20-F/A 1 a13-5695_120fa.htm 20-F/A

Table of Contents

 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 20-F/A

 

(Amendment No. 2)

 

o

REGISTRATION STATEMENT PURSUANT TO SECTION 12(b) OR 12(g) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

OR

 

 

x

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2011

 

 

OR

 

 

o

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

 

OR

 

 

o

SHELL COMPANY REPORT PURSUANT TO SECTION 23 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Date of event requiring this shell company report

 

For the transition period from                       to                      

 

Commission file number: 001-12440

 

ENERSIS S.A.

(Exact name of Registrant as specified in its charter)

 

ENERSIS S.A.

(Translation of Registrant’s name into English)

 

CHILE

(Jurisdiction of incorporation or organization)

 

SANTA ROSA 76, SANTIAGO, CHILE

(Address of principal executive offices)

 

Nicolás Billikopf, phone: (56-2) 2353-4639, fax: (56-2) 2378-4789, nbe@enersis.cl, Santa Rosa 76, Piso 15, Santiago, Chile

(Name, Telephone, E-mail and/or Facsimile number and Address of Company Contact Person)

 

Securities registered or to be registered pursuant to Section 12(b) of the Act:

 

 

Title of Each Class

 

Name of Each Exchange on Which Registered

 

 

American Depositary Shares representing Common Stock

 

New York Stock Exchange

 

 

Common Stock, no par value *

 

New York Stock Exchange

 

 

$ 249,734,000 7.40% Notes due December 1, 2016

 

New York Stock Exchange

 

 

$ 858,000 6.60% Notes due December 1, 2026

 

New York Stock Exchange

 

 


*Listed, not for trading, but only in connection with the registration of American Depositary Shares, pursuant to the requirements of the Securities and Exchange Commission.

 

Securities registered or to be registered pursuant to Section 12(g) of the Act: None

 



Table of Contents

 

Securities for which there is a reporting obligation pursuant to Section 15(d) of the Act:

 

$ 350,000,000 7.375% Notes due January 15, 2014

 

Indicate the number of outstanding shares of each of the issuer’s classes of capital or common stock as of the close of the period covered by the annual report:

 

Shares of Common Stock:

32,651,166,465

 

 

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act:

x Yes   o No

 

If this report is an annual or transition report, indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934:

o Yes   x No

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days:

x Yes   o No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

o Yes   o No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act:

 

Large accelerated filer x

Accelerated filer o

Non-accelerated filer o

 

Indicate by check mark which basis of accounting the registrant has used to prepare the financial statements included in this filing:

 

U.S. GAAP o

International Financial Reporting Standards as issued
by the International Accounting Standards Board
x

Other o

 

Indicate by check mark which financial statement item the registrant has elected to follow:

o Item 17   x Item 18

 

If this is an annual report, indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act):

o Yes   x No

 



Table of Contents

 

EXPLANATORY NOTE

 

Enersis S.A. (“Enersis” or the “Company”) is filing this Amendment No.2 to its Annual Report on Form 20-F for the fiscal year ended December 31, 2011, as filed with the U.S. Securities and Exchange Commission (the “SEC”) on April 5, 2012 and amended by Amendment No. 1 thereto, as filed with the SEC on October 17, 2012 (as so amended, the “Original Form 20-F”) to amend the Original Form 20-F to: 1) retrospectively apply a change in accounting policy to the 2009, 2010 and 2011 financial statements of the Company with regards to the cash flow presentation from the indirect method to the direct method; 2) revise “Item 5.B. Operating and Financial Review and Prospects – Liquidity and Capital Resources” in the Original Form 20-F to restate certain cash flow information to reflect the restated cash flow presentation using the direct method; 3) correct certain percentages previously included in our principal independent registered public accounting firm’s attestation report regarding our internal control over financial reporting (“ICFR”) as of December 31, 2011. In its report dated October 17, 2012, our independent registered public accounting firm (Ernst & Young Ltda.), indicated that it did not audit the financial statements of Empresa Nacional de Electricidad S.A. (a subsidiary), certain of its consolidated subsidiaries, certain of its associates accounted for using the equity method and certain of its jointly controlled entities accounted for using proportionate consolidation (collectively, “Endesa-Chile”), which financial statements were audited by other independent auditors and comprised 16% of consolidated revenues for the year ended December 31, 2011 and 29% of consolidated assets as of December 31, 2011. Those percentages were incorrect and should have been 29% and 43%, respectively, as reflected in the revised attestation report included herein; and 4) eliminate the audit reports on financial statements prepared on a local statutory accounting basis of Emgesa S.A. E.S.P, Endesa Brasil S.A. and Endesa Argentina S.A. of the Company (which subsidiaries were subjected to audit procedures in the context of the financial statements of Enersis by Ernst & Young Servicios Profesionales de Auditoría y Asesoría Limitada and Deloitte Auditores y Consultores Ltda. as described in their reissued audit opinions included herein).

 

Specifically, the Original Form 20-F included the reports of Ernst & Young Audit Limitada with respect to the consolidated financial statements of Emgesa S.A. E.S.P. and its subsidiaries as of December 31, 2011 and for the year then ended; Deloitte & Touche Ltda. with respect to the financial statements of Emgesa S.A. E.S.P. and its subsidiaries as of December 31, 2010 and for the three-month period ended December 31, 2010, the nine-month period ended September 30, 2010; Pistrelli, Henry Martin y Asociados S.R.L., a member firm of Ernst & Young Global, with respect to the consolidated financial statements of Endesa Argentina S.A. and subsidiaries as of December 31, 2011 and for the year then ended; Ernst & Young Terco Auditores Independentes S.S. with respect to the consolidated financial statements of Endesa Brasil S.A. and subsidiaries as of December 31, 2011 and for the year then ended; and Deloitte Touche Tohmatsu Auditores Independentes with respect to the consolidated financial statements of Endesa Brasil S.A. and subsidiaries as of December 31, 2010 and for each of the two years in the period ended December 31, 2010 and 2009. Such Original Form 20-F also included the report of Deloitte & Touche Ltda. with respect to the statement of operations of Emgesa S.A. E.S.P. and its subsidiaries for the year ended December 31, 2009. As noted and explained in the first paragraph, these audit reports are being eliminated.

 

Ernst & Young Servicios Profesionales de Auditoría y Asesoría Limitada has herein included its reissued report with respect to the consolidated financial statements of Enersis and its subsidiaries (except with respect to Empresa Nacional de Electricidad S.A., certain of its consolidated subsidiaries, certain of its associates accounted for using the equity method and certain of its jointly controlled entities accounted for using proportionate consolidation (collectively, “Endesa-Chile”) as of December 31, 2011 and for the year then ended; Deloitte Auditores y Consultores Ltda. provided as included herein its reissued report with respect to the financial statements of Enersis and its consolidated subsidiaries (which report describes therein the audit procedures to which the consolidated subsidiaries of Enersis S.A., specifically, Emgesa S.A. E.S.P. and subsidiary and Endesa Brasil S.A. and subsidiaries, were subjected as of December 31, 2010, and for each of the two years then ended; and KPMG Auditores Consultores Ltda. provided its report with respect to the consolidated financial statements of Endesa-Chile and its subsidiaries as of December 31, 2011 and 2010 and for each of the years in the three-year period ended December 31, 2011.  These audit reports are not being removed.

 

Except for the amendments described above and the updated certifications of the Company’s Chief Executive Officer and Chief Financial Officer, this Amendment No. 2 does not modify or update other disclosures in or exhibits to the Original Form 20-F, which as amended by this Amendment No. 2, speaks as of April 5, 2012 and is not intended to reflect events that may have occurred subsequent to the initial filing date of the Original Form 20-F.

 



Table of Contents

 

PART I

 

Item 5.

 

Operating and Financial Review and Prospects

 

 

 

A.

 

Operating Results.

 

General

 

The following discussion should be read in conjunction with our Consolidated Financial Statements and the notes thereto, included in Item 18 in this annual Report, and “Selected Financial Data,” included in Item 3 herein.  Our Consolidated Financial Statements as of December 31, 2009, 2010 and 2011 have been prepared in accordance with IFRS as issued by IASB.  Effective January 1, 2009, we adopted IFRS as issued by the IASB, in replacement of the previous accounting principles, which were under Chilean GAAP.

 

1.     Discussion of Main Factors Affecting Operating Results and Financial Condition of the Company

 

We are an electricity investment company that owns and operates electric power generation, transmission, and distribution companies in Chile, Argentina, Brazil, Colombia and Peru.  Most of our revenues, income and cash flows come from the operations of our subsidiaries, jointly-controlled companies and associates in these five countries.

 

Factors such as hydrological conditions, fuel prices, regulatory developments, extraordinary actions adopted by government authorities, and economic conditions in each country in which we operate, are important in determining our financial results.  In addition, the results from operations and financial condition are affected by variations in exchange rates between the peso and the currencies of the other four countries in which we operate.  These exchange variations may have an important impact in the consolidation of the results of our companies outside Chile.  Lastly, we have certain critical accounting policies that affect our consolidated operating results.

 

Our portfolio strategy allows the impact of significant changes in one country to be sometimes offset by opposing changes in other countries, or within our two segments, leading to no significant impacts on consolidated figures.  The impact of these factors on us, for the years covered by this Report, is discussed below.

 

a.     Hydrological Conditions: Generation Business

 

A substantial part of our generation business depends on hydrological conditions prevailing in the countries where we operate, although only extreme hydrological conditions materially affect the Company’s operating results and financial condition.  In terms of installed capacity for the three years ended December 31, 2011, our consolidated installed capacity has been 58% hydroelectric.  Consolidated hydroelectric capacity was 8,654 MW, 8,675 MW, and 8,675 MW as of December 31, 2009, 2010, and 2011, respectively.  (See “Item 4.  Information on the Company — D.  Property, Plants and Equipment”).

 

Hydrological conditions in 2009, 2010 and 2011 have led to significant changes in our financial condition and results from operations.  Hydroelectric generation was 37,730 GWh in 2009, 33,689 GWh in 2010, and 33,676 GWh in 2011.  The lower hydroelectric generation in 2010 and 2011 was associated with conditions in Chile and Argentina as compared to year 2009.  Consolidated operating income was Ch$ 1,927 billion in 2009, Ch$ 1,704 billion in 2010, and Ch$ 1,566 billion in 2011.

 

Our thermal generators burn natural gas, LNG, coal or diesel.  We can offset the effect of low hydrology (reservoir levels, rain and snow) in the geographical areas where we operate our plants by thermal generation and purchases.  The company’s thermal installed capacity and the ability to purchase electricity from other generators allow us to increase thermal generation and/or purchase electricity from competitors to meet our commitments.  In addition, given industry structure and the percentage of hydroelectric generation capacity in the countries where we operate, when hydrology is low, electricity prices generally increase.  Under certain circumstances, low hydrology could potentially lead to higher revenues and sometimes, higher operating income.

 

Operating costs associated with thermal generation and energy purchases are higher than the variable cost of hydroelectric generation in normal hydrological conditions.  The cost of thermal generation does not directly depend on hydrology but instead on global commodity prices.  However, the cost of electricity purchases in the spot market does depend on hydrology and commodity prices.

 

The impact of low hydrology on operating results depends on the resulting movement in electricity prices in the market, the severity of the impact of hydrological conditions on the Company’s hydroelectric generation, the Company’s cost of thermal generation and the need for energy purchases.  The effect of low hydrology on market prices may either partially or completely compensate (depending on the conditions of all relevant market factors) for the higher cost of sales, leading to an insignificant impact on operating results.  For further information on the effects of hydrological conditions on our operating results, please see “Item 3. 

 

2



Table of Contents

 

Key Information — D.  Risk Factors — “Since our generation business depends heavily on hydrological conditions, drought conditions may hurt our profitability.”

 

b.     Regulatory Developments

 

The regulatory frameworks governing our business in the five countries where we operate have a material effect on our results from operations.  In particular, regulators set (i) generation tariffs taking into consideration factors such as fuel costs, reservoir levels, exchange rates, future investments in installed capacity and demand growth, and (ii) distribution tariffs taking into account the costs of energy purchases paid by distribution companies (which distribution companies pass on to their customers) and the “Value Added from Distribution,” or VAD; all of which are intended to reflect investment and operating costs incurred by distribution and generation companies and is meant to allow such companies to obtain a return on their investments.  The earnings of our electricity subsidiaries are determined to a large degree by government regulators, mainly through the tariff setting process.  For additional information relating to the regulatory frameworks in the countries where we operate, see “Item 4.  Information on the Company — B.  Business Overview — Electricity Industry Regulatory Framework”.

 

c.     Economic Conditions

 

Macroeconomic conditions in the countries in which we operate may have a significant effect on our operating results.  For example, when a country experiences sustained economic growth, consumption of electricity by industrial and individual consumers increases.  Other macroeconomic factors such as the variation of the local currency against the dollar in the countries where we operate may impact our results from operations, as well as assets and liabilities, depending on the percentage denominated in dollars.  For example, a devaluation of local currencies against the dollar increases the cost of capital expenditure plans.  For additional information, see “Item 3.  Key Information — D.  Risk Factors — Foreign exchange risks may adversely affect our results and the dollar value of dividends payable to ADS holders” and “— South American economic fluctuations are likely to affect our results from operations and financial condition, as well as the value of our securities.

 

Economic Growth and Electricity Demand

 

Economic growth in 2011 was strong in all of the countries in which we operate, largely based on domestic private consumptions and investment.  The worldwide financial and economic crisis adversely impacted developed economies, but Latin America showed resilience to global threats and the outlook remains better than for the developed world.  According to the IMF’s September 2011 World Economic Outlook, the estimated GDP growth for Latin America and the Caribbean (simple average) is 4.5% for 2011, and 4.0% for 2012.  Growth was, and will be, driven by many of South America’s commodity exporters— including Argentina, Chile and Peru—all of which are expected to have grown by at least 5.5% in 2011.  Growth in South America is projected to be moderate in 2012, within an estimated range of 3.5% to 5.5%.  This economic growth is projected to slow, as domestic demand growth moderates in response to less accommodative macroeconomic policies and a weakening projected external demand.  Overall, external conditions are projected to remain positive, although with somewhat greater risk aversion and a weaker effect resulting from commodity prices.

 

Overall electricity demand increased at strong rates during 2011, principally due to the favorable economic situation in most of these countries.  The GDP and electricity growth rate for the years covered by this Report are included in the following table:

 

 

 

2009

 

2010

 

2011

 

 

 

GDP
Growth
(%)

 

Electricity
Demand
Growth (%)

 

GDP
Growth
(%)

 

Electricity
Demand
Growth (%)

 

GDP
Growth
(%)

 

Electricity
Demand
Growth (%)

 

Chile (1)

 

(1.7

)

0.5

 

5.2

 

3.4

 

6.5

 

6.0

 

Argentina

 

0.9

 

(1.3

)

7.5

 

5.9

 

8.0

 

5.5

 

Colombia

 

0.8

 

1.5

 

4.7

 

2.6

 

4.9

 

1.7

 

Brazil

 

(0.2

)

(1.0

)

7.5

 

7.1

 

3.8

 

3.4

 

Peru

 

0.9

 

0.9

 

8.3

 

8.5

 

6.2

 

7.5

 

 


Source: GDP growth data was obtained from the World Economic Outlook (September 2011) of the International Monetary Fund (IMF).  Electricity demand growth data was obtained from internal Company physical energy data.

(1)   Electricity demand growth in the SIC and the SING.

 

3



Table of Contents

 

Local Currency Exchange Rate

 

Variations in the parity of the dollar and the local currency in each of the countries in which we have operations may have an impact on our operating results and overall financial position.  The impact will depend on the level at which tariffs are pegged to the dollar, dollar-denominated assets and liabilities existing in the period and also the translation of financial statements of our foreign subsidiaries for consolidation purposes to the presentation currency, which is the Chilean peso.

 

As of December 31, 2011, Enersis had total consolidated indebtedness in financial terms of $ 7,330 million, of which 29.4% was denominated in dollars, 22.9% in Colombian pesos, 19.8% in reais, 19.4% in pesos, 5.8% in soles, and 2.7% in Argentine pesos.

 

The following table sets forth the closing and average local currencies per dollar exchange rates for the periods indicated.

 

 

 

Local Currency Dollar Exchange Rates

 

 

 

2009

 

2010

 

2011

 

 

 

Average

 

Year End

 

Average

 

Year End

 

Average

 

Year End

 

Chile (peso per dollar)

 

559.15

 

507.10

 

510.22

 

468.01

 

483.57

 

519.20

 

Argentina (Argentine peso per dollar)

 

3.77

 

3.80

 

3.92

 

3.98

 

4.13

 

4.30

 

Colombia (Colombian peso per dollar)

 

2,155

 

2,044

 

1,895

 

1,914

 

1,847

 

1,943

 

Brazil (reais per dollar)

 

2.00

 

1.74

 

1.69

 

1.66

 

1.67

 

1.88

 

Peru (sol per dollar)

 

3.01

 

2.89

 

2.81

 

2.81

 

2.75

 

2.70

 

 


Sources: Central Bank of each country.

 

d.     Critical Accounting Policies

 

Financial Reporting Release Section 501.1 encourages all companies to include a discussion of critical accounting policies or methods used in the preparation of financial statements.  Critical accounting policies are defined as those that reflect significant judgments and uncertainties which would potentially result in materially different results under different assumptions and conditions.  We believe that our critical accounting policies are limited to those described below with reference to the preparation of our financial statements under IFRS.  For further detail of the accounting policies and the methods used in the preparation of the financial statements, see Notes 2 and 3 to our Consolidated Financial Statements.

 

Impairment of Long-Lived Assets

 

During the period, and principally at period end, the Company evaluates whether there is any indication that an asset has been impaired. Should any such indication exist, the company estimates the recoverable amount of that asset to determine the amount of impairment in each case. In the case of identifiable assets that do not generate cash flows independently, the company estimates the recoverability of the Cash Generating Unit 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 Cash Generating Units to which goodwill or intangible assets with an indefinite useful life have been allocated, a recoverability analysis is performed routinely at each period end.

 

The recoverable amount is the greater between the fair value less the cost needed to sell and the value in use, which is defined as the present value of the estimated future cash flows. In order to calculate the recoverable value of property, plant, and equipment, 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 cash flow projections, before tax, based on the most recent budgets available. These budgets incorporate management’s best estimates of Cash Generating Units’ revenue and costs using sector projections, past experience, and future expectations.

 

In general, these projections cover the next ten years, estimating cash flows for subsequent years by applying reasonable growth rates, between 3.2% and 7.9%, which, in no case, are increasing nor exceed the average long-term growth rates for the particular sector and country.

 

These cash flows are discounted at a given pre-tax rate in order to calculate their present value. This rate reflects the cost of capital of the business and the geographical area in which the business is conducted. The discount rate is calculated taking into account the current time value of money and the risk premiums generally used by analysts for the specific business activity and the country involved.

 

4



Table of Contents

 

The following discount rates, before tax and expressed in nominal terms, were applied in 2011 and 2010:

 

 

 

 

 

2010

 

2011

 

Country

 

Currency

 

Minimum

 

Maximum

 

Minimum

 

Maximum

 

Chile

 

Pesos

 

7.5

%

8.8

%

8.0

%

10.1

%

Argentina

 

Argentine peso

 

15.0

%

16.9

%

15.0

%

17.1

%

Brazil

 

Brazilian reais

 

9.6

%

10.8

%

9.5

%

11.6

%

Peru

 

Nuevos soles

 

7.9

%

8.1

%

7.3

%

9.3

%

Colombia

 

Colombian peso

 

9.6

%

9.8

%

8.9

%

10.9

%

 

If the recoverable amount is less than the net carrying amount of the asset, the corresponding provision for impairment loss is recorded for the difference, and charged to “Reversal of impairment loss (impairment loss) recognized in profit or loss” in the consolidated statement of comprehensive income.

 

Impairment losses recognized for an asset in prior periods are reversed when its estimated recoverable amount changes, increasing the asset’s value with a credit to earnings, limited to the asset’s carrying amount if no adjustment had occurred. In the case of goodwill, adjustments that would have been made are not reversible.

 

Litigation and Contingencies

 

The Company is currently involved in certain legal and tax proceedings.  As discussed in Note 22.2 to our Consolidated Financial Statements as of December 31, 2011, we have estimated the probable outflows of resources for resolving these claims.  We have reached this estimate after consulting our legal and tax advisors who are carrying out our defense in these matters and an analysis of potential results, assuming a combination of litigation and settlement strategies.

 

Hedge Revenues Directly Linked to the Dollar

 

The Company has established a policy to hedge the portion of its revenues directly linked to the dollar by obtaining financing in this currency.  Exchange differences related to this debt, as they are cash flow hedge transactions, are charged net of taxes to an equity reserve account, and recorded as income during the period in which the hedged cash flows are realized.  This term has been estimated at ten years.

 

This policy reflects a detailed analysis of our future dollar revenue streams.  Such analysis may change in the future due to new electricity regulations limiting the amount of revenues tied to the dollar.

 

Pension and Post-Employment Benefits Liabilities

 

We have various defined benefits plans for our employees.  These plans pay benefits to employees at retirement and use formulas based on years of service and the compensation of the participants.  We also offer certain additional benefits for some retired employees in particular.

 

The liabilities shown for the pensions and post-employment benefits reflect our best estimate of the future cost of meeting our obligations under these plans.  The accounting applied to these defined benefit plans involves actuarial calculations which contain key assumptions that include: employee turnover, life expectancy and retirement ages, discount rates, expected returns on assets, the future level of compensation and benefits, the claims rate under medical plans and future medical costs.  These assumptions change as economic and market conditions vary and any change in any of these assumptions could have an important effect on the reported results from operations.

 

The effect of an increase of one percentage point in the discount rate used to determine the present value of the post-employment defined benefits would decrease the liability by Ch$ 54,572 million (Ch$ 48,203 million in 2010 and Ch$ 40,456 million in 2009) and the effect of a decrease of one percentage point in the rate used to determine the present value of the post-employment defined benefits would increase the liability by Ch$ 65,050 million (Ch$ 56,463 million in 2010 and Ch$ 47,467 million in 2009).

 

Recent Accounting Pronouncements

 

Please see “Item 18.  Financial Statements — Note 2.2” for additional information regarding recent accounting pronouncement.

 

5



Table of Contents

 

2.             Enersis’ Results from Operations for the Years ended December 31, 2010 and December 31, 2011

 

Total income in 2011decreased 20.7%, from Ch$ 1,100.7 billion in 2010 to Ch$ 872.5 billion in 2011.  This decrease of Ch$ 228.1 billion is attributable primarily to the accounting impairment recorded in our books in connection with our Argentine subsidiaries, Edesur and Endesa Costanera, coupled with an increase in income tax.  The decrease in net income attributable only to Enersis (excluding the decrease in net income attributable to non-controlling interests) amounted to Ch$ 110.8 billion.

 

In 2011, we recorded an impairment loss in Property, Plant and Equipment of Ch$ 106.4 billion attributable to our operating costs in Edesur, an impairment in tax credits of Ch$ 44.8 billion for Edesur and Endesa Costanera, and a goodwill impairment of Ch$ 14.4 billion associated with our acquisitions of Edesur and Endesa Costanera.

 

We implemented the impairment loss in connection with Edesur due to the sustained period of uncertainty in the Argentine electricity sector as to whether distribution tariff adjustments would be carried out by Argentine regulatory authorities to reflect our increased costs in providing electricity service.  Since the enactment of Argentina’s Public Emergency Law in 2002, our costs of providing electricity service have been subject to significant increases, without adequate tariff increases.  Although Edesur did receive an increase in VAD in 2007, ENRE has not allowed much higher operating costs in 2010 and 2011 to be passed through to final tariffs.

 

Since 2007, increases in tariffs have not occurred due to delays in fulfillment of requirements of the Agreement Act signed between the Republic of Argentine and Edesur in August 2005, particularly with regards to the semi-annual recognition of tariff adjustments under the cost monitoring mechanism and the implementation of the integral tariff review, each as prescribed in the Agreement Act, the absence of which are severely affecting Edesur’s viability as a going concern.  Given the already long period during which tariff adjustments had not been made, and our assessment of the prospects of any future tariff adjustments, at the end of 2011 we recorded the impairment loss and reversal of goodwill related to Edesur.

 

In connection with Endesa Costanera, our impairment loss was attributable to the inability to obtain revenues which would allow a recovery of costs and to a sustained working capital deficit over a very long period.  In addition, our Argentine generator has encountered difficulties in obtaining the timely payment of receivables from CAMMESA, the operator of the Argentine electricity market. This situation affected Endesa Costanera’s viability as a going concern.

 

Additionally, we incurred Ch$ 70 billion in higher income taxes (excluding impairment on tax credits mentioned above).

 

The order in which the countries are ranked in these tables is according to their contribution to our 2011 operating income.

 

Revenues

 

Generation and Transmission Business

 

The following table sets forth the physical electricity sales of our subsidiaries and their corresponding changes for the twelve-month periods ended on December 31, 2010 and 2011.

 

 

 

Physical sales during

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

 

 

(GWh)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Endesa Chile (Chile) (1)

 

21,847

 

22,070

 

222

 

1.0

%

Emgesa (Colombia)

 

14,817

 

15,112

 

295

 

2.0

%

Edegel (Peru)

 

8,598

 

9,450

 

851

 

9.9

%

Cachoeira Dourada (Brazil)

 

3,833

 

3,986

 

153

 

4.0

%

Endesa Fortaleza (Brazil)

 

2,957

 

2,842

 

(115

)

(3.9

)%

El Chocón (Argentina)

 

3,361

 

2,888

 

(473

)

(14.1

)%

Endesa Costanera (Argentina)

 

8,018

 

8,493

 

476

 

5.9

%

Total

 

63,431

 

64,840

 

1,409

 

2.2

%

 


(1)           Includes Endesa Chile and its generation subsidiaries.

 

6



Table of Contents

 

Distribution Business

 

Distribution revenues are derived mainly from the resale of electricity purchased from generators.  Revenues associated with distribution include the recovery of the cost of electricity purchased and the resulting revenue from the VAD, which is associated with the recovery of costs and the return on the investment with respect to the distribution assets plus the losses permitted in the regulatory tariffs.  Other revenue deriving from our distribution services consists of charges related to new connections and the maintenance and rental of meters.

 

The following table sets forth the physical electricity sales of our subsidiaries, by country, and their corresponding variations for the years ended December 31, 2010 and 2011.

 

 

 

Physical sales during

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

(GWh)

 

 

 

Codensa (Colombia)(1)

 

12,515

 

12,857

 

342

 

2.7

%

Coelce (Brazil)

 

8,850

 

8,970

 

120

 

1.4

%

Ampla (Brazil)

 

9,927

 

10,223

 

296

 

3.0

%

Chilectra (Chile)

 

13,098

 

13,697

 

599

 

4.6

%

Edelnor (Peru)

 

6,126

 

6,572

 

446

 

7.3

%

Edesur (Argentina)

 

16,759

 

17,233

 

474

 

2.8

%

Total

 

67,274

 

69,552

 

2,278

 

3.4

%

 


(1) Values for Codensa include the proportioned consolidation of 49.0% of DECSA.  This consolidation also affects other figures in this section, such as operating income, revenues, operating costs and number of clients.

 

Revenues by Business Segment

 

The table below presents our revenues for 2010 and 2011:

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Generation and Transmission Business

 

 

 

 

 

 

 

 

 

Endesa Chile and subsidiaries (Chile)

 

1,345,371

 

1,257,995

 

(87,376

)

(6.5

)%

Emgesa (Colombia)

 

507,527

 

498,569

 

(8,958

)

(1.8

)%

Edegel (Peru)

 

211,263

 

239,842

 

28,579

 

13.5

%

Cachoeira Dourada (Brazil)

 

115,663

 

126,646

 

10,983

 

9.5

%

CIEN (Brazil)

 

98,909

 

59,918

 

(38,991

)

(39.4

)%

Endesa Fortaleza (Brazil)

 

150,371

 

129,485

 

(20,886

)

(13.9

)%

El Chocón (Argentina)

 

57,173

 

48,341

 

(8,832

)

(15.4

)%

Endesa Costanera (Argentina)

 

295,231

 

341,824

 

46,593

 

15.8

%

Less: Intercompany Transactions

 

(904

)

(2,594

)

(1,690

)

186.9

%

Total

 

2,780,604

 

2,700,026

 

(80,578

)

(2.9

)%

 

 

 

 

 

 

 

 

 

 

Distribution Business

 

 

 

 

 

 

 

 

 

Codensa (Colombia)

 

785,890

 

815,487

 

29,597

 

3.8

%

Coelce (Brazil)

 

940,654

 

859,446

 

(81,208

)

(8.6

)%

Ampla (Brazil)

 

1,046,387

 

1,117,269

 

70,882

 

6.8

%

Chilectra and subsidiaries (Chile)

 

1,016,997

 

1,046,191

 

29,194

 

2.9

%

Edelnor (Peru)

 

307,159

 

329,309

 

22,150

 

7.2

%

Edesur (Argentina)

 

295,539

 

279,725

 

(15,814

)

(5.4

)%

Total

 

4,392,626

 

4,447,427

 

54,801

 

1.2

%

 

 

 

 

 

 

 

 

 

 

Less: Consolidation Adjustments and Other Businesses

 

(609,649

)

(612,573

)

(2,924

)

0.5

%

Total

 

6,563,581

 

6,534,880

 

(28,701

)

(0.4

)%

 

7



Table of Contents

 

Generation and Transmission Business: Revenues

 

Revenues in Chile in 2011 decreased by 6.5%, mainly due to lower energy sales, principally due to a lower average sale price, partially offset by larger physical sales which increased by 1.0%, reaching 22,070 GWh in 2011.

 

In Colombia, revenues of Emgesa decreased by Ch$ 9.0 billion, or 1.8%, principally due to a 4.0% reduction in the average energy sale price which was partially offset by an increase in physical sales of 2.0% as a consequence of higher hydroelectric generation, totaling 15,112 GWh.  The “currency translation effect” (from translating local Colombian pesos into Chilean pesos) on revenues was negative, causing a decline of 2.6% in peso terms.

 

Revenues of Edegel, our Peruvian generating company, increased by Ch$ 28.6 billion, or 13.5%, in 2011 This was principally the result of a 9.9% growth in physical sales, totaling 9,450 GWh in 2011, as well as an increase in the average energy sale price for 2011. The currency translation effect on revenues was negative, causing a decline of 2.7% in peso terms.

 

Revenues of Cachoeira Dourada rose by 9.5% in 2011, mainly as a result of an increase in average sales prices, expressed in local currency, and an increase in physical energy sales of 153 GWh, to 3,986 GWh, for the year.

 

Revenues of CIEN fell by 39.4% in 2011, mainly due to the fact that the Annual Permitted Revenue (APR) was booked since mid April.  The APR remunerates the company’s transmission assets, causing lower revenues than the energy-export revenues to Argentina generated during 2010.

 

Revenues of Endesa Fortaleza decreased by 13.9% in 2011, mainly due to lower sales prices and a reduction in physical sales of 115 GWh, to 2,842 GWh.  In our Brazilian companies, the currency translation effect on revenues was negative, causing a slight decline of 0.2% in peso terms, in comparison to 2010.

 

In Argentina, revenues of Endesa Costanera rose by 15.8% in 2011, principally as a result of an increase in physical sales and higher average prices.  Physical sales reached 8,493.3 GWh in 2011 compared to 8,017.7 GWh in 2010.

 

Revenues of El Chocón fell by 15.4% in 2011, explained by a decrease in generation of 19.2% compared to 2010, due to lower hydroelectric availability, which in turn was a result of reservoir controls at levels limited by each river basin.  For both Argentine companies, the net effect of translating results from the Argentine peso to the Chilean peso was negative, resulting in a 10.1% decline in revenues in peso terms.

 

Distribution Business: Revenues

 

In Colombia, revenues of our subsidiary Codensa increased by 3.8%, mainly as result of a 3.6% increase in the average sale price in local currency, a 2.7% increase in physical sales to 12,857 GWh, and increases in other operating revenues, which rose by Ch$ 3.9 billion.  This was partially offset by the currency translation effect, which resulted in a decline in revenues of 2.6% as expressed in peso terms.  The number of customers rose by 70,357, for an aggregate total of over 2.6 million.

 

In Brazil, revenues of Coelce decreased by 8.6% in 2011, mainly due to a 6.1% drop in the average sale price in local currency, a reduction of Ch$ 98.1 billion in revenues due to the construction of fixed assets in the concession area and the currency translation effect which resulted in a fall of revenues of 0.2% in peso terms.  This was partially offset by a 1.4% rise in physical sales to 8,970 GWh in 2011.  The number of customers rose by 129,778 in 2011, for an aggregate total of over 3.2 million.

 

Revenues of our subsidiary Ampla rose by 6.8% in 2011, mainly due to a 3.0% increase in physical sales (to 10,223 GWh), a 2.2% increase in the average sale price in local currency, and an increase in other operating revenues of Ch$ 21.0 billion.  This was partially offset by the currency translation effect, which resulted in a decline of revenues of 0.2% in peso terms.  The number of customers rose by 72,881, for an aggregate total exceeding 2.6 million.

 

In Chile, revenues of our subsidiary Chilectra increased by Ch$ 29.2 billion or 2.9% in 2011, principally due to greater electricity demand, which was reflected by a 4.6% increase in physical sales (reaching 13,697 GWh in 2011).  This was partially offset by a slight decrease of 0.6% in the average sale price and a Ch$ 3.2 billion decrease in other operating revenues.  The number of customers rose by 28,325, reaching an aggregate total of over 1.6 million.

 

In Peru, revenues of Edelnor increased by 7.2% in 2011, due to a 7.3% increase in physical sales to 6,572 GWh and an 8.6% increase in average sales prices in local currency.  This was partially offset by a decrease of Ch$ 3.2 billion in other operating revenues and the currency translation effect which resulted in a decline of revenues of 2.7% in 2011 in peso terms.  The number of customers rose by 46,501, to an aggregate total exceeding 1.1 million.

 

8



Table of Contents

 

In Argentina, revenues of Edesur decreased by 5.4% in 2011 due mainly to the currency translation effect that resulted in a decrease in revenues of 10.1% in peso terms.  This was partially offset by a 2.8% increase in physical sales and a Ch$ 0.5 billion increase in other operating revenues.  Average sale prices in local currency remained the same as in 2010, as well as energy losses, at a level of 10.5%.  The number of customers rose by 35,885, to an aggregate total of almost 2.4 million.

 

Operating Costs

 

Operating costs primarily consist of electricity purchases from other parties, fuel purchases, depreciation, amortization and impairment losses, maintenance costs, tolls paid to transmission companies, and employee salaries.  Operating costs also include Administrative and Selling expenses.

 

The following table shows the breakdown of operating costs as a percentage of total operating costs, for the years ended December 2010 and 2011.  As can see it, the cost structure of the Company was virtually the same in 2010 and 2011.

 

 

 

Year ended December 31

 

 

 

2010

 

2011

 

 

 

(percentage of total costs of
operations)

 

Electricity purchases

 

32.0

%

35.5

%

Fuel purchases

 

13.8

%

14.9

%

Other variable cost

 

18.3

%

12.9

%

Depreciation, amortization and impairment losses

 

11.5

%

11.3

%

Other fixed costs

 

9.3

%

10.9

%

Transmission tolls

 

8.4

%

7.9

%

Staff benefit costs

 

6.8

%

6.6

%

 

 

100

%

100

%

 

The table below sets forth the breakdown of operating costs for the years ending on December 31, 2010 and 2011:

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Generation and Transmission Business

 

 

 

 

 

 

 

 

 

Endesa Chile and subsidiaries (Chile)

 

832,601

 

859,191

 

26,590

 

3.2

%

Emgesa (Colombia)

 

246,044

 

245,061

 

(983

)

(0.4

)%

Edegel (Peru)

 

140,944

 

135,187

 

(5,757

)

(4.1

)%

Cachoeira Dourada (Brazil)

 

39,800

 

36,365

 

(3,435

)

(8.6

)%

CIEN (Brazil)

 

70,853

 

(8,863

)

(79,716

)

(112.5

)%

Endesa Fortaleza (Brazil)

 

91,257

 

80,299

 

(10,958

)

(12.0

)%

El Chocón (Argentina)

 

25,522

 

24,599

 

(923

)

(3.6

)%

Endesa Costanera (Argentina)

 

284,391

 

335,344

 

50,953

 

17.9

%

Less: Intercompany Transactions

 

(902

)

(1,531

)

(629

)

69.7

%

Total

 

1,730,510

 

1,705,652

 

(24,858

)

(1.4

)%

 

 

 

 

 

 

 

 

 

 

Distribution Business

 

 

 

 

 

 

 

 

 

Codensa (Colombia)

 

578,667

 

630,025

 

51,358

 

8.9

%

Coelce (Brazil)

 

757,490

 

678,458

 

(79,032

)

(10.4

)%

Ampla (Brazil)

 

925,698

 

943,612

 

17,914

 

1.9

%

Chilectra and Subsidiaries (Chile)

 

905,231

 

926,506

 

21,275

 

2.4

%

Edelnor (Peru)

 

242,210

 

259,409

 

17,199

 

7.1

%

Edesur (Argentina)

 

291,595

 

416,895

 

125,300

 

43.0

%

Total

 

3,700,891

 

3,854,905

 

154,014

 

4.2

%

 

 

 

 

 

 

 

 

 

 

Less: Consolidation Adjustments and Other Businesses

 

(572,121

)

(591,988

)

(19,867

)

3.5

%

Total

 

4,859,280

 

4,968,569

 

109,289

 

2.2

%

 

9



Table of Contents

 

Generation and Transmission Business: Operating Costs

 

Operating costs in Chile increased by 3.2% in 2011 compared to 2010, totaling Ch$ 859.2 billion.  Lower hydroelectric generation forced the company to use thermal energy more intensively, and this caused the procurement and services costs to increase by 2%, or Ch$ 13.4 billion, with higher energy purchases costs of Ch$ 66.3 billion and fuel consumption costs of Ch$ 32.1 billion, partially offset by lower transport expenses of Ch$ 46.1 billion and other variable costs of Ch$ 38.9 billion.  In addition, personnel expenses rose by Ch$ 7.3 billion and depreciation, amortization and impairment losses by Ch$ 3.8 billion.  Production totaled 20,722 GWh, 0.9% lower than in 2010.

 

Operating costs of Emgesa decreased by Ch$ 1.0 billion, or 0.4%, mainly due to reduced energy purchases of Ch$ 43.3 billion and reduced fuel costs of Ch$ 3.8 billion.  This was partially offset by higher fixed costs, which resulted from the one-time effect of the equity tax reform of Ch$ 40.2 billion (which required the booking of the entire amount of this tax payable for the four year period 2011-2014 on January 1, 2011) added to increased transport costs of Ch$ 4.0 billion, other variable costs of Ch$ 1.3 billion and a higher charge for depreciation, amortization and impairment of Ch$ 0.7 billion associated with the increase in generation of 7.2% to 12,090 GWh in 2011.  The currency translation effect resulted in a 2.6% decrease in operating costs in peso terms.

 

Operating costs of Edegel declined by Ch$ 5.8 billion, or 4.1%, largely due to a reduced personnel expenses of Ch$ 8.8 billion, reduced energy purchase costs of Ch$ 1.7 billion and a reduced charge for depreciation, amortization and impairment of Ch$ 1.5 billion.  This was partially offset by an increase in fuel costs of Ch$ 3.9 billion, resulting from an increase of energy generation of 8.1% to 9,153 GWh.  The currency translation effect resulted in a reduction of 2.7% in the operating costs expressed in peso terms.

 

Operating costs of Cachoeira Dourada decreased by 8.6%, or Ch$ 3.4 billion, to Ch$ 36.4 billion in 2011, mainly due to reduced costs for impairment losses of Ch$ 3.9 billion following the reaching of an agreement with CELG Distribução S.A. to reverse an account payable provision,which was partially offset by increased transport costs of Ch$ 0.4 billion and a rise in personnel expenses of Ch$ 0.1 billion.  Generation reached 3,121 GWh in 2011, a fall of 9.0% compared to 2010.

 

Operating costs of CIEN fell by Ch$ 79.7 billion in 2011, a decrease greater than the total of costs for 2010.  This is due to lower procurement and services costs of Ch$ 41.5 billion (largely due to the reversal on the transport tolls taxes provision) and a lower charge for depreciation, amortization and impairment of Ch$ 36.7 billion (such decrease due to the fact that depreciation was adjusted to the useful lives of the assets of the concession period in 2010).  The currency translation effect resulted in a reduction of 0.2% in the operating costs expressed in peso terms.

 

Operating costs of Endesa Fortaleza fell by Ch$ 11.0 billion in 2011, or 12.0%, mainly due to lower energy purchase costs of Ch$ 4.7 billion, lower fuel purchase costs of Ch$ 1.8 billion and a decrease in other variable costs of Ch$ 4.8 billion.  Generation reached 1,033 GWh in 2011, a fall of 37.9% from the prior year, due to a lower dispatch.  The currency translation effect in both Brazilian companies resulted in a reduction of 0.2% in the cost of sales expressed in peso terms.

 

Operating costs of our subsidiary El Chocón declined by Ch$ 0.9 billion in 2011, or 3.6%.  This was mainly due to a decrease in other variable costs of Ch$ 1.6 billion, partially offset by an increase in the cost of energy purchases of Ch$ 0.8 billion.  Generation reached 2,404 GWh in 2011, a fall of 19.2% compared to the prior year.  The currency translation effect resulted in a reduction of 10.1% in the cost of sales expressed in peso terms.

 

Operating costs of Endesa Costanera rose by Ch$ 51.0 billion in 2011 or 17.9%.  This was mainly due to an increase in procurement and services costs of Ch$ 48.5 billion, or 19.4%, (such increase largely due to a higher cost of fuel consumption of Ch$ 40.2 billion) and higher transport expenses of Ch$ 4.4 billion resulting from a 5.4% increase in production to 8,397 GWh in 2011. Personnel expenses rose by Ch$ 4.4 billion, partially offset by a reduction in the charge for depreciation, amortization and impairment of Ch$ 1.1 billion and a reduction in other fixed costs of Ch$ 0.8 billion.  The currency translation effect resulted in a reduction of 10.1% in the cost of sales expressed in peso terms.

 

Distribution Business: Operating Costs

 

Operating costs of Codensa increased by Ch$ 51.4 billion, or 8.9%, in 2011, mainly due to higher energy purchase costs of Ch$ 20.6 billion, higher fixed costs due to the impact of an equity tax reform charge of Ch$ 19.7 billion, which required booking the entire amount of the tax payable for the four year period (2011-2014) on January 1, 2011, higher variable costs of Ch$ 3.4 billion and higher personnel expenses of Ch$ 2.5 billion.  Physical losses fell by 0.4 percentage points to 8.1% in 2011.  The currency translation effect resulted in an increase of 2.6% in the cost of sales expressed in peso terms.

 

Operating costs of Coelce decreased by Ch$ 79.0 billion, or 10.4%, in 2011.  This is mainly due to a decrease in other variable costs of Ch$ 96.8 billion (due to a reduction in fixed asset construction costs in the concession area) and a reduced charge for

 

10



Table of Contents

 

depreciation, amortization and impairment of Ch$ 6.3 billion.  This is partially offset by an increase in energy purchase costs of Ch$ 26.0 billion and personnel expenses of Ch$ 4.0 billion.  Physical losses fell by 0.2 percentage points to 11.9% in 2011.  In each of Ampla and Coelce, the currency translation effect resulted in a reduction of 0.2% in the cost of sales expressed in peso terms.

 

Operating costs of our subsidiary Ampla grew by Ch$ 17.9 billion, or 1.9% in 2011.  This is mainly due to increases in the cost of energy purchases of Ch$ 34.8 billion, in other operating costs of Ch$ 18.3 billion (primarily due to the construction of fixed assets in the concession area, for Ch$ 18.0 billion), in transport costs of Ch$ 10.3 billion and in personnel expenses of Ch$ 2.0 billion.  This was partially offset by a decrease in the charge for depreciation, amortization and impairment of Ch$ 48.7 billion, primarily due to impairment losses booked in 2010.  Physical losses fell by 0.8 percentage points to 19.7% by December 2011.

 

Operating costs of Chilectra increased by Ch$ 21.3 billion, or 2.4%, in 2011, mainly due to increases in energy purchase costs of Ch$ 9.2 billion, transport costs of Ch$ 7.2 billion, and personnel expenses of Ch$ 4.7 billion, in addition to a charge for depreciation, amortization and an impairment of Ch$ 4.6 billion associated with Chilectra’s investment in Edesur.  This was partially offset by a reduction in other fixed operating costs of Ch$ 3.8 billion, which was associated with reduced repairs, conservation and other activities.  Physical sales declined by 0.3 percentage points to 5.5% in 2011.

 

Operating costs of Edelnor increased by Ch$ 17.2 billion, or 7.1% in 2011, mainly due to an increase in energy purchases of Ch$ 20.4 billion and a higher charge for depreciation, amortization and impairment of Ch$ 1.0 billion.  This was partially offset by a reduction in other variable costs of Ch$ 3.2 billion and a reduction in personnel costs of Ch$ 1.1 billion.  Physical losses declined by 0.1 percentage points to 8.2%.  The currency translation effect resulted in a decrease of 2.7% in the operating costs expressed in peso terms.

 

Operating costs of Edesur increased by Ch$ 125.3 billion, or 43.0% in 2011.  This is primarily due to an impairment loss of Ch$ 106.5 billion taken at the Enersis level at the end of 2011 in connection with Edesur’s property, plant and equipment.  This impairment loss is a result of the inadequate distribution tariff adjustments allowed for our Argentine subsidiary.  Since the Argentine Public Emergency Law of 2002, our operating costs have been subject to significant inflationary pressures, without any corresponding tariff increases.  Increases in tariffs have not occurred due to delays in the fulfillment of certain requirements of the Agreement Act executed by Edesur and the Republic of Argentina, particularly with regard to the semi-annual recognition of tariff adjustments under the cost monitoring mechanism and the implementation of an integral tariff review contemplated by the Agreement Act, the absence of which are severely affecting Edesur’s viability as a going concern.  Additionally, personnel expenses increased by Ch$ 20.0 billion and other fixed costs increased by Ch$ 1.1 billion.  In contrast, other variable costs declined by Ch$ 0.6 billion and the charge for depreciation fell by Ch$ 1.0 billion.  Energy losses remained at 10.5% for both 2010 and 2011.  The currency translation effect resulted in a reduction of 10.1% in the operating costs expressed in peso terms.

 

11


 


Table of Contents

 

Operating Income

 

The following table summarizes operating income by company, for the years ended December 31, 2010 and 2011.

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Generation and Transmission Business

 

 

 

 

 

 

 

 

 

Endesa Chile and subsidiaries (Chile)

 

512,770

 

398,804

 

(113,966

)

(22.2

)%

Emgesa (Colombia)

 

261,483

 

253,508

 

(7,975

)

(3.0

)%

Edegel (Peru)

 

70,319

 

104,655

 

34,336

 

48.8

%

Cachoeira Dourada (Brazil)

 

75,863

 

90,281

 

14,418

 

19.0

%

CIEN (Brazil)

 

28,056

 

68,781

 

40,725

 

145.2

%

Endesa Fortaleza (Brazil)

 

59,114

 

49,186

 

(9,928

)

(16.8

)%

El Chocón (Argentina)

 

31,651

 

23,742

 

(7,909

)

(25

)%

Endesa Costanera (Argentina)

 

10,840

 

6,480

 

(4,360

)

(40.2

)%

Less: Intercompany Transactions

 

(2

)

(1,063

)

(1,061

)

n.a.

 

Total

 

1,050,094

 

994,374

 

(55,720

)

(5.3

)%

 

 

 

 

 

 

 

 

 

 

Distribution Business

 

 

 

 

 

 

 

 

 

Codensa (Colombia)

 

207,223

 

185,462

 

(21,761

)

10.5

%

Coelce (Brazil)

 

183,164

 

180,988

 

(2,176

)

(1.2

)%

Ampla (Brazil)

 

120,689

 

173,657

 

52,968

 

43.9

%

Chilectra and subsidiaries (Chile)

 

111,766

 

119,685

 

7,919

 

7.1

%

Edelnor (Peru)

 

64,949

 

69,900

 

4,951

 

7.6

%

Edesur (Argentina)

 

3,944

 

(137,170

)

(141,114

)

n.a.

 

Total

 

691,735

 

592,522

 

(99,213

)

(14.3

)%

 

 

 

 

 

 

 

 

 

 

Less: Consolidation Adjustments and Other Businesses

 

(37,528

)

(20,585

)

16,943

 

(45.1

)%

Total

 

1,704,301

 

1,566,311

 

(137,990

)

(8.1

)%

 

Non-Operating Result

 

The following table shows the non-operating results for the years ended December 31, 2010 and 2011:

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

 

 

Financial income

 

171,237

 

233,613

 

62,376

 

36.4

%

Financial costs

 

(438,358

)

(465,411

)

(27,053

)

(6.2

)%

Gain (loss) for indexed assets and liabilities

 

(15,056

)

(25,092

)

(10,036

)

(66.7

)%

Net Foreign currency exchange differences

 

11,572

 

20,305

 

8,733

 

75.5

%

Total

 

(270,605

)

(236,585

)

34,020

 

(12.6

)%

 

 

 

 

 

 

 

 

 

 

Other non-operating results

 

 

 

 

 

 

 

 

 

Total gain (loss) on sale of non-current assets not held for sale

 

11,711

 

(5,853

)

(17,564

)

n.a.

 

Other non-operating income

 

1,288

 

9,504

 

8,216

 

637,9

%

Total

 

12,999

 

3,651

 

(9,348

)

(71.9

)%

 

 

 

 

 

 

 

 

 

 

Non-operating results

 

(257,606

)

(232,934

)

24,672

 

(9.6

)%

 

12



Table of Contents

 

Financial Result

 

Total financial result for the year 2011 was an expense of Ch$ 236.6 billion, a decrease of 12.6%, or Ch$ 34.0 billion, in comparison to 2010.  This is due to higher financial income of Ch$ 62.4 billion, primarily the result of the booking of Ch$ 35.2 billion related to the agreement reached with CELG Distribução S.A., the effect of an updating of the pension fund assets in Brazil and higher cash investments, primarily in Chilectra, Endesa Fortaleza and Enersis.  There was also a positive effect from net exchange differences of Ch$ 8.7 billion, primarily arising from Brazil.  This was partially offset by higher financial costs of Ch$ 27.1 billion, (which resulted primarily from updating our pension fund liabilities in Brazil and a higher average cost of debt), and greater indexation charges of Ch$ 10.0 billion, due to the effect of the Unidad de Fomento (UF) value variation on UF-denominated debt for some of our Chilean companies.  This value variation is due the value of the UF increasing 3.9% in 2011, compared to an increase of 2.5% in 2010.

 

Result of asset sales

 

The result of asset sales shows a decrease of Ch$ 17.6 billion, mainly due to the one-time booking of the loss on the sale of CAM during 2011.

 

As a result of the foregoing, total non-operating results increased by Ch$ 24.7 billion compared with the previous year.

 

Net Income for the Year

 

The following table shows our net income for the year for the periods indicated.

 

 

 

Year ended December 31,

 

 

 

2010

 

2011

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Operating income

 

1,704,301

 

1,566,311

 

(137,990

)

(8.1

)%

Non-operating results

 

(257,606

)

(232,934

)

24,672

 

9.6

%

Net income before taxes

 

1,446,695

 

1,333,377

 

(113,318

)

(7.8

)%

 

 

 

 

 

 

 

 

 

 

Income tax

 

(346,007

)

(460,837

)

(114,830

)

(33.2

)%

 

 

 

 

 

 

 

 

 

 

Net Income from Continuing Operations After Tax

 

1,100,688

 

872,540

 

(228,148

)

(20.7

)%

Net income from discontinued operations

 

0

 

0

 

0

 

0.0

%

 

 

 

 

 

 

 

 

 

 

Net Income

 

1,100,688

 

872,540

 

(228,148

)

(20.7

)%

Net Income attributable to: Owners of Parent Company

 

486,227

 

375,471

 

(110,756

)

(22.8

)%

Net income attributable to: Non-controlling interests

 

614,461

 

497,069

 

(117,392

)

(19.1

)%

 

Income tax increased from Ch$ 346.0 billion in 2010 to Ch$ 460.8 billion in 2011, an increase of Ch$ 114.8 billion, or 33.2%. The impairment of prior tax credits in our Argentine subsidiaries, Edesur and Endesa Costanera, amounted to Ch$ 44.9 billion.  Our Brazilian subsidiaries’ taxes increased by Ch$ 62.0 billion and are attributable to higher taxable income.  Taxable income increased in precisely those countries where the corporate tax rate is higher, primarily in Brazil where the corporate tax rate virtually doubles the Chilean rate.  The corporate tax rates in Brazil, Colombia, and Peru are 34%, 33% and 30%, respectively.  In comparison, the Chilean corporate tax rate is much lower, although it increased temporarily, from 17% to 20%, as a measure to finance the reconstruction that followed the earthquake in February, 2010.  Such increase in income tax rate led to a higher income tax in Chile of Ch$ 8.5 billion.

 

The main changes in the corporate income tax expense of our subsidiaries were as follows: increases in Ampla of Ch$ 20.1 billion, CIEN of Ch$ 19.3 billion, Endesa Costanera of Ch$ 17.2 billion, Edesur of Ch$ 12.9 billion, Cachoeira Dourada of Ch$ 12.8 billion, Coelce of Ch$ 12.3 billion, Chilectra of Ch$ 10.2 billion, Endesa Chile of Ch$ 8.3 billion, San Isidro of Ch$ 7.3 billion, Edegel of Ch$ 6.8 billion, Codensa of Ch$ 5.8 billion, Enersis of Ch$ 5.6 billion and Emgesa of Ch$ 4.1 billion. These increases were partially offset by decreases in corporate income tax for Pehuenche of Ch$ 8.3 billion, Celta of Ch$ 4.0 billion and Gas Atacama of Ch$ 0.9 billion.

 

13



Table of Contents

 

3.             Enersis’ Results from Operations for the Years ended December 31, 2009 and December 31, 2010

 

The order in which the countries are ranked in these tables is according to their contribution to our 2010 operating income.

 

Revenues

 

Generation and Transmission Business

 

The following table sets forth the physical electricity sales of our subsidiaries and their corresponding changes for the twelve-month periods ended on December 31, 2009 and 2010.

 

 

 

Physical sales during

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

 

 

(GWh)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Endesa Chile (Chile) (1)

 

22,327

 

21,847

 

(480

)

(2.1

)%

Emgesa (Colombia)

 

16,806

 

14,817

 

(1,989

)

(11.8

)%

Cachoeira Dourada (Brazil)

 

3,862

 

3,833

 

(29

)

(0.8

)%

Edegel (Peru)

 

8,321

 

8,598

 

277

 

3.3

%

Endesa Fortaleza (Brazil)

 

3,007

 

2,957

 

(50

)

(1.7

)%

El Chocón (Argentina)

 

4,122

 

3,361

 

(761

)

(18.5

)%

Endesa Costanera (Argentina)

 

8,284

 

8,018

 

(266

)

(3.2

)%

Total

 

66,728

 

63,431

 

(3,297

)

(4.9

)%

 


(1)           Includes Endesa Chile and its generation subsidiaries.

 

Distribution Business

 

Distribution revenues are derived mainly from the resale of electricity purchased from generators.  Revenues associated with distribution include the recovery of the cost of electricity purchased and the resulting revenue from the VAD, which is associated with the recovery of costs and the return on the investment with respect to the distribution assets plus the losses permitted in the regulatory tariffs.  Other revenue deriving from our distribution services consists of charges related to new connections and the maintenance and rental of meters.

 

The following table sets forth the physical electricity sales of our subsidiaries, by country, and their corresponding variations for the years ended December 31, 2009 and 2010.

 

 

 

Physical sales during

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

(GWh)

 

 

 

Codensa (Colombia)(1)

 

12,114

 

12,515

 

400

 

3.3

%

Coelce (Brazil)

 

7,860

 

8,850

 

990

 

12.6

%

Ampla (Brazil)

 

9,394

 

9,927

 

533

 

5.7

%

Chilectra (Chile)

 

12,585

 

13,098

 

513

 

4.1

%

Edelnor (Peru)

 

5,716

 

6,126

 

410

 

7.2

%

Edesur (Argentina)

 

16,026

 

16,759

 

733

 

4.6

%

Total

 

63,694

 

67,274

 

3,580

 

5.6

%

 


(1) Values for Codensa include the proportioned consolidation of 49.0% of DECSA.  This consolidation also affects other figures in this section, such as operating income, revenues, operating costs and number of clients.

 

14



Table of Contents

 

Revenues by Business Segment

 

The table below presents our revenues for 2009 and 2010:

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Generation and Transmission Business

 

 

 

 

 

 

 

 

 

Endesa Chile and subsidiaries (Chile)

 

1,373,231

 

1,345,371

 

(27,860

)

(2.0

)%

Emgesa (Colombia)

 

500,964

 

507,527

 

6,563

 

1.3

%

Cachoeira Dourada (Brazil)

 

88,300

 

115,663

 

27,363

 

31.0

%

Edegel and subsidiaries (Peru)

 

213,625

 

211,263

 

(2,362

)

(1.1

)%

Endesa Fortaleza (Brazil)

 

138,595

 

150,371

 

11,776

 

8.5

%

El Chocón (Argentina)

 

65,298

 

57,173

 

(8,125

)

(12.4

)%

CIEN (Brazil)

 

97,961

 

98,909

 

948

 

1.0

%

Endesa Costanera (Argentina)

 

231,421

 

295,231

 

63,810

 

27.6

%

Less: Intercompany Transactions

 

(1,037

)

(904

)

133

 

(12.8

)%

Total

 

2,708,358

 

2,780,604

 

72,246

 

2.7

%

 

 

 

 

 

 

 

 

 

 

Distribution Business

 

 

 

 

 

 

 

 

 

Codensa (Colombia)

 

741,168

 

785,890

 

44,722

 

6.0

%

Coelce (Brazil)

 

767,993

 

940,654

 

172,661

 

22.5

%

Ampla (Brazil)

 

1,012,342

 

1,046,387

 

34,045

 

3.4

%

Chilectra and subsidiaries (Chile)

 

1,089,515

 

1,016,997

 

(72,518

)

(6.7

)%

Edelnor (Peru)

 

302,295

 

307,159

 

4,864

 

1.6

%

Edesur (Argentina)

 

327,088

 

295,539

 

(31,549

)

(9.6

)%

Total

 

4,240,401

 

4,392,626

 

152,225

 

3.6

%

 

 

 

 

 

 

 

 

 

 

Less: Consolidation Adjustments and Other Businesses

 

(476,703

)

(609,649

)

(132,946

)

27.9

%

Total

 

6,472,056

 

6,563,581

 

91,525

 

1.4

%

 

Generation and Transmission Business: Revenues

 

Revenues in Chile decreased 2.0% in 2010, mainly as a result of a decrease of 2.1% in physical sales, to 21,847 GWh, due to the lower electricity demand in Chile after the earthquake that took place on February 27, 2010 and a 2.6% decrease in average prices in 2010 expressed in peso terms.  In 2010, there were lower sales in the spot market due to reduced hydrology, partially offset by higher sales to contracted customers as a result of improved economic conditions and a recovery in energy demand by the end of 2010 compared to 2009.

 

In Colombia, revenues of Emgesa increased by Ch$ 6.6 billion, or 1.3%, mainly due to the 10% increase in the average energy sales price expressed in local currency.  This was offset by an 11.8% decrease in physical sales, and amounted to 14,817 GWh in 2010.  This is essentially due to lower sales in the spot market and to electricity companies as a result of lower hydroelectric production.  The currency translation effect on revenues was positive, causing an increase of 2.7% in peso terms.

 

In Brazil, revenues of Cachoeira Dourada increased 31.0% in 2010, mainly as a result of an increase of 27.7% in average sales prices, expressed in local currency.  Physical energy sales were virtually the same.  Revenues of Endesa Fortaleza increased 8.5% in 2010, as a result of an increase of 4.0% in average sales prices, expressed in local currency.  This was partly offset by a 1.7% decrease in physical sales to 2,957 GWh.  For both companies, the currency translation effect on revenues was positive, causing an increase of 7.5% in peso terms as compared to 2009.

 

Revenues of CIEN increased 1.0% in 2010, mainly due to the currency translation effect, which produced a 7.5% increase in revenues in peso terms.  This increase was partially offset by lower export revenues of 6.5%.  In 2009, CIEN exported energy to Uruguay and Argentina beginning in February of that year, whereas in 2010 exports to Argentina began later in the year.

 

Revenues of Edegel, our generating company in Peru, declined by Ch$ 2.4 billion, or 1.1%, in 2010, mainly as a result of a 5.6% decrease in the average sales price in local currency, and a decrease in sales to unregulated customers.  This was partially offset by higher sales to regulated customers and in the spot market.  It is also explained by the currency translation effect from soles to the peso

 

15



Table of Contents

 

in both years, producing a decrease in peso terms of 2.2% in 2010 compared to 2009.  This was partially offset by the 3.3% increase in physical sales to 8,598 GWh in 2010.

 

In Argentina, revenues of Endesa Costanera increased 27.6% in 2010, as a result of a 30.7% increase in average energy sale prices, which was partially offset by a 3.2% decrease in physical sales to 8,018 GWh.  Revenues of El Chocón decreased 12.4%, mainly due to an 18.5% decrease in physical sales to 3,361 GWh.  In 2010, generation was 21.3% lower due to reduced hydroelectric availability.  For both companies the net effect of the currency translation effect was negative, resulting in a 13.6% decrease in revenues in peso terms.

 

Distribution Business: Revenues

 

In Colombia, revenues of Codensa in 2010 increased 6.0%, mainly due to a 5.5% increase in the average sales price in local currency, a 3.3% increase in physical sales to 12,515 GWh, and the currency translation effect, which resulted in a 2.2% increase in pesos revenues.  This increase was partially offset by a reduction in other operating revenues, including “Codensa Hogar” and public lighting.  The number of customers rose by 72,578 to a total exceeding 2.5 million in December 2010, and energy losses increased to 8.5%.

 

In Brazil, revenues of Coelce increased 22.5% in 2010, mainly due to a 12.6% increase in physical sales to 8,850 GWh, a 1.9% increase in the average sales price in local currency and the currency translation effect, which resulted in a 7.5% increase in peso terms.  In 2010, the number of customers increased 129,131 to a total exceeding 3.1 million, and energy losses increased from 11.6% to 12.1%.

 

Revenues of Ampla increased 3.4% in 2010, mainly due a 5.7% increase in physical sales to 9,927 GWh and the currency translation effect, which resulted in a 7.5% increase in peso terms.  This increase was partially offset by an 8.8% reduction in the average sales price.  In 2010, the number of customers increased 48,998, to a total exceeding 2.5 million, and energy losses declined from 21.2% to 20.5%.

 

In Chile, revenues of Chilectra decreased by 6.7% in 2010, mainly due to the decrease in sub-transmission tolls set by the authority and the amendment of the process used to determine electricity purchase prices, which resulted from the auction of long-term energy purchase contracts.  Revenues also decreased because of reduced margins on other businesses of Ch$ 5,303 million related to reduced activity with large customers and transfer business of networks as a result of reduced post-earthquake activity.  This was partially offset by the 4.1% increase in physical sales to 13,098 GWh.  In 2010, the number of customers increased 30,583 to a total exceeding 1.6 million, and energy losses were 5.8%, compared to 6.1% in 2009.

 

In Peru, revenues of Edelnor increased 1.6% in 2010, mainly due to a 7.2% increase in physical sales, to 6,126 GWh.  This was partially offset by a 3.2% reduction in the average sales price and the currency translation effect, which resulted in a 2.2% decrease in peso terms in 2010.  The number of customers increased 37,025 to 1.1 million, and energy losses increased to 8.3%.

 

In Argentina, revenues of Edesur decreased 9.6% in 2010, principally due to a reduced average sales price of 2.9% and the currency translation effect, which resulted in a decrease of 13.6% in peso terms.  This decrease was partially offset by the 4.6% increase in physical sales.  Energy losses remained unchanged at 10.5% and the number of customers increased 47,660, to a total exceeding 2.3 million.

 

Operating Costs

 

Operating costs mainly consist of electricity purchases from other parties, depreciation, amortization and impairment losses, fuel purchases, maintenance costs, tolls paid to transmission companies, and employee salaries.  Operating costs also include Administrative and Selling expenses.

 

16



Table of Contents

 

The following table shows the breakdown of operating costs as a percentage of total operating costs, for the years ended December 2009 and 2010.

 

 

 

Year ended December 31

 

 

 

2009

 

2010

 

 

 

(percentage of total costs of
operations)

 

Electricity purchases

 

33.5

%

32.0

%

Other Variable cost

 

17.5

%

18.3

%

Fuel purchases

 

12.8

%

13.8

%

Depreciation, amortization and impairment losses

 

11.9

%

11.5

%

Other fixed costs

 

10.1

%

9.3

%

Transmission tolls

 

7.0

%

8.4

%

Staff benefit costs

 

7.4

%

6.8

%

 

 

100

%

100

%

 

The cost structure of the Company was virtually the same in 2009 and 2010.  The table below sets forth the breakdown of operational costs for the years ending on December 31, 2009 and 2010:

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Generation and Transmission Business

 

 

 

 

 

 

 

 

 

Endesa Chile and subsidiaries (Chile)

 

733,191

 

832,601

 

99,410

 

13.6

%

Emgesa (Colombia)

 

250,153

 

246,044

 

(4,109

)

(1.6

)%

Cachoeira Dourada (Brazil)

 

37,671

 

39,800

 

2,129

 

5.7

%

Edegel and subsidiaries (Peru)

 

137,576

 

140,944

 

3,368

 

2.4

%

Endesa Fortaleza (Brazil)

 

54,669

 

91,257

 

36,588

 

66.9

%

El Chocón (Argentina)

 

26,598

 

25,522

 

(1,076

)

(4.0

)%

CIEN (Brazil)

 

49,969

 

70,853

 

20,884

 

41.8

%

Endesa Costanera (Argentina)

 

227,041

 

284,391

 

57,350

 

25.3

%

Less: Intercompany Transactions

 

(918

)

(902

)

16

 

(1.7

)%

Total

 

1,515,950

 

1,730,510

 

214,560

 

14.2

%

 

 

 

 

 

 

 

 

 

 

Distribution Business

 

 

 

 

 

 

 

 

 

Codensa (Colombia)

 

541,283

 

578,667

 

37,384

 

6.9

%

Coelce (Brazil)

 

616,720

 

757,490

 

140,770

 

22.8

%

Ampla (Brazil)

 

825,215

 

925,698

 

100,483

 

12.2

%

Chilectra and Subsidiaries (Chile)

 

960,483

 

905,231

 

(55,252

)

(5.8

)%

Edelnor (Peru)

 

239,870

 

242,210

 

2,340

 

1.0

%

Edesur (Argentina)

 

295,212

 

291,595

 

(3,617

)

(1.2

)%

Less: Intercompany Transactions

 

201

 

 

(201

)

n.a.

 

Total

 

3,478,984

 

3,700,891

 

221,907

 

6.4

%

 

 

 

 

 

 

 

 

 

 

Less: Consolidation Adjustments and Other Businesses

 

(450,323

)

(572,121

)

(121,798

)

27.0

%

Total

 

4,544,611

 

4,859,280

 

314,669

 

6.9

%

 

Generation and Transmission Business: Operating Costs

 

Operating costs in Chile increased by 13.6% in 2010 as compared to 2009, totaling Ch$ 832.6 billion, largely due to higher energy purchases of Ch$ 87.1 billion, transport costs of Ch$ 53.9 billion and other variable costs of Ch$ 41.1 billion.  Production was 20,914 GWh, 6.0% below 2009 levels.  Lower hydroelectric generation forced us to rely more intensively on more costly thermal energy, and thus, our energy purchase cost increased by 166%.  This was partially offset by a decrease in depreciation and impairment of fixed assets of Ch$ 55.8 billion and in fuel costs of Ch$ 27.2 billion.

 

The operating costs of Emgesa declined by Ch$ 4.1 billion in 2010, or 1.6%, mainly due to reduced energy purchases of Ch$ 19.2 billion, partly offset by higher fuel costs of Ch$ 7.2 billion, as a result of lower hydrology in the first half of 2010, as well as higher

 

17



Table of Contents

 

transport expenses of Ch$ 3.8 billion, an increase in personnel expenses of Ch$ 1.3 billion and an increase in other fixed operating costs of Ch$ 2.1 billion.  The currency translation effect resulted in a 2.7% increase in operating costs in peso terms.

 

The operating costs of Cachoeira Dourada rose by 5.7%, or Ch$ 2.1 billion, to Ch$ 39.8 billion in 2010, mainly due to an increase in other variable costs of Ch$ 2.5 billion.  The operating costs of Endesa Fortaleza increased by Ch$ 36.6 billion, or 66.9%, mainly due to higher fuel purchase costs of Ch$44.1 billion and an increase in other variable costs of Ch$ 2.2 billion, partly offset by reduced energy purchase costs of Ch$ 9.0 billion.  For both companies, the currency translation effect resulted in a 7.5% increase in operating costs measured in peso terms.

 

The operating costs of CIEN were Ch$ 70.9 billion in 2010, 41.8% higher than the prior year.  This is largely due to an increase in the charge for depreciation and impairment losses of Ch$ 34.8 billion, partially offset by Ch$ 16.2 billion of lower variable costs.  The currency translation effect resulted in a 7.5% increase in operating costs measured in pesos.

 

The operating costs of Edegel grew by Ch$ 3.4 billion, or 2.4% in 2010, largely explained by higher energy purchase costs of Ch$ 4.8 billion and higher fuel costs of Ch$ 5.0 billion.  This principally reflects the absence of the non-recurring reversal of provisions for energy purchases for distribution customers without contracts, booked in 2009, and, to a lesser extent, by higher average energy purchase prices, which more than offset the 9.3% reduction in physical purchases.  The increase in operating costs was partially offset by reduced fixed costs of Ch$ 4.5 billion, lower transport costs of Ch$ 0.9 billion and reduced other variable costs of Ch$ 0.7 billion.  The currency translation effect resulted in a 2.2% decrease in operating costs in peso terms.

 

The operating costs of Endesa Costanera rose by Ch$ 57.4 billion, or 25.3% in 2010.  This is largely due to higher energy and fuel costs of Ch$ 62.7 billion and an increase in personnel expenses of Ch$3.3 billion, partially offset by a reduction in other costs such as depreciation, transport costs, other fixed costs and energy purchases.  The operating costs of El Chocón declined by Ch$1.1 billion, or 4.0%, mainly due to reduced other variable costs of Ch$0.7 billion, reduced transport costs of Ch$0.4 billion and reduced depreciation of Ch$0.7 billion, partly offset by an increase in energy purchases of Ch$0.8 billion.  In both companies, the currency translation effect resulted in a 13.6% reduction in operating costs in peso terms.

 

Distribution Business: Operating Costs

 

The operating costs of Codensa rose by Ch$ 37.4 billion, or 6.9%, in 2010, mainly due to larger energy purchases of Ch$ 42.4 billion as a result of the 6.6% increase in average purchase prices in local currency, an increase in physical purchases, higher transport costs of Ch$ 2.2 billion and an increase in depreciation and impairment of Ch$ 4.6 billion.  This was partly offset by a reduction in other variable costs of Ch$ 11.1 billion.  The currency translation effect resulted in a 2.7% increase in operating costs in peso terms.

 

The operating costs of Ampla grew by Ch$ 100.5 billion, or 12.2% in 2010.  This is mainly due to an increase in energy purchase costs of Ch$ 50.2 billion, in other operating costs of Ch$ 5.2 billion, in transport costs of Ch$ 5.9 billion and in depreciation and impairment of Ch$ 39.7 billion.  The operating costs of Coelce rose by Ch$ 140.8 billion, or 22.8% in 2010.  This is due to an increase in energy purchase costs of Ch$ 49.0 billion, an increase in other variable costs (basically the construction of fixed assets in the concession area of Ch$ 71.3 billion), higher transport costs of Ch$ 4.7 billion, increases in depreciation and impairment of Ch$ 8.0 billion and an increase in other fixed operating costs of Ch$ 7.8 billion.  In both companies, the currency translation effect resulted in a 7.5% increase in operating costs in peso terms.

 

The operating costs of Chilectra fell by Ch$ 55.3 billion, or 5.8%, in 2010, mainly due to reduced energy purchase costs of Ch$ 96.9 billion.  This decrease is explained by a lower average purchase price, partially offset by an increase in physical purchases. There was also a decrease of Ch$ 5.9 billion in other variable operating costs, offset by an increase in transport costs of Ch$ 45.5 billion and an increase in the charge for depreciation and impairment of Ch$ 1.9 billion.

 

The operating costs of Edelnor increased by Ch$ 2.3 billion, or 1.0% in 2010, mainly due to the increase in other variable costs of Ch$ 11.6 billion, partly offset by lower energy purchase costs of Ch$ 3.6 billion and other fixed costs of Ch$ 5.8 billion.  The currency translation effect resulted in a 2.2% decrease in operating costs in peso terms.

 

The operating costs of Edesur decrease by Ch$ 3.6 billion, or 1.2% in 2010.  This is mainly explained by reduced energy purchase costs of Ch$ 11.2 billion, reduced personnel costs of Ch$ 2.9 billion and a reduced charge for depreciation and impairment of Ch$ 2.5 billion, partly offset by higher fixed costs of Ch$ 13.4 billion, which were mainly fines and payments to end users resulting from interruptions to the electricity service during the year.  The currency translation effect resulted in a 13.6% decrease in operating costs in peso terms.

 

18



Table of Contents

 

Operating Income

 

The following table shows the operating income by company, for the years ended December 31, 2009 and 2010.

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

Generation and Transmission Business

 

 

 

 

 

 

 

 

 

Endesa Chile and subsidiaries (Chile)

 

640,040

 

512,770

 

(127,270

)

(19.9

)%

Emgesa (Colombia)

 

250,811

 

261,483

 

10,672

 

4.3

%

Cachoeira Dourada (Brazil)

 

50,629

 

75,863

 

25,234

 

49.8

%

Edegel and subsidiaries (Peru)

 

76,049

 

70,319

 

(5,730

)

(7.5

)%

Endesa Fortaleza (Brazil)

 

83,926

 

59,114

 

(24,812

)

(29.6

)%

El Chocón (Argentina)

 

38,700

 

31,651

 

(7,049

)

(18.2

)%

CIEN (Brazil)

 

47,992

 

28,056

 

(19,936

)

(41.5

)%

Endesa Costanera (Argentina)

 

4,380

 

10,840

 

6,460

 

147.5

%

Less: Intercompany Transactions

 

(119

)

(2

)

117

 

(98.3

)%

Total

 

1,192,408

 

1,050,094

 

(142,314

)

(11.9

)%

 

 

 

 

 

 

 

 

 

 

Distribution Business

 

 

 

 

 

 

 

 

 

Codensa (Colombia)

 

199,885

 

207,223

 

7,338

 

3.7

%

Coelce (Brazil)

 

151,273

 

183,164

 

31,891

 

21.1

%

Ampla (Brazil)

 

187,127

 

120,689

 

(66,438

)

(35.5

)%

Chilectra and subsidiaries (Chile)

 

129,032

 

111,766

 

(17,266

)

(13.4

)%

Edelnor (Peru)

 

62,425

 

64,949

 

2,524

 

4.0

%

Edesur (Argentina)

 

31,876

 

3,944

 

(27,932

)

(87.6

)%

Less: Intercompany Transactions

 

(201

)

 

201

 

 

Total

 

761,417

 

691,735

 

(69,682

)

(9.2

)%

 

 

 

 

 

 

 

 

 

 

Less: Consolidation Adjustments and Other Businesses

 

(26,380

)

(37,528

)

(11,148

)

42.3

%

Total

 

1,927,445

 

1,704,301

 

(223,144

)

(11.6

)%

 

19



Table of Contents

 

Non-Operating Result

 

The following table shows the non-operating results for the years ended December 31, 2009 and 2010, and the percentage change between both years:

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial result

 

 

 

 

 

 

 

 

 

Financial income

 

159,670

 

171,237

 

11,567

 

7.2

%

Financial costs

 

(482,472

)

(438,358

)

44,114

 

(9.1

)%

Gain (loss) for indexed assets and liabilities

 

21,781

 

(15,056

)

(36,837

)

n.a.

 

Net Foreign currency exchange differences

 

(8,235

)

11,572

 

19,807

 

n.a.

 

Total

 

(309,256

)

(270,605

)

38,651

 

(12.5

)%

 

 

 

 

 

 

 

 

 

 

Other non-operating results

 

 

 

 

 

 

 

 

 

Total gain (loss) on sale of non-current assets not held for sale

 

50,502

 

11,711

 

(38,791

)

(76.8

)%

Other non-operating income

 

2,374

 

1,288

 

(1,086

)

(45.7

)%

Total

 

52,876

 

12,999

 

(39,877

)

(75.4

)%

 

 

 

 

 

 

 

 

 

 

Non-operating results

 

(256,380

)

(257,606

)

(1,226

)

0.5

%

 

Financial Result

 

Financial result in 2010 was a loss of Ch$ 270.6 billion, which was a decrease of 12.5% or Ch$ 38.6 billion, as compared to the prior year.  This is mainly due to reduced financial costs of Ch$ 44.1 billion, as a result of lower average debt and lower average interest rates during 2010, as compared to 2009.  It is also explained by a reduced charge for exchange differences that showed a positive variation of Ch$ 19.8 billion, mainly coming from Chile, Argentina and Brazil.  In Chile, this is due to the effect of the peso appreciation of 8.4% against the dollar in 2010 (compared to an appreciation of 25.5% in 2009), which impacts net assets and liabilities denominated in dollars.  In Argentina, the Argentine peso depreciated by approximately 4% against the dollar during 2010 (compared to a devaluation of approximately 9% in 2009).  The effect on assets and debt in dollars is a gain of Ch$ 8.2 billion in 2010 and loss of Ch$ 17.3 billion in 2009.  In Brazil, the real appreciated almost 5% (compared to an appreciation of over 30% in 2009), which translates into a reduced gain of Ch$ 17.7 billion (loss of Ch$ 3.7 billion in 2010 and gain of Ch$ 14.0 billion in 2009).  Finally, higher financial income of Ch$ 11.6 billion, as a result of an increase in income from larger cash placements during the year, contributed to the reduction in financial loss in 2010 compared to 2009.

 

The reduced losses described above were partially offset by higher indexation expenses of Ch$ 36.8 billion due to the negative effect produced by variations in the value of the Unidad de Fomento (UF) in debt denominated in UF of some of our Chilean subsidiaries.  This is because the UF in 2010 increased in value by 2.4%, compared to a decrease of 2.4% in 2009.

 

Result of asset sales

 

The result of asset sales shows a reduced gain of Ch$ 38.8 billion in 2010, mainly due to the booking in 2009 of gains on the sales of shares in Empresa de Energía de Bogotá for Ch$ 28.1 billion and the sale of the credit portfolio of Codensa Hogar for Ch$ 12.8 billion.

 

As a result of all of the foregoing, total non-operating results remain virtually unchanged when comparing 2009 and 2010.

 

20



Table of Contents

 

Net Income for the Year

 

The following table shows our net income for the year for the periods indicated.

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

Change

 

% Change

 

 

 

(in million of Ch$)

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

1,927,445

 

1,704,301

 

(223,144

)

(11.6

)%

Non-operating results

 

(256,380

)

(257,606

)

(1,226

)

(0.5

)%

Net income before taxes

 

1,671,065

 

1,446,695

 

(224,370

)

(13.4

)%

 

 

 

 

 

 

 

 

 

 

Income tax

 

(359,737

)

(346,007

)

13,730

 

(3.8

)%

 

 

 

 

 

 

 

 

 

 

Net Income from Continuing Operations After Tax

 

1,311,328

 

1,100,688

 

(210,640

)

(16.1

)%

Net income from discontinued operations

 

0

 

0

 

0

 

0.0

%

 

 

 

 

 

 

 

 

 

 

Net Income

 

1,311,328

 

1,100,688

 

(210,640

)

(16.1

)%

Net Income attributable to: Owners of Parent

 

660,231

 

486,227

 

(174,004

)

(26.4

)%

Net income attributable to: Non-controlling interests

 

651,097

 

614,461

 

(36,636

)

(5.6

)%

 

Corporate income tax expense was reduced by Ch$ 13.7 billion in 2010 compared to 2009, mainly due to a decrease in the corporate income tax for Ampla of Ch$ 23.7 billion, Gas Atacama of Ch$ 13.2 billion, CGTF of Ch$ 10.3 billion, Edesur of Ch$ 10.0 billion, CIEN of Ch$ 4.3 billion and Pangue of Ch$ 2.6 billion.  These decreases were partially offset by increases in Enersis of Ch$ 27.9 billion, Endesa Costanera of Ch$ 7.2 billion, Emgesa of Ch$ 6.9 billion, Pehuenche of Ch$ 5.5 billion and Chilectra of Ch$ 2.2 billion.

 

B.            Liquidity and Capital Resources.

 

We are a company with no significant assets other than the stock of our subsidiaries.  The following discussion of cash sources and uses reflects the key drivers of cash flow for Enersis.

 

Enersis receives cash inflows from its subsidiaries, as well as from related companies in Chile and abroad.  Foreign subsidiaries and associates’ cash flows may not be available to satisfy our own liquidity needs, mainly because they are not wholly-owned, and because there is a time lag before we have effective access to those funds, through dividends or capital reductions.

 

However, we believe that cash flow generated from our business operations, as well as cash balances, borrowings from commercial banks, and ample access to both Chilean and foreign capital markets will be sufficient to satisfy all our needs for working capital, debt service, dividends and routine capital expenditures.

 

Set forth below, is the consolidated cash flow from an accounting perspective:

 

 

 

Year ended December 31,

 

 

 

2009

 

2010

 

2011

 

 

 

(in Ch$ billion)

 

 

 

 

 

 

 

 

 

Net Cash Flows from (used in) operating activities

 

2,038

 

1,943

 

1,698

 

Net Cash Flows from (used in) investing activities

 

(867

)

(776

)

(624

)

Net Cash Flows from (used in) financing activities

 

(1,308

)

(1,283

)

(891

)

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents before effect of exchange rates changes

 

(137

)

(115

)

183

 

Effects of exchange rate changes on cash and cash equivalents

 

(46

)

(58

)

76

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

1,318

 

1,135

 

961

 

Cash and cash equivalents at end of period

 

1,135

 

961

 

1,220

 

 

21



Table of Contents

 

For the twelve-month period ended December 31, 2011, operating activities generated net cash flow of Ch$ 1,698 billion, a decrease of 12.6% when compared to 2010.  This flow is mainly composed of cash receipts from collections from the sale of goods and services of Ch$ 7,726 billion and other operating flows of Ch$ 343 billion, partially offset by payments to suppliers for goods and services of Ch$ 3,942 billion, payments to and on behalf of employees of Ch$ 358 billion.

 

For the twelve-month period ended December 31, 2010, operating activities generated net cash flow of Ch$ 1,943 billion, a decrease of 4.7% when compared to 2009.  This flow is mainly composed of cash receipts from collections from the sale of goods and services of Ch$ 7,344 billion and other operating flows of Ch$ 310 billion, partially offset by payments to suppliers for goods and services of Ch$ 3,688 billion, payments to and on behalf of employees of Ch$ 292 billion and other operating activity payments of Ch$ 1,731 billion.

 

For the twelve-month period ended on December 31, 2011, investment activities led to a cash outflow of Ch$ 624 billion, a 19.6% decrease compared to 2010.  These disbursements relate mainly to the purchase of properties, plant and equipment of Ch$ 496 billion, the incorporation of intangible assets (IFRIC 12 in Brazil) of Ch$ 188 billion, and other investment disbursements of Ch$ 2 billion, partially offset by interest received of Ch$ 20 billion, cash flows from losing control of subsidiaries or other business of Ch$ 13 billion and other investment amounts of Ch$ 29 billion.

 

For the twelve-month period ended on December 31, 2010, investment activities led to a cash outflow of Ch$ 776 billion, a 10.5% decrease compared to 2009.  These disbursements relate mainly to the purchase of properties, plant and equipment of Ch$ 474 billion, the incorporation of intangible assets (IFRIC 12 in Brazil) of Ch$ 227 billion, and other investment disbursements of Ch$ 95 billion, partially offset by proceeds from the sale of property, plant and equipment of Ch$ 9 million, interest received of Ch$ 7 billion and other investment amounts of Ch$ 5 billion.

 

For the twelve-month period ended on December 31, 2011, financing activities originated a cash outflow of Ch$ 891.4 billion.  The main drivers are described below.

 

The aggregated cash inflows were mainly explained by:

 

·                  Edegel obtained loans for Ch $ 15 billion.

·                  Emgesa issued bonds for Ch $ 183 billion.

·                  Endesa Brasil Consolidated obtained loans for Ch$ 300 billion and issued bonds for Ch$ 216 billion (Ch$ 101 billion in Ampla and Ch$ 115 in Coelce), among other financial operations, for a total of Ch$ 387.1 billion cash inflow.

 

The aggregated cash outflows were mainly explained by:

 

·                  Ch$ 648.1 billion in dividend payments (Ch$ 243 billion from Enersis on an individual basis and Ch$ 106 billion from Endesa Chile on an individual basis, among others).

·                  Ch$ 248.1 billion in payment of interest expense (Ch$ 109.7 billion in Endesa Chile consolidated and Ch$ 79.2 billion in Endesa Brasil, among others).

·                  Endesa Brasil consolidated payments of Ch$ 315 billion in loans (Ch $ 53 billion in Endesa Brasil, Ch $ 106 billion in CIEN and Ch$ 150 billion in Ampla, among others).

·                  Endesa Chile consolidated payment s of Ch$ 55 billion in loans and Ch$ 94 billion in other financial instruments (Ch$ 83 billion on Emgesa’ bonds).

 

For the twelve-month period ended on December 31, 2010, financing activities originated a cash outflow of Ch$ 1,283 billion.  The main drivers are described below.

 

22



Table of Contents

 

The aggregated cash inflows were mainly explained by:

 

·                  Endesa Chile obtained loans for Ch$ 153 billion.

·                  Emgesa carried out an equity decrease of Ch$ 107 billion, of which Ch$ 27 billion were received by Endesa Chile.

·                  Codensa issued bonds for Ch$ 54 billion and obtained loans for Ch$ 62 billion.

·                  Edegel issued bonds for Ch$ 29 billion.

 

The aggregated cash outflows were mainly explained by:

 

·                  Ch$ 556 billion in dividend payments (Ch$ 304 billion from Endesa Chile, Ch$ 183 from Codensa and Ch$ 49 billion from Chilectra, among others).

·                  Ch$ 245 billion in payment of interest expense (Ch$ 119 billion in Endesa Chile and Ch$ 28 billion in Codensa, among others).

·                  Endesa Chile payment of its Ch$ 211 billion revolving credit.

 

For a description of liquidity risks related to our company, please see “Item 3.  Key Information — D.  Risk Factors — We depend in part on payments from our subsidiaries and affiliates to meet our payment obligations” in this Report”.

 

We coordinate the overall financing strategy of our majority-owned subsidiaries.  Our operating subsidiaries independently develop their capital expenditure plans.  Generally, our policy is to have the operating subsidiaries independently finance their capital expansion programs through internally generated funds or direct financings.  For information regarding our commitments for capital expenditures, see “Item 4.  Information on the Company — A.  History and Development of the Company — Capital Investment Program” and our contractual obligations table set forth below.

 

We have accessed the international equity capital markets, with three SEC-registered ADS issuances in October 1993, February 1996 and September 2000, for Enersis, and once in 1994 for Endesa Chile.  We have also frequently issued bonds in the United States for each of Enersis and Endesa Chile.  Since 1996, Enersis, Endesa Chile and its subsidiary Pehuenche have issued a total of $ 3,520 million in Yankee Bonds.

 

The following table lists the Yankee Bonds issued by Enersis and Endesa Chile outstanding as of December 31, 2011. The weighted average annual interest rate for such bonds is 7.9%, without giving effect to each bond’s duration, or put options.

 

 

 

 

 

 

 

 

 

Aggregate Principal Amount

 

Issuer

 

Term

 

Maturity

 

Coupon

 

Issued

 

Outstanding

 

 

 

 

 

 

 

(as a percentage)

 

(in $ million)

 

 

 

 

 

 

 

 

 

 

 

 

 

Enersis

 

10 years

 

January 2014

 

7.375

%

350

 

350

 

Enersis (1)

 

10 years

 

December 2016

 

7.400

%

350

 

250

 

Enersis (2)

 

30 years

 

December 2026, Put 2003

 

6.600

%

150

 

1

 

Subtotal

 

 

 

 

 

7.384

%

850

 

601

 

 

 

 

 

 

 

 

 

 

 

 

 

Endesa Chile

 

10 years

 

August 2013

 

8.350

%

400

 

400

 

Endesa Chile

 

12 years

 

August 2015

 

8.625

%

200

 

200

 

Endesa Chile (1)

 

30 years

 

February 2027

 

7.875

%

230

 

206

 

Endesa Chile (3)

 

40 years

 

February 2037, Put 2009

 

7.325

%

220

 

71

 

Endesa Chile (1)

 

100 years

 

February 2097

 

8.125

%

200

 

40

 

Subtotal

 

 

 

 

 

8.214

%

1,250

 

917

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

7.886

%

2,100

 

1,518

 

 


(1)             Enersis and Endesa Chile repurchased bonds in 2001.

(2)             Holders of the 6.6% Enersis Yankee bonds due 2026 exercised a put option on December 1, 2003 for an aggregate principal amount of $ 149 million, leaving $ 1 million outstanding.

(3)             Holders of the 7.325% Endesa Chile Yankee bonds due 2037 exercised a put option on February 1, 2009, for a total amount of $ 149.2 million.  The remaining $ 70.8 million in bonds mature in February 2037.

 

In January 2011, our Colombian subsidiary, Emgesa, executed its first transaction in the international debt capital markets, with the issuance of Rule 144A/Reg S Notes in Colombian pesos for the equivalent of $ 400 million, due in January 2021.  As of

 

23



Table of Contents

 

December 31, 2011 the equivalent amount was $ 379 million.  This was the first offshore private sector issuance in Colombian pesos.  The net proceeds from the sale of the Notes will be used to finance new projects, such as El Quimbo, to repay existing debt and for other general corporate purposes.

 

The following table lists the Emgesa’s bond issued in the United States.  The bond is denominated in Colombian pesos.  The annual interest rate for such bond is 8.75%.

 

 

 

 

 

 

 

Coupon
(inflation-

 

Aggregate Principal Amount

 

Issuer

 

Term

 

Maturity

 

adjusted rate)

 

Issued

 

Outstanding

 

 

 

 

 

 

 

(as a percentage)

 

(Colombian
pesos million)

 

(Colombian
pesos million)

 

(in $ million) (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Emgesa

 

10 years

 

January 2021

 

8.75

%

737

 

737

 

379

 

 


(1)      Calculated based on the observed Exchange Rate as of December 31, 2011, which was CPs$ 1,942.7  = $ 1.00

 

Enersis and Endesa Chile, as well as our subsidiaries in the five countries in which we operate, have access to their domestic capital markets, where we have issued debt instruments including commercial paper and medium and long term bonds that are primarily sold to pension funds, life insurance companies and other institutional investors.  In the last 16 years, Enersis and Endesa Chile have accessed the local market with total bond issuances for UF 43.0 million or $ 1,846 million (as of December 31, 2011).

 

The following table lists UF-denominated Chilean bonds issued by Enersis and Endesa Chile, outstanding as of December 31, 2011.

 

 

 

 

 

 

 

Coupon
(inflation-adjusted

 

Aggregate Principal Amount

 

Issuer

 

Term

 

Maturity

 

rate)

 

Issued

 

Outstanding

 

 

 

 

 

 

 

(as a percentage)

 

(UF
million)

 

(UF million)

 

(in $ million)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Enersis Serie B2

 

21 years

 

June 2022

 

5.75

%

2.5

 

1.5

 

62

 

Endesa Chile Serie F (1)

 

21 years

 

August 2022

 

6.20

%

1.5

 

1.4

 

59

 

Endesa Chile Serie K

 

20 years

 

April 2027

 

3.80

%

4.0

 

4.0

 

172

 

Endesa Chile Serie H

 

25 years

 

October 2028

 

6.20

%

4.0

 

3.6

 

154

 

Endesa Chile Serie M

 

21 years

 

December 2029

 

4.75

%

10.0

 

10.0

 

429

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

4.99

%

22.0

 

20.4

 

877

 

 


(1)      This bond was pre-paid on February 1, 2012.

 

For a full description of the local bonds issued by Enersis and Endesa Chile, see “ —  Unsecured liabilities detailed by currency and maturity” and “ —  Secured liabilities breakdown by currency and maturity” in Note 18 to our Consolidated Financial Statements.

 

24



Table of Contents

 

The following table lists local bonds issued by our foreign subsidiaries, outstanding as of December 31, 2011.  We present aggregate information for each company.  The maturity column for each company reflects the issuance with the longest maturity, and the coupon rate corresponds to the weighted average coupon of all issuances for each company.

 

Issuer

 

Maturity

 

Coupon (1)
(as a percentage)

 

Aggregate Principal
Amount Outstanding

 

 

 

 

 

 

 

(in $million)

 

 

 

 

 

 

 

 

 

Ampla

 

June 2018

 

13,10

%

404

 

Codensa

 

December 2018

 

8,91

%

587

 

Coelce

 

October 2018

 

13,31

%

309

 

Edegel

 

January 2028

 

6,58

%

177

 

Edelnor

 

August 2020

 

7,13

%

277

 

Emgesa

 

February 2024

 

9,29

%

559

 

Edesur

 

June 2012

 

11,75

%

8

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

2,320

 

 


(1)         Many of the coupon rates are variable rates based on local indexes, such as inflation.  The table reflects the coupon rate taking into account each local index as of December 31, 2011.

 

We frequently participate in the international commercial bank markets governed by the laws of the State of New York through both bilateral and syndicated senior unsecured loans.  As of the date of this Report, the amounts outstanding or available for these bank loans are listed below:

 

Borrower

 

Type

 

Maturity

 

Facility Amount

 

Amount Drawn

 

 

 

 

 

 

 

($ million)

 

(in $ million)

 

 

 

 

 

 

 

 

 

 

 

Enersis

 

Syndicated revolving loan

 

December 2012

 

100

 

0

 

Endesa Chile

 

Syndicated revolving loan

 

June 2014

 

200

 

0

 

Endesa Chile

 

Syndicated term loan

 

June 2014

 

200

 

200

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

500

 

200

 

 

The Enersis revolving credit facility due December 2012 and the Endesa Chile revolving credit facility due June 2014 do not contain a condition precedent requirement regarding the non-occurrence of a “Material Adverse Effect” (or MAE, as defined contractually) prior to a disbursement, allowing the companies full flexibility to draw on up to $ 300 million in the aggregate from such committed revolving facilities under any circumstances, including situations involving a MAE.

 

Enersis and Endesa Chile also borrow from banks in Chile under fully committed facilities in which a potential MAE would not be an impediment to this source of liquidity.  In December 2009, both companies signed 3-year bilateral revolving loans for an aggregate of UF 4.8 million (equivalent to $ 204 million as of December 31, 2011) as detailed below.

 

Borrower

 

Type

 

Maturity

 

Facility Amount

 

Amount Drawn

 

 

 

 

 

 

 

(UF million)

 

(UF million)

 

 

 

 

 

 

 

 

 

 

 

Enersis

 

Bilateral revolving loans

 

December 2012

 

2.4

 

0

 

Endesa Chile

 

Bilateral revolving loans

 

December 2012

 

2.4

 

0

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

4.8

 

0

 

 

Our subsidiaries also have access to fully committed credit lines in the local markets, as detailed above.

 

Borrower

 

Type

 

Maturity

 

Facility Amount

 

Amount Drawn

 

 

 

 

 

 

 

($ million)

 

(in $ million)

 

 

 

 

 

 

 

 

 

 

 

Ampla

 

Bilateral revolving loans

 

April 2012

 

75

 

0

 

Coelce

 

Bilateral revolving loans

 

February 2012

 

53

 

0

 

Emgesa

 

Bilateral revolving loans

 

January 2015

 

185

 

0

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

313

 

0

 

 

25



Table of Contents

 

As a result of the foregoing, we have access to fully committed undrawn revolving loans, both international and domestic, for up to approximately $ 817 million in the aggregate as of December 31, 2011.

 

Enersis and Endesa Chile also borrow routinely from uncommitted Chilean bank facilities with approved lines of credit for approximately $ 444 million in the aggregate.  Unlike the previous committed lines not subject to MAE conditions precedent prior to disbursements, this source of funding in the Chilean market is not guaranteed under all circumstances.  Our subsidiaries also have access to uncommitted local bank facilities, for a total amount of $ 1,526 million, of which $ 1,500 million are undrawn.

 

Both Enersis and Endesa Chile can also tap the Chilean commercial paper market under programs that have been registered with the Chilean SVS for a maximum of $ 200 million for each borrower.  In addition, Enersis has a local bond program registered with the SVS for UF 12.5 million (equivalent to $ 537 million as of December 31, 2011) that has not been drawn upon yet.

 

Finally, our foreign subsidiaries also have access to other types of financing, including governmental facilities, supplier credit and leasing, among others.

 

Except for the SEC-registered Yankee bonds, which are not subject to financial covenants, Enersis and Endesa Chile’s outstanding debt facilities include such covenants.  The types of financial covenants, and their respective limits, vary from one type of debt to another.  As of December 31, 2011, the most restrictive financial covenants affecting Enersis was the Indebtedness to EBITDA Ratio covenant, corresponding to the revolving loan facility that matures in December 2012.  In the case of Endesa Chile, it was the Capitalization Ratio covenant, corresponding to the UF-denominated Chilean bonds Serie K and Serie H that mature in April 2027 and October 2028, respectively.  Under such covenants, the maximum additional debt that could be incurred without a breach of covenant is $ 6.4 billion and $ 2.6 billion for Enersis and Endesa Chile, respectively.  As of the date of this Report, we are in compliance with the financial covenants contained in our debt instruments.

 

As is customary for certain credit and capital market debt facilities, a significant portion of Enersis and Endesa Chile’s financial indebtedness is subject to cross default provisions.  Each of the revolving credit facilities described above, as well as all of Enersis and Endesa Chile’s Yankee Bonds, have cross default provisions with different definitions, criteria, materiality thresholds, and applicability as to the subsidiaries that could give rise to a cross default.

 

The cross default provision for the Endesa Chile revolving credit facilities due in July 2014, governed by the laws of the State of New York, refers to defaults of the borrower, without reference to any subsidiary.  Under such credit facilities, only matured defaults exceeding $ 50 million qualify for a potential cross default when the principal exceeds $ 50 million, or its equivalent in other currencies.  In the case of a matured default above the materiality threshold, revolving credit facility’s lenders would have the option to accelerate if the lenders representing more than 50% of the aggregate debt of a particular facility then outstanding choose to do so.  None of the Enersis local facilities due in December 2012, or the Endesa Chile local facilities due on the same date, has cross default provisions to debt other than the respective borrower’s own indebtedness.

 

In the case of the Enersis bilateral loans maturing in December 2012, governed by the laws of the State of New York, the cross default provision refers to so-called “Relevant Subsidiaries,” a contractually defined term that makes reference only to Endesa Chile and Chilectra, and the latter does not have any debt with third parties.  Therefore, the risk of a cross default under these bank loans is very limited, since there is no reference to subsidiaries in countries other than Chile.  Furthermore, as of the date of this Report, there is no amount outstanding of this facility, and therefore, there is no current exposure to cross default under this credit agreement.

 

After amendments in July 2009, following a successful solicitation consent, Enersis and Endesa Chile Yankee Bonds’ cross default provisions may be triggered only by debt of the respective borrower or its Chilean subsidiaries.  A matured default of either Enersis, Endesa Chile or one of their respective Chilean subsidiaries could result in a cross default to Enersis and Endesa Chile’s Yankee Bonds if such matured default, on an individual basis, has a principal exceeding $ 30 million, or its equivalent in other currencies.  In the case of a matured default above the materiality threshold, Yankee bondholders would have the option to accelerate if either the Trustee or bondholders representing no less than 25% of the aggregate debt of a particular series then outstanding choose to do so.  Following the 2009 Yankee amendments which ring-fenced Chile, a payment default or a bankruptcy/insolvency default outside of Chile has no contractual effect on our Yankee Bond indentures, no matter how material.

 

The cross acceleration and bankruptcy/insolvency clauses of three of our four Endesa Chile UF-denominated Chilean bonds were amended in February 2010 after bondholders’ approvals in January 2010.  After the amendments, all series of Endesa Chile’s Chilean bonds ring-fenced Endesa Chile, and none of its subsidiaries, either in Chile or outside Chile, can trigger a cross default to Endesa Chile.

 

26



Table of Contents

 

Our Argentine subsidiary, Endesa Costanera, did not make an installment payment due on March 30, 2012 of $ 17.6 million (which includes $ 4.3 million in interest expense) under the terms of a supplier credit agreement with Mitsubishi Corporation (“MC”) originally entered into in 1996.  The aggregate amount accrued under the supplier credit agreement as of March 30, 2012, including capitalized interest, was $ 141 million.  Endesa Costanera has experienced difficulties in making timely payments under its agreement with MC on a recurring basis since the Argentine crisis of 2002, but has in the past received waivers expressing the willingness to renegotiate payments.  Such missed payments have been carried out on mutually agreed terms.  As of the date of this Report, Endesa Costanera has not received a waiver for the payment past due.  The relevant terms of the supplier credit provide for a 180-day grace period for payment.  There can be no assurance that Endesa Costanera will receive a waiver or payment extension prior to the expiration of the 180-day grace period for payment.  (See “Item 4.  Information on the Company.  B.  Business Overview. Electricity Industry Regulatory Framework.  Argentina.  Regulatory Developments: the industry after the Public Emergency Law” and “Item 5.  Operating and Financial Review and Prospects - B.  Liquidity and Capital Resources”).

 

Defaults and cross defaults at the Endesa Costanera level do not trigger cross default provisions under indebtedness of Enersis or any of our Chilean subsidiaries.  (See “Item 4.  Information on the Company. B.  Business Overview.  Electricity Industry Regulatory Framework.  Argentina.  Regulatory Developments: the industry after the Public Emergency Law”).

 

With the exception of our Argentine subsidiaries, our companies have access to existing credit lines sufficient to satisfy all of their present working capital needs.  Access to the capital markets on the part of our Argentine subsidiaries has been very limited due to the difficult financial situation still prevailing in Argentina (particularly in the utilities sector), the poor capital markets environment due to the shortage of off-shore financing, the nationalization of the pension fund system and, in general, higher risk associated with lending to Argentine utilities as a consequence of the regulatory framework.  Notwithstanding these unusual circumstances, these subsidiaries were able to refinance debt maturing in 2011.

 

Payment of dividends and distributions by our subsidiaries and affiliates represent an important source of funds for us.  The payment of dividends and distributions by certain subsidiaries and affiliates are subject to legal restrictions, such as legal reserve requirements, and capital and retained earnings criteria, and other contractual restrictions.  We have been advised by legal counsel in the various geographical locations where our subsidiaries and affiliates operate that there currently are no additional legal restrictions on the payment to Enersis of dividends or distributions to us in the jurisdictions where such subsidiaries or affiliates are incorporated.  Certain credit facilities and investment agreements of our subsidiaries restrict the payment of dividends or distributions in certain special circumstances.  For instance, two of Endesa Chile’s UF-denominated Chilean bonds restrict the amount of intercompany loans that Endesa Chile and its consolidated subsidiaries are allowed to lend to Enersis.  The threshold for the restriction of intercompany loans is now set at the equivalent of $ 100 million.  For a description of liquidity risks resulting from our company status, please see “Item 3.  Key Information — D.  Risk factors — We depend in part on payments from our subsidiaries and affiliates to meet our payment obligations.”

 

Our estimated capital expenditures for the 2012-2016 period, expressed in dollars at internally estimated exchange rates, amount to $ 6,779 million, of which $ 6,499 million are considered non-discretionary investments.  We include maintenance capital expenditures as non-discretionary.  It is important for us to maintain the quality and operation standards required for our facilities, but we do have some flexibility regarding the timing for these investments.  We consider the investment in non-conventional renewable energy (NCRE) projects in Chile to be non-discretionary.  These investments are being made to comply with regulations that call for 5% of the total contracted energy to be based on NCRE.  Finally, expansion projects under execution are also non-discretionary.  We consider the remaining $ 280 million of the $ 6,779 million of our estimated capital expenditure for 2012-2016 to be discretionary.  The latter includes expansion projects that are still under evaluation, in which case we would undertake them only if deemed profitable.

 

Other than in Argentina, we do not currently anticipate liquidity shortfalls affecting our ability to satisfy the material obligations described in this Report.  We expect to refinance our indebtedness as it becomes due, fund our purchase obligations outlined previously with internally generated cash, and fund capital expenditures with a mixture of internally generated cash and borrowings.

 

Transactions that most significantly affected Enersis foreign subsidiaries’ liquidity in 2011 included:

 

·                  Endesa Costanera: refinancing of 2011 indebtedness for approximately $ 80 million.  With regards to this refinancing, we highlight the $ 35 million refinancing of amounts due to Mitsubishi Corporation and of $ 10 million due to Credit Suisse.

 

·                  El Chocón: refinancing of syndicated loan for $ 40 million for four years.  The Company also obtained a syndicated loan for $ 24 million for 3.5 years, which enabled the company to increase the debt’s average life.

 

·                  Edesur:  refinancing of bank loans for a total of $ 10 million for 2.5 year maturity, which allowed for an increase in the debt’s average life. Signed credit lines for $ 6 million used to maintain an appropriate level of liquidity and received a total of $ 40 million on bank loans.

 

·                  Coelce: local bond issuance for $ 221 million for five and seven year maturities, which allow the company to increase the debt’s average life.  Also, the company received official loans for a total of $ 34 million for development related projects.

 

·                  Ampla: local bond issuance for $ 195 million for five and seven year maturities, which allow the company to increase the debt’s average life.  Also, the company received official loans for a total of $ 103 million for development related projects and signed three committed credit lines for a total of $ 75 million for liquidity purposes.

 

·                  Emgesa: International bond issuance for a total of $ 379 million for ten years, used to finance part of the El Quimbo project.  The company also signed exchange swap contracts for $ 116 million.

 

·                  Edelnor: refinancing of short-term debt for $ 54 million, postponing it to 2018, thus allowing the company to increase the debt’s average life.

 

27



Table of Contents

 

·                  Edegel: enter into bank loan for $ 31 million for seven years to refinancing in advance 2012’s maturities.  The company also signed interest swap contracts for $ 30 million, to hedge leasing operations.

 

Transactions that most significantly affected Enersis foreign subsidiaries’ liquidity in 2010 included:

 

·                  Endesa Costanera: refinancing of all 2010 indebtedness for approximately $ 72 million.  Within this refinancing, we highlight the $ 28 million refinancing of amounts due to Mitsubishi Corporation and of $ 8.6 million due to Credit Suisse.

 

·                  El Chocón: syndicated loan for $ 22 million for 3.5 years, which enabled the company to refinance its short-term debt and to increase the debt’s average life.  The company also signed forward contracts for $ 29 million.

 

·                  Edesur: refinancing of two loans in advance for approximately $ 8 million, which allowed increasing the debt’s average life.

 

·                  Coelce: refinancing of debt maturing in 2010 for approximately $ 46 million.

 

·                  Endesa Brasil: payment of IFC’s equity interest for $ 111 million.

 

·                  Codensa: Bond issuances for a total of $ 116 million for three and six year maturities.

 

·                  Emgesa: The first placement of commercial paper was carried out for $ 39 million to refinance short-term debt and local bond issuances for $ 309 million with terms between 5 and 15 years.

 

·                  Edelnor: Local bond issuance during 2010 for approximately $ 36 million, used to refinance indebtedness.

 

·                  Edegel: Bond issuance for $ 20 million and obtained a 7-year term loan for $ 61 million to refinance debt maturing in 2012.  The company also signed forward contracts for $ 39 million.

 

C.                                   Research and Development, Patents and Licenses, etc.

 

None.

 

D.                                   Trend Information.

 

Enersis is a company with subsidiaries engaged in the generation, transmission and distribution of electricity in Chile, Argentina, Brazil, Colombia and Peru.  Therefore, our businesses are subject to a wide range of conditions that may result in variability in our earnings and cash flows from year to year. In general, our net income is a result of our operating income from our generation and distribution businesses and other factors such as income from unconsolidated related companies, foreign currency exchange rate effects and tax expense.

 

In our generation business, our operating income for 2011 decreased by 5.3% as compared to 2010.  This percent change in the generation segment operating income in 2011 varies in each of the five countries where we operate and is due to numerous factors, including hydrological conditions, the price of fuel used to generate thermal electricity and the prevailing spot market and regulated prices for electricity.  We expect to continue evidencing a reasonably good operating performance over the coming years, given the favorable macroeconomic perspective for all of the countries in which we operate except for Argentina.  Despite current uncertainties concerning the global economy, there are good expectations for this region’s growth for the next five years, including a 4.8% growth in gross domestic product, on average, and a stable electricity demand growth.

 

On the other hand, development of new generation facilities in South America has always fallen behind demand growth.  We anticipate that this tendency will continue in the foreseeable future.  Also, due to growing environmental restrictions, transmission line saturation, obstacles for fuel transportation and scarcity of places where to locate plants, these new projects involve higher development costs than in the past.  We expect that average electricity prices will adjust to recognize these increased costs.  This could increase the value of our assets, especially in the case of hydroelectric power plants, which have lower production costs, and thus benefit from greater profitability in scenarios of increasing prices to end users.  Furthermore, an important part of the new installed capacity under development in the five countries in which we operate corresponds to thermal power plants, with coal and natural gas as their principal fuels, and only a few hydroelectric projects are being developed.  Thus, we expect this situation will also impact long term spot prices positively.  Long term contracts awarded to Enersis’ subsidiaries in different bids have already incorporated these expected price levels.  Currently, we have 23% of our expected annual generation sold under contracts of at least ten years, and 33% in contracts of at least five years.

 

28



Table of Contents

 

However, spot prices are subject to great volatility, affecting our forecasted income.  In order to address this risk in the generation business, the Company has implemented commercial policies in order to control relevant variables and provide stability to the profit margins.  Our commercial policy seeks to establish a global framework to conduct energy trading operations, setting responsibilities, guidelines and acceptable risk limits aligned with company objectives. Therefore, our company defines contractual volumes that minimize the risk of supply in adverse hydrological conditions and includes, where necessary with some unregulated clients, risk mitigation clauses.

 

In order to mitigate the risk of increasing fuel costs, Enersis has supply contracts to cover part of the fuel needed by its thermal generation units, which operate with coal, natural gas, diesel and fuel oil.  In Chile, through an equity interest in GNL Quintero, we are the only electricity company that participates in the LNG terminal at Quintero Bay (the only facility of its kind in the SIC market), enhancing our position to manage fuel supply risks, especially when facing increasing fuel costs scenarios.  This becomes particularly relevant given the increasing trend to penalize other technologies that are intensive in fuels, such as coal and diesel, which have a stronger environmental impact.  Because of the drought in Chile and the volatility of the price of Brent oil, we decided to hedge through a cap on the price of this commodity for the period between April and July 2011, and may do so again in the future.  For further information on this subject, please see “Item 11(a) and 11(b).  Quantitative and Qualitative Disclosures About Market Risk — Commodity Price Risk”.

 

With respect to our distribution business segment, our operating income in 2011 decreased by 14.3% as compared to 2010.  This decrease is a combination of numerous factors in each of the five countries where we operate.  These include, among others, effects of inflation and exceptional tax payments, which are partially offset by operational efficiency and the increase in electricity sales due to growth in population and gross domestic product in the countries in which we operate.  Technological advances, such as smart metering, have enabled us to limit the increase in electricity losses in a challenging economic environment.  We expect that the South American countries in which we operate will continue to experience high growth rates, positively impacting our distribution business performance.  In particular, we expect the growth rates in the electricity sector to continue, mainly due to the gap in the per capita electricity consumption that these countries have with respect to more developed countries.  We expect electricity demand to grow approximately 4% annually, on average, over the next ten years.

 

In connection with the distribution segment tariffs, and taking into account the future periodic review process in each country in which we operate, we expect that the regulators will continue to recognize investments, encourage efficiency and establish prices that will allow for an appropriate return on our investment.  We also anticipate that our distribution companies will probably increase their profitability during the period between periodic tariff setting processes.  After tariffs have been set, the companies have the opportunity to increase their efficiency, and obtain extra profits associated with such efficiencies, during the period subsequent to each new tariff setting.  For a better understanding of the cycles in the process, please refer to the figure below, where we conceptually describe the effect of the application of the price cap model used by regulators in most of the countries where we operate.

 

 

Although the price at which a distribution company purchases the electricity has a substantial impact on the price at which it is sold to end users, it does not have an impact on our profitability.  The cost of electricity purchased is passed through to end users.  However, it is important to note that distribution companies usually enter into long-term contracts in order to decrease exposure to electricity price volatility.  This is a common practice in most of the countries in which we operate.

 

29



Table of Contents

 

Though our operations in the five countries allow us to somewhat offset and counterbalance variations with respect to these main factors that affect our operating results, in light of the variability of these factors over time and across the countries in which we operate, we cannot claim that we are fully hedged in our portfolio of assets in these countries.  Furthermore, we cannot ascertain the likelihood or the extent to which past performance will be indicative of future performance with respect to our businesses.  Any significant change with respect to hydrological conditions, fuel price or the electricity price, among other factors, could affect our operating income in the generation business.  More broadly, any significant change with respect to economic and population growth, as well as changes in the regulatory regimes in the countries in which we operate, among other factors, could affect our operating income in the distribution business.  Variability in our earnings and cash flows can also arise from non-operating factors as well, such as foreign currency exchange rates.  For further information regarding 2011 results of the Company compared with those recorded in previous periods, please see “Item 5. Operating and Financial Review and Prospects — A. Operating Results - Enersis’ Results of Operations for the Years Ended December 31, 2010 and December 31, 2011” and “Item 5. Operating and Financial Review and Prospects — A. Operating Results - Enersis’ Results of Operations for the Years Ended December 31, 2009 and December 31, 2010”.  Investors should not look at our past performance as indicative of future performance.

 

We do not expect that our current debt agreements, which impose certain restrictions, could have a negative impact on our capital expenditure plan as described in “Item 5. Operating and Financial Review and Prospects — B. Liquidity and Capital Resources.” We have a large leverage capacity prior to a potential breach of a debt covenant.  As of December 31, 2011, Enersis is able to incur up to $ 6.4 billion in incremental debt, while Endesa Chile has an additional debt capacity of $ 2.6 billion, in each case beyond current levels of consolidated indebtedness.  We believe that Enersis will continue to have similar comfortable levels of further leverage capacity in the foreseeable future.

 

In connection with funding sources, as of December 31, 2011, the Company has approximately $ 817 million in committed revolving facilities which have not yet been drawn, and additional uncommitted Chilean lines of credit for another $ 444 million in the aggregate.  In addition, both Enersis and Endesa Chile have publicly registered certain commercial paper programs for up to $ 400 million in the aggregate and local bond programs for up to $ 537 million with the SVS.  These funding sources can be increased in case of need.

 

Finally, as explained above, we expect that the Company will continue generating substantial operating cash, which can be used to finance a significant part of our capital expenditure plan.  If needed, our shareholders can also decrease the dividend payout ratio, subject to certain minimum legal restrictions, in order to finance our investment plan and future growth.

 

E.                                    Off—balance Sheet Arrangements.

 

Enersis is not a party to any off—balance sheet arrangements.

 

F.                                     Tabular Disclosure of Contractual Obligations.

 

The table below sets forth the Company’s cash payment obligations as of December 31, 2011:

 

Ch$ billion (1)

 

Total

 

2012

 

2013-2014

 

2015-2016

 

After
2016

 

Bank debt

 

573

 

255

 

218

 

37

 

63

 

Local bonds (2)

 

1,642

 

185

 

322

 

297

 

838

 

Yankee bonds

 

1,168

 

0

 

491

 

315

 

362

 

Other debt (3)

 

350

 

116

 

126

 

63

 

44

 

Interest expense

 

1,890

 

341

 

506

 

322

 

721

 

Pension and post-retirement obligations(4)

 

315

 

47

 

82

 

108

 

78

 

Purchase obligations(5)

 

32,094

 

1,887

 

3,500

 

3,256

 

23,450

 

Financial leases

 

83

 

16

 

20

 

19

 

28

 

Total contractual obligations

 

38,115

 

2,847

 

5,265

 

4,417

 

25,584

 

 


(1)         All figures are in Ch$ of each year.

(2)         Hedging instruments included modify substantially the principal amount of debt.

(3)         Other debt includes governmental loan facilities, supplier credits and short—term commercial paper among others.

(4)         We have funded and unfunded pension and post-retirement benefit plans.  Our funded plans have contractual annual commitments for contributions which do not change based on funding status.  Cash flow estimates in the table are based on such annual contractual commitments including certain estimable variable factors such as interest.  Cash flow estimates in the table relating to our unfunded plans are based on future discounted payments necessary to meet all of our pension and post-retirement obligations.

(5)         Includes generation and distribution business purchase obligations comprised mainly of energy purchases, operating and maintenance contracts and other services.  Of the total amount of Ch$ 32,094 billion, 91% corresponds to energy purchases, 5%

 

30



Table of Contents

 

corresponds primarily to fuel supply, services in medium and low voltage lines, and supply of cables, and the remaining 4% to miscellaneous services, such as GNL regasification, fuel transport and coal handling.

 

G.                                   Safe Harbor.

 

The information contained in the Items 5.E and 5.F contains statements that may constitute forward-looking statements.  See “Forward-Looking Statements” in the “Introduction” of this Report, for safe harbor provisions.

 

31



Table of Contents

  

PART III

 

Item 18.                          Financial Statements

 

ENERSIS S.A. and Subsidiaries

 

Index to the Audited Consolidated Financial Statements

 

Reports of Independent Registered Public Accounting Firms:

 

Report of Ernst & Young Servicios Profesionales de Auditoría y Asesorías Limitada — Enersis S.A. 2011

F -1

Report of Ernst & Young Servicios Profesionales de Auditoría y Asesorías Limitada — Enersis S.A. — Internal Control over Financial Reporting 2011

F -3

Report of Deloitte Auditores y Consultores Ltda. — Enersis S.A. 2010 and 2009

F -5

Report of KPMG Auditores Consultores Ltda. — Empresa Nacional de Electricidad S.A. 2011

F -7

Report of KPMG Auditores Consultores Ltda. — Empresa Nacional de Electricidad S.A. — Internal Control over Financial Reporting 2011

F -9

 

 

Consolidated Financial Statements:

 

Consolidated Statements of Financial Position as of December 31, 2011 and 2010

F -11

Consolidated Statements of Comprehensive Income for the years ended December 31, 2011, 2010 and 2009

F -13

Consolidated Statements of Changes in Equity for the years ended December 31, 2011, 2010 and 2009

F -15

Consolidated Statements of Cash Flows for the years ended December 31, 2010, 2009 and 2008

F -16

Notes to the Consolidated Financial Statements

F -17

 

 

SCHEDULE I Enersis S.A.’s condensed unconsolidated financial information

F -135

 

Item 19.                          Exhibits

 

Exhibit

 

Description

1.1

 

By—laws (Estatutos) of ENERSIS S.A., as amended. (*)

8.1

 

List of Subsidiaries as of December 31, 2011 (**)

12.1

 

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes—Oxley Act (**)

12.2

 

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes—Oxley Act (**)

12.3

 

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes—Oxley Act (**)

12.4

 

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes—Oxley Act (**)

12.5

 

Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes—Oxley Act

12.6

 

Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes—Oxley Act

13.1

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes—Oxley Act (**)

13.2

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes—Oxley Act (**)

13.3

 

Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes—Oxley Act

 


(*)                                 Incorporated by reference to Enersis’ Form 20-F for the year ended December 31, 2009.

(**)                          Previously filed.

 

We will furnish to the Securities and Exchange Commission, upon request, copies of any not filed instruments that define the rights of stakeholders of Enersis.

 

32



Table of Contents

 

SIGNATURES

 

The registrant hereby certifies that it meets all of the requirements for filing on Form 20-F/A and that it has duly caused and authorized the undersigned to sign this amendment to the annual report on its behalf.

 

 

 

ENERSIS S.A.

 

 

 

 

 

 

 

By:

/s/ Ignacio Antoñanzas A.

 

 

Name: Ignacio Antoñanzas A.

 

 

Title:   Chief Executive Officer

 

Date: February 25, 2013.

 



Table of Contents

 

Enersis and Subsidiaries

 

Audited Consolidated Financial Statements as of December 31, 2011 and 2010 and for each of the three years in the period ended December 31, 2011 together with the Reports of Independent Registered Public Accounting Firms

 



Table of Contents

 

Enersis S.A.  and Subsidiaries

 

Index to the Audited Consolidated Financial Statements

 

Reports of Independent Registered Public Accounting Firms:

 

Report of Ernst & Young Servicios Profesionales de Auditoría y Asesorías Limitada — Enersis S.A. 2011

F-1

Report of Ernst & Young Servicios Profesionales de Auditoría y Asesorías Limitada — Enersis S.A. — Internal Control over Financial Reporting. 2011

F-3

Report of Deloitte Auditores y Consultores Ltda. — Enersis S.A. 2010 and 2009

F-5

Report of KPMG Auditores Consultores Ltda. — Empresa Nacional de Electricidad S.A. 2011

F-7

Report of KPMG Auditores Consultores Ltda. — Empresa Nacional de Electricidad S.A. — Internal Control over Financial Reporting. 2011

F-9

 

 

Consolidated Financial Statements:

 

Consolidated Statements of Financial Position at December 31,2011 and 2010

F-11

Consolidated Statements of Comprehensive Income for the years ended December 31, 2011, 2010 and 2009

F-13

Consolidated Statements of Changes in Equity for the years ended December 31,2011, 2010 and 2009

F-15

Consolidated Statements of Cash Flows for the years ended December 31,2011, 2010 and 2009

F-16

Notes to the Consolidated Financial Statements

F-17

 

 

SCHEDULE I Enersis S.A.’s condensed unconsolidated financial information

F-135

 

Ch$

 

Chilean pesos

US$

 

United States 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$

 

Thousand of Chilean pesos

ThUS$

 

Thousand of United States dollars

 


 


Table of Contents

 

 

 

 

 

Ernst & Young Chile

Av. Presidente Riesco 5435, piso 4

Santiago

 

Tel: 56 2 676 1000

Fax: 56 2 676 1010

www.ey.com/cl

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders of Enersis S.A.

 

We have audited the accompanying consolidated statement of financial position of Enersis S.A. and subsidiaries (“the Company”) as of December 31, 2011, and the related consolidated statements of comprehensive income, changes in equity, and cash flows for the year then ended and the schedule of Enersis S.A.’s condensed unconsolidated financial information. These consolidated financial statements and the schedule are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements and the schedule based on our audit.

 

The consolidated financial statements of the Company include the consolidated financial statements of its subsidiary, Empresa Nacional de Electridad S.A (“Endesa-Chile”).  The consolidated financial statements of Endesa-Chile include the financial statements of the following entities, each having been prepared in conformity with its respective local statutory accounting basis: Emgesa S.A. E.S.P (“Emgesa”) and Endesa Argentina S.A. (“Endesa-Argentina”) (both subsidiaries of Endesa-Chile), and of Endesa Brasil S.A. (“Endesa-Brasil”) (a consolidated subsidiary of the Company that is also a 40.45% percent owned investee of Endesa-Chile accounted for using the equity method).  Except for the amounts included in Endesa-Chile’s consolidated financial statements relating to Emgesa, Endesa-Argentina and Endesa-Brasil, which we subjected to our audit procedures in the context of the financial statements of Enersis, taken as a whole, we did not audit the consolidated financial statements of Endesa-Chile. The consolidated financial statements of Endesa-Chile, exclusive of the amounts relating to Emgesa, Endesa-Argentina and Endesa-Brasil, reflect total assets constituting 29% of the Company’s consolidated total assets as of December 31, 2011, and total revenues constituting 16% of the Company’s consolidated total revenues for the year ended December 31, 2011. Endesa-Chile’s consolidated financial statements were audited by other auditors whose report has been furnished to us, and our opinion on the Company’s consolidated financial statements, insofar as it relates to the amounts included for Endesa-Chile (but exclusive of the amounts for Emgesa, Endesa-Argentina and Endesa-Brasil), is based solely on the report of the other auditors.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements.

 

F-1



Table of Contents

 

An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit and the report of other auditors provide a reasonable basis for our opinion.

 

In our opinion, based on our audit and the report of other auditors (see second paragraph above), the financial statements referred  to above present fairly, in all material respects, the consolidated financial position of Enersis S.A. and subsidiaries at December 31, 2011, and the consolidated results of their operations and their cash flows for the year then ended, in conformity with International Financial Reporting Standards (IFRS), as issued by the International Accounting Standards Board (“IASB”). Also, in our opinion, the related schedule of condensed unconsolidated financial information, when considered in relation to the basic consolidated financial statements, taken as whole, presents fairly, in all material respects, the information set forth therein.

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Enersis S.A.’s internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our report dated February 24, 2013 expressed an unqualified opinion thereon based on our audit and the report on internal controls of other auditors

 

As discussed in Note 36 to the financial statements, the accompanying financial statements have been retrospectively adjusted for the accounting change, effective January 1, 2012, related to cash flow presentation from the indirect method to the direct method.

 

 

GRAPHIC

 

 

 

 

 

Ernst & Young

 

 

 

Santiago, Chile

 

February 24, 2013

 

 

F-2



Table of Contents

 

 

 

 

 

Ernst & Young Chile

Av. Presidente Riesco 5435, piso 4

Santiago

 

Tel: 56 2 676 1000

Fax: 56 2 676 1010

www.ey.com/cl

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders of Enersis S.A.

 

We have audited the internal control over financial reporting of Enersis S.A. and subsidiaries (“the Company”) as of December 31, 2011, based on criteria established in Internal Control—Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (the COSO criteria). The Company’s management is responsible for maintaining effective internal control over financial reporting, and for its assessment of the effectiveness of internal control over financial reporting included in the accompanying Management’s Annual Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the company’s internal control over financial reporting based on our audit. We did not examine the effectiveness of internal control over financial reporting of Empresa Nacional De Electricidad S.A. (a subsidiary) and certain of its subsidiaries, associates and jointly controlled entities (hereinafter collectively referred to as “Endesa-Chile”) which statements reflect total assets constituting 43 % in 2011, and total revenues constituting 29 % in 2011 of the related consolidated totals. The effectiveness of Endesa-Chile’s internal control over financial reporting was audited by other auditors whose report has been furnished to us, and our opinion, insofar as it relates to the effectiveness of Endesa-Chile’s internal control over financial reporting, is based solely on the report of the other auditors.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in

 

F-3



Table of Contents

 

 

accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

In our opinion, based on our audit and the report of other auditors, Enersis S.A. and subsidiaries maintained, in all material respects, effective internal control over financial reporting as of December 31, 2011, based on the COSO criteria.

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the  consolidated balance sheets of Enersis S.A. and subsidiaries as of December 31, 2011, and the related consolidated statements of comprehensive income, changes in equity, and cash flows for the year ended December 31, 2011 of Enersis S.A. and subsidiaries and the schedule of Enersis S.A.’s condensed unconsolidated financial information and our report dated February 24, 2013 expressed an unqualified opinion thereon based on our audit and the report of other auditors.

 

 

GRAPHIC

 

 

Ernst & Young

 

Santiago, Chile

February 24, 2013

 

F-4



Table of Contents

 

GRAPHIC

Deloitte Auditores y Consultores Ltda.

RUT: 80.276.200-3

Rosario Norte 407

Las Condes, Santiago

Chile

Fono: (56-2) 2729 7000

Fax: (56-2) 2374 9177

e-mail: deloittechile@deloitte.com

www.deloitte.cl

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders of Enersis S.A.

 

We have audited the accompanying consolidated statement of financial position of Enersis S.A. and subsidiaries (“the Company” or  “Enersis”) as of December 31, 2010, and the related consolidated statements of comprehensive income, changes in equity, and cash flows for each of the two years then ended, and the schedule of Enersis S.A.’s condensed unconsolidated financial information as of December 31, 2010 and for each of the two years ended December 31, 2010. These consolidated financial statements and schedules are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements and the schedules based on our audits.

 

The consolidated financial statements of the Company include the financial statements of its consolidated subsidiary, Empresa Nacional de Electricidad S.A (“Endesa-Chile”).  The consolidated financial statements of Endesa-Chile include the financial statements of the following entities, each having been prepared in conformity with its respective local statutory accounting basis: Emgesa S.A. E.S.P. (“Emgesa-Colombia”) (a consolidated subsidiary), and Endesa Brasil S.A. (“Endesa-Brasil”) (a consolidated subsidiary of the Company that is also a 40.45 percent owned investee of Endesa-Chile accounted for using the equity method).  Except for the amounts included in Endesa-Chile’s consolidated financial statements relating to Emgesa-Colombia and Endesa-Brasil, which we subjected to our audit procedures in the context of the financial statements of Enersis. taken as a whole, we did not audit the consolidated financial statements of Endesa-Chile. The consolidated financial statements of Endesa-Chile, exclusive of the amounts relating to Emgesa-Colombia and Endesa-Brasil, which were subjected to our audit procedures in the context of the financial statements of Enersis, taken as a whole, reflect total assets constituting 35.01% of the Company’s consolidated total assets as of December 31, 2010, and total revenues constituting 27.31% and 24.03% of the Company’s consolidated total revenues for the years ended December 31, 2010 and 2009, respectively. Endesa-Chile’s consolidated financial statements were audited by other auditors whose report has been furnished to us, and our opinion on the Company’s consolidated financial statements, insofar as it relates to the amounts included for Endesa-Chile (but exclusive of the amounts for Emgesa-Colombia and Endesa-Brasil, which were prepared in conformity with International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB”) and were subjected to our audit procedures in the context of the financial statements of Enersis, taken as a whole), is based solely on the report of the other auditors.

 

F-5



Table of Contents

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits and the report of other auditors (see second paragraph of this report) provide a reasonable basis for our opinion.

 

In our opinion, based on our audits and the report of other auditors (see second paragraph of this report), the Company´s  consolidated financial statements referred  to above present fairly, in all material respects, the consolidated financial position of Enersis S.A. and subsidiaries as of December 31, 2010, and the consolidated results of their operations and their cash flows for each of the two years then ended, in conformity with IFRS, as issued by the IASB. Also, in our opinion, the related schedules of condensed unconsolidated financial information as of December 31, 2010 and for each of the two years ended December 31, 2010, when considered in relation to the basic consolidated financial statements, taken as whole, presents fairly, in all material respects, the information set forth therein.

 

As discussed in Note 36 to the financial statements, the accompanying financial statements and  the schedule of condensed unconsolidated financial information  has been retrospectively adjusted for the accounting change related to cash flow presentation from the indirect method to the direct method.

 

Santiago, Chile

February 24, 2013

 

F-6



Table of Contents

 

 

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders of

Empresa Nacional de Electricidad S.A. (Endesa-Chile):

 

We have audited the accompanying consolidated statements of financial position of Endesa-Chile and subsidiaries (the Company) as of December 31, 2011 and 2010, and the related consolidated statements of comprehensive income, changes in equity, and cash flows for each of the years in the three-year period ended December 31, 2011. These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We did not audit the financial statements of certain subsidiaries which statements reflect total assets constituting 30.05 percent and 22.51 percent of the Company’s consolidated total asset position as of December 31, 2011 and 2010, respectively, and total revenues constituting 35.29 percent, 20.04 percent and 20.10 percent of the Company’s consolidated revenues for the years ended December 31, 2011, 2010 and 2009, respectively. In addition, we did not audit the financial statements of Endesa Brasil S.A. (a 40.45% percent owner investee Company). The Company’s investment in Brazil at December 31, 2011and 2010 was M$ 569,012,759 and M$566,846,731 as of December 31, 2011 and 2010, respectively, and its equity earning was M$115,355,267, M$90,667,296 and M$96,139,414 for the years ended December 31, 2011, 2010 and 2009, respectively. Those consolidated financial statements prepared in accordance with the local statutory accounting basis were audited by other auditors whose reports have been furnished to us and our opinion, insofar as it relates to the amounts included for those entities on such basis of accounting, is based solely on the reports of the other auditors. Accordingly, we have audited the conversion adjustments to the financial statements of these subsidiaries and nonsubsidiary investees prepared in accordance with the local statutory accounting basis to conform them to the Company’s accounting basis referred to below.

 

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits and the reports of the other auditors provide a reasonable basis for our opinion.

 

In our opinion, based on our audits and the reports of the other auditors, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Endesa-Chile and subsidiaries as of December 31, 2011 and 2010, and the results of their operations and their cash flows for each of the years in the three-year period ended December 31, 2011, in conformity with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).

 

© 2012 KPMG Auditores Consultores Ltda., a Chilean limited liability partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. All rights reserved.©

 

F-7



Table of Contents

 

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), Endesa-Chile’s internal control over financial reporting as of December 31, 2011, based on the criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated March 28, 2012, expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.

 

 

KPMG Auditores Consultores Ltda.

 

Santiago, Chile

 

March 28, 2012

 

© 2012 KPMG Auditores Consultores Ltda., a Chilean limited liability partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. All rights reserved.©

 

F-8



Table of Contents

 

 

Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Shareholders of

Empresa Nacional de Electricidad S.A. (Endesa-Chile):

 

We have audited Endesa-Chile’s internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Endesa-Chile’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management’s Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on Endesa-Chile’s internal control over financial reporting based on our audit.

 

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.

 

A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.

 

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.

 

In our opinion, Endesa-Chile maintained, in all material respects, effective internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

 

© 2012 KPMG Auditores Consultores Ltda., a Chilean limited liability partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. All rights reserved.© 2012 KPMG Auditores Consultores Ltda., a Chilean limited liability partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative ("KPMG International"), a Swiss entity. All rights reserved. Report of Independent Registered Public Accounting Firm The Board of Directors and Shareholders of Empresa Nacional de Electricidad S.A. (Endesa-Chile): We have audited Endesa-Chile's internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control - Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Endesa-Chile's management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on Endesa-Chile's internal control over financial reporting based on our audit. We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion. A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements. Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate. In our opinion, Endesa-Chile maintained, in all material respects, effective internal control over financial reporting as of December 31, 2011, based on criteria established in Internal Control — Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission.

 

F-9



Table of Contents

 

 

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the consolidated statement of financial position of Endesa-Chile and subsidiaries as of December 31, 2011 and 2010, and the related consolidated statements of comprehensive income, changes in stockholder’s equity, and cash flows for each of years in the three-year period ended December 31, 2011, and our report dated March 28, 2012 expressed an unqualified opinion on those consolidated financial statements.

 

 

KPMG Auditores Consultores Ltda.

 

Santiago, Chile

 

March 28, 2012

 

© 2012 KPMG Auditores Consultores Ltda., a Chilean limited liability partnership and a member firm of the KPMG network of independent member firms affiliated with KPMG International Cooperative (“KPMG International”), a Swiss entity. All rights reserved.©

 

F-10


 


Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

At December 31, 2011 and 2010

(In thousands of Chilean pesos — ThCh$)

 

 

 

 

 

12-31-2011

 

12-31-2010

 

 

 

Note

 

ThCh$

 

ThCh$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5

 

1,219,921,268

 

961,355,037

 

Other current financial assets

 

6

 

939,220

 

7,817,509

 

Other current non-financial assets

 

 

 

72,466,312

 

35,993,248

 

Trade and other current receivables

 

7

 

977,602,388

 

1,038,098,240

 

Accounts receivable from related companies

 

8

 

35,282,592

 

20,471,607

 

Inventories

 

9

 

77,925,544

 

62,651,704

 

Current tax assets

 

10

 

141,827,684

 

137,987,341

 

Total current assets other than assets classified as held for sale and discontinued operations

 

 

 

2,525,965,008

 

2,264,374,686

 

 

 

 

 

 

 

 

 

Non-current assets classified as held for sale and discontinued operations

 

11

 

 

73,893,290

 

Non-current assets classified as held for sale and discontinued operations

 

 

 

 

73,893,290

 

 

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

 

 

2,525,965,008

 

2,338,267,976

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current financial assets

 

6

 

37,355,061

 

62,968,722

 

Other non-current non-financial assets

 

 

 

109,501,108

 

103,736,295

 

Non-current receivables

 

7

 

443,328,450

 

319,567,960

 

Investments accounted for using the equity method

 

12

 

13,193,262

 

14,101,652

 

Intangible assets other than goodwill

 

13

 

1,467,398,214

 

1,452,586,405

 

Goodwill

 

14

 

1,476,404,126

 

1,477,021,924

 

Property, plant, and equipment, net

 

15

 

7,242,731,006

 

6,751,940,655

 

Investment property

 

16

 

38,055,889

 

33,019,154

 

Deferred tax assets

 

17

 

379,938,628

 

452,634,364

 

 

 

 

 

 

 

 

 

TOTAL NON-CURRENT ASSETS

 

 

 

11,207,905,744

 

10,667,577,131

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

 

13,733,870,752

 

13,005,845,107

 

 

The attached notes are an integral part of these consolidated financial statements

 

F-11



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

At December 31, 2011 and 2010

(In thousands of Chilean pesos — ThCh$)

 

 

 

 

 

12-31-2011

 

12-31-2010

 

 

 

Note

 

ThCh$

 

ThCh$

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

18

 

672,082,338

 

665,598,018

 

Trade and other current payables

 

21

 

1,235,064,459

 

1,224,489,998

 

Accounts payable to related companies

 

8

 

157,177,638

 

148,202,260

 

Other current provisions

 

22

 

99,702,654

 

115,449,236

 

Current tax liabilities

 

10

 

235,853,242

 

147,666,655

 

Current provisions for employee benefits

 

23

 

 

5,450,382

 

Other current non-financial liabilities

 

 

 

60,653,304

 

35,790,548

 

Total current liabilities other than those associated with current assets classified as held for sale and discontinued operations

 

 

 

2,460,533,635

 

2,342,647,097

 

 

 

 

 

 

 

 

 

Liabilities associated with current assets classified as held for sale and discontinued operations

 

11

 

 

64,630,389

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

 

 

2,460,533,635

 

2,407,277,486

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-current financial liabilities

 

18

 

3,271,355,293

 

3,014,956,447

 

Other non-current payables

 

21

 

14,304,607

 

37,236,712

 

Non-current accounts payable to related companies

 

8

 

 

1,084,290

 

Other long-term provisions

 

22

 

202,573,641

 

225,522,329

 

Deferred tax liabilities

 

17

 

508,438,255

 

555,923,578

 

Non-current provisions for employee benefits

 

23

 

277,526,013

 

215,818,975

 

Other non-current non-financial liabilities

 

 

 

102,985,451

 

33,997,334

 

 

 

 

 

 

 

 

 

TOTAL NON-CURRENT LIABILITIES

 

 

 

4,377,183,260

 

4,084,539,665

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

 

6,837,716,895

 

6,491,817,151

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Issued capital

 

24.1

 

2,824,882,835

 

2,824,882,835

 

Retained earnings

 

 

 

2,232,968,880

 

2,103,689,509

 

Share premium

 

24.1

 

158,759,648

 

158,759,648

 

Other reserves

 

24.5

 

(1,320,882,757

)

(1,351,787,356

)

Equity attributable to the owners of the parent company

 

 

 

3,895,728,606

 

3,735,544,636

 

 

 

 

 

 

 

 

 

Non-controlling interest

 

24.6

 

3,000,425,251

 

2,778,483,320

 

 

 

 

 

 

 

 

 

TOTAL EQUITY

 

 

 

6,896,153,857

 

6,514,027,956

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

 

 

13,733,870,752

 

13,005,845,107

 

 

The attached notes are an integral part of these consolidated financial statements

 

F-12



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

Consolidated Statements of Comprehensive Income

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos)

 

 

 

 

 

Years ended December 31,

 

 

 

 

 

2011

 

2010

 

2009

 

 

 

Note

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

Sales

 

25

 

6,254,252,089

 

6,179,229,824

 

6,113,283,615

 

Other operating income

 

25

 

280,628,255

 

384,351,289

 

358,772,038

 

Total Revenues

 

 

 

6,534,880,344

 

6,563,581,113

 

6,472,055,653

 

 

 

 

 

 

 

 

 

 

 

Raw materials and consumables used

 

26

 

(3,538,434,729

)

(3,521,646,254

)

(3,210,593,577

)

Contribution Margin

 

 

 

2.996.445.615

 

3,041,934,859

 

3,261,462,076

 

 

 

 

 

 

 

 

 

 

 

Other work performed by the entity and capitalized

 

 

 

50,173,112

 

44,869,365

 

33,730,519

 

Employee benefits expenses

 

27

 

(378,552,126

)

(374,678,013

)

(370,402,445

)

Depreciation and amortization expense

 

28

 

(424,900,036

)

(449,017,275

)

(454,369,959

)

Reversal of impairment loss (impairment loss) recognized in the year’s profit or loss

 

28

 

(136,157,459

)

(108,373,429

)

(85,285,525

)

Other expenses

 

29

 

(540,698,397

)

(450,434,769

)

(457,689,197

)

Operating Income

 

 

 

1,566,310,709

 

1,704,300,738

 

1,927,445,469

 

 

 

 

 

 

 

 

 

 

 

Other gains (losses)

 

30

 

(4,814,294

)

11,983,434

 

50,640,278

 

Financial income

 

31

 

233,612,869

 

171,236,948

 

159,670,405

 

Financial costs

 

31

 

(465,411,363

)

(438,358,251

)

(482,472,627

)

Share of profit (loss) of associates accounted for using the equity method

 

12

 

8,465,904

 

1,015,739

 

2,235,579

 

Foreign currency exchange differences

 

31

 

20,305,690

 

11,572,474

 

(8,235,253

)

Profit (loss) from indexed assets and liabilities

 

31

 

(25,092,203

)

(15,055,706

)

21,781,329

 

 

 

 

 

 

 

 

 

 

 

Net Income before tax

 

 

 

1,333,377,312

 

1,446,695,376

 

1,671,065,180

 

Income tax

 

32

 

(460,836,692

)

(346,006,968

)

(359,737,610

)

Net income from continuing operations

 

 

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

Net income from discontinued operations

 

 

 

 

 

 

NET INCOME

 

 

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

 

 

Owners of parent company

 

 

 

375,471,254

 

486,226,814

 

660,231,043

 

Non-controlling interests

 

 

 

497,069,366

 

614,461,594

 

651,096,527

 

NET INCOME

 

 

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share from continuing operations

 

Ch$/ share

 

11.50

 

14.89

 

20.22

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

 

Ch$/ share

 

11.50

 

14.89

 

20.22

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share from continuing operations

 

Ch$/ share

 

11.50

 

14.89

 

20.22

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

Ch$/ share

 

11.50

 

14.89

 

20.22

 

 

The attached notes are an integral part of these consolidated financial statements

 

F-13



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

Consolidated Statements of Comprehensive Income

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos)

 

 

 

 

 

Years ended December 31,

 

 

 

 

 

2011

 

2010

 

2009

 

 

 

Note

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

 

 

 

 

 

 

 

 

 

 

Components of other comprehensive income, before taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange differences on translation

 

 

 

 

 

 

 

 

 

Foreign currency translation gains (losses), before taxes

 

 

 

211,929,739

 

(138,554,045

)

(246,854,956

)

Total exchange differences on translation

 

 

 

211,929,739

 

(138,554,045

)

(246,854,956

)

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

Gains (losses) from measuring of available-for-sale financial assets, before taxes

 

 

 

(55,959

)

(179

)

61,031

 

Total available-for-sale financial assets

 

 

 

(55,959

)

(179

)

61,031

 

 

 

 

 

 

 

 

 

 

 

Cash flow hedge

 

 

 

 

 

 

 

 

 

Gains (losses) from cash flow hedge, before taxes

 

 

 

(79,722,581

)

50,576,145

 

201,567,024

 

Reclassification adjustments on cash flow hedge, before taxes

 

 

 

(8,309,911

)

(19,664,842

)

(8,765,356

)

Total cash flow hedge

 

 

 

(88,032,492

)

30,911,303

 

192,801,668

 

 

 

 

 

 

 

 

 

 

 

Actuarial gains (losses) on defined benefit plans

 

 

 

(62,246,623

)

(48,495,375

)

(15,599,453

)

Total other components of other comprehensive income, before taxes

 

 

 

61,594,665

 

(156,138,296

)

(69,591,710

)

 

 

 

 

 

 

 

 

 

 

Income tax related to components of other comprehensive income

 

 

 

 

 

 

 

 

 

Income tax related to available-for-sale financial assets

 

 

 

9,513

 

31

 

(10,528

)

Income tax related to cash flow hedge

 

 

 

14,110,400

 

(5,301,050

)

(33,917,966

)

Income tax related to defined benefit plans

 

 

 

23,078,884

 

16,515,279

 

1,369,374

 

Total income tax

 

 

 

37,198,797

 

11,214,260

 

(32,559,120

)

 

 

 

 

 

 

 

 

 

 

Total Other Comprehensive Income

 

 

 

98,793,462

 

(144,924,036

)

(102,150,830

)

TOTAL COMPREHENSIVE INCOME

 

 

 

971,334,082

 

955,764,372

 

1,209,176,740

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income attributable to

 

 

 

 

 

 

 

 

 

Owners of parent company

 

 

 

368,568,685

 

396,687,094

 

655,007,019

 

Non-controlling interests

 

 

 

602,765,397

 

559,077,278

 

554,169,721

 

TOTAL COMPREHENSIVE INCOME

 

 

 

971,334,082

 

955,764,372

 

1,209,176,740

 

 

The attached notes are an integral part of these consolidated financial statements

 

F-14



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

Consolidated Statement of Changes in Equity

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos)

 

 

 

 

 

 

 

Changes in Other Reserves

 

 

 

 

 

 

 

 

 

Statement of Changes in Net Equity

 

Issued Capital

 

Share Premium

 

Reserve for
exchange
differences in
translation

 

Reserve for cash
flow hedge

 

Reserve for
actuarial gains
and losses on
defined benefit
plans

 

Reserve for gains
and losses on
remeasuring
available-for-sale
financial assets

 

Other
miscellaneous
reserves

 

Other reserves

 

Retained
earnings

 

Equity
attributable to
owners of
parent company

 

Non-controlling
interests

 

Total Equity

 

Equity at beginning of year 01/01/2011

 

2,824,882,835

 

158,759,648

 

113,278,890

 

40,783,463

 

 

41,825

 

(1,505,891,534

)

(1,351,787,356

)

2,103,689,509

 

3,735,544,636

 

2,778,483,320

 

6,514,027,956

 

Changes in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

375,471,254

 

375,471,254

 

497.069.366

 

872.540.620

 

Other comprehensive income 

 

 

 

 

 

60,106,895

 

(41,093,728

)

(25,887,747

)

(27,989

)

 

(6,902,569

)

 

 

(6,902,569

)

105.696.031

 

98.793.462

 

Comprehensive income  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

368,568,685

 

602.765.397

 

971.334.082

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(209,886,734

)

(209,886,734

)

 

 

(209.886.734)

 

Increase (decrease) through transfers and other changes

 

 

 

 

 

3,236,883

 

 

 

25,887,747

 

 

 

8,682,538

 

37,807,168

 

(36,305,149

)

1,502,019

 

(380,823,466

)

(379.321.447)

 

Total changes in equity

 

 

 

63,343,778

 

(41,093,728

)

 

(27,989

)

8,682,538

 

30,904,599

 

129,279,371

 

160,183,970

 

221,941,931

 

382.125.901

 

Equity at end of year 12-31-2011

 

2,824,882,835

 

158,759,648

 

176,622,668

 

(310,265

)

 

13,836

 

(1,497,208,996

)

(1,320,882,757

)

2,232,968,880

 

3,895,728,606

 

3,000,425,251

 

6,896,153,857

 

 

 

 

 

 

 

 

Changes in Other Reserves

 

 

 

 

 

 

 

 

 

Statement of Changes in Net Equity

 

Issued Capital

 

Share Premium

 

Reserve for
exchange
differences in
translation

 

Reserve for cash
flow hedge

 

Reserve for
actuarial gains
and losses on
defined benefit
plans

 

Reserve for gains
and losses on
remeasuring
available-for-sale
financial assets

 

Other
miscellaneous
reserves

 

Other reserves

 

Retained
earnings

 

Equity
attributable to
owners of
parent company

 

Non-controlling
interests

 

Total Equity

 

Equity at beginning of year 01/01/2010

 

2,824,882,835

 

158,759,648

 

196,973,210

 

26,100,491

 

 

41,699

 

(1,505,891,534

)

(1,282,776,134

)

1,817,613,206

 

3,518,479,555

 

2,858,524,089

 

6,377,003,644

 

Changes in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

486,226,814

 

486,226,814

 

614.461.594

 

1.100.688.408

 

Other comprehensive income 

 

 

 

 

 

(83,694,320

)

14,682,972

 

(20,528,498

)

126

 

 

 

(89,539,720

)

 

 

(89,539,720

)

(55.384.316)

 

(144.924.036)

 

Comprehensive income  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

396,687,094

 

559.077.278

 

955.764.372

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(179,622,013

)

(179,622,013

)

 

 

(179.622.013)

 

Increase (decrease) through transfers and other changes

 

 

 

 

 

 

 

 

 

20,528,498

 

 

 

 

 

20,528,498

 

(20,528,498

)

 

(639,118,047

)

(639.118.047)

 

Total changes in equity

 

 

 

(83,694,320

)

14,682,972

 

 

126

 

 

(69,011,222

)

286,076,303

 

217,065,081

 

(80,040,769

)

137.024.312

 

Equity at end of year 12-31-2010

 

2,824,882,835

 

158,759,648

 

113,278,890

 

40,783,463

 

 

41,825

 

(1,505,891,534

)

(1,351,787,356

)

2,103,689,509

 

3,735,544,636

 

2,778,483,320

 

6,514,027,956

 

 

 

 

 

 

 

 

Changes in Other Reserves

 

 

 

 

 

 

 

 

 

Statement of Changes in Net Equity

 

Issued Capital

 

Share Premium

 

Reserve for
exchange
differences in
translation

 

Reserve for cash
flow hedge

 

Reserve for
actuarial gains
and losses on
defined benefit
plans

 

Reserve for gains
and losses on
remeasuring
available-for-sale
financial assets

 

Other
miscellaneous
reserves

 

Other reserves

 

Retained
earnings

 

Equity
attributable to
owners of
parent company

 

Non-controlling
interests

 

Total Equity

 

Equity at beginning of year 01/01/2009

 

2,824,882,835

 

158,759,648

 

283,959,611

 

(61,975,971

)

 

9,565

 

(1,505,891,534

)

(1,283,898,329

)

1,391,570,726

 

3,091,314,880

 

2,937,816,340

 

6,029,131,220

 

Changes in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

660,231,043

 

660.231.043

 

651.096.527

 

1.311.327.570

 

Other comprehensive income 

 

 

 

 

 

(86,986,401

)

88,076,462

 

(6,346,219

)

32,134

 

 

(5,224,024

)

 

 

(5,224,024

)

(96.926.806)

 

(102.150.830)

 

Comprehensive income  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

655,007,019

 

554.169.721

 

1.209.176.740

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(227,842,344

)

(227,842,344

)

 

 

(227.842.344)

 

Increase (decrease) through transfers and other changes

 

 

 

 

 

 

 

 

 

6,346,219

 

 

 

 

 

6,346,219

 

(6,346,219

)

 

(633,461,972

)

(633.461.972)

 

Total changes in equity

 

 

 

(86,986,401

)

88,076,462

 

 

32,134

 

 

1,122,195

 

426,042,480

 

427,164,675

 

(79,292,251

)

347.872.424

 

Equity at end of year 31/12/2009

 

2,824,882,835

 

158,759,648

 

196,973,210

 

26,100,491

 

 

41,699

 

(1,505,891,534

)

(1,282,776,134

)

1,817,613,206

 

3,518,479,555

 

2,858,524,089

 

6,377,003,644

 

 

The attached notes are an integral part of these consolidated financial statements

 

F-15



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

Consolidated Statements of Cash Flows

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos)

 

 

 

 

 

As of year ended December 31,

 

 

 

 

 

2011

 

2010

 

2009

 

 

 

Note

 

ThCh$

 

ThCh$

 

ThCh$

 

Statement of Direct Cash Flow

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of collections from operating activities

 

 

 

 

 

 

 

 

 

Collections from the sale of goods and services

 

 

 

7,725,639,255

 

7,343,782,195

 

7,276,311,971

 

Collections from royalties, payments, commissions, and other income from ordinary activities

 

 

 

86,290,041

 

87,055,879

 

122,035,141

 

Other collections from operating activities

 

 

 

256,467,291

 

223,147,303

 

204,877,670

 

Types of payments

 

 

 

 

 

 

 

 

 

Payments to suppliers for goods and services

 

 

 

(3,942,239,405

)

(3,687,515,697

)

(3,530,712,463

)

Payments to and on behalf of employees

 

 

 

(358,459,354

)

(292,233,107

)

(332,466,749

)

Payments on premiums and services, annual payments, and other obligations from policies held

 

 

 

(5,742,211

)

(2,533,860

)

(3,818,872

)

Other payments for operating activities

 

 

 

(1,545,840,676

)

(1,142,818,147

)

(998,086,761

)

Income tax reimbursed (paid)

 

 

 

(361,092,038

)

(349,296,688

)

(367,786,449

)

Other inflows (outflows) of cash

 

 

 

(156,576,437

)

(236,172,731

)

(332,023,797

)

 

 

 

 

 

 

 

 

 

 

Net cash flows from (used in) operating activities

 

 

 

1,698,446,466

 

1,943,415,147

 

2,038,329,691

 

 

 

 

 

 

 

 

 

 

 

Cash flows from (used in) investment activities

 

 

 

 

 

 

 

 

 

Cash flows from losing control of subsidiaries or other business

 

 

 

12,662,234

 

 

 

Cash flows used to acquire non-controlling interests

 

 

 

 

 

(290,471,658

)

Others payments to acquire interests in join ventures

 

 

 

 

 

(19,912,162

)

Loans to related companies

 

 

 

(25,500

)

 

(8,615,091

)

Proceeds from the sale of property, plant and equipment

 

 

 

6,048,912

 

8,889,879

 

7,559,368

 

Purchase of property, plant and equipment

 

 

 

(495,958,729

)

(473,727,882

)

(526,521,933

)

Proceeds from the sales of intangible assets

 

 

 

8,965,592

 

1,424,691

 

5,292,416

 

Purchases of intangible assets

 

 

 

(187,864,119

)

(227,418,842

)

(209,939,738

)

Proceeds from other long-term assets

 

 

 

41,114

 

 

190,166,892

 

Purchases of other long-term assets

 

 

 

(2,183,333

)

(193,947

)

(12,461

)

Dividends received

 

 

 

4,025,233

 

3,278,931

 

2,675,741

 

Interest received

 

 

 

19,611,804

 

6,807,678

 

4,346,438

 

Other inflows (outflows) of cash

 

 

 

10,707,112

 

(94,841,624

)

(21,834,208

)

 

 

 

 

 

 

 

 

 

 

Net cash flows from (used in) investment activities

 

 

 

(623,969,680

)

(775,781,116

)

(867,266,576

)

 

 

 

 

 

 

 

 

 

 

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

 

 

Total proceeds from loans

 

 

 

646,273,100

 

263,124,754

 

826,440,011

 

Loans from related companies

 

 

 

9,128,650

 

821,636

 

 

Repayments from borrowings

 

 

 

(629,404,409

)

(740,286,720

)

(1,283,351,536

)

Payments of finance lease liabilities

 

 

 

(11,478,851

)

(24,129,963

)

(3,171,884

)

Payments from loans to related companies

 

 

 

 

 

(16,986,597

)

Dividends paid

 

 

 

(648,107,205

)

(556,087,040

)

(578,607,484

)

Interest paid

 

 

 

(248,096,873

)

(244,595,847

)

(252,736,851

)

Other inflows (outflows) of cash

 

 

 

(9,743,963

)

18,132,411

 

8,350

 

 

 

 

 

 

 

 

 

 

 

Net cash flows from (used in) financing activities

 

 

 

(891,429,551

)

(1,283,020,769

)

(1,308,405,991

)

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents before effect of exchange rate changes

 

 

 

183,047,235

 

(115,386,738

)

(137,342,876

)

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

75,518,996

 

(58,159,046

)

(45,818,266

)

Net increase (decrease) in cash and cash equivalents

 

 

 

258,566,231

 

(173,545,784

)

(183,161,142

)

Cash and cash equivalents at beginning of year

 

5

 

961,355,037

 

1,134,900,821

 

1,318,061,963

 

Cash and cash equivalents at end of year

 

5

 

1,219,921,268

 

961,355,037

 

1,134,900,821

 

 

The attached notes are an integral part of these consolidated financial statements

 

F-16



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

Table of Contents

 

1.

THE GROUP’S ACTIVITIES AND FINANCIAL STATEMENTS

F-20

 

 

 

2.

BASIS OF THE PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

F-21

 

2.1.

Accounting principles

F-21

 

2.2.

New accounting pronouncements

F-21

 

2.3.

Responsibility for the information given and the estimates made

F-24

 

2.4.

Subsidiaries and jointly controlled entities

F-24

 

 

2.4.1.

Changes in the scope of consolidation

F-25

 

 

2.4.2.

Consolidated companies with an ownership interest of less than 50%

F-25

 

 

2.4.3.

Companies not consolidated with an ownership interest of over 50%

F-25

 

2.5.

Associated companies

F-25

 

2.6.

Basis of consolidation and business combinations

F-25

 

 

 

 

3.

ACCOUNTING PRINCIPLES APPLIED

F-27

 

a)

Property, plant, and equipment

F-27

 

b)

Investment property

F-29

 

c)

Goodwill

F-29

 

d)

Intangible assets other than goodwill

F-30

 

e)

Asset impairment

F-31

 

f)

Leases

F-32

 

g)

Financial instruments

F-33

 

h)

Investments accounted for using the equity method

F-36

 

i)

Inventories

F-36

 

j)

Non-current assets held for sale and discontinued operations

F-36

 

k)

Treasury shares

F-37

 

l)

Provisions

F-37

 

m)

Conversion of balances in foreign currency

F-38

 

n)

Current / non-current classification

F-38

 

o)

Income tax

F-38

 

p)

Revenue and expense recognition

F-39

 

q)

Earnings per share

F-39

 

r)

Dividends

F-39

 

s)

Systems of share-based remunerations

F-40

 

t)

Cash flow statement

F-40

 

 

 

 

4.

SECTOR REGULATION AND ELECTRICITY SYSTEM OPERATIONS

F-41

 

4.1.

Generation

F-41

 

 

a)

Chile

F-41

 

 

b)

The rest of Latin America

F-42

 

4.2.

Distribution

F-44

 

 

a)

Chile

F-44

 

 

b)

The rest of Latin America

F-44

 

 

 

 

 

5.

CASH AND CASH EQUIVALENTS

F-46

 

 

 

6.

OTHER FINANCIAL ASSETS

F-47

 

 

 

7.

TRADE AND OTHER RECEIVABLES

F-48

 

 

 

8.

BALANCES AND TRANSACTIONS WITH RELATED COMPANIES

F-50

 

8.1

Balances and transactions with related companies

F-50

 

8.2

Board of Directors and key management personnel

F-51

 

8.3

Compensation for ker management personnel

F-54

 

8.4

Compensation plans linked to share price

F-54

 

F-17



Table of Contents

 

9.

INVENTORIES

F-56

 

 

 

10.

CURRENT TAX RECEIVABLES AND PAYABLES

F-56

 

 

 

11.

NON-CURRENT ASSETS AND DISPOSAL GROUPS HELD FOR SALE

F-57

 

 

 

12.

INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD, AND JOINTLY-CONTROLLED COMPANIES

F-58

 

12.1.

Equity method accounted investments

F-58

 

12.2.

Jointly controlled companies

F-59

 

 

 

 

13.

INTANGIBLE ASSETS OTHER THAN GOODWILL

F-60

 

 

 

14.

GOODWILL

F-62

 

 

 

15.

PROPERTY, PLANT AND EQUIPMENT

F-63

 

 

 

16.

INVESTMENT PROPERTY

F-67

 

 

 

17.

DEFERRED TAX

F-68

 

 

 

18.

OTHER FINANCIAL LIABILITIES

F-69

 

 

 

19.

RISK MANAGEMENT POLICY

F-78

 

19.1.

Interest rate risk

F-78

 

19.2.

Exchange rate risk

F-79

 

19.3.

Commodities risk

F-79

 

19.4.

Liquidity risk

F-80

 

19.5.

Credit risk

F-80

 

19.6.

Risk measurement

F-81

 

 

 

 

20.

FINANCIAL INSTRUMENTSs

F-82

 

20.1.

Financial instruments, classified by type and category

F-82

 

20.2.

Derivative Instruments

F-83

 

20.3.

Fair value hierarchies

F-85

 

 

 

 

21.

TRADE AND OTHER PAYABLES

F-86

 

 

 

22.

PROVISIONS

F-87

 

22.1.

Provisions

F-87

 

22.2.

Lawsuits and Arbitration Proceedings

F-88

 

 

 

 

23.

EMPLOYMENT BENEFIT OBLIGATIONS

F-95

 

23.1.

General information

F-95

 

23.2.

Details, movements, and presentation in financial statements

F-95

 

23.3.

Other disclosures

F-98

 

 

 

 

24.

EQUITY

F-99

 

24.1.

Equity attributable to the parent company’s owners

F-99

 

24.2.

Foreign currency translation

F-100

 

24.3.

Capital management

F-100

 

24.4.

Restrictions on subsidiaries’ transferring funds to the parent

F-100

 

24.5.

Other reserves

F-101

 

24.6.

Non-controlling interests

F-102

 

 

 

 

25.

REVENUES

F-103

 

 

 

26.

RAW MATERIALS AND CONSUMABLES USED

F-104

 

 

 

27.

EMPLOYEE BENEFITS EXPENSES

F-104

 

 

 

28.

DEPRECIATION, AMORTIZATION, AND IMPAIRMENT LOSSES

F-104

 

 

 

29.

OTHER EXPENSES

F-105

 

 

 

30.

OTHER GAINS (LOSSES)

F-105

 

F-18



Table of Contents

 

31.

FINANCIAL RESULTS

F-106

 

 

 

32.

INCOME TAX

F-107

 

 

 

33.

SEGMENT INFORMATION

F-108

 

33.1.

Segmentation criteria

F-108

 

33.2.

Generation, distribution, and others

F-109

 

33.3.

Countries

F-112

 

33.4.

Generation and distribution by country

F-115

 

 

 

 

34.

THIRD PARTY GUARANTEES, OTHER CONTINGENT ASSETS AND LIABILITIES, AND OTHER COMMITMENTS

F-121

 

34.1.

Direct guarantees

F-121

 

34.2.

Indirect guarantees

F-121

 

34.3.

Other information

F-121

 

 

 

 

35.

PERSONNEL FIGURES

F-122

 

 

 

36.

SUBSEQUENT EVENTS

F-122

 

 

 

37.

ENVIRONMENT

F-123

 

 

 

38.

SUMMARIZED FINANCIAL INFORMATION OF PRINCIPAL SUBSIDIARIES AND JOINTLY CONTROLLED COMPANIES

F-124

 

 

 

APPENDIX No. 1

ENERSIS GROUP COMPANIES

F-125

 

 

 

APPENDIX No. 2

CHANGES IN THE SCOPE OF CONSOLIDATION

F-127

 

 

 

APPENDIX No. 3

ENERSIS GROUP ASSOCIATED COMPANIES

F-128

 

 

 

APPENDIX No. 4

ADDITIONAL INFORMATION ON FINANCIAL DEBT

F-129

 

 

 

APPENDIX No. 5

ASSETS AND LIABILITIES IN FOREIGN CURRENCIES

F-134

 

F-19



Table of Contents

 

ENERSIS S.A. AND SUBSIDIARIES

 

CONSOLIDATED FINANCIAL STATEMENTS AT DECEMBER 31, 2011 AND 2010

(In thousands of Chilean pesos)

 

1.              THE GROUP’S ACTIVITIES AND FINANCIAL STATEMENTS

 

Enersis S.A. (hereinafter the Parent Company or the Company) and its subsidiaries comprise the Enersis Group (hereinafter Enersis or the Group).

 

Enersis 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 with Spain’s Comisión Nacional del Mercado de Valores. The Company’s shares have been listed on the New York Stock Exchange since 1993 and on the Latibex since 2001.

 

Enersis S.A. is a subsidiary of Endesa, S.A., a Spanish company controlled by Enel S.p.A. (hereinafter Enel).

 

In 1981, the Company was initially created 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. For tax purposes, the Company operates under Chilean tax identification number 94,271,000-3.

 

As of December 31, 2011, the Group had 10,844 employees. During 2011, the Group averaged a total of 11,039 employees. See Note 35 for additional information regarding employee distribution by category and geographic location.

 

The Company’s corporate purpose consists of engaging, whether in Chile or abroad, in exploring for, developing, operating, generating, distributing, transmitting, transforming, and/or selling energy in any of its forms, either directly or through another company. 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 that generate, transmit, distribute, or trade electricity, or whose corporate purpose includes any of the following:

 

(i)                         energy in any kind or form;

 

(ii)                      supplying public services, or services whose main component is energy;

 

(iii)                   telecommunications and computer services; and

 

(iv)                  Internet-based intermediation businesses.

 

The Company’s 2010 consolidated financial statements were approved by the Board of Directors at a meeting held on January 26, 2011. The consolidated financial statements were then submitted to the consideration of a General Shareholders Meeting held on April 26, 2011, which gave its final approval on the consolidated financial statements. Related conforming changes effecting a retrospective application of accounting policy (see Subsequent Events in Note 36 to these financial statements) were approved by the Board of Directors on February 15, 2013.

 

These consolidated financial statements are presented in thousands of Chilean pesos (unless expressly stated otherwise), as the Chilean peso is the functional currency of the main economic environment in which Enersis operates. Foreign operations are reported in accordance with the accounting policies stated in Notes 2.6 and 3.m.

 

F-20



Table of Contents

 

2.              BASIS OF PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

 

2.1                       Accounting principles

 

The December 31, 2011 consolidated financial statements of Enersis and its subsidiaries have been prepared in accordance with International Financial Reporting Standards (IFRS), issued by the International Accounting Standards Board (hereinafter “IASB”), and approved by its Board of Directors at its meeting held on February 15, 2013.

 

These consolidated financial statements present fairly the financial position of Enersis and its subsidiaries as of December 31, 2011 and 2010, as well as the results of operations, the changes in equity, and the cash flows for the years ending December 31, 2011, 2010 and 2009.

 

These consolidated financial statements voluntarily present the figures for the 2009 fiscal year consolidated statement of comprehensive income, consolidated statement of cash flow, and consolidated statement of changes in equity, along with their corresponding notes.

 

These consolidated financial statements have been prepared using cost method accounting applied to the business in operation principle except, in accordance with IFRS, those assets and liabilities that are reported at a fair value and those non-current assets and groups that are available for sale, which are recorded at the book value or the fair value minus sales costs, whichever is lower (see Note 3).

 

The 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 and the criteria of the IFRS Interpretation Committee, (hereinafter IFRIC).

 

2.2                       New accounting pronouncements

 

a)                             Accounting pronouncements effective from January 1, 2011:

 

Standards, Interpretations, and Amendments

 

Mandatory
application for:

Amendment to IAS 32: Classification of rights issuing
Stipulates that the purchase option rights, options, or certificates of a specific number of the company’s own equity instruments, for a set amount in any currency, shall constitute equity instruments if the company offers the rights to all shareholders in proportion to their stock ownership.

 

Annual periods beginning on or after February 1, 2010.

IFRIC 19: Extinguishing financial liabilities with equity instruments
Establishes that the equity instruments issued by a company to a creditor to pay a financial liability, either wholly or partially, shall constitute a “consideration paid.” These equity instruments will be recorded at their fair value at their initial acknowledgement unless this value cannot be reliably determined, in which case they will be valued in such a way as to reflect the best possible estimate of their fair value.

 

Annual periods beginning on or after July 1, 2010.

IAS 24 Revised: Related party disclosures
Clarifies the definition of related parties and updates the requirements for disclosure. It includes an exemption for certain disclosures on transactions between entities that are controlled, jointly controlled, or significantly influenced by the State.

 

Annual periods beginning on or after January 2011.

 

F-21



Table of Contents

 

Standards, Interpretations, and Amendments

 

Mandatory
application for:

Amendment to IFRIC 14: Prepayments of a minimum funding requirement
Eliminates an unintended consequence of the treatment of prepayments of minimum funding requirements, in some circumstances where there is an obligation to maintain a minimum level of financing for defined contributions.

 

Annual periods beginning on or after January 1, 2011.

Improvements to the IFRS (issued in 2010).
Affects standards: IFRS 1, IFRS 3, IFRS 7, IAS 1, IAS 27, IAS 34, and IFRIC 13.

 

Mostly to annual periods beginning on or after January 1, 2011.

 

The application of these accounting pronouncements has not had any significant effects for the Group. The remaining accounting criteria applied in 2011 are consistent with those applied in 2010.

 

b)                             Accounting pronouncements effective for periods beginning January 1, 2012 or later:

 

As of the issuance date of these consolidated financial statements, the following accounting pronouncements had been issued by the IASB, but they were not yet mandatory:

 

Standards, Interpretations, and Amendments

 

Mandatory
application for:

Amendment to IFRS 7: Financial instruments: Disclosures
Modifies the information required when financial assets are transferred in order to promote transparency and to facilitate an analysis of how the risks may affect the entity’s financial situation.

 

Annual periods beginning on or after July 1, 2011.

Amendment to IAS 12: Income taxes — Recovery of underlying assets
Makes an exception to the general principles of IAS 12 for investment properties that are measured using the fair value model contained in IAS 40, “Investment Properties.”

 

Annual periods beginning on or after January 1, 2012.

Amendment to IAS 1: Presentation of financial statements Modifies aspects of presenting the components of “Other comprehensive income,” requiring that these components be grouped into those that will and those that will not subsequently be reclassified as losses and gains.  

 

Annual periods beginning on or after July 1, 2012.

IFRS 10: Consolidated financial statements
Establishes clarifications and new parameters for defining control, as well as the principles for preparing consolidated financial statements that apply to all entities (including special purpose entities or structured entities).

 

Annual periods beginning on or after January 1, 2013.

IFRS 11: Joint arrangements
Redefines the concept of joint control, aligning with IFRS 10 and requiring that entities that are part of a joint agreement determine the type of agreement (joint operation or joint business) by evaluating their rights and obligations. The standard eliminates the possibility of proportional consolidation for joint businesses.

 

Annual periods beginning on or after January 1, 2013.

 

F-22



Table of Contents

 

Standards, Interpretations, and Amendments

 

Mandatory
application for:

IFRS 12: Disclosures of interests in other entities
Requires certain disclosures that allow for assessing the nature of the stake held in other entities and the risks involved, as well as how these stakes affect the entity’s financial situation, financial performance, and cash flows.

 

Annual periods beginning on or after January 1, 2013.

IFRS 13: Fair value measurement
Establishes, in a single standard, a framework for assessing the fair value of assets and liabilities, and incorporates new concepts and clarifications for this assessment. It also requires that the entities disclose certain information on the assessment of the fair value of their assets and liabilities.

 

Annual periods beginning on or after January 1, 2013.

New IAS 27: Separate financial statements
When IFRS 10 was issued, it eliminated from IAS 27 everything connected with consolidated financial statements, restricting its scope only to separate financial statements.

 

Annual periods beginning on or after January 1, 2013.

New IAS 28: Investments in associates and joint ventures
Modified by the effect of the issuance of IFRS 10 and IFRS 11 in order to make the definitions and other clarifications contained in these new IFRS consistent.

 

Annual periods beginning on or after January 1, 2013.

Amendment to IFRS 7: Financial instruments: Disclosures
Clarifies the disclosure requirements for the offsetting of financial assets and financial liabilities.

 

Annual periods beginning on or after January 1, 2013.

Amendment to IAS 19: Employee benefits
Modifies recognition and disclosure of changes in the obligations from defined benefit plans and in the assets affected by the plan, eliminating the corridor method and accelerating recognition of costs from past services.

 

Annual periods beginning on or after January 1, 2013.

Amendment to IAS 32: Financial instruments: Presentation
Clarifies the requirements for the offsetting of financial assets and financial liabilities in order to eliminate the inconsistencies from applying the current IAS 32 criteria for offsetting.

 

Annual periods beginning on or after January 1, 2014.

IFRS 9: Financial Instruments: Classification and measurement
The first stage of the IASB project to replace IAS 39, “Financial Instruments: Recognition and Measurement.”   Modifies classification and measurement of financial assets and includes treatment and classification of financial liabilities.

 

Annual periods beginning on or after January 1, 2015.

 

The Group is still assessing the impact of applying IFRS 9, IFRS 10, IFRS 11, IFRS 12, and IFRS 13 from the date they go into effect. In Management’s opinion, the application of the other standards, interpretations, and amendments pending application will not have a significant effect on the consolidated financial statements of Enersis and its subsidiaries.

 

F-23



Table of Contents

 

2.3                       Responsibility for the information given and the estimates made

 

The Company’s Board of Directors is responsible for the information contained in these consolidated financial statements and expressly states that all IFRS principles and standards that are applicable to the Group have been fully implemented.

 

In preparing the consolidated financial statements, certain estimates made by the Company’s Management have been used to quantify some of the assets, liabilities, income, expenses, and commitments recorded in the statements.

 

These estimates basically refer to:

 

·                                    The valuation of assets and goodwill to determine the existence of impairment losses (see Note 3.e).

 

·                                    The assumptions used to calculate the actuarial liabilities and obligations to employees, such as discount rates, mortality tables, salary increases, and others (see Note 23).

 

·                                    The useful life of property, plant and equipment, and intangible assets (see Notes 3.a and 3.d).

 

·                                    The assumptions used to calculate the fair value of financial instruments (see Notes 3.g.5 and 20).

 

·                                    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 recorded in the statements.

 

·                                    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 (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 consolidated financial statements (see Note 3.o).

 

Although these estimates have been based on the best information available on the issuance date of these consolidated financial statements, future events may occur that would require a change (increase or decrease) to these estimates in subsequent years. This change would be done prospectively, recognizing the effects of such an estimation change in the corresponding future consolidated financial statements.

 

2.4                       Subsidiaries and jointly controlled entities

 

Subsidiaries are defined as entities in which the Parent Company controls the majority of the voting rights or, should that not be the case, is authorized to direct the financial and operating policies of such entities.

 

Jointly controlled entities are those in which the situation described in the preceding paragraph exists as a result of an agreement with other shareholders and control is exercised jointly with them.

 

Appendix No.1 of these consolidated financial statements, entitled Enersis Group Companies, describes Enersis’ relationship with each of its subsidiaries and jointly controlled entities.

 

F-24



Table of Contents

 

2.4.1           Changes in the scope of consolidation

 

The process of selling the companies Compañía Americana de Multiservicios (CAM) and Synapsis Soluciones y Servicios IT (Synapsis) was completed during the first quarter of 2011. The sale of CAM was concluded on February 24, 2011 for the amount of ThCh$ 6,775,748 (US$ 14,2 million), while the sale of Synapsis was finalized on March 1, 2011 for ThCh$ 24,710,920 (US$ 52 million). For more information, see Note 11.

 

The elimination of CAM and Synapsis from the Enersis consolidated statements has resulted in reductions in the consolidated statement of financial position of ThCh$ 80,050,947 in current assets, ThCh$ 31,003,337 in non-current assets, ThCh $56,359,935 in current liabilities, and ThCh$ 14,558,579 in non-current liabilities.

 

During 2010 there were no significant changes in the Enersis Group’s scope of consolidation.

 

The section titled “Changes in the Enersis Group scope of consolidation,” included as Appendix No.2 to these consolidated financial statements, lists the companies included within the scope of the Group’s consolidation, together with information on the Group’s respective ownership interest percentages.

 

2.4.2           Consolidated companies with an ownership interest of less than 50%

 

Although the Enersis Group holds less than a 50% interest in Codensa S.A E.S.P. and in Emgesa S.A. E.S.P., they are considered subsidiaries since the Group exercises control over the entities, either directly or indirectly, through contracts or agreements with shareholders, or as a consequence of their structure, composition, and shareholder classes.

 

2.4.3           Companies not consolidated with an ownership interest of over 50%

 

Although the Enersis Group holds more than a 50% interest in Centrales Hidroeléctricas de Aysén, S.A. (Aysén), it is considered a jointly controlled entity since the Group, through contracts and agreements with shareholders, exercises joint control of the company.

 

2.5                       Associated companies

 

Associated Companies are those in which Enersis, either directly or indirectly, exercises significant influence. In general, significant influence is assumed to be those cases in which the Group has an ownership interest of over 20% (see Note 3.h).

 

Appendix No.3 to these consolidated financial statements, entitled “Associated Companies,” describes Enersis’ relationship with each associated company.

 

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 intra-Group transactions have been made.

 

Jointly controlled entities are consolidated using the proportional consolidation method. The Group recognizes, line by line, its share of the assets, liabilities, income, and expenses of such entities, so the adding of balances and subsequent eliminations take place only in proportion to the Group’s ownership interest in them.

 

The comprehensive income of subsidiaries and jointly controlled entities is included in the consolidated comprehensive income statement from the effective date of acquisition until the effective date of disposal or termination of joint control, as applicable.

 

F-25



Table of Contents

 

The parent company’s and its subsidiaries’ operations, as well as those of jointly controlled entities, have been consolidated under the following basic principles:

 

1.              At the date of acquisition, the assets, liabilities, and contingent liabilities of the subsidiary or jointly controlled entity are recorded at market value. If, in the parent company’s stake, there is a positive difference between the acquisition cost and the fair value of the assets and liabilities of the company acquired, including contingent liabilities, this difference is recorded as goodwill. If the difference is negative, it is recorded as a credit to income.

 

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 “Other 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 year 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 generation.

 

Exchange differences arising in the conversion of the financial statements are recognized in the item “Exchange difference on translation” within the consolidated statement of comprehensive income: Other comprehensive income (see Note 24.2).

 

Translation adjustments that existed at Enersis’ transition date to IFRS, January 1, 2004, were deemed to be zero and transferred to reserves, using the exemption for that purpose in IFRS 1 “First time Adoption of IFRS” (see Note 24.5).

 

All balances and transactions between consolidated companies, as well as the share of the proportionally consolidated companies, were eliminated in the consolidation process.

 

F-26



Table of Contents

 

3.              ACCOUNTING PRINCIPLES APPLIED

 

The main accounting policies used in preparing the accompanying consolidated financial statements were the following:

 

a)                           Property, plant, and equipment

 

Property, plant and equipment are valued 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 12 months. The interest rate used is that of the specific financing or, if none exists, the mean financing rate of the company carrying out the investment. The mean financing rate depends principally on the geographic area and ranges between 7.89% and 15.5%. The amount capitalized for this concept amounted to ThCh$ 35,945,738, ThCh$ 15,137,380, and ThCh$ 9,137,217 for the periods ended December 31, 2011, 2010, and 2009, respectively.

 

·                                Employee expenses directly related to construction in progress. The amounts capitalized under this concept for the periods ended December 31, 2011, 2010, and 2009 were ThCh$ 32,042,815, ThCh$ 26,741,111, and ThCh$ 16,723,291, respectively.

 

·                                    Future disbursements that the Group must make to close their facilities are incorporated into the value of the asset at present value, recording the corresponding provision in accounting. The Group reviews their estimate of these future disbursements on a yearly basis, increasing or decreasing the value of the asset based on the results of this estimate (see Note 22).

 

·                                    Items acquired before the Group’s date of transition to IFRS, on January 1, 2004, include in the purchasing cost, where appropriate, asset reappraisals permitted in the various countries to adjust the value of the property, plant and equipment for inflation as of that date (see Note 24.5).

 

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 a greater cost for the corresponding assets.

 

The replacement or overhaul of entire components that increase the asset’s useful life, or its economic capacity, are recorded as an increase in value for the respective assets, derecognizing the replaced or overhauled components. Expenses for periodic maintenance, conservation, and repair are recorded directly in income as an expense for the year in which they are incurred.

 

The Company, based on the outcome of impairment testing explained in Note 3.e), considers that the book value of assets does not exceed their net recoverable value.

 

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 during which the companies expect to use the assets. Useful life estimates are periodically reviewed and, if appropriate, adjusted prospectively.

 

F-27



Table of Contents

 

The following are 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

 

22 — 100

 

Plant and equipment

 

3 — 65

 

IT Equipment

 

3 — 15

 

Fixtures and Fittings

 

5 — 21

 

Motor Vehicles

 

5 — 10

 

Other

 

2 — 33

 

 

Additionally, the following provides greater detail on the useful lives of plant and equipment items:

 

 

 

Years of estimated useful life

 

Generating Facilities:

 

 

 

Hydroelectric power plants

 

 

 

Civil engineering works

 

35 — 65

 

Electromechanical equipment

 

10 — 40

 

Coal-fired / fuel-oil power plants

 

25 — 40

 

Combined cycle plants

 

10 — 25

 

Renewable energy power plants

 

35

 

Transmission and distribution facilities:

 

 

 

High-voltage network

 

10 — 60

 

Low- and medium-voltage network

 

10 — 60

 

Measuring and remote control equipment

 

3 — 50

 

Other facilities

 

4 — 25

 

 

Regarding the administrative concessions held by the Group’s electric companies, the following lists the years remaining until expiration for the concessions that do not have an indefinite term:

 

Concession holder and operator

 

Country

 

Concession term

 

Period remaining until expiration

 

Empresa Distribuidora Sur S.A. - Edesur (Distribution)

 

Argentina

 

95 years

 

76 years

 

Hidroeléctrica El Chocón S.A. (Generation)

 

Argentina

 

30 years

 

12 years

 

Transportadora de Energía S.A. (Transmission)

 

Argentina

 

85 years

 

76 years

 

Compañía de Transmisión del Mercosur S.A. (Transmission)

 

Argentina

 

87 years

 

76 years

 

Central Eléctrica Cachoeira Dourada S.A. (Generation)

 

Brazil

 

30 years

 

16 years

 

Central Geradora Termeléctrica Fortaleza S.A (Generation)

 

Brazil

 

30 years

 

20 years

 

Compañía de Interconexión Energética S.A. (CIEN - Line 1)

 

Brazil

 

20 years

 

9 years

 

Compañía de Interconexión Energética S.A. (CIEN - Line 2

 

Brazil

 

20 years

 

11 years

 

 

The Group’s management evaluated the specific contract term of each of the aforementioned concessions, which vary by country, business activity, and jurisprudence, 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 services. These requirements are essential for applying IFRIC 12 “Service Concession Agreements,” which establishes how to record and value certain types of concessions (see Note 3.d.1 for concession agreements within the scope of IFRIC 12).

 

F-28



Table of Contents

 

On April 19, 2011, our subsidiary CIEN successfully completed the change in business model that we had previously been reporting. 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 Standard IFRIC 12, but 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.

 

Concession contracts not covered under IFRIC 12 are recognized according to general criteria. To the extent that the Group recognizes assets as property, plant, and equipment, they are amortized over their economic life or the concession term, whichever is shorter. Any obligation to invest, improve or replace is considered in the estimation of impairment to Property, Plant, and Equipment as future contractual cash outflow necessary to obtain future cash inflow.

 

Gains or losses that arise from the sale or disposal of items of property, plant and equipment are recognized in income for the period and calculated as the difference between the sale value and the net book value.

 

b)                           Investment property

 

Investment property includes primarily land and buildings held for the purpose of earning rental income and/or for capital appreciation.

 

Investment property is valued at acquisition cost less any accumulated depreciation and impairment losses that have been incurred. Investment property, excluding land, is depreciated on a straight-line basis over the useful lives of the related assets.

 

The breakdown of the fair value of investment property is detailed in Note 16.

 

c)                        Goodwill

 

Goodwill generated upon consolidation represents the difference between the acquisition cost and the Group’s share of the fair value of assets and liabilities, including identifiable contingent assets and liabilities of a subsidiary at the acquisition date.

 

Acquired assets and liabilities are temporarily valued as of the date the company takes control and reviewed within no more than a year after the acquisition date. Until the fair value of assets and liabilities is ultimately determined, the difference between the acquisition price and the book value of the acquired company is temporarily recorded as goodwill.

 

If goodwill is finally determined as existing in the financial statements the year following the acquisition, the prior year’s accounts, which are presented for comparison purposes, are modified to include the value of the acquired assets and liabilities and of the definitive goodwill from the acquisition date.

 

Goodwill generated from acquiring companies with functional currencies other than the Chilean peso is valued in the functional currency of the acquired company and converted to Chilean pesos using the exchange rate in effect as of the date of the statement of financial position.

 

Goodwill generated before the date of transition to IFRS, on January 1, 2004, is maintained at its net value recorded as of that date, while goodwill originated afterwards is valued at acquisition cost (see Notes 14 and 24.5).

 

F-29



Table of Contents

 

Goodwill is not amortized; instead, at each period end the Company estimates whether any impairment has reduced its recoverable value to an amount less than the net recorded cost and, if so, it immediately adjusts for impairment (see Note 3.e).

 

d)                       Intangible assets other than goodwill

 

Intangible assets are initially recognized at their acquisition or production cost, and are subsequently valued at their cost, net of their accumulated amortization and of the impairment losses they may have experienced.

 

Intangible assets are amortized on a straight line basis during their useful life, starting from the time that they are in usable condition, except for those with an indefinite useful life, which are not amortized. As of December 31, 2011, there were no significant amounts in intangible assets with an indefinite useful life.

 

The criteria for recognizing these assets’ impairment losses and, if applicable, recovery of impairment losses recorded in previous fiscal years are explained in letter e) of this Note.

 

d.1)                 Concessions

 

IFRIC 12 “Service Concession Agreements” provides accounting guidelines for public-to-private 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 infrastructure construction is 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 other financial asset from the grantor or 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 provision accounting policy (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 fiscal years 2011 and 2010 (ThCh$ 1,992,733 during the 2009 fiscal year).

 

Additionally, during the periods ended December 31, 2011, 2010, and 2009, employee expenses directly attributable to construction in progress, amounting to ThCh$ 18,130,297, ThCh$ 18,128,254, and ThCh$ 17,007,228, respectively, were capitalized.

 

F-30



Table of Contents

 

The subsidiaries that have recognized an intangible asset from their service concession agreements are the following:

 

Concession holder and operator

 

Country

 

Term

 

Period remaining to
expiration

 

Ampla Energia e Serviços S.A. (*)
(Distribution)

 

Brazil

 

30 years

 

15 years

 

Companhia Energética do Ceará S.A. (*)
(Distribution)

 

Brazil

 

30 years

 

17 years

 

Sociedad Concesionaria Túnel El Melón S.A.
(Highway infrastructure)

 

Chile

 

23 years

 

5 years

 

 


(*)  Considering that part of the rights acquired by our subsidiaries are unconditional, a financial asset at amortized cost has also been recognized (see Notes 3.g.1 and 7).

 

d.2)                 Research and development expenses

 

The Group follows the policy of recording the costs incurred in a project’s development phase as intangible assets in the statement of financial position as long as the project’s technical viability and economic returns are reasonably assured.

 

Expenditures on research activities are recognized as an expense in the period in which they are incurred. These expenses amounted to ChTh$ 843,403 and ThCh$ 18,404 as of December 31, 2011 and 2010, respectively. No research and development expenses were recognized in the year ending December 31, 2009.

 

d.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.

 

e)                            Asset impairment

 

During the period, and principally at period end, the Company evaluates whether there is any indication that an asset has been impaired. Should any such indication exist, the company estimates the recoverable amount of that asset to determine the amount of impairment in each case. In the case of identifiable assets that do not generate cash flows independently, the company estimates the recoverability of the Cash Generating Unit 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 Cash Generating Units to which goodwill or intangible assets with an indefinite useful life have been allocated, a recoverability analysis is performed routinely at each period end.

 

The recoverable amount is the greater amount between the fair value less the cost needed to sell and the value in use, which is defined as the present value of the estimated future cash flows. In order to calculate the recoverable value of Property, plant, and equipment, 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 cash flow projections, before tax, based on the most recent budgets available. These budgets incorporate management’s best estimates of Cash Generating Units’ revenue and costs using sector projections, past experience, and future expectations.

 

F-31



Table of Contents

 

In general, these projections cover the next ten years, estimating cash flows for subsequent years by applying reasonable growth rates, between 3.2% and 7.9%, which, in no case, are increasing nor exceed the average long-term growth rates for the particular sector and country.

 

These cash flows are discounted at a given pre-tax rate in order to calculate their present value. This rate reflects the cost of capital of the business and the geographical area in which the business is conducted. The discount rate is calculated taking into account the current value of money and the risk premiums generally used by analysts for the specific business activity and country involved.

 

The following discount rates, before tax and expressed in nominal terms, were applied in 2011 and 2010:

 

 

 

 

 

2011

 

2010

 

Country

 

Currency

 

Minimum

 

Maximum

 

Minimum

 

Maximum

 

Chile

 

Chilean peso

 

8.0

%

10.1

%

7.5

%

8.8

%

Argentina

 

Argentine peso

 

15.0

%

17.1

%

15.0

%

16.9

%

Brazil

 

Brazilian real

 

9.5

%

11.6

%

9.6

%

10.8

%

Peru

 

Peruvian sol

 

7.3

%

9.3

%

7.9

%

8.1

%

Colombia

 

Colombian peso

 

8.9

%

10.9

%

9.6

%

9.8

%

 

If the recoverable amount is less than the net carrying amount of the asset, the corresponding provision for impairment loss is recorded for the difference, and charged to “Reversal of impairment loss (impairment loss) recognized in profit or loss” in the consolidated statement of comprehensive income.

 

Impairment losses recognized for an asset in prior periods are reversed when its estimated recoverable amount changes, increasing the asset’s value with a credit to earnings, limited to the asset’s carrying amount if no adjustment had occurred. In the case of goodwill, adjustments that would have been made are not reversible.

 

The following procedure is used to determine the need to adjust financial assets for impairment:

 

·                                          In the case of commercial assets, the Group’s policy is to record impairment through an allowance account based on the age of past-due balances. This policy is generally applied except in those cases where a specific collectability analysis is recommended, such as in the case of receivables from publically owned companies.

 

·                                          In the case of receivables of a financial nature, impairment is determined on case-by-case basis. As of the date of issuance of these consolidated financial statements, the Company had no significant past due non-commercial financial assets

 

f)                             Leases

 

The Group applies IFRIC 4 to assess whether an agreement is or contains a lease. Leases that transfer to the lessee substantially all of the risks and rewards inherent in ownership 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 when the agreement begins. 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 divided between finance expense and principal reduction. The finance expense is recorded in the income statement and distributed over the lease term, so as to obtain a constant interest rate for each period over the balance of the debt pending amortization. The asset depreciates 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 asset depreciates over the shorter term between the useful life of the asset and the term of the lease.

 

F-32



Table of Contents

 

Operating lease payments are expensed on a straight-line basis over the term of the lease unless another type of systematic basis of distribution is deemed more representative.

 

g)                           Financial instruments

 

Financial instruments are contracts that give rise to both a financial asset in one company and a financial liability or equity instrument in another company.

 

g.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 Note 12) and those held for sale (Note 11), into four categories:

 

·                              Trade and other current receivables and Accounts receivable from related companies: These are recorded at amortized cost, which is the initial fair value less principal repayments made, plus accrued and uncharged interest, calculated using the effective interest method.

 

The effective interest method is used to calculate the amortized cost of a financial asset or financial liability (or group of financial assets or financial liabilities) and is charged to finance income or cost over the relevant period. The effective interest rate is the discount rate that exactly matches the estimated cash flows to be received or paid over 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 is accounted for at amortized cost as defined in the preceding paragraph.

 

·                              Financial assets at fair value with changes in net income: This includes the trading portfolio and those financial assets that have been designated as such upon initial recognition and that are managed and evaluated using fair value criteria. They are valued in the consolidated statement of financial position at fair value, with changes in value recorded directly in income 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 and consist almost entirely of financial investments in equity instruments (see Note 6).

 

These investments are recorded in the consolidated statement of financial position at fair value when it can be reliably determined. For interests in unlisted companies or companies with very little liquidity, normally the market value cannot be reliably determined. When this occurs, those interests are valued at acquisition cost or a lesser amount if evidence of impairment exists.

 

Changes in fair value, net of tax, are recorded in the consolidated statement of comprehensive income: Other comprehensive results, until the investments are disposed of, at which time the amount accumulated in this account for that investment is fully charged to the period’s profit or loss.

 

Should the fair value be less than the acquisition cost, and if there is objective evidence that the asset has been more than temporarily impaired, the difference is recorded directly in the period’s losses.

 

Purchases and sales of financial assets are accounted for using their trade date.

 

g.2)                 Cash and cash equivalents

 

This account within the statement of consolidated financial position includes cash and bank balances, time deposits, and other highly liquid short-term investments readily convertible to cash and which are subject to insignificant risk of changes in value.

 

F-33



Table of Contents

 

g.3)                 Financial liabilities other than derivatives

 

Financial liabilities are generally recorded based on cash received, net of any costs incurred in the transaction. In subsequent periods, these obligations are valued at their amortized cost, using the effective interest rate method (see Note 3.g.1).

 

In the particular case that a liability is the underlying item of a fair value hedge derivative, as an exception, such liability will be valued at its fair value for the portion of the hedged risk.

 

In order to calculate the fair value of debt, both in the cases when it is recorded in the statement of financial position and for fair value disclosure purposes as seen in Note 20, 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 valued by discounting expected future cash flows with a market-interest rate curve based on the payment’s currency.

 

g.4)                 Derivative financial instruments and hedge accounting

 

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 recorded at fair value as of the date of the statement of financial position as follows: if their fair value is positive, they are recorded within “Other financial assets”; and if their fair value is negative, they are recorded within “Other financial liabilities.” For derivatives on commodities, the positive value is recorded in “Trade and other current receivables,” and negative values are recorded in “Trade and other current liabilities.”

 

Changes in fair value are recorded directly in income except when the derivative has been designated for accounting purposes as a hedge 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 recorded as follows:

 

·                              Fair value hedges: The underlying portion for which the risk is being hedged is valued at its fair value, as is the hedge instrument, and any changes in the value of both are recorded in the comprehensive income statement by netting the effects in the same comprehensive income statement account.

 

·                                Cash flow hedges: Changes in the fair value of the effective portion of derivatives are recorded in an equity reserve known as “Reserve of cash flow hedges.” The cumulative loss or gain in this account is transferred to the comprehensive income statement to the extent that the underlying item impacts the comprehensive income statement because of the hedged risk, netting the effect in the same comprehensive income statement account. Gains or losses from the ineffective portion of the hedge are recorded directly in the comprehensive income statement.

 

A hedge is considered highly effective when changes in the fair value or the cash flows of the underlying item directly attributable to the hedged risk, are offset by changes in the fair value or the cash flows of the hedging instrument, with effectiveness ranging from 80% to 125%.

 

The Company does not apply hedge accounting to its investments abroad.

 

F-34



Table of Contents

 

As a general rule, long-term commodity purchase or sale agreements are recorded in the consolidated statement of financial position at their fair value as of period end, recording any differences in value directly in income, except when all of the following conditions are met:

 

·                                The sole purpose of the agreement is for the Group’s own use.

 

·                                The Group’s future projections justify the existence of these agreements for its own use.

 

·                                Past experience with agreements shows that they have been utilized for the Group’s own use, except in certain isolated cases when they had to be used for exceptional reasons or reasons associated with logistical issues beyond the control and projection of the Group.

 

·                                The agreement does not stipulate settlement by differences and the parties do not make 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 make sales to end-customers, and the electricity sale contracts are used to sell the company’s own product.

 

The Company 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 the set is 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.

 

g.5)                 Fair value measurement and classification of financial instruments

 

The fair value of the various derivative financial instruments is calculated as follows:

 

·                              For derivatives traded on a formal market, by its quoted price as of year-end.

 

·                              The Group values derivatives not traded on formal markets by using discounted expected cash flows and generally accepted options valuation models, based on current and future market conditions as of year-end.

 

Using the procedures described, the Group classifies financial instruments at 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 asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices); and

 

Level 3:    Inputs for assets or liabilities that are not based on observable market data (unobservable inputs).

 

g.6)                 Derecognition of financial assets

 

Financial assets are derecognized when:

 

·                  The contractual rights to receive cash flows related to 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 receivers.

 

·                  The Group has substantially transferred the risks and rewards of ownership of the financial asset, or, when it neither transfers nor retains substantially all the risks and rewards but does not retain control over the asset.

 

F-35



Table of Contents

 

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.g.1).

 

h)                           Investments accounted for using the equity method

 

Investments in associates in which the Group has significant influence are recorded using the equity method.

 

The equity method consists of recording the investment 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 subsidiaries plus any goodwill generated in acquiring the company. If the resulting amount is negative, zero is recorded for that investment in the statement of financial position, unless there is a commitment from the Group to support the company’s negative equity situation, in which case a provision is recorded.

 

Dividends received from these companies are deducted from the value of the investment, and any profit or loss obtained from them to which the Group is entitled based on its interest is recorded under “Share of profit (loss) of associates accounted for using equity method.”

 

Appendix No. 3, “Enersis Group Associated Companies,” included in these consolidated financial statements, provides information about Enersis’ relationship with each of its associates.

 

i)                              Inventories

 

Inventories are valued at their weighted average acquisition price or the net realizable value, whichever is lower.

 

j)                              Non-current assets held for sale and discontinued operations

 

The Group classifies the following as “Non-current assets held for sale”: property, plant and equipment; intangible assets; investments accounted for using the equity method and disposals groups (a group of assets to be disposed of and the liabilities directly associated with those assets), if as of the date of the consolidated financial statements, the Group has taken active measures for their sale and estimates that such a sale is highly probable.

 

These held-for-sale assets or disposal groups are valued at the lower of their book value or fair value less selling costs. Depreciation and amortization on these assets cease when they meet the criteria to be classified as held for sale.

 

Non-current assets held for sale and the components of the disposal groups classified as held for sale are presented in these consolidated statement of financial position as a single line item within assets called “Non-current assets or disposal groups classified as held for sale,” and the respective liabilities are presented as a single line item within liabilities called “Liabilities included in disposal groups classified as held for sale.”

 

The Group classifies as “Discontinued operations” those which represent separate major lines of business or are part of a single coordinated plan to dispose of a separate major line of business that either has been disposed of, or are classified as held for sale.

 

The components of profit or loss after taxes from discontinued operations are presented as a single line item in the consolidated comprehensive income statement as “Net income from discontinued operations.”

 

F-36



Table of Contents

 

k)                           Treasury shares

 

Treasury shares are deducted from equity in the consolidated statement of financial position and valued at acquisition cost.

 

The gains and losses from the disposal of treasury shares are recorded directly under “Equity - Retained earnings”.  As of December 31, 2011, there are no treasury shares, and no transactions with treasure shares were made during the 2011, 2010, or 2009 fiscal years.

 

l)                              Provisions

 

Obligations existing as of the date of the consolidated financial statements resulting from past events which may negatively impact the Group’s equity, and whose amount and timing of payment are uncertain, are recorded as provisions in the consolidated statement of financial position at the present value of the most likely amount that it is believed that the Group will have to disburse to settle the obligation.

 

Provisions are quantified using the best information available as of the date of issuance of the consolidated financial statements regarding the consequences of the event causing the provision and are re-estimated at each subsequent accounting close.

 

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 to the extent that the benefits are already vested, and otherwise are amortized on a straight-line basis over the average period until the benefits become vested.

 

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 plans, any positive difference 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 negative difference is recognized under line item “Other financial assets” within non-current assets in the consolidated statement of financial position, provided that the negative difference 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.”

 

Contributions to defined contribution benefit plans are recognized as an expense in the consolidated statement of comprehensive income when the employees have rendered their services.

 

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 under “Equity - Retained earnings.”

 

F-37



Table of Contents

 

m)                       Conversion of balances in foreign currency

 

Transactions carried out by each company in a currency other than its functional currency are recorded using the exchange rates in effect as of the date of each transaction. During the year, any differences that arise between the exchange rate recorded in accounting and the rate prevailing as of the date of collection or payment are recorded as “Foreign currency exchange differences” in the comprehensive income statement.

 

Likewise, at the end of each period, balances receivable or payable in a currency other than each company’s functional currency are converted using the period-end exchange rate. Any valuation differences are recorded as “Foreign currency exchange differences” in the comprehensive income statement.

 

The Group has established a policy to hedge the portion of its subsidiaries’ revenue that is directly linked to variations in the US dollar by obtaining financing in this currency. Exchange differences related to this debt, as they are cash flow hedge transactions, are charged, net of taxes, to a reserve account in equity and recorded in income during the period in which the hedged cash flows are realized. 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 and those assets and liabilities expected to be recovered or settled in more than twelve months are presented as non-current items.

 

Should 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 may be classified as long-term liabilities.

 

o)                           Income tax

 

Income taxes for the period are determined as the sum of current taxes from the Group’s different subsidiaries and result from applying the tax rate to the taxable base for the period, after allowable 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 book value and tax basis of assets and liabilities generate deferred tax asset and liability balances, which are calculated using tax rates expected to be in effect when the assets and liabilities are realized.

 

Current taxes and changes in deferred tax assets and liabilities not arising from business combinations are recorded in income or in equity in the statement of financial position, based on where the gains or losses originating them were recorded.

 

Deferred tax assets and tax credits are recognized only when it is likely that future tax gains will be sufficient to recover deductions for temporary differences and make use of tax credits.

 

Deferred tax liabilities are recognized for all temporary differences, except those derived from the initial recognition of goodwill and those that arose from valuing investments in subsidiaries, associates and jointly-controlled companies in which the Group can control their reversal and where it is likely that they will not be reversed in the foreseeable future.

 

Any 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 grants.

 

At each accounting period close, the Company reviews the deferred taxes it has recorded, both assets and liabilities, in order to ensure they remain current and otherwise make any necessary corrections based on the results of this analysis.

 

F-38



Table of Contents

 

p)                           Revenue and expense recognition

 

Revenues and expenses are recognized on an accrual basis.

 

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 that is not related to contributions from equity participants and that these benefits can be measured reliably. Revenue is measured at the fair value of the consideration received or receivable that gives rise to the revenue.

 

Revenue associated with the rendering of services is only recognized if it can be estimated reliably, based on the stage of completion of the service rendered at the date of the statement of financial position.

 

The Group excludes from the revenue figure 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 account.

 

When goods or services are exchanged or swapped for goods or services of a similar nature, the exchange is not regarded as a revenue-generating transaction.

 

The Group records the net amount non-financial asset purchase or sale contracts settled for the 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 at the effective interest rate applicable to the outstanding principal over the repayment period.

 

q)                           Earnings per share

 

Basic earnings per share are calculated by dividing net income attributable to owners of the Parent (the numerator) by the weighted average number of ordinary shares outstanding (the denominator) during the period, excluding the average number of shares of the Parent held by the Group, if any.

 

During the 2011, 2010, and 2009 fiscal years, 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 its shareholders on a yearly basis, prorated by 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.

 

As it is practically impossible to achieve a unanimous agreement given Enersis’ highly fragmented share capital, as of the end of each period the amount of the dividend obligation to its shareholders is determined, net of interim dividends approved during the year, and then accounted for in “Trade and other current payables” or “Accounts payable to related companies,” as appropriate, and charged to 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.

 

F-39



Table of Contents

 

s)                             Systems of share-based remunerations

 

When Group employees take part in remuneration plans tied to the price of Enel stock, and the cost of the plan is borne by this company, the Group records the fair value of the award as an expense for employee benefits. At the same time, an increase is recorded to equity under Other Reserves for the same amount, representing Enel’s contribution (see Note 8.3).

 

t)                              Cash flow statement

 

The cash flow statement reflects the changes in cash that took place during the period in relation to both continuing and discontinued operations, calculated using the direct method (see Note 3.b):

 

·                              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.

 

F-40



Table of Contents

 

4.              SECTOR REGULATION AND ELECTRICITY SYSTEM OPERATIONS

 

There are different regulations in the Latin American countries in which the Group operates. The main characteristics of each business are discussed below.

 

4.1                     Generation:

 

a) Chile

 

In Chile, the electricity sector is regulated by the General Law of Electrical Services (Chilean Electricity Law), also known as DFL No. 1 of 1982, of the Ministry of Mining —whose compiled and coordinated text was established in DFL No. 4 issued in 2006 by the Ministry of Economy (the Electricity Law)— as well as by an associated Regulation (D.S. No. 327 issued in 1998). Three government bodies are primarily responsible for enforcing this law: the National Energy Commission (CNE), which has the authority to propose regulated tariffs (node prices) and to draw up indicative plans for the construction of new generating units; the Superintendency of Electricity and Fuels (SEF), which supervises and oversees compliance with the laws, regulations, and technical standards that govern the generation, transmission, and distribution of electricity, as well as liquid fuels, and gas; and, finally, the recently created Ministry of Energy, which will be responsible for proposing and guiding public policies on energy matters. It also oversees the SEF, the CNE, and the Chilean Commission for Nuclear Energy (“ChCNE”), thus strengthening coordination and allowing for an integrated view of the energy sector. The Ministry of Energy also includes the Agency for Energy Efficiency and the Center for Renewable Energy.  The Chilean Electricity Law has also established a Panel of Experts whose main task is to resolve potential discrepancies among the players in the electricity market, including electricity companies, system operators, regulators, etc.

 

The Chilean electrical sector is divided into four electrical grids: the Sistema Interconectado Central (SIC), the Sistema Interconectado del Norte Grande (SING), and two separate medium-size grids located in southern Chile, one in Aysén and the other in Magallanes. The SIC, the main electrical grid, runs 2,400 km longitudinally and connects the country from Taltal in the north to Quellon, on the island of Chiloe in the south. The SING covers the northern part of the country, from Arica down to Coloso, covering a length of some 700 km.

 

The electricity industry is divided into three business segments: generation, transmission, and distribution, all operating in an interconnected and coordinated manner, and whose main purpose is to supply electrical energy to the market at minimum cost while maintaining the quality and safety service standards required by the electrical regulations. Given their characteristics, the power transmission and distribution businesses are natural monopolies; these segments are regulated as such by the electricity law, which requires free access to networks and regulates rates.

 

Under the Chilean Electricity Law, companies engaged in generation and transmission on interconnected electrical grid must coordinate their operations through a centralizing operating agent, the Centro de Despacho Económico de Carga (CDEC), in order to operate the system at minimum cost while maintaining reliable service. For this reason, the CDEC plans and operates the system, including the calculation of the so-called “marginal cost,” which is the price assigned to CDEC-organized energy transfers occurring among power generating companies.

 

Therefore, a company’s decision to generate electricity is subject to the CDEC’s operation plan. On the other hand, each company is free to decide whether to sell its energy to regulated or unregulated customers. Any surplus or deficit between a company’s sales to its customers and its energy supply is sold to, or purchased from, other generators at the spot market price.

 

F-41



Table of Contents

 

A power generating company may have the following types of customers:

 

(i) Regulated customers: Those residential and commercial consumers and small and medium-size businesses with a connected capacity equal to or less than 500 kW located in the concession area of a distribution company. Customers that consume from 500 kW to 2000 kW may choose to be regulated or unregulated clients. Until 2009, the transfer prices between generators and distribution companies were capped at a maximum value called the node price, which is regulated by the Ministry of Energy. Node prices are set every six months, in April and October, based on a report prepared by the CNE that takes into account projections of expected marginal costs in the system over the next 48 months for the SIC and 24 months for the SING. Beginning in 2010, and as the node price contracts begin to expire, the transfer prices between generators and distributors will be replaced by the results of regulated bidding processes, with a price cap set by the authority every six months.

 

(ii) Unregulated customers: Those customers, mainly industrial and mining companies, with a connected capacity of over 2,000 kW. These consumers can freely negotiate prices for electrical supply with generators and/or distributors. Customers with capacity between 500 and 2,000 kW, as indicated in the preceding paragraph, have the option to contract energy at prices agreed upon with their suppliers or be subject to regulated prices, with a minimum stay of at least four years under each pricing system.

 

(iii) Spot market: This represents energy and capacity transactions among generating companies that result from the CDEC’s coordination to keep the system running as economically as possible, where the surpluses (deficits) between a generator’s energy supply and the energy it needs to comply with business commitments are transferred through sales (purchases) to (from) other generators in the CDEC.  In the case of energy, transfers are valued at the marginal cost, while node prices for capacity are set every semester by the regulators.

 

In Chile, the capacity that must be paid to each generator depends on an annual calculation performed by the CDEC to determine the firm capacity of each power plant, which is not the same as the dispatched capacity.

 

Beginning in 2010 with the enactment of Law 20,018, distribution companies must have enough supply permanently available to cover their entire demand projected for a period of three years; to do so, they must carry out long-term public bidding processes.

 

Regarding renewable energy, in April of 2008 Law 20,257 was enacted, which encourages the use of Non-Conventional Renewable Energies. The principal aspect of this law is that at least 5% of generators’ energy sold to its customers comes from renewable sources between years 2010 and 2014.  This requirement progressively increases by 0.5% from year 2015 until 2024, when a 10% renewable energy requirement will be reached.

 

b) The rest of Latin America

 

In the other Latin American countries where the Group operates, different regulations are enforced. In general, regulations in Brazil, Argentina, Peru, and Colombia allow participation of private capital in the electricity sector, uphold free competition in electricity generation, and define criteria to avoid certain levels of economic concentration and/or market practices that may cause a decline in this activity. Unlike Chile, state-owned companies participate in the electricity sector together with private companies in the electricity generation, transmission, and distribution activities.

 

The participation of companies in different activities (generation, distribution, and commercial), is allowed, as long as these activities are properly separated, both from an accounting and corporate point of view. Nevertheless, the transmission sector is where the strictest restrictions are usually imposed, mainly due to its nature and the need to assure adequate access to all players.

 

F-42



Table of Contents

 

In regards to the main characteristics of the electricity generation business, it can be said that in general, these are open markets in which private players are free to make their own investment decisions. The exceptions are: Brazil, a country which, based on the contractual needs of the distribution companies, the Ministry of Energy actively participates in the electricity system’s expansion by establishing capacity quotas by technology (separate bids for thermal, hydraulic, or renewable energies) or participates directly by organizing public bids for specific projects; and Argentina where, despite the government’s promotion of initiatives to encourage electricity investments, such as “Energia Plus,” installed capacity has not increased as much as expected. On November 25, 2010, the Ministry of Energy and the participants in the electricity generation market signed an agreement that, among other aspects, seeks to increase new generation project developments financed with funds that make up part of the outstanding debt that the Argentine government has with electricity companies.

 

The operation in these countries is coordinated in a centralized manner in which an independent operator coordinates the dispatch of electrical charges.  Except for Colombia, where charge dispatched is based on prices offered by the players, in the other countries charge dispatched is centralized, based on variable production costs in order to ensure the fulfillment of the demand at a minimum cost for the system. From that dispatch, the marginal cost, which defines the price for spot transactions, is determined.

 

Nevertheless, in Argentina and Peru to some extent there is currently intervention in setting prices in these marginal generation markets. This has occurred in Argentina since the 2002 crisis, and in Peru as a result of a recent Emergency Law enacted in 2008 that defines an idealized marginal cost, considering that no actual restrictions exist on the transportation system for gas and electricity.

 

In Colombia, Brazil, Peru, and Argentina, generation players are able to sell energy through contracts in the regulated or unregulated markets, and to trade their surplus/deficit on the spot market. The unregulated market is focused on the segment of large users, although the limits that define this status vary in each market. The principal differences among the markets involve how energy sales are regulated among generators and distributors and how regulated prices are established for the determination of the tariffs charged to end users.

 

Initially, Argentine law contemplated that the selling price charged by generators to distributors would have to be obtained from a centralized calculation of the average spot price expected for the next six months. However, after the 2002 crisis, Argentine authorities have established the price arbitrarily, forcing intervention in the marginal system and provoking a mismatch between actual generation costs and payment of the demand through distributors. Additionally, energy that can be sold by generators is limited to the demand that each generator had sold via energy contracts during the May — June 2005 period.

 

In Brazil, 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.

 

In Colombia, distributors are free to decide their supply, being able to define the conditions of public bidding processes where they acquire energy for the regulated market, and they are able to buy energy on the spot market. Prices paid by end users reflect an average of the purchase price. Since 2004, the CREG (the Colombian Energy and Gas Regulation Commission) is working on a proposal to modify the energy contracting system in the Colombian market.  Under the proposal, the existing contracting system will be modified into an electronic contract system.  This mechanism will replace the current bidding process for energy auctions with standardized commercial conditions, where contractual demand will be treated as a single aggregate demand.

 

F-43



Table of Contents

 

In Peru, as in Chile, distributors are obligated to enter into contracts, and the legislation was amended so that public bids for energy would be based on distributor requirements. Currently, there are only a few contracts between generators and distributors that are in force at “bar price” (the equivalent of the node price in Chile), which is set on the basis of centralized calculations. However, since 2007 contracts are based on public bids. Authorities approve the terms and conditions for the bidding and set the maximum price for each bid.

 

With the exception of Colombia, in all the other countries there is some statute in force that promotes the use of renewable energy. In practical terms, there are no incentives or obligations similar to those in Chile that would push these renewable energy technologies to be competitive on a larger scale. Authorities are responsible for promoting specific bidding processes under special conditions in order to make these projects viable.

 

4.2                     Distribution:

 

In the five 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.

 

a) Chile

 

In Chile, the distribution value added (VAD) is established every four years. For this, the local regulator, (i.e. the CNE) classifies companies in accordance with typical areas that group companies with similar distribution costs.  A distribution company’s return on investment depends on the company’s performance compared to model company standards defined by the regulator. In April 2009, the regulator published tariff formulas which are effective for the period November 2008 through November 2012.

 

b) The rest of Latin America

 

Similarly, in Peru, the VAD is calculated every 4 years, also using a model company method based on a typical area. The tariffs for the 2009-2013 period were published in October 2009.

 

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 adjustment (IRT); and (iii) Extraordinary Reviews.

 

The latest RTO for Ampla is applicable for the 2009-2014 periods and for Coelce for the 2007-2011 period. At the end of 2011, the ANEEL regulating agency issued the modifications to the tariff calculation methods used for the third round of periodic reviews; one of the major changes is the decrease in the WACC. The most recent annual adjustments made by ANEEL were in April 2010 for Coelce and in March 2011 for Ampla. Coelce’s RTO for the 2011-2015 period and the annual readjustment are in process, using the new tariff methodology for the third round, and will go into effect in April 2012.

 

In Colombia, the CREG established in 2008 a new methodology for calculating the rate of return applicable to compensation for distribution, as well as a new methodology for establishing the charges for regional transmission and local distribution systems use. In October 2009, the CREG published the distribution charges for Codensa for the period 2009-2013. In 2011, the CREG carried out a study of the productivity index of the sales industry and issued the final resolutions of the Sales Regulations and loss management plans. The sales charge will be reviewed in 2012.

 

In Argentina, tariffs were frozen after the country’s debt default in 2001.  Edesur’s tariff restructuring started in 2007 with the enforcement of the “Acta Acuerdo.” Starting in that year, tariff adjustments (positive impact in the VAD) and inflation readjustments (via the cost monitoring mechanism, MMC) have been made. The last adjustment through the application of the MMC was for May-October 2007, and MMC adjustments not transferred to tariffs for subsequent periods remain pending to date. In July 2008, increases were authorized for clients with consumption in excess of 650kWh quarterly, and in October 2008, the government approved an increase for consumption in excess of 1,000 kWh per month; this last increase is a pass-through to the generators and was suspended between June and September 2010

 

F-44



Table of Contents

 

but restarted in October 2010. During the first few months of 2010, Edesur submitted the rate charts applying Resolution 467/08 and the complementary information requested by ENRE; the Comprehensive Tariff Review (RTI) of Edesur’s concession contract covered in the Renegotiation Agreement Accord is still pending. At the end of 2011, the Government announced a reduction in state subsidies, and a seasonal price increase was established for customers in certain businesses and industries and for some segments of residential customers in specific geographic areas.

 

·                                  Market for unregulated customers

 

In the countries where the Group operates, distributors can supply their customers under a 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

Chile

 

> 500 kW

Colombia

 

> 100 kW or 55 MWh-month

Peru

 

> 200 kW (*)

 


(*)         In April 2009, Peru established that clients between 200 and 2,500 kW could choose between the regulated and unregulated markets.

 

·                                  Limits on integration and concentration

 

In general, current legislation defends free competition and defines criteria to avoid certain levels of economic concentration and/or market practices that would lead to a deterioration of the market.

 

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 transport sector mainly because of its nature and 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 transportation companies.

 

Additionally, in Colombia, companies that were created after 1994 cannot be vertically integrated.  Furthermore, generation companies cannot participate in a distribution company if the participation rate is greater than 25% and vice versa.  Moreover, companies in Peru need a permit from the local authority if they have an ownership interest of more than 5% in one business and want to participate in another business.

 

Regarding concentration in a specific sector, in Argentina and Chile, there are no specific limits that affect the vertical or horizontal integration of a company. On the other hand, in Peru, integrations are subject to authorization if such integration is 5% vertical and 15% horizontal. In Colombia, for the generation and commercialization sectors, companies cannot have a market share that exceeds 25%.  Finally in Brazil, since 2007 there have been no restrictions to generation integration.  As for distribution, there are concentration limits, both on a national and electric subsystem level. On a national level, the authorities allow a 20% concentration in both segments.  As for the electric subsystem, the limit is 35% of the North and Northeast subsystems and 25% of the South, Southeast, and Midwest subsystems.

 

With regard to consolidations and mergers between agents of the same segment, current regulation requires authorization from the local regulator.

 

F-45



Table of Contents

 

·                 Access to the grid

 

In the countries where the Group operates, the right of access and toll or access price is regulated by the local authority.

 

In Peru, the toll-setting process that recognizes investments in Secondary and Complementary Transmission Systems for the period July 2006 through April 2013, and which are effective starting November 1, 2009, was concluded back in 2009.

 

In Chile, during 2010, local authorities developed part of the tariff process for determining the Subtransmission System’s Annual Value for the period 2011 through 2014. The CNE published the final technical report on May 13, 2011. Chilectra submitted its discrepancies to the Panel of Experts on June 3, 2011 and explained the grounds for these discrepancies in a public hearing on June 16. The Panel of Experts issued its ruling on August 8. The CNE incorporated this ruling and drew up a final technical report, which the Ministry of Energy is expected to use to publish its subtransmission tariff decree in the first quarter of 2012. The Decree will be retroactive to January 2011.

 

5.              CASH AND CASH EQUIVALENTS

 

a)                           The detail of cash and cash equivalents as of December 31, 2011, 2010, and 2009 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Cash and Cash Equivalents

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Cash balances

 

1,287,851

 

279,960

 

2,033,228

 

Bank balances

 

269,065,858

 

186,975,512

 

280,296,850

 

Time deposits

 

398,152,529

 

518,742,837

 

631,827,134

 

Other fixed-income instruments

 

551,415,030

 

255,356,728

 

220,743,609

 

 

 

 

 

 

 

 

 

Total

 

1,219,921,268

 

961,355,037

 

1,134,900,821

 

 

Time deposits have a maturity of three months or less from their date of acquisition and accrue the market interest for this type of investments. Other fixed-income investments are mainly comprised of resale agreements maturing in 30 days or less. There are no amounts of cash and cash equivalents balances held by the Group that are not available for its use.

 

b)                           The detail of cash and cash equivalents by currency is as follows:

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Currency

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean peso

 

535,594,942

 

322,190,328

 

171,799,777

 

Argentine peso

 

27,058,157

 

45,357,753

 

28,624,735

 

Colombian peso

 

268,199,899

 

150,964,209

 

395,598,094

 

Brazilian real

 

278,155,164

 

309,896,646

 

370,793,677

 

Peruvian sol

 

38,902,348

 

39,467,666

 

21,485,345

 

U.S. dollar

 

72,010,758

 

93,478,435

 

146,599,193

 

Total

 

1,219,921,268

 

961,355,037

 

1,134,900,821

 

 

F-46



Table of Contents

 

c)                            The following table shows the amounts received from the disposal of subsidiaries:

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Disposal of subsidiaries

 

ThCh$

 

ThCh$

 

ThCh$

 

Inflow received for disposals in cash and cash equivalents

 

31,486,668

 

 

(23,744,357

)

Inflow of cash and cash equivalents in entities disposed of

 

(18,824,434

)

 

3,832,195

 

Assets and liabilities other than cash and cash equivalents in entities disposed of

 

(21,311,336

)

 

12,828,632

 

Total consideration received for disposals (*)

 

(8,649,102

)

 

(7,083,530

)

 


(*)                       See Note 2.4.1

 

6.              OTHER FINANCIAL ASSETS

 

The detail of other financial assets as of December 31, 2011 and 2010 is the following:

 

 

 

Balance at

 

 

 

Current

 

Non-current

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

Other financial assets

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial investments — unquoted equity securities

 

 

 

2,805,803

 

2,422,288

 

Available-for-sale financial investments — quoted equity securities

 

 

 

86,852

 

88,909

 

Post-employment benefits (Surplus) (*)

 

 

 

 

3,352,698

 

Financial assets held to maturity

 

 

7,735,440

 

20,793,960

 

29,461,230

 

Hedging derivatives (**)

 

748,078

 

64,518

 

12,178,355

 

27,212,944

 

Non-hedging derivatives (***)

 

47,504

 

17,551

 

 

91,262

 

Other assets

 

143,638

 

 

1,490,091

 

339,391

 

Total

 

939,220

 

7,817,509

 

37,355,061

 

62,968,722

 

 


(*)                       See Note 23.2

(**)                See Note 20.2.a

(***)         See Note 20.2.b

 

F-47



Table of Contents

 

7.              TRADE AND OTHER RECEIVABLES

 

(a)           The detail of trade and other receivables as of December 31, 2011 and 2010 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Trade and other Receivables, Gross

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables, gross

 

1,166,221,729

 

444,327,960

 

1,216,533,291

 

335,892,068

 

Trade receivables, gross

 

1,064,550,354

 

182,387,693

 

1,124,250,876

 

206,462,719

 

Other receivables, gross

 

101,671,375

 

261,940,267

 

92,282,415

 

129,429,349

 

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Trade and other Receivables, Net

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Trade and other receivables, net

 

977,602,388

 

443,328,450

 

1,038,098,240

 

319,567,960

 

Trade receivables, net (1)

 

882,853,961

 

181,435,318

 

953,663,462

 

190,617,091

 

Other receivables, net (2)

 

94,748,427

 

261,893,132

 

84,434,778

 

128,950,869

 

 


(1)                                 At December 31, 2010, this item included ThCh$ 40,398,048 corresponding to receivables due to our subsidiary Cachoeira Dourada S.A. from Compañía de Electricidade de Goiás (CELG), a state-owned entity of the State of Goiás, from previous years. CELG finally obtained the financing needed to meet its obligations, and the amounts owed were paid in December 2011.

 

(2)                                 The non-current portion includes the financial asset classified as loans and receivables measured at amortized cost arising from application of IFRIC 12, Service Concession Arrangements, totaling ThCh$ 212,947,609 as of December 31, 2011 and ThCh$ 122,301,426 as of December 31, 2010.

 

(3)                                 In general, balances in trade and other receivables do not accrue interest, except for receivables that arise through the application of IFRIC 12.

 

(4)                                 There are no significant trade and other receivables balances held by the Group that are not available for its use.

 

(5)                                 No single customer on an individual basis holds a balance that is significant in terms of the Group’s total sales or receivables.

 

(6)                                 Refer to Note 8.1 for detailed information on amounts, terms, and conditions associated with accounts receivable from related companies.

 

F-48



Table of Contents

 

(b)           As of December 31, 2011 and 2010, the balance of unimpaired past due trade receivables is as follows:

 

 

 

Balance at

 

Trade accounts receivable past due and unpaid but
not impaired

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

Less than three months

 

81,387,613

 

124,589,681

 

Between three and six months

 

38,450,793

 

33,311,703

 

Between six and twelve months

 

30,144,689

 

29,193,251

 

More than twelve months

 

114,487,265

 

147,592,648

 

Total

 

264,470,360

 

334,687,283

 

 

(c)           The reconciliation of changes in the allowance for impairment of trade receivables is as follows:

 

 

 

Current and

 

 

 

Non-current

 

Trade receivables past due and impaired

 

ThCh$

 

Balance at January 1, 2010

 

165,332,661

 

Increases (decreases) for the year (*)

 

95,391,111

 

Amounts written off

 

(60,563,032

)

Foreign currency translation differences

 

(5,401,581

)

Balance at December 31, 2010

 

194,759,159

 

Increases (decreases) for the year (*)

 

18,649,480

 

Amounts written off

 

(7,046,353

)

Foreign currency translation differences

 

(16,743,435

)

Balance at December 31, 2011

 

189,618,851

 

 


(*)                      See Note 28: Depreciation, amortize ation, and impairment losses.

 

F-49



Table of Contents

 

8.              BALANCES AND TRANSACTIONS WITH RELATED COMPANIES

 

Related party transactions are performed at current market conditions.

 

Balances and transactions between the Company and its subsidiaries and jointly controlled entities 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.

 

8.1                       Balances and transactions with related companies

 

The balances of accounts receivable and payable between the Company and its non-consolidatable related companies are as follows:

 

a)                         Accounts receivable from related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at

 

Taxpayer ID

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

Non-Current

 

No.

 

 

 

 

 

 

 

 

 

 

 

Term of

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

(RUT)

 

Company

 

Country

 

Nature of Relationship

 

Currency

 

Description of Transaction

 

Transaction

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Sol

 

Other services

 

Less than 90 days

 

208,118

 

144,144

 

 

 

Foreign

 

Endesa Energía S.A.U.

 

Spain

 

Common Immediate Parent

 

CPs

 

Other services

 

Less than 90 days

 

30,857

 

57,725

 

 

 

Foreign

 

Endesa Latinoamérica S.A.U.

 

Spain

 

Related to Immediate Parent

 

US$

 

Expenses

 

Less than 90 days

 

26,165

 

26,166

 

 

 

Foreign

 

Endesa Latinoamérica S.A.U.

 

Spain

 

Related to Immediate Parent

 

CPs

 

Other services

 

Less than 90 days

 

 

27,787

 

 

 

Foreign

 

Endesa Spain

 

Spain

 

Related to Immediate Parent

 

US$

 

Other services

 

Less than 90 days

 

4,230

 

4,230

 

 

 

Foreign

 

Endesa Spain

 

Spain

 

Related to Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

 

47,229

 

 

 

96,524,140-K

 

Empresa Electrica Panguipulli S.A.

 

Chile

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

107

 

 

 

 

96,880,800-1

 

Empresa Electrica Puyehue S.A.

 

Chile

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

7

 

 

 

 

Foreign

 

Generalima S.A.C.

 

Peru

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

311,013

 

134,482

 

 

 

Foreign

 

Generalima S.A.C.

 

Peru

 

Common Immediate Parent

 

Sol

 

Other services

 

Less than 90 days

 

578

 

 

 

 

Foreign

 

SACME S.A.

 

Argentina

 

Associate

 

Ar$

 

Other services

 

Less than 90 days

 

630,091

 

312,951

 

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Associate

 

Ar$

 

Commercial current account

 

Less than 90 days

 

23,839,664

 

18,413,497

 

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Associate

 

Ar$

 

Other

 

Less than 90 days

 

16,724

 

 

 

 

76,788,080-4

 

GNL Quintero S.A.

 

Chile

 

Associate

 

CH$

 

Other services

 

Less than 90 days

 

8,926,072

 

458,094

 

 

 

76,418,940-k

 

GNL Chile S.A.

 

Chile

 

Associate

 

US$

 

Other services

 

Less than 90 days

 

591,541

 

533,218

 

 

 

76,418,940-k

 

GNL Chile S.A.

 

Chile

 

Associate

 

CH$

 

Loans

 

Less than 90 days

 

379,862

 

312,084

 

 

 

Foreign

 

PH Chucas Costa Rica

 

Costa Rica

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

317,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

35,282,592

 

20,471,607

 

 

 

 

b)                           Accounts payable to related companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

Non-Current

 

Taxpayer ID

 

 

 

 

 

 

 

 

 

 

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

No. (RUT)

 

Company

 

Country

 

Nature of Relationship

 

Currency

 

Description of Transaction

 

Term of Transaction

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Sol

 

Other services

 

Less than 90 days

 

995,885

 

858,345

 

 

 

Foreign

 

Endesa Latinoamérica S.A

 

Spain

 

Related to Immediate Parent

 

Ar$

 

Dividends

 

Less than 90 days

 

130,841

 

127,669

 

 

 

Foreign

 

Endesa Latinoamérica S.A

 

Spain

 

Related to Immediate Parent

 

CH$

 

Dividends

 

Less than 90 days

 

69,240,261

 

89,382,016

 

 

 

Foreign

 

Endesa Latinoamérica S.A

 

Spain

 

Related to Immediate Parent

 

Real

 

Dividends

 

Less than 90 days

 

1,207,252

 

 

 

 

Foreign

 

Endesa Latinoamérica S.A.

 

Spain

 

Related to Immediate Parent

 

CPs

 

Dividends

 

Less than 90 days

 

27,306,717

 

 

 

 

Foreign

 

Endesa Latinoamérica S.A. (1)

 

Spain

 

Related to Immediate Parent

 

US$

 

Loans

 

Less than one year

 

 

2,428,068

 

 

1,084,290

 

96,524,140-K

 

Empresa Electrica Panguipulli S.A.

 

Chile

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

182,599

 

 

 

 

96,880,800-1

 

Empresa Electrica Puyehue S.A.

 

Chile

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

60,659

 

 

 

 

Foreign

 

SACME

 

Argentina

 

Associate

 

Ar$

 

Other services

 

Less than 90 days

 

152,402

 

139,826

 

 

 

96,806,130-5

 

Electrogas S.A.

 

Chile

 

Associate

 

CH$

 

Other services

 

Less than 90 days

 

538,373

 

217,889

 

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Associate

 

Ar$

 

Commercial Current Account

 

Less than 90 days

 

19,615,744

 

15,953,845

 

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Associate

 

Real

 

Services rendered

 

Less than 90 days

 

21,546,571

 

15,658,298

 

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Associate

 

Ar$

 

Other services

 

Less than 90 days

 

3,081

 

3,006

 

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Associate

 

CH$

 

Other services

 

Less than 90 days

 

68,039

 

 

 

 

76,418,940-k

 

GNL Chile S.A.

 

Chile

 

Associate

 

CH$

 

Other services

 

Less than 90 days

 

8,517,317

 

23,427,988

 

 

 

Foreign

 

Carboex S.A.

 

Spain

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

5,586,847

 

5,310

 

 

 

Foreign

 

Termoeléctrica Manuel Belgrano S.A.

 

Argentina

 

Associate

 

Ar$

 

Commercial Current Account

 

Less than 90 days

 

846

 

 

 

 

Foreign

 

Enel Energy Europe S.L.U.

 

Italy

 

Ultimate Controlling Party

 

CPs

 

Other services

 

Less than 90 days

 

124,977

 

 

 

 

Foreign

 

Enel Energy Europe S.L.U.

 

Italy

 

Ultimate Controlling Party

 

CH$

 

Other services

 

Less than 90 days

 

1,613,683

 

 

 

 

Foreign

 

Enel Energy Europe S.L.U.

 

Italy

 

Ultimate Controlling Party

 

Euros

 

Other services

 

Less than 90 days

 

13,589

 

 

 

 

Foreign

 

Enel Energy Europe S.L.U.

 

Italy

 

Ultimate Controlling Party

 

Real

 

Other services

 

Less than 90 days

 

44,705

 

 

 

 

Foreign

 

Enel Distribuzione S.p.A

 

Italy

 

Ultimate Controlling Party

 

CH$

 

Other services

 

Less than 90 days

 

4,782

 

 

 

 

Foreign

 

Enel Green Power Mexico

 

Mexico

 

Common Immediate Parent

 

CH$

 

Other services

 

Less than 90 days

 

222,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

157,177,638

 

148,202,260

 

 

1,084,290

 

 


(1)              The balance payable to Endesa Latinoamérica S.A.U. relates to a loan granted to Compañía de Interconexión Energética S.A. (CIEN) to purchase machinery and equipment necessary to complete the construction of its second transmission line. The loan is denominated in US dollars, bears an annual interest rate of LIBOR + 2.73% and matures in May 2012

 

F-50



Table of Contents

 

c)                            Significant transactions and income/expense effects:

 

Transactions with non-consolidatable related companies and their effects in profit or loss are as follows:

 

Taxpayer ID No.
(RUT)

 

Company

 

Country

 

Nature of Relationship

 

Description of Transaction

 

12-31-2011
Total
ThCh$

 

12-31-2010
Total
ThCh$

 

12-31-2009
Total
ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Other operating income

 

57,534

 

162,670

 

 

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Other fixed operating expenses

 

 

(56,482

)

 

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Energy purchases

 

(13,352,506

)

(14,267,877

)

(9,528,999

)

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Other services rendered

 

210,546

 

191,034

 

243,809

 

Foreign

 

Empresa Eléctrica de Piura S.A.

 

Peru

 

Common Immediate Parent

 

Energy sales

 

97,878

 

3,512

 

968,848

 

Foreign

 

Endesa Energía S.A.U.

 

Spain

 

Common Immediate Parent

 

Other operating income

 

48,844

 

39,585

 

35,352

 

Foreign

 

Endesa Latinoamérica S.A

 

Spain

 

Immediate Parent

 

Financial interest

 

118,904

 

(178,114

)

1,533,007

 

Foreign

 

Endesa Latinoamérica S.A

 

Spain

 

Immediate Parent

 

Other fixed operating expenses

 

(4,490

)

 

 

Foreign

 

Endesa Servicios S.A.U.

 

Spain

 

Common Immediate Parent

 

Other services rendered

 

23,148

 

70,331

 

480,584

 

Foreign

 

Endesa Servicios S.A.U.

 

Spain

 

Common Immediate Parent

 

Other fixed operating expenses

 

(1,165

)

(7,380

)

 

Foreign

 

Endesa Servicios S.A.U.

 

Spain

 

Common Immediate Parent

 

Other sales

 

75,041

 

127,091

 

 

Foreign

 

Eléctrica Cabo Blanco S.A.C.

 

Peru

 

Common Immediate Parent

 

Other services rendered

 

 

2,705

 

 

Foreign

 

Generalima S.A.C.

 

Peru

 

Common Immediate Parent

 

Other services rendered

 

598,940

 

395,480

 

113,001

 

76,418,940-k

 

GNL Chile S.A.

 

Chile

 

Associate

 

Gas consumption

 

(161,567,799

)

(157,412,913

)

 

76,418,940-k

 

GNL Chile S.A.

 

Chile

 

Associate

 

Other services rendered

 

39,006

 

 

 

76,788,080-4

 

GNL Quinteros S.A.

 

Chile

 

Associate

 

Energy sales

 

6,824,604

 

418,290

 

398,267

 

76,788,080-4

 

GNL Quinteros S.A.

 

Chile

 

Associate

 

Loans

 

 

 

(247,192

)

76,788,080-4

 

GNL Quinteros S.A.

 

Chile

 

Associate

 

Other services rendered

 

 

86,563

 

37,651

 

96,976,600-0

 

Gestión Social S.A. (*)

 

Chile

 

Related to Director

 

Other services rendered

 

75,693

 

91,412

 

78,345

 

78,488,290-k

 

Tironi y Asociados S.A. (*)

 

Chile

 

Related to Director

 

Other services rendered

 

33,703

 

62,602

 

17,243

 

Foreign

 

SACME

 

Argentina

 

Associate

 

Outsourced services

 

(945,433

)

(759,389

)

(759,968

)

96,880,800-1

 

Empresa Eléctrica Puyehue S.A.

 

Chile

 

Common Immediate Parent

 

Energy purchases

 

(2,277,414

)

(1,919,788

)

 

96,880,800-2

 

Empresa Eléctrica Puyehue S.A.

 

Chile

 

Common Immediate Parent

 

Energy sales

 

43,114

 

48,042

 

 

96,524,140-K

 

Empresa Eléctrica Panguipulli S.A.

 

Chile

 

Common Immediate Parent

 

Energy purchases

 

(3,813,927

)

(3,554,055

)

 

96,524,140-K

 

Empresa Eléctrica Panguipulli S.A.

 

Chile

 

Common Immediate Parent

 

Energy sales

 

131,038

 

8,876

 

 

Foreign

 

Enel S.p.A.

 

Italy

 

Ultimate Controlling Party

 

Other services rendered

 

 

 

688,898

 

Foreign

 

Enel S.p.A.

 

Italy

 

Ultimate Controlling Party

 

Other sales

 

 

175,358

 

 

Foreign

 

Enel Energy Europe S.L.U.

 

Italy

 

Ultimate Controlling Party

 

Other services rendered

 

1,389,272

 

 

 

96,806,130-5

 

Electrogas S.A.

 

Chile

 

Associate

 

Gas transportation tolls

 

(2,914,936

)

(2,814,618

)

(1,239,471

)

Foreign

 

Carboex S.A.U.

 

Spain

 

Common Immediate Parent

 

Other services rendered

 

(39,042,866

)

 

 

Foreign

 

Termoeléctrica Manuel Belgrano S.A.

 

Argentina

 

Associate

 

Other financial income

 

286,516

 

 

 

Foreign

 

Termoeléctrica José de San Martín S.A.

 

Argentina

 

Associate

 

Other financial income

 

211,530

 

 

 

Foreign

 

ENEL Green Power Mexico

 

Mexico

 

Common Immediate Parent

 

Other services rendered

 

19,216

 

 

 

Foreign

 

PH Chucas Costa Rica

 

Costa Rica

 

Common Immediate Parent

 

Other services rendered

 

419,356

 

 

 

76,583,350-7

 

Konecta Chile S.A.

 

Chile

 

Associate

 

Loans

 

 

 

49,992

 

76,583,350-8

 

Konecta Chile S.A.

 

Chile

 

Associate

 

Other variable expenses

 

 

(22,179

)

 

76,583,350-7

 

Konecta Chile S.A.

 

Chile

 

Associate

 

Other services rendered

 

29,788

 

170,762

 

3,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

(213,186,865

)

(178,938,482

)

(7,127,605

)

 

Transfers of short-term funds between related companies are treated as current cash transactions, with associated variable interest rates based on market conditions. The resulting amounts receivable or payable are usually at 30 days term, with automatic rollover for the same term and amortization in line with cash flows.

 


(*)   Companies with a connection to Enersis Director Eugenio Tironi Barrios. As of December 31, 2011, balance pending payment to the company Sociedad Gestión Social S.A. is ThCh$ 4,119. At the end of the 2010 fiscal year, the balance payable was ThCh$ 17,097.

 

8.2                       Board of Directors and key management personnel

 

Enersis 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 was elected at the Ordinary Shareholders Meeting held on April 26, 2011. The Chairman, Vice Chairman, and Secretary were designated at the Board meeting held on April 27, 2011.

 

F-51



Table of Contents

 

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.

 

·                               Other transactions

 

No other transactions have taken place between the Company and the members of the Board of Directors and key management personnel.

 

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 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 the company). 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 remuneration breaks down as follows:

 

·                                    101 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.

 

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 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 ending December 31, 2011.

 

If any Director of Enersis 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 S.A. has a direct or indirect ownership interest, that Director can be compensated for his/her participation in only one of those Boards.

 

The Executive Officers of Enersis 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 S.A. Nevertheless, the executives may receive such compensation or per diem provided it is authorized as payment in advance of the variable portion of their remuneration received from the respective companies by which the executives 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 owners of parent). Also each member will be paid a monthly compensation, one part in a fixed monthly fee and another part dependent on meetings attended.

 

F-52



Table of Contents

 

This remuneration is broken down as follows:

 

·                  38.00 UF as a fixed monthly fee, and

·                  18.00 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 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 ending December 31, 2011.

 

The following tables show details of the compensation paid to the members of the Board of Directors as of December 31, 2011 and 2010:

 

 

 

 

 

 

 

12-31-2011

 

Taxpayer ID
No. (RUT)

 

Name

 

Position

 

Period in Position

 

Enersis
Board
ThCh$

 

Board of
Subsidiaries or
Associates
ThCh$

 

Directors
Committee
ThCh$

 

Auditing
Committee
ThCh$

 

5,710,967-K

 

Pablo Yrarrázaval Valdés

 

Chairman

 

January - December 2011

 

80,062

 

 

 

 

Foreign

 

Andrea Brentan (1)

 

Vice Chairman

 

January - December 2011

 

 

 

 

 

48,070,966-7

 

Rafael Miranda Robredo

 

Director

 

January - December 2011

 

39,256

 

 

 

 

5,719,922-9

 

Leonidas Vial Echeverría (2)

 

Director

 

January - December 2011

 

40,031

 

 

13,018

 

 

6,429,250-1

 

Rafael Fernández Morandé (2)

 

Director

 

January - December 2011

 

40,031

 

 

13,410

 

 

4,132,185-7

 

Hernán Somerville Senn

 

Director

 

January - December 2011

 

40,031

 

 

13,410

 

 

5,715,860-3

 

Eugenio Tironi Barrios

 

Director

 

January - December 2011

 

40,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

279,442

 

 

39,838

 

 

 

 

 

 

 

 

 

12-31-2010

 

Taxpayer ID
No. (RUT)

 

Name

 

Position

 

Period in Position

 

Enersis
Board
ThCh$

 

Board of
Subsidiaries or
Associates
ThCh$

 

Directors
Committee
ThCh$

 

Auditing
Committee
ThCh$

 

5,710,967-K

 

Pablo Yrarrázaval Valdés

 

Chairman

 

January - December 2010

 

55,023

 

 

759

 

 

48,070,966-7

 

Rafael Miranda Robredo

 

Director

 

January - December 2010

 

27,511

 

 

 

 

 

5,719,922-9

 

Leonidas Vial Echeverría (2)

 

Director

 

April - December 2010

 

19,138

 

 

6,638

 

 

6,429,250-1

 

Rafael Fernández Morandé (2)

 

Director

 

April - December 2010

 

19,138

 

 

6,638

 

 

4,132,185-7

 

Hernán Somerville Senn

 

Director

 

January - December 2010

 

26,743

 

 

8,665

 

1,520

 

5,715,860-3

 

Eugenio Tironi Barrios

 

Director

 

January - December 2010

 

26,750

 

 

764

 

 

5,206,994-7

 

Patricio Claro Grez (3)

 

Director

 

January - April 2010

 

8,373

 

 

2,284

 

1,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

182,676

 

 

25,748

 

3,040

 

 

 

 

 

 

 

 

12-31-2009

 

Taxpayer ID
No. (RUT)

 

Name

 

Position

 

Period in Position

 

Enersis
Board

ThCh$

 

Board of
Subsidiaries or
Associates
ThCh$

 

Directors
Committee
ThCh$

 

Auditing
Committee
ThCh$

 

5,710,967-K

 

Pablo Yrarrázaval Valdés

 

Chairman

 

January - December 2009

 

55,012

 

 

8,388

 

 

48,070,966-7

 

Rafael Miranda Robredo

 

Vice Chairman

 

January - December 2009

 

35,855

 

 

 

 

48,077,275-K

 

Pedro Larrea Paguaga

 

Director

 

January - July 2009

 

16,856

 

 

 

 

4,132,185-7

 

Hernán Somerville Senn

 

Director

 

January - December 2009

 

28,280

 

 

9,163

 

3,824

 

5,715,860-3

 

Eugenio Tironi Barrios

 

Director

 

January - December 2009

 

28,279

 

 

 

 

5,206,994-7

 

Patricio Claro Grez

 

Director

 

January - December 2009

 

28,280

 

 

9,163

 

3,824

 

4,108,103-1

 

Juan Eduardo Errázuriz Ossa

 

Director

 

January - October 2009

 

23,698

 

 

 

3,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 

 

 

 

216,260

 

 

26,714

 

10,709

 

 


(1)               Mr. Andrea Brentan waived the fees and allowances due him as company Director.

(2)               Director since April 27, 2010.

(3)               Director until April 27, 2010.

 

c)                            Guarantees established by the Company in favor of the Directors

 

No guarantees have been given to the directors

 

F-53



Table of Contents

 

8.3                       Compensation for key management personnel

 

a)                           Compensation received by key management personnel

 

Key Management Personnel

 

Taxpayer ID
No. (Rut)

 

Name

 

Position

 

22,298,662-1

 

Ignacio Antoñanzas Alvear

 

Chief Executive Officer

 

23,535,550-7

 

Massimo Tambosco (1)

 

Deputy Chief Executive Officer

 

9,574,296-3

 

Alfredo Ergas Segal

 

Chief Financial Officer

 

14,710,692-0

 

Angel Chocarro García

 

Accounting Officer

 

22,357,225-1

 

Ramiro Alfonsín Balza

 

Planning and Control Officer

 

23,363,734-3

 

Urrea Gómez Alba Marina (2)

 

Internal Audit Officer

 

7,006,337-9

 

Francisco Silva Bafalluy (3)

 

General Services Officer

 

11,470,853-4

 

Juan Pablo Larraín Medina

 

Communications Officer

 

23,014,537-7

 

Carlos Niño Forero (4)

 

Human Resources Officer

 

7,706,387-0

 

Eduardo Lopez Miller (2)

 

Procurement Officer

 

6,973,465-0

 

Domingo Valdés Prieto

 

General Counsel

 

 


(1)        Since October 1, 2010

(2)        Since April 1, 2010

(3)        Until November 2010 as Human Resources Officer and since December 1, 2010 as Regional General Services Officer

(4)        Since December 1, 2010

 

Compensation paid to key management personnel totaled ThCh$ 3,458,934 as of December 31, 2011 (ThCh$ 2,695,060 as of December 31, 2010). This compensation includes the salaries paid and an estimate of the accrued short-term (annual bonuses) and long-term (severance indemnities payment) benefits.

 

Incentive plans for key management personnel

 

Enersis 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.

 

b)                           Guarantees established by the Company in favor of key management personnel

 

No guarantees have been given to key management personnel.

 

8.4                       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 stock.

 

However, certain key Enersis personnel benefit from one of the Enel remuneration plans that is based on the price of its stock.  The cost of this plan is borne by Enel and does not give rise to any payment obligations for Enersis. The main features of this plan are the following:

 

Restricted share units plan from 2008:

 

This plan is aimed at Enel Group executives, and its beneficiaries are divided into brackets.  The basic number of units granted to each beneficiary was determined on the basis of the average gross annual compensation of the bracket, as well as the price of Enel shares at the start of the period covered by the plan (January 2, 2008). The right to exercise the units is subordinate to the condition that the executives concerned remain employed within the Group, with a few exceptions.

 

F-54



Table of Contents

 

The plan establishes a suspensory operational objective (a “hurdle target”) as follows:

 

i)                         For the first 50% of the basic number of units granted, Group EBITDA for 2008-2009, calculated on the basis of the amounts specified in the budgets for those years; and

 

ii)                      For the remaining 50% of the basic number of units granted, Group EBITDA for 2008-2010, calculated on the basis of the amounts specified in the budgets for those years

 

If the hurdle target, as described above, is achieved, the actual number of units that can be exercised by each beneficiary is determined on the basis of a performance objective represented by:

 

i)                         For the first 50% of the basic number of units granted, a comparison on a total shareholders’ return basis — for the period from January 1, 2008 to December 31, 2009 — between the performance of ordinary Enel shares on the Italian stock exchange and that of a specific reference index.

 

ii)                      For the remaining 50% of the basic number of units granted, a comparison on a total shareholders’ return basis — for the period from January 1, 2008 to December 31, 2010 — between the performance of ordinary Enel shares on the Italian stock exchange and that of a specific reference index.

 

The number of units that can be exercised may vary up or down with respect to the basic unit granted by a percentage amount of between 0% and 120% as determined on the basis of a specific performance scale.

 

If the hurdle target is not achieved in the first two-year period, the first tranche of 50% of the units granted may be recovered if the same hurdle target is achieved over the longer three-year period indicated above. It is also possible to extend the validity of the performance level registered in the 2008-2010 period to the 2008-2009 period.

 

Depending on the degree to which both objectives are met, of the total number of units granted, 50% may be exercised from the second year subsequent to the year in which they were granted, and the remaining 50% as from the third year subsequent to the year in which they were granted.  The deadline for exercising all the units is the sixth year subsequent to the year in which they were granted.

 

The following table summarizes the plan’s evolution.

 

 

 

Number of
Restricted Share
Units

 

Restricted units granted December 31, 2008

 

2,700

 

Restricted units expired in 2009

 

 

Restricted units pending at December 31, 2009

 

2,700

 

Restricted units expired in 2010

 

 

Restricted units exercised in 2010

 

 

Restricted units pending at December 31, 2010

 

2,700

 

Restricted units pending at January 1, 2011 (with a revaluation of 120%)

 

3,240

 

Restricted units exercised in the first half of 2011

 

3,240

(*)

Restricted units pending at December 31, 2011

 

 

 


(*)   The fiscal year value of the restricted share units was €13,683.

 

Using the accounting criterion described in Note 3.s, Enersis simultaneously recognized a personnel expense and an equity increase for € 1,614 (ThCh$ 1,094). This amount corresponds to the accrued value during the period in which key personnel involved in this plan provided services to Enersis.

 

F-55



Table of Contents

 

9.              INVENTORIES

 

The detail of inventories as of December 31, 2011 and 2010 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

Classes of Inventory

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Goods

 

2,575,623

 

691,241

 

Supplies for production

 

52,637,681

 

36,711,384

 

Other inventories (*)

 

22,712,240

 

25,249,079

 

 

 

 

 

 

 

Total

 

77,925,544

 

62,651,704

 

 

 

 

 

 

 

Detail of other inventories

 

 

 

 

 

(*) Other inventories

 

22,712,240

 

25,249,079

 

Supplies for projects and spare parts

 

9,817,787

 

7,332,861

 

Electric supplies

 

12,894,453

 

17,916,218

 

 

There are no inventories pledged as security for liabilities.

 

As of December 31, 2011, the figure for raw materials and supplies recognized as an expense was ThCh$ 742,639,363 (ThCh$ 672,038,103 and ThCh$ 580,237,613 as of December 31, 2010 and 2009, respectively). See Note 26.

 

As of December 31, 2011, 2010, and 2009, no inventories have been written down.

 

10.       CURRENT TAX RECEIVABLES AND PAYABLES

 

The detail of current tax receivables as of December 31, 2011 and 2010 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

Tax Receivables

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Monthly provisional tax payments

 

84,429,230

 

72,580,350

 

VAT tax credit

 

39,192,265

 

29,618,364

 

Tax credit for absorbed profits

 

8,067,408

 

14,672,543

 

Tax credit for training expenses

 

7,040

 

242,796

 

Other

 

10,131,741

 

20,873,288

 

 

 

 

 

 

 

Total

 

141,827,684

 

137,987,341

 

 

The detail of current tax payables as of December 31, 2011 and 2010 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

Tax Payables

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Income tax payable

 

104,420,761

 

72,454,199

 

VAT tax charge

 

45,054,989

 

36,856,368

 

Stamp taxes

 

136

 

733

 

Provision for taxes

 

6,096,210

 

1,583,669

 

Other

 

80,281,146

 

36,771,686

 

 

 

 

 

 

 

Total

 

235,853,242

 

147,666,655

 

 

F-56



Table of Contents

 

11.       NON-CURRENT ASSETS AND DISPOSAL GROUPS HELD FOR SALE

 

During the fourth quarter of 2009, the Board of Directors of Enersis authorized the sale of the subsidiaries Compañía Americana de Multiservicios S.A. (CAM) and Synapsis Soluciones y Servicios IT Ltda. (Synapsis), as they were considered “non-core” businesses. The sale process included at first an internal verification of the market and the hiring of financial advisors to provide assistance in the sale process.  Once offers were received, they were submitted to the Board so that it could make the final decision about the sale and its specific conditions.

 

The potential sale of CAM was considered to be highly probable as of the end of 2009. As for Synapsis, such consideration was taken into account as of September 2010. After those dates, the Company applied IFRS 5 Non-current Assets Held for Sale and Discontinued Operations (IFRS 5) to account for these transactions.

 

CAM and Synapsis provide services in the five countries where Enersis operates in Latin America, i.e. Chile, Argentina, Brazil, Colombia, and Peru. CAM is present with its products and services throughout the electric cycle, including provision, materials logistics, construction and startup of electric projects, certification of equipment, and measurement of final consumption. On the other hand, Synapsis is a company that provides information technology services.  It specializes in defining strategies companies can use and helping them select software that satisfies their business needs.  Synapsis also designs the infrastructure of the services that will be provided and the methodology to be used, as well as other services.

 

On December 20, 2010, the Board of Directors of Enersis accepted the offers received to purchase its entire interests in CAM and Synapsis. The CAM offer was presented by Graña y Montero S.A.A, a Peruvian company that offered US$ 20 million, an amount which, after a price adjustment and contractual compensations, was reduced to US$ 14.2 million.  As for Synapsis, Riverwood Capital L.P., a company domiciled in the United States of America, presented a US$ 52 million offer to purchase Synapsis, which will be paid upon the closing of the sales transaction. The sale of CAM was closed on February 24, 2011, and the Synapsis sale was finalized on March 1, 2011 (see Note 2.4.1).

 

As described in Note 3 j), non-current assets and disposal groups held for sale have been recorded at the lower of book value or fair value less selling costs.  The impact of this treatment was to record an additional impairment on CAM’s net assets as of December 31, 2010 in the amount of ThCh$ 14,881,960, which accumulates to a total impairment of ThCh$ 36,797,809 related to CAM as of December 31, 2010 (ThCh$ 21,915,849 as of December 31, 2009), which was calculated based on the sales price received

 

Results of operations on these companies prior to sale in 2011 were not significant. The detail of the assets and liabilities classified as held for sale as of December 31, 2010 is as follows:

 

ASSETS

 

Dec. 2010
ThCh$

 

 

 

 

 

CURRENT ASSETS

 

47,201,981

 

Cash and cash equivalents

 

9,495,181

 

Other current non-financial assets

 

1,250,133

 

Trade and other receivables

 

22,976,361

 

Inventories

 

7,439,747

 

Current tax assets

 

6,040,559

 

 

 

 

 

NON-CURRENT ASSETS

 

26,691,309

 

Other non-current financial assets

 

53,909

 

Other non-current non-financial assets

 

547,349

 

Non-current receivables

 

2,367,103

 

Intangible assets other than goodwill

 

1,461,938

 

Property, plant, and equipment, net

 

19,130,668

 

Deferred taxes

 

3,130.342

 

 

 

 

 

TOTAL ASSETS

 

73,893,290

 

 

LIABILITIES

 

Dec. 2010
ThCh$

 

 

 

 

 

CURRENT LIABILITIES

 

56,007,440

 

Other current financial liabilities

 

6,210,788

 

Trade and other payables

 

28,912,663

 

Other short-term provisions

 

11,739,296

 

Other current non-financial liabilities

 

9,144,693

 

 

 

 

 

NON-CURRENT LIABILITIES

 

8,622,949

 

Other non-current financial liabilities

 

837,446

 

Deferred taxes

 

4,171,839

 

Non-current provisions for employee benefits

 

2,582,969

 

Other non-current non-financial liabilities

 

1,030,695

 

 

 

 

 

TOTAL LIABILITIES

 

64,630,389

 

 

F-57



Table of Contents

 

12.       INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD, AND JOINTLY-CONTROLLED COMPANIES

 

12.1              Equity method accounted investments

 

a.                           The following tables present the changes in shareholders’ equity of the Group’s equity method investments during the 2011 and 2010 fiscal years:

 

Taxpayer ID
No. (RUT)

 

Movements in Investments
in Associates

 

Country

 

Currency

 

Ownership
Interest

 

Balance at
01/01/2011
ThCh$

 

Share of
Profit (Loss)
ThCh$

 

Dividends
Declared
ThCh$

 

Foreign
Currency
Translation
ThCh$

 

Other
Comprehensive

Income
ThCh$

 

Balance at
12-31-2011
ThCh$

 

Negative
Equity
Provision
ThCh$

 

Balance at
12-31-2011
ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,806,130-5

 

Electrogas S.A. (1)

 

Chile

 

U.S. dollar

 

42.50

%

3,827

 

4,159,992

 

(4,142,727

)

918,611

 

8,793,697

 

9,733,400

 

 

9,733,400

 

96,889,570-2

 

Inversiones Electrogas S.A.

 

Chile

 

Chilean peso

 

42.50

%

8,089,685

 

 

 

 

(8,089,685

)

 

 

 

76,788,080-4

 

GNL Quintero S.A.

 

Chile

 

U.S. dollar

 

20.00

%

2,883,633

 

4,055,771

 

 

66,992

 

(15,880,240

)

(8,873,844

)

8,873,844

 

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Argentine peso

 

45.00

%

3,094,078

 

249,673

 

 

84,729

 

 

3,428,480

 

 

3,428,480

 

Foreign

 

Sacme S.A.

 

Argentina

 

Argentine peso

 

50.00

%

30,151

 

468

 

 

763

 

 

31,382

 

 

31,382

 

76,583,350-7

 

Konecta Chile S.A.

 

Chile

 

Chilean peso

 

26.20

%

278

 

 

 

 

(278

)

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

14,101,652

 

8,465,904

 

(4,142,727

)

1,071,095

 

(15,176,506

)

4,319,418

 

8,873,844

 

13,193,262

 

 

Taxpayer ID
No. (RUT)

 

Movements in Investments
in Associates

 

Country

 

Currency

 

Ownership
Interest

 

Balance at
01/01/2010
ThCh$

 

Share of
Profit (Loss)
ThCh$

 

Dividends
Declared
ThCh$

 

Foreign
Currency
Translation
ThCh$

 

Other
Comprehensive

Income
ThCh$

 

Balance at
12-31-2010
ThCh$

 

Negative
Equity
Provision
ThCh$

 

Balance at
12-31-2010
ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,806,130-5

 

Electrogas S.A. (1)

 

Chile

 

U.S. dollar

 

0.02

%

3,775

 

1,867

 

(1,635

)

(180

)

 

3,827

 

 

3,827

 

96,889,570-2

 

Inversiones Electrogas S.A.

 

Chile

 

Chilean peso

 

42.50

%

7,818,937

 

3,352,867

 

(3,186,199

)

104,080

 

 

8,089,685

 

 

8,089,685

 

76,788,080-4

 

GNL Quintero S.A.

 

Chile

 

U.S. dollar

 

20.00

%

10,127,465

 

(2,542,879

)

 

(569,597

)

(4,131,356

)

2,883,633

 

 

2,883,633

 

Foreign

 

Endesa Cemsa S.A.

 

Argentina

 

Argentine peso

 

45.00

%

3,297,780

 

202,973

 

 

(406,675

)

 

3,094,078

 

 

3,094,078

 

Foreign

 

Sacme S.A.

 

Argentina

 

Argentine peso

 

50.00

%

33,226

 

911

 

 

(3,986

)

 

30,151

 

 

30,151

 

76,583,350-7

 

Konecta Chile S.A.

 

Chile

 

Chilean peso

 

26.20

%

278

 

 

 

 

 

278

 

 

278

 

 

 

 

 

 

 

 

 

TOTAL

 

21,281,461

 

1,015,739

 

(3,187,834

)

(876,358

)

(4,131,356

)

14,101,652

 

 

14,101,652

 

 


(1)               On November 16, 2011, the company Electrogas S.A. merged with the company Inversiones Electrogas S.A.

 

F-58



Table of Contents

 

b.                            As of December 31, 2011 and December 31, 2010 no changes in ownership interest in our investment associates have occurred.

 

c.                             Additional financial information about investments in associates

 

·                               Investments with significant influence

 

The following tables show summarized information from the Financial Statements of the main investments in associates where the Group has significant influence, including the aggregated amounts of assets, liabilities, revenues, expenses, and profit or loss as of December 31, 2011 and December 31, 2010.

 

 

 

December 31, 2011

 

Investments with significant influence

 

Ownership
Interest %

 

Current Assets
ThCh$

 

Non-current
Assets
ThCh$

 

Current
Liabilities
ThCh$

 

Non-current
Liabilities
ThCh$

 

Revenues
ThCh$

 

Expenses
ThCh$

 

Profit (Loss)
ThCh$

 

Endesa Cemsa S.A.

 

45.00

%

49,705,466

 

820,787

 

42,907,410

 

 

3,423,785

 

(2,868,957

)

554,828

 

GNL Quintero S.A.

 

20.00

%

112,362,755

 

600,607,534

 

76,192,955

 

681,146,225

 

95,676,650

 

(75,397,751

)

20,278,899

 

Electrogas S.A.

 

42.50

%

2,688,608

 

44,772,738

 

9,510,888

 

15,048,487

 

17,218,630

 

(7,430,408

)

9,788,222

 

 

 

 

December 31, 2010

 

Investments with significant influence

 

Ownership
Interest %

 

Current
Assets
ThCh$

 

Non-current
Assets
ThCh$

 

Current
Liabilities
ThCh$

 

Non-current
Liabilities
ThCh$

 

Revenues
ThCh$

 

Expenses
ThCh$

 

Profit (Loss)
ThCh$

 

Endesa Cemsa S.A.

 

45.00

%

42,063,375

 

710,433

 

35,898,080

 

 

3,631,967

 

(3,180,916

)

451,051

 

Inversiones Electrogas S.A.

 

42.50

%

 

19,034,552

 

 

 

8,053,180

 

(164,082

)

7,889,098

 

GNL Quintero S.A.

 

20.00

%

43,182,432

 

548,261,034

 

15,642,419

 

561,382,881

 

46,342,847

 

(59,057,243

)

(12,714,396

)

Electrogas S.A.

 

0.02125

%

6,145,145

 

36,271,189

 

8,307,494

 

16,098,755

 

15,575,506

 

(6,788,817

)

8,786,689

 

 

Appendix No.3 to these consolidated financial statements provides information on the main activities of our associate companies and the ownership interest the Group holds in them.

 

None of our associates have published price quotations.

 

12.2              Jointly controlled companies

 

The following tables set out summarized information from the financial statements of the main jointly controlled companies that are reported using proportional consolidation as of December 31, 2011 and December 31, 2010.

 

 

 

December 31, 2011

 

Jointly controlled companies

 

Ownership
Interest %

 

Current
Assets
ThCh$

 

Non-current
Assets
ThCh$

 

Current
Liabilities
ThCh$

 

Non-current
Liabilities
ThCh$

 

Revenues
ThCh$

 

Expenses
ThCh$

 

Profit (Loss)
ThCh$

 

Centrales Hidroeléctricas de Aysén S.A.

 

51.00

%

10,250,367

 

115,878,802

 

7,348,428

 

1,035,256

 

 

(4,664,851

)

(4,664,851

)

Transmisora Eléctrica de Quillota Ltda.

 

50.00

%

1,463,786

 

10,533,846

 

298,164

 

966,978

 

2,310,668

 

(1,632,824

)

677,844

 

GasAtacama S.A.

 

50.00

%

93,103,848

 

314,752,350

 

77,452,973

 

45,808,413

 

260,889,567

 

(225,125,891

)

35,763,676

 

Distribuidora Eléctrica de Cundinamarca S.A. E.S.P.

 

48.99

%

19,310,231

 

95,221,154

 

21,878,731

 

35,202,359

 

67,811,590

 

(61,233,568

)

6,578,022

 

 

 

 

December 31, 2010

 

Jointly controlled companies

 

Ownership
Interest %

 

Current
Assets
ThCh$

 

Non-current
Assets
ThCh$

 

Current
Liabilities
ThCh$

 

Non-current
Liabilities
ThCh$

 

Revenues
ThCh$

 

Expenses
ThCh$

 

Profit (Loss)
ThCh$

 

Centrales Hidroeléctricas de Aysén S.A.

 

51.00

%

7,609,649

 

99,469,947

 

7,655,622

 

642,418

 

 

(7,186,862

)

(7,186,862

)

Transmisora Eléctrica de Quillota Ltda.

 

50.00

%

3,226,372

 

9,502,126

 

1,730,150

 

943,702

 

2,122,132

 

(1,196,978

)

925,154

 

GasAtacama S.A.

 

50.00

%

111,484,190

 

291,968,048

 

138,310,532

 

43,440,220

 

334,321,296

 

(294,331,806

)

39,989,490

 

Sistemas Sec S.A. (*)

 

49.00

%

4,948,616

 

6,402,040

 

4,057,366

 

3,793,979

 

5,420,246

 

(5,074,838

)

345,408

 

Distribuidora Eléctrica de Cundinamarca S.A. E.S.P.

 

48.99

%

22,106,093

 

95,012,672

 

25,746,539

 

29,366,858

 

71,377,710

 

(63,501,842

)

7,875,868

 

 


(*)                              Company belonging to the CAM Group. See Note 2.4.1 and Note 11.

 

F-59



Table of Contents

 

13.  INTANGIBLE ASSETS OTHER THAN GOODWILL

 

Intangible assets as of December 31, 2011 and 2010 are detailed as follows:

 

Intangible Assets, Net

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

 

 

 

 

 

 

Intangible Assets, Net

 

1,467,398,214

 

1,452,586,405

 

Easements and water rights

 

33,716,526

 

31,698,726

 

Concessions

 

1,369,031,940

 

1,360,183,077

 

Development costs

 

10,282,488

 

8,741,017

 

Patents, registered trademarks, and other rights

 

2,363,933

 

2,872,877

 

Computer software

 

48,745,282

 

44,247,169

 

Other identifiable intangible assets

 

3,258,045

 

4,843,539

 

 

Intangible Assets, Gross

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

 

 

 

 

 

 

Intangible Assets, Gross

 

2,361,625,560

 

2,257,171,663

 

Easements and water rights

 

40,322,337

 

38,734,478

 

Concessions

 

2,145,097,304

 

2,045,614,318

 

Development costs

 

17,698,378

 

17,353,688

 

Patents, registered trademarks, and other rights

 

9,237,477

 

9,874,879

 

Computer software

 

139,315,361

 

134,053,309

 

Other identifiable intangible assets

 

9,954,703

 

11,540,991

 

 

Accumulated Amortization and Impairment

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

 

 

 

 

 

 

Accumulated Amortization and Impairment, Total

 

(894,227,346

)

(804,585,258

)

Easements and water rights

 

(6,605,811

)

(7,035,752

)

Concessions

 

(776,065,364

)

(685,431,241

)

Development costs

 

(7,415,890

)

(8,612,671

)

Patents, registered trademarks, and other rights

 

(6,873,544

)

(7,002,002

)

Computer software

 

(90,570,079

)

(89,806,140

)

Other identifiable intangible assets

 

(6,696,658

)

(6,697,452

)

 

F-60



Table of Contents

 

The reconciliation of the carrying amounts of intangible assets for the 2011 and 2010 fiscal years is as follows:

 

Year ended December 31, 2011

 

 

 

 

Development
Costs, Net

 

Easements and
Water Rights,
Net

 

Concessions,
Net

 

Patents,
Registered
Trademarks,
and Other
Rights, Net

 

Computer
Software, Net

 

Other
Identifiable
Intangible
Assets, Net

 

Intangible
Assets, Net

 

Movements in Intangible Assets

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at 01/01/2011

 

8,741,017

 

31,698,726

 

1,360,183,077

 

2,872,877

 

44,247,169

 

4,843,539

 

1,452,586,405

 

Movements in identifiable intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

2,897,310

 

500,709

 

173,836,828

 

718,039

 

13,095,987

 

22,860

 

191,071,733

 

Disposals

 

(813,771

)

 

(8,618,410

)

 

(182,691

)

(20,853

)

(9,635,725

)

Amortization (*)

 

(1,044,292

)

(341,988

)

(88,675,941

)

(1,379,500

)

(10,797,238

)

(442,587

)

(102,681,546

)

Foreign currency translation differences

 

517,527

 

276,864

 

(17,416,448

)

98,355

 

1,325,759

 

161,688

 

(15,036,255

)

Other increases (decreases)

 

(15,303

)

1,582,215

 

(50,277,166

)

54,162

 

1,056,296

 

(1,306,602

)

(48,906,398

)

Total movements in identifiable intangible assets

 

1,541,471

 

2,017,800

 

8,848,863

 

(508,944

)

4,498,113

 

(1,585,494

)

14,811,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing balance in identifiable intangible assets at 12/31/2011

 

10,282,488

 

33,716,526

 

1,369,031,940

 

2,363,933

 

48,745,282

 

3,258,045

 

1,467,398,214

 

 


(*)               See Note 28, Depreciation, amortization, and impairment loss.

 

Year ended December 31, 2010

 

 

 

Development
Costs, Net

 

Easements and
Water Rights,
Net

 

Concessions,
Net

 

Patents,
Registered
Trademarks,
and Other
Rights, Net

 

Computer
Software, Net

 

Other
Identifiable
Intangible
Assets, Net

 

Intangible
Assets, Net

 

Movements in Intangible Assets

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at 01/01/2010

 

8,407,694

 

31,332,336

 

1,357,976,679

 

2,874,809

 

39,672,214

 

5,858,513

 

1,446,122,245

 

Movements in identifiable intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

854,638

 

1,257,221

 

250,062,078

 

 

19,185,187

 

3,201,990

 

274,561,114

 

Transfers to (from) non-current assets and disposal groups held for sale

 

 

 

 

 

(2,176,053

)

(216,865

)

(2,392,918

)

Disposals

 

 

 

(13,311,084

)

 

(121,912

)

 

(13,432,996

)

Amortization

 

(1,322

)

(370,817

)

(94,009,562

)

 

(12,177,319

)

(4,417,989

)

(110,977,009

)

Foreign currency translation differences

 

(243,935

)

(320,358

)

(35,110,606

)

(1,932

)

(589,717

)

254

 

(36,266,294

)

Other increases (decreases)

 

(276,058

)

(199,656

)

(105,424,428

)

 

454,769

 

417,636

 

(105,027,737

)

Total movements in identifiable intangible assets

 

333,323

 

366,390

 

2,206,398

 

(1,932

)

4,574,955

 

(1,014,974

)

6,464,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Closing balance in identifiable intangible assets at 12/31/2010

 

8,741,017

 

31,698,726

 

1,360,183,077

 

2,872,877

 

44,247,169

 

4,843,539

 

1,452,586,405

 

 

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 recorded as of December 31, 2011 (see Note 3.e).

 

As of December 31, 2011 and 2010, the Company does not have significant intangible assets with an indefinite useful life.

 

F-61



Table of Contents

 

14.       GOODWILL

 

The following table shows goodwill by the Cash-Generating Unit or group of Cash-Generating Units to which it belongs and movements for the years ended December 31, 2011 and 2010:

 

Company 

 

Opening
Balance at
01/01/2010
ThCh$

 

Foreign
Currency
Translation
ThCh$

 

Closing Balance at
12/31/2010
ThCh$

 

Impairment Loss
Accounted for in
Income Statement

ThCh$

 

Foreign
Currency
Translation
ThCh$

 

Closing Balance at
12/31/2011
ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Empresa Distribuidora Sur S.A. (*)

 

9,874,383

 

(1,161,106

)

8,713,277

 

(8,931,451

)

218,174

 

 

Ampla Energia e Serviços S.A.

 

247,628,585

 

(7,897,598

)

239,730,987

 

 

(3,207,683

)

236,523,304

 

Investluz S.A.

 

125,801,783

 

(4,012,172

)

121,789,611

 

 

(1,629,587

)

120,160,024

 

Empresa Eléctrica de Colina Ltda.

 

2,240,478

 

 

2,240,478

 

 

 

2,240,478

 

Compañía Distribuidora y Comercializadora de Energía S.A.

 

10,748,633

 

(212,190

)

10,536,443

 

 

1,053,186

 

11,589,629

 

Empresa Eléctrica Pangue S.A.

 

3,139,337

 

 

3,139,337

 

 

 

3,139,337

 

Endesa Costanera S.A. (**)

 

6,023,583

 

(708,301

)

5,315,282

 

(5,448,372

)

133,090

 

 

Hidroeléctrica el Chocón S.A.

 

14,176,409

 

(1,666,976

)

12,509,433

 

 

313,227

 

12,822,660

 

Compañía Eléctrica San Isidro S.A.

 

1,516,768

 

 

1,516,768

 

 

 

1,516,768

 

Empresa de Energía de Cundinamarca S.A.

 

7,497,542

 

(149,075

)

7,348,467

 

 

734,527

 

8,082,994

 

Empresa de Distribución Eléctrica de Lima Norte S.A.A.

 

40,516,247

 

(2,010,631

)

38,505,616

 

 

6,005,693

 

44,511,309

 

Centrais Elétricas Cachoeira Dourada S.A.

 

91,330,028

 

(3,426,563

)

87,903,465

 

 

(1,176,179

)

86,727,286

 

Edegel S.A.A.

 

75,920,260

 

(2,989,192

)

72,931,068

 

 

10,848,527

 

83,779,595

 

Emgesa S.A. E.S.P.

 

4,769,025

 

(95,607

)

4,673,418

 

 

467,264

 

5,140,682

 

Chilectra S.A.

 

128,374,362

 

 

128,374,362

 

 

 

128,374,362

 

Empresa Nacional de Electricidad S.A.

 

731,782,459

 

 

731,782,459

 

 

 

731,782,459

 

Inversiones Distrilima S.A.

 

12,051

 

(598

)

11,453

 

 

1,786

 

13,239

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

1,501,351,933

 

(24,330,009

)

1,477,021,924

 

(14,379,823

)

13,762,025

 

1,476,404,126

 

 

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 recovery of its carrying value as of December 31, 2011 and 2010 (see Note 3.e).

 


(*)               See Note 15.d) viii

(**)             See Note 34.3

 

F-62



Table of Contents

 

15.       PROPERTY, PLANT, AND EQUIPMENT

 

Property, plant, and equipment as of December 31, 2011 and December 31, 2010 are as follows:

 

 

 

12-31-2011

 

12-31-2010

 

Classes of Property, Plant, and Equipment, Net

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Property, Plant, and Equipment, Net

 

7,242,731,006

 

6,751,940,655

 

Construction in progress

 

1,072,203,347

 

810,013,619

 

Land

 

103,166,702

 

122,864,336

 

Buildings

 

103,542,090

 

103,735,435

 

Plant and equipment

 

5,864,732,615

 

5,613,164,538

 

Fixtures and fittings

 

71,886,276

 

74,513,233

 

Other

 

27,199,976

 

27,649,494

 

 

 

 

12-31-2011

 

12-31-2010

 

Classes of Property, Plant, and Equipment, Gross

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Property, Plant, and Equipment, Gross

 

12,611,068,947

 

11,526,132,674

 

Construction in progress

 

1,072,203,347

 

810,013,619

 

Land

 

103,166,702

 

122,864,336

 

Buildings

 

181,206,892

 

185,815,964

 

Plant and equipment

 

11,016,684,462

 

10,166,489,832

 

Fixtures and fittings

 

203,946,217

 

203,665,511

 

Other

 

33,861,327

 

37,283,412

 

 

Classes of Accumulated Depreciation and Impairment,
Property, Plant, and Equipment

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

 

 

 

 

 

 

Accumulated Depreciation and Impairment, Property, Plant, and Equipment, Total

 

(5,368,337,941

)

(4,774,192,019

)

Buildings

 

(77,664,802

)

(82,080,529

)

Plant and equipment

 

(5,151,951,847

)

(4,553,325,294

)

Fixtures and Fittings

 

(132,059,941

)

(129,152,278

)

Other

 

(6,661,351

)

(9,633,918

)

 

F-63



Table of Contents

 

The reconciliation of the carrying amounts of property, plant and equipment for the 2011 and 2010 fiscal years is as follows:

 

Changes in 2011

 

Construction in
Progress
ThCh$

 

Land
ThCh$

 

Buildings, Net
ThCh$

 

Plant and
Equipment, Net
ThCh$

 

Fixtures and
Fittings, Net
ThCh$

 

Other Property,
Plant, and
Equipment, Net
ThCh$

 

Property, Plant,

and Equipment,
Net
ThCh$

 

Opening balance at January 1, 2011

 

810,013,619

 

122,864,336

 

103,735,435

 

5,613,164,538

 

74,513,233

 

27,649,494

 

6,751,940,655

 

Changes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

512,145,923

 

601,827

 

560,334

 

26,297,088

 

8,744,381

 

228

 

548,349,781

 

Retirements

 

(894,857

)

(27,495

)

(11,695

)

(1,478,364

)

(276,423

)

 

(2,688,834

)

Depreciation expense (*)

 

(47,084

)

 

(4,917,847

)

(292,351,527

)

(23,896,598

)

(1,005,434

)

(322,218,490

)

Impairment loss recognized in Consolidated Statement of Comprehensive Income (*)

 

 

 

 

(106,449,843

)

 

 

(106,449,843

)

Foreign currency translation differences

 

19,527,280

 

4,656,121

 

4,175,863

 

318,631,910

 

14,856,991

 

196,655

 

362,044,820

 

Other increases (decreases)

 

(268,541,534

)

(24,928,087

)

 

306,918,813

 

(2,055,308

)

359,033

 

11,752,917

 

Total changes

 

262,189,728

 

(19,697,634

)

(193,345

)

251,568,077

 

(2,626,957

)

(449,518

)

490,790,351

 

Closing balance at December 31, 2011

 

1,072,203,347

 

103,166,702

 

103,542,090

 

5,864,732,615

 

71,886,276

 

27,199,976

 

7,242,731,006

 

 


(*)                             See Note 28, Depreciation, amortization, and impairment losses.

 

Changes in 2010

 

Construction in
Progress
ThCh$

 

Land
ThCh$

 

Buildings, Net
ThCh$

 

Plant and
Equipment, Net
ThCh$

 

Fixtures and
Fittings, Net
ThCh$

 

Other Property,
Plant, and
Equipment, Net
ThCh$

 

Property, Plant,
and Equipment,
Net
ThCh$

 

Opening balance at January 1, 2010

 

710,996,813

 

105,539,626

 

537,134,153

 

5,304,578,506

 

9,551,749

 

196,270,395

 

6,864,071,242

 

Changes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

396,969,270

 

 

 

 

 

 

396,969,270

 

Disposals

 

(56,851

)

(386,262

)

(43,444

)

(1,402,931

)

(270

)

(75,990

)

(1,965,748

)

Transfers to (from) non-current assets and disposal groups held for sale

 

(3,390,701

)

(172,020

)

(1,442,144

)

(8,436,203

)

(7,257,038

)

(2,136,836

)

(22,834,942

)

Depreciation expense

 

 

 

(17,163,012

)

(312,401,602

)

(3,851,776

)

(4,623,876

)

(338,040,266

)

Impairment loss recognized in Consolidated Statement of Comprehensive Income

 

 

 

 

(1,340,235

)

 

 

(1,340,235

)

Foreign currency translation differences

 

(12,614,659

)

(3,009,524

)

(27,306,886

)

(112,553,429

)

(633,677

)

(5,903,177

)

(162,021,352

)

Other increases (decreases)

 

(281,890,253

)

20,892,516

 

(387,443,232

)

744,720,432

 

76,704,245

 

(155,881,022

)

17,102,686

 

Total changes

 

99,016,806

 

17,324,710

 

(433,398,718

)

308,586,032

 

64,961,484

 

(168,620,901

)

(112,130,587

)

Closing balance at December 31, 2010

 

810,013,619

 

122,864,336

 

103,735,435

 

5,613,164,538

 

74,513,233

 

27,649,494

 

6,751,940,655

 

 

Additional information on property, plant and equipment, net

 

a)                           Main investments

 

Material investments in the electricity generation business include developments in the program to create new capacity.

 

A particularly important project in Chile is the construction of the Bocamina II Coal-fired Thermal Power Plant, with capacity of 370 MW.

 

In Colombia, the Central Hidráulica El Quimbo, a hydroelectric dam with 400 MW of installed capacity and an average annual generation of some 2,216 GWH, is currently under construction.

 

b)                           Finance leases

 

As of December 31, 2011 and December 31, 2010, property, plant and equipment includes ThCh$ 137,092,811 and ThCh$ 129,749,447 respectively, in leased assets classified as finance leases.

 

F-64



Table of Contents

 

The present value of future lease payments derived from these finance leases is as follows:

 

 

 

12-31-2011

 

12-31-2010

 

 

 

Gross
ThCh$

 

Interest
ThCh$

 

Present Value
ThCh$

 

Gross
ThCh$

 

Interest
ThCh$

 

Present Value
ThCh$

 

Less than one year

 

15,954,189

 

2,145,937

 

13,808,252

 

12,311,927

 

2,117,942

 

10,193,985

 

From one to five years

 

39,105,238

 

5,827,660

 

33,277,578

 

40,900,311

 

8,856,066

 

32,044,245

 

More than five years

 

27,619,488

 

2,457,926

 

25,161,562

 

32,304,929

 

3,209,115

 

29,095,814

 

Total

 

82,678,915

 

10,431,523

 

72,247,392

 

85,517,167

 

14,183,123

 

71,334,044

 

 

Leasing assets relate primarily to:

 

1.                          Endesa Chile S.A.: lease agreement for Electric Transmission Lines and Installations (Ralco-Charrúa 2X220 KV) entered into between Endesa Chile and Abengoa Chile S.A. The lease agreement has a 20-year maturity and bears interest at an annual rate of 6.5%.

 

2.                          Edegel S.A.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. and the financial institutions BBVA - Banco Continental, Banco de Crédito del Perú, 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 + 2.5% as of December 31, 2011.

 

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 term of 9 years and bears interest an annual rate of Libor + 1.75%.

 

c)                            Operating leases

 

The consolidated statements of income at December 31, 2011, 2010, and 2009 include ThCh$ 17,042,089, ThCh$ 16,980,825, and ThCh$ 19,969,187, respectively, corresponding to accrual during these periods of operating lease contracts for material assets in operation.

 

As of December 31, 2011, 2010, and 2009, the total future lease payments under those contracts are as follows:

 

 

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2009
ThCh$

 

Less than one year

 

7,690,811

 

5,655,232

 

14,046,981

 

From one to five years

 

21,347,042

 

19,916,962

 

22,922,219

 

More than five years

 

41,634,563

 

26,625,179

 

13,741,992

 

Total

 

70,672,416

 

52,197,373

 

50,711,192

 

 

d)                           Other information

 

i)           As of December 31, 2011 and 2010, the Group had contractual commitments for the acquisition of property, plant and equipment amounting to ThCh$ 179,872,981 and ThCh$ 205,979,469, respectively.

 

ii)          As of December 31, 2011 and 2010, the Group had property, plant and equipment pledged as security for liabilities in the amount of ThCh$ 328,844,715 and ThCh$ 305,655,772, respectively (see Note 34).

 

iii)         The Company and its foreign subsidiaries have insurance policies for risk, earthquake, machinery breakdown and damages for business interruption with a US$ 300 million limit in the case of generating companies and a US$ 30 million limit for distribution companies, including business interruption coverage. The premiums associated with these policies are presented under the line item “Prepayments” within assets.

 

F-65



Table of Contents

 

iv)         GasAtacama, in which Endesa Chile has a 50% ownership interest, consolidated using the proportional integration method, has, among other assets, a combined-cycle electricity generation plant in northern Chile. As importing natural gas from neighboring countries was not possible, GasAtacama has been forced to generate electricity using alternative fuels, the cost of which significantly increased since the last few months of 2007 due to increases in oil prices. As a result, the company filed lawsuits for early termination of its contract with distributor Emel. On January 25, 2008, a ruling was issued in arbitration proceedings on this matter to deny early termination. This situation significantly reduced the recoverable value of the aforementioned plant and, therefore, as of December 31, 2007, an impairment provision of US$ 110 million was recorded.

 

v)          The asset situation, primarily that of works and infrastructure, involving facilities built to support power generation in the SIC grid, has changed since 1998, due primarily to the installation in the SIC of new thermoelectric plants, the arrival of LNG, and new projects that will starting up soon. This results in a new configuration of ample supply for the coming years, in which it is expected that these facilities will not need to be used. Therefore, as of December 31, 2009, the company recorded an impairment provision of ThCh$ 43,999,600 for these assets.

 

vi)         As a result of the February 27, 2010 earthquake in Chile, some of our plant and equipment were partially or totally impaired. The impact on our total assets, however, is minor as the only facilities that suffered some damage in infrastructure were the Bocamina I and Bocamina II plants, the latter under construction, as well as a few other assets from our distribution business.

 

Due to these impairments, we have written down ThCh$ 369,643 in assets. Additionally, the Group had to incur expenditures related to repair and capital improvements totaling ThCh$ 9,733,426, primarily at the Bocamina I plant.  All of the disbursements incurred are covered by insurance, which carries a US$ 2.5 million policy deductible.

 

The Group has the necessary insurance coverage for these types of exceptional claims, which provide coverage for material damage as well as business interruption. See Note 25.

 

vii)        Our subsidiary Compañía de Interconexión Energética (CIEN) was initially in the business of selling electricity in Argentina and Brazil. However, because of the reduction in the availability of power generation and physical guarantee of energy and its associated power, the Company has focused its business on a different compensation structure that is not based on the purchase and sale of energy between the countries. Given the strategic importance of the Company’s assets in the relations between Brazil and Argentina, the Company and the Brazilian Government have jointly drawn up a new business plan model changing its selling activity to an electricity transmission activity with payment of a fixed compensation. This new plan involves integrating its transmission lines with the Brazilian transmission grid operated by the Brazilian Government.

 

In prior periods, the Argentine and Uruguayan Governments formalized toll payments with the Company to transport energy between the two countries. Management considers that this situation further emphasizes the importance of the application made to the Brazilian Government to approve the new business plan and considers that it will probably be approved. In addition, on June 4, 2010 the Company signed a new transmission contract for a six-month period for a total of US$ 155 million to cover the energy transmission required by the Argentine Government.

 

Finally, on April 5, 2011, the Diario Oficial (The Official Gazette) published Portarías Ministeriales (Ministerial Decrees) 210/2011 and 211/2011 that equipped CIEN with a regulated interconnection line involving payment of a regulated toll. The Receita Anual Permitida (RAP), or income permitted annually, corresponded to 248 million Brazilian reals, to be adjusted according to the Broad National Consumer Price Index (IPCA) every year in June and with the rate to be reviewed every four years. The Line 1 concession lasts until June 2020 and the Line 2 concession until July 2022, with compensation provisions for non-amortized investments. This successfully concludes the change in CIEN’s business model that we had previously been reporting.

 

F-66



Table of Contents

 

viii)       Our Argentine subsidiary, Empresa Distribuidora Sur S.A., has seen its financial equilibrium seriously affected by the delay in the compliance with certain points of the Acta de Acuerdo agreement signed with the Argentine Government, particularly the twice-yearly rate adjustments recognized through the cost-monitoring mechanism (MMC) and the establishment of an Integral Rate Review (RTI) as provided for in this agreement.

 

At the close of the 2011 fiscal year, Enersis had recorded an impairment loss of ThCh$ 106,449,843 for the Property, Plant and Equipment of Empresa Distribuidora Sur S.A., as well as an additional loss of ThCh$ 8,931,451 for the complete impairment of the purchase goodwill that was assigned to its Argentine subsidiary (see Note 14) in order to cover almost the total equity risk that this company represents for the Enersis Group.

 

16.       INVESTMENT PROPERTY

 

The detail of the composition of, and changes in, investment property during the 2011 and 2010 fiscal years:

 

Investment Properties

 

ThCh$

 

 

 

 

 

Opening balance at January 1, 2010

 

31,231,839

 

Additions

 

1,303,676

 

Disposals

 

(2,732,209

)

Depreciation expense

 

(24,029

)

Impairment losses reversed, recognized in the Consolidated Statement of Comprehensive Income (*)

 

3,239,877

 

Balance at December 31, 2010

 

33,019,154

 

Additions

 

2,716,250

 

Disposals

 

(977,173

)

Depreciation expense

 

(24,029

)

Impairment losses reversed, recognized in the Consolidated Statement of Comprehensive Income (*)

 

3,321,687

 

Closing balance investment property at December 31, 2011

 

38,055,889

 

 


(*)                                             See Note 28.

 

The fair value of the Group’s investment properties as of December 31, 2011, determined on the basis of valuations carried out internally, was ThCh$ 36,492,692. As of December 31, 2010, the market value of these properties was ThCh$ 34,099,993.

 

The selling price of investment properties disposed of in the 2011 and 2010 fiscal years was ThCh$ 5,102,508 and ThCh$ 8,015,891, respectively.

 

The amounts recognized in profit or loss during the 2011 and 2010 fiscal years as direct operating expenses arising from investment properties were not significant.

 

The Group has insurance policies to cover operational risks of its investment properties, as well as to cover legal claims against the Group that could potentially arise from exercising its business activity. The Group’s management considers that the insurance policy coverage is sufficient against the risks involved.

 

F-67



Table of Contents

 

17.      DEFERRED TAX

 

a.                            The deferred taxes recognized by temporary differences as of December 31, 2011 and 2010 are as follows:

 

 

 

Deferred Tax Assets

 

Deferred Tax Liabilities

 

Temporary Differences

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

Deferred tax relating to depreciations

 

87,992,490

 

124,814,250

 

455,205,366

 

474,063,238

 

Deferred tax relating to amortizations

 

 

 

6,082,237

 

8,292,149

 

Deferred tax relating to accruals

 

12,161,705

 

9,031,226

 

5,034,474

 

26,142,262

 

Deferred tax relating to provisions

 

86,876,561

 

130,298,290

 

4,431,328

 

7,494,432

 

Deferred tax relating to foreign exchange contracts

 

31,195,995

 

46,746,028

 

107,097

 

1,155,119

 

Deferred tax relating to post-employment benefit obligations

 

38,807,414

 

38,073,254

 

5,074,020

 

3,674,593

 

Deferred tax relating to revaluations of financial instruments

 

37,813,186

 

39,794,055

 

880,379

 

4,324,798

 

Deferred tax relating to tax losses

 

22,117,495

 

36,399,383

 

 

 

Deferred tax relating to other items

 

62,973,782

 

27,477,878

 

31,623,354

 

30,776,987

 

Total

 

379,938,628

 

452,634,364

 

508,438,255

 

555,923,578

 

 

b.                            The following table presents the changes in deferred taxes in the Consolidated Statement of Financial Position for the 2011 and 2010 fiscal years:

 

 

 

Assets

 

Liabilities

 

Deferred Tax Movements

 

ThCh$

 

ThCh$

 

Balance at January 1, 2010

 

454,896,521

 

573,049,297

 

Increase (decrease) in profit or loss

 

(9,615,881

)

(2,995,918

)

Increase (decrease) in other comprehensive income

 

13,742,269

 

2,870,641

 

Foreign currency translation

 

(12,073,361

)

(17,943,096

)

Other increase (decrease)

 

5,684,816

 

942,654

 

Balance at December 31, 2010

 

452,634,364

 

555,923,578

 

Increase (decrease) in profit or loss

 

(48,785,847

)

(26,492,538

)

Increase (decrease) in in other comprehensive income

 

14,647,632

 

3,942,971

 

Foreign currency translation

 

8,826,145

 

33,797,031

 

Other increase (decrease)

 

(47,383,666

)

(58,732,787

)

Balance at December 31, 2011

 

379,938,628

 

508,438,255

 

 

Recovery of deferred tax assets will depend on whether sufficient tax profits are obtained in the future. The Company believes that the future profit projections for its numerous subsidiaries will allow these assets to be recovered.

 

c.                           As of December 31, 2011 and 2010, the Group has not recognized deferred tax assets related to tax losses totaling ThCh$ 39,313,993 and ThCh$ 16,551,349, respectively. See Note 3.o.

 

The Enersis Group has not recognized deferred tax liabilities for taxable temporary differences associated with investment in subsidiaries, associates, and jointly controlled entities, 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. The aggregate amount of taxable temporary differences associated with investments in subsidiaries, associates, and jointly controlled entities for which deferred tax liabilities have not been recognized totaled ThCh$ 2,204,931,942 as of December 31, 2011 (ThCh$ 1,995,679,814 as of December 31, 2010).

 

F-68



Table of Contents

 

The Group is potentially subject to income tax audits by the tax authorities of each country in which the Group operates. Such tax audits can be performed until the applicable statute of limitations expires. Tax audits by their nature are often complex and can require several years to complete. The following table presents a summary of tax years, potentially subject to examination, in the significant tax jurisdictions in which the Group operates:

 

Country

 

Period

 

Chile

 

2007-2011

 

Argentina

 

2002-2011

 

Brazil

 

2007-2011

 

Colombia

 

2009-2011

 

Peru

 

2007-2011

 

 

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 Management estimates that the liabilities, if any, that may arise from such audits, would not significantly impact the companies’ future results.

 

The effects of deferred tax on the components of other comprehensive income are as follows:

 

 

 

December 31, 2011

 

December 31, 2010

 

December 31, 2009

 

Effects of Deferred Tax on the Components of Other

 

Amount
Before Tax

 

Income Tax
Expense
(Benefit)

 

Amount
After Tax

 

Amount Before
Tax

 

Income Tax
Expense
(Benefit)

 

Amount After
Tax

 

Amount Before
Tax

 

Income Tax
Expense
(Benefit)

 

Amount After
Tax

 

Comprehensive Income

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Available-for sale financial assets

 

(55,959

)

9,513

 

(46,446

)

(179

)

31

 

(148

)

61,031

 

(10,528

)

50,503

 

Cash flow hedge

 

(88,032,492

)

14,110,400

 

(73,922,092

)

30,911,303

 

(5,301,050

)

25,610,253

 

192,801,668

 

(33,917,966

)

158,883,702

 

Foreign currency translation

 

211,929,739

 

 

211,929,739

 

(138,554,045

)

 

(138,554,045

)

(246,854,956

)

 

(246,854,956

)

Actuarial income on defined-benefit pension plans

 

(62,246,623

)

23,078,884

 

(39,167,739

)

(48,495,375

)

16,515,279

 

(31,980,096

)

(15,599,453

)

1,369,374

 

(14,230,079

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax related to components of other income and expenses debited or credited to Equity

 

61,594,665

 

37,198,797

 

98,793,462

 

(156,138,296

)

11,214,260

 

(144,924,036

)

(69,591,710

)

(32,559,120

)

(102,150,830

)

 

18.       OTHER FINANCIAL LIABILITIES

 

The balance of other financial liabilities as of December 31, 2011 and 2010 is as follows:

 

 

 

December 31, 2011

 

December 31, 2010

 

Classes of Financial Liabilities

 

Current
ThCh$

 

Non-current
ThCh$

 

Current
ThCh$

 

Non-current
ThCh$

 

Interest-bearing loans

 

661,974,731

 

3,049,197,963

 

652,979,492

 

2,763,822,330

 

Hedging derivatives (*)

 

6,200,643

 

212,913,735

 

10,002,909

 

240,113,443

 

Non-hedging derivatives (**)

 

807,105

 

 

 

 

Obligation for Túnel El Melón concession 

 

2,207,755

 

9,243,595

 

1,967,333

 

11,020,674

 

Other financial liabilities

 

892,104

 

 

648,284

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

672,082,338

 

3,271,355,293

 

665,598,018

 

3,014,956,447

 

 


(*)                                             See Note 20.2.a

(**)                                      See Note 20.2.b

 

F-69



Table of Contents

 

Interest-bearing liabilities

 

18.1                The detail of current and non-current interest-bearing borrowings as of December 31, 2011 and 2010 is as follows:

 

 

 

Balance at December 31, 2011

 

Balance at December 31, 2010

 

Classes of Loans that Accrue Interest

 

Current
ThCh$

 

Non-current
ThCh$

 

Current
ThCh$

 

Non-current
ThCh$

 

Bank loans

 

278,455,859

 

316,103,001

 

184,452,979

 

451,937,608

 

Unsecured obligations

 

242,785,757

 

2,439,913,903

 

281,652,334

 

2,039,070,748

 

Secured obligations

 

10,660,476

 

9,635,108

 

9,522,288

 

17,703,710

 

Finance leases

 

13,808,252

 

58,439,140

 

10,193,985

 

61,140,059

 

Other loans

 

116,264,387

 

225,106,811

 

167,157,906

 

193,970,205

 

 

 

 

 

 

 

 

 

 

 

Total

 

661,974,731

 

3,049,197,963

 

652,979,492

 

2,763,822,330

 

 

18.2                Liabilities by currency and contractual maturity as of December 31, 2011 and 2010 are as follows:

 

·                  Summary of Bank Loans by currency and contractual maturity

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Maturity

 

Total

 

 

 

 

 

 

 

Secured/

 

One to Three
Months

 

Three to Twelve
Months

 

Total Current
at 12-31-2011

 

One to Three
Years

 

Three to Five
Years

 

More than Five
Years

 

Non-Current
at 12-31-2011

 

Country

 

Currency

 

Nominal Rate

 

Unsecured

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chile

 

US$

 

1.97

%

Unsecured

 

84,500

 

1,607,710

 

1,692,210

 

107,025,578

 

849,449

 

 

107,875,027

 

Peru

 

US$

 

3.63

%

Unsecured

 

2,354,628

 

8,838,878

 

11,193,506

 

4,296,544

 

19,212,039

 

26,158,087

 

49,666,670

 

Peru

 

Soles

 

5.20

%

Unsecured

 

310,428

 

1,541,618

 

1,852,046

 

 

 

30,832,352

 

30,832,352

 

Argentina

 

US$

 

5.28

%

Unsecured

 

494,597

 

6,393,975

 

6,888,572

 

17,983,101

 

1,598,484

 

 

19,581,585

 

Argentina

 

Ar$

 

21.17

%

Unsecured

 

37,631,229

 

17,687,954

 

55,319,183

 

40,368,276

 

2,414,084

 

 

42,782,360

 

Colombia

 

CPs

 

6.48

%

Unsecured

 

262,107

 

86,794,795

 

87,056,902

 

 

 

 

 

Brazil

 

US$

 

6.05

%

Unsecured

 

 

5,825,541

 

5,825,541

 

13,909,371

 

11,722,036

 

6,352,599

 

31,984,006

 

Brazil

 

Reais

 

12.89

%

Unsecured

 

9,173,097

 

99,454,802

 

108,627,899

 

33,381,001

 

 

 

33,381,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

50,310,586

 

228,145,273

 

278,455,859

 

216,963,871

 

35,796,092

 

63,343,038

 

316,103,001

 

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Maturity

 

Total

 

 

 

 

 

 

 

Secured/

 

One to Three
Months

 

Three to Twelve
Months

 

Total Current
at 12-31-2010

 

One to Three
Years

 

Three to Five
Years

 

More than Five
Years

 

Non-Current
at 12-31-2010

 

Country

 

Currency

 

Nominal Rate

 

Unsecured

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chile

 

US$

 

2.75

%

Unsecured

 

381,532

 

1,364,781

 

1,746,313

 

2,871,499

 

95,144,820

 

 

98,016,319

 

Peru

 

US$

 

2.95

%

Unsecured

 

999,046

 

16,410,407

 

17,409,453

 

11,694,152

 

6,908,207

 

21,661,326

 

40,263,685

 

Peru

 

Soles

 

3.96

%

Unsecured

 

1,839,538

 

 

1,839,538

 

31,245,764

 

 

 

31,245,764

 

Argentina

 

US$

 

5.24

%

Unsecured

 

5,085,358

 

17,057,145

 

22,142,503

 

4,013,854

 

 

 

4,013,854

 

Argentina

 

Ar$

 

17.27

%

Unsecured

 

14,760,009

 

16,463,487

 

31,223,496

 

27,395,848

 

706,664

 

 

28,102,512

 

Colombia

 

CPs

 

6.91

%

Unsecured

 

 

5,041,882

 

5,041,882

 

 

74,201,702

 

 

74,201,702

 

Brazil

 

US$

 

6.35

%

Unsecured

 

 

5,253,378

 

5,253,378

 

11,677,838

 

13,433,724

 

9,323,740

 

34,435,302

 

Brazil

 

Reais

 

10.17

%

Unsecured

 

10,149,162

 

89,647,254

 

99,796,416

 

141,658,470

 

 

 

141,658,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

33,214,645

 

151,238,334

 

184,452,979

 

230,557,425

 

190,395,117

 

30,985,066

 

451,937,608

 

 

The fair value of current and non-current bank borrowings totaled ThCh$ 582,919,972 at December 31, 2011 and ThCh$ 844,554,823 at December 31, 2010.

 

F-70



Table of Contents

 

·                  Identification of Bank Borrowings by Companies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

Effective

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Type of
Amortization

 

Less than 90
days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Reais

 

6.15

%

6.15%

 

Semi-annually

 

1,694

 

1,856,820

 

1,858,514

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Unibanco

 

Brazil

 

Reais

 

6.16

%

6.16%

 

Semi-annually

 

26,242

 

1,479,891

 

1,506,133

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Banco Alfa

 

Brazil

 

Reais

 

5.91

%

5.91%

 

Semi-annually

 

2,211,773

 

12,517,876

 

14,729,649

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Brasdesco

 

Brazil

 

Reais

 

6.09

%

6.09%

 

Semi-annually

 

6,481,458

 

7,048,955

 

13,530,413

 

5,563,500

 

 

 

5,563,500

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Banco do Brazil

 

Brazil

 

Reais

 

6.05

%

6.05%

 

At maturity

 

275,812

 

 

275,812

 

27,817,501

 

 

 

27,817,501

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BANCO HSBC

 

Brazil

 

Reais

 

6.01

%

6.01%

 

Semi-annually

 

176,118

 

20,863,126

 

21,039,244

 

 

 

 

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

Foreign

 

IFC - A

 

Brazil

 

US$

 

7.99

%

7.89%

 

Semi-annually

 

 

2,426,516

 

2,426,516

 

5,406,532

 

6,238,628

 

3,470,634

 

15,115,794

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

Foreign

 

IFC - B

 

Brazil

 

US$

 

2.69

%

2.69%

 

Semi-annually

 

 

3,399,025

 

3,399,025

 

8,502,839

 

4,712,630

 

 

13,215,469

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

Foreign

 

IFC - C

 

Brazil

 

US$

 

11.96

%

11.96%

 

Semi-annually

 

 

 

 

 

770,778

 

2,881,965

 

3,652,743

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

3.85

%

3.80%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

4.07

%

3.21%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

3.52

%

3.52%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

Banco Scotiabank

 

Peru

 

US$

 

4.26

%

L3M+3.7%

 

At maturity

 

71,315

 

 

71,315

 

1,127,370

 

1,288,422

 

13,689,484

 

16,105,276

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

3.85

%

3.80%

 

At maturity

 

3,068

 

1,541,618

 

1,544,686

 

 

 

 

 

Foreign

 

Codensa.

 

Colombia

 

Foreign

 

Banco Agrario

 

Colombia

 

CPs

 

5.99

%

5.81%

 

At maturity

 

262,107

 

 

262,107

 

 

 

 

 

Foreign

 

CIEN

 

Brazil

 

Foreign

 

Banco Santander Central Hispano

 

Brazil

 

Reais

 

1.08

%

1.02%

 

Semi-annually

 

 

55,688,134

 

55,688,134

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

US$

 

3.38

%

L3M+3%

 

Quarterly

 

1,890,464

 

5,610,961

 

7,501,425

 

1,870,361

 

 

 

1,870,361

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

3.54

%

L3M+3.13%

 

Quarterly

 

 

 

 

1,298,813

 

17,923,617

 

12,468,603

 

31,691,033

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Scotiabank

 

Peru

 

US$

 

1.65

%

L6M+1.25%

 

Semi-annually

 

 

1,870,716

 

1,870,716

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

2.90

%

L3M+2.5%

 

At maturity

 

392,849

 

1,357,201

 

1,750,050

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

2.60

%

2.60%

 

At maturity

 

18,741

 

 

18,741

 

 

 

2,890,532

 

2,890,532

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

18,741

 

 

18,741

 

 

 

2,890,532

 

2,890,532

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

8,847

 

 

8,847

 

 

 

2,505,128

 

2,505,128

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

7,497

 

 

7,497

 

 

 

1,156,213

 

1,156,213

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

31,235

 

 

31,235

 

 

 

4,817,554

 

4,817,554

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

18,741

 

 

18,741

 

 

 

2,890,532

 

2,890,532

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

44,826

 

 

44,826

 

 

 

4,046,745

 

4,046,745

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

Soles

 

4.40

%

4.40%

 

Semi-annually

 

132,120

 

 

132,120

 

 

 

7,708,094

 

7,708,094

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Interbank

 

Peru

 

Soles

 

6.90

%

6.90%

 

At maturity

 

26,612

 

 

26,612

 

 

 

1,927,022

 

1,927,022

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

BBVA

 

Argentina

 

Ar$

 

21.55

%

20.00%

 

Semi-annually

 

42,370

 

2,414,082

 

2,456,452

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

17.88

%

16.00%

 

Monthly

 

311,088

 

1,810,562

 

2,121,650

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco de Galicia

 

Argentina

 

Ar$

 

20.16

%

18.52%

 

Monthly

 

1,260,656

 

2,414,082

 

3,674,738

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

18.97

%

17.50%

 

Monthly

 

282,930

 

1,750,209

 

2,033,139

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco de la Ciudad de Buenos Aires

 

Argentina

 

Ar$

 

14.85

%

14.61%

 

At maturity

 

 

 

 

1,207,041

 

 

 

1,207,041

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Supervielle

 

Argentina

 

Ar$

 

31.92

%

27.00%

 

At maturity

 

852,036

 

 

852,036

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Comafi

 

Argentina

 

Ar$

 

28.33

%

25.00%

 

At maturity

 

1,192,058

 

 

1,192,058

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Standard Bank

 

Argentina

 

Ar$

 

19.18

%

17.94%

 

Quarterly

 

 

 

 

1,810,562

 

 

 

1,810,562

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Santander Rio

 

Argentina

 

Ar$

 

19.12

%

17.88%

 

Quarterly

 

4,834,533

 

 

4,834,533

 

2,414,082

 

 

 

2,414,082

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

BBVA

 

Argentina

 

Ar$

 

21.55

%

20.00%

 

Semi-annually

 

617,884

 

 

617,884

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Standard Bank

 

Argentina

 

Ar$

 

16.75

%

16.05%

 

Quarterly

 

 

 

 

1,810,562

 

 

 

1,810,562

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Santander Rio

 

Argentina

 

Ar$

 

19.12

%

17.88%

 

Semi-annually

 

 

 

 

4,224,644

 

 

 

4,224,644

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Itaú

 

Argentina

 

Ar$

 

21.52

%

19.65%

 

Monthly

 

 

 

 

3,017,603

 

 

 

3,017,603

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Macro

 

Argentina

 

Ar$

 

22.66

%

20.60%

 

Monthly

 

 

 

 

2,414,082

 

 

 

2,414,082

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco de la Ciudad de Buenos Aires

 

Argentina

 

Ar$

 

15.19

%

14.52%

 

At maturity

 

186,005

 

 

186,005

 

8,449,285

 

 

 

8,449,285

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Davivienda

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

8,977,569

 

8,977,569

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Bancolombia

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Yearly

 

 

6,430,876

 

6,430,876

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Bancolombia

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

21,177,566

 

21,177,566

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

BBVA Colombia

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

23,478,356

 

23,478,356

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Banco Santander

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

26,730,428

 

26,730,428

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Banco Provincia de Buenos Aires

 

Argentina

 

US$

 

16.00

%

16.00%

 

At maturity

 

368,366

 

 

368,366

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Galicia

 

Argentina

 

US$

 

3.80

%

LIBOR+3%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Credit Suisse International

 

Argentina

 

US$

 

11.28

%

LIBOR+12%

 

At maturity

 

44,820

 

 

44,820

 

5,195,104

 

 

 

5,195,104

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

US$

 

4.80

%

LIBOR+4.5%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Nación Argentina

 

Argentina

 

Ar$

 

14.00

%

BAIBOR+5%

 

At maturity

 

3,555,128

 

 

3,555,128

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mediocredito Italyno

 

Argentina

 

Ar$

 

1.75

%

1.75%

 

At maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

Effective

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Type of
Amortization

 

Less than 90
days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total
Non-current

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Reais

 

6.15

%

6.15%

 

Semi-annually

 

4,887

 

1,882,368

 

1,887,255

 

1,882,350

 

 

 

1,882,350

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Unibanco

 

Brazil

 

Reais

 

6.16

%

6.16%

 

Semi-annually

 

48,591

 

1,500,240

 

1,548,831

 

1,500,240

 

 

 

1,500,240

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Banco Alfa

 

Brazil

 

Reais

 

5.91

%

5.91%

 

Semi-annually

 

2,321,766

 

1,410,000

 

3,731,766

 

14,100,000

 

 

 

14,100,000

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Brasdesco

 

Brazil

 

Reais

 

6.09

%

6.09%

 

Semi-annually

 

7,117,655

 

7,145,880

 

14,263,535

 

18,425,880

 

 

 

18,425,880

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Banco do Brazil

 

Brazil

 

Reais

 

6.05

%

6.05%

 

At maturity

 

286,544

 

 

286,544

 

28,200,000

 

 

 

28,200,000

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BANCO HSBC

 

Brazil

 

Reais

 

6.01

%

6.01%

 

Semi-annually

 

369,719

 

21,150,000

 

21,519,719

 

21,150,000

 

 

 

21,150,000

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

Foreign

 

IFC - A

 

Brazil

 

US$

 

7.99

%

7.89%

 

Semi-annually

 

 

2,034,087

 

2,034,087

 

4,532,161

 

5,229,685

 

6,034,564

 

15,796,410

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

Foreign

 

IFC - B

 

Brazil

 

US$

 

2.69

%

2.69%

 

Semi-annually

 

 

3,219,291

 

3,219,291

 

7,145,677

 

8,204,039

 

 

15,349,716

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

Foreign

 

IFC - C

 

Brazil

 

US$

 

11.96

%

11.96%

 

Semi-annually

 

 

 

 

 

 

3,289,176

 

3,289,176

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

3.85

%

3.80%

 

At maturity

 

27,549

 

 

27,549

 

4,901,950

 

 

 

4,901,950

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

4.07

%

3.21%

 

At maturity

 

 

3,524,902

 

3,524,902

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

3.52

%

3.52%

 

At maturity

 

 

6,579,812

 

6,579,812

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

Banco Scotiabank

 

Peru

 

US$

 

4.26

%

L3M+3.7%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

3.85

%

3.80%

 

At maturity

 

1,936

 

 

1,936

 

1,333,864

 

 

 

1,333,864

 

Foreign

 

Codensa.

 

Colombia

 

Foreign

 

Banco Agrario

 

Colombia

 

CPs

 

5.99

%

5.81%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

CIEN

 

Brazil

 

Foreign

 

Banco Santander Central Hispano

 

Brazil

 

Reais

 

1.08

%

1.02%

 

Semi-annually

 

 

56,558,766

 

56,558,766

 

56,400,000

 

 

 

56,400,000

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

US$

 

3.38

%

L3M+3%

 

Quarterly

 

583,558

 

1,686,071

 

2,269,629

 

8,430,354

 

 

 

8,430,354

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

3.54

%

L3M+3.13%

 

Quarterly

 

415,488

 

1,246,464

 

1,661,952

 

1,577,727

 

6,908,207

 

21,661,326

 

30,147,260

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Scotiabank

 

Peru

 

US$

 

1.65

%

L6M+1.25%

 

Semi-annually

 

 

3,373,158

 

3,373,158

 

1,686,071

 

 

 

1,686,071

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

US$

 

2.90

%

L3M+2.5%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

2.60

%

2.60%

 

At maturity

 

101,810

 

 

101,810

 

3,501,393

 

 

 

3,501,393

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

10,102

 

 

10,102

 

2,500,995

 

 

 

2,500,995

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

10,102

 

 

10,102

 

2,500,995

 

 

 

2,500,995

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

4,255

 

 

4,255

 

2,167,529

 

 

 

2,167,529

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

4,041

 

 

4,041

 

1,000,398

 

 

 

1,000,398

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

16,837

 

 

16,837

 

4,168,325

 

 

 

4,168,325

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

10,102

 

 

10,102

 

2,500,995

 

 

 

2,500,995

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Crédito

 

Peru

 

Soles

 

4.00

%

4.00%

 

Semi-annually

 

1,544,238

 

 

1,544,238

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco Continental

 

Peru

 

Soles

 

4.40

%

4.40%

 

Semi-annually

 

108,566

 

 

108,566

 

6,669,320

 

 

 

6,669,320

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Banco de Interbank

 

Peru

 

Soles

 

6.90

%

6.90%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

BBVA

 

Argentina

 

Ar$

 

21.55

%

20.00%

 

Semi-annually

 

 

1,177,774

 

1,177,774

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

17.88

%

16.00%

 

Monthly

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco de Galicia

 

Argentina

 

Ar$

 

20.16

%

18.52%

 

Monthly

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

18.97

%

17.50%

 

Monthly

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco de la Ciudad de Buenos Aires

 

Argentina

 

Ar$

 

14.85

%

14.61%

 

At maturity

 

 

 

 

1,413,329

 

 

 

1,413,329

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Supervielle

 

Argentina

 

Ar$

 

31.92

%

27.00%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Comafi

 

Argentina

 

Ar$

 

28.33

%

25.00%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Standard Bank

 

Argentina

 

Ar$

 

19.18

%

17.94%

 

Quarterly

 

 

 

 

1,413,328

 

353,332

 

 

1,766,660

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Santander Rio

 

Argentina

 

Ar$

 

19.12

%

17.88%

 

Quarterly

 

 

 

 

1,943,328

 

 

 

1,943,328

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

BBVA

 

Argentina

 

Ar$

 

21.55

%

20.00%

 

Semi-annually

 

 

1,177,774

 

1,177,774

 

2,355,548

 

 

 

2,355,548

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Standard Bank

 

Argentina

 

Ar$

 

16.75

%

16.05%

 

Quarterly

 

 

 

 

1,413,328

 

 

 

1,413,328

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Santander Rio

 

Argentina

 

Ar$

 

19.12

%

17.88%

 

Semi-annually

 

 

1,001,108

 

1,001,108

 

2,355,548

 

353,332

 

 

2,708,880

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Itaú

 

Argentina

 

Ar$

 

21.52

%

19.65%

 

Monthly

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Macro

 

Argentina

 

Ar$

 

22.66

%

20.60%

 

Monthly

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco de la Ciudad de Buenos Aires

 

Argentina

 

Ar$

 

15.19

%

14.52%

 

At maturity

 

 

 

 

918,665

 

 

 

918,665

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

Banco Davivienda

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

521,504

 

521,504

 

 

7,675,010

 

 

7,675,010

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Bancolombia

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Yearly

 

 

373,568

 

373,568

 

 

5,497,818

 

 

5,497,818

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Bancolombia

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

1,230,198

 

1,230,198

 

 

18,104,904

 

 

18,104,904

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

BBVA Colombia

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

1,363,850

 

1,363,850

 

 

20,071,871

 

 

20,071,871

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Banco Santander

 

Colombia

 

CPs

 

6.48

%

6.48%

 

Annual

 

 

1,552,762

 

1,552,762

 

 

22,852,099

 

 

22,852,099

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Banco Provincia de Buenos Aires

 

Argentina

 

US$

 

16.00

%

16.00%

 

At maturity

 

602,549

 

 

602,549

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Galicia

 

Argentina

 

US$

 

3.80

%

LIBOR+3%

 

At maturity

 

713,260

 

 

713,260

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Credit Suisse International

 

Argentina

 

US$

 

11.28

%

LIBOR+12%

 

At maturity

 

6,596

 

 

6,596

 

4,013,854

 

 

 

4,013,854

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

US$

 

4.80

%

LIBOR+4.5%

 

At maturity

 

614,327

 

 

614,327

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Nación Argentina

 

Argentina

 

Ar$

 

14.00

%

BAIBOR+5%

 

At maturity

 

 

1,815,068

 

1,815,068

 

2,077,593

 

 

 

2,077,593

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mediocredito Italyno

 

Argentina

 

Ar$

 

1.75

%

1.75%

 

At maturity

 

 

963,655

 

963,655

 

 

 

 

 

 

F-71



Table of Contents

 

·              Identification of Bank Borrowings by Companies, continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

Effective

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Type of
Amortization

 

Less than 90
days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Ar$

 

15.50

%

15.50%

 

At maturity

 

1,898,686

 

 

1,898,686

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Itau

 

Argentina

 

Ar$

 

16.90

%

BAIBOR+5%

 

At maturity

 

3,529,419

 

 

3,529,419

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

13.50

%

13.50%

 

At maturity

 

6,393,434

 

 

6,393,434

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Galicia

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

5,167,489

 

 

5,167,489

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

US$

 

5.43

%

LIBOR+4.8%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Galicia

 

Argentina

 

US$

 

3.80

%

EURIBOR+3.85%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Supervielle

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

2,566,218

 

 

2,566,218

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Ciudad

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

978,500

 

 

978,500

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Standard

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

2,509,954

 

 

2,509,954

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Macro

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

368,142

 

 

368,142

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Chile

 

Foreign

 

B.N.P. Paribas

 

USA

 

US$

 

6.32

%

6.32%

 

Semi-annually

 

50,233

 

849,448

 

899,681

 

1,698,896

 

849,449

 

 

2,548,345

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Export Development Corporation Loan

 

USA

 

US$

 

1.60

%

Libor+1.0

 

Semi-annually

 

 

758,262

 

758,262

 

1,486,682

 

 

 

1,486,682

 

91,081,000-6

 

Endesa Chile .

 

Chile

 

Foreign

 

Banco Bilbao Vizcaya Argentaria S.A.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

34,267

 

 

34,267

 

30,494,018

 

 

 

30,494,018

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of Tokyo-Mitsubishi, Ltd.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

17,055,976

 

 

 

17,055,976

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Caja Madrid, Caja Madrid Miami Agency

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

26,312,836

 

 

 

26,312,836

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Banco Santander Central Hispano S.A. N.Y.B.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

17,055,976

 

 

 

17,055,976

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Banco Español de crédito S.A. N.Y.B.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

12,921,194

 

 

 

12,921,194

 

91,081,000-6

 

Endesa Chile

 

Argentina

 

Foreign

 

Deutsche Bank

 

Argentina

 

US$

 

3.80

%

Libor+3.5%

 

At maturity

 

40,734

 

3,197,006

 

3,237,740

 

6,393,998

 

799,242

 

 

7,193,240

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Standard Bank

 

Argentina

 

US$

 

3.80

%

Libor+3.5%

 

At maturity

 

40,677

 

3,196,969

 

3,237,646

 

6,393,999

 

799,242

 

 

7,193,241

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Itau - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

25,858

 

1,545,012

 

1,570,870

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Standard - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

20,196

 

1,207,041

 

1,227,237

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Santander - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

25,859

 

1,545,012

 

1,570,871

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Hipotecario - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

16,968

 

1,013,914

 

1,030,882

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de Galicia - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

8,077

 

482,816

 

490,893

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Itau - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

82,953

 

497,792

 

580,745

 

761,701

 

 

 

761,701

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Santander - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

132,688

 

796,817

 

929,505

 

1,219,258

 

 

 

1,219,258

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de la Ciudad de Buenos Aires

 

Argentina

 

Ar$

 

15.84

%

15.84%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

14.50

%

14.50%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Francés

 

Argentina

 

Ar$

 

14.93

%

14.93%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Industrial

 

Argentina

 

Ar$

 

17.34

%

BPC + 5.00%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Macro

 

Argentina

 

Ar$

 

17.75

%

17.75%

 

At maturity

 

 

 

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Itau - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

100,996

 

 

100,996

 

2,414,203

 

603,521

 

 

3,017,724

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Standard - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

283,419

 

1,095,492

 

1,378,911

 

4,090,481

 

603,521

 

 

4,694,002

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Santander - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

100,996

 

 

100,996

 

2,414,203

 

603,521

 

 

3,017,724

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Hipotecario - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

66,315

 

398,233

 

464,548

 

609,361

 

 

 

609,361

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de Galicia - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

167,311

 

398,233

 

565,544

 

3,023,612

 

603,521

 

 

3,627,133

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de la Ciudad - Nuevo Sindicado

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

53,063

 

318,657

 

371,720

 

487,596

 

 

 

487,596

 

Foreign

 

Hidroeléctrica El Chocón

 

Chile

 

Foreign

 

PNC BANK

 

USA

 

US$

 

3.09

%

3.09%

 

Semi-annually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

50,310,586

 

228,145,273

 

278,455,859

 

216,963,871

 

35,796,092

 

63,343,038

 

316,103,001

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

Effective

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Type of
Amortization

 

Less than 90
days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Ar$

 

15.50

%

15.50%

 

At maturity

 

882,153

 

 

882,153

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Itau

 

Argentina

 

Ar$

 

16.90

%

BAIBOR+5%

 

At maturity

 

2,679,318

 

 

2,679,318

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

13.50

%

13.50%

 

At maturity

 

 

3,705,866

 

3,705,866

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Galicia

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

1,778,439

 

 

1,778,439

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

US$

 

5.43

%

LIBOR+4.8%

 

At maturity

 

381,952

 

 

381,952

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Galicia

 

Argentina

 

US$

 

3.80

%

EURIBOR+3.85%

 

At maturity

 

 

277,010

 

277,010

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Supervielle

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

1,779,852

 

 

1,779,852

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Ciudad

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

 

954,115

 

954,115

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Standard

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

1,159,754

 

 

1,159,754

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Banco Macro

 

Argentina

 

Ar$

 

16.00

%

16.00%

 

At maturity

 

357,808

 

 

357,808

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Chile

 

Foreign

 

B.N.P. Paribas

 

USA

 

US$

 

6.32

%

6.32%

 

Semi-annually

 

 

821,662

 

821,662

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Export Development Corporation Loan

 

USA

 

US$

 

1.60

%

Libor+1.0

 

Semi-annually

 

356,896

 

335,088

 

691,984

 

1,531,395

 

1,531,396

 

 

3,062,791

 

91,081,000-6

 

Endesa Chile .

 

Chile

 

Foreign

 

Banco Bilbao Vizcaya Argentaria S.A.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

24,636

 

 

24,636

 

1,340,104

 

670,052

 

 

2,010,156

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of Tokyo-Mitsubishi, Ltd.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

 

27,418,295

 

 

27,418,295

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Caja Madrid, Caja Madrid Miami Agency

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

 

15,335,657

 

 

15,335,657

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Banco Santander Central Hispano S.A. N.Y.B.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

 

23,235,843

 

 

23,235,843

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

Banco Español de crédito S.A. N.Y.B.

 

USA

 

US$

 

1.93

%

Libor+0.75

 

At maturity

 

 

 

 

 

15,335,656

 

 

15,335,656

 

91,081,000-6

 

Endesa Chile

 

Argentina

 

Foreign

 

Deutsche Bank

 

Argentina

 

US$

 

3.80

%

Libor+3.5%

 

At maturity

 

1,383,337

 

8,390,068

 

9,773,405

 

 

11,617,921

 

 

11,617,921

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Standard Bank

 

Argentina

 

US$

 

3.80

%

Libor+3.5%

 

At maturity

 

1,383,337

 

8,390,067

 

9,773,404

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Itau - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

22,071

 

1,095,330

 

1,117,401

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Standard - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

22,071

 

1,095,330

 

1,117,401

 

1,095,330

 

 

 

1,095,330

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Santander - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

23,732

 

1,177,774

 

1,201,506

 

1,095,330

 

 

 

1,095,330

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Hipotecario - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

19,936

 

989,330

 

1,009,266

 

1,177,774

 

 

 

1,177,774

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de Galicia - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

9,493

 

471,110

 

480,603

 

989,330

 

 

 

989,330

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Itau - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

8,307

 

412,221

 

420,528

 

471,110

 

 

 

471,110

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Santander - Syndicated

 

Argentina

 

Ar$

 

19.36

%

BPC + 5.75%

 

Semi-annually

 

8,307

 

412,221

 

420,528

 

412,221

 

 

 

412,221

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de la Ciudad de Buenos Aires

 

Argentina

 

Ar$

 

15.84

%

15.84%

 

At maturity

 

10,029

 

 

10,029

 

412,221

 

 

 

412,221

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Citibank

 

Argentina

 

Ar$

 

14.50

%

14.50%

 

At maturity

 

729,446

 

 

729,446

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Francés

 

Argentina

 

Ar$

 

14.93

%

14.93%

 

At maturity

 

596,140

 

 

596,140

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Industrial

 

Argentina

 

Ar$

 

17.34

%

BPC + 5.00%

 

At maturity

 

711,729

 

 

711,729

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Macro

 

Argentina

 

Ar$

 

17.75

%

17.75%

 

At maturity

 

2,391,059

 

 

2,391,059

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Itau - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

245,369

 

2,314

 

247,683

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Standard - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

539,813

 

5,092

 

544,905

 

1,226,886

 

 

 

1,226,886

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Santander - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

392,591

 

3,703

 

396,294

 

2,699,066

 

 

 

2,699,066

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco Hipotecario - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

196,296

 

1,851

 

198,147

 

1,962,957

 

 

 

1,962,957

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de Galicia - Nuevo Syndicated

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

196,296

 

1,851

 

198,147

 

981,478

 

 

 

981,478

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

 

Banco de la Ciudad - Nuevo Sindicado

 

Argentina

 

Ar$

 

19.12

%

BPC + 5.25%

 

Semi-annually

 

 

 

 

981,478

 

 

 

981,478

 

Foreign

 

Hidroeléctrica El Chocón

 

Chile

 

Foreign

 

PNC BANK

 

USA

 

US$

 

3.09

%

3.09%

 

Semi-annually

 

 

208,031

 

208,031

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

33,214,645

 

151,238,334

 

184,452,979

 

230,557,425

 

190,395,117

 

30,985,066

 

451,937,608

 

 

Appendix No.4, letter a), presents additional information on financial debt which includes a projection of future cash flows (undiscounted) that the Group will have to disburse to settle the bank loans detailed above.

 

F-72



Table of Contents

 

18.3        The detail of Unsecured Liabilities by currency and maturity as of December 31, 2011 and 2010 is as follows:

 

·              Summary of Unsecured Liabilities by currency and maturity

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Maturity

 

 

 

 

 

 

 

Nominal
Annual

 

Secured/

 

One to Three
Months

 

Three to
Twelve
Months

 

Total
Current at
12-31-2011

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total
Non-current
at 12-31-2011

 

Country

 

Currency

 

Rate

 

Unsecured

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chile

 

US$

 

8.10

%

Unsecured

 

22,439,241

 

802,032

 

23,241,273

 

396,001,073

 

236,020,317

 

157,801,599

 

789,822,989

 

Chile

 

CH$

 

5.29

%

Unsecured

 

31,548,592

 

9,198,469

 

40,747,061

 

13,764,742

 

14,617,263

 

378,064,242

 

406,446,247

 

Peru

 

US$

 

6.97

%

Unsecured

 

853,625

 

60,597

 

914,222

 

5,049,784

 

13,692,084

 

19,828,195

 

38,570,063

 

Peru

 

Soles

 

7.37

%

Unsecured

 

27,920,075

 

57,158

 

27,977,233

 

80,986,235

 

42,415,673

 

28,905,326

 

152,307,234

 

Argentina

 

Ar$

 

12.28

%

Unsecured

 

15,571

 

3,963,560

 

3,979,131

 

 

 

 

 

Colombia

 

CPs

 

8.99

%

Unsecured

 

1,753,145

 

36,094,355

 

37,847,500

 

131,329,301

 

76,673,844

 

574,038,462

 

782,041,607

 

Brazil

 

Reais

 

12.97

%

Unsecured

 

6,688,369

 

101,390,968

 

108,079,337

 

60,242,802

 

120,351,829

 

90,131,132

 

270,725,763

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

91,218,618

 

151,567,139

 

242,785,757

 

687,373,937

 

503,771,010

 

1,248,768,956

 

2,439,913,903

 

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Maturity

 

 

 

 

 

 

 

Nominal
Annual

 

Secured/

 

One to Three
Months

 

Three to
Twelve
Months

 

Total
Current at
12-31-2010

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total
Non-current
at 12-31-2010

 

Country

 

Currency

 

Rate

 

Unsecured

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chile

 

US$

 

8.10

%

Unsecured

 

20,226,869

 

722,956

 

20,949,825

 

185,675,099

 

263,691,199

 

261,884,873

 

711,251,171

 

Chile

 

CH$

 

5.32

%

Unsecured

 

1,091,599

 

9,114,072

 

10,205,671

 

14,544,226

 

15,984,434

 

396,428,448

 

426,957,108

 

Peru

 

US$

 

6.88

%

Unsecured

 

870,099

 

3,801,453

 

4,671,552

 

 

7,528,779

 

27,242,221

 

34,771,000

 

Peru

 

Soles

 

7.35

%

Unsecured

 

19,784,574

 

49,456

 

19,834,030

 

57,933,048

 

51,988,516

 

39,215,602

 

149,137,166

 

Argentina

 

Ar$

 

12.28

%

Unsecured

 

 

7,736,090

 

7,736,090

 

3,862,274

 

 

 

3,862,274

 

Colombia

 

CPs

 

7.88

%

Unsecured

 

1,586,797

 

131,473,631

 

133,060,428

 

89,822,752

 

37,829,581

 

414,522,034

 

542,174,367

 

Brazil

 

Reais

 

11.29

%

Unsecured

 

7,503,875

 

77,690,863

 

85,194,738

 

128,445,480

 

42,472,182

 

 

170,917,662

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

51,063,813

 

230,588,521

 

281,652,334

 

480,282,879

 

419,494,691

 

1,139,293,178

 

2,039,070,748

 

 

18.4        The detail of Secured Liabilities by currency and maturity as of December 31, 2011 and 2010 is as follows:

 

·              Summary of Secured Liabilities by currency and maturity

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Maturity

 

Total

 

 

 

 

 

Nominal
Annual

 

Secured/

 

One to Three
Months

 

Three to Twelve
Months

 

Current at
12-31-2011

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Non-current
at 12-31-2011

 

Country

 

Currency

 

Rate

 

Unsecured

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Peru

 

US$

 

6.15

%

Secured

 

 

10,463,994

 

10,463,994

 

 

 

 

 

Peru

 

Soles

 

6.41

%

Secured

 

135,886

 

60,596

 

196,482

 

9,635,108 

 

 

 

9,635,108 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

135,886

 

10,524,590

 

10,660,476

 

9,635,108

 

 

 

9,635,108

 

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Maturity

 

Total

 

 

 

 

 

Nominal
Annual

 

Secured/

 

One to Three
Months

 

Three to Twelve
Months

 

Current at
12-31-2010

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Non-current
at 12-31-2010

 

Country

 

Currency

 

Rate

 

Unsecured

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Peru

 

US$

 

6.15

%

Secured

 

 

66,252

 

66,252

 

9,367,060

 

 

 

9,367,060

 

Peru

 

Soles

 

6.26

%

Secured

 

4,373,389

 

5,082,647

 

9,456,036

 

4,168,325

 

4,168,325

 

 

8,336,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

4,373,389

 

5,148,899

 

9,522,288

 

13,535,385

 

4,168,325

 

 

17,703,710

 

 

The fair value of current and non-current secured and unsecured liabilities totaled ThCh$ 3,209,731,363 and ThCh$ 2,753,493,822 as of December 31, 2011 and December 31, 2010 respectively.

 

F-73



Table of Contents

 

·      Secured and Unsecured Liabilities by Company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

Taxpayer ID

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

 

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

No.
(RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Effective
Interest Rate

 

Nominal
Interest Rate

 

Secured/
Unsecured

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total
Non-current

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.57%

 

6.57%

 

YES

 

 

60,596

 

60,596

 

4,817,554

 

 

 

4,817,554

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.16%

 

6.16%

 

YES

 

 

 

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.15%

 

6.15%

 

YES

 

135,886

 

 

135,886

 

4,817,554

 

 

 

4,817,554

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

5.91%

 

5.91%

 

YES

 

 

 

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.15%

 

6.15%

 

YES

 

 

10,463,994

 

10,463,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Secured Bonds

 

135,886

 

10,524,590

 

10,660,476

 

9,635,108

 

 

 

9,635,108

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BONDS

 

Brazil

 

Reais

 

12.01%

 

CDI+1.05%aa

 

No

 

4,711,895

 

83,544,437

 

88,256,332

 

 

17,199,885

 

34,700,328

 

51,900,213

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BONDS

 

Brazil

 

Reais

 

12.28%

 

CDI+1.30%aa

 

No

 

164,014

 

 

164,014

 

 

32,546,476

 

 

32,546,476

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BONDS

 

Brazil

 

Reais

 

16.48%

 

CDI+5.61%aa

 

No

 

147,518

 

 

147,518

 

27,931,549

 

14,103,489

 

 

42,035,038

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B5

 

Colombia

 

CPs

 

CPI+6.14%

 

CPI+6.14%

 

No

 

 

 

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B8

 

Colombia

 

CPs

 

9.09%

 

8.80%

 

No

 

390,407

 

 

390,407

 

66,868,280

 

 

 

66,868,280

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B302

 

Colombia

 

CPs

 

CPI+4.60%

 

CPI+4.60%

 

No

 

 

 

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B102

 

Colombia

 

CPs

 

8.03%

 

7.80%

 

No

 

456,111

 

 

456,111

 

 

 

104,210,669

 

104,210,669

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B502

 

Colombia

 

CPs

 

5.97%

 

5.97%

 

No

 

30,623

 

9,019,194

 

9,049,817

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B503

 

Colombia

 

CPs

 

6.06%

 

6.06%

 

No

 

115,603

 

 

115,603

 

22,868,952

 

 

 

22,868,952

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B503

 

Colombia

 

CPs

 

8.74%

 

8.46%

 

No

 

91,853

 

 

91,853

 

20,194,220

 

 

 

20,194,220

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B103

 

Colombia

 

CPs

 

8.28%

 

8.04%

 

No

 

181,497

 

 

181,497

 

 

 

21,397,849

 

21,397,849

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B304

 

Colombia

 

CPs

 

5.65%

 

5.53%

 

No

 

114,096

 

 

114,096

 

21,397,849

 

 

 

21,397,849

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B304

 

Colombia

 

CPs

 

6.61%

 

6.45%

 

No

 

372,955

 

 

372,955

 

 

38,783,602

 

 

38,783,602

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Itaú

 

Brazil

 

Reais

 

12.34%

 

12.11%

 

No

 

 

700,207

 

700,207

 

 

28,930,201

 

 

28,930,201

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Santander

 

Brazil

 

Reais

 

14.41%

 

14.11%

 

No

 

1,664,942

 

17,146,324

 

18,811,266

 

32,311,253

 

27,571,778

 

55,430,804

 

115,313,835

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.41%

 

6.31%

 

No

 

 

7,603

 

7,603

 

 

 

4,817,555

 

4,817,555

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.38%

 

6.28%

 

No

 

148,780

 

 

148,780

 

 

 

4,817,555

 

4,817,555

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.86%

 

6.75%

 

No

 

86,706

 

 

86,706

 

3,854,084

 

 

 

3,854,084

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.54%

 

6.44%

 

No

 

 

33,597

 

33,597

 

4,817,555

 

 

 

4,817,555

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.73%

 

6.63%

 

No

 

 

15,958

 

15,958

 

4,817,555

 

 

 

4,817,555

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.61%

 

6.50%

 

No

 

88,723

 

 

88,723

 

4,817,555

 

 

 

4,817,555

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.70%

 

6.59%

 

No

 

112,871

 

 

112,871

 

5,453,472

 

 

 

5,453,472

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

5.86%

 

5.78%

 

No

 

141,895

 

 

141,895

 

 

 

5,195,251

 

5,195,251

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.06%

 

5.97%

 

No

 

 

 

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.44%

 

6.34%

 

No

 

141,900

 

 

141,900

 

 

 

5,195,251

 

5,195,251

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.25%

 

7.13%

 

No

 

 

60,597

 

60,597

 

5,049,784

 

 

 

5,049,784

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.13%

 

7.13%

 

No

 

104,550

 

 

104,550

 

 

3,301,582

 

 

3,301,582

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

9.20%

 

9.00%

 

No

 

85,722

 

 

85,722

 

 

5,195,251

 

 

5,195,251

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.09%

 

6.00%

 

No

 

146,718

 

 

146,718

 

 

 

4,242,442

 

4,242,442

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.73%

 

6.63%

 

No

 

157,752

 

 

157,752

 

 

5,195,251

 

 

5,195,251

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

7.93%

 

7.78%

 

No

 

75,088

 

 

75,088

 

 

 

5,195,251

 

5,195,251

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Military/Police Pension Fund

 

Peru

 

Soles

 

1.27%

 

0.54%

 

No

 

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

FCR — Macro fund

 

Peru

 

Soles

 

8.67%

 

5.44%

 

No

 

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

9.92%

 

6.50%

 

No

 

4,840

 

 

4,840

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

9.92%

 

6.50%

 

No

 

48,852

 

 

48,852

 

4,756,410

 

 

 

4,756,410

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

8.94%

 

8.75%

 

No

 

17,997

 

 

17,997

 

4,746,484

 

 

 

4,746,484

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Retirement Fund for Noncommissioned Officers and Specialists - Fosersoe

 

Peru

 

Soles

 

8.00%

 

7.84%

 

No

 

10,266

 

 

10,266

 

9,476,559

 

 

 

9,476,559

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

7.71%

 

7.56%

 

No

 

28,102

 

 

28,102

 

 

5,781,065

 

 

5,781,065

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

Taxpayer ID

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

 

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

No.
(RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Effective
Interest Rate

 

Nominal
Interest Rate

 

Secured/
Unsecured

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total
Non-current

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.57%

 

6.57%

 

YES

 

 

52,430

 

52,430

 

4,168,325

 

 

 

4,168,325

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.16%

 

6.16%

 

YES

 

 

5,030,217

 

5,030,217

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.15%

 

6.15%

 

YES

 

117,614

 

 

117,614

 

 

4,168,325

 

 

4,168,325

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

5.91%

 

5.91%

 

YES

 

4,255,775

 

 

4,255,775

 

 

 

 

 

Foreign

 

Chinango

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.15%

 

6.15%

 

YES

 

 

66,252

 

66,252

 

9,367,060

 

 

 

9,367,060

 

 

 

 

 

 

 

 

 

 

 

Total Secured Bonds

 

4,373,389

 

5,148,899

 

9,522,288

 

13,535,385

 

4,168,325

 

 

17,703,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BONDS

 

Brazil

 

Reais

 

12.01%

 

CDI+1.05%aa

 

No

 

4,686,546

 

52,169,863

 

56,856,409

 

52,170,000

 

 

 

52,170,000

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BONDS

 

Brazil

 

Reais

 

12.28%

 

CDI+1.30%aa

 

No

 

174,000

 

 

174,000

 

32,523,060

 

 

 

32,523,060

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

BONDS

 

Brazil

 

Reais

 

16.48%

 

CDI+5.61%aa

 

No

 

153,269

 

 

153,269

 

13,096,397

 

26,860,183

 

 

39,956,580

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B5

 

Colombia

 

CPs

 

CPI+6.14%

 

CPI+6.14%

 

No

 

240,683

 

48,655,410

 

48,896,093

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B8

 

Colombia

 

CPs

 

9.09%

 

8.80%

 

No

 

307,948

 

 

307,948

 

60,819,262

 

 

 

60,819,262

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B302

 

Colombia

 

CPs

 

CPI+4.60%

 

CPI+4.60%

 

No

 

353,650

 

 

353,650

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B102

 

Colombia

 

CPs

 

8.03%

 

7.80%

 

No

 

 

 

 

 

 

94,695,348

 

94,695,348

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B502

 

Colombia

 

CPs

 

5.97%

 

5.97%

 

No

 

22,810

 

 

22,810

 

8,203,302

 

 

 

8,203,302

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B503

 

Colombia

 

CPs

 

6.06%

 

6.06%

 

No

 

69,066

 

 

69,066

 

20,800,188

 

 

 

20,800,188

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B503

 

Colombia

 

CPs

 

8.74%

 

8.46%

 

No

 

89,400

 

 

89,400

 

 

18,367,417

 

 

18,367,417

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B103

 

Colombia

 

CPs

 

8.28%

 

8.04%

 

No

 

90,029

 

 

90,029

 

 

 

19,462,164

 

19,462,164

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B304

 

Colombia

 

CPs

 

5.65%

 

5.53%

 

No

 

132,693

 

 

132,693

 

 

19,462,164

 

 

19,462,164

 

Foreign

 

Codensa

 

Colombia

 

Foreign

 

B304

 

Colombia

 

CPs

 

6.61%

 

6.45%

 

No

 

280,518

 

 

280,518

 

 

 

35,275,172

 

35,275,172

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Itaú

 

Brazil

 

Reais

 

12.34%

 

12.11%

 

No

 

890,856

 

25,521,000

 

26,411,856

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Santander

 

Brazil

 

Reais

 

14.41%

 

14.11%

 

No

 

1,599,204

 

 

1,599,204

 

30,656,023

 

15,611,999

 

 

46,268,022

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.41%

 

6.31%

 

No

 

 

6,578

 

6,578

 

 

 

4,168,325

 

4,168,325

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.38%

 

6.28%

 

No

 

128,730

 

 

128,730

 

 

 

4,168,325

 

4,168,325

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.86%

 

6.75%

 

No

 

75,030

 

 

75,030

 

 

3,334,660

 

 

3,334,660

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.54%

 

6.44%

 

No

 

76,767

 

 

76,767

 

4,168,325

 

 

 

4,168,325

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.73%

 

6.63%

 

No

 

 

29,070

 

29,070

 

4,168,325

 

 

 

4,168,325

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.61%

 

6.50%

 

No

 

 

13,808

 

13,808

 

4,168,325

 

 

 

4,168,325

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.70%

 

6.59%

 

No

 

97,660

 

 

97,660

 

 

4,718,544

 

 

4,718,544

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

5.86%

 

5.78%

 

No

 

127,919

 

 

127,919

 

 

 

4,683,530

 

4,683,530

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.06%

 

5.97%

 

No

 

100,637

 

3,746,824

 

3,847,461

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.44%

 

6.34%

 

No

 

127,923

 

 

127,923

 

 

 

4,683,530

 

4,683,530

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.25%

 

7.13%

 

No

 

 

54,629

 

54,629

 

 

4,552,391

 

 

4,552,391

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.13%

 

7.13%

 

No

 

132,266

 

 

132,266

 

 

 

3,824,571

 

3,824,571

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

9.20%

 

9.00%

 

No

 

94,171

 

 

94,171

 

 

2,976,388

 

 

2,976,388

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.09%

 

6.00%

 

No

 

142,213

 

 

142,213

 

 

 

4,683,530

 

4,683,530

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.73%

 

6.63%

 

No

 

77,278

 

 

77,278

 

 

 

4,683,530

 

4,683,530

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

BANCO SCOTIABANK

 

Peru

 

US$

 

7.93%

 

7.78%

 

No

 

67,692

 

 

67,692

 

 

 

4,683,530

 

4,683,530

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Military/Police Pension Fund

 

Peru

 

Soles

 

1.27%

 

0.54%

 

No

 

3,465,734

 

 

3,465,734

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

FCR — Macro fund

 

Peru

 

Soles

 

8.67%

 

5.44%

 

No

 

819,886

 

 

819,886

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

9.92%

 

6.50%

 

No

 

40,394

 

 

40,394

 

 

3,932,869

 

 

3,932,869

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

9.92%

 

6.50%

 

No

 

14,881

 

 

14,881

 

 

3,924,661

 

 

3,924,661

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

8.94%

 

8.75%

 

No

 

8,489

 

 

8,489

 

 

7,835,713

 

 

7,835,713

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Retirement Fund for Noncommissioned Officers and Specialists - Fosersoe

 

Peru

 

Soles

 

8.00%

 

7.84%

 

No

 

24,315

 

 

24,315

 

 

5,001,990

 

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

7.71%

 

7.56%

 

No

 

25,430

 

 

25,430

 

666,932

 

 

 

666,932

 

 

F-74



Table of Contents

 

·           Secured and Unsecured Liabilities by Company, continued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

ID No. 

 

 

 

 

 

 

 

Effective

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Secured/
Unsecured

 

Less than 90
days

 

More than 90 days

 

Total Current

 

One to Three Years

 

Three to Five Years

 

More than Five Years

 

Total Non-current

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Social Health Insurance - Essalud

 

Peru

 

Soles

 

8.32

%

8.16

%

No

 

29,390

 

 

29,390

 

770,809

 

 

 

770,809

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.35

%

7.22

%

No

 

23,074

 

 

23,074

 

2,890,532

 

 

 

2,890,532

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

8.16

%

8.00

%

No

 

137,526

 

 

137,526

 

 

3,468,639

 

 

3,468,639

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Horizonte

 

Peru

 

Soles

 

6.77

%

6.66

%

No

 

2,516,119

 

 

2,516,119

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

5.77

%

5.69

%

No

 

69,553

 

 

69,553

 

 

2,890,532

 

 

2,890,532

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

5.99

%

5.91

%

No

 

173,552

 

 

173,552

 

 

5,241,499

 

 

5,241,499

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

FCR — Macro Fund

 

Peru

 

Soles

 

6.06

%

5.97

%

No

 

44,894

 

 

44,894

 

2,890,532

 

 

 

2,890,532

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.06

%

6.94

%

No

 

3,897,275

 

 

3,897,275

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

6.67

%

6.56

%

No

 

44,894

 

 

44,894

 

 

3,854,043

 

 

3,854,043

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Horizonte

 

Peru

 

Soles

 

6.96

%

6.84

%

No

 

7,930,354

 

 

7,930,354

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

6.38

%

6.28

%

No

 

179,735

 

 

179,735

 

 

7,708,087

 

 

7,708,087

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

6.93

%

6.81

%

No

 

5,894,881

 

 

5,894,881

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

7.25

%

7.13

%

No

 

5,082,940

 

 

5,082,940

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

7.64

%

7.50

%

No

 

186,831

 

 

186,831

 

5,781,065

 

 

 

5,781,065

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Mapfre Peru Cia de Seguros

 

Peru

 

Soles

 

7.87

%

7.72

%

No

 

81,366

 

 

81,366

 

3,854,043

 

 

 

3,854,043

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

8.49

%

8.31

%

No

 

15,498

 

 

15,498

 

4,817,554

 

 

 

4,817,554

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

8.42

%

8.25

%

No

 

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

7.97

%

7.81

%

No

 

16,209

 

 

16,209

 

 

4,817,554

 

 

4,817,554

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

8.06

%

7.91

%

No

 

209,478

 

 

209,478

 

5,781,065

 

 

 

5,781,065

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

8.23

%

8.06

%

No

 

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

6.67

%

6.56

%

No

 

210,758

 

 

210,758

 

5,781,065

 

 

 

5,781,065

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.06

%

7.06

%

No

 

115,030

 

 

115,030

 

 

4,800,211

 

 

4,800,211

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

6.63

%

6.63

%

No

 

48,664

 

 

48,664

 

5,679,896

 

 

 

5,679,896

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.44

%

7.44

%

No

 

85,060

 

 

85,060

 

 

 

5,781,065

 

5,781,065

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Fondo Mi Vivienda

 

Peru

 

Soles

 

6.50

%

6.50

%

No

 

42,555

 

 

42,555

 

 

3,854,043

 

 

3,854,043

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

7.03

%

7.03

%

No

 

171,987

 

 

171,987

 

 

 

5,781,065

 

5,781,065

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

6.50

%

6.50

%

No

 

40,360

 

 

40,360

 

 

 

3,854,043

 

3,854,043

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Fifth Series A

 

Peru

 

Soles

 

7.03

%

7.03

%

No

 

124,955

 

 

124,955

 

 

 

3,854,043

 

3,854,043

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

oeds7

 

Argentina

 

Ar$

 

12.28

%

11.75

%

No

 

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

oeds7

 

Argentina

 

Ar$

 

12.28

%

11.75

%

No

 

15,571

 

3,963,560

 

3,979,131

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A-10 Bonds

 

Colombia

 

CPs

 

8.21

%

7.97

%

No

 

 

534,079

 

534,079

 

 

 

56,169,355

 

56,169,355

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B-103 Bonds

 

Colombia

 

CPs

 

8.33

%

8.33

%

No

 

 

3,654,924

 

3,654,924

 

 

 

45,470,431

 

45,470,431

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A102 Bonds

 

Colombia

 

CPs

 

8.21

%

7.97

%

No

 

 

101,729

 

101,729

 

 

 

9,747,283

 

9,747,283

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A5 Bonds

 

Colombia

 

CPs

 

5.32

%

5.22

%

No

 

 

116,036

 

116,036

 

 

13,223,871

 

 

13,223,871

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B10 Bonds

 

Colombia

 

CPs

 

8.97

%

8.69

%

No

 

 

575,302

 

575,302

 

 

 

42,811,747

 

42,811,747

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B15 Bonds

 

Colombia

 

CPs

 

9.29

%

8.99

%

No

 

 

205,704

 

205,704

 

 

 

14,844,758

 

14,844,758

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B09-09 Bonds

 

Colombia

 

CPs

 

9.10

%

8.80

%

No

 

 

1,416,305

 

1,416,305

 

 

 

58,362,634

 

58,362,634

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B12 Bonds

 

Colombia

 

CPs

 

9.30

%

9.00

%

No

 

 

592,993

 

592,993

 

 

 

23,960,242

 

23,960,242

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Commercial papers

 

Colombia

 

CPs

 

4.20

%

4.20

%

No

 

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

E5-09 Bonds

 

Colombia

 

CPs

 

9.27

%

9.27

%

No

 

 

1,146,419

 

1,146,419

 

 

24,666,371

 

 

24,666,371

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B7 Bonds

 

Colombia

 

CPs

 

9.31

%

9.00

%

No

 

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B72 Bonds

 

Colombia

 

CPs

 

9.31

%

9.00

%

No

 

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Foreign bonds

 

Colombia

 

CPs

 

10.17

%

10.17

%

No

 

 

2,288,195

 

2,288,195

 

 

 

24,072,581

 

24,072,581

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Quimbo bonds

 

Colombia 

 

CPs

 

10.17

%

10.17

%

No

 

 

16,443,475

 

16,443,475

 

 

 

172,990,913

 

172,990,913

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon — First Issuance S-1

 

USA

 

US$

 

7.96

%

7.96

%

No

 

3,507,440

 

 

3,507,440

 

 

 

105,516,202

 

105,516,202

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon — First Issuance S-2

 

USA

 

US$

 

7.40

%

7.40

%

No

 

1,121,609

 

 

1,121,609

 

 

 

36,254,989

 

36,254,989

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon — First Issuance S-3

 

USA

 

US$

 

8.26

%

8.26

%

No

 

710,395

 

 

710,395

 

 

 

15,584,934

 

15,584,934

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 264 Series-F

 

Chile

 

U.F.

 

6.44

%

6.44

%

No

 

31,548,592

 

 

31,548,592

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon - 144-A

 

USA

 

US$

 

8.50

%

8.50

%

No

 

7,225,533

 

 

7,225,533

 

206,726,825

 

 

 

206,726,825

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon - 144-A

 

USA

 

US$

 

8.83

%

8.83

%

No

 

3,731,750

 

 

3,731,750

 

 

102,843,263

 

 

102,843,263

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 317 Series-H

 

Chile

 

U.F.

 

7.17

%

7.17

%

No

 

 

5,653,703

 

5,653,703

 

9,274,316

 

9,274,316

 

51,798,587

 

70,347,219

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 318 Series-K

 

Chile

 

U.F.

 

3.86

%

3.86

%

No

 

 

699,402

 

699,402

 

 

 

88,931,329

 

88,931,329

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 522 Series-M

 

Chile

 

U.F.

 

4.82

%

4.82

%

No

 

 

436,109

 

436,109

 

 

 

218,509,846

 

218,509,846

 

94,271,000-3

 

Enersis

 

Chile

 

Foreign

 

Yankee Bonds 2016

 

USA

 

US$

 

7.76

%

7.40

%

No

 

 

799,582

 

799,582

 

 

133,177,054

 

 

133,177,054

 

94,271,000-3

 

Enersis

 

Chile

 

Foreign

 

Yankee Bonds 2026

 

USA

 

US$

 

7.76

%

6.60

%

No

 

 

2,450

 

2,450

 

 

 

445,474

 

445,474

 

94,271,000-3

 

Enersis

 

Chile

 

Foreign

 

Yankee Bonds 2014

 

USA

 

US$

 

7.69

%

7.38

%

No

 

6,142,514

 

 

6,142,514

 

189,274,248

 

 

 

189,274,248

 

94,271,000-3

 

Enersis

 

Chile

 

97,004,000-5

 

Bonds UF 269

 

Chile

 

U.F.

 

7.02

%

5.75

%

No

 

 

2,409,255

 

2,409,255

 

4,490,426

 

5,342,947

 

18,824,480

 

28,657,853

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Unsecured Bonds

 

91,218,618

 

151,567,139

 

242,785,757

 

687,373,937

 

503,771,010

 

1,248,768,956

 

2,439,913,903

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

ID No.

 

 

 

 

 

 

 

Effective

 

 

 

 

 

Current ThCh$

 

Non-current ThCh$

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Secured/
Unsecured

 

Less than 90
days

 

More than 90
 days

 

Total Current

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total Non-Current

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Social Health Insurance - Essalud

 

Peru

 

Soles

 

8.32

%

8.16

%

No

 

19,965

 

 

19,965

 

2,500,995

 

 

 

2,500,995

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.35

%

7.22

%

No

 

118,993

 

 

118,993

 

 

 

3,001,194

 

3,001,194

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

8.16

%

8.00

%

No

 

60,180

 

 

60,180

 

 

 

2,500,995

 

2,500,995

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Horizonte

 

Peru

 

Soles

 

6.77

%

6.66

%

No

 

3,432,135

 

 

3,432,135

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

5.77

%

5.69

%

No

 

150,163

 

 

150,163

 

 

 

4,535,138

 

4,535,138

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

5.99

%

5.91

%

No

 

38,844

 

 

38,844

 

2,500,995

 

 

 

2,500,995

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

FCR — Macro Fund

 

Peru

 

Soles

 

6.06

%

5.97

%

No

 

37,405

 

 

37,405

 

3,334,660

 

 

 

3,334,660

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.06

%

6.94

%

No

 

38,844

 

 

38,844

 

 

3,334,660

 

 

3,334,660

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

6.67

%

6.56

%

No

 

192,403

 

 

192,403

 

6,669,320

 

 

 

6,669,320

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Horizonte

 

Peru

 

Soles

 

6.96

%

6.84

%

No

 

155,513

 

 

155,513

 

 

6,669,320

 

 

6,669,320

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

6.38

%

6.28

%

No

 

98,477

 

 

98,477

 

5,001,990

 

 

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

6.93

%

6.81

%

No

 

161,653

 

 

161,653

 

5,001,990

 

 

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

7.25

%

7.13

%

No

 

3,401,208

 

 

3,401,208

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Integra

 

Peru

 

Soles

 

7.64

%

7.50

%

No

 

70,401

 

 

70,401

 

3,334,660

 

 

 

3,334,660

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Mapfre Peru Cia de Seguros

 

Peru

 

Soles

 

7.87

%

7.72

%

No

 

13,410

 

 

13,410

 

 

4,168,325

 

 

4,168,325

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

8.49

%

8.31

%

No

 

14,025

 

 

14,025

 

 

 

4,168,325

 

4,168,325

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

8.42

%

8.25

%

No

 

3,452,068

 

 

3,452,068

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

7.97

%

7.81

%

No

 

181,248

 

 

181,248

 

5,001,990

 

 

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

8.06

%

7.91

%

No

 

9,509

 

 

9,509

 

2,167,529

 

 

 

2,167,529

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

8.23

%

8.06

%

No

 

2,589,753

 

 

2,589,753

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

6.67

%

6.56

%

No

 

152,924

 

 

152,924

 

4,245,022

 

 

 

4,245,022

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.06

%

7.06

%

No

 

182,356

 

 

182,356

 

5,001,990

 

 

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

6.63

%

6.63

%

No

 

99,528

 

 

99,528

 

 

4,153,319

 

 

4,153,319

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

 

Soles

 

7.44

%

7.44

%

No

 

42,106

 

 

42,106

 

 

4,914,455

 

 

4,914,455

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Fondo Mi Vivienda

 

Peru

 

Soles

 

6.50

%

6.50

%

No

 

73,597

 

 

73,597

 

 

 

5,001,990

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

7.03

%

7.03

%

No

 

36,820

 

 

36,820

 

 

 

3,334,660

 

3,334,660

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Prima

 

Peru

 

Soles

 

6.50

%

6.50

%

No

 

148,809

 

 

148,809

 

 

 

5,001,990

 

5,001,990

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

Fifth Series A

 

Peru

 

Soles

 

7.03

%

7.03

%

No

 

34,921

 

 

34,921

 

 

 

3,334,660

 

3,334,660

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

oeds7

 

Argentina

 

Ar$

 

12.28

%

11.75

%

No

 

 

3,886,654

 

3,886,654

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

oeds7

 

Argentina

 

Ar$

 

12.28

%

11.75

%

No

 

 

3,849,436

 

3,849,436

 

3,862,274

 

 

 

3,862,274

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A-10 Bonds

 

Colombia

 

CPs

 

8.21

%

7.97

%

No

 

 

411,850

 

411,850

 

 

 

51,088,180

 

51,088,180

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B-103 Bonds

 

Colombia

 

CPs

 

8.33

%

8.33

%

No

 

 

2,810,154

 

2,810,154

 

 

 

42,837,829

 

42,837,829

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A102 Bonds

 

Colombia

 

CPs

 

8.21

%

7.97

%

No

 

 

78,448

 

78,448

 

 

 

9,384,105

 

9,384,105

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A5 Bonds

 

Colombia

 

CPs

 

5.32

%

5.22

%

No

 

 

83,357

 

83,357

 

 

 

12,027,617

 

12,027,617

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B10 Bonds

 

Colombia

 

CPs

 

8.97

%

8.69

%

No

 

 

449,458

 

449,458

 

 

 

38,938,924

 

38,938,924

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B15 Bonds

 

Colombia

 

CPs

 

9.29

%

8.99

%

No

 

 

161,483

 

161,483

 

 

 

13,501,876

 

13,501,876

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B09-09 Bonds

 

Colombia

 

CPs

 

9.10

%

8.80

%

No

 

 

1,108,613

 

1,108,613

 

 

 

53,083,052

 

53,083,052

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B12 Bonds

 

Colombia

 

CPs

 

9.30

%

9.00

%

No

 

 

465,607

 

465,607

 

 

 

21,792,758

 

21,792,758

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Commercial papers

 

Colombia

 

CPs

 

4.20

%

4.20

%

No

 

 

17,113,595

 

17,113,595

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

E5-09 Bonds

 

Colombia

 

CPs

 

9.27

%

9.27

%

No

 

 

1,042,712

 

1,042,712

 

 

 

22,435,009

 

22,435,009

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B7 Bonds

 

Colombia

 

CPs

 

9.31

%

9.00

%

No

 

 

44,319,708

 

44,319,708

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B72 Bonds

 

Colombia

 

CPs

 

9.31

%

9.00

%

No

 

 

14,773,236

 

14,773,236

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Foreign bonds

 

Colombia

 

CPs

 

10.17

%

10.17

%

No

 

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Quimbo bonds

 

Colombia 

 

CPs

 

10.17

%

10.17

%

No

 

 

 

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon — First Issuance S-1

 

USA

 

US$

 

7.96

%

7.96

%

No

 

3,161,628

 

 

3,161,628

 

 

 

94,921,874

 

94,921,874

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon — First Issuance S-2

 

USA

 

US$

 

7.40

%

7.40

%

No

 

1,011,025

 

 

1,011,025

 

 

 

32,652,675

 

32,652,675

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon — First Issuance S-3

 

USA

 

US$

 

8.26

%

8.26

%

No

 

640,355

 

 

640,355

 

 

 

13,515,600

 

13,515,600

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 264 Series-F

 

Chile

 

U.F.

 

6.44

%

6.44

%

No

 

1,091,599

 

321,834

 

1,413,433

 

1,609,167

 

2,252,833

 

25,121,867

 

28,983,867

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon - 144-A

 

USA

 

US$

 

8.50

%

8.50

%

No

 

6,513,139

 

 

6,513,139

 

185,675,099

 

 

 

185,675,099

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Foreign

 

The Bank of New York Mellon - 144-A

 

USA

 

US$

 

8.83

%

8.83

%

No

 

3,363,822

 

 

3,363,822

 

 

92,366,575

 

 

92,366,575

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 317 Series-H

 

Chile

 

U.F.

 

7.17

%

7.17

%

No

 

 

5,497,845

 

5,497,845

 

8,925,508

 

8,925,508

 

54,281,364

 

72,132,380

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 318 Series-K

 

Chile

 

U.F.

 

3.86

%

3.86

%

No

 

 

673,096

 

673,096

 

 

 

85,561,441

 

85,561,441

 

91,081,000-6

 

Endesa Chile

 

Chile

 

97,004,000-5

 

Banco Santander Chile - 522 Series-M

 

Chile

 

U.F.

 

4.82

%

4.82

%

No

 

 

419,706

 

419,706

 

 

 

210,717,524

 

210,717,524

 

94,271,000-3

 

Enersis

 

Chile

 

Foreign

 

Yankee Bonds 2016

 

USA

 

US$

 

7.76

%

7.40

%

No

 

 

720,747

 

720,747

 

 

 

120,393,171

 

120,393,171

 

94,271,000-3

 

Enersis

 

Chile

 

Foreign

 

Yankee Bonds 2026

 

USA

 

US$

 

7.76

%

6.60

%

No

 

 

2,209

 

2,209

 

 

 

401,553

 

401,553

 

94,271,000-3

 

Enersis

 

Chile

 

Foreign

 

Yankee Bonds 2014

 

USA

 

US$

 

7.69

%

7.38

%

No

 

5,536,900

 

 

5,536,900

 

 

171,324,624

 

 

171,324,624

 

94,271,000-3

 

Enersis

 

Chile

 

97,004,000-5

 

Bonds UF 269

 

Chile

 

U.F.

 

7.02

%

5.75

%

No

 

 

2,201,591

 

2,201,591

 

4,009,551

 

4,806,093

 

20,746,252

 

29,561,896

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Unsecured Bonds

 

51,063,813

 

230,588,521

 

281,652,334

 

480,282,879

 

419,494,691

 

1,139,293,178

 

2,039,070,748

 

 

Appendix No.4, letter b) presents additional information on financial debt which includes a projection of future cash flows (undiscounted) that the Group will have to disburse to settle the secured and unsecured obligations detailed above

 

F-75



Table of Contents

 

·      Detail of Financial Lease Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

ID No. Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Less than
90 days

 

More than 90
days

 

Total
Current

 

One to Three
Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

91,081,000-6

 

Endesa Chile

 

Chile

 

87,509,100-K

 

Leasing Abengoa Chile

 

Chile

 

US$

 

6.50

%

1,041,741

 

 

1,041,741

 

2,291,023

 

2,598,536

 

13,765,541

 

18,655,100

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Scotiabank

 

Peru

 

US$

 

2.02

%

1,918,477

 

6,218,565

 

8,137,042

 

10,519,276

 

14,415,305

 

11,395,943

 

36,330,524

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,976,410-5

 

Gasred S,A,

 

Chile

 

US$

 

8.27

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

BBVA

 

Peru

 

Soles

 

6.30

%

579,527

 

3,648,359

 

4,227,886

 

2,859,893

 

 

 

2,859,893

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

COMAFI

 

Argentina

 

Ar$

 

21.19

%

121,499

 

280,084

 

401,583

 

593,623

 

 

 

593,623

 

 

 

 

 

 

 

 

 

Leasing Total

 

3,661,244

 

10,147,008

 

13,808,252

 

16,263,815

 

17,013,841

 

25,161,484

 

58,439,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

ID No. Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to Three
Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

91,081,000-6

 

Endesa Chile

 

Chile

 

87,509,100-K

 

Leasing Abengoa Chile

 

Chile

 

US$

 

6.50

%

 

881,720

 

881,720

 

3,004,174

 

2,342,336

 

12,408,341

 

17,754,851

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Banco Scotiabank

 

Peru

 

US$

 

2.02

%

1,877,853

 

5,562,774

 

7,440,627

 

12,096,296

 

11,246,668

 

16,687,463

 

40,030,427

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,976,410-5

 

Gasred S,A,

 

Chile

 

US$

 

8.27

%

 

249,450

 

249,450

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

BBVA

 

Peru

 

Soles

 

6.30

%

448,208

 

713,588

 

1,161,796

 

2,406,791

 

 

 

2,406,791

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

COMAFI

 

Argentina

 

Ar$

 

21.19

%

 

460,392

 

460,392

 

947,990

 

 

 

947,990

 

 

 

 

 

 

 

 

 

Leasing Total

 

2,326,061

 

7,867,924

 

10,193,985

 

18,455,251

 

13,589,004

 

29,095,804

 

61,140,059

 

 

Appendix No.4 letter c) presents additional information on financial lease obligations which includes a projection of future cash flows (undiscounted) that the Group will have to disburse to settle these obligations.

 

·      Detail of Other Obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

ID No. Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to Three
Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (secured debt)

 

Argentina

 

US$

 

7.42

%

7,749,998

 

14,969,290

 

22,719,288

 

12,851,153

 

37,735,332

 

 

50,586,485

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (unsecured debt)

 

Argentina

 

US$

 

7.42

%

 

13,925,511

 

13,925,511

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Others

 

Argentina

 

Ar$

 

11.50

%

679,866

 

1,133,110

 

1,812,976

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

4.74

%

27

 

 

27

 

 

 

 

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,963,440-6

 

SC GROUP

 

Chile

 

US$

 

7.50

%

10,104,537

 

 

10,104,537

 

 

 

 

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,963,440-6

 

SC GROUP

 

Chile

 

US$

 

N/A

 

1,092,804

 

 

1,092,804

 

 

 

 

 

96,589,170-6

 

Pangue

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

N/A

 

2

 

 

2

 

 

 

 

 

96,827,970-K

 

Endesa Eco

 

Chile

 

96,601,250-1

 

Inversiones Centinela S,A,

 

Chile

 

US$

 

N/A

 

3,929,271

 

 

3,929,271

 

 

 

 

 

94,271,000-3

 

Enersis

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

N/A

 

 

3,958

 

3,958

 

 

 

 

 

96,800,570-7

 

Chilectra

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

N/A

 

 

1,235

 

1,235

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Eletrobrás

 

Brazil

 

Reais

 

7.15

%

205,853

 

613,419

 

819,272

 

2,035,832

 

2,239,892

 

2,816,907

 

7,092,631

 

Foreign

 

Ampla Energía

 

Brazil

 

Foreign

 

Bndes

 

Brazil

 

Reais

 

9.43

%

4,941,520

 

10,526,077

 

15,467,597

 

23,343,601

 

22,203,629

 

22,367,250

 

67,914,480

 

Foreign

 

Endesa Brasil

 

Brazil

 

Foreign

 

IFC

 

Brazil

 

US$

 

N/A

 

 

 

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Eletrobras

 

Brazil

 

Reais

 

6.68

%

1,289,715

 

3,067,631

 

4,357,346

 

6,534,103

 

5,634,274

 

11,052,898

 

23,221,275

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Banco do Brazil

 

Brazil

 

US$

 

4.66

%

16,411

 

113,158

 

129,569

 

108,803

 

 

1,448,799

 

1,557,602

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

BEI

 

Brazil

 

US$

 

5.39

%

 

4,532,108

 

4,532,108

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Banco do Brazil

 

Brazil

 

Reais

 

15.16

%

1,049,301

 

3,073,192

 

4,122,493

 

5,366,340

 

 

 

5,366,340

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

BNDES

 

Brazil

 

Reais

 

10.03

%

5,567,428

 

16,072,830

 

21,640,258

 

27,967,533

 

 

 

27,967,533

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Banco do Nordeste

 

Brazil

 

Reais

 

7.75

%

1,975,303

 

6,454,541

 

8,429,844

 

24,074,744

 

5,911,192

 

6,650,091

 

36,636,027

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Faelce

 

Brazil

 

Reais

 

13.87

%

 

3,176,291

 

3,176,291

 

4,764,438

 

 

 

4,764,438

 

 

 

 

 

 

 

 

 

Total Other Obligations

 

38,602,036

 

77,662,351

 

116,264,387

 

107,046,547

 

73,724,319

 

44,335,945

 

225,106,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No. (RUT)

 

Company

 

Country

 

ID No. Financial
Institution

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to Three
Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (secured debt)

 

Argentina

 

US$

 

7.42

%

17,408,628

 

8,223,739

 

25,632,367

 

 

37,523,997

 

 

37,523,997

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (unsecured debt)

 

Argentina

 

US$

 

7.42

%

 

 

 

 

12,332,589

 

 

12,332,589

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Others

 

Argentina

 

Ar$

 

11.50

%

1,542,295

 

1,517,680

 

3,059,975

 

1,011,826

 

 

 

1,011,826

 

91,081,000-6

 

Endesa Chile

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

4.74

%

 

894

 

894

 

 

 

 

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,963,440-6

 

SC GROUP

 

Chile

 

US$

 

7.50

%

17,550,375

 

 

17,550,375

 

792,809

 

 

 

792,809

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,963,440-6

 

SC GROUP

 

Chile

 

US$

 

N/A

 

 

 

 

 

 

 

 

96,589,170-6

 

Pangue

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

N/A

 

 

 

 

 

12,395,250

 

 

12,395,250

 

96,827,970-K

 

Endesa Eco

 

Chile

 

96,601,250-1

 

Inversiones Centinela S,A,

 

Chile

 

US$

 

N/A

 

 

 

 

 

 

 

 

94,271,000-3

 

Enersis

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

N/A

 

 

821

 

821

 

 

 

 

 

96,800,570-7

 

Chilectra

 

Chile

 

N/A

 

Others

 

Chile

 

Ch$

 

N/A

 

 

1,180

 

1,180

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Foreign

 

Eletrobrás

 

Brazil

 

Reais

 

7.15

%

96,367

 

410,814

 

507,181

 

1,190,260

 

1,190,260

 

1,775,735

 

4,156,255

 

Foreign

 

Ampla Energía

 

Brazil

 

Foreign

 

Bndes

 

Brazil

 

Reais

 

9.43

%

8,353,041

 

17,646,086

 

25,999,127

 

10,399,296

 

531,167

 

 

10,930,463

 

Foreign

 

Endesa Brasil

 

Brazil

 

Foreign

 

IFC

 

Brazil

 

US$

 

N/A

 

 

51,906,330

 

51,906,330

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Eletrobras

 

Brazil

 

Reais

 

6.68

%

28,592

 

125,856

 

154,448

 

167,212

 

32,658

 

1,304,607

 

1,504,477

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Banco do Brazil

 

Brazil

 

US$

 

4.66

%

233,456

 

3,915,570

 

4,149,026

 

3,915,570

 

 

 

3,915,570

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

BEI

 

Brazil

 

US$

 

5.39

%

1,106,146

 

3,547,766

 

4,653,912

 

7,202,141

 

4,305,798

 

9,066,992

 

20,574,931

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Banco do Brazil

 

Brazil

 

Reais

 

15.16

%

967,059

 

2,757,153

 

3,724,212

 

8,054,776

 

976,090

 

 

9,030,866

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

BNDES

 

Brazil

 

Reais

 

10.03

%

6,439,374

 

15,673,356

 

22,112,730

 

35,333,122

 

13,847,857

 

 

49,180,979

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Banco do Nordeste

 

Brazil

 

Reais

 

7.75

%

1,982,611

 

5,722,717

 

7,705,328

 

17,821,201

 

12,798,992

 

 

30,620,193

 

Foreign

 

Coelce

 

Brazil

 

Foreign

 

Faelce

 

Brazil

 

Reais

 

13.87

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Other Obligations

 

55,707,944

 

111,449,962

 

167,157,906

 

85,888,213

 

95,934,658

 

12,147,334

 

193,970,205

 

 

Appendix No.4 letter d) presents additional information on other obligations which includes a projection of future cash flows (undiscounted) that the Group will have to disburse to settle these obligations.

 

F-76



Table of Contents

 

18.5 Hedged debt

 

Of Enersis’ US dollar denominated debt, as of December 31, 2011, ThCh$ 739,686,386 is related to future cash flow hedges for the Group’s US dollar-linked operating income (see Note 3.m). As of December 31, 2010, this amount totaled ThCh$ 679,999,810.

 

The following table details movements in “Reserve of cash flow hedges” during 2011 and 2010 due to exchange differences of this debt:

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Balance in hedging reserves (hedging income) at the beginning of the year, net

 

67,748,527

 

60,346,205

 

(61,905,837

)

Foreign currency exchange differences recorded in equity, net

 

(28,520,464

)

15,654,909

 

126,579,938

 

Recognition of foreign currency exchange differences in profit or loss, net

 

(9,306,696

)

(8,252,587

)

(4,327,896

)

Foreign currency translation differences

 

633,136

 

 

 

Balance in hedging reserves (hedging income) at the end of the year, net

 

30,554,503

 

67,748,527

 

60,346,205

 

 

18.6                Other information

 

As of December 31, 2011 and 2010, the Enersis Group has long-term lines of credit available for use amounting to ThCh$ 238,832,000 and ThCh$ 242,750,000, respectively.

 

Various of the Company’s and its subsidiaries’ credit facilities contain certain financial ratio covenants, customary In these types of contracts. These agreements also include affirmative and negative covenants that require ongoing monitoring. Additionally, there are certain restrictions in the events of default sections that also require compliance.

 

Some of Enersis’ and Endesa Chile’s credit facilities include cross default provisions. Regarding the provision affecting Enersis, the loan subscribed on December 2009 under New York jurisdiction and that matures December 2012, stipulates that a cross default arises when Enersis, Chilectra or Endesa Chile is in arrears with any one of its debt repayments, whether on interest or on the principal. There have been no disbursements on this syndicated loan to date.  Endesa Chile’s loan, syndicated the State of New York law, subscribed in 2008 and expiring in 2014, and which contains a disbursed balance of US$ 200 million to date, does not make reference to Endesa Chile’s subsidiaries, so cross default can only originate if Endesa Chile defaults on other of its own debt. For debt repayments to become accelerated due to cross default, the amount in default must exceed US$ 50 million, or its equivalent in other currencies.  Additionally, other conditions must be met before debt repayments can be accelerated, including expiration of the grace period (if any) and a formal notice documenting intention to accelerate debt repayment from the lenders that represent more than 50% of the balance owed under the credit facility. Additionally, in December 2009, both Enersis and Endesa Chile subscribed loans under Chilean law that stipulate that a cross default will arise only by the debtor’s default.  In these loans, the amount in default must also exceed the US$ 50 million threshold aforementioned or its equivalent in foreign currency.  Note that since their subscription, these credit facilities have never been disbursed.

 

Regarding Enersis’ and Endesa Chile’s bonds registered with the U.S. SEC, commonly known as “Yankee Bonds,” the cross default for nonpayment can arise from other debt affecting the same company, or from any of its Chilean subsidiaries, regardless of the amount, as long as the principal that originated the cross default exceeds US$ 30 million, or its equivalent in other currency.  The acceleration of the debt repayment caused by the cross default provision does not happen automatically; instead, bondholders of at least 25% of a certain series of the Yankee Bonds must demand this.  Additionally, the bankruptcy or insolvency of a foreign subsidiary does not have a contractual impact on Enersis’ and Endesa Chile’s Yankee Bonds.

 

Enersis’ and Endesa Chile’s Chilean bonds stipulate that a cross default can only arise if the “Issuer” of the debt instrument (as defined in the debt agreement) is in default.  Furthermore, the acceleration of the debt repayment must be requested by at least 50% of the bondholders of a particular series.

 

As of December 31, 2011 and December 31, 2010, Enersis S.A., Endesa Chile, and their respective subsidiaries were in full compliance with all above-described financial and other covenants and restrictions.

 

F-77



Table of Contents

 

19.       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 corporate governance standards.

 

·                           Strict compliance with all the Group’s internal policies.

 

·                           The Group’s Risk Committee is the organization in charge of defining, approving, and updating the basic principles that are to inspire actions taken regarding risk.

 

·                           Risk Governance is organized operationally through the Risk Control and Risk Management areas, which are two independent functions.

 

·                           Each business and corporate area determines:

 

I.                     The markets and product areas in which it will 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.

 

·                              Business limits are ratified by the Group’s Risk Committee.

 

·                              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 Enersis’ policies, standards, and procedures.

 

19.1.           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.

 

In compliance with the current interest rate hedging policy, the proportion of fixed debt and/or hedged debt over the net total debt was 62% as of December 31, 2011.

 

Depending on the Group’s estimates and on 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 at fixed rate.

 

The financial debt structure of the Group detailed by fixed, hedged, and floating rate debt, net of hedging derivative instruments, is as follows:

 

F-78



Table of Contents

 

Net position:

 

 

 

12-31-2011

 

12-31-2010

 

 

 

%

 

%

 

Fixed interest rate

 

62

%

51

%

Floating interest rate

 

38

%

49

%

Total

 

100

%

100

%

 

19.2.           Exchange rate risk

 

Exchange rate risks involve basically the following transactions:

 

·                  Debt contracted by the Group’s companies that is denominated in a foreign currency, when the Company’s contribution margin is not highly indexed to such foreign currency.

 

·                  Payments to be made in international markets for the acquisition of project-related materials.

 

·                  Group company income directly linked to dollar changes.

 

·                  Cash flows from foreign subsidiaries to the Chilean parent company, 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 seeks to refinance debt in the functional currency of each of the Group’s companies.

 

19.3.           Commodities risk

 

The Group has a risk exposure to price changes 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 company 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 and includes risk mitigation terms in certain contracts with unregulated customers.

 

Considering the operating conditions faced by the power generation market in Chile, with drought and highly volatile oil prices, the Group is constantly verifying the advisability of hedging against increases in the price of Brent crude oil. As of December 31, 2011, there are no hedging instruments in effect, and the hedging used in the past has been in specific cases and for fairly insignificant amounts. The Group does not rule out use of this type of instrument in the future.

 

F-79



Table of Contents

 

19.4.           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 18 and 20, and Appendix No.4.

 

As of December 31, 2011, the Group has cash and cash equivalent totaling ThCh$ 1,219,921,268 and unconditionally available lines of credits totaling ThCh$ 238,832,000. As of December 31, 2010, the Group had ThCh$ 961,355,037 in cash and cash equivalents and ThCh$ 242,750,000 in unconditional available lines of credit.

 

19.5.           Credit risk

 

Given the current economic climate, the Group has been carefully following 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 both the electricity generating and distribution lines of business.

 

In our electricity generating business, some countries’ regulations allow the suspension of 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 for 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) with thresholds established for each entity.

 

Banks that have received investment grade ratings from at least two of the three major international rating agencies (Moody’s, S&P, and Fitch) are selected for making investments.

 

Investments are backed with treasury bonds from the countries in which the company operates and/or with commercial papers issued by the highest rated banks; wherever possible and when market conditions permit, the treasury bonds are preferred.

 

Derivative instruments are entered into with entities with solid creditworthiness; approximately 80% of derivative transactions are performed entities rated A or higher.

 

F-80



Table of Contents

 

19.6.           Risk measurement

 

The Enersis Group measures the Value at Risk (VaR) of its debt positions and financial derivatives in order to ensure that the risk assumed by the company remains consistent with the risk exposure defined by Management, thereby reducing volatility in the income statement.

 

The portfolio of positions included in calculating the current Value at Risk consists of the following:

 

·                               Debt

 

·                                Financial derivatives

 

The VaR determined represents the potential loss in value of the portfolio of positions described above in one day 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 including:

 

·                                U.S. dollar Libor interest rate.

 

·                                The customary local indices used in the banking industry for debt, considering the various currencies in which our companies operate.

 

·                                The exchange rates of the various currencies used in the calculation.

 

The calculation of VaR is based on generating possible future scenarios (at one day) of market values (both spot and term) for the risk variables, using Bootstrapping simulations. The number of scenarios generated ensures compliance with the simulation convergence criteria. The table of volatilities and correlations between the various risk variables calculated based on the historical values of the logarithmic price return has been applied to simulate the future price scenario.

 

Once the price scenarios have been obtained, the fair value of the portfolio is calculated using such scenarios, thereby obtaining a distribution of possible values at one day. The one-day 95%-confidence VaR number is calculated as the 5% percentile of the potential increases in the fair value of the portfolio in one day.

 

The various debt positions and financial derivatives included in the calculation have been valued consistently using the financial capital calculation methodology reported to Management.

 

Taking into account the assumptions described above, the Value at Risk of the previously discussed positions, broken down by type of position, is shown in the following table.

 

 

 

12-31-2011

 

12-31-2010

 

Financial Positions

 

ThCh$

 

ThCh$

 

Interest rate

 

41,560,004

 

38,847,459

 

Exchange rate

 

3,602,591

 

539,575

 

Correlation

 

(310,050

)

(2,695,024

)

Total

 

44,852,545

 

36,692,010

 

 

The Value at Risk positions have varied during the 2011 and 2010 fiscal years depending on the start/maturity of operations throughout each year.

 

F-81



Table of Contents

 

20.       FINANCIAL INSTRUMENTS

 

20.1              Financial instruments, classified by type and category

 

a)                           The detail of financial assets, classified by type and category, as of December 31, 2011 and 2010, is as follows:

 

 

 

December 31, 2011

 

 

 

Financial assets
held for trading

ThCh$

 

Financial assets at
fair value with
change in net
income
ThCh$

 

Held-to-maturity
investments

ThCh$

 

Loans and
receivables

ThCh$

 

Available-for-sale
financial assets

ThCh$

 

Hedge derivatives
ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

47,504

 

 

 

 

 

748,078

 

Other financial assets

 

 

 

 

1,013,028,618

 

 

 

Total Current

 

47,504

 

 

 

1,013,028,618

 

 

748,078

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

 

 

 

 

2,892,655

 

 

Derivative instruments

 

 

 

 

 

 

12,178,355

 

Other financial assets

 

 

 

20,793,960

 

444,818,541

 

 

 

Total Non-current

 

 

 

20,793,960

 

444,818,541

 

2,892,655

 

12,178,355

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

47,504

 

 

20,793,960

 

1,457,847,159

 

2,892,655

 

12,926,433

 

 

 

 

December 31, 2010

 

 

 

Financial assets
held for trading
ThCh$

 

Financial assets at
fair value with
change in net
income
ThCh$

 

Held-to-maturity
investments
ThCh$

 

Loans and
receivables
ThCh$

 

Available-for-sale
financial assets
ThCh$

 

Hedge derivatives
ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative instruments

 

17,551

 

 

 

 

 

64,518

 

Other financial assets

 

 

 

7,735,440

 

1,058,569,847

 

 

 

Total Current

 

17,551

 

 

7,735,440

 

1,058,569,847

 

 

64,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity instruments

 

 

 

 

 

2,511,197

 

 

Derivative instruments

 

91,262

 

 

 

 

 

27,212,944

 

Other financial assets

 

 

 

29,461,230

 

319,907,351

 

 

 

Total Non-current

 

91,262

 

 

29,461,230

 

319,907,351

 

2,511,197

 

27,212,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

108,813

 

 

37,196,670

 

1,378,477,198

 

2,511,197

 

27,277,462

 

 

b)                           The detail of financial liabilities, classified by type and category, as of December 31, 2011 and 2010, is as follows:

 

 

 

December 31, 2011

 

 

 

Financial liabilities held
for trading
ThCh$

 

Financial liabilities at
fair value with
change in net income
ThCh$

 

Loans and payables
ThCh$

 

Hedge derivatives
ThCh$

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing loans

 

11,601,335

 

3,929,271

 

646,444,125

 

 

Derivative instruments

 

807,105

 

 

 

6,200,643

 

Other financial liabilities

 

 

 

1,395,341,923

 

 

Total Current

 

12,408,440

 

3,929,271

 

2,041,786,048

 

6,200,643

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing loans

 

13,215,469

 

 

3,035,982,494

 

 

Derivative instruments

 

 

 

 

212,913,735

 

Other financial liabilities

 

 

 

23,548,235

 

 

Total Non-current

 

13,215,469

 

 

3,059,530,729

 

212,913,735

 

 

 

 

 

 

 

 

 

 

 

Total

 

25,623,909

 

3,929,271

 

5,101,316,777

 

219,114,378

 

 

 

 

December 31, 2010

 

 

Financial liabilities held
for trading

 

Financial liabilities at
fair value with
change in net income

 

Loans and payables

 

Hedge derivatives

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing loans

 

6,509,732

 

 

646,469,760

 

 

Derivative instruments

 

 

 

 

10,002,909

 

Other financial liabilities

 

 

 

1,375,307,875

 

 

Total Current

 

6,509,732

 

 

2,021,777,635

 

10,002,909

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing loans

 

15,171,516

 

12,395,250

 

2,736,255,564

 

 

Derivative instruments

 

 

 

 

240,113,443

 

Other financial liabilities

 

 

 

49,341,676

 

 

Total Non-current

 

15,171,516

 

12,395,250

 

2,785,597,240

 

240,113,443

 

 

 

 

 

 

 

 

 

 

 

Total

 

21,681,248

 

12,395,250

 

4,807,374,875

 

250,116,352

 

 

F-82



Table of Contents

 

20.2              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 hedge instruments are recorded at fair value with changes in net income (assets held for trading).

 

a)                           Assets and liabilities for hedge derivative instruments

 

As of December 31, 2011 and 2010, financial derivative transactions that qualify as hedge instruments resulted in recognition of the following assets and liabilities in the statement of financial position:

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

Current

 

Non-current

 

Current

 

Non-current

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest rate hedge:

 

 

2,792,448

 

119,964

 

7,048,868

 

64,518

 

1,825,059

 

661,966

 

4,878,454

 

Cash flow hedge

 

 

2,792,448

 

119,964

 

7,048,868

 

64,518

 

1,825,059

 

661,966

 

4,878,454

 

Exchange rate hedge:

 

748,078

 

9,385,907

 

6,080,679

 

205,864,867

 

 

25,387,885

 

9,340,943

 

235,234,989

 

Cash flow hedge

 

748,078

 

9,385,907

 

3,070,825

 

201,717,556

 

 

25,387,885

 

3,867,323

 

229,257,717

 

Fair value hedge

 

 

 

3,009,854

 

4,147,311

 

 

 

5,473,620

 

5,977,272

 

Total

 

748,078

 

12,178,355

 

6,200,643

 

212,913,735

 

64,518

 

27,212,944

 

10,002,909

 

240,113,443

 

 

·                                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
12-31-2011

 

Fair Value of
Hedged Instruments
12-31-2010

 

Type of Risks
Hedged

 

 

 

 

 

 

 

 

 

 

 

 

 

SWAP

 

Interest rate

 

Bank borrowings

 

(4,376,384

)

(3,715,361

)

Cash flow

 

SWAP

 

Exchange rate

 

Bank borrowings

 

 

(509,567

)

Cash flow

 

SWAP

 

Exchange rate

 

Bank borrowings

 

(7,157,165

)

(11,450,892

)

Fair value

 

SWAP

 

Exchange rate

 

Unsecured obligations (bonds)

 

(194,654,396

)

(207,163,070

)

Cash flow

 

 

At the close of the 2011 and 2010 fiscal years, the Group has not recognized significant gains or losses for ineffective cash flow hedges.

 

For fair value hedges the gain or losses recognized on the hedging instrument and on the underlying hedged item is detailed in the following table:

 

 

 

December 31, 2011

 

December 31, 2010

 

December 31, 2009

 

 

 

Gain
ThCh$

 

Loss
ThCh$

 

Gain
ThCh$

 

Loss
ThCh$

 

Gain
ThCh$

 

Loss
ThCh$

 

Hedging instrument

 

4,034,969

 

 

3,788,165

 

 

 

9,435,859

 

Hedged item

 

 

4,763,189

 

 

6,749,098

 

7,893,882

 

 

TOTAL

 

4,034,969

 

4,763,189

 

3,788,165

 

6,749,098

 

7,893,882

 

9,435,859

 

 

F-83



Table of Contents

 

b)                           Financial derivative instrument assets and liabilities at fair value with changes in net income

 

As of December 31, 2011 and 2010, financial derivative transactions recorded at fair value with changes in net income, resulted in the recognition of the following assets and liabilities in the statement of financial position:

 

 

 

December 31, 2011

 

December 31, 2010

 

 

 

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 instruments

 

47,504

 

807,105

 

 

 

17,551

 

 

91,262

 

 

 

c)                            Other information on derivatives:

 

The following tables present the fair value of hedging and non-hedging derivatives entered into by the Group as well as the remaining contractual maturities as of December 31, 2011 and 2010:

 

 

 

December 31, 2011

 

 

 

 

 

Notional value

 

 

 

Fair Value

 

Less than 1 year

 

1-2 years

 

2-3 years

 

3-4 Years

 

4-5 Years

 

Subsequent
years

 

Total

 

Financial Derivatives

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest rate hedge:

 

(4,376,384

)

10,780,523

 

7,125,818

 

125,247,877

 

6,893,698

 

5,292,723

 

8,368,224

 

163,708,863

 

Cash flow hedge

 

(4,376,384

)

10,780,523

 

7,125,818

 

125,247,877

 

6,893,698

 

5,292,723

 

8,368,224

 

163,708,863

 

Exchange rate hedge:

 

(201,811,561

)

29,287,450

 

10,912,595

 

499,430,704

 

2,091,618

 

211,163,933

 

 

752,886,300

 

Cash flow hedge

 

(194,654,396

)

23,473,223

 

9,147,062

 

497,538,936

 

64,588

 

211,163,933

 

 

741,387,742

 

Fair value hedge

 

(7,157,165

)

5,814,227

 

1,765,533

 

1,891,768

 

2,027,030

 

 

 

11,498,558

 

Derivatives not designated for hedge accounting

 

(759,601

)

17,569,294

 

 

 

 

 

 

17,569,294

 

TOTAL

 

(206,947,546

)

57,637,267

 

18,038,413

 

624,678,581

 

8,985,316

 

216,456,656

 

8,368,224

 

934,164,457

 

 

 

 

December 31, 2010

 

 

 

 

 

Notional value

 

 

 

Fair value

 

Less than 1 year

 

1-2 years

 

2-3 Years

 

3-4 Years

 

4-5 Years

 

Subsequent
years

 

Total

 

Financial Derivatives

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest rate hedge:

 

(3,650,843

)

16,841,269

 

 

10,670,628

 

107,488,844

 

6,314,801

 

13,385,086

 

154,700,628

 

Cash flow hedge

 

(3,650,843

)

16,841,269

 

 

10,670,628

 

107,488,844

 

6,314,801

 

13,385,086

 

154,700,628

 

Exchange rate hedge:

 

(219,188,047

)

7,219,945

 

13,573,114

 

 

462,159,584

 

9,023,829

 

203,222,043

 

695,198,515

 

Cash flow hedge

 

(207,737,155

)

7,219,945

 

4,680,100

 

 

462,159,584

 

 

203,222,043

 

677,281,672

 

Fair value hedge

 

(11,450,892

)

 

8,893,014

 

 

 

9,023,829

 

 

17,916,843

 

Derivatives not designated for hedge accounting

 

108,813

 

72,537

 

 

 

 

 

 

72,537

 

TOTAL

 

(222,730,077

)

24,133,751

 

13,573,114

 

10,670,628

 

569,648,428

 

15,338,630

 

216,607,129

 

849,971,680

 

 

The hedging and non-hedging derivatives contractual maturities do not represent the total Group’s risks exposure, as the amounts presented in the above tables have been drawn up based on undiscounted contractual cash inflows and outflows for their settlement.

 

F-84



Table of Contents

 

20.3              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.5.

 

The following table presents financial assets and liabilities measured at fair value as of December 31, 2011 and 2010:

 

Financial Instruments measured at Fair Value

 

Fair Value measured at end of reporting
period using:

 

 

12-31-2011

 

Level 1

 

Level 2

 

Level 3

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

Cash flow hedge derivatives

 

12,926,433

 

 

12,926,433

 

 

Derivatives not designated for hedge accounting

 

47,504

 

 

47,504

 

 

Available-for-sale financial assets, non-current

 

86,852

 

86,852

 

 

 

Total

 

13,060,789

 

86,852

 

12,973,937

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

Cash flow hedge derivatives

 

211,957,213

 

 

211,957,213

 

 

Fair value hedge derivatives

 

7,157,165

 

 

7,157,165

 

 

Derivatives not designated for hedge accounting

 

807,105

 

 

807,105

 

 

Interest-bearing borrowings, short term

 

11,601,335

 

 

11,601,335

 

 

Interest-bearing borrowings, long-term

 

13,215,469

 

 

13,215,469

 

 

 

Other non-current financial liabilities

 

3,929,271

 

 

 

3,929,271

 

Total

 

248,667,558

 

 

244,738,287

 

3,929,271

 

 

Financial Instruments measured at Fair Value

 

Fair Value measured at end of reporting
period using:

 

 

12-31-2010

 

Level 1

 

Level 2

 

Level 3

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Financial Assets

 

 

 

 

 

 

 

 

 

Cash flow hedge derivatives

 

27,277,462

 

 

27,277,462

 

 

Derivatives not designated for hedge accounting

 

108,813

 

 

108,813

 

 

Available-for-sale financial assets, non-current

 

88,909

 

88,909

 

 

 

Total

 

27,475,184

 

88,909

 

27,386,275

 

 

Financial Liabilities

 

 

 

 

 

 

 

 

 

Cash flow hedge derivatives

 

238,665,460

 

 

238,665,460

 

 

Fair value hedge derivatives

 

11,450,892

 

 

11,450,892

 

 

Derivatives not designated for hedge accounting

 

6,509,732

 

 

6,509,732

 

 

Interest-bearing borrowings, short term

 

15,171,516

 

 

15,171,516

 

 

Other non-current financial liabilities

 

12,395,250

 

 

 

12,395,250

 

Total

 

284,192,850

 

 

271,797,600

 

12,395,250

 

 

20.3.1              The following is the reconciliation between opening and closing balances for financial instruments whose fair value is classified at level 3:

 

Non-current Interest-Bearing Loans

 

ThCh$

 

Balance at December 31, 2009

 

11,953,000

 

Total losses recognized in financial profit or loss

 

442,250

 

Balance at December 31, 2010

 

12,395,250

 

Total profit recognized in financial profit or loss

 

(8,465,979

)

Balance at December 31, 2011

 

3,929,271

 

 

The fair value of Level 3 has been calculated by applying a traditional discounted cash flow method. These projected cash flows include assumptions from within the company that are primarily based on estimates for prices and levels of energy production and firm capacity, as well as the costs of operating and maintaining some of our plants.

 

None of the possible reasonable scenarios foreseeable in the assumptions mentioned in the above paragraph would result in a significant change in the fair value of the financial instruments included at this level.

 

F-85



Table of Contents

 

21.       TRADE AND OTHER PAYABLES

 

Trade and other payables as of December 2011 and 2010 is as follows:

 

 

 

Current

 

Non-current

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

Trade and Other Payables

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Trade payables

 

393,066,581

 

305,079,295

 

 

4,477,313

 

Other payables

 

841,997,878

 

919,410,703

 

14,304,607

 

32,759,399

 

Total

 

1,235,064,459

 

1,224,489,998

 

14,304,607

 

37,236,712

 

 

The breakdown of Trade Accounts and other Payables as of December 31, 2011 and 2010, is as follows:

 

 

 

 

 

 

 

Non-current

 

 

 

Current

 

One to Five Years

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

Trade and Other Payables

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Energy suppliers

 

354,964,500

 

417,786,845

 

 

5,565,832

 

Fuel and gas suppliers

 

38,102,081

 

37,808,210

 

 

 

Payables for goods and services

 

612,692,782

 

385,380,841

 

243,790

 

13,410,089

 

Dividends payable to third parties

 

89,492,092

 

249,404,275

 

 

 

Fines and claims

 

74,994,982

 

53,729,963

 

 

 

Research and development

 

17,971,576

 

33,202,794

 

3,894,943

 

1,895,349

 

Payables to tax authorities

 

17,684,946

 

32,851,967

 

7,580,699

 

11,216,940

 

Mitsubishi contract

 

 

3,397,620

 

 

3,288,535

 

Obligations for social programs

 

14,987,123

 

1,122,119

 

1,327,278

 

 

Other accounts payable

 

14,174,377

 

9,805,364

 

1,257,897

 

1,859,967

 

Total

 

1,235,064,459

 

1,224,489,998

 

14,304,607

 

37,236,712

 

 

See Note 19.4 for the description of the liquidity risk management policy.

 

F-86



Table of Contents

 

22.              PROVISIONS

 

22.1              Provisions

 

a)                           The breakdown of provisions as of December 31, 2011 and 2010, is as follows:

 

 

 

Current

 

Non-current

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

Provisions

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Provision for warranty

 

 

 

 

2,821,692

 

Provision for legal proceedings

 

28,429,816

 

44,903,128

 

186,849,932

 

209,740,117

 

Decommissioning, restoration, and rehabilitation costs

 

 

 

13,806,632

 

10,779,096

 

Provision for suppliers and services

 

31,001,461

 

26,183,409

 

 

 

Provision for employee benefits

 

31,162,406

 

31,935,562

 

65,221

 

1,201,357

 

Risk provisions

 

 

 

38,388

 

 

Other provisions

 

9,108,971

 

12,427,137

 

1,813,468

 

980,067

 

 

 

 

 

 

 

 

 

 

 

Total

 

99,702,654

 

115,449,236

 

202,573,641

 

225,522,329

 

 

b)                           Movements in provisions as of December 31, 2011 and 2010 is as follows:

 

 

 

Warranty

 

Legal
Proceedings

 

Decommissioning,
Restoration, and
Rehabilitation Costs

 

Other
Provisions

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Movements in Provisions

 

 

 

 

 

 

 

 

 

 

 

Initial balance at January 1, 2011

 

2,821,692

 

254,643,245

 

10,779,096

 

72,727,532

 

340,971,565

 

Movements in Provisions

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

 

 

2,049,816

 

 

2,049,816

 

Increase (decrease) in existing provisions

 

 

36,123,460

 

54,806

 

2,684,365

 

38,862,631

 

Provisions used

 

 

(43,482,537

)

 

(14,019,715

)

(57,502,252

)

Unused provisions reversed

 

 

(69,128,722

)

 

 

(69,128,722

)

Increase from adjustment to value of money over time

 

 

38,900

 

393,141

 

47,818

 

479,859

 

Foreign currency translation

 

(38,273

)

(547,411

)

573,146

 

1,737,638

 

1,725,100

 

Other increase (decrease)

 

(2,783,419

)

37,632,813

 

(43,373

)

10,012,277

 

44,818,298

 

Total movements in provisions

 

(2,821,692

)

(39,363,497

)

3,027,536

 

462,383

 

(38,695,270

)

Final balance at December 31, 2011

 

 

215,279,748

 

13,806,632

 

73,189,915

 

302,276,295

 

 

 

 

Warranty

 

Legal
Proceedings

 

Decommissioning,
Restoration, and
Rehabilitation Costs

 

Other
Provisions

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Movements in Provisions

 

 

 

 

 

 

 

 

 

 

 

Initial balance at January 1, 2010

 

2,875,372

 

258,404,359

 

10,234,267

 

78,797,369

 

350,311,367

 

Movements in Provisions

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

 

30,017,390

 

 

8,668,661

 

38,686,051

 

Increase (decrease) in existing provisions

 

37,506

 

26,663,407

 

563,120

 

5,321,740

 

32,585,773

 

Provisions used

 

 

(21,169,685

)

 

(16,888,613

)

(38,058,298

)

Unused provisions reversed

 

 

(32,025,516

)

 

(121,367

)

(32,146,883

)

Increase from adjustment to value of money over time

 

 

 

56,434

 

53,791

 

110,225

 

Foreign currency translation

 

(91,186

)

(7,644,162

)

(74,726

)

(3,995,350

)

(11,805,424

)

Other increase (decrease)

 

 

397,452

 

1

 

891,301

 

1,288,754

 

Total movements in provisions

 

(53,680

)

(3,761,114

)

544,829

 

(6,069,837

)

(9,339,802

)

Final balance at December 31, 2010

 

2,821,692

 

254,643,245

 

10,779,096

 

72,727,532

 

340,971,565

 

 

F-87



Table of Contents

 

22.2              Lawsuits and Arbitration Proceedings

 

As of the date of these consolidated financial statements, the most relevant litigation involving Enersis and its subsidiaries is as follows:

 

1.-          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’s subsidiary Edesur. That law also required that utility concession agreements be renegotiated within a reasonable timeframe to adjust them in light of the emerging economic crisis in Argentina. However, failure to renegotiate Edesur’s concession agreement prompted Enersis S.A., Chilectra S.A., Endesa Chile and Elesur S.A. (now 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 with the International Center for Settlement of Investment Disputes (ICSID). The statement of claim principally requested that the ICSID declare that Edesur’s assets had been expropriated and that Edesur suffered damages totaling US$1,306,875,960. In addition, the Claimants requested that ICSID award indemnification caused to Edesur’s assets due to lack of fair and equitable treatment, totaling US$318,780,600.  Claimants also seek, with respect to both claims, compounded annual interest of 6.9% per annum.  The Claimants also claimed the sums resulting from the damages caused as from July 1, 2004. Finally, the claimants also demanded US$ 102,164,683 for Elesur S.A. (now Chilectra S.A.) due to a lower price received on a sale of its shares as a result of the alleged expropriation. On June 15, 2005, the Argentine authorities and Edesur executed a Letter of Understanding, which was not objected to by the Argentine parliament and was later ratified by the Executive Branch. The Letter of Understanding amends and supplements the terms and conditions of the Concession Agreement, introducing adjusted rates, first during a transitional period and then under a Comprehensive Rate Review that will establish the conditions for a regular 5-year rate period. Arbitration has been stayed since March 2006 in accordance with the terms of the Letter of Understanding, which stay has been renewed yearly at the Claimants’ request. On October 13, 2010, the arbitral panel advised that the proceedings were stayed until October 6, 2011. Once this stay expired, the arbitral panel was to ask the parties to provide a status report on the negotiation process in accordance with the Letter of Understanding, which as of this date has not yet taken place. In October 2010, arbitrator Robert Volterra tendered his resignation. Applicable regulations required the claimants to designate a replacement within 45 days as from the notice sent by the Clerk’s Office; however, the claimants asked that the proceeding be stayed also with regard to the designation of the substitute arbitrator, to which the Argentine Republic consented.

 

2.-          Meridional Servicios, Emprendimientos y Participaciones (“Meridional”) is a company whose only assets are the rights derived from the construction companies Mistral and CIVEL, which had entered into a civil works contract with Centrais Elétricas Fluminense S.A. (“CELF”). The contract was cancelled by CELF before its privatization process started, which eventually led to the creation of Enersis’s Brazilian distribution subsidiary Ampla. Since CELF’s assets were transferred to Ampla during the privatization, Meridional sued Ampla in 1998 contending that the assets had been transferred fraudulently. Ampla only acquired assets from CELF, but is not its successor-in-interest since CELF, a state-owned company, still exists and maintains its legal personality. The plaintiff demanded payment of pending invoices and contractual penalties for repudiation of the civil works contract. In March 2009, the Court decided in favor of Meridional, and Ampla and the State of Rio de Janeiro filed appeals. On December 15, 2009, the State Court accepted the plea and overturned the lower court’s decision in favor of Ampla. Meridional appealed this ruling, which was denied. In July 2010, Meridional filed a new plea (agravo regimental) with the High Court of Justice of Brazil, which the court denied in late August 2010, ruling it was groundless.

 

On the basis of this decision, Meridional filed a new plea known as mandado de segurança, which was also dismissed. In June 2011, Meridional filed an Embargo de Declaração, which was denied by the court. Against this ruling Meridional filed a Recurso Ordinario with the Higher Court of Justice (in Brasilia). On August 30 of this year, the process was sent to the Ministerio Público. The amount in controversy in this case is US$427 million.

 

F-88



Table of Contents

 

3.-          On March 19, 2009, an Arbitration tribunal was established by the Mediation and Arbitration Chamber of the Getúlio Vargas/RJ Foundation issued an award related to an arbitration claim filed in 2005 by Enertrade Comercializadora de Energía S.A. (“Enertrade”) against Enersis’s Brazilian distribution subsidiary, Ampla, arising out of a dispute regarding a power purchase agreement. The ruling ordered Ampla to: i) pay the difference between the contractual price and the sum paid for the period from January 1, 2004, to August 28, 2006, revised and with interest; ii) pay from October to December 2003, plus interest and a 2% penalty. In addition, the arbitral tribunal ruled that the contract had ended on August 28, 2006 and that Ampla owes nothing to Enertrade after that date. Ampla filed a petition seeking an annulment of the arbitration award, including a petition (“antecipaçâo de tutela”), asking that execution of the arbitration award be suspended until a final ruling be passed in a pending trial of Enertrade vs. ANEEL (“Mandado de Segurança”), which discussed the administrative approval of the power purchase agreement under arbitration. The amount involved is estimated at US$53 million. In May 2009, the “antecipaçâo de tutela” was granted, which suspended the effects of the arbitration award. Enertrade has filed several petitions to try and revoke the injunctions mentioned above, maintaining the stay on the execution of the arbitration award. Simultaneously, Ampla and Enertrade have continued negotations but have yet to reach an agreement. In May of 2011, AMPLA sought a decision on the merits from the court, and in September of 2011 Ampla filed a Memorial with the Judge by reason of the replacement of Judges during the process. Ampla is currently awaiting a decision from the trial court.

 

4.-          Companhia Brasileira de Antibióticos (“CIBRAN”) sued Enersis’s Brazilian distribution subsidiary, Ampla, for damages for the loss of products and raw materials, machinery breakdown, among other things, which allegedly occurred as a result of poor service provided by Ampla between 1987 and May 1994.  CIBRAN is also seeking payment of punitive damages. This litigation is in the trial stage and has been joined with various other claims filed by Cibran against Ampla, including five other actions for smaller amounts based on power outages allegedly caused by Ampla. The judge decided to conduct a single expert assessment for these various claims, which was in part adverse to Ampla. On March 4, 2011, Ampla challenged the expert assessment, seeking its annulment, pointing out various contradictions in which the expert’s assessment and demanded that a new assessment be conducted. The amount involved for of all of these cases is estimated at approximately US$59.19 million.

 

5.-          In October 2009, Tractebel Energía S.A. sued CIEN claiming an alleged breach of the “Purchase & Sale Agreement for 300 MW of Firm Capacity with related energy originating from Argentina” entered into in 1999 by and between CIEN and Centrais Geradoras do Sul do Brasil S.A (Gerasul — presently Tractebel Energia). Tractebel asked the court to order that CIEN pay a rescission penalty of R$ 117,666,976.00 (approximately US$ 62.72 million) plus other fines due to the non-availability of “firm capacity and related energy,” and asked the court to determine those other fines in its ruling. The breach allegedly occurred due to a failure by CIEN to assure the availability of capacity contractually agreed with Tractebel over the 20-year period, which allegedly took place beginning in March 2005.  In November 2009, CIEN answered the lawsuit, arguing that this unavailability was caused by the “Argentine Crisis,” since CIEN imports all the energy it delivers — when needed - to Tractebel from that country. CIEN also argued that the “Argentine Crisis” was an extraordinary event in which CIEN was not involved to any extent, and that this situation was even acknowledged by the Brazilian authorities at the time. In May 2010, Tractebel notified CIEN via a written statement that it intended to exercise its step-in rights in Line I (30%). The process is currently at the trial stage. In October 2011, Tractebel filed its reply to the filings submitted by CIEN, and the lawsuit was sent to the judge in November for him to decide on the lawsuit and determine if he will provide CIEN the opportunity to make any statements it feels necessary or to begin discovery.

 

6.-          Suit filed by Furnas Centrais Eletricas S.A. and served on June 15, 2010, based on CIEN’s alleged breach of Firm Capacity Purchase Agreement No. 12,399, for the purchase of 700 MW of firm capacity with related energy originating from Argentina. The agreement was signed in May 1998, with CIEN committing itself to purchase electricity in the Wholesale Electric Market of the Argentine Republic (Mercado Eléctrico Mayorista de la República Argentina hereinafter “MEM”), and transporting it from the Argentine Electric System through the Sistema de Transmissao de Interligacao, to be made available in Brazil at the Itá substation. The contract has a 20 year term effective June 21, 2000.  On April 11, 2005, CIEN advised Furnas that it was unable to fulfill the agreement due to events beyond its control, alleging force majeure. Consequently, on April 14, 2005, Furnas notified CIEN that it rejected the force majeure allegations. Fumas is requesting that CIEN should be forced to pay a R$520,800,659 (US$ 280.84 million) as a rescission penalty as provided for in the agreement, as adjusted plus interest from the date of filing of the claim until actual payment, as well as other penalties based on the lack of

 

F-89



Table of Contents

 

availability of the contracted capacity, and other charges to be determined upon the issuance of the final verdict. Discovery in the lawsuit is now completed and, on June 14, 2011, the 12th Civil Section of the Court of Justice unanimously affirmed the decision of the trial court judge to withdraw certain foreign-language documents from the case. CIEN has filed a Special Remedy (Recurso Especial) against this decision, which will be decided upon by the High Court of Justice in Brasilia. At present, the resolution of the principal action and a decision on the merits of the injunction are pending.

 

7.-          In December 2001, the article of the Federal Constitution on which our Brazilian distribution subsidiary, Ampla, argued that it was not required to pay certain taxes (COFINS, Contribuição para o Financiamento da Seguridade Social) and pursuant to which Ampla did not pay tax, was amended. AMPLA began paying COFINS in April 2002, claiming that legislative modifications are effective 90 days after they are published.. However, the Receita Federal argued that this constitutional norm applies only to changes at the level of statutes, but not to those introduced to the Constitution itself, which would apply immediately. Also, the Receita Federal claims that, due to the change in tax treatment made by AMPLA (switching from collected to accrued basis), Ampla’s COFINS amount payable increased in the first half of 2002. This decision was rendered in July 2003. The trial-level administrative decision was adverse to AMPLA, which filed an appeal in October 2003. In November 2007, the appeal was decided at the administrative appeals level, partly in favor of the State in relation to the effective term of the constitutional reform, and in part in favor of AMPLA as regards the change in tax treatment from a collected-revenue basis to an accrued-revenue basis. In April 2008, the Federal Tax Department appealed this decision with the Upper Appellate Chamber. In October 2008, AMPLA filed its answer to this appeal and also filed its own appeal with the Upper Chamber with the regards to the part of the decision that did not favor AMPLA. In May 2009, the Federal Tax Department applied interest on the fine imposed, calculated by applying SELIC (Special Settlement and Custody System —Portuguese acronym: restatement index determined by the federal government based on the benchmark interest rate of the Central Bank of Brazil), as from the month following receipt of the infringement notice. Consequently, since the infringement notice was received in July 2003, SELIC corresponds to interest accumulated since August 2003, yielding a 101.21% rate. In August 2009, AMPLA was notified that the Special Remedy filed by the company had been dismissed. AMPLA filed another appeal from this decision with the President of the Upper Chamber of Tax Appeals. This appeal by Ampla sought to have the Special Remedy instituted, and its outcome was adverse to AMPLA. In May 2010, AMPLA was notified this decision. In July 2010, AMPLA received a demand for production of evidence, requesting that it submit the amounts that represent its financial income. On July 26, 2010, AMPLA filed a reply to the demand for production of evidence. The resolution on the Special Remedy filed by the Federal Tax Department is pending. Also pending is the decision on the remedy filed by AMPLA with the President of the Upper Chamber of Tax Appeals. The amount involved is approximately US$92.05 million.

 

8.-          To fund its investment in Coelce in 1998, our Brazilian distribution subsidiary, AMPLA, issued FRNs (bonds) totaling US$350 million maturing in 2008, which were underwritten by Cerj Overseas (a foreign subsidiary of AMPLA). The bonds were exempted from withholding tax (15% or 25%) on interest payments made abroad, provided that, among other things, no prepayments were made before the average 96 month amortization period. To purchase the bonds, Cerj Overseas obtained 6-month foreign debt financing, whereupon, in October 1998, Cerj Overseas encountered problems in accessing other sources of financing and was forced to refinance with AMPLA, which loaned the funds in reales. The Federal Tax Department argued that the withholding tax exemption applicable to the bonds was lost in 1998 because the loans made in reales by AMPLA to Cerj Overseas were allegedly equivalent to a prepayment of the debt before the average 96-month amortization period. Ampla was notified of the loss of special tax treatment in July 2005. In August 2005 AMPLA filed an appeal with lower administrative court, which was dismissed. In April 2006, an appeal was filed with the Taxpayers Council, which was decided entirely in favor of AMPLA in December 2007. In January 2010, AMPLA was notified this favorable decision by the Taxpayers Council, as well as the Special Remedy filed by the tax authorities. In February 2010, AMPLA presented its counterarguments against the Special Remedy filed by the tax authorities, which is now pending resolution. The amount of this lawsuit is US$417.52 million.

 

F-90



Table of Contents

 

9.-          In 2002, the State of Río de Janeiro (“RJ”) issued a decree establishing that the ICMS (Imposto sobre operações relativas à circulação de mercadorias e sobre prestações de serviços de transporte interestadual, intermunicipal e de comunicação) calculated and paid on the 10th, 20th and 30th days of the same month of the accrual. Due to cash problems, our Brazilian distribution subsidiary, AMPLA, kept paying ICMS in accordance with the previous system (on the 5th day of the month following its accrual). Notwithstanding the existence of an informal agreement with the State of Rio de Janeiro and two amnesty laws, in September 2005 the State of RJ notified AMPLA of a resolution to collect the fine on late payments, and such resolution was appealed by AMPLA that same year. In February 2007, AMPLA was notified of the trial-level administrative decision, which confirmed the charges pressed by the State of RJ. In March 2007, AMPLA filed an appeal with the Taxpayers Council of the State of RJ. AMPLA obtained a “liminar” (injunction) in its favor, allowing it to file this appeal without posting a bond to guarantee 30% of the value of the adjusted amount of the fine. On August 26, 2010, AMPLA received an adverse ruling from the Taxpayers Council of the State of RJ. The Taxpayers Council, in a manner considered unlawful, ruled that AMPLA’s administrative remedy had been decided against such Council. Thereafter, on September 1, 2010, AMPLA filed an appeal with the En Banc Council (a special body within the Taxpayers Council) to amend the decision of the Taxpayers Council. The resolution of the En Banc Council is pending. The amount of the lawsuit is US$ 99.91 million.

 

10.-   In late 2002, our Brazilian generation subsidiary CGTF filed a petition against the Federal Government seeking an acknowledgment that the assets imported for the turbo-generator units should be classified under “Other Generators” in order to be eligible for a 0% Import Tax (II) and Industrial Products Tax (IPI). The Federal Government argued that the imported assets do not qualify as generators. CGTF obtained an interlocutory resolution in its favor allowing it to clear the goods through customs with a 0% duty after depositing a bond with the court. In September 2008, the trial-level court decided entirely in CGTF’s favor. This ruling acknowledged the Generator’s classification as sought by CGTF, and determined that the judicial bond had to remain deposited to secure the outcome of the case. In February 2009, the Receita Federal filed an appeal with the Federal Regional Court (TRF). In May 2010, the Federal regional Court (TRF), judged favorably for CGTF, fully upholding the trial court’s decision in favor of CGTF and dismissing the Federal Government’s appeal. The appellate court’s decision, which classified CGTF’s equipment as generators for taxation purposes, was rendered final because the Receita Federal did not appeal to a higher courts (admitting that the basic issue was chiefly evidential and that no appeal was therefore warranted). In September 2009, CGTF received a final judgment in its favor that allowed for its assets to be levied a 0% tax and be cleared through customs after posting a bond with the court. In October 2009, an appellate decision was published that confirmed the trial-level decision in favor of CGTF. In November 2009, the Federal Government filed a special petition (embargo de declaracao) against the appellate decision. In December 2009, the appellate decision that upheld the trial court’s decision in favor of CGTF was published. In November 2009, the Federal Government filed a special petition against the appellate decision. In December 2009, the special petition filed by the government was decided in favor of CGTF. In March 2010, the government filed a special petition with the High Court of Justice (Brasilia). In June 2011, a resolution was issued that quashed the special petition filed by the Receita Federal.  In August 2011, the Receita Federal was notified that its special petition had been denied. In September 2011, CGTF replied to this petition and the same is now pending. The amount involved is US$ 44.17 million.

 

11.-   In 2005, three lawsuits were filed against ENDESA CHILE, the Chilean Tax Authority and the General Water Affairs Bureau (DGA), currently being treated as a single proceeding, requesting that DGA Resolution 134 be declared void as a matter of public policy, such resolution having established non-consumptive water rights in favor of Endesa to build the Neltume hydroelectric station project. Alternatively, damages were sought for the detriment allegedly sustained by the plaintiffs due to the loss of their status as riparian owners along the Pirehueico Lake, as well as due to the devaluation of their properties. The defendants have rejected these allegations, contending that the resolution complies with all legal requirements, and that the exercise of this right does not cause any detriment to the plaintiffs, among other arguments. To date, the court has issued a resolution opening a discovery period, and several petitions for reconsideration are presently pending resolution by the court. The sums involved in these suits are undetermined. This case was joined with two other cases: the first one is captioned “Arrieta v. the State and Others” in the 9th Civil Court, docket 15279-2005 and the second is captioned “Jordán v. the State and Others”, in the 10th Civil Court, docket 1608-2005. With regards to these cases,, an injunction has been ordered against entering into any acts and contracts concerning Endesa’s water rights related to the Neltume Project. A petition was made to have the injunction lifted, but it was denied, and an appeal was filed from this decision but it was also ultimately

 

F-91



Table of Contents

 

denied. A petition was then filed to have the injunction replaced by a nominal bond by subsidiary Enigesa, which petition as also denied. Endesa appealed this decision and the appeal is currently under review. Discovery was ordered by the appeals court and the parties filed a plea for reconsideration, which is currently pending a decision.

 

12.-   Five legal proceedings were initiated in 2008, 2009 and 2011 against PANGUE S.A., a subsidiary of ENDESA CHILE, where the plaintiffs sought damages that they allege were due to flooding caused by the operations of the Pangue hydroelectric station, in particular related to spills caused in July 2006. PANGUE S.A. has responded to such lawsuits arguing that its operation of the power station was in accordance with existing regulations and that it acted with due diligence and care.  Consequently, PANGUE S.A. argues that there is no causal between the floods and the spills caused by the station during the period in question.  These proceedings are being reviewed in several courts. The amounts claimed in these four cases is equal to $17,718,704,000 (US$ 34.12 million) in the aggregate. In two of these cases, the court has already ruled in favor of PANGUE S.A., and the plaintiffs filed appeals, with one still pending before the Concepción Court of Appeals and the other already ending with a favorable appellate ruling on May 26, 2011, when the plaintiffs’ appeal on the merits with the Supreme Court was dismissed. The three other cases are in their evidentiary stage, with rulings now imminent. The final case is now closed after the court issued an final enforceable judgment that declared the proceedings abandoned. It should be noted that these proceedings are covered by an insurance policy, and therefore PANGUE S.A. faces no monetary risk.

 

13.-   In 2010, three suits for damages were filed against ENDESA CHILE by plaintiffs alleging that they were affected by the flooding of the Bio-Bio river in Region VIII.  The plaintiffs blamed the company for losses caused by its deficient operation of the Ralco hydroelectric station during the flood. These three cases were joined and their discovery period has ended, and the parties are awaiting a verdict. The plaintiffs are required to produce legal evidence proving the causal link between the operation of the Ralco hydroelectric station during the floods and the damages that the plaintiffs claim they sustained as a result of deficient facility operation.  The amount involved in the three suits totals $ 14,610,042,700 (US$ 28.13 million). It should be noted that these proceedings are covered by an insurance policy, and therefore ENDESA CHILE. faces no monetary risk.

 

14.-   In July and September of 2010, Ingeniería y Construcción Madrid S.A. and Transportes Silva y Silva Limitada filed separate lawsuits against ENDESA CHILE and the General Water Affairs Bureau (DGA), seeking to nullify and void the administrative resolution that established ENDESA CHILE’s water rights for the Neltume hydroelectric station, and the administrative resolution that authorized the relocation of the collection point of such rights.  The plaintiffs argue that both administrative resolutions should be void due to public-policy considerations. Essentially, the plaintiffs demand payment for their water rights located in the area of the hydraulic works for the future Neltume Station. ENDESA CHILE has rejected these claims, contending that the plaintiffs are engaging in wrongful prosecution to prevent the construction of the station in order to obtain monetary compensation.  As to the procedural status of the two lawsuits filed by Ingeniería y Construcción Madrid S.A., the period has expired for both lawsuits and in one of the lawsuits (Case No. 7036-2010) the pleas for reconsideration filed in opposition to the discovery writ were decided upon October 5, 2011, with the evidentiary period having ended with written interrogatories and expert reports still pending.  In the second lawsuit filed by Ingeniería y Construcción Madrid S.A.; (Case No. 6705-2010) a writ of discovery has been issued and has yet to be notified. In the lawsuits filed by Transportes Silva y Silva Ltda., in once lawsuit the parties are awaiting a writ of discovery to be issued, while in the other a writ of discovery has already been issued but remains to be notified. All these claims are for an undetermined amount.

 

15.-   On January 18, 2011, an Arbitration Tribunal was established to hear the case captioned “Empresa Nacional de Electricidad S.A. vs. CMPC Celulosa S.A.”, instituted at the behest of Endesa Chile to determine the damages awarded in another arbitration between the parties on March 27, 2009.  In the prior arbitration, a majority decision agreed with and affirmed Endesa Chile’s position regarding the treatment of excess consumption in the power and capacity supply agreement executed by the parties on May 31, 2003. Once the arbitration award was rendered final and binding in 2010, Endesa Chile began moving toward instituting a new arbitration to determine the amount of damages recognized in the arbitration award of 2009. A claim was filed requesting a sum of Ch$41,864,543,390 (US$ 80.63 million). An answer to the claim was filed by CMPC on June 6, 2011.  The proceeding was then stayed to allow for negotiations between the parties, which were ultimately fruitless, and the stay was lifted on September 30, 2011. Endesa filed a rejoinder in reply to the defendant’s answer and the defendant was given 10 business days

 

F-92



Table of Contents

 

to answer. The argument stage of the arbitration has now ended, and the parties await a summons to a reconciliation hearing.

 

16.-   In 2001, a suit was filed against Colombian generation subsidiary Emgesa S.A. ESP., Empresa de Energía de Bogotá S.A. ESP. and Corporación Autónoma Regional by the inhabitants of Sibaté, Department of Cundinamarca.  The lawsuit seeks to make the defendants jointly and severally liable for the damages arising from the pollution of the El Muñá reservoir, as a result of Emgesa S.A.’s pumping of polluted waters from the Bogotá river. Emgesa has challenged these allegations, arguing that the company is not liable for these damages, arguing, among other things, that it receives already polluted water. The plaintiffs’ initial demand was for $3,000,000,000 in thousands of Colombian pesos (approx. US$ 1,544.24 million). Emgesa S.A. ESP petitioned for the joinder of approximately 60 public and private entities that also discharge their effluents into the Bogotá river or are otherwise are have responsibility for the environmental management of the river, which is why the lawsuit was sent on to the State Council (Consejo de Estado), with remedies pending by these entities before this regulatory body. On June 29, 2010, the parties were notified of a motion filed by the attorney for the plaintiffs, whereby the plaintiffs sought to declare the acts of the Administrative Court of Cundinamarca since August 1, 2006 null and void.  The plaintiff’s claim that as of such date the Court lacks jurisdiction over this proceeding since according to Law 472 of 1998, the Administrative Circuit Courts are the relevant courts to hear class actions. Emgesa intervened promptly, claiming that such annulment request would be irrelevant and unlawful. The Third Section of the State Council has affirmed the resolution of the Court that denied Emgesa’s impleader petition and joined various legal entities as defendants, including the appellants: Hospital Juan F. Copras, Refisal S.A., Tinzuque S.A., Emocables S.A., Cristalería Peldar S.A., Líquido Carbónico Colombiano S.A., Icollantas S.A. and Agrinal S.A. Elsewhere, the annulment request filed by the inhabitants of the municipality of Sibaté was denied, although the State Council required the Administrative Court for Adversary Proceedings (Tribunal Contencioso Administrativo) to pass the case to the Administrative Courts of the Bogotá Circuit (Juzgados Asdministrativos del Circuito de Bogotá) for its review. In June 2011, the court issued a writ ruling that the lawsuit was passed to the Fifth Administrative Court of Bogotá (Juzgado Quinto Administrativo de Bogotá), which then in turn sent it to the State Council to resolve on appeal from the writ of admission requested by Alpina. The appeal is currently still pending.

 

17.-   The Peruvian tax authority, SUNAT (Superintendencia Nacional de Aduanas y de Administración Tributaria), through Tax and Fine Resolutions (Resoluciones de Impuestos y Multas) issued in 2001, questioned EDEGEL’s method used in accounting for depreciation of Edegel’s revalued assets. In January 2002, EDEGEL filed a petition (recurso de reclamacion) against these resolutions, which SUNAT dismissed as groundless. EDEGEL filed an appeal with the National Tax Court, which ruled in its favor in 2004, upholding (i) its right to depreciate the greater value obtained from revaluating the assets, based on the fact that Edegel had a statutory stability agreement (convenio de estabilidad jurídica), and (ii) the inapplicability of Rule VIII of the Tax Code, since there was no fraud involved. Also, the resolution provided that SUNAT had to verify that the revaluation of assets was not done at more than fair value. From that date, EDEGEL has received several notices from SUNAT request a determination of the revaluation surplus and the tax payable.  In January 2006, a complaint was filed, followed by an appeal filed in 2008 against the resolution of SUNAT’s before the Tax Court, which is currently pending. This amount of this claim equals approximately US$ 51.31 million.

 

18 -   In 2004, 2005 and 2006, Peru’s tax authority, SUNAT, notified EDELNOR of several Assessment and Fine Resolutions whereby SUNAT objected to the Income Tax and General Sales Tax paid from 2000 to 2003. With regards to Income Tax, SUNAT objected to the tax loss declared, during such period. EDELNOR accepted these objections in part and questioned some of them. In relation to General Sales Tax, the objections were substantially less.  EDELNOR filed an appeal against these resolutions with SUNAT. In February 2009, EDELNOR was notified of administrative trial-level resolutions issued by SUNAT, which in part upheld the company’s appeal with SUNAT. In May 2009, an appeal was filed against these resolutions with the Tax Court, and such appeal is currently pending. The amount of this claim equals US$ 51.60 million.

 

F-93



Table of Contents

 

19.-   On May 24, 2011, Endesa was served a with a lawsuit filed by 19 riparian owners along the Pirehueico Lake asking to find DGA Resolution 732, which authorized the relocation of water catchment rights for the Neltume Station from the Pirehueico Lake drain to 900 meters downstream along the Fui River, to be declared null and void. The plaintiffs seek for this annulment to be annotated at the margin of the notarized instrument that memorialized DGA Resolution 732,.  The plaintiffs also seek that the recordation of said instrument be struck from the waters registry, if entered; that the Chilean State, DGA and argue that Endesa be required to pay the damages caused to the plaintiffs as a result of the challenged resolution, seeking to reserve their right to indicate the type and amount of damages in subsequent legal proceedings. The claim is for an undetermined amount since the plaintiffs have requested that damages be determined in another suit, once the administrative resolution is declared null and void. To date, the argument period is over and a writ of discovery has been issued but not yet served.

 

The Management of Enersis S.A. considers that the reserves established in the Consolidated Financial Statements adequately cover the litigation risks discussed in this Note, and therefore the same are not expected to generate any liabilities in addition to those already recorded.

 

Given the nature of the risks covered by these reserves, one cannot determine a reasonable timeframe for the payments, if any, related to the same.

 

F-94



Table of Contents

 

23.       EMPLOYMENT BENEFIT OBLIGATIONS

 

23.1              General information:

 

Enersis S.A. and certain of its subsidiaries in Chile, Brazil, Colombia, and Argentina provide various post-employment benefits for all or some of its active or retired employees. These benefits are calculated and recorded in the financial statements according to the criteria described in Note 3.l.1, and include primarily the following:

 

a)                           Defined benefits plans:

 

·                                Complementary pension: The beneficiary is entitled to receive a monthly amount that supplements the pension obtained from the respective social security system

·                                Staff 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

·                                Electricity: The beneficiary receives a monthly bonus to cover a portion of his/her billed residential electricity consumption

·                                Health benefit: The beneficiary receives health coverage in addition to that to which s/he is entitled under his/her social security regime.

 

b)                           Other benefits:

 

Five-year benefit: A benefit certain employees receive after 5 years; begins to accrue after the first year.

 

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).

 

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.

 

23.2              Details, movements, and presentation in financial statements:

 

a)                           The post-employment obligations associated with defined benefits plans and the related assets plan as of December 31, 2011 and December 31, 2010 is detailed as follows:

 

The amounts included in the consolidated statement of financial position are the following

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Post-employment benefit obligation, current

 

 

5,450,382

 

Post-employment benefit obligation, non-current

 

277,526,013

 

215,818,975

 

 

 

 

 

 

 

Total

 

277,526,013

 

221,269,357

 

 

 

 

 

 

 

(-) Surplus of plan assets (*)

 

 

(3,352,698

)

 

 

 

 

 

 

Total post-employment obligations, net

 

277,526,013

 

217,916,659

 

 


(*)  Corresponds to the surplus of the fair value of plan assets over the present value of the defined benefit obligation in the subsidiary Coelce. This amount has been presented within “Other financial assets” (see Note 6).

 

F-95



Table of Contents

 

The amounts included in the statement of financial position arising from the Group´s obligation with respect to its defined benefit plans are as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Post-employment obligations

 

600,384,950

 

554,990,745

 

(-) Fair value of plan assets (*)

 

(366,137,888

)

(377,239,859

)

 

 

 

 

 

 

Total

 

234,247,062

 

177,750,886

 

 

 

 

 

 

 

Amount not recognized as an asset due to limit on Defined Benefit Plan Assets

 

31,908,269

 

31,425,234

 

Minimum financing required (IFRIC 14) (**)

 

11,370,682

 

11,527,032

 

Transfer to disposal groups held for sale (***)

 

 

(2,786,493

)

 

 

 

 

 

 

Total Post-Employment Obligations, net

 

277,526,013

 

217,916,659

 

 


(*)  Plan assets to fund defined benefit plans in our Brazilian subsidiaries (Ampla and Coelce); the remaining defined benefit plans in our other subsidiaries are unfunded.

 

(**)  The Brazilian subsidiaries are subject to minimum funding requirements of contributions that must be made to a plan over a given period, in accordance with IFRIC 14.

 

(***)  Corresponds to benefit obligations in our subsidiaries CAM and Synapsis classified as held for sale (see Note 11 and 2.4.1).

 

b)                           The reconciliation of opening and closing balances of the present value of the defined benefit obligations as of December 31, 2011 and December 31, 2010 is as follows:

 

Present Value of Post-employment Benefit Obligations

 

ThCh$

 

 

 

 

 

Initial balance at January 1, 2010

 

510,334,175

 

Current Service Cost

 

4,455,159

 

Interest cost

 

52,703,379

 

Contributions from plan participants

 

1,461,694

 

Actuarial (Gains) losses

 

48,675,226

 

Foreign currency translation

 

(15,843,247

)

Benefits paid

 

(46,795,641

)

Balance at December 31, 2010

 

554,990,745

 

Current Service Cost

 

4,355,454

 

Interest cost

 

57,048,714

 

Contributions from plan participants

 

1,252,638

 

Actuarial (Gains) losses

 

31,390,546

 

Foreign currency translation

 

890,940

 

Benefits paid

 

(52,715,892

)

Cost of past services

 

4,385,031

 

Reduction of obligation due to sale of Cam and Synapsis

 

(2,885,053

)

Other

 

1,671,827

 

 

 

 

 

Final balance at December 31, 2011

 

600,384,950

 

 

As of December 31, 2011, out of the total amount of post-employment benefit obligations, 5.99% is from defined benefit plans in Chilean companies (6.4% at December 31, 2010); 78.56% is from defined benefit plans in Brazilian companies (79.1% at December 31, 2010); 14.17% is from defined benefit plans in Colombian companies (14.1% at December 31, 2010); and the remaining 1.28% is from defined benefit plans in one Argentine subsidiary (0.4% at December 31, 2010).

 

F-96



Table of Contents

 

c)                            Movements in the fair value of the benefit plan assets is as follows:

 

Fair Value of Benefit Plan Assets

 

ThCh$

 

Initial balance at January 1, 2010

 

(362,690,337

)

Expected return

 

(41,253,550

)

Actuarial (gains) losses

 

(2,416,269

)

Foreign currency translation

 

12,205,535

 

Contributions

 

(15,530,103

)

Benefits paid

 

32,444,865

 

Balance at December 31, 2010

 

(377,239,859

)

Expected return

 

(44,345,866

)

Actuarial (gains) losses

 

29,912,014

 

Foreign currency translation

 

5,214,769

 

Employer Contributions

 

(13,605,383

)

Contributions

 

(1,252,638

)

Benefits paid

 

35,179,075

 

 

 

 

 

Final balance at December 31, 2011

 

(366,137,888

)

 

The amounts included in the fair value of plan assets for equity instruments of the Group’s own financial instruments and for property occupied by the Group are as follows:

 

 

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Equity instruments

 

5

 

5

 

Real estate

 

10,152,936

 

9,570,510

 

 

 

 

 

 

 

Total

 

10,152,941

 

9,570,515

 

 

d)                           The major categories of benefit plan assets at the end of each reporting period are as follows:

 

 

 

12-31-2011

 

12-31-2010

 

Category of Benefit Plan Assets

 

ThCh$

 

%

 

ThCh$

 

%

 

Equity instruments (variable income)

 

55,291,894

 

16

%

65,913,747

 

18

%

Fixed income assets

 

275,643,406

 

75

%

283,356,040

 

75

%

Real estate investments

 

20,653,101

 

6

%

23,748,294

 

6

%

Other

 

14,549,487

 

3

%

4,221,778

 

1

%

Total

 

366,137,888

 

100

%

377,239,859

 

100

%

 

The expected rate of return on the benefit plan assets has been estimated considering the projections for financial markets of fixed and variable income instruments, and assuming that asset categories will have a weighting similar to that of the previous year. The average return on plan assets was 12.09% as of December 31, 2011.

 

e)                            The total expense recognized in profit or loss and comprehensive income with respect to the defined benefit plans as of December 31, 2011, 2010, and 2009 are as follows:

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Normal service cost for defined benefits plan

 

4,355,454

 

4,455,159

 

5,138,692

 

Interest cost for defined benefits plan

 

57,048,714

 

52,703,379

 

51,679,594

 

Expected return on plan assets

 

(44,345,866

)

(41,253,550

)

(32,050,585

)

 

 

 

 

 

 

 

 

Expenses recognized in Profit or Loss

 

17,058,302

 

15,904,988

 

24,767,701

 

Net actuarial (gains) losses

 

62,246,623

 

48,495,375

 

15,599,453

 

Total expense recognized in Comprehensive Income

 

79,304,925

 

64,400,363

 

40,367,154

 

 

F-97



Table of Contents

 

23.3              Other disclosures:

 

·                                Actuarial assumptions:

 

As of December 31, 2011 and December 31, 2010, the following assumptions were used in the actuarial calculation of defined benefits:

 

 

 

Chile

 

Brazil

 

Colombia

 

Argentina

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Discount rates used

 

6.50%

 

6.50%

 

10.50%

 

10.50%

 

8.50%

 

9,52%

 

5,50%

 

16,80%

 

Expected return on plan assets

 

N/A

 

N/A

 

11.10%

 

12.90% / 13.41%

 

N/A

 

N/A

 

N/A

 

N/A

 

Expected rate of salary increases

 

3.00%

 

3.00%

 

6.59%

 

4.50%

 

3.5% - 4.0% - 4.5%

 

4,51%

 

0,00%

 

11,30%

 

Mortality tables

 

RV-2004

 

RV-2004 / RV-85

 

AT 2000

 

AT 2000

 

RV 08

 

RV 08

 

RV 2004

 

CSO 1980

 

 

·                                Sensitivity:

 

As of December 31, 2011, 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$ 54.571.512 (ThCh$ 48,202,624 as of December 31, 2010) if the rate rises and an increase of ThCh$ 65.049.753 (ThCh$ 56,462,882 as of December 31, 2010) if the rate falls.

 

·                                Defined contribution:

 

The total expense recognized in the consolidated statement of comprehensive income within line item “Employee expenses” represents contributions payables to the defined contribution plans by the Group. As of December 31, 2011, the amounts recognized as expenses were ThCh$ 1,998,189 (ThCh$ 1,382,818 and ThCh$ 2,132,317 as of December 2010 and 2009, respectively).

 

F-98



Table of Contents

 

24.       EQUITY

 

24.1              Equity attributable to the parent company’s owners

 

24.1.1    Subscribed and paid capital and number of shares

 

Enersis S.A.’s share capital as of December 31, 2011 and December 31, 2010 was ThCh$ 2,824,882,835, divided into 32,651,166,465 fully subscribed and paid no par value shares listed at the Bolsa de Comercio de Santiago de Chile, Bolsa Electrónica de Chile, Bolsa de Valores de Valparaíso, New York Stock Exchange (NYSE), and Bolsa de Valores Latinoamericanos de la Bolsa de Madrid (LATIBEX). There has been no change in the numbers of shares as of December 31, 2011 and December 31, 2010.

 

Capital contributions made in 2003 and 1995 resulted in share premiums amounting to ThCh$ 125,881,577 and ThCh$ 32,878,071, respectively. The Chilean Companies Law permits the use of the share premium account balance to increase capital and does not establish any specific restrictions as to its use.

 

24.1.2    Dividends

 

The Enersis Board of Directors, at the Board Meeting held on February 26, 2010, agreed to propose to the General Shareholders Meeting, to be held on April 22, 2010, the distribution of a final dividend equivalent to 35.11% of the Company’s 2009 net income, at Ch$ 7.1 per share.

 

The aforementioned proposal modified the Company’s Dividend Policy for 2009, which allowed for distribution of an expected final dividend of 60% of the Company’s net income. This was disclosed as an Essential Event dated February 26, 2010.  In the General Ordinary Shareholders’ Meeting held on April 22, 2010, the shareholders agreed to distribute the minimum mandatory dividend and an additional dividend amounting to Ch$ 7.1 per share.  This dividend was partially paid during 2009 (Interim Dividend No. 80) and the remaining Ch$ 4.64323 per share was paid on May 6, 2010 (Final Dividend No. 81).

 

The Board agreed to establish a dividend policy for 2010 amounting to 60% of 2010 net income.

 

The Enersis Board, at its Ordinary Session held on October 27, 2010, unanimously agreed to pay an interim dividend on January 27, 2011 of Ch$ 1.57180 per share out of 2010 net income and corresponding to 15% of the Company’s net income through September 30, 2010.

 

At the Ordinary Shareholders’ Meeting held on April 26, 2011, it was unanimously agreed to pay a minimum obligatory dividend (partially paid through interim dividend No. 82) and an additional dividend totaling Ch$ 7.44578.  Given that the interim dividend No. 82 had already been paid, distribution and payment of the balance of final dividend No. 83 totaling Ch$ 5.87398 per share was made from May 12, 2011 onwards.

 

The foregoing constitutes a modification to the Company’s 2010 dividend policy, which considered payment of the interim dividend in December.

 

The Enersis Board, at its Ordinary Session held on November 30, 2011, unanimously agreed to distribute an interim dividend of Ch$ 1.46560 per share on January 27, 2012 to be charged against the 2011 fiscal year net income; the amount to be distributed amounts to 15% of the liquid profits calculated as of September 30, 2011.

 

Fulfillment of the aforementioned dividend plan is subject to the actual net income earned by the Company during the current year, and to the results of the Company’s periodic income projections or to the existence of certain conditions, as applicable.

 

F-99



Table of Contents

 

The following table details the dividends paid in the last six years:

 

Dividend No.

 

Type of
Dividend

 

Payment Date

 

Pesos Per
Share

 

Charged to

 

72

 

Final

 

04-20-2005

 

0.41654

 

2004

 

73

 

Final

 

04-03-2006

 

1.00000

 

2005

 

74

 

Interim

 

12-26-2006

 

1.11000

 

2006

 

75

 

Final

 

05-23-2007

 

4.89033

 

2006

 

76

 

Interim

 

12-27-2007

 

0.53119

 

2007

 

77

 

Final

 

04-30-2008

 

3.41256

 

2007

 

78

 

Interim

 

12-19-2008

 

1.53931

 

2008

 

79

 

Final

 

05-12-2009

 

4.56069

 

2008

 

80

 

Interim

 

12-17-2009

 

2.45677

 

2009

 

81

 

Final

 

05-06-2010

 

4.64323

 

2009

 

82

 

Interim

 

01-27-2011

 

1.57180

 

2010

 

83

 

Final

 

05-12-2011

 

5.87398

 

2010

 

84

 

Interim

 

01-27-2012

 

1.46560

 

2011

 

 

24.2              Foreign currency translation

 

The following table details translation adjustments, net of taxes, in the consolidated statement of financial position and the consolidated statement of change in equity as of December 31, 2011, 2010, and 2009.

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Foreign Currency Translation

 

ThCh$

 

ThCh$

 

ThCh$

 

Distrilec Inversora S.A.

 

(32,242,851

)

(31,997,882

)

(25,140,985

)

Empresa Distribuidora Sur S.A.

 

(39,867,010

)

(39,533,598

)

(30,917,314

)

Ampla Energia e Serviços S.A.

 

125,398,489

 

131,368,333

 

145,683,499

 

Ampla Investimentos e Serviços S.A.

 

1,047,218

 

2,457,495

 

3,558,280

 

Codensa S.A. E.S.P.

 

20,185,717

 

8,383,309

 

8,666,552

 

Inversiones Distrilima S.A.

 

7,760,149

 

(631,395

)

1,913,422

 

Edelnor

 

2,567,123

 

(9,402,243

)

(5,533,832

)

Investluz S.A.

 

3,630,372

 

3,645,236

 

3,681,834

 

Endesa Brasil S.A.

 

20,839,624

 

32,580,194

 

55,686,633

 

Central Costanera S.A.

 

(6,301,808

)

(6,826,288

)

(3,209,430

)

GasAtacama S.A.

 

3,979,726

 

(2,013,576

)

2,261,348

 

Emgesa S.A. E.S.P.

 

51,141,069

 

38,858,582

 

40,494,477

 

Hidroelectrica El Chocón S.A.

 

(9,846,088

)

(10,306,187

)

(7,744,971

)

Generandes Peru S.A.

 

28,938,192

 

766,900

 

9,417,649

 

Grupo Synapsis

 

 

(1,148,937

)

(339,801

)

Grupo CAM

 

 

(2,087,946

)

(1,259,460

)

Others

 

(607,254

)

(833,107

)

(244,691

)

TOTAL

 

176,622,668

 

113,278,890

 

196,973,210

 

 

24.3              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 sound financial position.

 

24.4              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 the parent company. The Group’s restricted net assets as of December 31, 2011 from its subsidiaries Endesa Chile, Endesa Brasil, Ampla Energía, Coelce, and Edelnor totaled ThCh$ 1,037,860,473, ThCh$ 142,130,265, ThCh$ 437,934,092, ThCh$ 49,905,714, and ThCh$ 84,428,267, respectively.

 

F-100



Table of Contents

 

24.5              Other reserves

 

Other reserves within Equity as of December 31, 2011, 2010, and 2009 are as follows:

 

 

 

Balance at
January 1, 2011

 

Movements 2011

 

Balance at
December 31, 2011

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Exchange differences on translation

 

113,278,890

 

63,343,778

 

176,622,668

 

Cash flow hedges

 

40,783,463

 

(41,093,728

)

(310,265

)

Remeasurement of available-for-sale financial assets

 

41,825

 

(27,989

)

13,836

 

Miscellaneous other reserves

 

(1,505,891,534

)

8,682,538

 

(1,497,208,996

)

TOTAL

 

(1,351,787,356

)

30,904,599

 

(1,320,882,757

)

 

 

 

Balance at
January 1, 2010

 

Movements 2010

 

Balance at
December 31, 2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Exchange differences on translation

 

196,973,210

 

(83,694,320

)

113,278,890

 

Cash flow hedges

 

(188,691,145

)

14,682,972

 

(174,008,173

)

Remeasurement of available-for-sale financial assets

 

41,699

 

126

 

41,825

 

Miscellaneous other reserves

 

(1,291,099,898

)

 

(1,291,099,898

)

TOTAL

 

(1,282,776,134

)

(69,011,222

)

(1,351,787,356

)

 

 

 

Balance at
January 1, 2009

 

Movements 2009

 

Balance at
December 31, 2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Exchange differences on translation

 

283,959,611

 

(86,986,401

)

196,973,210

 

Cash flow hedges

 

(276,767,607

)

88,076,462

 

(188,691,145

)

Remeasurement of available-for-sale financial assets

 

9,565

 

32,134

 

41,699

 

Miscellaneous other reserves

 

(1,291,099,898

)

 

(1,291,099,898

)

TOTAL

 

(1,283,898,329

)

1,122,195

 

(1,282,776,134

)

 

·                                Foreign currency translation reserves: These arise primarily from exchange differences relating to:

 

·                               Translation of the financial statements of our foreign operations from their functional currencies to our presentation currency (i.e. Chilean peso) (see Note 2.6.3); and

 

·                               Translation of goodwill arising from the acquisition of foreign operations with a functional currency other than the Chilean peso (see Note 3.c).

 

·                                Cash flow hedging reserves: These represent the cumulative portion of gains and losses on hedging instruments deemed effective in cash flow hedges (Note 3.g.4. and 3.m).

 

·                                Other miscellaneous reserves

 

Other miscellaneous reserves include the following:

 

(i)   In accordance with Oficio Circular No. 456 of the SVS, accumulated price level restatements related to paid-in capital since our transition to IFRS 1 on January 1, 2004 through December 31, 2008.

 

Note that despite the fact that the Company adopted IFRS as its accounting standards as of January 1, 2009, the January 1, 2004 transition date disclosed previously was that used by the our Parent Company Endesa, S.A. in its transition to IFRS. This applies the exemption provided for this purpose in IFRS 1, “First-time adoption.”

 

(ii)  Translation differences existing at the date of transition to IFRS (exemption IFRS 1 “First-time adoption”).

 

F-101



Table of Contents

 

(iii)   Reserves arising from transactions between entities under common control, mainly explained by the creation of the Endesa Brasil Holding in 2005 and the merger of our Colombian subsidiaries Emgesa and Betania in 2007.

 

24.6              Non-controlling interests

 

The following is an explanation of the main variations in minority interests during the 2011, 2010, and 2009 fiscal years:

 

a)                              On October 9, 2009, in a transaction on the Lima, Peru Stock Exchange, our subsidiary Endesa Chile purchased an additional 29.3974% ownership interest in Edegel S.A.A. for US$ 375 million. This purchase resulted in a decrease of ThCh$ 127,551,963 in the equity attributable to non-controlling interests in such entity.

 

·             Then, on October 15, in another transaction on the Lima Stock Exchange, Enersis purchased an additional 24% ownership interest in Empresa de Distribución Eléctrica de Lima Norte S.A.A. (Edelnor) for US$ 145.7 million. This purchase resulted in a decrease of ThCh $37,886,392 the equity attributable to non-controlling interests in such entity.

 

·             It should be noted that the Endesa Chile and Enersis Boards of Directors authorized the above transactions after reviewing the external valuations provided by investment banks hired for this purpose, as well as its own internal valuation carried out by the executive management of each company. In both cases, the stock was purchased from Generalima S.A.C., a Peruvian company that is entirely a subsidiary of Endesa Latinoamérica, the direct parent of Enersis.

 

b)                              The negative variation reflected in the line item “Increase (decrease) through transfers and other changes” in the Statement of Changes in Equity is explained primarily by:

 

(i)        The amount corresponding to the non-controlling interests in dividends declared by the consolidated subsidiaries

 

(ii)     In addition the 2010 fiscal year includes the amount corresponding to the non-controlling interests in the Emgesa S.A. E.S.P return of capital. The amount received by the non-controlling interests corresponds to ThCh$ 85,231,132.

 

F-102



Table of Contents

 

25.       REVENUES

 

The detail of revenues presented in the Statement of Comprehensive Income for the years ended December 31, 2011, 2010, and 2009 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Revenues

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Energy sales

 

5,805,296,274

 

5,653,724,917

 

5,579,145,884

 

 

 

 

 

 

 

 

 

Other sales

 

31,746,174

 

50,570,774

 

56,489,259

 

Sale of metering equipment

 

2,229,019

 

2,621,293

 

2,822,658

 

Sale of electronic supplies

 

18,913,641

 

31,263,834

 

39,840,661

 

Sale of products and services

 

10,603,514

 

16,685,647

 

13,825,940

 

 

 

 

 

 

 

 

 

Revenue from other services

 

417,209,641

 

474,934,133

 

477,648,472

 

Tolls and transmission

 

249,719,988

 

182,638,100

 

229,183,380

 

Metering equipment leases

 

6,540,680

 

9,646,546

 

8,327,754

 

Public lighting

 

27,583,293

 

31,092,463

 

30,603,007

 

Verifications and connections

 

15,605,137

 

14,106,659

 

14,869,456

 

Engineering services

 

11,896,382

 

15,871,319

 

19,960,120

 

Advisory services

 

 

23,442,524

 

26,976,336

 

Other services

 

105,864,161

 

198,136,522

 

147,728,419

 

 

 

 

 

 

 

 

 

Total operating revenue

 

6,254,252,089

 

6,179,229,824

 

6,113,283,615

 

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Other operating income

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Revenue from construction contracts

 

179,051,253

 

252,401,048

 

200,493,636

 

Mutual support

 

25,188,962

 

23,287,510

 

17,809,432

 

Third party services to own and third party fixtures

 

8,693,287

 

10,611,783

 

24,832,249

 

Leases

 

765,055

 

699,787

 

841,083

 

Sale of new businesses

 

12,619,489

 

11,380,343

 

9,238,121

 

Other revenue (1)

 

54,310,209

 

85,970,818

 

105,557,517

 

 

 

 

 

 

 

 

 

Total other income

 

280,628,255

 

384,351,289

 

358,772,038

 

 


(1)                        During the 2011 fiscal year, the Company recognized ThCh$ 7,273,992 (ThCh$ 22,225,795 in December 2010) related to the Bocamina power plant business interruption insurance policy, which was activated as a result of the February 27, 2010 earthquake that damaged that plant  (see Note 15 d) vi).

 

F-103



Table of Contents

 

26.       RAW MATERIALS AND CONSUMABLES USED

 

Raw materials and consumables used presented in profit or loss as of December 31, 2011, 2010, and 2009 are detailed as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Raw Materials and Consumables Used

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Energy purchases

 

(1,762,818,298

)

(1,554,714,636

)

(1,520,198,225

)

Fuel consumption

 

(742,639,363

)

(672,038,103

)

(580,237,613

)

Transportation costs

 

(393,991,121

)

(405,983,092

)

(316,287,883

)

Costs from construction contracts

 

(179,051,253

)

(252,401,048

)

(200,493,636

)

Other variable supplies and services

 

(459,934,694

)

(636,509,375

)

(593,376,220

)

 

 

 

 

 

 

 

 

Total

 

(3,538,434,729

)

(3,521,646,254

)

(3,210,593,577

)

 

27.       EMPLOYEE BENEFITS EXPENSES

 

Employee expenses recognized in profit or loss as of December 2011, 2010, and 2009 is as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Employee Benefits Expenses

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Wages and salaries

 

(277,553,004

)

(295,339,462

)

(296,862,091

)

Post-employment benefit obligations expense

 

(6,353,643

)

(5,837,977

)

(7,271,009

)

Social security and other contributions

 

(92,915,099

)

(63,391,743

)

(52,252,408

)

Other employee expenses

 

(1,730,380

)

(10,108,831

)

(14,016,937

)

 

 

 

 

 

 

 

 

Total

 

(378,552,126

)

(374,678,013

)

(370,402,445

)

 

28.                     DEPRECIATION, AMORTIZATION, AND IMPAIRMENT LOSSES

 

Depreciation, amortization, and impairment losses recognized in profit or loss as of December 31, 2011, 2010, and 2009 can be broken down as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Depreciation

 

(322,218,490

)

(338,040,266

)

(346,587,547

)

Amortization

 

(102,681,546

)

(110,977,009

)

(107,782,412

)

 

 

 

 

 

 

 

 

Subtotal

 

(424,900,036

)

(449,017,275

)

(454,369,959

)

Reversal (losses) from impairment (*)

 

(136,157,459

)

(108,373,429

)

(85,285,525

)

 

 

 

 

 

 

 

 

Total

 

(561,057,495

)

(557,390,704

)

(539,655,484

)

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

(*) Impairment Losses

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Financial assets (see Note 7c)

 

(18,649,480

)

(95,391,111

)

(22,179,120

)

Assets and disposal groups held for sale (see Note 11)

 

 

(14,881,960

)

(21,915,849

)

Goodwill (see Note 14)

 

(14,379,823

)

 

 

Fixed assets (see Note 15)

 

(106,449,843

)

(1,340,235

)

(43,999,600

)

Reversal of investment property provision (see Note 16)

 

3,321,687

 

3,239,877

 

2,809,044

 

 

 

 

 

 

 

 

 

Total

 

(136,157,459

)

(108,373,429

)

(85,285,525

)

 

F-104



Table of Contents

 

29.                     OTHER EXPENSES

 

Other miscellaneous operating expenses as of December 31, 2011, 2010, and 2009 can be broken down as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Other Expenses

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Other supplies and services

 

(95,222,224

)

(130,232,972

)

(146,952,970

)

Professional, outsourced, and other services

 

(180,880,189

)

(113,944,110

)

(117,604,978

)

Repairs and maintenance

 

(89,045,849

)

(69,199,458

)

(53,933,371

)

Indemnities and fines

 

(14,733,175

)

(41,316,694

)

(20,934,632

)

Taxes and charges

 

(90,333,630

)

(26,456,298

)

(33,891,117

)

Insurance premiums

 

(20,745,032

)

(19,147,361

)

(19,866,916

)

Leases and rental costs

 

(17,042,089

)

(16,980,825

)

(19,969,187

)

Marketing, public relations, and advertising

 

(10,316,261

)

(16,207,055

)

(16,338,026

)

Other supplies

 

(14,716,010

)

(11,701,238

)

(19,372,298

)

Travel expenses

 

(6,428,292

)

(4,306,510

)

(4,966,691

)

Environmental expenses

 

(1,235,646

)

(942,248

)

(3,859,011

)

 

 

 

 

 

 

 

 

Total

 

(540,698,397

)

(450,434,769

)

(457,689,197

)

 

30.       OTHER GAINS (LOSSES)

 

Other gains (losses) as of December 31, 2011, 2010, and 2009 are detailed as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Other Gains (Losses)

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Investment sales (Cam Group and Synapsis (*))

 

(10,733,882

)

272,686

 

28,113,548

 

Sale of Condesa Hogar portfolio

 

 

 

12,784,152

 

Land sales

 

3,766,963

 

8,381,710

 

9,253,010

 

Other assets

 

2,152,625

 

3,329,038

 

489,568

 

Total

 

(4,814,294

)

11,983,434

 

50,640,278

 

 


(*)                         Includes foreign currency translation differences of ThCh$ (3,236,883).

 

F-105



Table of Contents

 

31.                     FINANCIAL RESULTS

 

Financial income and costs as of December 31, 2011, 2010, and 2009 are as follows:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Financial Income

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Income from cash and cash equivalents

 

124,109,491

 

68,144,673

 

79,364,437

 

Income from expected return on plan assets (Brazil)

 

44,345,866

 

41,253,550

 

32,050,585

 

Other financial income

 

62,735,004

 

56,962,380

 

41,884,708

 

Income from other financial assets

 

2,422,508

 

4,876,345

 

6,370,675

 

 

 

 

 

 

 

 

 

Total

 

233,612,869

 

171,236,948

 

159,670,405

 

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Financial Costs

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Financial Costs

 

(465,411,363

)

(438,358,251

)

(482,472,627

)

 

 

 

 

 

 

 

 

Bank loans

 

(134,214,794

)

(127,921,732

)

(137,274,372

)

Secured and unsecured obligations

 

(161,347,460

)

(150,777,160

)

(171,723,898

)

Financial leasing

 

(2,937,215

)

(3,056,546

)

(3,733,454

)

Valuation of financial derivatives

 

(23,723,865

)

(19,034,198

)

(19,307,617

)

Financial provisions

 

(90,830,303

)

(73,709,974

)

(12,105,233

)

Post-employment benefit obligations

 

(57,048,714

)

(52,703,379

)

(51,679,594

)

Capitalized borrowing costs

 

35,945,738

 

15,137,380

 

11,165,950

 

Other financial costs

 

(31,254,750

)

(26,292,642

)

(97,814,409

)

 

 

 

 

 

 

 

 

Gain (loss) from indexed assets and liabilities

 

(25,092,203

)

(15,055,706

)

21,781,329

 

 

 

 

 

 

 

 

 

Foreign currency exchange differences, net

 

20,305,690

 

11,572,474

 

(8,235,253

)

 

 

 

 

 

 

 

 

Positive

 

71,301,059

 

83,236,540

 

82,015,125

 

Negative

 

(50,995,369

)

(71,664,066

)

(90,250,378

)

 

 

 

 

 

 

 

 

Total financial costs

 

(470,197,876

)

(441,841,483

)

(468,926,551

)

 

 

 

 

 

 

 

Total financial results

 

(236,585,007

)

(270,604,535

)

(309,256,146

)

 

F-106



Table of Contents

 

32.                     INCOME TAX

 

The following table reconciles income taxes resulting from applying the general current tax rate to “Net income before taxes” to the income tax expense recorded in the accompanying Consolidated Statement of Comprehensive Income for the 2011, 2010, and 2009 fiscal years:

 

 

 

Balance at

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Income Tax

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Current tax expense

 

(458,621,881

)

(397,519,578

)

(422,830,225

)

Tax benefit from tax assets not previously recognized (Credits and/or benefits on current tax)

 

42,545,139

 

51,094,799

 

39,752,182

 

Adjustments to current tax from the previous period

 

(882,687

)

(2,869,081

)

12,569,886

 

Other current tax expense

 

(301,441

)

(2,597,705

)

(4,276,209

)

 

 

 

 

 

 

 

 

Current Tax Expense, Net

 

(417,260,870

)

(351,891,565

)

(374,784,366

)

 

 

 

 

 

 

 

 

Deferred tax income (expense) from origination and reversal of temporary differences

 

(43,612,506

)

7,335,286

 

15,046,756

 

Deferred tax (income) or expense from tax rate changes or new taxes

 

148,137

 

(1,450,689

)

 

Other deferred tax expense

 

(111,453

)

 

 

 

 

 

 

 

 

 

 

Deferred Tax Income (expense), net

 

(43,575,822

)

5,884,597

 

15,046,756

 

 

 

 

 

 

 

 

 

Effect of changes in the tax status of the entity or its shareholders

 

 

 

 

 

 

 

 

 

 

 

 

(Income tax income (expense)

 

(460,836,692

)

(346,006,968

)

(359,737,610

)

 

The principal temporary differences are detailed in Note 17a.

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

Reconciliation of Tax Expense

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Tax expense using statutory rate (20%)

 

(266,675,462

)

(245,938,215

)

(284,081,079

)

Tax effect of rates in other jurisdictions

 

(117,057,673

)

(159,695,526

)

(166,163,264

)

Tax effect of non-taxable revenues

 

51,007,579

 

44,357,904

 

40,858,030

 

Tax effect of non-tax-deductible expenses

 

(106,636,806

)

(9,065,332

)

(30,896,605

)

Tax effect from change in tax rate

 

148,137

 

(1,450,689

)

 

Tax effect of over-provided tax in previous period

 

(882,687

)

(2,869,081

)

12,569,886

 

Price level restatement for tax purposes (investments and equity)

 

(20,739,780

)

28,653,971

 

67,975,422

 

Total adjustments to tax expense using statutory rate

 

(194,161,230

)

(100,068,753

)

(75,656,531

)

 

 

 

 

 

 

 

 

Income tax

 

(460,836,692

)

(346,006,968

)

(359,737,610

)

 

On July 29, 2010, Chilean Law No.20,455 “Modifica diversos cuerpos legales para obtener recursos destinados al financiamiento de la reconstrucción del país” (modifies tax entities to obtain funds to finance the reconstruction of the country) was enacted and published in the Diario Oficial on July 31, 2010. This law, among other things temporarily increases tax rates for the commercial years 2011 and 2012 (20% and 18.5%, respectively), and returns to 17% in 2013.

 

F-107



Table of Contents

 

33.                     SEGMENT INFORMATION

 

33.1            Segmentation criteria

 

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.

 

In addition, segment information has been organized by the geographical areas in which the Group operates:

 

·                                Chile

·                                Argentina

·                                Brazil

·                                Peru

·                                Colombia

 

Given that the Group’s corporate organization basically matches its business organization and, therefore, the segments organization, the following segment information is based on the financial information of the companies forming each segment.

 

The following tables present the segment information for the 2011 and 2010 fiscal years.

 

F-108



Table of Contents

 

33.2    Generation, distribution, and others

 

 

 

Generation

 

Distribution

 

Eliminations and Others

 

Total

 

Line of Business

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

1,212,585,323

 

1,064,310,315

 

1,007,409,597

 

1,155,049,652

 

305,970,088

 

118,908,009

 

2,525,965,008

 

2,338,267,976

 

Cash and cash equivalents

 

552,738,084

 

410,734,005

 

298,945,821

 

307,574,515

 

368,237,363

 

243,046,517

 

1,219,921,268

 

961,355,037

 

Other current financial assets

 

914,209

 

5,535,951

 

25,011

 

2,281,558

 

 

 

939,220

 

7,817,509

 

Other current non-financial assets

 

31,292,979

 

7,342,281

 

38,792,524

 

27,188,821

 

2,380,809

 

1,462,146

 

72,466,312

 

35,993,248

 

Trade and other current receivables

 

355,609,508

 

321,074,432

 

610,324,178

 

690,037,361

 

11,668,702

 

26,986,447

 

977,602,388

 

1,038,098,240

 

Accounts receivable from related companies

 

130,673,380

 

186,356,762

 

7,215,786

 

87,128,995

 

(102,606,574

)

(253,014,150

)

35,282,592

 

20,471,607

 

Inventories

 

55,906,768

 

42,162,603

 

16,354,914

 

15,560,743

 

5,663,862

 

4,928,358

 

77,925,544

 

62,651,704

 

Current tax assets

 

85,450,395

 

91,104,281

 

35,751,363

 

25,277,659

 

20,625,926

 

21,605,401

 

141,827,684

 

137,987,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

73,893,290

 

 

73,893,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

6,154,273,562

 

5,808,436,926

 

4,778,151,088

 

4,606,429,950

 

275,481,095

 

252,710,255

 

11,207,905,744

 

10,667,577,131

 

Other non-current financial assets

 

13,598,337

 

28,295,886

 

2,826,723

 

5,211,606

 

20,930,001

 

29,461,230

 

37,355,061

 

62,968,722

 

Other non-current non-financial assets

 

28,731,435

 

31,459,012

 

80,741,831

 

70,535,341

 

27,842

 

1,741,942

 

109,501,108

 

103,736,295

 

Non-current receivables

 

175,400,312

 

139,301,288

 

267,256,936

 

179,381,740

 

671,202

 

884,932

 

443,328,450

 

319,567,960

 

Non-current accounts receivable from related companies

 

(1,863,216

)

764,220

 

117,946

 

324,864

 

1,745,270

 

(1,089,084

)

 

 

Investments accounted for using the equity method

 

591,668,155

 

591,361,178

 

503,610,981

 

546,884,644

 

(1,082,085,874

)

(1,124,144,170

)

13,193,262

 

14,101,652

 

Intangible assets other than goodwill

 

35,332,818

 

31,398,642

 

1,417,846,070

 

1,405,434,608

 

14,219,326

 

15,753,155

 

1,467,398,214

 

1,452,586,405

 

Goodwill

 

106,399,041

 

97,673,241

 

129,382,377

 

130,262,504

 

1,240,622,708

 

1,249,086,179

 

1,476,404,126

 

1,477,021,924

 

Property, plant, and equipment, net

 

5,068,294,024

 

4,739,297,094

 

2,180,696,470

 

2,017,266,712

 

(6,259,488

)

(4,623,151

)

7,242,731,006

 

6,751,940,655

 

Investment property

 

 

 

 

 

38,055,889

 

33,019,154

 

38,055,889

 

33,019,154

 

Deferred tax assets

 

136,712,656

 

148,886,365

 

195,671,754

 

251,127,931

 

47,554,218

 

52,620,068

 

379,938,628

 

452,634,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

7,366,858,884

 

6,872,747,241

 

5,785,560,685

 

5,761,479,602

 

581,451,183

 

371,618,264

 

13,733,870,752

 

13,005,845,107

 

 

F-109


 


Table of Contents

 

 

 

Generation

 

Distribution

 

Eliminations and Others

 

Total

 

 

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

1,150,249,282

 

1,143,674,971

 

1,394,053,750

 

1,298,274,817

 

(83,769,398

)

(34,672,303

)

2,460,533,634

 

2,407,277,486

 

Other current financial liabilities

 

365,375,002

 

315,103,380

 

292,160,116

 

284,864,090

 

14,547,220

 

65,630,548

 

672,082,338

 

665,598,018

 

Trade and other current payables

 

380,701,745

 

417,077,978

 

774,128,579

 

714,667,656

 

80,234,135

 

92,744,364

 

1,235,064,459

 

1,224,489,998

 

Accounts payable to related companies

 

234,167,088

 

288,461,159

 

126,083,948

 

141,795,739

 

(203,073,399

)

(282,054,639

)

157,177,637

 

148,202,260

 

Other short-term provisions

 

36,030,224

 

43,331,481

 

43,227,192

 

51,478,884

 

20,445,238

 

20,638,871

 

99,702,654

 

115,449,236

 

Current tax liabilities

 

122,601,990

 

69,759,646

 

110,935,913

 

75,509,486

 

2,315,339

 

2,397,523

 

235,853,242

 

147,666,655

 

Current provisions for employee benefits

 

 

2,703,107

 

 

2,690,108

 

 

57,167

 

 

5,450,382

 

Other current non-financial liabilities

 

11,373,233

 

7,238,220

 

47,518,002

 

27,268,854

 

1,762,069

 

1,283,474

 

60,653,304

 

35,790,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities associated with non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

64,630,389

 

 

64,630,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

2,231,327,095

 

2,110,719,491

 

1,572,059,394

 

1,545,885,669

 

573,796,771

 

427,934,505

 

4,377,183,260

 

4,084,539,665

 

Other non-current financial liabilities

 

1,755,575,529

 

1,621,961,525

 

952,894,143

 

831,035,287

 

562,885,621

 

561,959,635

 

3,271,355,293

 

3,014,956,447

 

Other non-current payables

 

243,234

 

13,548,800

 

14,060,817

 

23,380,657

 

556

 

307,255

 

14,304,607

 

37,236,712

 

Accounts payable to related companies

 

81,953

 

1,163,160

 

 

147,930,726

 

(81,953

)

(148,009,596

)

 

1,084,290

 

Other long-term provisions

 

20,833,139

 

67,038,203

 

181,636,893

 

158,484,126

 

103,609

 

 

202,573,641

 

225,522,329

 

Deferred tax liabilities

 

341,568,310

 

349,429,640

 

162,528,439

 

200,477,944

 

4,341,506

 

6,015,994

 

508,438,255

 

555,923,578

 

Non-current provisions for employee benefits

 

36,504,909

 

27,147,186

 

234,826,662

 

181,236,136

 

6,194,442

 

7,435,653

 

277,526,013

 

215,818,975

 

Other non-current non-financial liabilities

 

76,520,021

 

30,430,977

 

26,112,440

 

3,340,793

 

352,990

 

225,564

 

102,985,451

 

33,997,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

3,985,282,507

 

3,618,352,778

 

2,819,447,541

 

2,917,319,116

 

91,423,809

 

(21,643,938

)

6,896,153,857

 

6,514,027,956

 

Equity attributable to owners of parent

 

3,985,282,507

 

3,618,352,778

 

2,819,447,541

 

2,917,319,116

 

91,423,809

 

(21,643,938

)

3,895,728,606

 

3,735,544,636

 

Issued capital

 

1,752,890,037

 

1,830,431,254

 

1,010,886,630

 

1,088,609,246

 

61,106,168

 

(94,157,665

)

2,824,882,835

 

2,824,882,835

 

Retained earnings

 

1,838,419,172

 

1,566,278,776

 

957,047,345

 

1,318,048,927

 

(562,497,637

)

(780,638,194

)

2,232,968,880

 

2,103,689,509

 

Share premium

 

 

 

 

 

158,759,648

 

158,759,648

 

158,759,648

 

158,759,648

 

Other reserves

 

393,973,298

 

221,642,748

 

851,513,566

 

510,660,943

 

434,055,630

 

694,392,273

 

(1,320,882,757

)

(1,351,787,356

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

3,000,425,251

 

2,778,483,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

7,366,858,884

 

6,872,747,241

 

5,785,560,685

 

5,761,479,602

 

581,451,182

 

371,618,264

 

13,733,870,752

 

13,005,845,107

 

 

F-110


 


Table of Contents

 

 

 

Generation

 

Distribution

 

Eliminations and Others

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

STATEMENT OF COMPREHENSIVE INCOME

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

REVENUES

 

2,700,026,218

 

2,780,604,080

 

2,708,357,655

 

4,447,427,469

 

4,392,625,917

 

4,240,401,202

 

(612,573,343

)

(609,648,884

)

(476,703,204

)

6,534,880,344

 

6,563,581,113

 

6,472,055,653

 

Sales

 

2,681,583,403

 

2,735,336,937

 

2,692,140,931

 

4,187,214,704

 

4,053,333,247

 

3,892,291,952

 

(614,546,018

)

(609,440,360

)

(471,149,268

)

6,254,252,089

 

6,179,229,824

 

6,113,283,615

 

Energy sales

 

2,587,301,858

 

2,599,487,673

 

2,570,529,382

 

3,830,011,900

 

3,754,753,999

 

3,642,828,755

 

(612,017,484

)

(700,516,755

)

(634,212,253

)

5,805,296,274

 

5,653,724,917

 

5,579,145,884

 

Other sales

 

10,642,489

 

15,262,308

 

6,009,988

 

8,391,707

 

9,220,770

 

12,431,451

 

12,711,978

 

26,087,696

 

38,047,820

 

31,746,174

 

50,570,774

 

56,489,259

 

Other services rendered

 

83,639,056

 

120,586,956

 

115,601,561

 

348,811,097

 

289,358,478

 

237,031,746

 

(15,240,512

)

64,988,699

 

125,015,165

 

417,209,641

 

474,934,133

 

477,648,472

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

18,442,815

 

45,267,143

 

16,216,724

 

260,212,765

 

339,292,670

 

348,109,250

 

1,972,675

 

(208,524

)

(5,553,936

)

280,628,255

 

384,351,289

 

358,772,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(1,272,985,092

)

(1,300,760,188

)

(1,058,410,593

)

(2,904,965,972

)

(2,861,855,754

)

(2,687,937,114

)

639,516,335

 

640,969,688

 

535,754,130

 

(3,538,434,729

)

(3,521,646,254

)

(3,210,593,577

)

Energy purchases

 

(272,699,080

)

(264,194,654

)

(197,058,728

)

(2,099,527,411

)

(1,988,241,950

)

(1,958,392,871

)

609,408,193

 

697,721,968

 

635,253,374

 

(1,762,818,298

)

(1,554,714,636

)

(1,520,198,225

)

Fuel consumption

 

(742,631,157

)

(672,030,596

)

(580,234,432

)

 

 

 

(8,206

)

(7,507

)

(3,181

)

(742,639,363

)

(672,038,103

)

(580,237,613

)

Transport expenses

 

(210,422,135

)

(233,134,592

)

(177,886,470

)

(228,281,706

)

(216,929,666

)

(158,940,229

)

44,712,720

 

44,081,166

 

20,538,816

 

(393,991,121

)

(405,983,092

)

(316,287,883

)

Other variable supplies and services

 

(47,232,720

)

(131,400,346

)

(103,230,963

)

(577,156,855

)

(656,684,138

)

(570,604,014

)

(14,596,372

)

(100,825,939

)

(120,034,879

)

(638,985,947

)

(888,910,423

)

(793,869,856

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

1,427,041,126

 

1,479,843,892

 

1,649,947,062

 

1,542,461,497

 

1,530,770,163

 

1,552,464,088

 

26,942,992

 

31,320,804

 

59,050,926

 

2,996,445,615

 

3,041,934,859

 

3,261,462,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

6,404,803

 

688,024

 

731,901

 

39,331,002

 

34,742,737

 

32,998,618

 

4,437,307

 

9,438,604

 

 

50,173,112

 

44,869,365

 

33,730,519

 

Employee benefits expense

 

(84,624,505

)

(76,018,545

)

(69,577,977

)

(252,417,780

)

(215,810,871

)

(216,622,884

)

(41,509,841

)

(82,848,597

)

(84,201,584

)

(378,552,126

)

(374,678,013

)

(370,402,445

)

Other expense

 

(148,540,710

)

(109,570,881

)

(118,108,486

)

(389,777,503

)

(366,421,018

)

(367,766,183

)

(2,380,185

)

25,557,129

 

28,185,472

 

(540,698,398

)

(450,434,770

)

(457,689,197

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULT

 

1,200,280,714

 

1,294,942,490

 

1,462,992,500

 

939,597,216

 

983,281,011

 

1,001,073,639

 

(12,509,727

)

(16,532,060

)

3,034,814

 

2,127,368,203

 

2,261,691,441

 

2,467,100,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(205,906,910

)

(244,848,894

)

(270,584,246

)

(347,074,905

)

(291,545,800

)

(239,656,554

)

(8,075,680

)

(20,996,010

)

(29,414,684

)

(561,057,495

)

(557,390,704

)

(539,655,484

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

994,373,804

 

1,050,093,596

 

1,192,408,254

 

592,522,311

 

691,735,211

 

761,417,085

 

(20,585,407

)

(37,528,070

)

(26,379,870

)

1,566,310,708

 

1,704,300,737

 

1,927,445,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS

 

(96,533,304

)

(139,201,816

)

(186,313,678

)

(114,211,524

)

(94,631,362

)

(99,796,594

)

(25,840,179

)

(36,771,357

)

(23,145,874

)

(236,585,007

)

(270,604,535

)

(309,256,146

)

Financial income

 

88,970,416

 

27,878,995

 

40,841,166

 

127,716,519

 

132,691,391

 

117,121,114

 

16,925,934

 

10,666,562

 

1,708,125

 

233,612,869

 

171,236,948

 

159,670,405

 

Financial costs

 

(187,258,748

)

(178,031,427

)

(239,569,394

)

(242,555,022

)

(227,390,652

)

(226,454,904

)

(35,597,593

)

(32,936,172

)

(16,448,329

)

(465,411,363

)

(438,358,251

)

(482,472,627

)

Gains (losses) from indexed assets and liabilities

 

(5,369,555

)

(2,885,747

)

9,009,669

 

42,067

 

153,805

 

458,162

 

(19,764,715

)

(12,323,764

)

12,313,498

 

(25,092,203

)

(15,055,706

)

21,781,329

 

Foreign currency exchange differences

 

7,124,583

 

13,836,363

 

3,404,881

 

584,912

 

(85,906

)

9,079,034

 

12,596,195

 

(2,177,983

)

(20,719,168

)

20,305,690

 

11,572,474

 

(8,235,253

)

Gains

 

36,535,322

 

59,331,363

 

71,795,866

 

4,951,758

 

7,255,856

 

18,584,732

 

39,385,744

 

24,744,149

 

(8,365,473

)

80,872,824

 

91,331,368

 

82,015,125

 

Losses

 

(29,410,739

)

(45,495,000

)

(68,390,985

)

(4,366,846

)

(7,341,762

)

(9,505,698

)

(26,789,549

)

(26,922,132

)

(12,353,695

)

(60,567,134

)

(79,758,894

)

(90,250,378

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of profit (loss) of associates accounted for using the equity method

 

8,215,763

 

811,855

 

2,233,946

 

468

 

911

 

82,758,254

 

249,673

 

202,973

 

(82,756,621

)

8,465,904

 

1,015,739

 

2,235,579

 

Gains (losses) from other investments

 

1,038,160

 

234,251

 

(55,494

)

70

 

 

82,850

 

 

38,435

 

110,587

 

1,038,230

 

272,686

 

137,943

 

Gains (losses) from sale of property, plant, and equipment

 

975,577

 

1,631,416

 

64,430

 

(313,790

)

1,365,276

 

24,938,953

 

(6,514,311

)

8,714,057

 

25,498,952

 

(5,852,524

)

11,710,749

 

50,502,335

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

908,070,000

 

913,569,302

 

1,008,337,458

 

477,997,535

 

598,470,036

 

769,400,548

 

(52,690,224

)

(65,343,962

)

(106,672,826

)

1,333,377,311

 

1,446,695,376

 

1,671,065,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(255,341,927

)

(197,493,560

)

(201,746,950

)

(200,528,618

)

(141,600,737

)

(178,201,978

)

(4,966,146

)

(6,912,671

)

20,211,318

 

(460,836,691

)

(346,006,968

)

(359,737,610

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

652,728,073

 

716,075,742

 

806,590,508

 

277,468,917

 

456,869,299

 

591,198,570

 

(57,656,370

)

(72,256,633

)

(86,461,508

)

872,540,620

 

1,100,688,408

 

1,311,327,570

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

652,728,073

 

716,075,742

 

806,590,508

 

277,468,917

 

456,869,299

 

591,198,570

 

(57,656,370

)

(72,256,633

)

(86,461,508

)

872,540,620

 

1,100,688,408

 

1,311,327,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

652,728,073

 

716,075,742

 

806,590,508

 

277,468,917

 

456,869,299

 

591,198,570

 

(57,656,370

)

(72,256,633

)

(86,461,508

)

872,540,620

 

1,100,688,408

 

1,311,327,570

 

Owners of parent

 

 

 

 

 

 

 

 

 

 

375,471,254

 

486,226,814

 

660,231,043

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

497,069,366

 

614,461,594

 

651,096,527

 

 

F-111


 


Table of Contents

 

33.3    Countries

 

 

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

Country

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS 

 

1,117,076,586

 

958,252,718

 

198,804,567

 

206,682,679

 

680,639,175

 

773,987,829

 

439,170,846

 

298,436,755

 

138,640,932

 

118,519,262

 

(48,367,098

)

(17,611,267

)

2,525,965,008

 

2,338,267,976

 

Cash and cash equivalents

 

588,127,702

 

396,117,160

 

43,522,761

 

64,001,651

 

277,962,207

 

309,608,364

 

268,253,856

 

150,969,852

 

42,054,742

 

40,658,010

 

 

 

1,219,921,268

 

961,355,037

 

Other current financial assets

 

47,504

 

17,551

 

143,638

 

2,271,690

 

 

5,463,750

 

699,517

 

64,518

 

48,561

 

 

 

 

939,220

 

7,817,509

 

Other current non-financial assets

 

8,430,910

 

2,823,979

 

2,444,742

 

3,453,937

 

43,310,736

 

24,929,082

 

13,185,071

 

1,741,706

 

5,094,853

 

3,044,544

 

 

 

72,466,312

 

35,993,248

 

Trade and other current receivables

 

338,292,487

 

424,328,700

 

108,345,327

 

105,722,882

 

318,551,280

 

399,849,969

 

137,785,949

 

134,933,800

 

73,975,674

 

55,329,513

 

651,671

 

(82,066,624

)

977,602,388

 

1,038,098,240

 

Accounts receivable from related companies

 

49,976,938

 

9,118,913

 

34,084,870

 

20,580,614

 

 

 

30,857

 

85,521

 

208,696

 

124,492

 

(49,018,769

)

(9,437,933

)

35,282,592

 

20,471,607

 

Inventories

 

37,057,881

 

31,508,007

 

4,921,951

 

4,012,205

 

1,266,810

 

1,329,912

 

17,676,019

 

10,639,048

 

17,002,883

 

15,162,532

 

 

 

77,925,544

 

62,651,704

 

Current tax assets

 

95,143,164

 

94,338,408

 

5,341,278

 

6,639,700

 

39,548,142

 

32,806,752

 

1,539,577

 

2,310

 

255,523

 

4,200,171

 

 

 

141,827,684

 

137,987,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

73,893,290

 

 

73,893,290

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

7,893,250,053

 

7,882,741,067

 

593,346,110

 

612,376,604

 

3,805,276,863

 

3,724,836,639

 

2,353,927,049

 

2,089,588,249

 

1,246,563,957

 

1,087,290,030

 

(4,684,458,288

)

(4,729,255,458

)

11,207,905,744

 

10,667,577,131

 

Other non-current financial assets

 

32,942,181

 

57,422,721

 

161,140

 

 

27,818

 

3,352,698

 

1,214,684

 

8,267

 

3,009,238

 

2,185,036

 

 

 

37,355,061

 

62,968,722

 

Other non-current non-financial assets

 

599,528

 

1,327,410

 

1,984,737

 

10,897,471

 

106,916,843

 

89,288,250

 

 

1,111,481

 

 

 

 

1,111,683

 

109,501,108

 

103,736,295

 

Non-current receivables

 

4,531,190

 

9,751,497

 

151,690,773

 

123,872,850

 

273,379,275

 

177,122,226

 

13,727,212

 

8,821,387

 

 

 

 

 

443,328,450

 

319,567,960

 

Non-current accounts receivable from related companies

 

6,179,892

 

5,570,592

 

 

 

44,861,006

 

36,381,275

 

 

 

 

 

(51,040,898

)

(41,951,867

)

 

 

Investments accounted for using the equity method

 

4,681,940,902

 

4,728,577,212

 

4,727,255

 

4,360,892

 

1,217,587,204

 

1,231,117,115

 

76

 

 

49,887,780

 

49,494,618

 

(5,940,949,955

)

(5,999,448,185

)

13,193,262

 

14,101,652

 

Intangible assets other than goodwill

 

40,438,658

 

43,574,579

 

3,649,971

 

3,394,462

 

1,375,676,408

 

1,362,506,970

 

44,330,454

 

40,486,684

 

3,302,723

 

2,623,710

 

 

 

1,467,398,214

 

1,452,586,405

 

Goodwill

 

2,312,632

 

2,311,244

 

2,357,592

 

2,453,791

 

119,058,905

 

120,673,559

 

13,209,651

 

7,348,467

 

10,361,690

 

10,502,214

 

1,329,103,656

 

1,333,732,649

 

1,476,404,126

 

1,477,021,924

 

Property, plant, and equipment

 

2,998,303,344

 

2,907,392,986

 

424,077,441

 

435,556,490

 

479,342,553

 

502,536,126

 

2,184,994,520

 

1,908,861,856

 

1,178,479,794

 

1,021,665,793

 

(22,466,646

)

(24,072,596

)

7,242,731,006

 

6,751,940,655

 

Investment property

 

38,055,889

 

33,019,154

 

 

 

 

 

 

 

 

 

 

 

38,055,889

 

33,019,154

 

Deferred tax assets

 

87,945,837

 

93,793,672

 

4,697,201

 

31,840,648

 

188,426,851

 

201,858,420

 

96,450,452

 

122,950,107

 

1,522,732

 

818,659

 

895,555

 

1,372,858

 

379,938,628

 

452,634,364

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

9,010,326,640

 

8,840,993,785

 

792,150,677

 

819,059,282

 

4,485,916,038

 

4,498,824,468

 

2,793,097,895

 

2,388,025,004

 

1,385,204,889

 

1,205,809,292

 

(4,732,825,387

)

(4,746,866,725

)

13,733,870,752

 

13,005,845,107

 

 

F-112


 


Table of Contents

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

661,869,058

 

647,462,363

 

494,783,567

 

368,365,266

 

650,237,150

 

749,685,522

 

483,448,241

 

432,517,038

 

170,828,751

 

122,675,915

 

(633,131

)

86,571,381

 

2,460,533,635

 

2,407,277,486

 

Other current financial liabilities

 

88,087,416

 

57,353,811

 

105,336,295

 

91,305,044

 

288,730,920

 

316,931,058

 

124,904,402

 

138,102,310

 

65,023,305

 

61,905,795

 

 

 

672,082,338

 

665,598,018

 

Trade and other current payables

 

405,601,668

 

397,291,875

 

283,219,858

 

188,824,968

 

234,837,848

 

350,493,006

 

223,557,756

 

242,087,064

 

68,645,529

 

46,211,217

 

19,201,800

 

(418,132

)

1,235,064,459

 

1,224,489,998

 

Accounts payable to related companies

 

48,929,238

 

95,959,740

 

45,686,586

 

21,522,018

 

34,092,017

 

22,670,347

 

51,713,966

 

(8,763,202

)

1,068,536

 

(5,545,768

)

(24,312,705

)

22,359,124

 

157,177,638

 

148,202,260

 

Other short-term provisions

 

54,333,202

 

61,952,297

 

25,324,807

 

31,334,089

 

6,801,936

 

9,290,490

 

10,860

 

1,498,668

 

8,754,075

 

11,373,692

 

4,477,774

 

 

99,702,654

 

115,449,236

 

Current tax liabilities

 

58,625,870

 

26,985,525

 

12,379,051

 

18,739,444

 

67,476,356

 

45,603,630

 

76,893,506

 

50,694,810

 

20,478,459

 

5,643,246

 

 

 

235,853,242

 

147,666,655

 

Current provisions for employee benefits

 

 

1,341,781

 

 

591,831

 

 

 

 

3,516,770

 

 

 

 

 

 

5,450,382

 

Other current non-financial liabilities

 

6,291,663

 

6,577,334

 

22,836,970

 

16,047,872

 

18,298,073

 

4,696,991

 

6,367,751

 

5,380,618

 

6,858,847

 

3,087,733

 

 

 

60,653,304

 

35,790,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities associated with non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

64,630,389

 

 

64,630,389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

1,819,290,887

 

1,798,546,677

 

206,938,488

 

182,056,288

 

929,216,917

 

866,894,226

 

928,038,093

 

749,238,211

 

527,947,698

 

525,104,242

 

(34,248,823

)

(37,299,979

)

4,377,183,260

 

4,084,539,665

 

Other non-current financial liabilities

 

1,538,473,627

 

1,511,148,690

 

113,544,053

 

87,795,042

 

515,352,311

 

483,293,292

 

782,142,214

 

616,376,069

 

321,843,088

 

316,343,354

 

 

 

3,271,355,293

 

3,014,956,447

 

Other non-current payables

 

 

3,595,790

 

1,146,930

 

325,183

 

13,157,677

 

33,173,070

 

 

142,669

 

 

 

 

 

14,304,607

 

37,236,712

 

Accounts payable to related companies

 

 

 

34,248,823

 

36,634,177

 

 

1,750,092

 

 

 

 

 

(34,248,823

)

(37,299,979

)

 

1,084,290

 

Other long-term provisions

 

17,935,877

 

17,164,654

 

9,239,778

 

11,451,261

 

168,801,883

 

183,780,246

 

4,762,542

 

2,198,153

 

1,833,561

 

10,928,015

 

 

 

202,573,641

 

225,522,329

 

Deferred tax liabilities

 

204,262,599

 

222,646,728

 

13,419,881

 

21,549,260

 

67,691,941

 

61,907,742

 

19,717,371

 

52,263,418

 

203,346,463

 

197,556,430

 

 

 

508,438,255

 

555,923,578

 

Non-current provisions for employee benefits

 

35,817,248

 

33,170,562

 

7,627,051

 

1,400,727

 

149,353,832

 

102,989,784

 

84,727,882

 

78,257,902

 

 

 

 

 

277,526,013

 

215,818,975

 

Other non-current non-financial liabilities

 

22,801,536

 

10,820,253

 

27,711,972

 

22,900,638

 

14,859,273

 

 

36,688,084

 

 

924,586

 

276,443

 

 

 

102,985,451

 

33,997,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

6,529,166,695

 

6,394,984,745

 

90,428,622

 

268,637,728

 

2,906,461,971

 

2,882,244,720

 

1,381,611,561

 

1,206,269,755

 

686,428,440

 

558,029,135

 

(4,697,943,433

)

(4,796,138,127

)

6,896,153,857

 

6,514,027,956

 

Equity attributable to owners of parent

 

6,529,166,695

 

6,394,984,745

 

90,428,622

 

268,637,728

 

2,906,461,971

 

2,882,244,720

 

1,381,611,561

 

1,206,269,755

 

686,428,440

 

558,029,135

 

(4,697,943,433

)

(4,796,138,127

)

3,895,728,606

 

3,735,544,636

 

Issued capital

 

5,517,944,809

 

5,504,650,136

 

230,798,614

 

233,455,382

 

1,768,841,536

 

1,016,335,188

 

150,811,424

 

147,297,657

 

197,139,383

 

198,134,490

 

(5,040,652,931

)

(4,274,990,018

)

2,824,882,835

 

2,824,882,835

 

Retained earnings

 

2,728,371,595

 

2,687,545,567

 

(99,901,666

)

77,431,069

 

459,494,106

 

446,813,310

 

125,770,175

 

274,298,955

 

72,384,456

 

56,504,426

 

(1,053,149,787

)

(1,438,903,818

)

2,232,968,880

 

2,103,689,509

 

Share premium

 

158,759,648

 

158,759,648

 

 

 

 

 

 

 

 

 

 

 

158,759,648

 

158,759,648

 

Other reserves

 

(1,875,909,357

)

(1,955,970,606

)

(40,468,326

)

(42,248,723

)

678,126,329

 

1,419,096,222

 

1,105,029,962

 

784,673,143

 

416,904,601

 

303,390,219

 

1,395,859,285

 

917,755,709

 

(1,320,882,757

)

(1,351,787,356

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

3,000,425,251

 

2,778,483,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and equity

 

9,010,326,640

 

8,840,993,785

 

792,150,677

 

819,059,282

 

4,485,916,038

 

4,498,824,468

 

2,793,097,895

 

2,388,025,004

 

1,385,204,889

 

1,205,809,292

 

(4,732,825,387

)

(4,746,866,725

)

13,733,870,752

 

13,005,845,107

 

 

F-113


 


Table of Contents

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

2,124,479,297

 

2,085,557,501

 

2,283,457,941

 

675,647,122

 

658,417,051

 

637,839,445

 

2,165,287,761

 

2,230,116,193

 

1,979,203,998

 

1,113,791,686

 

1,163,978,952

 

1,096,256,547

 

Sales

 

2,097,527,758

 

2,041,203,346

 

2,260,373,406

 

667,299,420

 

644,085,670

 

624,398,698

 

1,970,909,825

 

1,953,154,510

 

1,732,004,318

 

1,080,920,739

 

1,135,970,285

 

1,040,262,693

 

Energy sales

 

1,961,366,637

 

1,868,868,808

 

2,071,597,022

 

641,615,807

 

614,505,180

 

590,796,228

 

1,787,773,720

 

1,778,434,279

 

1,564,412,704

 

991,306,129

 

1,019,682,987

 

948,485,479

 

Other sales

 

21,888,297

 

37,515,316

 

42,402,319

 

 

 

(49,808

)

6,072,128

 

3,332,080

 

4,180,089

 

3,289,633

 

6,557,919

 

6,515,455

 

Other services rendered

 

114,272,824

 

134,819,222

 

146,374,065

 

25,683,613

 

29,580,490

 

33,652,278

 

177,063,977

 

171,388,151

 

163,411,525

 

86,324,977

 

109,729,379

 

85,261,759

 

Other operating income

 

26,951,539

 

44,354,155

 

23,084,535

 

8,347,702

 

14,331,381

 

13,440,747

 

194,377,936

 

276,961,683

 

247,199,680

 

32,870,947

 

28,008,667

 

55,993,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(1,280,894,315

)

(1,157,432,602

)

(1,131,384,329

)

(457,898,841

)

(413,059,847

)

(365,964,562

)

(1,228,453,536

)

(1,308,455,877

)

(1,074,015,467

)

(385,326,627

)

(463,847,068

)

(428,527,683

)

Energy purchases

 

(747,064,363

)

(542,253,232

)

(581,492,020

)

(153,569,548

)

(148,902,836

)

(160,131,967

)

(587,111,958

)

(543,260,558

)

(443,577,232

)

(186,337,063

)

(246,229,847

)

(229,843,920

)

Fuel consumption

 

(350,733,784

)

(318,644,651

)

(345,815,766

)

(283,048,981

)

(242,853,893

)

(180,160,003

)

(35,498,349

)

(37,260,897

)

6,826,322

 

(23,946,682

)

(27,780,401

)

(20,572,023

)

Transport expenses

 

(146,853,453

)

(183,181,403

)

(107,329,158

)

(9,143,907

)

(4,875,869

)

(6,886,114

)

(107,475,644

)

(93,660,230

)

(82,792,555

)

(114,302,814

)

(111,637,522

)

(105,632,478

)

Other variable supplies and services

 

(36,242,715

)

(113,353,316

)

(96,747,385

)

(12,136,405

)

(16,427,249

)

(18,786,478

)

(498,367,585

)

(634,274,192

)

(554,472,002

)

(60,740,068

)

(78,199,298

)

(72,479,262

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

843,584,982

 

928,124,899

 

1,152,073,612

 

217,748,281

 

245,357,204

 

271,874,883

 

936,834,225

 

921,660,316

 

905,188,531

 

728,465,059

 

700,131,884

 

667,728,864

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

11,168,239

 

11,962,653

 

2,666,652

 

12,146,533

 

8,296,765

 

8,057,055

 

18,130,297

 

18,128,254

 

17,007,228

 

6,497,714

 

4,423,015

 

3,003,205

 

Employee benefits expense

 

(105,910,635

)

(113,164,815

)

(110,843,668

)

(106,287,626

)

(79,533,998

)

(79,385,952

)

(110,708,252

)

(109,354,257

)

(108,515,145

)

(48,007,413

)

(51,541,615

)

(47,341,752

)

Other expenses

 

(113,660,233

)

(100,976,501

)

(106,575,741

)

(88,827,726

)

(89,055,759

)

(77,076,137

)

(161,072,702

)

(148,686,023

)

(158,794,504

)

(146,263,633

)

(78,880,441

)

(75,624,710

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULTS

 

635,182,353

 

725,946,236

 

937,320,855

 

34,779,462

 

85,064,212

 

123,469,849

 

683,183,568

 

681,748,290

 

654,886,110

 

540,691,727

 

574,132,843

 

547,765,607

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(123,699,667

)

(119,048,628

)

(194,587,688

)

(138,094,097

)

(34,724,329

)

(42,541,505

)

(131,553,418

)

(229,368,430

)

(145,172,290

)

(101,908,200

)

(102,190,376

)

(96,735,454

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

511,482,686

 

606,897,608

 

742,733,167

 

(103,314,635

)

50,339,883

 

80,928,344

 

551,630,150

 

452,379,860

 

509,713,820

 

438,783,527

 

471,942,467

 

451,030,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS

 

(78,797,719

)

(106,356,565

)

(114,219,912

)

(31,563,414

)

(15,788,697

)

(40,008,868

)

(32,405,059

)

(64,838,758

)

(69,697,374

)

(76,360,671

)

(62,523,560

)

(72,011,415

)

Financial income

 

34,484,561

 

15,604,598

 

26,321,994

 

13,314,838

 

10,926,110

 

9,381,341

 

173,831,176

 

132,197,987

 

103,326,143

 

11,407,941

 

11,883,669

 

20,075,886

 

Financial costs

 

(93,072,101

)

(109,360,408

)

(135,713,458

)

(36,394,214

)

(34,924,333

)

(32,076,508

)

(225,571,907

)

(193,320,965

)

(187,048,645

)

(87,553,973

)

(74,211,667

)

(92,155,200

)

Gains (losses) from indexed assets and liabilities

 

(25,092,203

)

(15,055,706

)

21,781,329

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange differences

 

4,882,024

 

2,454,951

 

(26,609,777

)

(8,484,038

)

8,209,526

 

(17,313,701

)

19,335,672

 

(3,715,780

)

14,025,128

 

(214,639

)

(195,562

)

67,899

 

Gains

 

53,545,105

 

38,536,192

 

34,338,086

 

6,006,240

 

20,715,091

 

3,564,040

 

29,865,459

 

30,931,909

 

47,716,990

 

738,510

 

963,520

 

1,887,294

 

Losses

 

(48,663,081

)

(36,081,241

)

(60,947,863

)

(14,490,278

)

(12,505,565

)

(20,877,741

)

(10,529,787

)

(34,647,689

)

(33,691,862

)

(953,149

)

(1,159,082

)

(1,819,395

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of profit (loss) of associates accounted for using the equity method

 

8,215,729

 

811,657

 

(8,074,230

)

250,141

 

203,884

 

374,621

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Negative consolidation difference

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) from other investments

 

1,053,408

 

1,626,786

 

172,804

 

498,877

 

1,596,643

 

2,683,755

 

 

29,251

 

 

70

 

 

(34,772

)

Gains (losses) from sale of property, plant, and equipment

 

(6,039,997

)

8,825,168

 

37,360,860

 

 

 

 

 

(34,754

)

486,834

 

(230,878

)

2,515,018

 

12,851,414

 

Other expenses distinct from operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

435,914,107

 

511,804,654

 

657,972,689

 

(134,129,031

)

36,351,713

 

43,977,852

 

519,225,091

 

387,535,599

 

440,503,280

 

362,192,048

 

411,933,925

 

391,835,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(110,530,698

)

(91,503,756

)

(68,971,765

)

(34,044,480

)

(13,131,879

)

(15,197,010

)

(129,039,820

)

(66,998,716

)

(107,407,226

)

(142,998,659

)

(134,315,662

)

(127,250,804

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

325,383,409

 

420,300,898

 

589,000,924

 

(168,173,511

)

23,219,834

 

28,780,842

 

390,185,271

 

320,536,883

 

333,096,054

 

219,193,389

 

277,618,263

 

264,584,576

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

325,383,409

 

420,300,898

 

589,000,924

 

(168,173,511

)

23,219,834

 

28,780,842

 

390,185,271

 

320,536,883

 

333,096,054

 

219,193,389

 

277,618,263

 

264,584,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

325,383,409

 

420,300,898

 

589,000,924

 

(168,173,511

)

23,219,834

 

28,780,842

 

390,185,271

 

320,536,883

 

333,096,054

 

219,193,389

 

277,618,263

 

264,584,576

 

Owners of parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Country

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

458,047,567

 

429,229,748

 

479,144,395

 

(2,373,089

)

(3,718,332

)

(3,846,673

)

6,534,880,344

 

6,563,581,113

 

6,472,055,653

 

Sales

 

439,967,436

 

408,534,345

 

460,091,173

 

(2,373,089

)

(3,718,332

)

(3,846,673

)

6,254,252,089

 

6,179,229,824

 

6,113,283,615

 

Energy sales

 

423,233,981

 

372,233,663

 

403,854,451

 

 

 

 

5,805,296,274

 

5,653,724,917

 

5,579,145,884

 

Other sales

 

565,295

 

4,375,367

 

5,012,398

 

(69,179

)

(1,209,908

)

(1,571,194

)

31,746,174

 

50,570,774

 

56,489,259

 

Other services rendered

 

16,168,160

 

31,925,315

 

51,224,324

 

(2,303,910

)

(2,508,424

)

(2,275,479

)

417,209,641

 

474,934,133

 

477,648,472

 

Other operating income

 

18,080,131

 

20,695,403

 

19,053,222

 

 

 

 

280,628,255

 

384,351,289

 

358,772,038

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(185,931,510

)

(180,533,345

)

(213,585,176

)

70,100

 

1,682,485

 

2,883,640

 

(3,538,434,729

)

(3,521,646,254

)

(3,210,593,577

)

Energy purchases

 

(88,735,366

)

(74,068,163

)

(105,153,086

)

 

 

 

(1,762,818,298

)

(1,554,714,636

)

(1,520,198,225

)

Fuel consumption

 

(49,411,567

)

(45,498,261

)

(40,516,143

)

 

 

 

(742,639,363

)

(672,038,103

)

(580,237,613

)

Transport expenses

 

(16,215,303

)

(12,628,068

)

(13,647,578

)

 

 

 

(393,991,121

)

(405,983,092

)

(316,287,883

)

Other variable supplies and services

 

(31,569,274

)

(48,338,853

)

(54,268,369

)

70,100

 

1,682,485

 

2,883,640

 

(638,985,947

)

(888,910,423

)

(793,869,856

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

272,116,057

 

248,696,403

 

265,559,219

 

(2,302,989

)

(2,035,847

)

(963,033

)

2,996,445,615

 

3,041,934,859

 

3,261,462,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

2,230,329

 

2,058,678

 

2,996,379

 

 

 

 

50,173,112

 

44,869,365

 

33,730,519

 

Employee benefits expense

 

(7,638,200

)

(21,083,328

)

(24,315,928

)

 

 

 

(378,552,126

)

(374,678,013

)

(370,402,445

)

Other expenses

 

(33,100,304

)

(33,890,176

)

(40,566,405

)

2,226,200

 

1,054,130

 

948,300

 

(540,698,398

)

(450,434,770

)

(457,689,197

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULTS

 

233,607,882

 

195,781,577

 

203,673,265

 

(76,789

)

(981,717

)

(14,733

)

2,127,368,203

 

2,261,691,441

 

2,467,100,953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(59,219,178

)

(60,339,333

)

(60,618,547

)

(6,582,935

)

(11,719,608

)

 

(561,057,495

)

(557,390,704

)

(539,655,484

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

174,388,704

 

135,442,244

 

143,054,718

 

(6,659,724

)

(12,701,325

)

(14,733

)

1,566,310,708

 

1,704,300,737

 

1,927,445,469

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULTS

 

(22,714,456

)

(25,742,132

)

(34,167,002

)

5,256,312

 

4,645,177

 

20,848,425

 

(236,585,007

)

(270,604,535

)

(309,256,146

)

Financial income

 

2,723,717

 

2,116,913

 

3,631,106

 

(2,149,364

)

(1,492,329

)

(3,066,065

)

233,612,869

 

171,236,948

 

159,670,405

 

Financial costs

 

(24,968,532

)

(28,154,018

)

(38,544,881

)

2,149,364

 

1,613,140

 

3,066,065

 

(465,411,363

)

(438,358,251

)

(482,472,627

)

Gains (losses) from indexed assets and liabilities

 

 

 

 

 

 

 

(25,092,203

)

(15,055,706

)

21,781,329

 

Foreign currency exchange differences

 

(469,641

)

294,973

 

746,773

 

5,256,312

 

4,524,366

 

20,848,425

 

20,305,690

 

11,572,474

 

(8,235,253

)

Gains

 

702,589

 

1,553,835

 

2,333,966

 

(9,985,079

)

(1,369,179

)

(7,825,251

)

80,872,824

 

91,331,368

 

82,015,125

 

Losses

 

(1,172,230

)

(1,258,862

)

(1,587,193

)

15,241,391

 

5,893,545

 

28,673,676

 

(60,567,134

)

(79,758,894

)

(90,250,378

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of profit (loss) of associates accounted for using the equity method

 

 

 

9,935,172

 

34

 

198

 

16

 

8,465,904

 

1,015,739

 

2,235,579

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Negative consolidation difference

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) from other investments

 

 

 

 

(514,125

)

(2,979,994

)

(2,683,844

)

1,038,230

 

272,686

 

137,943

 

Gains (losses) from sale of property, plant, and equipment

 

418,351

 

405,317

 

(196,773

)

 

 

 

(5,852,524

)

11,710,749

 

50,502,335

 

Other expenses distinct from operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

152,092,599

 

110,105,429

 

118,626,115

 

(1,917,503

)

(11,035,944

)

18,149,864

 

1,333,377,311

 

1,446,695,376

 

1,671,065,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(44,223,034

)

(40,056,955

)

(40,910,805

)

 

 

 

(460,836,691

)

(346,006,968

)

(359,737,610

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

107,869,565

 

70,048,474

 

77,715,310

 

(1,917,503

)

(11,035,944

)

18,149,864

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

107,869,565

 

70,048,474

 

77,715,310

 

(1,917,503

)

(11,035,944

)

18,149,864

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

107,869,565

 

70,048,474

 

77,715,310

 

(1,917,503

)

(11,035,944

)

18,149,864

 

872,540,620

 

1,100,688,408

 

1,311,327,570

 

Owners of parent

 

 

 

 

 

 

 

375,471,254

 

486,226,814

 

660,231,043

 

Non-controlling interests

 

 

 

 

 

 

 

497,069,366

 

614,461,594

 

651,096,527

 

 

F-114


 


Table of Contents

 

33.4                        Generation and distribution by country

 

a)                                     Generation

 

Line of Business

 

Generation

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

581,738,393

 

581,919,944

 

113,950,708

 

96,454,500

 

229,070,896

 

206,821,621

 

239,044,005

 

154,997,283

 

75,650,050

 

50,330,357

 

(26,868,729

)

(26,213,389

)

1,212,585,323

 

1,064,310,315

 

Cash and cash equivalents

 

230,289,585

 

225,658,998

 

22,383,610

 

18,626,377

 

131,040,180

 

77,999,226

 

136,260,140

 

74,583,887

 

32,764,569

 

13,865,517

 

 

 

552,738,084

 

410,734,005

 

Other current financial assets

 

47,504

 

17,551

 

143,638

 

 

 

5,463,750

 

674,506

 

54,650

 

48,561

 

 

 

 

914,209

 

5,535,951

 

Other current non-financial assets

 

5,388,772

 

1,073,419

 

1,197,748

 

2,254,847

 

14,283,730

 

808,494

 

7,964,428

 

1,370,458

 

2,458,301

 

1,835,063

 

 

 

31,292,979

 

7,342,281

 

Trade and other current receivables

 

175,085,843

 

150,897,103

 

54,090,162

 

53,364,468

 

63,940,752

 

83,976,499

 

45,507,596

 

41,680,862

 

16,985,155

 

11,027,554

 

 

(19,872,054

)

355,609,508

 

321,074,432

 

Accounts receivable from other related companies

 

58,683,378

 

103,058,701

 

33,441,555

 

20,203,295

 

19,803,730

 

28,663,608

 

35,104,241

 

32,368,651

 

10,509,205

 

8,403,843

 

(26,868,729

)

(6,341,335

)

130,673,380

 

186,356,762

 

Inventories

 

29,481,511

 

24,443,037

 

1,783,282

 

1,750,879

 

2,504

 

22,842

 

11,993,970

 

4,936,465

 

12,645,501

 

11,009,380

 

 

 

55,906,768

 

42,162,603

 

Current tax assets

 

82,761,800

 

76,771,135

 

910,713

 

254,634

 

 

9,887,202

 

1,539,124

 

2,310

 

238,758

 

4,189,000

 

 

 

85,450,395

 

91,104,281

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

4,058,185,785

 

3,989,974,642

 

319,979,207

 

290,297,224

 

600,244,367

 

614,488,434

 

1,393,219,292

 

1,203,713,202

 

812,558,136

 

730,619,632

 

(1,029,913,225

)

(1,020,656,208

)

6,154,273,562

 

5,808,436,926

 

Other non-current financial assets

 

12,014,822

 

27,935,909

 

161,140

 

 

 

 

1,205,585

 

 

216,790

 

359,977

 

 

 

13,598,337

 

28,295,886

 

Other non-current non-financial assets

 

342,343

 

146,349

 

1,099,011

 

10,203,998

 

27,290,081

 

19,997,184

 

 

1,111,481

 

 

 

 

 

28,731,435

 

31,459,012

 

Non-current receivables

 

160,518

 

1,820,235

 

150,312,091

 

123,377,243

 

21,685,968

 

11,129,694

 

3,241,735

 

2,974,116

 

 

 

 

 

175,400,312

 

139,301,288

 

Non-current accounts receivable from related companies

 

6,179,892

 

5,570,592

 

 

 

42,997,790

 

37,063,260

 

 

 

 

 

(51,040,898

)

(41,869,632

)

(1,863,216

)

764,220

 

Investments accounted for using the equity method

 

1,594,961,765

 

1,591,313,598

 

3,428,479

 

3,094,078

 

10,801,536

 

10,950,060

 

 

 

49,887,780

 

49,494,618

 

(1,067,411,405

)

(1,063,491,176

)

591,668,155

 

591,361,178

 

Intangible assets other than goodwill

 

11,005,836

 

9,638,098

 

176,228

 

190,799

 

1,410,902

 

972,900

 

22,281,991

 

20,247,206

 

457,861

 

349,639

 

 

 

35,332,818

 

31,398,642

 

Goodwill

 

14,024

 

12,636

 

2,357,592

 

2,453,791

 

 

 

5,126,657

 

 

10,361,690

 

10,502,214

 

88,539,078

 

84,704,600

 

106,399,041

 

97,673,241

 

Property, plant, and equipment

 

2,400,516,617

 

2,328,158,165

 

157,747,465

 

136,585,507

 

456,994,530

 

480,313,680

 

1,302,924,129

 

1,125,145,217

 

750,111,283

 

669,094,525

 

 

 

5,068,294,024

 

4,739,297,094

 

Investment property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

32,989,968

 

25,379,060

 

4,697,201

 

14,391,808

 

39,063,560

 

54,061,656

 

58,439,195

 

54,235,182

 

1,522,732

 

818,659

 

 

 

136,712,656

 

148,886,365

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

4,639,924,178

 

4,571,894,586

 

433,929,915

 

386,751,724

 

829,315,263

 

821,310,055

 

1,632,263,297

 

1,358,710,485

 

888,208,186

 

780,949,989

 

(1,056,781,954

)

(1,046,869,597

)

7,366,858,885

 

6,872,747,241

 

 

F-115


 


Table of Contents

 

Line of Business

 

Generation

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

419,861,754

 

461,971,755

 

184,089,684

 

151,057,167

 

223,439,239

 

182,940,166

 

220,413,976

 

286,630,051

 

77,444,300

 

61,493,965

 

25,000,330

 

(418,133

)

1,150,249,283

 

1,143,674,971

 

Other current financial liabilities

 

73,513,845

 

43,626,925

 

82,987,086

 

79,751,906

 

62,027,186

 

64,363,398

 

113,869,956

 

87,860,103

 

32,976,929

 

39,501,048

 

 

 

365,375,002

 

315,103,380

 

Trade and other current payables

 

210,953,110

 

221,957,794

 

47,852,899

 

28,920,947

 

47,171,805

 

63,002,748

 

50,897,328

 

86,644,371

 

23,834,560

 

16,970,251

 

(7,957

)

(418,133

)

380,701,745

 

417,077,978

 

Accounts payable to related companies

 

69,582,013

 

142,252,923

 

43,569,836

 

28,374,815

 

81,664,568

 

37,105,842

 

14,328,510

 

80,508,993

 

13,875

 

218,586

 

25,008,287

 

 

234,167,089

 

288,461,159

 

Other short-term provisions

 

29,277,728

 

35,783,147

 

3,901,399

 

2,553,179

 

 

1,874,736

 

10,860

 

22,520

 

2,840,237

 

3,097,899

 

 

 

36,030,224

 

43,331,481

 

Current tax liabilities

 

31,286,802

 

14,656,865

 

5,362,401

 

11,212,408

 

30,425,114

 

16,593,444

 

40,779,406

 

26,604,320

 

14,748,267

 

692,609

 

 

 

122,601,990

 

69,759,646

 

Current provisions for employee benefits

 

 

 

 

 

 

 

 

2,703,107

 

 

 

 

 

 

2,703,107

 

Other current non-financial liabilities

 

5,248,256

 

3,694,101

 

416,063

 

243,912

 

2,150,566

 

(2

)

527,916

 

2,286,637

 

3,030,432

 

1,013,572

 

 

 

11,373,233

 

7,238,220

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities associated with non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

1,193,061,174

 

1,172,214,180

 

165,441,384

 

141,817,640

 

58,875,184

 

156,436,680

 

530,859,723

 

356,958,221

 

317,338,453

 

319,926,947

 

(34,248,823

)

(36,634,177

)

2,231,327,095

 

2,110,719,491

 

Other non-current financial liabilities

 

975,588,006

 

949,189,055

 

87,602,569

 

70,465,040

 

36,725,221

 

94,332,102

 

486,420,793

 

339,291,052

 

169,238,940

 

168,684,276

 

 

 

1,755,575,529

 

1,621,961,525

 

Other non-current payables

 

 

3,288,535

 

241,287

 

 

1,947

 

10,117,596

 

 

142,669

 

 

 

 

 

243,234

 

13,548,800

 

Accounts payable to related companies

 

81,953

 

78,870

 

34,248,823

 

36,634,177

 

 

1,084,290

 

 

 

 

 

(34,248,823

)

(36,634,177

)

81,953

 

1,163,160

 

Other long-term provisions

 

10,251,812

 

9,797,457

 

 

 

8,596,721

 

46,119,690

 

316,576

 

348,770

 

1,668,030

 

10,772,286

 

 

 

20,833,139

 

67,038,203

 

Deferred tax liabilities

 

177,178,521

 

192,358,468

 

13,419,881

 

11,817,785

 

4,538,425

 

4,783,002

 

 

 

146,431,483

 

140,470,385

 

 

 

341,568,310

 

349,429,640

 

Non-current provisions for employee benefits

 

12,334,488

 

9,971,456

 

2,216,852

 

 

 

 

21,953,569

 

17,175,730

 

 

 

 

 

36,504,909

 

27,147,186

 

Other non-current non-financial liabilities

 

17,626,394

 

7,530,339

 

27,711,972

 

22,900,638

 

9,012,870

 

 

22,168,785

 

 

 

 

 

 

76,520,021

 

30,430,977

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

3,027,001,250

 

2,937,708,650

 

84,398,847

 

93,876,916

 

547,000,840

 

481,933,209

 

880,989,598

 

715,122,213

 

493,425,433

 

399,529,077

 

(1,047,533,461

)

(1,009,817,287

)

3,985,282,507

 

3,618,352,778

 

Equity attributable to owners of parent

 

3,027,001,250

 

2,937,708,650

 

84,398,847

 

93,876,916

 

547,000,840

 

481,933,209

 

880,989,598

 

715,122,213

 

493,425,433

 

399,529,077

 

(1,047,533,461

)

(1,009,817,287

)

3,985,282,507

 

3,618,352,778

 

Issued capital

 

2,153,213,074

 

2,132,404,418

 

92,185,037

 

92,185,037

 

204,171,117

 

203,659,553

 

142,906,410

 

142,906,410

 

164,297,758

 

164,297,758

 

(1,003,883,359

)

(905,021,922

)

1,752,890,037

 

1,830,431,254

 

Retained earnings

 

1,140,321,396

 

1,152,825,041

 

(7,554,043

)

10,088,706

 

202,644,366

 

123,291,764

 

128,464,532

 

149,784,385

 

70,760,796

 

23,141,069

 

303,782,125

 

107,147,811

 

1,838,419,172

 

1,566,278,776

 

Share premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other equity interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

(266,533,220

)

(347,520,809

)

(232,147

)

(8,396,827

)

140,185,357

 

154,981,892

 

609,618,656

 

422,431,418

 

258,366,879

 

212,090,250

 

(347,432,227

)

(211,943,176

)

393,973,298

 

221,642,748

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

4,639,924,178

 

4,571,894,585

 

433,929,915

 

386,751,724

 

829,315,263

 

821,310,055

 

1,632,263,297

 

1,358,710,485

 

888,208,186

 

780,949,989

 

(1,056,781,954

)

(1,046,869,597

)

7,366,858,885

 

6,872,747,241

 

 

F-116


 


Table of Contents

 

Line of Business

 

Generation

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

1,257,995,225

 

1,345,370,795

 

1,373,230,894

 

395,296,464

 

358,089,711

 

303,112,035

 

309,049,119

 

359,211,026

 

318,321,960

 

498,568,875

 

507,526,498

 

500,964,413

 

Sales

 

1,244,969,978

 

1,315,430,658

 

1,367,051,056

 

395,107,435

 

351,429,303

 

299,912,430

 

306,693,874

 

351,386,168

 

314,667,204

 

496,505,095

 

507,148,312

 

500,829,922

 

Energy sales

 

1,214,467,888

 

1,286,727,887

 

1,349,609,938

 

389,963,331

 

345,706,935

 

293,388,675

 

253,753,923

 

258,243,192

 

224,502,356

 

495,453,014

 

506,194,881

 

500,175,971

 

Other sales

 

10,642,489

 

15,262,308

 

6,009,988

 

 

 

 

 

 

 

 

 

 

Other services rendered

 

19,859,601

 

13,440,463

 

11,431,130

 

5,144,104

 

5,722,368

 

6,523,755

 

52,939,951

 

93,142,976

 

90,164,848

 

1,052,081

 

953,431

 

653,951

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

13,025,247

 

29,940,137

 

6,179,838

 

189,029

 

6,660,408

 

3,199,605

 

2,355,245

 

7,824,858

 

3,654,756

 

2,063,780

 

378,186

 

134,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(679,798,692

)

(666,388,433

)

(511,521,900

)

(315,717,397

)

(267,824,397

)

(208,539,466

)

(55,607,090

)

(109,560,464

)

(82,267,885

)

(134,977,823

)

(176,746,281

)

(184,067,482

)

Energy purchases

 

(205,693,620

)

(139,373,210

)

(52,310,897

)

(13,740,208

)

(9,296,132

)

(9,375,553

)

(9,943,885

)

(27,257,255

)

(32,746,221

)

(29,508,762

)

(72,764,711

)

(91,955,452

)

Fuel consumption

 

(350,725,578

)

(318,637,144

)

(345,812,585

)

(283,048,981

)

(242,853,893

)

(180,160,003

)

(35,498,349

)

(37,260,897

)

6,826,322

 

(23,946,682

)

(27,780,401

)

(20,572,023

)

Transport expenses

 

(115,056,998

)

(161,189,862

)

(107,314,035

)

(8,165,583

)

(3,636,524

)

(5,363,800

)

(16,353,299

)

(5,098,408

)

(4,851,240

)

(54,452,560

)

(50,431,204

)

(46,663,960

)

Other variable supplies and services

 

(8,322,496

)

(47,188,217

)

(6,084,383

)

(10,762,625

)

(12,037,848

)

(13,640,110

)

6,188,443

 

(39,943,904

)

(51,496,746

)

(27,069,819

)

(25,769,965

)

(24,876,047

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

578,196,533

 

678,982,362

 

861,708,994

 

79,579,067

 

90,265,314

 

94,572,569

 

253,442,029

 

249,650,562

 

236,054,075

 

363,591,052

 

330,780,217

 

316,896,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

3,954,056

 

 

 

 

 

 

244,254

 

 

 

2,187,900

 

688,024

 

517,847

 

Employee benefits expense

 

(42,826,606

)

(31,556,880

)

(29,654,313

)

(19,020,797

)

(14,457,685

)

(11,009,053

)

(12,425,160

)

(11,622,887

)

(11,417,189

)

(13,009,393

)

(12,219,664

)

(10,959,497

)

Other expenses

 

(52,364,624

)

(50,276,801

)

(51,829,666

)

(9,996,620

)

(11,003,847

)

(12,461,750

)

(10,652,946

)

(11,621,153

)

(14,560,167

)

(61,997,033

)

(21,193,354

)

(19,127,781

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULT

 

486,959,359

 

597,148,681

 

780,225,015

 

50,561,650

 

64,803,782

 

71,101,766

 

230,608,177

 

226,406,522

 

210,076,719

 

290,772,526

 

298,055,223

 

287,327,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(88,155,103

)

(84,379,198

)

(140,184,964

)

(16,647,907

)

(18,093,427

)

(23,365,251

)

(27,115,088

)

(67,594,458

)

(32,305,072

)

(37,264,422

)

(36,572,942

)

(36,516,121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

398,804,256

 

512,769,483

 

640,040,051

 

33,913,743

 

46,710,355

 

47,736,515

 

203,493,089

 

158,812,064

 

177,771,647

 

253,508,104

 

261,482,281

 

250,811,379

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULT

 

(47,157,682

)

(62,503,182

)

(89,797,956

)

(24,064,353

)

(9,499,131

)

(33,772,058

)

31,870,959

 

(20,035,955

)

(25,088,330

)

(44,412,198

)

(35,898,815

)

(42,513,775

)

Financial income

 

15,047,206

 

4,880,575

 

9,495,037

 

6,318,260

 

1,504,063

 

2,507,846

 

62,448,962

 

19,217,791

 

18,523,222

 

6,440,538

 

3,441,874

 

11,968,380

 

Financial costs

 

(57,750,591

)

(70,389,036

)

(90,931,585

)

(20,995,238

)

(18,112,699

)

(19,226,132

)

(49,265,315

)

(36,376,407

)

(52,183,133

)

(50,600,130

)

(39,269,219

)

(54,646,985

)

Gain (loss) for indexed assets and liabilities

 

(5,369,555

)

(2,885,747

)

9,009,669

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange differences

 

915,258

 

5,891,026

 

(17,371,077

)

(9,387,375

)

7,109,505

 

(17,053,772

)

18,687,312

 

(2,877,339

)

8,571,581

 

(252,606

)

(71,470

)

164,830

 

Gains

 

16,349,908

 

12,258,950

 

28,981,945

 

4,805,473

 

19,544,626

 

2,092,050

 

27,309,335

 

27,014,846

 

39,823,108

 

370,895

 

184,162

 

263,663

 

Losses

 

(15,434,650

)

(6,367,924

)

(46,353,022

)

(14,192,848

)

(12,435,121

)

(19,145,822

)

(8,622,023

)

(29,892,185

)

(31,251,527

)

(623,501

)

(255,632

)

(98,833

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of the profit (loss) of associates accounted for using the equity method

 

8,215,763

 

811,855

 

(8,074,214

)

 

 

372,988

 

 

 

 

 

 

 

Negative consolidation difference

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) from other investments

 

539,283

 

234,251

 

(20,722

)

498,877

 

 

 

 

 

 

 

 

(34,772

)

Gains (losses) on sale of property, plant, and equipment

 

478,619

 

24,894

 

34,186

 

 

 

 

 

23,169

 

25,505

 

70,187

 

1,127,732

 

83,708

 

Other expenses distinct from operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

360,880,239

 

451,337,301

 

542,181,345

 

10,348,267

 

37,211,224

 

14,337,445

 

235,364,048

 

138,799,278

 

152,708,822

 

209,166,093

 

226,711,198

 

208,346,540

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(79,043,325

)

(70,628,343

)

(76,281,986

)

(21,796,346

)

(13,781,110

)

(5,927,003

)

(46,012,835

)

(15,507,514

)

(28,251,488

)

(80,740,375

)

(76,639,668

)

(69,788,953

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

281,836,914

 

380,708,958

 

465,899,359

 

(11,448,079

)

23,430,114

 

8,410,442

 

189,351,213

 

123,291,764

 

124,457,334

 

128,425,718

 

150,071,530

 

138,557,587

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

281,836,914

 

380,708,958

 

465,899,359

 

(11,448,079

)

23,430,114

 

8,410,442

 

189,351,213

 

123,291,764

 

124,457,334

 

128,425,718

 

150,071,530

 

138,557,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

281,836,914

 

380,708,958

 

465,899,359

 

(11,448,079

)

23,430,114

 

8,410,442

 

189,351,213

 

123,291,764

 

124,457,334

 

128,425,718

 

150,071,530

 

138,557,587

 

Owners of parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Business

 

 

Generation

 

Country

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

239,841,441

 

211,263,618

 

213,624,981

 

(724,906

)

(857,568

)

(896,628

)

2,700,026,218

 

2,780,604,080

 

2,708,357,655

 

Sales

 

239,031,927

 

210,800,064

 

210,576,947

 

(724,906

)

(857,568

)

(896,628

)

2,681,583,403

 

2,735,336,937

 

2,692,140,931

 

Energy sales

 

233,663,702

 

202,614,778

 

202,852,442

 

 

 

 

2,587,301,858

 

2,599,487,673

 

2,570,529,382

 

Other sales

 

 

 

 

 

 

 

10,642,489

 

15,262,308

 

6,009,988

 

Other services rendered

 

5,368,225

 

8,185,286

 

7,724,505

 

(724,906

)

(857,568

)

(896,628

)

83,639,056

 

120,586,956

 

115,601,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

809,514

 

463,554

 

3,048,034

 

 

 

 

18,442,815

 

45,267,143

 

16,216,724

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(86,884,090

)

(80,240,613

)

(72,013,860

)

 

 

 

(1,272,985,092

)

(1,300,760,188

)

(1,058,410,593

)

Energy purchases

 

(13,812,605

)

(15,503,346

)

(10,670,605

)

 

 

 

(272,699,080

)

(264,194,654

)

(197,058,728

)

Fuel consumption

 

(49,411,567

)

(45,498,261

)

(40,516,143

)

 

 

 

(742,631,157

)

(672,030,596

)

(580,234,432

)

Transport expenses

 

(16,393,695

)

(12,778,594

)

(13,693,435

)

 

 

 

(210,422,135

)

(233,134,592

)

(177,886,470

)

Other variable supplies and services

 

(7,266,223

)

(6,460,412

)

(7,133,677

)

 

 

 

(47,232,720

)

(131,400,346

)

(103,230,963

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

152,957,351

 

131,023,005

 

141,611,121

 

(724,906

)

(857,568

)

(896,628

)

1,427,041,126

 

1,479,843,892

 

1,649,947,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

18,593

 

 

214,054

 

 

 

 

6,404,803

 

688,024

 

731,901

 

Employee benefits expense

 

2,657,451

 

(6,161,429

)

(6,537,925

)

 

 

 

(84,624,505

)

(76,018,545

)

(69,577,977

)

Other expenses

 

(14,254,393

)

(16,333,294

)

(21,025,750

)

724,906

 

857,568

 

896,628

 

(148,540,710

)

(109,570,881

)

(118,108,486

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULT

 

141,379,002

 

108,528,282

 

114,261,500

 

 

 

 

1,200,280,714

 

1,294,942,490

 

1,462,992,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(36,724,390

)

(38,208,869

)

(38,212,838

)

 

 

 

(205,906,910

)

(244,848,894

)

(270,584,246

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

104,654,612

 

70,319,413

 

76,048,662

 

 

 

 

994,373,804

 

1,050,093,596

 

1,192,408,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULT

 

(10,596,299

)

(14,738,535

)

(23,600,707

)

(2,173,731

)

3,473,802

 

28,459,148

 

(96,533,304

)

(139,201,816

)

(186,313,678

)

Financial income

 

862,313

 

455,981

 

1,341,180

 

(2,146,863

)

(1,621,289

)

(2,994,499

)

88,970,416

 

27,878,995

 

40,841,166

 

Financial costs

 

(10,794,337

)

(15,505,355

)

(25,576,058

)

2,146,863

 

1,621,289

 

2,994,499

 

(187,258,748

)

(178,031,427

)

(239,569,394

)

Gain (loss) for indexed assets and liabilities

 

 

 

 

 

 

 

(5,369,555

)

(2,885,747

)

9,009,669

 

Foreign currency exchange differences

 

(664,275

)

310,839

 

634,171

 

(2,173,731

)

3,473,802

 

28,459,148

 

7,124,583

 

13,836,363

 

3,404,881

 

Gains

 

19,821

 

805,044

 

635,100

 

(12,320,110

)

(476,265

)

 

36,535,322

 

59,331,363

 

71,795,866

 

Losses

 

(684,096

)

(494,205

)

(929

)

10,146,379

 

3,950,067

 

28,459,148

 

(29,410,739

)

(45,495,000

)

(68,390,985

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of the profit (loss) of associates accounted for using the equity method

 

 

 

9,935,172

 

 

 

 

8,215,763

 

811,855

 

2,233,946

 

Negative consolidation difference

 

 

 

 

 

 

 

 

 

 

Gains (losses) from other investments

 

 

 

 

 

 

 

1,038,160

 

234,251

 

(55,494

)

Gains (losses) on sale of property, plant, and equipment

 

426,771

 

455,621

 

(78,969

)

 

 

 

975,577

 

1,631,416

 

64,430

 

Other expenses distinct from operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

94,485,084

 

56,036,499

 

62,304,158

 

(2,173,731

)

3,473,802

 

28,459,148

 

908,070,000

 

913,569,302

 

1,008,337,458

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(27,749,046

)

(20,936,925

)

(21,497,520

)

 

 

 

(255,341,927

)

(197,493,560

)

(201,746,950

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

66,736,038

 

35,099,574

 

40,806,638

 

(2,173,731

)

3,473,802

 

28,459,148

 

652,728,073

 

716,075,742

 

806,590,508

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

66,736,038

 

35,099,574

 

40,806,638

 

(2,173,731

)

3,473,802

 

28,459,148

 

652,728,073

 

716,075,742

 

806,590,508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

66,736,038

 

35,099,574

 

40,806,638

 

(2,173,731

)

3,473,802

 

28,459,148

 

652,728,073

 

716,075,742

 

806,590,508

 

Owners of parent

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

F-117


 


Table of Contents

 

b)             Distribution

 

Line of Business

 

Distribution

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT ASSETS  

 

193,667,154

 

308,282,584

 

84,947,442

 

110,182,639

 

424,487,557

 

404,494,596

 

239,448,013

 

255,980,239

 

73,305,844

 

76,808,391

 

(8,446,413

)

(698,797

)

1,007,409,597

 

1,155,049,652

 

Cash and cash equivalents

 

26,582,727

 

106,822,082

 

21,100,767

 

45,328,399

 

109,978,438

 

52,245,576

 

131,993,716

 

76,385,965

 

9,290,173

 

26,792,493

 

 

 

298,945,821

 

307,574,515

 

Other current financial assets

 

 

 

 

2,271,690

 

 

 

25,011

 

9,868

 

 

 

 

 

25,011

 

2,281,558

 

Other current non-financial assets

 

2,312,576

 

1,422,618

 

1,246,994

 

1,199,090

 

27,375,759

 

22,986,384

 

5,220,643

 

371,248

 

2,636,552

 

1,209,481

 

 

 

38,792,524

 

27,188,821

 

Trade and other current receivables

 

152,223,272

 

185,002,586

 

54,255,165

 

52,358,414

 

254,576,869

 

315,121,464

 

92,278,353

 

93,252,938

 

56,990,519

 

44,301,959

 

 

 

610,324,178

 

690,037,361

 

Accounts receivable from other related companies

 

10,623,831

 

6,640,662

 

776,127

 

379,832

 

 

209,526

 

4,247,788

 

80,257,637

 

14,453

 

340,135

 

(8,446,413

)

(698,797

)

7,215,786

 

87,128,995

 

Inventories

 

1,924,748

 

2,136,612

 

3,138,669

 

2,261,326

 

1,252,066

 

1,307,070

 

5,682,049

 

5,702,583

 

4,357,382

 

4,153,152

 

 

 

16,354,914

 

15,560,743

 

Current tax assets

 

 

6,258,024

 

4,429,720

 

6,383,888

 

31,304,425

 

12,624,576

 

453

 

 

16,765

 

11,171

 

 

 

35,751,363

 

25,277,659

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

1,116,514,950

 

1,153,691,583

 

272,099,510

 

320,842,717

 

1,994,823,050

 

1,889,350,205

 

960,707,757

 

885,875,047

 

434,005,821

 

356,670,398

 

 

 

4,778,151,088

 

4,606,429,950

 

Other non-current financial assets

 

25,176

 

25,582

 

 

 

 

3,352,698

 

9,099

 

8,267

 

2,792,448

 

1,825,059

 

 

 

2,826,723

 

5,211,606

 

Other non-current non-financial assets

 

229,343

 

550,802

 

885,726

 

693,473

 

79,626,762

 

69,291,066

 

 

 

 

 

 

 

80,741,831

 

70,535,341

 

Non-current receivables

 

3,699,470

 

7,046,330

 

1,378,682

 

495,607

 

251,693,307

 

165,992,532

 

10,485,477

 

5,847,271

 

 

 

 

 

267,256,936

 

179,381,740

 

Non-current accounts receivable from related companies

 

 

 

 

 

117,946

 

324,864

 

 

 

 

 

 

 

117,946

 

324,864

 

Investments accounted for using the equity method

 

503,579,522

 

546,854,493

 

31,383

 

30,151

 

 

 

76

 

 

 

 

 

 

503,610,981

 

546,884,644

 

Intangible assets other than goodwill

 

15,263,011

 

18,189,812

 

3,473,743

 

3,203,663

 

1,374,215,991

 

1,361,527,584

 

22,048,463

 

20,239,478

 

2,844,862

 

2,274,071

 

 

 

1,417,846,070

 

1,405,434,608

 

Goodwill

 

2,240,478

 

2,240,478

 

 

 

119,058,905

 

120,673,559

 

8,082,994

 

7,348,467

 

 

 

 

 

129,382,377

 

130,262,504

 

Property, plant, and equipment

 

583,180,744

 

561,616,684

 

266,329,976

 

298,970,983

 

20,746,848

 

20,391,138

 

882,070,391

 

783,716,639

 

428,368,511

 

352,571,268

 

 

 

2,180,696,470

 

2,017,266,712

 

Investment property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax assets

 

8,297,206

 

17,167,402

 

 

17,448,840

 

149,363,291

 

147,796,764

 

38,011,257

 

68,714,925

 

 

 

 

 

195,671,754

 

251,127,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

1,310,182,104

 

1,461,974,167

 

357,046,952

 

431,025,356

 

2,419,310,607

 

2,293,844,801

 

1,200,155,770

 

1,141,855,286

 

507,311,665

 

433,478,789

 

(8,446,413

)

(698,797

)

5,785,560,685

 

5,761,479,602

 

 

F-118


 


Table of Contents

 

Line of Business

 

Distribution

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES

 

196,759,945

 

171,286,364

 

310,638,397

 

226,189,613

 

489,046,971

 

553,701,924

 

302,355,437

 

269,331,660

 

103,699,413

 

78,464,053

 

(8,446,413

)

(698,797

)

1,394,053,750

 

1,298,274,817

 

Other current financial liabilities

 

26,351

 

2,668

 

22,349,209

 

11,553,138

 

226,703,734

 

200,661,330

 

11,034,446

 

50,242,207

 

32,046,376

 

22,404,747

 

 

 

292,160,116

 

284,864,090

 

Trade and other current payables

 

137,937,525

 

86,947,700

 

235,366,718

 

159,903,785

 

183,352,939

 

283,132,512

 

172,660,428

 

155,442,693

 

44,810,969

 

29,240,966

 

 

 

774,128,579

 

714,667,656

 

Accounts payable to related companies

 

23,267,428

 

63,921,986

 

2,249,562

 

2,212,567

 

20,937,120

 

30,669,756

 

76,706,628

 

34,172,478

 

11,369,623

 

11,517,749

 

(8,446,413

)

(698,797

)

126,083,948

 

141,795,739

 

Other short-term provisions

 

9,088,010

 

6,792,229

 

21,423,408

 

28,780,910

 

6,801,936

 

6,153,804

 

 

1,476,148

 

5,913,838

 

8,275,793

 

 

 

43,227,192

 

51,478,884

 

Current tax liabilities

 

25,872,525

 

10,039,050

 

7,016,288

 

7,526,565

 

36,202,808

 

28,902,744

 

36,114,100

 

24,090,490

 

5,730,192

 

4,950,637

 

 

 

110,935,913

 

75,509,486

 

Current provisions for employee benefits

 

 

1,284,614

 

 

591,831

 

 

 

 

813,663

 

 

 

 

 

 

2,690,108

 

Other current non-financial liabilities

 

568,106

 

2,298,117

 

22,233,212

 

15,620,817

 

15,048,434

 

4,181,778

 

5,839,835

 

3,093,981

 

3,828,415

 

2,074,161

 

 

 

47,518,002

 

27,268,854

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities associated with non-current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

52,473,555

 

196,967,970

 

41,497,104

 

40,238,648

 

870,301,120

 

711,221,766

 

397,178,370

 

392,279,990

 

210,609,245

 

205,177,295

 

 

 

1,572,059,394

 

1,545,885,669

 

Other non-current financial liabilities

 

 

 

25,941,484

 

17,330,002

 

478,627,090

 

388,961,190

 

295,721,421

 

277,085,017

 

152,604,148

 

147,659,078

 

 

 

952,894,143

 

831,035,287

 

Other non-current payables

 

 

 

905,643

 

325,183

 

13,155,174

 

23,055,474

 

 

 

 

 

 

 

14,060,817

 

23,380,657

 

Accounts payable to related companies

 

 

146,500,704

 

 

 

 

1,430,022

 

 

 

 

 

 

 

 

147,930,726

 

Other long-term provisions

 

7,618,844

 

7,367,197

 

9,239,778

 

11,451,261

 

160,166,774

 

137,660,556

 

4,445,966

 

1,849,383

 

165,531

 

155,729

 

 

 

181,636,893

 

158,484,126

 

Deferred tax liabilities

 

22,742,572

 

24,272,266

 

 

9,731,475

 

63,153,516

 

57,124,740

 

19,717,371

 

52,263,418

 

56,914,980

 

57,086,045

 

 

 

162,528,439

 

200,477,944

 

Non-current provisions for employee benefits

 

17,289,987

 

15,763,453

 

5,410,199

 

1,400,727

 

149,352,163

 

102,989,784

 

62,774,313

 

61,082,172

 

 

 

 

 

234,826,662

 

181,236,136

 

Other non-current non-financial liabilities

 

4,822,152

 

3,064,350

 

 

 

5,846,403

 

 

14,519,299

 

 

924,586

 

276,443

 

 

 

26,112,440

 

3,340,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

1,060,948,604

 

1,093,719,833

 

4,911,451

 

164,597,095

 

1,059,962,516

 

1,028,921,111

 

500,621,963

 

480,243,636

 

193,003,007

 

149,837,441

 

 

 

2,819,447,541

 

2,917,319,116

 

Equity attributable to owners of parent

 

1,060,948,604

 

1,093,719,833

 

4,911,451

 

164,597,095

 

1,059,962,516

 

1,028,921,111

 

500,621,963

 

480,243,636

 

193,003,007

 

149,837,441

 

 

 

2,819,447,541

 

2,917,319,116

 

Issued capital

 

368,494,984

 

368,494,984

 

135,477,599

 

135,477,599

 

466,167,408

 

547,861,028

 

7,905,014

 

3,934,010

 

32,841,625

 

32,841,625

 

 

 

1,010,886,630

 

1,088,609,246

 

Retained earnings

 

978,146,893

 

998,431,191

 

(92,338,025

)

66,482,841

 

72,309,174

 

104,634,235

 

(2,694,357

)

123,200,147

 

1,623,660

 

25,300,513

 

 

 

957,047,345

 

1,318,048,927

 

Share premium

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other equity interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

(285,693,273

)

(273,206,342

)

(38,228,123

)

(37,363,345

)

521,485,934

 

376,425,848

 

495,411,306

 

353,109,479

 

158,537,722

 

91,695,303

 

 

 

851,513,566

 

510,660,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

1,310,182,104

 

1,461,974,167

 

357,046,952

 

431,025,356

 

2,419,310,607

 

2,293,844,801

 

1,200,155,770

 

1,141,855,286

 

507,311,665

 

433,478,789

 

(8,446,413

)

(698,797

)

5,785,560,685

 

5,761,479,602

 

 

F-119


 


Table of Contents

 

Line of Business

 

Distribution

 

Country

 

Chile

 

Argentina

 

Brazil

 

Colombia

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

1,046,190,998

 

1,016,997,495

 

1,089,515,077

 

279,724,815

 

295,538,314

 

327,087,549

 

1,976,715,786

 

1,987,041,550

 

1,780,335,633

 

815,486,660

 

785,889,588

 

741,167,816

 

Sales

 

1,035,360,191

 

1,003,001,004

 

1,066,239,632

 

271,566,142

 

287,867,341

 

318,293,459

 

1,784,693,095

 

1,717,875,184

 

1,536,790,709

 

783,614,400

 

757,935,491

 

684,930,692

 

Energy sales

 

936,062,746

 

900,798,434

 

1,007,550,579

 

251,678,813

 

268,829,105

 

297,441,695

 

1,661,700,350

 

1,648,205,624

 

1,473,905,923

 

677,266,087

 

657,681,311

 

585,665,734

 

Other sales

 

6,051,771

 

7,166,927

 

10,418,293

 

 

 

 

 

 

 

2,293,979

 

2,035,272

 

1,999,965

 

Other services rendered

 

93,245,674

 

95,035,643

 

48,270,760

 

19,887,329

 

19,038,236

 

20,851,764

 

122,992,745

 

69,669,560

 

62,884,786

 

104,054,334

 

98,218,908

 

97,264,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

10,830,807

 

13,996,491

 

23,275,445

 

8,158,673

 

7,670,973

 

8,794,090

 

192,022,691

 

269,166,366

 

243,544,924

 

31,872,260

 

27,954,097

 

56,237,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(803,854,371

)

(788,044,087

)

(845,396,679

)

(141,879,982

)

(142,565,611

)

(153,916,681

)

(1,297,135,167

)

(1,310,974,462

)

(1,109,711,167

)

(451,191,503

)

(426,625,508

)

(393,206,055

)

Energy purchases

 

(728,175,203

)

(718,972,828

)

(815,863,794

)

(139,846,898

)

(139,626,236

)

(150,780,462

)

(704,848,626

)

(644,017,840

)

(544,826,586

)

(338,121,156

)

(317,529,068

)

(275,176,733

)

Fuel consumption

 

 

 

 

 

 

 

 

 

 

 

 

 

Transport expenses

 

(52,701,930

)

(45,459,555

)

 

(978,324

)

(1,239,345

)

(1,522,314

)

(92,384,968

)

(88,561,822

)

(77,941,315

)

(82,215,432

)

(81,668,944

)

(79,476,600

)

Other variable supplies and services

 

(22,977,238

)

(23,611,704

)

(29,532,885

)

(1,054,760

)

(1,700,030

)

(1,613,905

)

(499,901,573

)

(578,394,800

)

(486,943,266

)

(30,854,915

)

(27,427,496

)

(38,552,722

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

242,336,627

 

228,953,408

 

244,118,398

 

137,844,833

 

152,972,703

 

173,170,868

 

679,580,619

 

676,067,088

 

670,624,466

 

364,295,157

 

359,264,080

 

347,961,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

2,776,876

 

2,524,049

 

2,666,652

 

12,146,533

 

8,296,765

 

8,057,055

 

17,886,043

 

18,128,254

 

17,007,228

 

4,309,814

 

3,734,991

 

2,485,358

 

Employee benefits expense

 

(29,792,819

)

(24,818,903

)

(24,641,080

)

(87,034,352

)

(63,168,597

)

(66,048,079

)

(92,462,436

)

(86,726,523

)

(84,491,569

)

(33,383,134

)

(30,266,521

)

(29,972,265

)

Other expenses

 

(60,852,918

)

(64,729,067

)

(64,826,993

)

(78,690,268

)

(77,589,301

)

(64,218,481

)

(146,412,225

)

(144,659,664

)

(153,761,807

)

(85,303,430

)

(61,109,969

)

(60,815,070

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULT

 

154,467,766

 

141,929,487

 

157,316,977

 

(15,733,254

)

20,511,570

 

50,961,363

 

458,592,001

 

462,809,155

 

449,378,318

 

249,918,407

 

271,622,581

 

259,659,784

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(34,783,079

)

(30,162,735

)

(28,284,945

)

(121,436,654

)

(16,567,619

)

(19,085,702

)

(103,946,132

)

(158,955,424

)

(111,178,295

)

(64,456,300

)

(64,400,224

)

(59,775,278

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

119,684,687

 

111,766,752

 

129,032,032

 

(137,169,908

)

3,943,951

 

31,875,661

 

354,645,869

 

303,853,731

 

338,200,023

 

185,462,107

 

207,222,357

 

199,884,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULT

 

10,648,013

 

2,470,113

 

2,906,811

 

(7,990,001

)

(6,198,811

)

(5,626,845

)

(72,935,412

)

(54,257,621

)

(57,393,403

)

(31,913,547

)

(26,452,173

)

(29,268,297

)

Financial income

 

15,874,126

 

10,576,373

 

14,891,938

 

6,538,668

 

9,324,258

 

6,866,221

 

97,925,921

 

101,888,814

 

83,232,583

 

5,531,446

 

9,289,334

 

9,885,040

 

Financial costs

 

(4,383,448

)

(8,048,514

)

(17,384,760

)

(15,352,367

)

(16,070,345

)

(12,048,619

)

(171,235,373

)

(155,096,284

)

(145,101,661

)

(37,469,524

)

(35,637,190

)

(39,051,936

)

Gain (loss) for indexed assets and liabilities

 

42,067

 

153,805

 

458,162

 

 

 

 

 

 

 

 

 

 

Foreign currency exchange differences

 

(884,732

)

(211,551

)

4,941,471

 

823,698

 

547,276

 

(444,447

)

374,040

 

(1,050,151

)

4,475,675

 

24,531

 

(104,317

)

(101,401

)

Gains

 

798,025

 

2,679,429

 

8,283,203

 

1,121,128

 

617,720

 

1,287,472

 

2,081,506

 

3,249,786

 

6,419,927

 

328,173

 

604,900

 

1,561,581

 

Losses

 

(1,682,757

)

(2,890,980

)

(3,341,732

)

(297,430

)

(70,444

)

(1,731,919

)

(1,707,466

)

(4,299,937

)

(1,944,252

)

(303,642

)

(709,217

)

(1,662,982

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of the profit (loss) of associates accounted for using the equity method

 

 

 

82,756,621

 

468

 

911

 

1,633

 

 

 

 

 

 

 

Negative consolidation difference

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses) from other investments

 

 

 

82,850

 

 

 

 

 

 

 

70

 

 

 

Gains (losses) on sale of property, plant, and equipment

 

(4,305

)

(3,349

)

12,050,737

 

 

 

 

 

 

250,284

 

(301,065

)

1,389,720

 

12,755,736

 

Other expenses distinct from operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

130,328,395

 

114,233,516

 

226,829,051

 

(145,159,441

)

(2,253,949

)

26,250,449

 

281,710,457

 

249,596,110

 

281,056,904

 

153,247,565

 

182,159,904

 

183,371,945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(33,614,812

)

(23,402,198

)

(21,064,399

)

(12,248,134

)

635,038

 

(9,357,145

)

(75,932,075

)

(43,566,137

)

(72,619,778

)

(62,216,531

)

(56,459,150

)

(56,364,261

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

96,713,583

 

90,831,318

 

205,764,652

 

(157,407,575

)

(1,618,911

)

16,893,304

 

205,778,382

 

206,029,973

 

208,437,126

 

91,031,034

 

125,700,754

 

127,007,684

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

96,713,583

 

90,831,318

 

205,764,652

 

(157,407,575

)

(1,618,911

)

16,893,304

 

205,778,382

 

206,029,973

 

208,437,126

 

91,031,034

 

125,700,754

 

127,007,684

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

96,713,583

 

90,831,318

 

205,764,652

 

(157,407,575

)

(1,618,911

)

16,893,304

 

205,778,382

 

206,029,973

 

208,437,126

 

91,031,034

 

125,700,754

 

127,007,684

 

Owners of parent

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Business

 

Distribution

 

Country

 

Peru

 

Eliminations

 

Total

 

 

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

12-31-2011

 

12-31-2010

 

12-31-2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUES

 

329,309,210

 

307,158,970

 

302,295,127

 

 

 

 

4,447,427,469

 

4,392,625,917

 

4,240,401,202

 

Sales

 

311,980,876

 

286,654,227

 

286,037,460

 

 

 

 

4,187,214,704

 

4,053,333,247

 

3,892,291,952

 

Energy sales

 

303,303,904

 

279,239,525

 

278,264,824

 

 

 

 

3,830,011,900

 

3,754,753,999

 

3,642,828,755

 

Other sales

 

45,957

 

18,571

 

13,193

 

 

 

 

8,391,707

 

9,220,770

 

12,431,451

 

Other services rendered

 

8,631,015

 

7,396,131

 

7,759,443

 

 

 

 

348,811,097

 

289,358,478

 

237,031,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other operating income

 

17,328,334

 

20,504,743

 

16,257,667

 

 

 

 

260,212,765

 

339,292,670

 

348,109,250

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RAW MATERIALS AND CONSUMABLES USED

 

(210,904,949

)

(193,646,086

)

(185,706,532

)

 

 

 

(2,904,965,972

)

(2,861,855,754

)

(2,687,937,114

)

Energy purchases

 

(188,535,528

)

(168,095,978

)

(171,745,296

)

 

 

 

(2,099,527,411

)

(1,988,241,950

)

(1,958,392,871

)

Fuel consumption

 

 

 

 

 

 

 

 

 

 

Transport expenses

 

(1,052

)

 

 

 

 

 

(228,281,706

)

(216,929,666

)

(158,940,229

)

Other variable supplies and services

 

(22,368,369

)

(25,550,108

)

(13,961,236

)

 

 

 

(577,156,855

)

(656,684,138

)

(570,604,014

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONTRIBUTION MARGIN

 

118,404,261

 

113,512,884

 

116,588,595

 

 

 

 

1,542,461,497

 

1,530,770,163

 

1,552,464,088

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other work performed by entity and capitalized

 

2,211,736

 

2,058,678

 

2,782,325

 

 

 

 

39,331,002

 

34,742,737

 

32,998,618

 

Employee benefits expense

 

(9,745,039

)

(10,830,327

)

(11,469,891

)

 

 

 

(252,417,780

)

(215,810,871

)

(216,622,884

)

Other expenses

 

(18,518,662

)

(18,333,017

)

(24,143,832

)

 

 

 

(389,777,503

)

(366,421,018

)

(367,766,183

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS OPERATING RESULT

 

92,352,296

 

86,408,218

 

83,757,197

 

 

 

 

939,597,216

 

983,281,011

 

1,001,073,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation, amortization, and impairment losses

 

(22,452,740

)

(21,459,798

)

(21,332,334

)

 

 

 

(347,074,905

)

(291,545,800

)

(239,656,554

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

69,899,556

 

64,948,420

 

62,424,863

 

 

 

 

592,522,311

 

691,735,211

 

761,417,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RESULT

 

(12,080,615

)

(10,893,433

)

(10,414,860

)

60,038

 

700,563

 

 

(114,211,524

)

(94,631,362

)

(99,796,594

)

Financial income

 

1,846,358

 

1,612,612

 

2,245,332

 

 

 

 

127,716,519

 

132,691,391

 

117,121,114

 

Financial costs

 

(14,114,310

)

(12,538,319

)

(12,867,928

)

 

 

 

(242,555,022

)

(227,390,652

)

(226,454,904

)

Gain (loss) for indexed assets and liabilities

 

 

 

 

 

 

 

42,067

 

153,805

 

458,162

 

Foreign currency exchange differences

 

187,337

 

32,274

 

207,736

 

60,038

 

700,563

 

 

584,912

 

(85,906

)

9,079,034

 

Gains

 

562,888

 

308,495

 

1,032,549

 

60,038

 

(204,474

)

 

4,951,758

 

7,255,856

 

18,584,732

 

Losses

 

(375,551

)

(276,221

)

(824,813

)

 

905,037

 

 

(4,366,846

)

(7,341,762

)

(9,505,698

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of the profit (loss) of associates accounted for using the equity method

 

 

 

 

 

 

 

468

 

911

 

82,758,254

 

Negative consolidation difference

 

 

 

 

 

 

 

 

 

 

Gains (losses) from other investments

 

 

 

 

 

 

 

70

 

 

82,850

 

Gains (losses) on sale of property, plant, and equipment

 

(8,420

)

(21,095

)

(117,804

)

 

 

 

(313,790

)

1,365,276

 

24,938,953

 

Other expenses distinct from operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME BEFORE TAX

 

57,810,521

 

54,033,892

 

51,892,199

 

60,038

 

700,563

 

 

477,997,535

 

598,470,036

 

769,400,548

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax

 

(16,517,066

)

(18,808,290

)

(18,796,395

)

 

 

 

(200,528,618

)

(141,600,737

)

(178,201,978

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

 

41,293,455

 

35,225,602

 

33,095,804

 

60,038

 

700,563

 

 

277,468,917

 

456,869,299

 

591,198,570

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

41,293,455

 

35,225,602

 

33,095,804

 

60,038

 

700,563

 

 

277,468,917

 

456,869,299

 

591,198,570

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULT FOR THE PERIOD

 

41,293,455

 

35,225,602

 

33,095,804

 

60,038

 

700,563

 

 

277,468,917

 

456,869,299

 

591,198,570

 

Owners of parent

 

 

 

 

 

 

 

 

 

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

F-120


 


Table of Contents

 

34.       THIRD PARTY GUARANTEES, OTHER CONTINGENT ASSETS AND LIABILITIES, AND OTHER COMMITMENTS

 

34.1              Direct guarantees

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance pending

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debtor

 

 

 

Assets Committed

 

at December 31,

 

Guarantees Released

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounting

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Creditor of Guarantee

 

Name

 

Relationship

 

Type of Guarantee

 

Type

 

Currency

 

Value

 

Currency

 

2011

 

2010

 

2012

 

Assets

 

2013

 

Assets

 

2014

 

Assets

 

Soc. de Energía de la República Argentina

 

Endesa Argentina Endesa Costanera

 

Creditor

 

Pledge

 

Shares

 

ThCh$

 

 

ThCh$

 

 

963,655

 

 

 

 

 

 

 

Mitsubishi

 

Endesa Costanera

 

Creditor

 

Pledge

 

Combined cycle

 

ThCh$

 

42,351,337

 

ThCh$

 

73,262,031

 

66,236,055

 

 

 

 

 

 

 

Credit Suisse First Boston

 

Endesa Costanera

 

Creditor

 

Pledge

 

Combined cycle

 

ThCh$

 

11,313,893

 

ThCh$

 

5,192,000

 

4,011,514

 

 

 

 

 

 

 

Various creditors

 

Edegel

 

Creditor

 

Pledge

 

Real estate and equipment

 

ThCh$

 

100,476,362

 

ThCh$

 

7,127,904

 

13,008,383

 

 

 

 

 

 

 

Scotiabank

 

Chinango

 

Creditor

 

Pledge

 

Collection flows

 

ThCh$

 

22,694,232

 

ThCh$

 

16,095,200

 

 

 

 

 

 

 

 

Banco Santander (Guarantee agent)

 

G.N.L. Quintero

 

Investee

 

Pledge

 

Shares

 

ThCh$

 

 

ThCh$

 

109,265,974

 

94,071,116

 

 

 

 

 

 

 

Deutsche Bank (*) / Santander Benelux

 

Enersis

 

Creditor

 

Deposit account

 

Deposit account

 

ThCh$

 

20,793,960

 

ThCh$

 

55,264,828

 

62,720,234

 

 

 

 

 

 

 

Various creditors

 

Ampla

 

Creditor

 

Pledge on collection and others

 

 

 

ThCh$

 

10,646,394

 

ThCh$

 

140,483,626

 

84,993,209

 

 

 

 

 

 

 

Various creditors

 

Coelce

 

Creditor

 

Pledge on collection and others

 

 

 

ThCh$

 

16,453,910

 

ThCh$

 

99,126,606

 

102,571,290

 

 

 

 

 

 

 

International Finance Corporation

 

CGT Fortaleza

 

Creditor

 

Mortgage and pledge

 

Real estate and equipment

 

ThCh$

 

174,703,123

 

ThCh$

 

38,087,401

 

17,867,290

 

 

 

 

 

 

 

 

As of December 31, 2011, Enersis had commitments for future purchases of energy amounting to ThCh$ 29,249,750,127 (ThCh$ 26,115,482,639 as of December 31, 2010).

 

34.2              Indirect guarantees

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance Pending

 

 

 

 

 

 

 

 

 

 

 

 

 

Creditor

 

Debtor

 

Assets Committed

 

at December 31,

 

Guarantee Released

 

of

 

 

 

 

 

Type of

 

 

 

Book

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Guarantee

 

Name

 

Relation

 

Guarantee

 

Currency

 

Value

 

Currency

 

2011

 

2010

 

2012

 

Assets

 

2013

 

Assets

 

2014

 

2015

 

Bank credit bill

 

CIEN

 

Subsidiary

 

Guarantee

 

ThCh$

 

55,410,663

 

ThCh$

 

55,410,663

 

140,797,232

 

 

 

 

 

 

 

Bonds and bank borrowings

 

Chinango

 

Subsidiary

 

Guarantee

 

ThCh$

 

21,553,733

 

ThCh$

 

21,553,733

 

34,817,262

 

 

 

 

 

 

 

 

34.3              Other information

 

Our Argentine subsidiary, Endesa Costanera, is experiencing a deficit in its working capital, as it is under pressure from the difficulties it is having in obtaining rate adjustments that reflect actual generation costs, a situation that is creating difficulties in the company’s short-term financial equilibrium. Endesa Costanera hopes to revert the current situation through a favorable resolution of the requests it has made to the Argentine Government. This company does not represent a significant equity risk for the Group.

 

F-121


 


Table of Contents

 

35.                     PERSONNEL FIGURES

 

Enersis 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 December 31, 2011 and December 31, 2010:

 

 

 

12-31-2011

 

 

 

Country

 

Managers
and Main
Executives

 

Professionals
and
Technicians

 

Workers and
Others

 

Total

 

Average for
the Period (*)

 

Chile

 

94

 

1,963

 

340

 

2,397

 

2,522

 

Argentina

 

43

 

2,401

 

883

 

3,327

 

3,242

 

Brazil

 

40

 

2,414

 

310

 

2,764

 

2,780

 

Peru

 

20

 

624

 

153

 

797

 

854

 

Colombia

 

27

 

1,517

 

55

 

1,599

 

1,641

 

Total

 

224

 

8,919

 

1,741

 

10,884

 

11,039

 

 


(*) Includes average staff at Cam and Synapsis up to the time they were sold, See Note 2,4,1 and Note 11.

 

 

 

12-31-2010

 

 

 

Country

 

Managers
and Main
Executives

 

Professionals
and
Technicians

 

Workers and
Others

 

Total
(**)

 

Average for
the Period

 

Chile

 

106

 

2,397

 

546

 

3,049

 

3,152

 

Argentina

 

33

 

2,276

 

850

 

3,159

 

3,115

 

Brazil

 

45

 

2,514

 

387

 

2,946

 

2,940

 

Peru

 

18

 

944

 

177

 

1,139

 

1,131

 

Colombia

 

27

 

1,819

 

125

 

1,971

 

1,923

 

Total

 

229

 

9,950

 

2,085

 

12,264

 

12,261

 

 


(**)                  Includes 387 employees from Synapsis and 1,313 from CAM. See Note 2.4.1 and Note 11.

 

36.                     SUBSEQUENT EVENTS

 

During 2012, Enersis voluntarily modified the presentation of its cash flows, changing from the indirect to the direct method. The Company did so in anticipation of the effectiveness of a requirement of the Superintendency of Securities and Insurance of Chile to use the direct method applicable for filings of financial statements beginning March 31, 2013.

 

As a result of this early adoption and in order to conform the presentation of the cash flow statements, the direct method of the cash flow presentation has been retrospectively applied to the consolidated cash flow statements for the 2011, 2010 and 2009 fiscal years included in these financial statements.

 

No significant events have occurred between December 31, 2011 and date of issuance of these financial statements that could materially affect the presentation of the financial statements.

 

F-122



Table of Contents

 

37.       ENVIRONMENT

 

Environmental expenses as of December 31, 2011, 2010, and 2009 are as follows:

 

Company Incurring the Cost

 

Project

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

12-31-2009
ThCh$

 

 

 

 

 

 

 

 

 

 

 

Endesa Chile S.A.

 

Studies, monitoring, laboratory analysis, removal and final disposal of solid waste at hydroelectric power stations (HPS) and thermoelectric power stations.

 

 

 

2,416,053

 

GasAtacama S.A.

 

Environmental monitoring (air quality, marine monitoring, etc.).

 

72,711

 

72,984

 

65,481

 

Centrales Hidroeléctricas de Aysén S.A.

 

Expenses in education and tourism.

 

455,617

 

294,327

 

116,820

 

Empresa Eléctrica Pehuenche S.A.

 

Environmental expenses.

 

 

 

57,394

 

Chinango S.A.C.

 

Air and climate protection, waste water management, soil and water recovery, noise and vibration reduction, biodiversity and landscape protection.

 

211,544

 

 

 

Edegel S.A.A.

 

Environmental monitoring, waste management, mitigation and restoration.

 

336,435

 

444,983

 

667,059

 

Codensa S.A. E.S.P.

 

Environmental management of PCB transformers.

 

71,667

 

69,820

 

53,926

 

Companhia Energética do Ceará

 

Environmental monitoring, waste management, ISO 14,001 audit, environmental education.

 

 

4,344

 

212,166

 

Ampla Energia e Servicos S.A.

 

Environmental license and environmental management equipment.

 

 

17,377

 

8,688

 

Empresa Distribuidora Sur S.A.

 

Final disposal of waste and contaminants.

 

56,185

 

10,287

 

151,563

 

Companía de Interconexión Energética S.A.

 

Environmental compensation, improvements to facilities and environmental control, implementation of landscaping project.

 

 

 

11,491

 

Centrais Elétricas Cachoeira Dourada S.A.

 

Repopulating of deposit sites.

 

 

 

50,449

 

Central Geradora Termeléctrica Fortaleza S.A.

 

Purchase of environmental monitoring equipment.

 

 

 

25,505

 

Compañía de Transmisión del Mercosur S.A.

 

ISO 14,001 Audit and ENRE 57/2003 Resolution (Public Safety), environmental monitoring, and environmental standards update.

 

15,100

 

13,412

 

10,837

 

Transportadora de Energía S.A.

 

ISO 14,001 Audit and ENRE 57/2003 Resolution (Public Safety), environmental monitoring, and environmental standards update.

 

16,387

 

14,714

 

11,579

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

1,235,646

 

942,248

 

3,859,011

 

 

F-123



Table of Contents

 

38.       SUMMARIZED FINANCIAL INFORMATION OF PRINCIPAL SUBSIDIARIES AND JOINTLY CONTROLLED ENTITIES

 

As of December 31, 2011 and 2010, the summarized financial information of our principal subsidiaries and jointly controlled entities under IFRS is as follows:

 

 

 

12-31-2011

 

 

 

Type of Financial
Statements

 

Current Assets
ThCh$

 

Non-current
Assets
ThCh$

 

Total Assets
ThCh$

 

Current
Liabilities
ThCh$

 

Non-current
liabilities
ThCh$

 

Total Liabilities
ThCh$

 

Revenue
ThCh$

 

Costs
ThCh$

 

Profit (Loss)
ThCh$

 

Chilectra S.A.

 

Consolidated

 

193,667,154

 

1,116,514,950

 

1,310,182,104

 

(196,759,945

)

(52,473,555

)

(249,233,500

)

1,035,360,191

 

(924,569,246

)

110,790,945

 

Synapsis Soluciones y Servicios IT Ltda.

 

Consolidated

 

 

 

 

 

 

 

6,690,708

 

(6,561,185

)

129,523

 

Inmobiliaria Manso de Velasco Ltda.

 

Consolidated

 

30,451,690

 

36,347,961

 

66,799,651

 

(3,801,501

)

(675,754

)

(4,477,255

)

7,741,781

 

(1,479,399

)

6,262,382

 

Compañía Americana de Multiservicios de Chile S.A.

 

Consolidated

 

 

 

 

 

 

 

15,582,078

 

(16,890,062

)

(1,307,984

)

ICT Servicios Informáticos Ltda.

 

Separate

 

3,386,984

 

296,193

 

3,683,177

 

(2,119,237

)

(557,313

)

(2,676,550

)

5,897,820

 

(5,282,766

)

615,054

 

Inversiones Distrilima S.A.

 

Separate

 

73,612

 

53,558,686

 

53,632,298

 

(8,288

)

 

(8,288

)

12,106,048

 

(4,386

)

12,101,662

 

Empresa de Distribución Eléctrica de Lima Norte S.A.A.

 

Separate

 

73,237,435

 

434,005,821

 

507,243,256

 

(103,696,328

)

(210,609,245

)

(314,305,573

)

311,980,876

 

(270,687,421

)

41,293,455

 

Empresa Nacional de Electricidad S.A.

 

Separate

 

723,937,172

 

3,238,686,083

 

3,962,623,255

 

(488,951,209

)

(1,087,287,205

)

(1,576,238,414

)

1,184,084,739

 

(812,433,884

)

371,650,855

 

Endesa Eco S.A.

 

Separate

 

5,437,267

 

135,146,612

 

140,583,879

 

(139,297,158

)

(8,360,757

)

(147,657,915

)

14,315,105

 

(11,047,198

)

3,267,907

 

Empresa Eléctrica Pehuenche S.A.

 

Separate

 

56,656,641

 

234,597,856

 

291,254,497

 

(77,321,477

)

(39,046,758

)

(116,368,235

)

195,003,413

 

(78,664,231

)

116,339,182

 

Compañía Eléctrica San Isidro S.A.

 

Separate

 

68,408,746

 

77,242,199

 

145,650,945

 

(71,972,413

)

(9,267,849

)

(81,240,262

)

243,562,829

 

(199,292,302

)

44,270,527

 

Empresa Eléctrica Pangue S.A.

 

Separate

 

34,480,062

 

131,950,788

 

166,430,850

 

(44,091,140

)

(13,223,971

)

(57,315,111

)

119,050,275

 

(40,689,183

)

78,361,092

 

Compañía Eléctrica Tarapacá S.A.

 

Separate

 

33,507,950

 

78,813,461

 

112,321,411

 

(15,031,457

)

(5,726,043

)

(20,757,500

)

39,522,009

 

(38,375,668

)

1,146,341

 

Inversiones Endesa Norte S.A.

 

Separate

 

41

 

25,157,716

 

25,157,757

 

(3,641,034

)

 

(3,641,034

)

 

(270,529

)

(270,529

)

Inversiones GasAtacama Holding Ltda.

 

Separate

 

46,551,925

 

157,376,178

 

203,928,103

 

(38,726,488

)

(22,904,207

)

(61,630,695

)

130,444,784

 

(112,562,946

)

17,881,838

 

Soc. Concesionaria Túnel El Melón S.A.

 

Separate

 

29,481,896

 

15,071,789

 

44,553,685

 

(5,430,649

)

(11,437,055

)

(16,867,704

)

7,687,068

 

(2,664,769

)

5,022,299

 

Endesa Argentina S.A.

 

Separate

 

8,573,370

 

34,592,709

 

43,166,079

 

(103,684

)

 

(103,684

)

 

453,345

 

453,345

 

Endesa Costanera S.A.

 

Separate

 

58,093,676

 

141,156,445

 

199,250,121

 

(160,504,466

)

(61,581,301

)

(222,085,767

)

341,636,333

 

(364,229,923

)

(22,593,590

)

Hidroeléctrica El Chocón S.A.

 

Separate

 

27,754,942

 

161,753,755

 

189,508,697

 

(24,739,392

)

(69,116,012

)

(93,855,404

)

48,326,998

 

(36,168,754

)

12,158,244

 

Emgesa S.A. E.S.P.

 

Separate

 

239,044,005

 

1,393,219,292

 

1,632,263,297

 

(220,413,976

)

(530,859,723

)

(751,273,699

)

496,479,981

 

(368,041,227

)

128,438,754

 

Generandes Perú S.A.

 

Separate

 

162,255

 

208,237,040

 

208,399,295

 

(9,633

)

 

(9,633

)

22,317,674

 

(180,671

)

22,137,003

 

Edegel S.A.A.

 

Separate

 

70,142,623

 

709,616,464

 

779,759,087

 

(60,257,964

)

(275,273,113

)

(335,531,077

)

214,815,328

 

(140,762,791

)

74,052,537

 

Chinango S.A.C.

 

Separate

 

11,140,497

 

112,163,451

 

123,303,948

 

(22,972,028

)

(42,065,340

)

(65,037,368

)

25,943,033

 

(17,770,892

)

8,172,141

 

Centrales Hidroeléctricas de Aysén S.A.

 

Separate

 

5,227,686

 

59,098,190

 

64,325,876

 

(3,747,698

)

(527,981

)

(4,275,679

)

 

(2,379,074

)

(2,379,074

)

Endesa Brasil S.A.

 

Separate

 

144,245,706

 

1,071,816,109

 

1,216,061,815

 

(5,924,851

)

(2,225

)

(5,927,076

)

160,755,284

 

10,670,289

 

171,425,573

 

Central Geradora Termeléctrica Fortaleza S.A.

 

Separate

 

85,453,417

 

162,710,126

 

248,163,543

 

(40,948,473

)

(38,033,756

)

(78,982,229

)

127,130,032

 

(86,764,813

)

40,365,219

 

Centrais Elétricas Cachoeira Dourada S.A.

 

Separate

 

118,123,679

 

144,987,597

 

263,111,276

 

(29,508,803

)

(4,697,541

)

(34,206,344

)

126,646,148

 

(12,834,467

)

113,811,681

 

Compañía de Interconexión Energética S.A.

 

Separate

 

25,533,963

 

292,499,911

 

318,033,874

 

(151,994,548

)

(16,143,887

)

(168,138,435

)

54,757,129

 

(18,519,083

)

36,238,046

 

Compañía de Transmisión del Mercosur S.A.

 

Separate

 

18,236,701

 

3,922,642

 

22,159,343

 

(3,751,001

)

(15,927,509

)

(19,678,510

)

2,682,140

 

(2,906,410

)

(224,270

)

Companhia Energética do Ceará

 

Separate

 

202,961,217

 

773,140,433

 

976,101,650

 

(194,185,629

)

(311,700,107

)

(505,885,736

)

805,668,597

 

(669,295,646

)

136,372,951

 

EN-Brasil Comércio e Serviços S.A.

 

Separate

 

2,449,053

 

115,999

 

2,565,052

 

(1,071,810

)

(38,388

)

(1,110,198

)

5,839,550

 

(4,878,723

)

960,827

 

Ampla Energia e Serviços S.A.

 

Separate

 

215,407,325

 

1,102,615,089

 

1,318,022,414

 

(293,476,867

)

(548,590,886

)

(842,067,753

)

979,024,498

 

(909,619,067

)

69,405,431

 

Ampla Investimentos e Serviços S.A.

 

Separate

 

1,507,987

 

138,395,284

 

139,903,271

 

(51,994,249

)

 

(51,994,249

)

 

16,979,113

 

16,979,113

 

Codensa S.A. E.S.P.

 

Separate

 

1,669

 

46,733

 

48,402

 

(1,029,247

)

 

(1,029,247

)

 

(1,063,733

)

(1,063,733

)

Inversora Codensa S.A.S.

 

Separate

 

233,090,499

 

934,300,085

 

1,167,390,584

 

(294,852,363

)

(379,922,653

)

(674,775,016

)

751,734,951

 

(663,876,013

)

87,858,938

 

Empresa de Energía de Cundinamarca S.A.

 

Separate

 

1,076

 

76

 

1,152

 

(2

)

(33

)

(35

)

 

 

 

Empresa Distribuidora Sur S.A.

 

Separate

 

9,578,051

 

54,738,504

 

64,316,555

 

(10,724,651

)

(17,255,717

)

(27,980,368

)

33,225,646

 

(30,053,506

)

3,172,140

 

 

 

 

12-31-2010

 

 

 

Type of
Financial
Statements

 

Current Assets
ThCh$

 

Non-current
Assets
ThCh$

 

Total Assets
ThCh$

 

Current Liabilities
ThCh$

 

Non-current
liabilities
ThCh$

 

Total Liabilities
ThCh$

 

Revenue
ThCh$

 

Costs
ThCh$

 

Profit (Loss)
ThCh$

 

Chilectra S.A.

 

Consolidated

 

308,282,584

 

1,153,691,583

 

1,461,974,167

 

(171,286,364

)

(196,967,970

)

(368,254,334

)

1,003,001,004

 

(852,052,652

)

150,948,352

 

Synapsis Soluciones y Servicios IT Ltda.

 

Consolidated

 

27,547,119

 

10,385,607

 

37,932,726

 

(15,618,790

)

(1,915,098

)

(17,533,888

)

66,028,200

 

(70,214,530

)

(4,186,330

)

Inmobiliaria Manso de Velasco Ltda.

 

Consolidated

 

32,323,759

 

35,782,164

 

68,105,923

 

(3,422,178

)

(1,623,485

)

(5,045,663

)

10,546,195

 

(2,729,975

)

7,816,220

 

Compañía Americana de Multiservicios de Chile S.A.

 

Consolidated

 

71,769,555

 

25,904,845

 

97,674,400

 

(45,136,731

)

(6,707,851

)

(51,844,582

)

131,410,554

 

(133,224,067

)

(1,813,513

)

ICT Servicios Informáticos Ltda.

 

Separate

 

4,077,868

 

233,684

 

4,311,552

 

(3,372,931

)

(456,919

)

(3,829,850

)

2,174,853

 

(2,193,935

)

(19,082

)

Inversiones Distrilima S.A.

 

Separate

 

368,480

 

46,340,936

 

46,709,416

 

(3,835

)

 

(3,835

)

11,116,825

 

(18,031

)

11,098,794

 

Empresa de Distribución Eléctrica de Lima Norte S.A.A.

 

Separate

 

76,439,911

 

356,670,398

 

433,110,309

 

(78,460,218

)

(205,177,295

)

(283,637,513

)

286,654,227

 

(251,428,625

)

35,225,602

 

Empresa Nacional de Electricidad S.A.

 

Separate

 

693,166,827

 

3,171,595,808

 

3,864,762,635

 

(464,147,067

)

(1,057,670,971

)

(1,521,818,038

)

1,173,423,692

 

(654,190,040

)

519,233,652

 

Endesa Eco S.A.

 

Separate

 

6,327,207

 

138,782,297

 

145,109,504

 

(137,123,791

)

(20,442,170

)

(157,565,961

)

13,515,877

 

(16,056,170

)

(2,540,293

)

Empresa Eléctrica Pehuenche S.A.

 

Separate

 

54,209,408

 

242,417,018

 

296,626,426

 

(60,865,292

)

(41,020,747

)

(101,886,039

)

234,534,178

 

(57,265,757

)

177,268,421

 

Compañía Eléctrica San Isidro S.A.

 

Separate

 

43,642,004

 

81,215,943

 

124,857,947

 

(55,987,180

)

(11,948,576

)

(67,935,756

)

167,998,478

 

(154,961,416

)

13,037,062

 

Empresa Eléctrica Pangue S.A.

 

Separate

 

26,348,540

 

135,422,607

 

161,771,147

 

(48,954,765

)

(13,940,056

)

(62,894,821

)

99,324,285

 

(35,590,926

)

63,733,359

 

Compañía Eléctrica Tarapacá S.A.

 

Separate

 

28,342,554

 

77,234,443

 

105,576,997

 

(7,312,647

)

(7,839,404

)

(15,152,051

)

45,280,244

 

(41,788,042

)

3,492,202

 

Inversiones Endesa Norte S.A.

 

Separate

 

 

25,157,716

 

25,157,716

 

(3,370,464

)

 

(3,370,464

)

 

(146,130

)

(146,130

)

Inversiones GasAtacama Holding Ltda.

 

Separate

 

55,742,095

 

145,984,024

 

201,726,119

 

(69,155,266

)

(21,720,110

)

(90,875,376

)

167,160,648

 

(147,165,903

)

19,994,745

 

Soc. Concesionaria Túnel El Melón S.A.

 

Separate

 

21,178,870

 

17,552,855

 

38,731,725

 

(2,391,836

)

(13,674,875

)

(16,066,711

)

6,701,752

 

(2,364,828

)

4,336,924

 

Endesa Argentina S.A.

 

Separate

 

7,852,572

 

33,753,943

 

41,606,515

 

(44,284

)

 

(44,284

)

5,641,118

 

151,175

 

5,792,293

 

Endesa Costanera S.A.

 

Separate

 

45,572,669

 

128,841,292

 

174,413,961

 

(107,230,903

)

(65,903,875

)

(173,134,778

)

288,534,151

 

(290,157,746

)

(1,623,595

)

Hidroeléctrica El Chocón S.A.

 

Separate

 

18,399,302

 

144,894,940

 

163,294,242

 

(43,781,981

)

(38,683,634

)

(82,465,615

)

57,172,784

 

(32,791,612

)

24,381,172

 

Emgesa S.A. E.S.P.

 

Separate

 

154,997,283

 

1,203,713,202

 

1,358,710,485

 

(286,630,051

)

(356,958,221

)

(643,588,272

)

507,137,563

 

(357,040,190

)

150,097,373

 

Generandes Perú S.A.

 

Separate

 

54,688

 

180,174,348

 

180,229,036

 

(21,008

)

 

(21,008

)

21,122,454

 

(214,017

)

20,908,437

 

Edegel S.A.A.

 

Separate

 

44,851,844

 

643,944,854

 

688,796,698

 

(40,685,019

)

(282,540,573

)

(323,225,592

)

188,755,959

 

(152,380,933

)

36,375,026

 

Chinango S.A.C.

 

Separate

 

5,717,609

 

98,861,331

 

104,578,940

 

(21,081,723

)

(49,460,678

)

(70,542,401

)

23,636,752

 

(19,685,636

)

3,951,116

 

Centrales Hidroeléctricas de Aysén S.A.

 

Separate

 

3,880,921

 

50,729,673

 

54,610,594

 

(3,904,367

)

(327,633

)

(4,232,000

)

 

(3,665,300

)

(3,665,300

)

Endesa Brasil S.A.

 

Separate

 

269,141,082

 

1,085,178,300

 

1,354,319,382

 

(58,046,034

)

 

(58,046,034

)

200,739,840

 

6,041,979

 

206,781,819

 

Central Geradora Termeléctrica Fortaleza S.A.

 

Separate

 

67,892,629

 

162,438,204

 

230,330,833

 

(32,581,434

)

(39,966,450

)

(72,547,884

)

142,546,333

 

(93,304,291

)

49,242,042

 

Centrais Elétricas Cachoeira Dourada S.A.

 

Separate

 

94,488,048

 

134,422,068

 

228,910,116

 

(13,765,546

)

(7,521,222

)

(21,286,768

)

115,662,684

 

(40,215,273

)

75,447,411

 

Compañía de Interconexión Energética S.A.

 

Separate

 

44,440,944

 

317,628,162

 

362,069,106

 

(136,593,186

)

(108,949,008

)

(245,542,194

)

93,177,151

 

(94,574,840

)

(1,397,689

)

Compañía de Transmisión del Mercosur S.A.

 

Separate

 

14,503,105

 

3,826,350

 

18,329,455

 

(449,321

)

(15,233,324

)

(15,682,645

)

2,983,647

 

(2,420,226

)

563,421

 

Compañía Energética do Ceará

 

Separate

 

177,267,456

 

737,234,010

 

914,501,466

 

(244,318,033

)

(226,036,818

)

(470,354,851

)

788,759,176

 

(634,806,589

)

153,952,587

 

EN-Brasil Comércio e Serviços S.A.

 

Separate

 

1,033,812

 

54,708

 

1,088,520

 

(489,835

)

 

(489,835

)

1,879,321

 

(1,267,362

)

611,959

 

Ampla Energia e Serviços S.A.

 

Separate

 

218,527,158

 

1,031,433,894

 

1,249,961,052

 

(307,918,902

)

(481,355,952

)

(789,274,854

)

929,116,008

 

(877,038,622

)

52,077,386

 

Ampla Investimentos e Serviços S.A.

 

Separate

 

1,579,764

 

136,771,841

 

138,351,605

 

(60,967,554

)

 

(60,967,554

)

 

22,325,366

 

22,325,366

 

Codensa S.A. E.S.P.

 

Separate

 

251,294,158

 

865,089,733

 

1,116,383,891

 

(262,861,871

)

(377,891,111

)

(640,752,982

)

723,345,987

 

(599,569,993

)

123,775,994

 

Empresa de Energía de Cundinamarca S.A.

 

Separate

 

10,831,321

 

46,553,360

 

57,384,681

 

(12,615,030

)

(14,388,879

)

(27,003,909

)

36,621,778

 

(31,864,753

)

4,757,025

 

Empresa Distribuidora Sur S.A.

 

Separate

 

110,182,639

 

320,842,717

 

431,025,356

 

(226,189,613

)

(40,238,648

)

(266,428,261

)

287,867,341

 

(289,486,252

)

(1,618,911

)

 

F-124


 


Table of Contents

 

APPENDIX No. 1 ENERSIS GROUP COMPANIES:

 

This appendix is part of Note 2.4 “Subsidiaries and jointly-controlled entities.”

It presents the Group’s ownership interest in each company.

 

Taxpayer ID

 

Company

 

Functional

 

% Ownership Interest at 12-31-2011

 

% Ownership Interest at 12-31-2010

 

 

 

 

 

 

 

No, (RUT)

 

(in alphabetical order)

 

Currency

 

Direct

 

Indirect

 

Total

 

Direct

 

Indirect

 

Total

 

Relation

 

Country

 

Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,773,290-7

 

Aguas Santiago Poniente S.A.

 

Chilean peso

 

0.00

%

78.88

%

78.88

%

0.00

%

78.88

%

78.88

%

Subsidiary

 

Chile

 

Sanitation Services

 

Foreign

 

Ampla Energía e Serviços S.A.

 

Brazilian real

 

13.68

%

78.25

%

91.93

%

13.68

%

78.25

%

91.93

%

Subsidiary

 

Brazil

 

Electric energy production, transportation, and distribution

 

Foreign

 

Ampla Investimentos e Serviços S.A.

 

Brazilian real

 

13.68

%

78.25

%

91.93

%

13.68

%

78.25

%

91.93

%

Subsidiary

 

Brazil

 

Electric energy production, transmission, transformation, distribution, and sales

 

Foreign

 

Atacama Finance Co

 

Dollar

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Cayman Islands

 

Portfolio company

 

Foreign

 

Compañía Americana de Multiservicios de Brasil Ltda.

 

Brazilian real

 

0.00

%

0.00

%

0.00

%

0.00

%

99.99

%

99.99

%

Subsidiary

 

Brazil

 

Purchase and sales of electricity-related products

 

Foreign

 

Centrais Elétricas Cachoeira Dourada S.A.

 

Brazilian real

 

0.00

%

99.61

%

99.61

%

0.00

%

99.61

%

99.61

%

Subsidiary

 

Brazil

 

Generation and sales of electric energy

 

76,003,204-2

 

Central Eólica Canela S.A.

 

Chilean peso

 

0.00

%

75.00

%

75.00

%

0.00

%

75.00

%

75.00

%

Subsidiary

 

Chile

 

Promotion and development of renewable energy projects

 

Foreign

 

Central Generadora Termoeléctrica Fortaleza S.A.

 

Brazilian real

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Brazil

 

Development of a thermoelectric project

 

76,652,400-1

 

Centrales Hidroeléctricas de Aysén S.A.

 

Chilean peso

 

0.00

%

51.00

%

51.00

%

0.00

%

51.00

%

51.00

%

Joint control

 

Chile

 

Development and running of a hydroelectric project

 

Foreign

 

Central Vuelta Obligado S.A.

 

Argentine peso

 

0.00

%

34.50

%

34.50

%

0.00

%

0.00

%

0.00

%

Joint control

 

Argentina

 

Electricity generation and sales

 

99,573,910-0

 

Chilectra Inversud S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Portfolio company

 

96,800,570-7

 

Chilectra S.A.

 

Chilean peso

 

99.08

%

0.01

%

99.09

%

99.08

%

0.01

%

99.09

%

Subsidiary

 

Chile

 

Participation in companies of any nature

 

Foreign

 

Chinango S.A.C.

 

Peruvian sol

 

0.00

%

80.00

%

80.00

%

0.00

%

80.00

%

80.00

%

Subsidiary

 

Peru

 

Electric energy generation, sales, and distribution

 

Foreign

 

Compañía Americana de Multiservicios de Argentina Ltda.

 

Argentine peso

 

0.00

%

0.00

%

0.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Argentina

 

Electric network meters, postal, energy meter calibration

 

96,543,670-1

 

Compañía Americana de Multiservicios de Chile Ltda.

 

Chilean peso

 

0.00

%

0.00

%

0.00

%

99.99

%

0.00

%

99.99

%

Subsidiary

 

Chile

 

Purchase and sales of electricity-related products

 

Foreign

 

Compañía Americana de Multiservicios de Colombia Ltda.

 

Colombian Peso

 

0.00

%

0.00

%

0.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Colombia

 

Technical services in calibration and metering

 

Foreign

 

Compañía Americana de Multiservicios del Perú Ltda.

 

Peruvian sol

 

0.00

%

0.00

%

0.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Peru

 

Purchase, sales, and distribution of electricity-related products

 

Foreign

 

Compañía de Interconexión Energética S.A.

 

Brazilian 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

 

Codensa S.A. E.S.P.

 

Colombian peso

 

12.47

%

9.35

%

21.82

%

12.47

%

9.35

%

21.82

%

Subsidiary

 

Colombia

 

Electric energy distribution and sales

 

 

Taxpayer ID

 

Company

 

Functional

 

% Ownership Interest at 12-31-2011

 

% Ownership Interest at 12-31-2010

 

 

 

 

 

 

 

No, (RUT)

 

(in alphabetical order)

 

Currency

 

Direct

 

Indirect

 

Total

 

Direct

 

Indirect

 

Total

 

Relation

 

Country

 

Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,783,220-0

 

Compañía Eléctrica San Isidro S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Complete electric energy cycle

 

96,770,940-9

 

Compañía Eléctrica Tarapacá S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Complete electric energy cycle

 

Foreign

 

Compañía Energética Do Ceará S.A.

 

Brazilian real

 

0.00

%

58.87

%

58.87

%

0.00

%

58.87

%

58.87

%

Subsidiary

 

Brazil

 

Complete electric energy cycle

 

77,625,850-4

 

Consorcio Ara- Ingendesa Ltda.

 

Chilean peso

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Engineering services

 

96,764,840-K

 

Constructora y Proyectos Los Maitenes S.A.

 

Chilean peso

 

0.00

%

55.00

%

55.00

%

0.00

%

55.00

%

55.00

%

Subsidiary

 

Chile

 

Construction and facilities

 

Foreign

 

Distribuidora Eléctrica de Cundinamarca S.A. E.S.P.

 

Colombian peso

 

0.00

%

49.00

%

49.00

%

0.00

%

49.00

%

49.00

%

Joint control

 

Colombia

 

Electricity distribution and sales

 

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.

 

Peruvian sol

 

0.00

%

83.60

%

83.60

%

0.00

%

83.60

%

83.60

%

Subsidiary

 

Peru

 

Electric energy generation, sales, and distribution

 

Foreign

 

Emgesa S.A. E.S.P.

 

Colombian peso

 

0.00

%

26.87

%

26.87

%

0.00

%

26.87

%

26.87

%

Subsidiary

 

Colombia

 

Electric energy generation

 

Foreign

 

Empresa de Distribución Eléctrica de Lima Norte S.A.A.

 

Peruvian sol

 

35.02

%

30.15

%

65.17

%

35.02

%

30.15

%

65.17

%

Subsidiary

 

Peru

 

Electric energy distribution and sales

 

Foreign

 

Empresa de Energía de Cundinamarca S.A.

 

Colombian peso

 

0.00

%

49.00

%

49.00

%

0.00

%

49.00

%

49.00

%

Joint control

 

Colombia

 

Electric energy distribution and sales

 

96,588,800-4

 

Empresa de Ingeniería Ingendesa S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Engineering services

 

Foreign

 

Empresa Distribuidora Sur S.A.

 

Argentine peso

 

16.02

%

77.21

%

93.23

%

16.02

%

77.21

%

93.23

%

Subsidiary

 

Argentina

 

Electric energy distribution and sales

 

96,783,910-8

 

Empresa Eléctrica de Colina Ltda.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Complete energy cycle and related supplies

 

96,589,170-6

 

Empresa Eléctrica Pangue S.A.

 

Chilean peso

 

0.00

%

94.99

%

94.99

%

0.00

%

94.99

%

94.99

%

Subsidiary

 

Chile

 

Complete electric energy cycle

 

96,504,980-0

 

Empresa Eléctrica Pehuenche S.A.

 

Chilean peso

 

0.00

%

92.65

%

92.65

%

0.00

%

92.65

%

92.65

%

Subsidiary

 

Chile

 

Complete electric energy cycle

 

91,081,000-6

 

Endesa Chile S.A.

 

Chilean peso

 

59.98

%

0.00

%

59.98

%

59.98

%

0.00

%

59.98

%

Subsidiary

 

Chile

 

Complete electric energy cycle

 

Foreign

 

Endesa Argentina S.A.

 

Argentine peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Argentina

 

Portfolio company

 

Foreign

 

Endesa Brasil S.A.

 

Brazilian real

 

22.06

%

49.46

%

71.52

%

22.06

%

49.46

%

71.52

%

Subsidiary

 

Brazil

 

Portfolio company

 

Foreign

 

Endesa Costanera S.A.

 

Argentine peso

 

0.00

%

69.76

%

69.76

%

0.00

%

69.76

%

69.76

%

Subsidiary

 

Argentina

 

Electricity generation and sales

 

 

F-125


 


Table of Contents

 

 

 

Company

 

 

 

% Ownership Interest at 12-31-2011

 

% Ownership Interest at 12-31-2010

 

 

 

 

 

 

 

Taxpayer ID No. (RUT)

 

(in alphabetical order)

 

Functional Currency

 

Direct

 

Indirect

 

Total

 

Direct

 

Indirect

 

Total

 

Relation

 

Country

 

Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,827,970-K

 

Endesa Eco S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Renewable energy projects

 

96,526,450-7

 

Endesa Inversiones Generales S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Portfolio company

 

Foreign

 

Energex Co.

 

U.S. dollar

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Cayman Islands

 

Portfolio company

 

Foreign

 

EN-Brasil Comércio e Serviços S.A.

 

Brazilian real

 

0.00

%

99.99

%

99.99

%

0.00

%

99.99

%

99.99

%

Associate

 

Brazil

 

Portfolio company

 

Foreign

 

Eólica Fanzenda Nova-Geracao e Comercializacao de Energia S.A.

 

Brazilian real

 

0.00

%

99.95

%

99.95

%

0.00

%

99.95

%

99.95

%

Associate

 

Brazil

 

Promotion and development of renewable energy projects

 

96,830,980-3

 

GasAtacama S.A.

 

U.S. dollar

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Administration and management of companies

 

Foreign

 

Gasoducto Atacama Argentina S.A.

 

U.S. dollar

 

0.00

%

49.99

%

49.99

%

0.00

%

49.99

%

49.99

%

Joint control

 

Chile

 

Transportation of natural gas

 

78,882,820-9

 

Gasoducto Atacama Chile S.A.

 

U.S. dollar

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Transportation of natural gas

 

77,032,280-4

 

Gasoducto Taltal Ltda.

 

Chilean peso

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Transportation of natural gas

 

Foreign

 

Generandes Perú S.A.

 

Peruvian sol

 

0.00

%

61.00

%

61.00

%

0.00

%

61.00

%

61.00

%

Subsidiary

 

Peru

 

Portfolio company

 

76,041,891-9

 

Hidroaysén Transmisión S.A.

 

Chilean peso

 

0.00

%

51.00

%

51.00

%

0.00

%

51.00

%

51.00

%

Joint control

 

Chile

 

Development of electricity transmission systems

 

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

 

In application process

 

ICT Servicios Informáticos Ltda.

 

Chilean peso

 

99.00

%

1.00

%

100.00

%

99.00

%

1.00

%

100.00

%

Subsidiary

 

Chile

 

Information and technology services

 

Foreign

 

Ingendesa do Brasil Ltda.

 

Brazilian real

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Brazil

 

Project engineering consulting

 

79,913,810-7

 

Inmobiliaria Manso de Velasco Ltda.

 

Chilean peso

 

99.99

%

0.00

%

99.99

%

99.99

%

0.00

%

99.99

%

Subsidiary

 

Chile

 

Construction and works

 

Foreign

 

Inversiones Distrilima S.A.

 

Peruvian sol

 

34.99

%

15.38

%

50.37

%

34.99

%

15.38

%

50.37

%

Subsidiary

 

Peru

 

Portfolio company

 

96,887,060-2

 

Inversiones Endesa Norte S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Investment in energy projects in the northern Chile

 

76,014,570-K

 

Inversiones GasAtacama Holding Ltda.

 

U.S. dollar

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Natural gas transportation

 

 

 

 

Company

 

 

 

% Ownership Interest at 12-31-2011

 

% Ownership Interest at 12-31-2010

 

 

 

 

 

 

 

Taxpayer ID No. (RUT)

 

(in alphabetical order)

 

Functional Currency

 

Direct

 

Indirect

 

Total

 

Direct

 

Indirect

 

Total

 

Relation

 

Country

 

Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 activities

 

Foreign

 

Investluz S.A.

 

Brazilian real

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Brazil

 

Portfolio company

 

96,800,460-3

 

Luz Andes Ltda.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Energy and fuel transportation, distribution, and sales

 

96905700-K

 

Progas S.A.

 

Chilean peso

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Gas distribution

 

99,584,600-4

 

Sistema Sec S.A.

 

Chilean peso

 

0.00

%

0.00

%

0.00

%

0.00

%

49.00

%

49.00

%

Joint control

 

Chile

 

Supply of signaling, electrification, and communications systems

 

77,047,280-6

 

Sociedad Agrícola de Cameros Ltda.

 

Chilean peso

 

0.00

%

57.50

%

57.50

%

0.00

%

57.50

%

57.50

%

Subsidiary

 

Chile

 

Financial investments

 

78,970,360-4

 

Sociedad Agrícola e Inmobiliaria Pastos Verdes Ltda.

 

Chilean peso

 

0.00

%

55.00

%

55.00

%

0.00

%

55.00

%

55.00

%

Subsidiary

 

Chile

 

Financial investments

 

96,671,360-7

 

Sociedad Concesionaria Túnel El Melón S.A.

 

Chilean peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Chile

 

Execution, construction, and operation of the El Melón tunnel

 

79197570-6

 

Sociedad Consorcio Ingendesa-Ara Limitada

 

Chilean peso

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Santiago, Chile

 

Engineering services

 

Foreign

 

Sociedad Portuaria Central Cartagena S.A.

 

Colombian peso

 

0.00

%

99.85

%

99.85

%

0.00

%

99.85

%

99.85

%

Associate

 

Colombia

 

Port administration

 

Foreign

 

Southern Cone Power Argentina S.A.

 

Argentine peso

 

0.00

%

100.00

%

100.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Argentina

 

Portfolio company

 

Foreign

 

Synapsis Argentina S.R.I.

 

Argentine peso

 

0.00

%

0.00

%

0.00

%

5.00

%

95.00

%

100.00

%

Subsidiary

 

Argentina

 

Computer services

 

Foreign

 

Synapsis Brasil Ltda.

 

Brazilian real

 

0.00

%

0.00

%

0.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Brazil

 

Computer services

 

Foreign

 

Synapsis Colombia Ltda.

 

Colombian peso

 

0.00

%

0.00

%

0.00

%

0.20

%

99.80

%

100.00

%

Subsidiary

 

Colombia

 

Computer services

 

Foreign

 

Synapsis Perú S.R.I.

 

Peruvian sol

 

0.00

%

0.00

%

0.00

%

0.00

%

100.00

%

100.00

%

Subsidiary

 

Peru

 

Computer and telecommunications services and products

 

96,529,420-1

 

Synapsis Soluciones y Servicios It Ltda.

 

Chilean peso

 

0.00

%

0.00

%

0.00

%

99.99

%

0.01

%

100.00

%

Subsidiary

 

Chile

 

Supply and sale of computer services and equipment

 

Foreign

 

Termoeléctrica José de San Martín S.A.

 

Argentine peso

 

0.00

%

20.86

%

20.86

%

0.00

%

20.86

%

20.86

%

Associate

 

Argentina

 

Construction and operation of combined cycle plant

 

Foreign

 

Termoeléctrica Manuel Belgrano S.A.

 

Argentine peso

 

0.00

%

20.86

%

20.86

%

0.00

%

20.86

%

20.86

%

Associate

 

Argentina

 

Electric energy production, transportation, and distribution

 

77,017,930-0

 

Transmisora Eléctrica de Quillota Ltda.

 

Chilean peso

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Joint control

 

Chile

 

Electric energy transportation and distribution

 

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

 

 

F-126


 


Table of Contents

 

APPENDIX No. 2 CHANGES IN THE SCOPE OF CONSOLIDATION:

 

This appendix is part of Note 2.4.1 “Changes in the scope of consolidation.”

 

Incorporated into the scope of consolidation during the 2011 and 2010 fiscal years

 

 

 

% Ownership Interest

 

% Ownership Interest

 

 

 

at December 31, 2011

 

at December 31, 2010

 

Company

 

Direct

 

Indirect

 

Total

 

Consolidation Method

 

Direct

 

Indirect

 

Total

 

Consolidation Method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ICT Servicios Informáticos Ltda.

 

 

 

 

 

 

99.00

%

1.00

%

100.00

%

Consolidation

 

Central Vuelta Obligado S.A.

 

0.00

%

34.50

%

34.50

%

Joint control

 

 

 

 

 

 

 

 

 

 

Excluded from the scope of consolidation during the 2011 and 2010 fiscal years

 

 

 

% Ownership Interest

 

% Ownership Interest

 

 

 

at December 31, 2011

 

at December 31, 2010

 

Company (*)

 

Direct

 

Indirect

 

Total

 

Consolidation Method

 

Direct

 

Indirect

 

Total

 

Consolidation Method

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Compañía Americana de Multiservicios de Brasil Ltda.

 

 

 

 

 

0.00

%

99.99

%

99.99

%

Consolidation

 

Compañía Americana de Multiservicios de Argentina Ltda.

 

 

 

 

 

0.00

%

100.00

%

100.00

%

Consolidation

 

Compañía Americana de Multiservicios Ltda.

 

 

 

 

 

99.99

%

0.00

%

99.99

%

Consolidation

 

Compañía Americana de Multiservicios de Colombia Ltda.

 

 

 

 

 

0.00

%

100.00

%

100.00

%

Consolidation

 

Compañía Americana de Multiservicios del Perú Ltda.

 

 

 

 

 

0.00

%

100.00

%

100.00

%

Consolidation

 

Synapsis Argentina S.R.L.

 

 

 

 

 

5.00

%

95.00

%

100.00

%

Consolidation

 

Synapsis Brasil Ltda.

 

 

 

 

 

0.00

%

100.00

%

100.00

%

Consolidation

 

Synapsis Colombia Ltda.

 

 

 

 

 

0.20

%

99.80

%

100.00

%

Consolidation

 

Synapsis Perú S.R.L.

 

 

 

 

 

0.00

%

100.00

%

100.00

%

Consolidation

 

Synapsis Soluciones y Servicios IT Ltda.

 

 

 

 

 

99.99

%

0.01

%

100.00

%

Consolidation

 

 


(*)           See Notes 2.4.1 and 11.

 

F-127


 


Table of Contents

 

APPENDIX No. 3 ENERSIS GROUP ASSOCIATED COMPANIES:

 

This appendix is part of Note 3.h “Investments in associates accounted for using the equity method”.

 

Taxpayer ID

 

Company

 

Functional

 

% Ownership Interest at 12-31-2011

 

% Ownership Interest at 12-31-2010

 

 

 

 

 

No, (RUT)

 

(in alphabetic order)

 

Currency

 

Direct

 

Indirect

 

Total

 

Direct

 

Indirect

 

Total

 

Country

 

Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,806,130-5

 

Electrogas S.A.

 

U.S. dollar

 

42.50

%

0.00

%

42.50

%

0.00

%

42.50

%

42.50

%

Chile

 

Portfolio company

 

Foreign

 

Endesa Cemsa S.A.

 

Argentine peso

 

0.00

%

45.00

%

45.00

%

0.00

%

45.00

%

45.00

%

Argentina

 

Electricity wholesaler

 

76,418,940-K

 

GNL Chile S.A.

 

Chilean peso

 

0.00

%

33.33

%

33.33

%

0.00

%

33.33

%

33.33

%

Chile

 

Promotion of liquefied gas supply project

 

76,788,080-4

 

GNL Quintero S.A.

 

U.S. dollar

 

0.00

%

20.00

%

20.00

%

0.00

%

20.00

%

20.00

%

Chile

 

Development, design, and supply of a liquid natural gas regasifying terminal

 

96,889,570-2

 

Inversiones Electrogas S.A.

 

Chilean peso

 

0.00

%

0.00

%

0.00

%

0.00

%

42.50

%

42.50

%

Chile

 

Portfolio company

 

Foreign

 

Sacme S.A.

 

U.S. dollar

 

0.00

%

50.00

%

50.00

%

0.00

%

50.00

%

50.00

%

Argentina

 

Electric system supervision and control

 

 

F-128


 


Table of Contents

 

APPENDIX No. 4 ADDITIONAL INFORMATION ON FINANCIAL DEBT:

 

This appendix is part of Note 18 “Other financial liabilities.”

 

The following tables present the contractual undiscounted cash flows by type of financial debt:

 

a)                                     Bank borrowings

 

a.                        Summary of bank loans by currency and maturity

 

 

 

 

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

 

 

 

 

 

 

Maturity

 

 

 

Maturity

 

 

 

Maturity

 

 

 

Maturity

 

 

 

Country

 

Currency

 

Nominal
Rate

 

One to Three
Months

 

Three to
Twelve
Months

 

Total Current
at 12-31-2011

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total Non-
current at
12-12-31-2011

 

One to Three
Months

 

Three to
Twelve
Months

 

Total Current
at 12-31-2010

 

One to Three
Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current at
12-31-2010

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chile 

 

US$

 

0.99

%

906,389

 

3,359,497

 

4,265,886

 

109,631,899

 

876,746

 

 

110,508,645

 

816,706

 

18,915,156

 

19,731,862

 

3,202,593

 

83,824,641

 

 

87,027,234

 

Peru 

 

US$

 

3.64

%

2,810,297

 

10,519,166

 

13,329,463

 

7,864,024

 

25,087,748

 

26,158,087

 

59,109,859

 

1,458,040

 

17,809,137

 

19,267,177

 

14,419,663

 

14,145,757

 

21,661,326

 

50,226,746

 

Peru 

 

Soles

 

4.62

%

431,794

 

2,987,507

 

3,419,301

 

3,362,985

 

 

38,373,491

 

41,736,476

 

1,839,538

 

1,031,134

 

2,870,672

 

32,616,930

 

 

 

32,616,930

 

Argentina 

 

US$

 

6.16

%

2,662,019

 

9,436,481

 

12,098,500

 

17,142,594

 

1,612,063

 

 

18,754,657

 

5,085,358

 

18,145,263

 

23,230,621

 

4,013,855

 

 

 

4,013,855

 

Argentina 

 

Ar$

 

9.18

%

37,689,501

 

28,405,542

 

66,095,043

 

47,915,942

 

2,458,440

 

 

50,374,382

 

14,760,009

 

24,845,072

 

39,605,081

 

29,992,159

 

2,424,007

 

 

32,416,166

 

Colombia 

 

CPs

 

6.58

%

1,338,154

 

82,134,906

 

83,473,060

 

 

 

 

 

744,241

 

5,091,793

 

5,836,034

 

 

75,664,686

 

 

75,664,686

 

Brazil 

 

US$

 

5.90

%

644,936

 

12,599,186

 

13,244,122

 

17,532,685

 

17,877,446

 

6,352,599

 

41,762,730

 

765,141

 

11,617,821

 

12,382,962

 

19,990,693

 

18,600,098

 

10,681,077

 

49,271,868

 

Brazil 

 

Reais

 

10.81

%

30,524,862

 

175,096,068

 

205,620,930

 

142,254,517

 

90,580,272

 

8,209,057

 

241,043,846

 

34,521,334

 

175,760,765

 

210,282,099

 

235,737,812

 

41,010,710

 

9,066,992

 

285,815,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

77,007,952

 

324,538,353

 

401,546,305

 

345,704,646

 

138,492,715

 

79,093,234

 

563,290,595

 

59,990,367

 

273,216,141

 

333,206,508

 

339,973,705

 

235,669,899

 

41,409,395

 

617,052,999

 

 

b.                        Identification of bank borrowings by company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

 

 

 

 

Effective

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No, (RUT)

 

Company

 

Country

 

Financial Institution

 

Currency

 

Interest
Rate

 

Interest
Rate

 

Less than
90 days

 

More than 90
days

 

Total
Current

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Ampla

 

Brazil

 

Banco Itaú

 

Reais

 

12.47

%

6.15

%

57,479

 

1,964,473

 

2,021,952

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Unibanco

 

Reais

 

12.49

%

6.16

%

45,870

 

1,542,373

 

1,588,243

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Banco Alfa

 

Reais

 

12.26

%

5.91

%

1,779,341

 

12,975,006

 

14,754,347

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Brasdesco

 

Reais

 

6.09

%

6.09

%

5,982,354

 

13,453,719

 

19,436,073

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Banco do Brasil

 

Reais

 

12.68

%

6.05

%

875,019

 

2,942,372

 

3,817,391

 

30,333,452

 

 

 

30,333,452

 

Foreign

 

Ampla

 

Brazil

 

BANCO HSBC

 

Reais

 

9.73

%

9.73

%

632,464

 

22,045,700

 

22,678,164

 

 

 

 

 

Foreign

 

Ampla

 

Brazil

 

Electrobras

 

Reais

 

6.02

%

6.02

%

339,935

 

1,111,948

 

1,451,883

 

2,916,206

 

5,539,073

 

725,103

 

9,180,382

 

Foreign

 

Ampla

 

Brazil

 

Bndes

 

Reais

 

11.02

%

11.02

%

6,488,408

 

16,888,622

 

23,377,030

 

33,192,137

 

52,961,281

 

3,133,364

 

89,286,782

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

IFC — A

 

US$

 

7.91

%

7.89

%

344,277

 

3,510,015

 

3,854,292

 

7,427,750

 

7,100,739

 

4,604,499

 

19,132,988

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

IFC — B

 

US$

 

2.98

%

2.98

%

114,099

 

4,162,847

 

4,276,946

 

8,990,990

 

4,835,251

 

 

13,826,241

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

IFC — C

 

US$

 

11.98

%

11.96

%

108,598

 

365,176

 

473,774

 

875,946

 

5,584,166

 

 

6,460,112

 

Foreign

 

CIEN

 

Brazil

 

Banco Santander Central Hispano

 

Reais

 

13.05

%

12.18

%

1,801,366

 

59,020,877

 

60,822,243

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Banco Europeo de Investimentos

 

US$

 

6.58

%

6.58

%

19,073

 

173,334

 

192,407

 

237,999

 

357,290

 

1,748,100

 

2,343,389

 

Foreign

 

Coelce

 

Brazil

 

Eletrobras

 

Reais

 

6.58

%

6.58

%

1,721,402

 

4,747,664

 

6,469,066

 

8,943,102

 

16,832,769

 

4,350,590

 

30,126,461

 

Foreign

 

Coelce

 

Brazil

 

Banco do Brasil

 

Reais

 

10.75

%

10.75

%

1,310,254

 

4,235,607

 

5,545,861

 

5,443,423

 

 

 

5,443,423

 

Foreign

 

Coelce

 

Brazil

 

Bndes

 

Reais

 

9.95

%

9.95

%

9,231,834

 

30,273,652

 

39,505,486

 

56,108,514

 

15,247,149

 

 

71,355,663

 

Foreign

 

Coelce

 

Brazil

 

Banco do Nordeste

 

Reais

 

13.15

%

8.50

%

259,136

 

3,894,055

 

4,153,191

 

5,317,683

 

 

 

5,317,683

 

Foreign

 

Coelce

 

Brazil

 

Banco Europeo de Investimentos

 

US$

 

5.49

%

5.49

%

58,889

 

4,387,814

 

4,446,703

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Banco de Crédito

 

US$

 

3.97

%

3.97

%

405,477

 

1,378,129

 

1,783,606

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Banco de Crédito

 

US$

 

3.97

%

3.97

%

1,949,762

 

5,760,203

 

7,709,965

 

1,880,534

 

 

 

1,880,534

 

Foreign

 

Edegel

 

Peru

 

Banco Continental

 

US$

 

7.19

%

7.19

%

280,841

 

944,367

 

1,225,208

 

3,559,934

 

7,313,080

 

26,158,087

 

37,031,101

 

Foreign

 

Edegel

 

Peru

 

Banco Scotiabank

 

US$

 

5.70

%

5.70

%

8,155

 

1,878,060

 

1,886,215

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Banco Continental

 

Soles

 

3.80

%

3.80

%

14,597

 

1,585,500

 

1,600,097

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Banco Continental

 

Soles

 

4.30

%

4.30

%

260

 

 

260

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Banco Scotiabank

 

US$

 

5.95

%

5.95

%

166,062

 

558,407

 

724,469

 

2,423,556

 

17,774,668

 

 

20,198,224

 

Foreign

 

Edegel

 

Peru

 

Banco de Crédito

 

US$

 

32.27

%

9.59

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

15.78

%

2.60

%

37,891

 

127,413

 

165,304

 

305,625

 

 

3,584,598

 

3,890,223

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

15.78

%

4.00

%

37,891

 

127,413

 

165,304

 

305,625

 

 

3,584,598

 

3,890,223

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

5.18

%

4.00

%

32,360

 

108,816

 

141,176

 

261,016

 

 

3,097,880

 

3,358,896

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

5.26

%

4.00

%

15,156

 

50,965

 

66,121

 

122,250

 

 

1,433,839

 

1,556,089

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

5.26

%

4.00

%

63,151

 

212,355

 

275,506

 

509,375

 

 

5,974,330

 

6,483,705

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

 

 

 

 

Effective

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No, (RUT)

 

Company

 

Country

 

Financial Institution

 

Currency

 

Interest
Rate

 

Interest
Rate

 

Less than
90 days

 

More than 90
days

 

Total
Current

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Ampla

 

Brazil

 

Banco Itaú

 

Reais

 

12.47

%

6.15

%

101,554

 

2,149,535

 

2,251,089

 

2,014,313

 

 

 

2,014,313

 

Foreign

 

Ampla

 

Brazil

 

Unibanco

 

Reais

 

12.49

%

6.16

%

80,587

 

1,698,892

 

1,779,479

 

1,585,020

 

 

 

1,585,020

 

Foreign

 

Ampla

 

Brazil

 

Banco Alfa

 

Reais

 

12.26

%

5.91

%

2,321,766

 

3,599,477

 

5,921,243

 

14,100,000

 

 

 

14,100,000

 

Foreign

 

Ampla

 

Brazil

 

Brasdesco

 

Reais

 

6.09

%

6.09

%

7,117,655

 

13,583,761

 

20,701,416

 

18,425,880

 

 

 

18,425,880

 

Foreign

 

Ampla

 

Brazil

 

Banco do Brasil

 

Reais

 

12.68

%

6.05

%

763,245

 

2,538,618

 

3,301,863

 

28,701,429

 

 

 

28,701,429

 

Foreign

 

Ampla

 

Brazil

 

BANCO HSBC

 

Reais

 

9.73

%

9.73

%

1,116,014

 

24,085,514

 

25,201,528

 

21,832,924

 

 

 

21,832,924

 

Foreign

 

Ampla

 

Brazil

 

Electrobras

 

Reais

 

6.02

%

6.02

%

183,646

 

738,057

 

921,703

 

1,731,933

 

3,074,414

 

589,902

 

5,396,249

 

Foreign

 

Ampla

 

Brazil

 

Bndes

 

Reais

 

11.02

%

11.02

%

9,075,941

 

20,796,621

 

29,872,562

 

9,181,709

 

488,855

 

 

9,670,564

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

IFC — A

 

US$

 

7.91

%

7.89

%

261,361

 

3,383,432

 

3,644,793

 

6,938,582

 

5,647,394

 

7,977,977

 

20,563,953

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

IFC — B

 

US$

 

2.98

%

2.98

%

145,163

 

3,664,317

 

3,809,480

 

5,979,125

 

12,952,704

 

 

18,931,829

 

Foreign

 

CGTF Fortaleza

 

Brazil

 

IFC — C

 

US$

 

11.98

%

11.96

%

106,304

 

353,577

 

459,881

 

848,122

 

 

2,703,100

 

3,551,222

 

Foreign

 

CIEN

 

Brazil

 

Banco Santander Central Hispano

 

Reais

 

13.05

%

12.18

%

3,166,878

 

64,735,216

 

67,902,094

 

60,518,449

 

 

 

60,518,449

 

Foreign

 

Coelce

 

Brazil

 

Banco Europeo de Investimentos

 

US$

 

6.58

%

6.58

%

18,857

 

197,806

 

216,663

 

2,225,398

 

 

 

2,225,398

 

Foreign

 

Coelce

 

Brazil

 

Eletrobras

 

Reais

 

6.58

%

6.58

%

1,521,161

 

5,224,999

 

6,746,160

 

9,147,592

 

7,457,925

 

4,670,947

 

21,276,464

 

Foreign

 

Coelce

 

Brazil

 

Banco do Brasil

 

Reais

 

10.75

%

10.75

%

69,396

 

5,878,755

 

5,948,151

 

9,423,706

 

976,090

 

 

10,399,796

 

Foreign

 

Coelce

 

Brazil

 

Bndes

 

Reais

 

9.95

%

9.95

%

7,020,880

 

25,008,603

 

32,029,483

 

59,074,857

 

29,013,426

 

3,806,143

 

91,894,426

 

Foreign

 

Coelce

 

Brazil

 

Banco do Nordeste

 

Reais

 

13.15

%

8.50

%

1,982,611

 

5,722,717

 

7,705,328

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Banco Europeo de Investimentos

 

US$

 

5.49

%

5.49

%

233,456

 

4,018,689

 

4,252,145

 

3,999,466

 

 

 

3,999,466

 

Foreign

 

Edegel

 

Peru

 

Banco de Crédito

 

US$

 

3.97

%

3.97

%

653,107

 

1,953,825

 

2,606,932

 

4,307,956

 

4,307,955

 

 

8,615,911

 

Foreign

 

Edegel

 

Peru

 

Banco de Crédito

 

US$

 

3.97

%

3.97

%

268,854

 

1,472,491

 

1,741,345

 

1,603,280

 

 

 

1,603,280

 

Foreign

 

Edegel

 

Peru

 

Banco Continental

 

US$

 

7.19

%

7.19

%

415,488

 

645,897

 

1,061,385

 

1,957,430

 

9,837,802

 

21,661,326

 

33,456,558

 

Foreign

 

Edegel

 

Peru

 

Banco Scotiabank

 

US$

 

5.70

%

5.70

%

23,655

 

3,427,268

 

3,450,923

 

1,697,864

 

 

 

1,697,864

 

Foreign

 

Edegel

 

Peru

 

Banco Continental

 

Soles

 

3.80

%

3.80

%

12,762

 

42,449

 

55,211

 

1,379,498

 

 

 

1,379,498

 

Foreign

 

Edegel

 

Peru

 

Banco Continental

 

Soles

 

4.30

%

4.30

%

77,109

 

167,805

 

244,914

 

5,030,048

 

 

 

5,030,048

 

Foreign

 

Edegel

 

Peru

 

Banco Scotiabank

 

US$

 

5.95

%

5.95

%

96,936

 

10,309,656

 

10,406,592

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

Banco de Crédito

 

US$

 

32.27

%

9.59

%

 

 

 

4,853,133

 

 

 

4,853,133

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

15.78

%

2.60

%

108,895

 

 

108,895

 

2,658,128

 

 

 

2,658,128

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

15.78

%

4.00

%

25,172

 

83,723

 

108,895

 

2,658,128

 

 

 

2,658,128

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

5.18

%

4.00

%

21,816

 

72,561

 

94,377

 

2,310,826

 

 

 

2,310,826

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

5.26

%

4.00

%

10,069

 

 

10,069

 

1,063,251

 

 

 

1,063,251

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

5.26

%

4.00

%

41,953

 

 

41,953

 

4,430,213

 

 

 

4,430,213

 

 

F-129


 


Table of Contents

 

c.                            Identification of bank borrowings by company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

 

 

 

 

Effective

 

 

 

Current

 

Non-current

 

Taxpayer ID
No, (RUT)

 

Company

 

Country

 

Financial Institution

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

15.78

%

2.60

%

37,891

 

127,413

 

165,304

 

305,625

 

 

3,584,598

 

3,890,223

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

6.01

%

2.63

%

60,638

 

203,903

 

264,541

 

489,101

 

 

 

489,101

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

32.27

%

2.64

%

 

 

 

 

 

5,157,627

 

5,157,627

 

Foreign

 

Edelnor

 

Peru

 

BBVA

 

Soles

 

5.16

%

4.40

%

99,201

 

333,576

 

432,777

 

800,145

 

 

9,525,160

 

10,325,305

 

Foreign

 

Edelnor

 

Peru

 

Interbank

 

Soles

 

6.82

%

5.72

%

32,758

 

110,153

 

142,911

 

264,223

 

 

2,430,861

 

2,695,084

 

Foreign

 

Edesur

 

Argentina

 

BBVA

 

Ar$

 

21.31

%

14.00

%

128,257

 

2,499,512

 

2,627,769

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Banco de la Ciudad de Buenos Aires

 

Ar$

 

14.85

%

14.85

%

673,842

 

228,279

 

902,121

 

3,245,052

 

 

 

3,245,052

 

Foreign

 

Edesur

 

Argentina

 

Standard Bank

 

Ar$

 

23.67

%

17.61

%

213,681

 

718,530

 

932,211

 

4,195,131

 

 

 

4,195,131

 

Foreign

 

Edesur

 

Argentina

 

Banco Santander Rio

 

Ar$

 

59.77

%

15.98

%

179,826

 

604,690

 

784,516

 

1,811,063

 

 

 

1,811,063

 

Foreign

 

Edesur

 

Argentina

 

Banco Santander Rio

 

Ar$

 

15.17

%

15.17

%

435,062

 

483,752

 

918,814

 

2,896,973

 

 

 

2,896,973

 

Foreign

 

Edesur

 

Argentina

 

Citibank

 

Ar$

 

16.20

%

16.20

%

6,354,203

 

1,169,601

 

7,523,804

 

9,498,494

 

 

 

9,498,494

 

Foreign

 

Edesur

 

Argentina

 

Banco de Galicia

 

Ar$

 

16.27

%

16.27

%

2,120,536

 

1,891,956

 

4,012,492

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Macro

 

Ar$

 

24.96

%

24.96

%

151,298

 

508,762

 

660,060

 

3,474,143

 

 

 

3,474,143

 

Foreign

 

Edesur

 

Argentina

 

Itaú

 

Ar$

 

19.91

%

19.91

%

288,456

 

4,819,512

 

5,107,968

 

2,454,313

 

 

 

2,454,313

 

Foreign

 

Edesur

 

Argentina

 

Banco de la Ciudad de Buenos Aires

 

Ar$

 

16.00

%

16.00

%

124,577

 

158,143

 

282,720

 

1,364,912

 

 

 

1,364,912

 

Foreign

 

Emgesa

 

Colombia

 

Davivienda

 

CPs

 

6.99

%

6.99

%

138,411

 

8,481,828

 

8,620,239

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Bancolombia

 

CPs

 

6.99

%

6.99

%

99,148

 

6,208,686

 

6,307,834

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Bancolombia

 

CPs

 

6.99

%

6.99

%

326,504

 

20,008,140

 

20,334,644

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

BBVA Colombia

 

CPs

 

6.99

%

6.99

%

361,976

 

22,181,880

 

22,543,856

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Banco Santander Central Hispano

 

CPs

 

6.99

%

6.99

%

412,115

 

25,254,372

 

25,666,487

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Provincia de Buenos Aires

 

US$

 

32.27

%

6.00

%

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Galicia

 

US$

 

32.27

%

5.44

%

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Credit Suisse International

 

US$

 

12.85

%

12.26

%

166,419

 

3,156,573

 

3,322,992

 

2,652,744

 

 

 

2,652,744

 

Foreign

 

Endesa Costanera

 

Argentina

 

Citibank

 

US$

 

5.00

%

5.00

%

156,279

 

 

156,279

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Nación Argentina

 

Ar$

 

15.82

%

15.82

%

1,382,931

 

1,533,096

 

2,916,027

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Mediocredito Italyno

 

Ar$

 

32.27

%

1.75

%

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Santander Río

 

Ar$

 

15.00

%

15.00

%

10,746,076

 

1,949,571

 

12,695,647

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Itau

 

Ar$

 

18.12

%

18.12

%

3,503,302

 

 

3,503,302

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Citibank

 

Ar$

 

25.30

%

13.00

%

1,478,241

 

 

1,478,241

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Galicia

 

Ar$

 

22.24

%

15.00

%

1,105,942

 

 

1,105,942

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Citibank

 

US$

 

5.32

%

5.32

%

209,622

 

 

209,622

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco de la Ciudad de Buenos Aires

 

Ar$

 

6.70

%

6.70

%

4,670,705

 

 

4,670,705

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Macro

 

Ar$

 

32.27

%

14.75

%

 

 

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Standard Bank

 

Ar$

 

15.40

%

15.40

%

832,611

 

 

832,611

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Supervielle

 

Ar$

 

28.00

%

13.00

%

123,454

 

 

123,454

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

B,N,P, Paribas

 

US$

 

6.32

%

5.96

%

53,521

 

1,002,756

 

1,056,277

 

1,915,379

 

876,746

 

 

2,792,125

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Export Development Corporation Loan

 

US$

 

2.50

%

2.50

%

379,501

 

764,980

 

1,144,481

 

1,132,904

 

 

 

1,132,904

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Bilbao Vizcaya Argentaria S,A,

 

US$

 

1.83

%

1.65

%

473,367

 

1,591,761

 

2,065,128

 

106,583,616

 

 

 

106,583,616

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Deutsche Bank

 

US$

 

9.16

%

3.80

%

518,208

 

1,530,246

 

2,048,454

 

3,576,867

 

402,643

 

 

3,979,510

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Standard Bank

 

US$

 

3.80

%

3.80

%

1,611,491

 

4,749,662

 

6,361,153

 

10,912,983

 

1,209,420

 

 

12,122,403

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

ITAU - Syndicated

 

Ar$

 

20.10

%

18.67

%

1,791,907

 

 

1,791,907

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

STANDARD - Syndicated

 

Ar$

 

21.27

%

18.67

%

64,001

 

1,336,177

 

1,400,178

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

SANTANDER - Syndicated

 

Ar$

 

20.10

%

20.10

%

80,629

 

1,707,695

 

1,788,324

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

HIPOTECARIO - Syndicated

 

Ar$

 

21.96

%

18.67

%

55,506

 

1,125,918

 

1,181,424

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

GALICIA - Syndicated

 

Ar$

 

21.85

%

18.67

%

26,301

 

535,888

 

562,189

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Citibank

 

Ar$

 

22.39

%

14.30

%

112,503

 

1,115,167

 

1,227,670

 

1,471,923

 

 

 

1,471,923

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

BBVA

 

Ar$

 

22.09

%

14.50

%

152,645

 

1,527,554

 

1,680,199

 

2,019,288

 

 

 

2,019,288

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Macro

 

Ar$

 

17.75

%

17.75

%

233,981

 

2,275,667

 

2,509,648

 

2,994,506

 

 

 

2,994,506

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Santander Rio - Syndicated

 

Ar$

 

17.44

%

17.44

%

329,514

 

1,108,036

 

1,437,550

 

6,245,072

 

1,229,220

 

 

7,474,292

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Industrial de Azul

 

Ar$

 

17.14

%

17.14

%

329,514

 

1,108,036

 

1,437,550

 

6,245,072

 

1,229,220

 

 

7,474,292

 

96,830,980-3

 

Inversiones GasAtacama Holding

 

Chile

 

PNC BANK

 

US$

 

32.27

%

3.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

77,007,952

 

324,538,353

 

401,546,305

 

345,704,646

 

138,492,715

 

79,093,234

 

563,290,595

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

 

 

 

 

Effective

 

 

 

Current

 

Non-current

 

Taxpayer ID
No, (RUT)

 

Company

 

Country

 

Financial Institution

 

Currency

 

Interest
Rate

 

Nominal
Interest Rate

 

Less than
90 days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

15.78

%

2.60

%

25,172

 

83,723

 

108,895

 

2,658,128

 

 

 

2,658,128

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

6.01

%

2.63

%

1,308,111

 

334,293

 

1,642,404

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Banco de Crédito

 

Soles

 

32.27

%

2.64

%

134,344

 

 

134,344

 

3,591,829

 

 

 

3,591,829

 

Foreign

 

Edelnor

 

Peru

 

BBVA

 

Soles

 

5.16

%

4.40

%

74,135

 

246,580

 

320,715

 

6,836,881

 

 

 

6,836,881

 

Foreign

 

Edelnor

 

Peru

 

Interbank

 

Soles

 

6.82

%

5.72

%

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

BBVA

 

Ar$

 

21.31

%

14.00

%

271,817

 

3,031,502

 

3,303,319

 

2,534,402

 

 

 

2,534,402

 

Foreign

 

Edesur

 

Argentina

 

Banco de la Ciudad de Buenos Aires

 

Ar$

 

14.85

%

14.85

%

54,835

 

182,384

 

237,219

 

1,466,744

 

 

 

1,466,744

 

Foreign

 

Edesur

 

Argentina

 

Standard Bank

 

Ar$

 

23.67

%

17.61

%

156,756

 

521,383

 

678,139

 

3,845,625

 

727,040

 

 

4,572,665

 

Foreign

 

Edesur

 

Argentina

 

Banco Santander Rio

 

Ar$

 

59.77

%

15.98

%

 

601,759

 

601,759

 

2,008,017

 

 

 

2,008,017

 

Foreign

 

Edesur

 

Argentina

 

Banco Santander Rio

 

Ar$

 

15.17

%

15.17

%

 

1,354,637

 

1,354,637

 

2,530,914

 

 

 

2,530,914

 

Foreign

 

Edesur

 

Argentina

 

Citibank

 

Ar$

 

16.20

%

16.20

%

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Banco de Galicia

 

Ar$

 

16.27

%

16.27

%

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Macro

 

Ar$

 

24.96

%

24.96

%

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Itaú

 

Ar$

 

19.91

%

19.91

%

 

 

 

 

 

 

 

Foreign

 

Edesur

 

Argentina

 

Banco de la Ciudad de Buenos Aires

 

Ar$

 

16.00

%

16.00

%

39,530

 

131,479

 

171,009

 

957,228

 

 

 

957,228

 

Foreign

 

Emgesa

 

Colombia

 

Davivienda

 

CPs

 

6.99

%

6.99

%

 

603,337

 

603,337

 

 

7,812,518

 

 

7,812,518

 

Foreign

 

Emgesa

 

Colombia

 

Bancolombia

 

CPs

 

6.99

%

6.99

%

 

432,186

 

432,186

 

 

23,602,722

 

 

23,602,722

 

Foreign

 

Emgesa

 

Colombia

 

Bancolombia

 

CPs

 

6.99

%

6.99

%

 

1,423,236

 

1,423,236

 

 

23,817,961

 

 

23,817,961

 

Foreign

 

Emgesa

 

Colombia

 

BBVA Colombia

 

CPs

 

6.99

%

6.99

%

328,989

 

1,251,871

 

1,580,860

 

 

20,431,485

 

 

20,431,485

 

Foreign

 

Emgesa

 

Colombia

 

Banco Santander Central Hispano

 

CPs

 

6.99

%

6.99

%

415,252

 

1,381,163

 

1,796,415

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Provincia de Buenos Aires

 

US$

 

32.27

%

6.00

%

605,038

 

 

605,038

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Galicia

 

US$

 

32.27

%

5.44

%

713,260

 

351,529

 

1,064,789

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Credit Suisse International

 

US$

 

12.85

%

12.26

%

643,599

 

1,931,528

 

2,575,127

 

2,055,803

 

 

 

2,055,803

 

Foreign

 

Endesa Costanera

 

Argentina

 

Citibank

 

US$

 

5.00

%

5.00

%

160,286

 

267,560

 

427,846

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Nación Argentina

 

Ar$

 

15.82

%

15.82

%

184,556

 

2,497,668

 

2,682,224

 

1,994,435

 

 

 

1,994,435

 

Foreign

 

Endesa Costanera

 

Argentina

 

Mediocredito Italyno

 

Ar$

 

32.27

%

1.75

%

 

963,655

 

963,655

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Santander Río

 

Ar$

 

15.00

%

15.00

%

881,772

 

 

881,772

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Itau

 

Ar$

 

18.12

%

18.12

%

1,853,593

 

890,721

 

2,744,314

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Citibank

 

Ar$

 

25.30

%

13.00

%

 

3,954,652

 

3,954,652

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco Galicia

 

Ar$

 

22.24

%

15.00

%

1,808,418

 

 

1,808,418

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Citibank

 

US$

 

5.32

%

5.32

%

6,489

 

426,386

 

432,875

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Banco de la Ciudad de Buenos Aires

 

Ar$

 

6.70

%

6.70

%

35,128

 

1,011,545

 

1,046,673

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Macro

 

Ar$

 

32.27

%

14.75

%

357,550

 

 

357,550

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Standard Bank

 

Ar$

 

15.40

%

15.40

%

1,159,080

 

 

1,159,080

 

 

 

 

 

Foreign

 

Endesa Costanera

 

Argentina

 

Supervielle

 

Ar$

 

28.00

%

13.00

%

1,788,875

 

 

1,788,875

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

B,N,P, Paribas

 

US$

 

6.32

%

5.96

%

60,946

 

944,030

 

1,004,976

 

1,823,007

 

1,648,517

 

 

3,471,524

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Export Development Corporation Loan

 

US$

 

2.50

%

2.50

%

356,896

 

688,663

 

1,045,559

 

1,379,586

 

670,052

 

 

2,049,638

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Bilbao Vizcaya Argentaria S,A,

 

US$

 

1.83

%

1.65

%

397,349

 

17,072,365

 

17,469,714

 

 

81,506,072

 

 

81,506,072

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Deutsche Bank

 

US$

 

9.16

%

3.80

%

1,479,285

 

7,585,610

 

9,064,895

 

979,026

 

 

 

979,026

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Standard Bank

 

US$

 

3.80

%

3.80

%

1,477,401

 

7,582,650

 

9,060,051

 

979,026

 

 

 

979,026

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

ITAU - Syndicated

 

Ar$

 

20.10

%

18.67

%

136,513

 

1,869,470

 

2,005,983

 

1,687,700

 

 

 

1,687,700

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

STANDARD - Syndicated

 

Ar$

 

21.27

%

18.67

%

106,749

 

1,460,783

 

1,567,532

 

1,318,645

 

 

 

1,318,645

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

SANTANDER - Syndicated

 

Ar$

 

20.10

%

20.10

%

415,988

 

1,589,995

 

2,005,983

 

1,687,700

 

 

 

1,687,700

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

HIPOTECARIO - Syndicated

 

Ar$

 

21.96

%

18.67

%

88,490

 

1,223,925

 

1,312,415

 

1,106,099

 

 

 

1,106,099

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

GALICIA - Syndicated

 

Ar$

 

21.85

%

18.67

%

41,985

 

582,414

 

624,399

 

526,511

 

 

 

526,511

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Citibank

 

Ar$

 

22.39

%

14.30

%

740,013

 

 

740,013

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

BBVA

 

Ar$

 

22.09

%

14.50

%

21,510

 

595,558

 

617,068

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Macro

 

Ar$

 

17.75

%

17.75

%

2,704,496

 

 

2,704,496

 

 

 

 

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Santander Rio - Syndicated

 

Ar$

 

17.44

%

17.44

%

1,533,640

 

2,013,163

 

3,546,803

 

8,328,139

 

1,696,967

 

 

10,025,106

 

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Industrial de Azul

 

Ar$

 

17.14

%

17.14

%

378,715

 

368,379

 

747,094

 

 

 

 

 

96,830,980-3

 

Inversiones GasAtacama Holding

 

Chile

 

PNC BANK

 

US$

 

32.27

%

3.09

%

1,515

 

210,098

 

211,613

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

59,990,367

 

273,216,141

 

333,206,508

 

339,973,705

 

235,669,899

 

41,409,395

 

617,052,999

 

 

F-130


 


Table of Contents

 

b)                                     Secured and unsecured liabilities by currency and maturity

 

d.                                      Summary of secured and unsecured liabilities by currency and maturity

 

 

 

 

 

 

 

Current

 

Non-current

 

Current

 

Non-current

 

 

 

 

 

 

 

Maturity

 

 

 

Maturity

 

 

 

Maturity

 

 

 

Maturity

 

 

 

 

 

 

 

Nominal

 

One to Three
Months

 

Three to Twelve
Months

 

Total Current at
12-31-2011

 

One to Three Years

 

Three to Five Years

 

More than Five
Years

 

Total Non-current at
12-31-2011

 

One to Three
Months

 

Three to
Twelve Months

 

Total Current at
12-31-2010

 

One to Three
Years

 

Three to Five
Years

 

More than Five
Years

 

Total Non-current
at 12-31-2010

 

Country

 

Currency

 

rate

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chile

 

US$

 

8.15

%

22,439,241

 

48,971,036

 

71,410,277

 

481,039,815

 

346,571,275

 

425,876,193

 

1,253,487,283

 

20,226,869

 

44,237,144

 

64,464,013

 

299,076,238

 

429,205,042

 

515,592,354

 

1,243,873,634

 

Chile

 

U.F.

 

9.71

%

41,003,385

 

39,199,072

 

80,202,457

 

89,539,138

 

263,688,193

 

527,887,200

 

881,114,531

 

8,474,004

 

33,742,901

 

42,216,905

 

77,732,304

 

187,444,894

 

542,172,671

 

807,349,869

 

Peru

 

US$

 

6.82

%

853,625

 

2,238,831

 

3,092,456

 

15,656,525

 

27,138,567

 

24,540,662

 

67,335,754

 

870,099

 

6,351,625

 

7,221,724

 

18,968,745

 

8,678,373

 

38,097,741

 

65,744,859

 

Peru

 

Soles

 

6.75

%

31,909,724

 

18,212,792

 

50,122,516

 

81,151,846

 

50,536,091

 

48,755,116

 

180,443,053

 

19,784,574

 

22,667,166

 

42,451,740

 

64,109,539

 

68,651,225

 

59,006,695

 

191,767,459

 

Argentina

 

Ar$

 

11.74

%

116,551

 

4,100,169

 

4,216,720

 

 

 

 

 

510,018

 

9,010,562

 

9,520,580

 

4,165,269

 

 

 

4,165,269

 

Colombia

 

CPs

 

8.76

%

17,854,990

 

68,624,369

 

86,479,359

 

299,425,050

 

335,136,989

 

589,777,719

 

1,224,339,758

 

47,619,509

 

131,473,631

 

179,093,140

 

152,631,795

 

183,051,591

 

442,910,408

 

778,593,794

 

Brazil

 

Reais

 

12.75

%

11,815,750

 

134,615,237

 

146,430,987

 

123,922,410

 

200,558,653

 

90,131,132

 

414,612,195

 

7,503,875

 

97,708,841

 

105,212,716

 

155,008,143

 

48,941,503

 

 

203,949,646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125,993,266

 

315,961,506

 

441,954,772

 

1,090,734,784

 

1,223,629,768

 

1,706,968,022

 

4,021,332,574

 

104,988,948

 

345,191,870

 

450,180,818

 

771,692,033

 

925,972,628

 

1,597,779,869

 

3,295,444,530

 

 

e.                                       Secured and unsecured liabilities by company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

Taxpayer

 

 

 

 

 

 

 

 

 

 

 

Effective

 

Nominal

 

Current

 

Non-current

 

ID No,
(RUT)

 

Company

 

Country

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Interest
Rate

 

Less than 90
days

 

More than 90
days

 

Total Current

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Ampla

 

Brazil

 

BONDS

 

Brazil

 

Reais

 

9.56

%

9.56

%

6,698,731

 

102,230,946

 

108,929,677

 

59,162,266

 

133,237,309

 

 

192,399,575

 

Foreign

 

Codensa

 

Colombia

 

B5

 

Colombia

 

CPs

 

32.27

%

8.00

%

 

 

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

B8

 

Colombia

 

CPs

 

9.61

%

8.51

%

1,601,595

 

5,385,582

 

6,987,177

 

74,917,478

 

 

 

74,917,478

 

Foreign

 

Codensa

 

Colombia

 

B102

 

Colombia

 

CPs

 

8.81

%

7.77

%

863,459

 

2,903,500

 

3,766,959

 

6,964,604

 

52,594,867

 

 

59,559,471

 

Foreign

 

Codensa

 

Colombia

 

B502

 

Colombia

 

CPs

 

6.34

%

6.21

%

142,540

 

9,063,816

 

9,206,356

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

B503

 

Colombia

 

CPs

 

6.48

%

6.37

%

369,477

 

1,242,417

 

1,611,894

 

24,349,062

 

 

 

24,349,062

 

Foreign

 

Codensa

 

Colombia

 

B503

 

Colombia

 

CPs

 

9.29

%

8.17

%

467,694

 

1,572,686

 

2,040,380

 

22,071,605

 

 

 

22,071,605

 

Foreign

 

Codensa

 

Colombia

 

B102

 

Colombia

 

CPs

 

8.62

%

7.50

%

1,404,776

 

4,723,752

 

6,128,528

 

11,330,829

 

86,996,017

 

 

98,326,846

 

Foreign

 

Codensa

 

Colombia

 

B103

 

Colombia

 

CPs

 

8.81

%

7.75

%

469,953

 

1,580,283

 

2,050,236

 

3,790,614

 

32,393,688

 

 

36,184,302

 

Foreign

 

Codensa

 

Colombia

 

B304

 

Colombia

 

CPs

 

6.50

%

5.13

%

346,784

 

1,166,108

 

1,512,892

 

21,620,973

 

 

 

21,620,973

 

Foreign

 

Codensa

 

Colombia

 

B604

 

Colombia

 

CPs

 

7.42

%

6.03

%

717,221

 

2,411,754

 

3,128,975

 

5,785,056

 

46,931,965

 

 

52,717,021

 

Foreign

 

Coelce

 

Brazil

 

Itaú

 

Brazil

 

Reais

 

10.47

%

10.47

%

2,539,943

 

23,718,519

 

26,258,462

 

43,973,620

 

34,824,619

 

 

78,798,239

 

Foreign

 

Coelce

 

Brazil

 

Santander

 

Brazil

 

Reais

 

13.57

%

13.57

%

2,577,076

 

8,665,772

 

11,242,848

 

20,786,524

 

32,496,725

 

90,131,132

 

143,414,381

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.32

%

6.31

%

 

 

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.31

%

6.28

%

75,800

 

254,886

 

330,686

 

611,394

 

1,775,041

 

5,728,426

 

8,114,861

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.28

%

6.17

%

75,424

 

253,624

 

329,048

 

608,367

 

6,582,587

 

 

7,190,954

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.75

%

6.11

%

64,842

 

218,041

 

282,883

 

4,267,060

 

 

 

4,267,060

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.50

%

5.92

%

78,051

 

262,457

 

340,508

 

4,868,653

 

 

 

4,868,653

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.44

%

6.17

%

77,300

 

259,934

 

337,234

 

4,919,966

 

 

 

4,919,966

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.63

%

6.33

%

79,552

 

267,504

 

347,056

 

4,950,085

 

 

 

4,950,085

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.19

%

5.97

%

160,276

 

 

160,276

 

 

 

10,819,378

 

10,819,378

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.48

%

6.06

%

83,851

 

281,959

 

365,810

 

2,639,913

 

 

8,220,849

 

10,860,762

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

9.19

%

6.44

%

115,630

 

388,820

 

504,450

 

5,903,654

 

 

 

5,903,654

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.94

%

7.78

%

83,988

 

282,422

 

366,410

 

677,444

 

6,208,170

 

 

6,885,614

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.27

%

7.13

%

59,850

 

201,252

 

261,102

 

3,783,487

 

 

 

3,783,487

 

Foreign

 

Edegel

 

Peru

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.76

%

6.63

%

87,568

 

294,460

 

382,028

 

706,319

 

6,190,863

 

 

6,897,182

 

Foreign

 

Edegel

 

Peru

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.12

%

6.00

%

79,307

 

266,681

 

345,988

 

639,685

 

6,096,813

 

 

6,736,498

 

Foreign

 

Edegel

 

Peru

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.60

%

6.10

%

85,503

 

287,515

 

373,018

 

689,660

 

6,853,252

 

 

7,542,912

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.59

%

6.23

%

89,628

 

301,387

 

391,015

 

5,873,636

 

 

 

5,873,636

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.47

%

6.47

%

77,676

 

261,195

 

338,871

 

5,051,067

 

 

 

5,051,067

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.16

%

6.09

%

73,923

 

248,577

 

322,500

 

5,114,463

 

 

 

5,114,463

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

32.27

%

6.16

%

 

 

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.06

%

6.06

%

97,652

 

235,722

 

333,374

 

616,363

 

1,789,469

 

5,500,435

 

7,906,267

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

Taxpayer

 

 

 

 

 

 

 

 

 

 

 

Effective

 

Nominal

 

Current

 

Non-current

 

ID No,
(RUT)

 

Company

 

Country

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Interest
Rate

 

Less than 90
days

 

More than 90
days

 

Total
Current

 

One to Three
Years

 

Three to Five
Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Ampla

 

Brazil

 

BONDS

 

Brazil

 

Reais

 

9.56

%

9.56

%

5,058,194

 

66,186,606

 

71,244,800

 

115,328,463

 

32,291,490

 

 

147,619,953

 

Foreign

 

Codensa

 

Colombia

 

B5

 

Colombia

 

CPs

 

32.27

%

8.00

%

34,864,627

 

14,808,827

 

49,673,454

 

 

 

 

 

Foreign

 

Codensa

 

Colombia

 

B8

 

Colombia

 

CPs

 

9.61

%

8.51

%

1,305,256

 

4,341,394

 

5,646,650

 

60,819,262

 

 

 

60,819,262

 

Foreign

 

Codensa

 

Colombia

 

B102

 

Colombia

 

CPs

 

8.81

%

7.77

%

700,056

 

2,328,447

 

3,028,503

 

 

 

94,695,348

 

94,695,348

 

Foreign

 

Codensa

 

Colombia

 

B502

 

Colombia

 

CPs

 

6.34

%

6.21

%

128,474

 

427,314

 

555,788

 

8,288,014

 

 

 

8,288,014

 

Foreign

 

Codensa

 

Colombia

 

B503

 

Colombia

 

CPs

 

6.48

%

6.37

%

333,765

 

1,110,132

 

1,443,897

 

21,659,750

 

19,672,953

 

 

41,332,703

 

Foreign

 

Codensa

 

Colombia

 

B503

 

Colombia

 

CPs

 

9.29

%

8.17

%

378,323

 

1,258,334

 

1,636,657

 

21,257,241

 

 

 

21,257,241

 

Foreign

 

Codensa

 

Colombia

 

B102

 

Colombia

 

CPs

 

8.62

%

7.50

%

1,124,031

 

3,738,624

 

4,862,655

 

 

36,313,095

 

80,644,446

 

116,957,541

 

Foreign

 

Codensa

 

Colombia

 

B103

 

Colombia

 

CPs

 

8.81

%

7.75

%

380,204

 

1,264,592

 

1,644,796

 

 

 

26,883,291

 

26,883,291

 

Foreign

 

Codensa

 

Colombia

 

B304

 

Colombia

 

CPs

 

6.50

%

5.13

%

251,482

 

836,452

 

1,087,934

 

 

 

20,546,246

 

20,546,246

 

Foreign

 

Codensa

 

Colombia

 

B604

 

Colombia

 

CPs

 

7.42

%

6.03

%

536,552

 

1,784,618

 

2,321,170

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Itaú

 

Brazil

 

Reais

 

10.47

%

10.47

%

846,422

 

26,202,959

 

27,049,381

 

 

 

 

 

Foreign

 

Coelce

 

Brazil

 

Santander

 

Brazil

 

Reais

 

13.57

%

13.57

%

1,599,259

 

5,319,276

 

6,918,535

 

39,679,680

 

16,650,013

 

 

56,329,693

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.32

%

6.31

%

4,162,360

 

 

4,162,360

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.31

%

6.28

%

66,273

 

220,431

 

286,704

 

528,747

 

1,293,774

 

5,217,004

 

7,039,525

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.28

%

6.17

%

65,396

 

217,512

 

282,908

 

521,745

 

1,276,641

 

4,424,723

 

6,223,109

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.75

%

6.11

%

56,693

 

188,567

 

245,260

 

452,314

 

3,464,092

 

 

3,916,406

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.50

%

5.92

%

68,242

 

226,979

 

295,221

 

4,482,746

 

 

 

4,482,746

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.44

%

6.17

%

67,586

 

224,796

 

292,382

 

4,524,506

 

 

 

4,524,506

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.63

%

6.33

%

69,554

 

231,344

 

300,898

 

4,557,650

 

 

 

4,557,650

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.19

%

5.97

%

269,406

 

4,353,667

 

4,623,073

 

626,739

 

 

5,590,323

 

6,217,062

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.48

%

6.06

%

75,208

 

250,147

 

325,355

 

428,296

 

 

3,383,243

 

3,811,539

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

9.19

%

6.44

%

103,734

 

345,028

 

448,762

 

600,026

 

1,468,183

 

7,663,880

 

9,732,089

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.94

%

7.78

%

75,334

 

250,569

 

325,903

 

601,038

 

1,470,659

 

4,120,651

 

6,192,348

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

7.27

%

7.13

%

53,683

 

178,554

 

232,237

 

532,248

 

846,573

 

5,665,215

 

7,044,036

 

Foreign

 

Edegel

 

Peru

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.76

%

6.63

%

78,556

 

261,284

 

339,840

 

567,661

 

 

5,504,523

 

6,072,184

 

Foreign

 

Edegel

 

Peru

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.12

%

6.00

%

71,151

 

236,654

 

307,805

 

608,863

 

 

6,169,906

 

6,778,769

 

Foreign

 

Edegel

 

Peru

 

BANCO SCOTIABANK

 

Peru

 

US$

 

6.60

%

6.10

%

76,315

 

253,831

 

330,146

 

827,616

 

4,892,958

 

 

5,720,574

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.59

%

6.23

%

78,364

 

260,646

 

339,010

 

625,209

 

4,767,047

 

 

5,392,256

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.47

%

6.47

%

67,914

 

225,888

 

293,802

 

4,639,193

 

 

 

4,639,193

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

6.16

%

6.09

%

64,633

 

214,975

 

279,608

 

164,402

 

 

 

164,402

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

Soles

 

32.27

%

6.16

%

77,560

 

5,057,591

 

5,135,151

 

 

 

 

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

6.06

%

6.06

%

66,712

 

221,891

 

288,603

 

13,746,666

 

 

 

13,746,666

 

 

F-131


 


Table of Contents

 

f.             Secured and unsecured liabilities by company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No, (RUT)

 

Company

 

Country

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Interest
Rate

 

Less than 90
days

 

More than 90
days

 

Total Current

 

One to Three
Years

 

Three to Five
Years

 

More than Five
Years

 

Total Non-
current

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

32.27

%

5.79

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Military / Police pension fund

 

Peru

 

Soles

 

5.45

%

5.44

%

63,823

 

214,613

 

278,436

 

5,077,124

 

 

 

5,077,124

 

Foreign

 

Edelnor

 

Peru

 

FCR - Macrofund

 

Peru

 

Soles

 

6.44

%

1.27

%

76,203

 

256,244

 

332,447

 

5,180,728

 

 

 

5,180,728

 

Foreign

 

Edelnor

 

Peru

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

6.48

%

6.48

%

151,944

 

510,933

 

662,877

 

10,342,337

 

 

 

10,342,337

 

Foreign

 

Edelnor

 

Peru

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

32.27

%

0.48

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

14.00

%

14.00

%

126,147

 

424,187

 

550,334

 

1,017,494

 

 

5,991,693

 

7,009,187

 

Foreign

 

Edelnor

 

Peru

 

Retirement Insurance fund for Noncommissioned Officers and Specialists - Fosersoe

 

Peru

 

Soles

 

7.44

%

7.31

%

107,277

 

360,734

 

468,011

 

865,289

 

2,512,167

 

6,209,886

 

9,587,342

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

7.88

%

7.31

%

15,147

 

821,547

 

836,694

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Social Health Insurance - Essalud

 

Peru

 

Soles

 

7.57

%

7.56

%

54,563

 

183,474

 

238,037

 

2,962,950

 

 

 

2,962,950

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

8.17

%

7.56

%

70,593

 

237,379

 

307,972

 

569,399

 

4,271,435

 

 

4,840,834

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

7.23

%

7.22

%

52,086

 

175,146

 

227,232

 

420,122

 

3,482,779

 

 

3,902,901

 

Foreign

 

Edelnor

 

Peru

 

AFP Horizonte

 

Peru

 

Soles

 

7.06

%

7.06

%

62,548

 

210,325

 

272,873

 

504,506

 

4,816,026

 

 

5,320,532

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

8.01

%

7.06

%

104,593

 

351,709

 

456,302

 

843,643

 

 

6,430,925

 

7,274,568

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

6.67

%

6.66

%

48,033

 

161,519

 

209,552

 

3,034,955

 

 

 

3,034,955

 

Foreign

 

Edelnor

 

Peru

 

FCR - Macrofund

 

Peru

 

Soles

 

5.70

%

5.69

%

3,926,418

 

 

3,926,418

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

5.91

%

5.69

%

56,814

 

191,045

 

247,859

 

458,259

 

3,910,505

 

 

4,368,764

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

5.97

%

5.91

%

7,975,989

 

 

 

7,975,989

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Horizonte

 

Peru

 

Soles

 

6.94

%

5.97

%

133,328

 

448,335

 

581,663

 

1,075,419

 

8,019,674

 

 

9,095,093

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

6.94

%

6.94

%

6,065,488

 

 

6,065,488

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

6.85

%

6.56

%

98,656

 

6,111,343

 

6,209,999

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

7.13

%

5.94

%

68,516

 

230,393

 

298,909

 

552,643

 

5,457,537

 

 

6,010,180

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

6.29

%

5.94

%

60,381

 

203,039

 

263,420

 

3,893,541

 

 

 

3,893,541

 

Foreign

 

Edelnor

 

Peru

 

Mapfre Peru Cia de Seguros

 

Peru

 

Soles

 

6.82

%

6.28

%

81,845

 

275,214

 

357,059

 

5,284,017

 

 

 

5,284,017

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

7.13

%

6.81

%

85,597

 

287,833

 

373,430

 

690,422

 

5,790,825

 

 

6,481,247

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

32.27

%

7.13

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

7.72

%

7.50

%

111,264

 

374,141

 

485,405

 

 

 

6,004,573

 

6,004,573

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

8.32

%

7.72

%

51,945

 

2,662,041

 

2,713,986

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

32.27

%

8.25

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

32.27

%

7.81

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

7.82

%

7.81

%

4,936,463

 

 

4,936,463

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

7.91

%

7.91

%

6,276,791

 

 

6,276,791

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

8.07

%

6.56

%

96,506

 

324,515

 

421,021

 

778,412

 

 

4,863,685

 

5,642,097

 

Foreign

 

Edelnor

 

Peru

 

Fondo Mi Vivienda

 

Peru

 

Soles

 

6.57

%

6.56

%

92,948

 

312,552

 

405,500

 

 

 

6,177,926

 

6,177,926

 

Foreign

 

Edelnor

 

Peru

 

Atlantic Security Bank

 

Peru

 

Soles

 

7.07

%

6.16

%

101,873

 

342,563

 

444,436

 

821,704

 

 

7,348,002

 

8,169,706

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

7.45

%

7.44

%

63,749

 

214,363

 

278,112

 

514,191

 

3,917,515

 

 

4,431,706

 

Foreign

 

Edesur

 

Argentina

 

oeds7

 

Argentina

 

Ar$

 

11.74

%

8.00

%

116,551

 

4,100,169

 

4,216,720

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

B10 Bonds

 

Colombia

 

CPs

 

32.27

%

7.05

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

A-10 Bonds

 

Colombia

 

CPs

 

8.22

%

7.21

%

1,150,327

 

3,868,134

 

5,018,461

 

9,278,465

 

 

56,536,718

 

65,815,183

 

Foreign

 

Emgesa

 

Colombia

 

B-103 Bonds

 

Colombia

 

CPs

 

9.97

%

5.11

%

1,129,556

 

3,798,288

 

4,927,844

 

9,110,927

 

 

62,840,794

 

71,951,721

 

Foreign

 

Emgesa

 

Colombia

 

A102 Bonds

 

Colombia

 

CPs

 

8.13

%

6.34

%

216,825

 

729,104

 

945,929

 

1,748,896

 

10,768,120

 

 

12,517,016

 

Foreign

 

Emgesa

 

Colombia

 

A2-5 Bonds

 

Colombia

 

CPs

 

5.43

%

4.83

%

179,093

 

602,226

 

781,319

 

14,001,389

 

 

 

14,001,389

 

Foreign

 

Emgesa

 

Colombia

 

B105 Bonds

 

Colombia

 

CPs

 

9.27

%

4.83

%

569,828

 

1,916,126

 

2,485,954

 

28,105,888

 

 

 

28,105,888

 

Foreign

 

Emgesa

 

Colombia

 

B105 Bonds

 

Colombia

 

CPs

 

9.13

%

5.33

%

1,328,332

 

4,466,698

 

5,795,030

 

10,714,236

 

84,115,563

 

 

94,829,799

 

Foreign

 

Emgesa

 

Colombia

 

A5 Bonds

 

Colombia

 

CPs

 

32.27

%

7.77

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

B9 Bonds

 

Colombia

 

CPs

 

32.27

%

6.07

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

B104 Bonds

 

Colombia

 

CPs

 

9.28

%

7.94

%

989,794

 

3,328,320

 

4,318,114

 

7,983,617

 

 

65,971,663

 

73,955,280

 

Foreign

 

Emgesa

 

Colombia

 

B104 Bonds

 

Colombia

 

CPs

 

9.80

%

9.80

%

354,285

 

1,191,331

 

1,545,616

 

2,857,637

 

8,296,492

 

21,943,442

 

33,097,571

 

Foreign

 

Emgesa

 

Colombia

 

C10 Bonds

 

Colombia

 

CPs

 

32.27

%

8.14

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

E105-5 Bonds

 

Colombia

 

CPs

 

9.33

%

9.27

%

556,858

 

1,872,513

 

2,429,371

 

4,491,583

 

13,040,277

 

28,416,894

 

45,948,754

 

Foreign

 

Emgesa

 

Colombia

 

B1 Bonds

 

Colombia

 

CPs

 

10.17

%

7.76

%

4,386,227

 

14,749,291

 

19,135,518

 

35,379,018

 

 

310,816,486

 

346,195,504

 

Foreign

 

Emgesa

 

Colombia

 

Commercial papers

 

Colombia

 

CPs

 

10.17

%

4.00

%

610,366

 

2,052,440

 

2,662,806

 

4,923,173

 

 

43,251,722

 

48,174,895

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon — First Issue S-1

 

USA

 

US$

 

7.88

%

7.88

%

703,310

 

2,364,976

 

3,068,286

 

5,672,852

 

16,469,819

 

84,974,171

 

107,116,842

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon — First Issue S-2

 

USA

 

US$

 

8.27

%

7.33

%

2,204,773

 

7,413,852

 

9,618,625

 

17,783,553

 

51,630,453

 

177,679,777

 

247,093,783

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon — First Issue S-3

 

USA

 

US$

 

9.21

%

8.13

%

2,384,734

 

8,018,994

 

10,403,728

 

19,235,104

 

109,486,718

 

 

128,721,822

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile — 264 Series-F

 

Chile

 

U.F.

 

10.59

%

6.20

%

31,321,953

 

 

31,321,953

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon - 144 - A

 

USA

 

US$

 

8.95

%

8.35

%

4,635,971

 

15,589,088

 

20,225,059

 

218,659,499

 

 

 

218,659,499

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon - 144 - A

 

USA

 

US$

 

8.74

%

8.63

%

457,603

 

1,538,753

 

1,996,356

 

3,690,997

 

10,715,959

 

162,562,141

 

176,969,097

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile — 317 Series-H

 

Chile

 

U.F.

 

10.66

%

6.20

%

2,124,125

 

11,532,964

 

13,657,089

 

24,422,163

 

58,670,925

 

66,097,899

 

149,190,987

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile — 318 Series-K

 

Chile

 

U.F.

 

7.85

%

3.80

%

1,746,368

 

5,872,402

 

7,618,770

 

14,086,088

 

40,895,714

 

145,246,623

 

200,228,425

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile — 522 Series-M

 

Chile

 

U.F.

 

8.95

%

4.75

%

4,973,783

 

16,725,028

 

21,698,811

 

40,118,205

 

136,748,818

 

305,217,831

 

482,084,854

 

94,271,000-3

 

Enersis

 

Chile

 

Yankee bonds 2016

 

USA

 

US$

 

7.71

%

7.40

%

2,492,775

 

8,382,298

 

10,875,073

 

20,106,557

 

158,089,452

 

 

178,196,009

 

94,271,000-3

 

Enersis

 

Chile

 

Yankee bonds 2026

 

USA

 

US$

 

6.88

%

6.60

%

7,638

 

25,685

 

33,323

 

61,611

 

178,874

 

660,104

 

900,589

 

94,271,000-3

 

Enersis

 

Chile

 

Yankee bonds 2014

 

USA

 

US$

 

7.68

%

7.38

%

9,552,437

 

5,637,390

 

15,189,827

 

195,829,642

 

 

 

195,829,642

 

94,271,000-3

 

Enersis

 

Chile

 

UF 269 Bonds

 

Chile

 

U.F.

 

10.36

%

5.75

%

837,156

 

5,068,678

 

5,905,834

 

10,912,682

 

27,372,736

 

11,324,847

 

49,610,265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

125,993,266

 

315,961,506

 

441,954,772

 

1,090,734,784

 

1,223,629,768

 

1,706,968,022

 

4,021,332,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

 

 

 

 

 

 

 

 

 

 

 

 

Effective

 

Nominal

 

Current

 

Non-current

 

Taxpayer ID
No, (RUT)

 

Company

 

Country

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Interest
Rate

 

Less than 90
days

 

More than 90
days

 

Total Current

 

One to Three
Years

 

Three to Five
Years

 

More than Five
Years

 

Total Non-
current

 

Foreign

 

Edegel

 

Peru

 

BANCO CONTINENTAL

 

Peru

 

US$

 

32.27

%

5.79

%

 

 

 

429,592

 

 

 

429,592

 

Foreign

 

Edelnor

 

Peru

 

Military / Police pension fund

 

Peru

 

Soles

 

5.45

%

5.44

%

53,845

 

179,094

 

232,939

 

429,592

 

7,737,244

 

 

8,166,836

 

Foreign

 

Edelnor

 

Peru

 

FCR - Macrofund

 

Peru

 

Soles

 

6.44

%

1.27

%

64,056

 

213,056

 

277,112

 

511,056

 

4,027,619

 

 

4,538,675

 

Foreign

 

Edelnor

 

Peru

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

6.48

%

6.48

%

127,846

 

425,227

 

553,073

 

1,019,989

 

8,041,180

 

 

9,061,169

 

Foreign

 

Edelnor

 

Peru

 

Rimac Internacional Cia de Seguros

 

Peru

 

Soles

 

32.27

%

0.48

%

815,693

 

 

815,693

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

14.00

%

14.00

%

110,243

 

366,678

 

476,921

 

879,547

 

5,838,330

 

 

6,717,877

 

Foreign

 

Edelnor

 

Peru

 

Retirement Insurance fund for Noncommissioned Officers and Specialists — Fosersoe

 

Peru

 

Solses

 

7.44

%

7.31

%

3,352,913

 

 

3,352,913

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

7.88

%

7.31

%

13,176

 

43,824

 

57,000

 

719,004

 

 

 

719,004

 

Foreign

 

Edelnor

 

Peru

 

Social Health Insurance - Essalud

 

Peru

 

Soles

 

7.57

%

7.56

%

47,638

 

158,449

 

206,087

 

 

2,752,371

 

 

2,752,371

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

8.17

%

7.56

%

61,654

 

205,067

 

266,721

 

491,892

 

3,713,379

 

 

4,205,271

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

7.23

%

7.22

%

45,473

 

151,246

 

196,719

 

362,794

 

3,026,055

 

 

3,388,849

 

Foreign

 

Edelnor

 

Peru

 

AFP Horizonte

 

Peru

 

Soles

 

7.06

%

7.06

%

3,371,548

 

 

3,371,548

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

8.01

%

7.06

%

91,381

 

303,942

 

395,323

 

729,064

 

1,836,652

 

 

2,565,716

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

6.67

%

6.66

%

41,929

 

139,461

 

181,390

 

 

2,791,758

 

 

2,791,758

 

Foreign

 

Edelnor

 

Peru

 

FCR - Macrofund

 

Peru

 

Soles

 

5.70

%

5.69

%

47,769

 

158,885

 

206,654

 

3,379,468

 

 

 

3,379,468

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

5.91

%

5.69

%

49,607

 

164,996

 

214,603

 

395,775

 

3,710,199

 

 

4,105,974

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

5.97

%

5.91

%

100,263

 

333,484

 

433,747

 

6,863,872

 

 

 

6,863,872

 

Foreign

 

Edelnor

 

Peru

 

AFP Horizonte

 

Peru

 

Soles

 

6.94

%

5.97

%

116,536

 

387,610

 

504,146

 

929,757

 

7,552,392

 

 

8,482,149

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

6.94

%

6.94

%

82,678

 

274,994

 

357,672

 

 

 

5,217,603

 

5,217,603

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

6.85

%

6.56

%

86,221

 

286,779

 

373,000

 

5,342,274

 

 

 

5,342,274

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

7.13

%

5.94

%

3,382,087

 

 

3,382,087

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

6.29

%

5.94

%

52,756

 

175,472

 

228,228

 

3,577,649

 

 

 

3,577,649

 

Foreign

 

Edelnor

 

Peru

 

Mapfre Peru Cia de Seguros

 

Peru

 

Soles

 

6.82

%

6.28

%

71,523

 

237,891

 

309,414

 

570,628

 

4,283,441

 

 

4,854,069

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

7.13

%

6.81

%

74,804

 

248,804

 

323,608

 

596,804

 

 

1,147,374

 

1,744,178

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

32.27

%

7.13

%

62,993

 

3,415,752

 

3,478,745

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

7.72

%

7.50

%

97,245

 

323,445

 

420,690

 

5,579,682

 

 

 

5,579,682

 

Foreign

 

Edelnor

 

Peru

 

AFP Prima

 

Peru

 

Soles

 

8.32

%

7.72

%

45,381

 

150,941

 

196,322

 

2,331,681

 

 

 

2,331,681

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

32.27

%

8.25

%

1,850,054

 

940,321

 

2,790,375

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

32.27

%

7.81

%

83,531

 

4,519,744

 

4,603,275

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

7.82

%

7.81

%

99,607

 

331,302

 

430,909

 

5,395,672

 

 

 

5,395,672

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

7.91

%

7.91

%

84,342

 

280,527

 

364,869

 

672,899

 

 

14,378,772

 

15,051,671

 

Foreign

 

Edelnor

 

Peru

 

AFP Profuturo

 

Peru

 

Soles

 

8.07

%

6.56

%

81,231

 

270,181

 

351,412

 

648,082

 

 

28,621,219

 

29,269,301

 

Foreign

 

Edelnor

 

Peru

 

Fondo Mi Vivienda

 

Peru

 

Soles

 

6.57

%

6.56

%

88,558

 

294,551

 

383,109

 

706,538

 

 

 

706,538

 

Foreign

 

Edelnor

 

Peru

 

Atlantic Security Bank

 

Peru

 

Soles

 

7.07

%

6.16

%

55,355

 

184,114

 

239,469

 

441,633

 

 

 

441,633

 

Foreign

 

Edelnor

 

Peru

 

AFP Integra

 

Peru

 

Soles

 

7.45

%

7.44

%

130,063

 

432,600

 

562,663

 

1,037,675

 

2,539,051

 

 

3,576,726

 

Foreign

 

Edesur

 

Argentina

 

oeds7

 

Argentina

 

Ar$

 

11.74

%

8.00

%

510,018

 

9,010,562

 

9,520,580

 

4,165,269

 

 

 

4,165,269

 

Foreign

 

Emgesa

 

Colombia

 

B10 Bonds

 

Colombia

 

CPs

 

32.27

%

7.05

%

925,274

 

46,241,341

 

47,166,615

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

A-10 Bonds

 

Colombia

 

CPs

 

8.22

%

7.21

%

928,950

 

3,089,767

 

4,018,717

 

7,411,403

 

 

58,531,760

 

65,943,163

 

Foreign

 

Emgesa

 

Colombia

 

B-103 Bonds

 

Colombia

 

CPs

 

9.97

%

5.11

%

 

3,417,457

 

3,417,457

 

 

 

59,944,656

 

59,944,656

 

Foreign

 

Emgesa

 

Colombia

 

A102 Bonds

 

Colombia

 

CPs

 

8.13

%

6.34

%

127,910

 

425,441

 

553,351

 

1,020,502

 

 

 

1,020,502

 

Foreign

 

Emgesa

 

Colombia

 

A2-5 Bonds

 

Colombia

 

CPs

 

5.43

%

4.83

%

920,115

 

3,060,381

 

3,980,496

 

7,340,914

 

 

12,326,963

 

19,667,877

 

Foreign

 

Emgesa

 

Colombia

 

B105 Bonds

 

Colombia

 

CPs

 

9.27

%

4.83

%

631,089

 

16,269,543

 

16,900,632

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

B105 Bonds

 

Colombia

 

CPs

 

9.13

%

5.33

%

525,615

 

1,748,240

 

2,273,855

 

4,193,491

 

23,479,236

 

 

27,672,727

 

Foreign

 

Emgesa

 

Colombia

 

A5 Bonds

 

Colombia

 

CPs

 

32.27

%

7.77

%

1,870,289

 

2,803,288

 

4,673,577

 

8,619,110

 

74,169,812

 

 

82,788,922

 

Foreign

 

Emgesa

 

Colombia

 

B9 Bonds

 

Colombia

 

CPs

 

32.27

%

6.07

%

454,112

 

1,510,415

 

1,964,527

 

3,623,022

 

8,865,052

 

27,196,423

 

39,684,497

 

Foreign

 

Emgesa

 

Colombia

 

B104 Bonds

 

Colombia

 

CPs

 

9.28

%

7.94

%

774,134

 

2,574,836

 

3,348,970

 

6,176,240

 

15,112,435

 

42,007,978

 

63,296,653

 

Foreign

 

Emgesa

 

Colombia

 

B104 Bonds

 

Colombia

 

CPs

 

9.80

%

9.80

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

C10 Bonds

 

Colombia

 

CPs

 

32.27

%

8.14

%

278,613

 

926,691

 

1,205,304

 

2,222,846

 

5,439,008

 

20,133,297

 

27,795,151

 

Foreign

 

Emgesa

 

Colombia

 

E105-5 Bonds

 

Colombia

 

CPs

 

9.33

%

9.27

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

B1 Bonds

 

Colombia

 

CPs

 

10.17

%

7.76

%

 

 

 

 

 

 

 

Foreign

 

Emgesa

 

Colombia

 

Commercial papers

 

Colombia

 

CPs

 

10.17

%

4.00

%

180,638

 

17,507,497

 

17,688,135

 

 

 

 

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon — First Issue S-1

 

USA

 

US$

 

7.88

%

7.88

%

3,258,258

 

 

3,258,258

 

 

 

133,240,165

 

133,240,165

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon — First Issue S-2

 

USA

 

US$

 

8.27

%

7.33

%

1,800,577

 

 

 

1,800,577

 

 

 

67,013,806

 

67,013,806

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon — First Issue S-3

 

USA

 

US$

 

9.21

%

8.13

%

1,995,692

 

6,202,409

 

8,198,101

 

 

 

14,515,600

 

14,515,600

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile - 264 Series-F

 

Chile

 

U.F.

 

10.59

%

6.20

%

1,277,966

 

2,083,536

 

3,361,502

 

6,435,714

 

19,069,273

 

23,877,508

 

49,382,495

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon - 144 - A

 

USA

 

US$

 

8.95

%

8.35

%

 

13,893,834

 

13,893,834

 

86,790,375

 

143,546,561

 

157,010,138

 

387,347,074

 

91,081,000-6

 

Endesa Chile

 

Chile

 

The Bank of New York Mellon - 144 - A

 

USA

 

US$

 

8.74

%

8.63

%

3,450,641

 

10,287,028

 

13,737,669

 

186,924,716

 

110,135,092

 

 

297,059,808

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile - 317 Series-H

 

Chile

 

U.F.

 

10.66

%

6.20

%

1,436,610

 

10,440,417

 

11,877,027

 

21,414,704

 

53,101,972

 

61,491,208

 

136,007,884

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile - 318 Series-K

 

Chile

 

U.F.

 

7.85

%

3.80

%

1,284,413

 

4,272,071

 

5,556,484

 

10,247,385

 

25,073,983

 

131,684,135

 

167,005,503

 

91,081,000-6

 

Endesa Chile

 

Chile

 

Banco Santander Chile - 522 Series-M

 

Chile

 

U.F.

 

8.95

%

4.75

%

3,759,700

 

12,505,089

 

16,264,789

 

29,995,867

 

73,395,881

 

304,052,705

 

407,444,453

 

94,271,000-3

 

Enersis

 

Chile

 

Yankee bonds 2016

 

USA

 

US$

 

7.71

%

7.40

%

2,270,849

 

7,553,041

 

9,823,890

 

 

 

143,190,238

 

143,190,238

 

94,271,000-3

 

Enersis

 

Chile

 

Yankee bonds 2026

 

USA

 

US$

 

6.88

%

6.60

%

6,958

 

23,144

 

30,102

 

55,516

 

135,840

 

622,407

 

813,763

 

94,271,000-3

 

Enersis

 

Chile

 

Yankee bonds 2014

 

USA

 

US$

 

7.68

%

7.38

%

7,443,894

 

6,277,688

 

13,721,582

 

25,305,631

 

175,387,549

 

 

200,693,180

 

94,271,000-3

 

Enersis

 

Chile

 

UF 269 Bonds

 

Chile

 

U.F.

 

10.36

%

5.75

%

715,315

 

4,441,788

 

5,157,103

 

9,638,634

 

16,803,785

 

21,067,115

 

47,509,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

104,988,948

 

345,191,870

 

450,180,818

 

771,692,033

 

925,972,628

 

1,597,779,869

 

3,295,444,530

 

 

F-132


 


Table of Contents

 

c)             Financial lease obligations

 

g.             Financial lease obligations by company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

Taxpayer

 

 

 

 

 

Financial

 

 

 

 

 

 

 

 

 

Current

 

Non-Current

 

ID No,
(RUT)

 

Company

 

Country

 

Institution
ID No.

 

Financial Institution

 

Country

 

Currency

 

Nominal
Interest Rate

 

Less than 90
Days

 

More than
90 Days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
Current

 

91,081,000-6

 

Endesa Chile

 

Chile

 

87,509,100-K

 

Leasing Abengoa Chile

 

Chile

 

US$

 

6.40

%

567,586

 

1,900,568

 

2,468,154

 

4,556,135

 

12,220,275

 

10,867,880

 

27,644,290

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Scotiabank

 

Peru

 

US$

 

5.16

%

2,137,134

 

6,953,795

 

9,090,929

 

11,858,222

 

27,292,271

 

 

39,150,493

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,976,410-5

 

Gasred S.A.

 

Chile

 

US$

 

9.38

%

 

 

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

BBVA

 

Peru

 

Soles

 

6.40

%

1,178,706

 

3,660,137

 

4,838,843

 

2,604,306

 

 

 

2,604,306

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

COMAFI

 

Argentina

 

Ar$

 

3.54

%

170,578

 

411,253

 

581,831

 

673,700

 

 

 

673,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

4,054,004

 

12,925,753

 

16,979,757

 

19,692,363

 

39,512,546

 

10,867,880

 

70,072,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

Taxpayer

 

 

 

 

 

Financial

 

 

 

 

 

 

 

 

 

Current

 

Non-current

 

ID No,
(RUT)

 

Company

 

Country

 

Institution
ID No.

 

Financial Institution

 

Country

 

Currency

 

Nominal
Interest Rate

 

Less than 90
Days

 

More than
90 Days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
Current

 

91,081,000-6

 

Endesa Chile

 

Chile

 

87,509,100-K

 

Leasing Abengoa Chile

 

Chile

 

US$

 

6.40

%

514,759

 

1,713,147

 

2,227,906

 

4,107,030

 

10,200,414

 

11,875,674

 

26,183,118

 

Foreign

 

Edegel

 

Peru

 

Foreign

 

Scotiabank

 

Peru

 

US$

 

5.16

%

2,204,779

 

6,628,821

 

8,833,600

 

14,084,254

 

30,098,142

 

 

44,182,396

 

96,830,980-3

 

GasAtacama

 

Chile

 

96,976,410-5

 

Gasred S.A.

 

Chile

 

US$

 

9.38

%

65,489

 

195,946

 

261,435

 

 

 

 

 

Foreign

 

Edelnor

 

Peru

 

Foreign

 

BBVA

 

Peru

 

Soles

 

6.40

%

450,157

 

909,184

 

1,359,341

 

2,470,766

 

 

 

2,470,766

 

Foreign

 

Edesur

 

Argentina

 

Foreign

 

COMAFI

 

Argentina

 

Ar$

 

3.54

%

174,909

 

581,159

 

756,068

 

917,985

 

225,762

 

 

1,143,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,410,093

 

10,028,257

 

13,438,350

 

21,580,035

 

40,524,318

 

11,875,674

 

73,980,027

 

 

d)            Other  Liabilities

 

h.             Other liabilities by company

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2011

 

Taxpayer

 

 

 

 

 

Financial

 

 

 

 

 

 

 

Nominal

 

Current

 

Non-current

 

ID No,
(RUT)

 

Company

 

Country

 

Institution ID
No,

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Less than 90
days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (secured debt)

 

Argentina

 

US$

 

16.08

%

14,958,554

 

10,030,787

 

24,989,341

 

32,747,272

 

24,243,194

 

 

56,990,466

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (unsecured debt)

 

Argentina

 

US$

 

16.08

%

2,296,618

 

67,527

 

2,364,145

 

161,976

 

1,139,597

 

 

1,301,573

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Other

 

Argentina

 

Ar$

 

17.17

%

547,198

 

884,765

 

1,431,963

 

 

 

 

 

96,827,970-K

 

Endesa Eco

 

Chile

 

96,601,250-1

 

Inversiones Centinela S.A.

 

Chile

 

US$

 

9.90

%

 

3,930,734

 

3,930,734

 

 

 

 

 

Foreign

 

Endesa Brasil

 

Brazil

 

Foreign

 

IFC

 

Brazil

 

US$

 

24.09

%

 

 

 

 

 

 

 

96,830,980-3

 

Inversiones GasAtacama Holding

 

Chile

 

96,963,440-6

 

SC GROUP

 

Chile

 

US$

 

7.50

%

10,193,375

 

 

10,193,375

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

27,995,745

 

14,913,813

 

42,909,558

 

32,909,248

 

25,382,791

 

 

58,292,039

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-2010

 

Taxpayer

 

 

 

 

 

Financial

 

 

 

 

 

 

 

Nominal

 

Current

 

Non-current

 

ID No,
(RUT)

 

Company

 

Country

 

Institution ID
No,

 

Financial Institution

 

Country

 

Currency

 

Interest
Rate

 

Less than 90
days

 

More than
90 days

 

Total
Current

 

One to
Three Years

 

Three to
Five Years

 

More than
Five Years

 

Total Non-
current

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (secured debt)

 

Argentina

 

US$

 

16.08

%

9,372,718

 

10,439,827

 

19,812,545

 

28,222,904

 

26,997,497

 

 

55,220,401

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Mitsubishi (unsecured debt)

 

Argentina

 

US$

 

16.08

%

56,194

 

1,181,656

 

1,237,850

 

1,164,650

 

1,117,531

 

 

2,282,181

 

Foreign

 

Endesa Costanera

 

Argentina

 

Foreign

 

Other

 

Argentina

 

Ar$

 

17.17

%

968,330

 

1,855,135

 

2,823,465

 

866,537

 

 

 

866,537

 

96,827,970-K

 

Endesa Eco

 

Chile

 

96,601,250-1

 

Inversiones Centinela S.A.

 

Chile

 

US$

 

9.90

%

 

 

 

12,395,250

 

 

 

12,395,250

 

Foreign

 

Endesa Brasil

 

Brazil

 

Foreign

 

IFC

 

Brazil

 

US$

 

24.09

%

51,831,581

 

 

51,831,581

 

 

 

 

 

96,830,980-3

 

Inversiones GasAtacama Holding

 

Chile

 

96,963,440-6

 

SC GROUP

 

Chile

 

US$

 

7.50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

62,228,823

 

13,476,618

 

75,705,441

 

42,649,341

 

28,115,028

 

 

70,764,369

 

 

F-133


 


Table of Contents

 

APPENDIX No. 5 ASSETS AND LIABILITIES IN FOREIGN CURRENCIES:

 

This appendix forms an integral part of the Enersis financial statements.

The detail of assets and liabilities denominated in foreign currencies is the following:

 

 

 

 

 

 

 

12-31-2011

 

12-31-2010

 

 

 

Foreign Currency

 

Functional Currency

 

ThCh$

 

ThCh$

 

ASSETS

 

 

 

 

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

 

42,323,083

 

66,329,098

 

 

 

U.S. dollar

 

Chilean peso

 

22,805,258

 

46,804,371

 

 

 

U.S. dollar

 

Colombian peso

 

5,634

 

6,004

 

 

 

U.S. dollar

 

Peruvian sol

 

3,201,968

 

1,234,825

 

 

 

U.S. dollar

 

Argentine peso

 

16,310,223

 

18,283,898

 

 

 

 

 

 

 

 

 

 

 

Trade and other current receivables

 

 

 

 

 

10,100,793

 

17,592,080

 

 

 

U.S. dollar

 

Chilean peso

 

10,100,793

 

17,592,080

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable from related companies

 

 

 

 

 

379,862

 

563,614

 

 

 

U.S. dollar

 

Chilean peso

 

379,862

 

563,614

 

Total current assets other than assets classified as held for sale and discontinued operations 

 

 

 

 

 

52,803,738

 

84,484,792

 

TOTAL CURRENT ASSETS

 

 

 

 

 

52,803,738

 

84,484,792

 

NON-CURRENT ASSETS

 

 

 

 

 

 

 

 

 

Investments accounted for using equity method

 

 

 

 

 

9,733,400

 

2,887,460

 

 

 

U.S. dollar

 

Chilean peso

 

9,733,400

 

2,887,460

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

 

 

 

477,068,142

 

488,403,515

 

 

 

Brazilian real

 

Peruvian sol

 

10,361,690

 

10,502,214

 

 

 

Brazilian real

 

Chilean peso

 

313,990,020

 

327,477,479

 

 

 

Colombian peso

 

Chilean peso

 

11,589,629

 

7,348,467

 

 

 

Peruvian sol

 

Chilean peso

 

128,304,143

 

118,949,428

 

 

 

Argentine peso

 

Chilean peso

 

12,822,660

 

24,125,927

 

TOTAL NON-CURRENT ASSETS

 

 

 

 

 

486,801,542

 

491,290,975

 

TOTAL ASSETS

 

 

 

 

 

539,605,280

 

575,775,767

 

 

 

 

 

 

 

 

12-31-2011

 

12-31-2010

 

 

 

 

 

 

 

Current Liabilities

 

Non-current Liabilities

 

Current Liabilities

 

Non-current Liabilities

 

 

 

Foreign

 

Functional

 

Up to 90 days

 

91 days to 1 year

 

Total

 

1 to 3 years

 

3 to 5 years

 

More than 5
years

 

Total

 

Up to 90
days

 

91 days to 1
year

 

Total

 

1 to 3 years

 

3 to 5 years

 

More than 5
years

 

Total

 

 

 

Currency

 

Currency

 

ThCh$

 

ThCh$

 

Current

 

ThCh$

 

ThCh$

 

ThCh$

 

Non-current

 

ThCh$

 

ThCh$

 

Current

 

ThCh$

 

ThCh$

 

ThCh$

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

U.S. dollar

 

 

 

50,273,399

 

110,007,608

 

160,281,007

 

698,191,147

 

484,059,182

 

493,795,421

 

1,676,045,750

 

93,267,733

 

137,235,543

 

230,503,276

 

419,645,875

 

622,867,495

 

537,908,172

 

1,580,421,542

 

 

 

U.S. dollar

 

Chilean peso

 

23,913,216

 

58,161,835

 

82,075,051

 

595,227,849

 

359,668,296

 

436,744,073

 

1,391,640,218

 

21,623,823

 

65,061,393

 

86,685,216

 

318,781,111

 

523,230,097

 

467,468,028

 

1,309,479,236

 

 

 

U.S. dollar

 

Brazilian real

 

644,936

 

12,599,186

 

13,244,122

 

17,532,685

 

17,877,446

 

6,352,599

 

41,762,730

 

52,596,722

 

11,617,821

 

64,214,543

 

19,990,693

 

18,600,098

 

10,681,077

 

49,271,868

 

 

 

U.S. dollar

 

Peruvian sol

 

5,801,056

 

19,711,792

 

25,512,848

 

35,378,771

 

79,518,586

 

50,698,749

 

165,596,106

 

4,532,918

 

30,789,583

 

35,322,501

 

47,472,662

 

52,922,272

 

59,759,067

 

160,154,001

 

 

 

U.S. dollar

 

Argentine peso

 

19,914,191

 

19,534,795

 

39,448,986

 

50,051,842

 

26,994,854

 

 

77,046,696

 

14,514,270

 

29,766,746

 

44,281,016

 

33,401,409

 

28,115,028

 

 

61,516,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

 

 

 

 

50,273,399

 

110,007,608

 

160,281,007

 

698,191,147

 

484,059,182

 

493,795,421

 

1,676,045,750

 

93,267,733

 

137,235,543

 

230,503,276

 

419,645,875

 

622,867,495

 

537,908,172

 

1,580,421,542

 

 

F-134


 


Table of Contents

 

SCHEDULE I

 

Rule 5-04 of the Securities and Exchange Commission requires presentation of condensed financial statements of the registrant (parent company) when restricted net asset, defined as assets not to be transferred to the parent company in the form of loans, advance or cash dividends of the subsidiary without the consent of a third party, exceed of the 25% consolidated net assets of the parent and its subsidiaries.

 

Following are the Enersis separate statements of financial position as of December 31, 2011 and 2010 and the related statements of comprehensive income, changes in equity and cash flows for each of the three years in the period ended December 31, 2011, which have been prepared in accordance with International Financial Reporting Standards and have been conformed in accordance to the presentation explained in Note 36 to the consolidated financial statements.

 

ENERSIS S.A.

 

Separate Statement of Financial Position

At December 31, 2011 and 2010

(In thousands of Chilean pesos - ThCh$)

 

 

 

12-31-2011

 

12-31-2010

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

CURRENT ASSETS

 

 

 

 

 

Cash and cash equivalents

 

328,709,300

 

62,696,278

 

Other current non-financial assets

 

432,477

 

189,330

 

Trade and other current receivables

 

5,307,457

 

2,516,969

 

Accounts receivable from related companies

 

45,295,153

 

39,517,364

 

Inventories

 

5,651,622

 

4,928,358

 

Current tax assets

 

10,746,284

 

9,628,948

 

Total current assets other than assets classified as held for sale and discontinued operations

 

396,142,293

 

119,477,247

 

 

 

 

 

 

 

Non-current assets classified as held for sale and discontinued operations

 

 

2,756,706

 

 

 

 

 

 

 

TOTAL CURRENT ASSETS

 

396,142,293

 

122,233,953

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

 

 

 

Other non-current financial assets

 

20,793,960

 

29,461,230

 

Non-current receivables

 

 

146,500,704

 

Investments in subsidiaries and associates companies

 

2,407,743,084

 

2,563,742,088

 

Intangible assets other than goodwill

 

1,848,204

 

1,225,648

 

Property, plant and equipment, net

 

6,831,258

 

7,186,515

 

Deferred tax assets

 

39,818,448

 

42,203,457

 

 

 

 

 

 

 

TOTAL NON-CURRENT ASSETS

 

2,477,034,954

 

2,790,319,642

 

 

 

 

 

 

 

TOTAL ASSETS

 

2,873,177,247

 

2,912,553,595

 

 

F-135



Table of Contents

 

ENERSIS S.A.

 

Separate Statement of Financial Position

At December 31, 2011 and 2010

(In thousands of Chilean pesos - ThCh$)

 

 

 

12-31-2011
ThCh$

 

12-31-2010
ThCh$

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

CURRENT LIABILITIES

 

 

 

 

 

Other current financial liabilities

 

12,336,371

 

11,755,506

 

Trade and other current payables

 

49,990,132

 

63,408,992

 

Accounts payable to related companies

 

79,076,032

 

111,156,625

 

Other current provisions

 

13,485,579

 

14,443,439

 

Current tax liabilities

 

302,633

 

194,195

 

Current provisions for employee benefits

 

 

 

 

Other current non-financial liabilities

 

341,616

 

156,045

 

Total current liabilities other than those associated with current assets classified as held for sale and discontinued operations

 

155,532,363

 

201,114,802

 

 

 

 

 

 

 

Liabilities associated with current assets classified as held for sale and discontinued operations

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

 

155,532,363

 

201,114,802

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

 

 

 

Other non-current financial liabilities

 

553,642,026

 

550,938,961

 

Deferred tax liabilities

 

1,833,765

 

2,092,367

 

Non-current provisions for employee benefits

 

5,359,699

 

5,229,738

 

 

 

 

 

 

 

TOTAL NON-CURRENT LIABILITIES

 

560,835,490

 

558,261,066

 

 

 

 

 

 

 

TOTAL LIABILITIES

 

716,367,853

 

759,375,868

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

Issued capital

 

2,824,882,835

 

2,824,882,835

 

Retained earnings

 

486,707,243

 

495,967,789

 

Share premium

 

158,759,648

 

158,759,648

 

Other reserves

 

(1,313,540,332

)

(1,326,432,545

)

 

 

 

 

 

 

TOTAL EQUITY

 

2,156,809,394

 

2,153,177,727

 

 

 

 

 

 

 

TOTAL LIABILITIES AND EQUITY

 

2,873,177,247

 

2,912,553,595

 

 

F-136



Table of Contents

 

ENERSIS S.A.

 

Separate Statement of Comprehensive Income

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos - ThCh$)

 

 

 

2011
ThCh$

 

2010
ThCh$

 

2009
ThCh$

 

STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

Dividends from a subsidiaries and Associates

 

400,034,628

 

249,037,939

 

204,489,046

 

Other operating income

 

14,504,696

 

15,184,438

 

14,987,498

 

Total Revenues

 

414,539,324

 

264,222,377

 

219,476,544

 

 

 

 

 

 

 

 

 

Raw materials and consumable used

 

(14,798,705

)

(3,802,716

)

 

Contribution Margin

 

399,740,619

 

260,419,661

 

219,476,544

 

Employee benefits expense

 

(16,713,154

)

(16,829,950

)

(14,061,411

)

Depreciation and amortization expense

 

(1,050,299

)

(933,976

)

(1,118,649

)

Impairment loss recognized in the year’s profit or loss

 

(149,027,067

)

 

 

Other miscellaneous operating expenses

 

(12,833,294

)

(13,734,299

)

(12,595,192

)

Operating Income

 

220,116,805

 

228,921,436

 

191,701,292

 

 

 

 

 

 

 

 

 

Profit (Loss) on derecognition of available-for-sale financial assets

 

22,793,523

 

 

15,997,454

 

Financial cost

 

(29,348,484

)

(30,590,442

)

(25,661,743

)

Foreign currency exchange differences

 

6,580,169

 

(13,591,211

)

(55,209,234

)

Profit (loss) for indexed assets and liabilities

 

(19,881,258

)

(12,195,357

)

12,192,704

 

Net Income Before Tax

 

200,260,755

 

172,544,426

 

139,020,473

 

Income Tax

 

470,914

 

6,031,074

 

33,886,710

 

Net Income from Continuing Operations

 

200,731,669

 

178,575,500

 

172,907,183

 

Net Income from discontinued operations

 

 

 

 

 

NET INCOME

 

200,731,669

 

178,575,500

 

172,907,183

 

 

 

 

 

 

 

 

 

Components of other comprehensive income, before taxes

 

 

 

 

 

 

 

Gains (losses) on cash flow hedge

 

15,532,787

 

1,695,814

 

(39,016,540

)

Actuarial gain (loss) on defined benefit plans

 

(127,086

)

73,634

 

(974,288

)

Total components of other comprehensive income, before taxes

 

15,405,701

 

1,769,448

 

(39,990,828

)

 

 

 

 

 

 

 

 

Income tax related to components of other comprehensive income

 

 

 

 

 

 

 

Income tax related to cash flow hedge

 

(2,640,574

)

(288,289

)

6,610,405

 

Income tax related to defined benefit plans

 

21,605

 

(12,518

)

165,629

 

Total income tax

 

(2,618,969

)

(300.807

)

6,776,034

 

 

 

 

 

 

 

 

 

Total Other Comprehensive Income

 

12,786,732

 

1,468,641

 

(33,214,794

)

TOTAL COMPREHENSIVE INCOME

 

213,518,401

 

180,044,141

 

139,692,389

 

 

F-137



Table of Contents

 

ENERSIS S.A.

 

Separate Statement of Changes in Equity

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos - ThCh$)

 

 

 

 

 

 

 

Changes in other reserves

 

 

 

 

 

 

 

Statement of Changes in Equity, Net

 

Issued capital

 

Share
Premium

 

Reserve of
cash flow
hedge

 

Reserve of
actuarial gains or
losses on defined
benefit plans

 

Other
miscellaneous
reserves

 

Other reserves

 

Retained
earnings

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity at beginning of period 01/01/2011

 

2,824,882,835

 

158,759,648

 

(28,319,646

)

 

 

(1,298,112,899

)

(1,326,432,545

)

495,967,789

 

2,153,177,727

 

Changes in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

12,892,213

 

(105,481

)

 

 

12,786,732

 

200,731,669

 

213,518,401

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

200,731,669

 

200,731,669

 

Other comprehensive income

 

 

 

 

 

12,892,213

 

(105,481

)

 

 

12,786,732

 

 

 

12,786,732

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

(209,886,734

)

(209,886,734

)

Increase (decrease) through transfers and other changes

 

 

 

 

 

 

 

105,481

 

 

 

105,481

 

(105,481

)

 

Total changes in equity

 

 

 

 

 

12,892,213

 

 

 

 

12,892,213

 

(9,260,546

)

3,631,667

 

Equity at end of year 31/12/2011

 

2,824,882,835

 

158,759,648

 

(15.427.433

)

 

(1,298,112,899

)

(1,313,540,332

)

486,707,243

 

2,156,809,394

 

 

 

 

 

 

 

 

Changes in other reserves

 

 

 

 

 

 

 

Statement of Changes in Equity, Net

 

Issued capital

 

Share Premium

 

Reserve of
cash flow
hedge

 

Reserve of
actuarial gains or
losses on defined
benefit plans

 

Other
miscellaneous
reserves

 

Other reserves

 

Retained
earnings

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity at beginning of period 01/01/2010

 

2,824,882,835

 

158,759,648

 

(29,727,171

)

 

(1,298,112,899

)

(1,327,840,070

)

496,953,186

 

2,152,755,599

 

Changes in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

1,407,525

 

61,116

 

 

1,468,641

 

178,575,500

 

180,044,141

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

178,575,500

 

178,575,500

 

Other comprehensive income

 

 

 

 

 

1,407,525

 

61,116

 

 

 

1,468,641

 

 

 

1,468,641

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

(179,622,013

)

(179,622,013

)

Increase (decrease) through transfers and other changes

 

 

 

 

 

 

 

(61,116

)

 

(61,116

)

61,116

 

 

Total changes in equity

 

 

 

1,407,525

 

 

 

1,407,525

 

(985,397

)

422,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity at end of year 31/12/2010

 

2,824,882,835

 

158,759,648

 

(28,319,646

)

 

(1,298,112,899

)

(1,326,432,545

)

495,967,789

 

2,153,177,727

 

 

F-138



Table of Contents

 

ENERSIS S.A.

 

Separate Statement of Changes in Equity

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos - ThCh$)

 

 

 

 

 

 

 

Changes in others reserves

 

 

 

 

 

 

 

Statement of Changes in Equity, Net

 

Issued capital

 

Share
Premium

 

Reserve of
cash flow
hedge

 

Reserve of
actuarial gains or
losses on defined
benefit plans

 

Other
miscellaneous
reserves

 

Other reserves

 

Retained
earnings

 

Total Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity at beginning of year 01/01/2009

 

2,824,882,835

 

158,759,648

 

2,678,964

 

 

(1,298,112,899

)

(1,295,433,935

)

552,784,987

 

2,240,993,535

 

Changes in equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

(32,406,135

)

(808,659

)

 

(33,214,794

)

172,907,183

 

139,692,389

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

172,907,183

 

172,907,183

 

Other comprehensive income

 

 

 

 

 

(32,406,135

)

(808,659

)

 

 

(33,214,794

)

 

 

(33,214,794

)

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

 

 

(227,842,344

)

(227,842,344

)

Increase (decrease) through transfers and other changes

 

 

 

 

 

 

 

808,659

 

 

808,659

 

(896,640

)

(87,981

)

Total changes in equity

 

 

 

(32,406,135

)

 

 

(32,406,135

)

(55,831,801

)

(88,237,936

)

Equity at end of year 31/12/2009

 

2,824,882,835

 

158,759,648

 

(29.727.171

)

 

(1,298,112,899

 

(1,327,840,070

)

496,953,186

 

2,152,755,599

 

 

F-139



Table of Contents

 

ENERSIS S.A.

 

Separate Statement of Cash Flows

For the years ended December 31, 2011, 2010 and 2009

(In thousands of Chilean pesos - ThCh$)

 

 

 

2011

 

2010

 

2009

 

Statement of Direct Cash Flow

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Cash flows from (used in) operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of collections from operating activities

 

 

 

 

 

 

 

Collections from the sale of goods and services

 

24,558,500

 

11,980,151

 

5,900,671

 

Collections from royalties, payments, commissions, and other income from ordinary activities

 

11,677,458

 

13,710,820

 

 

Other collections from operating activities

 

153,937

 

 

9,427,353

 

Types of payments

 

 

 

 

 

 

 

Payments to suppliers for goods and services

 

(20,151,765

)

(11,957,836

)

(6,965,640

)

Payments to and on behalf of employees

 

(15,353,879

)

(13,090,048

)

(11,514,439

)

Other payments for operating activities

 

(21,265,185

)

(5,616,563

)

(3,355,537

)

Income tax reimbursed (paid)

 

636,356

 

419,096

 

629,778

 

Other inflows (outflows) of cash

 

(10,749,578

)

(45,322,204

)

(54,957,901

)

Net cash flows from (used in) operating activities

 

(30,494,156

)

(49,876,584

)

(60,835,715

)

 

 

 

 

 

 

 

 

Cash flows from (used in) investing activities

 

 

 

 

 

 

 

Proceeds from the sale of Other Financial Assets

 

31,486,668

 

 

27,081,403

 

Other cash flows provided by (used in) investing activities

 

161,163,996

 

17,031,549

 

89,147,305

 

Proceeds from dividends received classified for investing purposes

 

374,143,660

 

211,194,885

 

289,576,311

 

Purchase of property, plant and equipment

 

(700,846

)

(236,768

)

(499,384

)

Investments in subsidiaries

 

 

 

(81,549,336

)

Loans to related companies

 

(2,067,881

)

(821,636

)

(4,074,609

)

Interest received

 

9,826,441

 

7,533,195

 

16,832,831

 

Other investment disbursements

 

 

(6,356,992

)

(28,801,680

)

Net cash flows from (used in) investing activities

 

573,852,038

 

228,344,233

 

307,712,841

 

 

 

 

 

 

 

 

 

Cash flows from (used in) financing activities

 

 

 

 

 

 

 

Proceeds from loans obtained

 

 

 

36,500,000

 

Proceeds from loans from related companies

 

 

5,536,031

 

9,363,881

 

Repayments of borrowings

 

(1,943,349

)

(1,585,498

)

(148,935,949

)

Payments of finance lease liabilities

 

 

 

(7,895,140

)

Payments from loans to related companies

 

(7,072,402

)

 

 

Dividends paid to Non-controlling interests

 

(95,766,907

)

(59,198,027

)

(89,894,294

)

Dividend paid to shareholders of the parent

 

(146,902,672

)

(61,446,535

)

(102,539,559

)

Interest paid

 

(25,659,530

)

(26,402,662

)

(32,675,965

)

Net cash flows from (used in) financing activities

 

(277,344,860

)

(143,096,691

)

(336,077,026

)

 

 

 

 

 

 

 

 

Net Increase (Decrease) in Cash and Cash Equivalents

 

266,013,022

 

35,370,958

 

(89,199,900

)

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of year

 

62,696,278

 

27,325,320

 

116,525,220

 

Cash and cash equivalents at end of year

 

328,709,300

 

62,696,278

 

27,325,320

 

 

F-140



Table of Contents

 

Additional information:

 

1. Basis of Presentation

 

Enersis S.A. (“the Parent”) is a holding company that conducts substantially all of its business operations through its subsidiaries. It is important to consider that for purposes of preparing separate financial statements under International Financial Reporting Standards, the Parent records its investments in subsidiaries and associates at its cost. Dividends received from a subsidiary and associate are recognized in profit or loss in the Parent’s separate financial statements when its right to receive such dividend is established. The information described bellow should be read in conjunction with the consolidated financial statements of Enersis S.A. The basis of presentation and accounting principles used in the preparation of these separate financial statements are described in notes 2 and 3 of the consolidated financial statements except for notes 2.4.1, 2.4.2, 2.4.3, 2.5 and 3.c which relates to the consolidation process.

 

2. Restricted Net Assets

 

Certain assets of the Parent’s subsidiaries totaling approximately ThCh$1,752,258,811 constitute restricted net assets, as there are contractual, legal or regulatory limitations on transferring such assets outside of the countries where the respective assets are located, or because they constitute undistributed earnings of affiliates of the Parent recorded under the equity method of accounting. As of December 31, 2011 all of the restricted net assets of the Parent’s subsidiaries currently exceed 25% of the consolidated net assets of the Parent and its subsidiaries, thus requiring this Schedule I, “Condensed Financial Information of the Registrant.”

 

F-141