0001193125-13-072737.txt : 20130225 0001193125-13-072737.hdr.sgml : 20130225 20130225074804 ACCESSION NUMBER: 0001193125-13-072737 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 11 CONFORMED PERIOD OF REPORT: 20130225 FILED AS OF DATE: 20130225 DATE AS OF CHANGE: 20130225 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ENERSIS S.A. CENTRAL INDEX KEY: 0000912505 STANDARD INDUSTRIAL CLASSIFICATION: ELECTRIC SERVICES [4911] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-12440 FILM NUMBER: 13637054 BUSINESS ADDRESS: STREET 1: SANTA ROSA 76 STREET 2: 15TH FLOOR CITY: SANTIAGO STATE: F3 ZIP: 833099 BUSINESS PHONE: 562-353-4400 MAIL ADDRESS: STREET 1: SANTA ROSA 76 STREET 2: 15TH FLOOR CITY: SANTIAGO STATE: F3 ZIP: 833099 FORMER COMPANY: FORMER CONFORMED NAME: ENERSIS SA DATE OF NAME CHANGE: 19930923 6-K 1 d485187d6k.htm FORM 6-K Form 6-K

 

 

 

FORM 6-K

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16 Under

the Securities Exchange Act of 1934

For the month of February, 2013

Commission File Number: 001-12440

ENERSIS S.A.

(Translation of registrant’s name into English)

Santa Rosa 76,

Santiago, Chile

(Address of principal executive office)

Indicate by check mark whether the registrant files or will file

annual reports under cover of Form 20-F or Form 40-F:

Form 20-F    [X]            Form 40-F    [   ]

Indicate by check mark if the registrant is submitting the Form 6-K

in paper as permitted by Regulation S-T Rule 101(b)(1):

  Yes             [   ]                     No         [X]

Indicate by check mark if the registrant is submitting the Form 6-K

in paper as permitted by Regulation S-T Rule 101(b)(7):

  Yes             [   ]                     No         [X]

Indicate by check mark whether by furnishing the information

contained in this Form, the Registrant is also thereby furnishing the

information to the Commission

pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934:

  Yes             [   ]                     No         [X]

If “Yes” is marked, indicate below the file number assigned to the registrant

in connection with Rule 13g3-2(b): N/A

 

 

 

 


Enersis S.A. is filing this Report on Form 6-K to file the following exhibits.

Exhibit

 

99.1      Interim Consolidated Financial Statements for the period ended September 30, 2012 of Enersis S.A. and Subsidiaries (Unaudited)   
99.2      Management’s Discussion and Analysis of Financial Condition and Results of Operations for the Nine Months ended September 30, 2012 and September 30, 2011   
99.3      Unaudited Pro Forma Condensed Consolidated Financial Information   
99.4      Consolidated Financial Statements for the period ended December 31, 2012 of Enersis S.A. and Subsidiaries (Unaudited)   

 

2


FORWARD-LOOKING STATEMENTS

This Report on Form 6-K of Enersis S.A., including the exhibits, contains statements that are or may constitute forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. These statements include statements regarding our intent, belief or current expectations, including but not limited to any statements concerning:

 

   

our capital investment program;

 

   

trends affecting our financial condition or results from operations;

 

   

our dividend policy;

 

   

the future impact of competition and regulation;

 

   

political and economic conditions in the countries in which we or our related companies operate or may operate in the future;

 

   

any statements preceded by, followed by or that include the words “believes”, “expects”, “predicts”, “anticipates”, “intends”, “estimates”, “should”, “may” or similar expressions; and

 

   

other statements contained or incorporated by reference in this Report regarding matters that are not historical facts.

Because such statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Factors that could cause actual results to differ materially include, but are not limited to:

 

   

changes in the regulatory framework of the electricity industry in one or more of the countries in which we operate;

 

   

our ability to implement proposed capital expenditures, including our ability to arrange financing where required;

 

   

the nature and extent of future competition in our principal markets;

 

   

political, economic and demographic developments in the markets in South America where we conduct our business; and

 

   

the factors discussed in our Annual Report on Form 20-F for the year ended December 31, 2011, as amended (the “2011 Form 20-F”).

You should not place undue reliance on such statements, which speak only as of the date that they were made. Our independent public accountants have not examined or compiled the forward-looking statements, and, accordingly, do not provide any assurance with respect to such statements. You should consider these cautionary statements together with any written or oral

 

3


forward-looking statements that we may issue in the future. We do not undertake any obligation to release publicly any revisions to forward-looking statements contained in this Report or in the documents incorporated by reference herein to reflect later events or circumstances or to reflect the occurrence of unanticipated events.

For all these forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.

 

4


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

  ENERSIS S.A.
  By:   

/s/ Ignacio Anoñanzas Alvear

     Ignacio Antoñanzas Alvear
     Chief Executive Officer

Dated:  February 25, 2013

EX-99.1 2 d485187dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

 

LOGO

 

 

 ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED

FINANCIAL STATEMENTS

(UNAUDITED)

for the period ended

September 30, 2012

 

ENERSIS and SUBSIDIARIES

In Thousands of Chilean Pesos

 

 

 

 This document consists of 2 sections:

–    Consolidated Financial Statements

–    Notes to the Consolidated Financial Statements

 


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Financial Position, Classified

at September 30, 2012 and December 31, 2011

(In thousands of Chilean pesos)

   LOGO

 

 

ASSETS     Note     9-30-2012
ThCh$
    12-31-2011
ThCh$
 
      

CURRENT ASSETS

 
         

Cash and cash equivalents

  5       782,662,802         1,219,921,268   

Other current financial assets

  6       1,476,171         939,220   

Other current non-financial assets

        100,539,038         72,466,312   

Trade and other current receivables

  7       837,818,682         977,602,388   

Accounts receivable from related companies

  8       33,580,107         35,282,592   

Inventories

  9       99,842,426         77,925,544   

Current tax assets

  10       135,212,150         141,827,684   

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

discontinued operations

    1,991,131,376         2,525,965,008   
          

Non-current assets classified as held for sale and discontinued

operations

  11       -                -   
Non-current assets classified as held for sale and discontinued  operations     -                -   
          

TOTAL CURRENT ASSETS

      1,991,131,376         2,525,965,008   
          

NON-CURRENT ASSETS

 

     

Other non-current financial assets

  6       68,864,987         37,355,061   

Other non-current non-financial assets

        88,600,532         109,501,108   

Non-current receivables

  7       475,095,840         443,328,450   

Investments accounted for using the equity method

  12       12,386,913         13,193,262   

Intangible assets other than goodwill

  13       1,146,093,735         1,467,398,214   

Goodwill

  14       1,394,213,916         1,476,404,126   

Property, plant, and equipment, net

  15       7,085,450,855         7,242,731,006   

Investment property

  16       38,331,943         38,055,889   

Deferred tax assets

  17       445,616,696         379,938,628   
     

TOTAL NON-CURRENT ASSETS

      10,754,655,417         11,207,905,744   
     

TOTAL ASSETS

    12,745,786,793         13,733,870,752   

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 2


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Financial Position, Classified

at September 30, 2012 and December 31, 2011

(In thousands of Chilean pesos

   LOGO

 

 

 

LIABILITIES AND EQUITY    Note     

9-30-2012

ThCh$

    

12-31-2011

ThCh$

 

CURRENT LIABILITIES

        
        

Other current financial liabilities

     18         642,951,020          672,082,338    

Trade and other current payables

     21         977,064,887          1,235,064,459    

Accounts payable to related companies

     8         155,553,906          157,177,638    

Other current provisions

     22         87,342,883          99,702,654    

Current tax liabilities

     10         162,109,953          235,853,242    

Other current non-financial liabilities

              87,406,638          60,653,304    
Total current liabilities other than those associated with current assets classified as held for sale and discontinued operations          2,112,429,287          2,460,533,635    

    

        

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

     11                   
        

TOTAL CURRENT LIABILITIES

        2,112,429,287          2,460,533,635    
        

NON-CURRENT LIABILITIES

        
        

Other non-current financial liabilities

     18         2,847,453,200          3,271,355,293    

Other non-current payables

     21         12,176,248          14,304,607    

Non-current accounts payable to related companies

     8                   

Other long-term provisions

     22         199,892,465          202,573,641    

Deferred tax liabilities

     17         547,894,417          508,438,255    

Non-current provisions for employee benefits

     23         246,937,212          277,526,013    

Other non-current non-financial liabilities

              70,382,831          102,985,451    
        

TOTAL NON-CURRENT LIABILITIES

        3,924,736,373          4,377,183,260    

    

        

TOTAL LIABILITIES

              6,037,165,660          6,837,716,895    

EQUITY

        

Issued capital

     24.1         2,824,882,835          2,824,882,835    

Retained earnings

              2,343,296,922          2,232,968,880    

Share premium

     24.1         158,759,648          158,759,648    

Other reserves

     24.5         (1,530,810,682)         (1,320,882,757)   

Equity attributable to Shareholders of Enersis

              3,796,128,723          3,895,728,606    

    

        

Non-controlling interest

     24.6         2,912,492,410          3,000,425,251    

    

        

TOTAL EQUITY

              6,708,621,133          6,896,153,857    

    

        

TOTAL LIABILITIES AND EQUITY

              12,745,786,793          13,733,870,752    

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 3


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income, by Type

For the periods ending September 30, 2012 and 2011

(In thousands of Chilean pesos)

   LOGO

 

 

          January - September          July - September  
STATEMENT OF COMPREHENSIVE INCOME    Note        2012     2011          2012     2011  
      ThCh$     ThCh$          ThCh$     ThCh$  

Sales

   25          4,713,328,305        4,645,607,830           1,535,822,921        1,587,952,271   

Other operating income

   25          182,982,245        203,191,646           64,784,001        59,125,527   

Revenues

        4,896,310,550        4,848,799,476           1,600,606,922        1,647,077,798   
              

Raw materials and consumables used

   26          (2,775,881,439     (2,683,199,865        (875,894,357     (882,704,835

Contribution Margin

        2,120,429,111        2,165,599,611           724,712,565        764,372,963   
              

Other work performed by the entity and capitalized

          36,027,420        35,664,973           12,578,812        13,110,730   

Employee benefits expenses

   27          (302,481,117     (269,352,057        (95,421,151     (95,955,283

Depreciation and amortization expense

   28          (331,391,644     (313,264,863        (113,415,947     (107,241,366

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

   28          (22,722,131     1,048,188           (5,232,504     (14,754,203

Other expenses

   29          (372,851,904     (420,265,522        (115,562,130     (95,167,041

Operating Income

        1,127,009,735        1,199,430,330           407,659,645        464,365,800   
              

Other gains (losses)

   30          4,199,142        (6,796,039        2,451,855        357,796   

Financial income

   31          122,016,539        134,088,523           32,562,437        40,919,181   

Financial costs

   31          (338,726,474     (320,468,062        (104,395,538     (102,844,638

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

   12          7,754,143        5,847,995           2,417,588        1,525,820   

Foreign currency exchange differences

   31          (14,017,076     9,276,785           (4,489,643     8,608,060   

Profit (loss) from indexed assets and liabilities

   31          (6,876,024     (17,038,304        989,010        (3,936,594
              

Net income before tax

          901,359,985        1,004,341,228           337,195,354        408,995,425   

Income tax

   32          (266,950,568     (316,549,872        (91,744,127     (137,921,565

Net income from continuing operations

        634,409,417        687,791,356           245,451,227        271,073,860   

Net income from discontinued operations

          -                -                   -                -           

NET INCOME

        634,409,417        687,791,356           245,451,227        271,073,860   

Net income attributable to:

            

Shareholders of Enersis

          264,557,423        319,025,580           101,936,569        117,269,300   

Non-controlling interests

          369,851,994        368,765,776           143,514,658        153,804,560   

   NET INCOME

        634,409,417        687,791,356           245,451,227        271,073,860   
              

Basic earnings per share

            
            

Basic earnings per share from continuing operations

   Ch$ /    
Share    
     8.10        9.77           3.12        3.59   

Basic earnings per share

   Ch$ /    
share    
     8.10        9.77           3.12        3.59   
              

Diluted earnings per share

            

Diluted earnings per share from continuing operations

   Ch$ /    
share    
     8.10        9.77           3.12        3.59   

Diluted earnings per share

   Ch$ /    
share    
     8.10        9.77           3.12        3.59   

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 4


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income, by Type

For the periods ending September 30, 2012 and 2011

(In thousands of Chilean pesos)

   LOGO

 

 

          January - September          July - September  
STATEMENT OF COMPREHENSIVE INCOME    Note       

2012

ThCh$

   

2011

ThCh$

        

2012

ThCh$

   

2011

ThCh$

 
              

Net Income

          634,409,417        687,791,356           245,451,227        271,073,860   

Components of other comprehensive income, before taxes

 

              

Exchange differences on translation

              

Foreign currency translation gains (losses), before taxes

          (438,560,586     243,429,400           (243,892,617     5,401,222   

Total exchange differences on translation

          (438,560,586     243,429,400           (243,892,617     5,401,222   
              

Available-for-sale financial assets

              

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

          (315     (2,642        (1,176     (1,474

Total available-for-sale financial assets

          (315     (2,642        (1,176     (1,474
              

Cash flow hedge

                

Gains (losses) from cash flow hedge, before taxes

          63,642,964        (88,343,833        40,105,121        (88,470,885

Reclassification adjustments on cash flow hedge, before taxes

          (2,579,872     (12,797,529        (4,193,480     (9,730,317

Total cash flow hedge

          61,063,092        (101,141,362        35,911,641        (98,201,202
              

Actuarial gains (losses) on defined benefit plans

          178,754        (1,491,871        70,333        670,142   

Total other components of other comprehensive income, before taxes

          (377,319,055     140,793,525           (207,911,819     (92,131,312

 

Income tax related to components of other comprehensive income

              

Income tax related to available-for-sale financial assets

          (8     449           138        251   

Income tax related to cash flow hedge

          (13,352,141     20,417,589           (10,245,495     19,764,726   

Income tax related to defined benefit plans

          52,128        428,493           85,579        (1,036,920

Total income tax

          (13,300,021     20,846,531           (10,159,778     18,728,057   
              

Total Other Comprehensive Income

          (390,619,076     161,640,056           (218,071,597     (73,403,255

TOTAL COMPREHENSIVE INCOME

        243,790,341        849,431,412           27,379,630        197,670,605   

Comprehensive income attributable to

              

Shareholders of Enersis

          55,685,072        349,777,808           12,856,187        47,375,925   

Non-controlling interests

          188,105,269        499,653,604           14,523,443        150,294,680   

  TOTAL COMPREHENSIVE INCOME

        243,790,341        849,431,412           27,379,630        197,670,605   

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 5


ENERSIS S.A. AND SUBSIDIARIES

Statement of Changes in Net Equity

For the periods ending September 30, 2012 and 2011

(In thousands of Chilean pesos )

   LOGO

 

 

Statement of Changes in Net

Equity

  Issued Capital     Share
Premium
    Changes in Other Reserves     Retained
earnings
    Equity
Attributable to
Shareholders of
Enersis
    Non-controlling
interests
    Total Equity  
      Reserve for
exchange
differences in
translation
    Reserve for
cash flow
hedge
    Reserve for
gains and
losses for
defined
benefit plans
    Reserve for
gains and
losses on
remeasuring
available-for-
sale financial
assets
    Other
miscellaneous
reserves
      Other reserves          
Equity at beginning of period 01/01/2012     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 equity                                                                                                

Comprehensive income

                                                                                               

Net income

                                                                    264,557,423        264,557,423        369,851,994        634,409,417   

Other comprehensive income

                    (239,461,323     30,358,385         230,882        (323)        28          (208,872,351)                (208,872,351     (181,746,725)        (390,619,076)   

Comprehensive income

                                                                            55,685,072        188,105,269        243,790,341   

Dividends

                                                                    (154,460,263)        (154,460,263             (154,460,263)   

Increase (decrease) through transfers and other changes

                    -                (230,882)                (824,692)         (1,055,574)        230,882        (824,692     (276,038,110)         (276,862,802)   

Total changes in equity

    -          -        (239,461,323     30,358,385         -        (323)        (824,664)         (209,927,925)        110,328,042        (99,599,883     (87,932,841)         (187,532,724)   
Equity at end of period 9/30/2012     2,824,882,835         158,759,648         (62,838,655     30,048,120         -        13,513         (1,498,033,660)        (1,530,810,682)        2,343,296,922        3,796,128,723        2,912,492,410          6,708,621,133     
                                                                                                    
Equity at beginning of period 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

                                                                    319,025,580        319,025,580        368,765,776        687,791,356   

Other comprehensive income

                    75,875,638        (44,526,838)        (594,935)        (1,637)               30,752,228                30,752,228        130,887,828        161,640,056   

Comprehensive income

                                                                            349,777,808        499,653,604        849,431,412   

Dividends

                                                                    (193,034,066)        (193,034,066             (193,034,066)   

Increase (decrease) through transfers and other changes

                    3,236,883                594,935                19,399,969         23,231,787        (18,722,786)        4,509,001        (264,140,099)        (259,631,098)   

Total changes in equity

    -          -          79,112,521        (44,526,838)        -        (1,637)        19,399,969         53,984,015        107,268,728        161,252,743        235,513,505         396,766,248   
Equity at end of period 9/30/2011     2,824,882,835         158,759,648         192,391,411        (3,743,375)         -        40,188         (1,486,491,565)        (1,297,803,341)        2,210,958,237        3,896,797,379        3,013,996,825         6,910,794,204     

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 6


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Direct Cash Flow

For the periods ending September 30, 2012 and 2011

(In thousands of Chilean pesos)

   LOGO

 

 

 

          January - September  
Statement of Direct Cash Flow     Note     

2012

ThCh$

   

2011

ThCh$

 

  Cash flows from (used in) operating activities

       

  Types of collections from operating activities

                     

Collections from the sale of goods and services

          5,782,965,768        5,749,515,628    

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

          65,796,607        60,940,405    

Collections from premiums and services, annual payments, and other benefits from policies held

          -                -            

Other collections from operating activities

          259,047,468        243,434,732    

Types of payments

                     

Payments to suppliers for goods and services

          (3,194,536,965     (3,097,168,021

Payments on contracts held for intermediation or negotiation

          -                2,537    

Payments to and on behalf of employees

          (310,205,238     (277,900,050

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

          (4,695,902     (3,194,840

Other payments for operating activities

          (1,030,024,790     (1,094,029,864

Income tax reimbursed (paid)

          (377,590,181     (328,793,608

Other inflows (outflows) of cash

          (183,925,622     (180,245,957
       

Net cash flows from (used in ) operating activities

          1,006,831,145        1,072,560,962    

  Cash flows from (used in) investment activities

       

Cash flows from losing control of subsidiaries or other business

          -                12,662,234    

Proceeds from the sale of property, plant and equipment

          400,344        3,578,768    

Purchase of property, plant and equipment

          (374,535,018     (353,971,126

Proceeds from the sales of intangible assets

          -                7,591,006    

Purchases of intangible assets

          (142,113,526     (133,280,056

Purchases of other long-term assets

          (2,346,720     (1,854,895

Prepayment of cash and loans to third parties

          -                (1,258,611

Collections from futures, forward, options, and swap contracts

          -                -            

Dividends received

          6,848,284        4,012,669    

Interest received

          43,027,279        15,455,922    

Other inflows (outflows) of cash

          (24,312,119     6,290,518    
                       

Net cash flows from (used in) investment activities

          (493,031,476     (440.773.571

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 7        


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Direct Cash Flow

For the periods ending September 30, 2012 and 2011

(In thousands of Chilean pesos)

   LOGO

 

 

           January - September  
Statement of Direct Cash Flow   Note       

2012

ThCh$

    

2011

ThCh$

 

    

             

  Cash flows from (used in) financing activities

                     

Total proceeds from loans

         331,334,292          491,955,812    

Proceeds from long-term loans

         238,472,940          58,077,250    

Proceeds from short-term loans

         92,861,352          433,878,562    

Loans from related companies

         -                 -           

Repayments from borrowings

         (540,161,471)         (448,529,016)   

Payments of finance lease liabilities

         (7,417,374)         (8,640,208)   

Payments from loans to related companies

         -                 -           

Dividends paid

         (437,636,861)         (566,337,573)   

Interest paid

         (203,679,096)         (186,250,863)   

Other inflows (outflows) of cash

         (21,936,630)         (5,251,186)   

    

       

Net cash flows from (used in) financing activities

         (879,497,140)         (723,053,034)   
       

Net increase (decrease) in cash and cash equivalents before

effect of exchange rate changes

         (365,697,471)         (91,265,643)   
       

  Effect of exchange rate changes on cash and cash equivalents

                     

Effect of exchange rate changes on cash and cash equivalents

         (71,560,995)         67,364,582    

Net increase (decrease) in cash and cash equivalents

         (437,258,466)         (23,901,061)   

 Cash and cash equivalents at beginning of period

  5         1,219,921,268          961,355,037    

Cash and cash equivalents at end of period

  5         782,662,802          937,453,976    

 

 

The attached notes are an integral part of these consolidated financial statements.    Page 8        


ENERSIS S.A. AND SUBSIDIARIES    LOGO   

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

1.

 

THE GROUP’S ACTIVITIES AND FINANCIAL STATEMENTS

     13   

2.

 

BASIS OF PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

     14   

    2.1

 

     Accounting principles

     14   

    2.2

 

     New accounting pronouncements

     14   

    2.3

 

     Responsibility for the information given and the estimates made

     16   

    2.4

 

     Subsidiaries and jointly controlled entities

     17   
  2.4.1     

Changes in the scope of consolidation

     18   
  2.4.2     

Consolidated companies with an ownership interest of less than 50%

     18   
  2.4.3     

Non-consolidated companies with an ownership interest of over 50%

     18   

    2.5

 

     Associated companies

     18   

    2.6

 

     Basis of consolidation and business combinations

     18   

3.

 

ACCOUNTING PRINCIPLES APPLIED

     20   

    a)

 

     Property, plant, and equipment

     20   

    b)

 

     Investment property

     23   

    c)

 

     Goodwill

     23   

    d)

 

     Intangible assets other than goodwill

     23   
  d.1)     

Concessions

     24   
  d.2)     

Research and development expenses

     25   
  d.3)     

Other intangible assets

     25   

    e)

 

     Asset impairment

     25   

    f)

 

     Leases

     27   

    g)

 

     Financial instruments

     27   
  g.1)     

Financial assets other than derivatives

     27   
  g.2)     

Cash and cash equivalents

     28   
  g.3)     

Financial liabilities other than derivatives

     28   
  g.4)     

Derivative financial instruments and hedge accounting

     28   
  g.5)     

Fair value measurement and classification of financial instruments

     30   
  g.6)     

Derecognition of financial assets

     30   

    h)

 

     Investments accounted for using the equity method

     30   

    i)

 

     Inventories

     31   

    j)

 

     Non-current assets held for sale and discontinued operations

     31   

    k)

 

     Treasury shares

     31   

    l)

 

     Provisions

     32   
  l.1)     

Provisions for post-employment benefits and similar obligations

     32   

    m)

 

     Conversion of balances in foreign currency

     32   

    n)

 

     Current / non-current classification

     33   

    o)

 

     Income tax

     33   

    p)

 

     Revenue and expense recognition

     34   

    q)

 

     Earnings per share

     34   

 

 

   Page 9   


ENERSIS S.A. AND SUBSIDIARIES    LOGO   

 

 

 

    r)

 

 Dividends

     34   

    s)

 

 Systems of share-based remunerations

     35   

    t)

 

 Cash flow statements

     35   

4.      SECTOR REGULATIONS AND ELECTRICITY SYSTEM OPERATIONS

     35   

    4.1

 

 Generation

     35   

    4.2

 

 Distribution

     38   

5.      CASH AND CASH EQUIVALENTS

     41   

6.      OTHER FINANCIAL ASSETS

     42   

7.      TRADE AND OTHER RECEIVABLES

     43   

8.      BALANCES AND TRANSACTIONS WITH RELATED COMPANIES

     44   

    8.1

 

 Balances and transactions with related companies

     45   

    a)

 

 Receivables from related companies

     45   

    b)

 

 Payables to related companies

     46   

    c)

 

 Significant transactions and income/expense effects

     47   

    8.2

 

 Board of Directors and key management personnel

     48   

    8.3

 

 Compensation for key management personnel

     50   

    a)

 

 Compensation received by key management personnel

     50   

    b)

 

 Guarantees established by the Company in favor of key management personnel

     50   

    8.4

 

 Compensation plans linked to share price

     51   

9.      INVENTORIES

     52   

10.    TAX RECEIVABLES AND PAYABLES

     53   

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

     53   

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

     55   

    12.1

 

 Investments accounted for using the equity method

     55   

    12.2

 

 Jointly controlled companies

     57   

13.    INTANGIBLE ASSETS OTHER THAN GOODWILL

     58   

14.    GOODWILL

     60   

15.    PROPERTY, PLANT, AND EQUIPMENT

     62   

16.    INVESTMENT PROPERTY

     66   

17.    DEFERRED TAXES

     67   

18.    OTHER FINANCIAL LIABILITIES

     68   

    18.1

 

 Interest-bearing borrowings

     69   

    18.2

 

 Unsecured liabilities

     72   

    18.3

 

 Secured liabilities

     72   

    18.4

 

 Hedged debt

     76   

    18.5

 

 Other information

     76   

 

 

   Page 10   


ENERSIS S.A. AND SUBSIDIARIES    LOGO   

 

 

 

19.     RISK MANAGEMENT POLICY

     76   

     19.1.  Interest rate risk

     77   

     19.2.  Exchange rate risk

     77   

     19.3.  Commodities risk

     77   

     19.4.  Liquidity risk

     78   

     19.5.  Credit risk

     78   

     19.6.  Risk measurement

     79   

20.     FINANCIAL INSTRUMENTS

     80   

     20.1   Financial instruments classified by type and category

     80   

     20.2   Derivative instruments

     81   

     20.3   Fair value hierarchies

     83   

21.     TRADE AND OTHER PAYABLES

     84   

22.     PROVISIONS

     85   

23.     EMPLOYMENT BENEFIT OBLIGATIONS

     86   

     23.1   General information

     86   

     23.2    Details, changes, and presentation in financial statements

     87   

24.     EQUITY

     90   

     24.1   Equity attributable to shareholders of Enersis

     90   

     24.2   Foreign currency translation reserves

     92   

     24.3   Capital management

     92   

     24.4    Restrictions on subsidiaries’ transferring funds to the parent

     92   

     24.5   Other reserves

     92   

     24.6   Non-controlling interests

     93   

25.     REVENUES

     94   

26.     RAW MATERIALS AND CONSUMABLES USED

     95   

27.     EMPLOYEE BENEFITS EXPENSE

     95   

28.     DEPRECIATION, AMORTIZATION, AND IMPAIRMENT LOSSES

     95   

29.     OTHER EXPENSES

     96   

30.     OTHER GAINS (LOSSES)

     96   

31.     FINANCIAL RESULTS

     96   

32.     INCOME TAX

     98   

33.     SEGMENT INFORMATION

     99   

     33.1   Segmentation criteria

     99   

     33.2   Generation, distribution, and others

     100   

     33.3   Countries

     103   

     33.4   Generation and distribution by country

     106   

 

 

   Page 11   


ENERSIS S.A. AND SUBSIDIARIES    LOGO   

 

 

 

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

     112   

    34.1   Direct guarantees

     112   

    34.2   Indirect guarantees

     112   

    34.3   Litigation and arbitration

     113   

    34.4   Financial covenants

     120   

    34.5   Other information

     124   

35.    PERSONNEL FIGURES

     125   

36.    SANCTIONS

     125   

37.    SUBSEQUENT EVENTS

     127   

38.    ENVIRONMENT

     130   

39.     SUMMARIZED FINANCIAL INFORMATION OF PRINCIPAL SUBSIDIARIES AND JOINTLY CONTROLLED ENTITIES

     131   

APPENDIX 1 ENERSIS GROUP COMPANIES

     133   

APPENDIX 2 CHANGES IN THE SCOPE OF CONSOLIDATION

     135   

APPENDIX 3 ENERSIS GROUP ASSOCIATED COMPANIES

     136   

APPENDIX 4 ADDITIONAL INFORMATION ON FINANCIAL DEBT

     137   

APPENDIX 5 ASSETS AND LIABILITIES IN FOREIGN CURRENCIES

     145   

APPENDIX 6 ADDITIONAL INFORMATION, OFICIO CIRCULAR (OFFICIAL BULLETIN) 715 OF FEBRUARY 13, 2012

     147   

APPENDIX 6.1 COMPLEMENTARY INFORMATION ON TRADE RECEIVABLES

     150   

 

 

   Page 12   


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

 

 

 

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).

The Company was initially created in 1981 under the corporate name of Compañía Chilena Metropolitana de Distribución Eléctrica S.A. Later on, the Company changed its by-laws and its name to Enersis S.A. effective August 1, 1988. For tax purposes, the Company operates under Chilean tax identification number 94,271,000-3.

As of September 30, 2012, the Group had 11,093 employees. During 2012, the Group averaged a total of 11,006 employees. See Note 35 for additional information regarding employee distribution by category and geographic location.

The Company’s corporate purpose consists of exploring for, developing, operating, generating, distributing, transmitting, transforming, and/or selling energy in any of its forms, whether in Chile or abroad, 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 sell 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 information technology services, and

 

  (iv)

     Internet-based intermediation business.

The Company’s 2011 consolidated financial statements were approved by the Board of Directors at a meeting held on January 31, 2012. The consolidated financial statements were then submitted to the consideration of a General Shareholders Meeting held on April 26, 2012, which gave its final approval on the consolidated financial statements.

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.

 

 

Page 13        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

 

2.

BASIS OF PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

2.1   Accounting principles

The September 30, 2012 unaudited interim consolidated financial statements of Enersis and its subsidiaries have been prepared in accordance with International Financial Reporting Standards (IFRS), specifically International Accounting Standards (IAS) 34, Interim Financial Reporting, and approved by its Board of Directors at its meeting held on November 6, 2012.

These interim consolidated financial statements present fairly the financial position of Enersis and its subsidiaries as of September 30, 2012 and December 31, 2011, as well as the results of operations, the changes in equity, and the cash flows for the periods ended September 30, 2012 and 2011.

These interim 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).

These interim consolidated financial statements have been prepared from accounting records maintained by the Company and its subsidiaries. Each entity prepares its financial statements according to the accounting principles and standards in force in each country, so the necessary adjustments and reclassifications have been made in the consolidation process in order to present the consolidated financial statements in accordance with IFRS and the interpretations of the IFRS Interpretation Committee (hereinafter IFRIC) and its predecesor Standards Interpretation Committee.

Our results at 30 September 2012 was not significantly affected by seasonal effects.

2.2 New accounting pronouncements

 

  a)

Accounting pronouncements effective from January 1, 2012:

 

Standards, Interpretations, and Amendments

    

Mandatory

application for:

 

Amendment to IFRS 7: Financial Instruments: Disclosures

 

Modifies the disclosure requirements when financial assets are transferred to promote transparency and to facilitate an analysis of the risks may affect the entity’s financial situation.

 

    

 

Annual periods

beginning on or after

July 1, 2011

 

Amendment to IAS 12: Income taxes

 

Provides an exception to the general principles of IAS 12 for investment properties measured using the fair value model contained in IAS 40, “Investment Properties.”

 

    

 

Annual periods

beginning on or after

January 1, 2012

 

The application of these accounting pronouncements has not had any significant effects for the Group.

 

 

Page 14        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

 

 

 

  b)

Accounting principles effective from January 1, 2013:

As of the issuance date of these interim 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 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 agreements

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 venture) by evaluating their rights and obligations. The standard eliminates the possibility of proportional consolidation for joint venture).

 

      

 

Annual periods

beginning on or

after January 1,

2013

 

 

 

IFRS 12: Disclosures of interest held 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 interest affect the entity’s financial situation, financial performance, and cash flows.

 

      

 

Annual periods

beginning on or

after January 1,

2013

 

 

 

IFRS 13: Measurement of fair value

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 measurement 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 associated companies and joint business

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 liabilities.

 

      

 

Annual periods

beginning on or

after January 1,

2013

 

 

 

Page 15        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

 

 

   

 

Standards, Interpretations, and Amendments

 

       

 

Mandatory        

application
for:

 

 

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.

 

 

 

Improvements to the IFRS

 

A series of improvements that are necessary but not urgent and that modify the following standards: IFRS 1, IAS 1, IAS 16, IAS 32 , and IAS 34.

 

      

Annual periods

beginning on or

after January 1,

2013

 

Transition Guide (Amendments to IFRS 10, 11, and 12)

 

These amendments clarify the transition guide for IFRS 10. They also simplify the transition of IFRS 10, IFRS 11, and IFRS 12, limiting the requirements to provide adjusted comparative information to the preceding comparative period only. In addition, for disclosures related to entities with non-consolidated structures, the amendments remove the requirement to present comparative information for periods prior to the first application if IFRS 12.

 

      

 

 

Annual periods

beginning on or

after January 1,

2013

 

The Group is 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 other standards, interpretations, and amendments pending application will not have a significant effect on the consolidated financial statements of Enersis and its subsidiaries.

 

  2.3  

Responsibility for the information given and estimates made

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

In preparing the interim consolidated financial statements, certain 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.

 

 

Page 16        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 raises, etc. (see Notes 3.l.1 and 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 interim consolidated financial statements (see Note 3.o).

Although these estimates have been based on the best information available on the issuance date of these interim consolidated financial statements, future events may occur that would require a change (increase or decrease) to these estimates in subsequent periods. This change would be made prospectively, recognizing the effects of such 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 1 of these interim consolidated financial statements, entitled Enersis Group Companies, describes Enersis’ relationship with each of its subsidiaries and jointly controlled entities.

 

 

Page 17        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

2.4.1   Changes in the scope of consolidation

The process of selling the companies Compañía Americana de Multiservicios (CAM) and Synapsis Servicios y Soluciones Informáticas 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 2012 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 Compañía Distribuidora y Comercializadora de Energía S.A. (Codensa) and in Empresa Generadora de Energía Eléctrica S.A. (Emgesa), 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  Non-consolidated companies 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 3 to these interim 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.

 

 

Page 18        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

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 “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, on January 1, 2004, were 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.

 

 

Page 19        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 7.54% and 10.17%. The amount capitalized for this concept amounted to ThCh$ 21,108,541 and ThCh$ 23,068,441 for the periods ended September 30, 2012 and 2011, respectively.

 

  -

Employee expenses directly related to construction in progress. The amounts capitalized under this concept for the periods ended September 30, 2012 and 2011 were ThCh$ 23,627,678 and ThCh$ 22,450,011, respectively.

 

  -

Future disbursements that the Group will have to make to close their facilities are incorporated into the value of the asset at present value, recording in the accounting the corresponding provision. The Group reviews its 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.

 

 

Page 20        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

 

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

 

 

Page 21        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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    75 years
Hidroeléctrica El Chocón S.A. (Generation)   Argentina   30 years    11 years
Transportadora de Energía S.A. (Transmission)   Argentina   85 years    75 years
Compañía de Transmisión del Mercosur S.A. (Transmission)   Argentina   87 years    75 years
Central Eléctrica Cachoeira Dourada S.A. (Generation)   Brazil   30 years    15 years
Central Generadora Termoeléctrica Fortaleza S.A. (Generation)   Brazil   30 years    19 years
Companhía de Interconexao Energética S.A. (CIEN - Line 1)   Brazil   20 years    8 years
Companhía de Interconexao Energética S.A. CIEN - Line 2)   Brazil   20 years    10 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).

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 required investment, improvement, or replacement made by the Group is calculated as an impairment to Property, Plant, and Equipment as a future contractual cash outflow that is 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.

 

 

Page 22        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 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).

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 September 30, 2012, 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.

 

 

Page 23        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 periods ended on September 30, 2012 and 2011.

Additionally, during the periods ended September 30, 2012 and 2011, employee expenses directly attributable to construction in progress, amounting to ThCh 12,399,742 and ThCh$ 13,214,962, respectively, were capitalized.

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 Energía e Serviços S.A. (*)

(Distribution)

   Brazil    30 years      14 years

Companhia Energética do Ceará S.A. (*)

(Distribution)

   Brazil    30 years      16 years

Concesionaria Túnel El Melón S.A.

(Highway Infrastructure)

   Chile    23 years      4 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).

 

 

Page 24        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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$826,869 and ThCh$1,391,315 for the periods ended of September  30, 2012 and 2011, respectively.

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 market 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.

 

 

Page 25        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

In general, these projections cover the next ten years, estimating cash flows for subsequent years by applying reasonable growth rates which, in no case, are increasing nor exceed the average long-term growth rates for the particular sector and country. At the end of 2011, projections were extrapolated from the following rates:

 

Country

  

 Currency

 

 

2011  

 

    

  Growth Rate  

 

Chile

    Chilean peso   4.2% - 5.3%

Argentina

    Argentine peso   7.0% - 7.9%

Brazil

    Brazilian real   5.0% - 6.0%

Peru

    Peruvian sol   3.2% - 4.3%

Colombia

    Colombian peso   4.4% - 5.2%

These flows are discounted to calculate their current value at a before-tax rate that covers the cost of capital for the business activity and the geographic area in which it is being carried out. The current cost of money and the risk premiums generally used among analysts for the business activity and the geographic zone are taken into account to calculate this value.

The following are the before-tax discount rates applied in 2011, expressed in nominal terms:

 

Country

  

 Currency

  2011
    

 

  Minimum   

 

 

 

   Maximum  

 

Chile

    Chilean peso   8.0%     10.1%

Argentina

    Argentine peso   15.0%     17.1%

Brazil

    Brazilian real   9.5%     11.6%

Peru

    Peruvian sol   7.3%     9.3%

Colombia

    Colombian peso   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.

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

-      In the case of commercial assets, in both our generation and transmission segment and the electricity distribution segment, 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.

 

 

Page 26        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

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 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.

 

 

Page 27        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  -

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 investments with a maturity of three months or less when acquired, readily convertible to cash and which are subject to insignificant risk of changes in value.

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.”

 

 

Page 28        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

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 when taken together they are not being accounted for at fair value. If they are not closely related, they are recorded separately and changes in value are accounted for directly in the comprehensive income statement.

 

 

Page 29        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 assets or liabilities, 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, if it has neither transferred nor retained substantially all the risks and rewards, when it does not retain control over the asset.

Transactions in which the Group retains substantially all the inherent risks and rewards of ownership of the transferred asset, it continues recognizing the transferred asset in its entirety and recognizes a financial liability for the consideration received. Transactions costs are recognized in profit and loss by using the effective interest method (see Note 3.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.

 

 

Page 30        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 interim 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 separate major lines of business that have been sold, or disposed of in another way, or those that may be classified as held for sale, including other assets that are part of the same coordinated sales or disposal plan. In the same way, entities that have been acquired solely in order to be resold are also considered “Discontinued operations”.

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.”

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 under the heading Total Equity – Retained earnings. As of September 30, 2012, there are no treasury shares, and no transactions with treasury shares were made during the 2012 and 2011 fiscal periods.

 

 

Page 31        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.”

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.

 

 

Page 32        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 have been 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 or settled.

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.

 

 

Page 33        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 of 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.

These criteria for recognizing revenues and expenses are applied throughout the Enersis Group’s lines of business.

q)    Earnings per share

Basic earnings per share are calculated by dividing net income attributable to shareholders of Enersis (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 Company held by the Group, if any.

During the periods ended on September 30, 2012 and 2011, the Group did not engage in any transaction of any kind with potential dilutive effects leading to diluted earnings per share that could differ from basic earnings per share.

r)    Dividends

Article 79 of the Chilean Companies Act establishes that, unless unanimously agreed otherwise by the shareholders of all issued shares, listed corporations must distribute a cash dividend to shareholders on 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.

 

 

Page 34        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

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 Enel liability 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 statements

Starting in this fiscal year, Enersis voluntarily modified the presentation of its cash flows from operating activities, changing from the indirect to the direct method. This change was applied retroactively to the presentation of the consolidated cash flow statement for the period ended on September 30, 2011.

The cash flow statement reflects the changes in cash that took place during the period, using the following expressions and corresponding meanings:

 

  -

Cash flows: inflows and outflows of cash or cash equivalents, which are defined as highly liquid investments maturing in less than three months with a low risk of changes in value.

 

  -

Operating activities: the principal revenue-producing activities of the Group and other activities that cannot be considered investing or financing activities.

 

  -

Investment 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.

4.     SECTOR REGULATIONS 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:

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

 

 

Page 35        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

From a physical view point, 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 organized into three business segments: generation, transmission, and distribution, all operating in an interconnected and coordinated manner, and whose main purpose is to supply electrical energy to the market at minimum cost while maintaining the quality and safety service standards required by the electrical regulations. 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.

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.

 

 

Page 36        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

(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 (NCRE). The principal aspect of this law is that at least 5% of generators’ energy sold to its customers should come 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.

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.

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 “Energía 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.

 

 

Page 37        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

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:

General aspects

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.

 

 

Page 38        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 together 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. In 2012 the Study process was initiated for calculating the components of the Distribution Value Added for the next tariff period, namely 2012-2016. On September 3, 2012 Chilectra handed the study in to the CNE; its results count for 1/3 of the value of the new tariffs. The remaining 2/3 of the new tariff values correspond to the contribution made by the study carried out by the CNE.

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 (ORT) 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.

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 March 2012 for Ampla and in April 2012 for Coelce.

The latest ORT revision for Ampla is applicable for the 2009-2013 periods and for Coelce for the 2007-2014 period. Coelce’s ORT for the 2011-2014 period, based on the new tariff methodology for the third round, was applied starting on April 22, 2012 and was calculated retroactively to April 2011. The Resolution requiring the annual readjustment also included the results of the Ordinary Tariff Review.

In Colombia, the Comisión de Regulación de Energía y Gas - CREG established in 2008 a new methodology for calculating the rate of return applicable to compensation for distribution, set a new value for that rate, and issued 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, which will be in effect until October 2013 or until the Commission approves new charges. 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 revision process for the sales charge will be carried out 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) were 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 650 kWh 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 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.

 

 

Page 39        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  -

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. Those over 2,500 kW are required to be unregulated customers.

 

  -

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 may only engage in activities that are complementary to generation-sales and distribution-sales. Generation companies cannot hold an interest of over 25% in a distribution company 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 activity and wish to take an ownership stake in a company in another business activity.

Regarding concentration in a specific sector, in Argentina, there are no specific limits that affect the vertical or horizontal integration of a company. In Chile, while there are regulations on free competition, there are no specific quantitative limits on vertical or horizontal integration. However, the General Law on Electrical Services provides that companies that operate on or have ownership in the Trunk Transmission Systems cannot engage in, either directly or indirectly, activities that are in any way involved in the business of power generation or distribution. In Peru, integrations are subject to authorization if such integration is 5% vertical and 15% horizontal. In Colombia, no company may have a direct or indirect market share of over 25% in electricity sale activities. 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.

 

  -

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.

 

 

Page 40        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 on 26 October, which the Ministry of Energy will use to publish its subtransmission tariff decree. The Decree has not yet been issued; it will be retroactive to January 2011.

 

5.

CASH AND CASH EQUIVALENTS

 

  a)

  The detail of cash and cash equivalents as of September 30, 2012 and December 31, 2011 is as follows:

 

Cash and cash equivalents    Balance at  
     9-30-2012        12-31-2011  
   ThCh$        ThCh$  
       

Cash balances

     2,069,190           1,287,851   

Bank balances

     154,402,364           269,065,858   

Time deposits

     478,277,136           398,152,529   

Other fixed-income instruments

     147,914,112           551,415,030   
     

Total

        782,662,802           1,219,921,268   

Short-term 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:

 

Currency      9-30-2012           12-31-2011     
   ThCh$          ThCh$     

Chilean peso

     161,440,655           535,594,942   

Argentine peso

     20,353,164           27,058,157   

Colombian peso

     160,668,410           268,199,899   

Brazilian real

     354,621,700           278,155,164   

Peruvian sol

     46,662,004           38,902,348   

U.S. dollar

     38,916,869           72,010,758   

Total

        782,662,802           1,219,921,268   

 

 

Page 41        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

 

  c)

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

 

Disposal of subsidiaries      9-30-2012           12-31-2011    
   ThCh$           ThCh$    

Inflow received for disposals in cash and cash equivalents

     -                  31,486,668   

Inflow of cash and cash equivalents in entities disposed of

     -                  (18,824,434

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

     -                  (21,311,336

Total consideration received for disposals (*)

     -                  (8,649,102

(*) See Note 2.4.1.

 

6.

OTHER FINANCIAL ASSETS

The detail of other financial assets as of September 30, 2012 and December 31, 2011 is the following

 

Other financial assets    Balance at  
   Current      Non-current  
     9-30-2012          12-31-2011          9-30-2012          12-31-2011  
   ThCh$        ThCh$        ThCh$        ThCh$  
           

Available-for-sale financial investments – unquoted equity securities or with limited liquidity

     -           -            2,849,968           2,805,803   

Available-for-sale financial investments – quoted equity securities

     -           -            30,314           86,852   

Financial assets held to maturity

     -           -            30,060,707           20,793,960   

Hedging derivatives (*)

     22,205           748,078           34,349,259           12,178,355   

Non-hedging derivatives (**)

     1,449,935           47,504           -              

Other assets

     4,031           143,638           1,574,739           1,490,091   
           

Total

     1,476,171           939,220           68,864,987           37,355,061   

(*) See Note 20.2.a.

(**) See Note 20.2.b.

 

 

Page 42        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

 

7.

TRADE AND OTHER RECEIVABLES

 

  a)

  The detail of trade and other receivables as of September 30, 2012 and December 31, 2011 is as follows:

 

Trade and Other Receivables, Gross      Balance at  
   9-30-2012      12-31-2011  
   Current        Non-current       Current        Non-current   
   ThCh$       ThCh$      ThCh$       ThCh$  
           

Trade and other receivables, gross

     1,000,819,527          475,097,539          1,166,221,729          444,327,960   

Trade receivables, gross

     906,693,023          158,483,052          1,064,989,760          182,387,693   

Other receivables, gross

     94,126,504          316,614,487          101,231,969          261,940,267   
           
Trade and Other Receivables, Net      Balance at  
   9-30-2012      12-31-2011  
   Current        Non-current       Current        Non-current   
   ThCh$       ThCh$      ThCh$       ThCh$  
           

Trade and other receivables, net

     837,818,682          475,095,840          977,602,388          443,328,450   

Trade receivables, net

     749,192,527          158,481,353          877,696,508          181,388,183   

Other receivables, net (1)

     88,626,155          316,614,487          99,905,880          261,940,267   

 (1) Includes mainly accounts receivable from the application of IFRIC 12, “Service Concession Agreements,” for ThCh$ 282,669,338 (ThCh$ 212,947,609 as of December 2011); accounts receivable from personnel for ThCh$ 29,559,171 (ThCh$20,411,550 as of December 2011); accounts receivable from losses due to the earthquake and other indemnities to be received for ThCh$ 22,635,988 (ThCh$ 24,261,059 as of December 2011); and accounts receivable from Atacama Finance for ThCh$ 6,514,337 (ThCh$ 10,859,686 as of December 2011).

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

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

The Group does not have clients to which it has sales representing 10% or more of its operating income in the periods ended September 30, 2012 and 2011.

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

 

 

Page 43        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  b)

As of September 30, 2012 and December 31, 2011, the balance of unimpaired past due trade receivables is as follows:

 

                                 
Trade receivables past due and unpaid but not impaired    Balance at
   9-30-2012     12-31-2011
   ThCh$     ThCh$

Less than three months

     112,673,264      81,387,613

Between three and six months

     18,555,375      38,450,793

Between six and twelve months

     50,199,435      30,144,689

More than twelve months

     79,100,351      114,487,265

Total

     260,528,425           264,470,360

 

  c)

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

 

Trade receivables past due and impaired   Current and
non-current
ThCh$

Balance at January 1, 2011

  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

Increases (decreases) for the year (*)

  22,722,131

Amounts written off

  (7,990,591)

Foreign currency translation differences

  (41,347,847)

Balance at September 30, 2012

  163,002,544

(*) See Note 28 for Impairment of financial assets.

Write-offs for bad debt

Past-due debt is written off once all collection measures and legal proceedings have been exhausted and the debtors’ insolvency has been demonstrated. In our power generation business, this process normally takes at least one year of procedures for the few cases that arise in each country. In our distribution business, considering the differences in each country, the process takes at least six months in Argentina and Brazil, 12 months in Colombia and Peru, and 48 months in Chile. Overall, the risk of bad debt, and therefore the risk of writing off our customers, is limited (see Notes 3.e and 19.5).

d) Additional information:

 

  -

Additional statistical information required under Official Bulletin 715 of February 3, 2012, XBRL Taxonomy: see Appendix 6.

 

  -

Complementary information on Trade Receivables, see Appendix 6.1.

 

8.

BALANCES AND TRANSACTIONS WITH RELATED COMPANIES

Related party transactions are performed at current market conditions.

Transactions between the Company and its subsidiaries and jointly controlled entities have been eliminated on consolidation and are not itemized in this note.

 

 

Page 44        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

Enersis’ controlling shareholder is Endesa S.A., a Spanish corporation which, in turn, is controlled by the Italian corporation Enel S.p.A.

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) Receivables from related companies

 

                            Balance at
                            Current     Non-current

Taxpayer ID  
No.    

(RUT)  

  Company   Country   Nature of
Relationship
  Currency    Description of Transaction   Term of
Transaction
 

9-30-2012

 

ThCh$

   

 12-31-2011

 

 ThCh$

   

 9-30-2012 

 

 ThCh$ 

 

  12-31-2011

 

  ThCh$

                                                        

Foreign

  E E Piura   Peru   Common
Immediate Parent  
  Sol   Other services   Less than 90 days       38,437        208,118      -     -

Foreign

  Endesa Energía S.A.   Spain   Common
Immediate Parent
  CP   Other services   Less than 90 days     30,810        30,857      -     -

Foreign

  Endesa Latinoamérica S.A.   Spain   Related to
Immediate Parent
  US$   Reimbursement for expenses   Less than 90 days     26,165        26,165      -     -

Foreign

  Endesa España   Spain   Related to
Immediate Parent
  US$   Other services   Less than 90 days     4,230        4,230      -     -

96,524,140-K

  Empresa Electrica Panguipulli S.A.   Chile   Common
Immediate Parent
  CH$   Energy sales   Less than 90 days     74        107      -     -

96,880,800-1

  Empresa Electrica Puyehue S.A.   Chile   Common
Immediate Parent
  CH$   Energy sales   Less than 90 days     27        7      -     -

Foreign

  Generalima S.A.   Peru   Common
Immediate Parent
  CH$   Other services   Less than 90 days     23,890        311,013      -     -

Foreign

  Generalima S.A.   Peru   Common
Immediate Parent
  Sol   Other services   Less than 90 days     -        578      -     -

Foreign

  EOSC   Spain   Ultimate
Controlling Party
  CP   Other services   Less than 90 days     26,633        -      -     -

Foreign

  SACME   Argentina       Associate   Ar$   Other services   Less than 90 days     797,042        630,091      -     -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   Ar$   Energy sales   Less than 90 days     9,965,635        2,135,015      -     -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   Ar$   Tolls   Less than 90 days     20,150,793        21,546,570      -     -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   Ar$   Other   Less than 90 days     600,653        158,079      -     -

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$   Energy sales   Less than 90 days     568,173        -      -     -

76,788,080-4

  GNL Quintero S.A.   Chile   Associate   CH$   Dividends and capital reduction   Less than 90 days     -        8,926,072      -     -

76,418,940-k

  GNL Chile S.A.   Chile   Associate   US$   Other services   Less than 90 days     539,781        591,541      -     -

76,418,940-k  

  GNL Chile S.A.   Chile   Associate   CH$   Loans   Less than 90 days     368,606        379,862      -     -

Foreign

  PH Chucas Costa Rica   Costa Rica   Common
Immediate Parent
  CH$   Other services   Less than 90 days     439,158        317,563      -     -
                                                        
    Total                     33,580,107        35,282,592      -     -

 

 

Page 45        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  b) Payables to related companies

 

                            Balance at
                            Current     Non-current

Taxpayer ID  
No.    

(RUT)  

  Company   Country   Nature of
Relationship
    Currency     Description of Transaction   Term of
Transaction
 

9-30-2012

 

ThCh$

   

12-31-2011

 

ThCh$

   

 9-30-2012

 

 ThCh$

   

  12-31-2011

 

  ThCh$

                                               

Foreign

  E E Piura   Peru   Common

Immediate

Parent

  Sol   Other services   Less than 90 days       653,835        995,885        -      -

Foreign

  Endesa Latinoamérica S.A.   Spain   Related to

Immediate

Parent

  Ar$   Dividends   Less than 90 days     109,116        130,841        -      -

Foreign

  Endesa Latinoamérica S.A.   Spain   Related to

Immediate

Parent

  CH$   Dividends   Less than 90 days     48,815,902        69,240,261        -      -

Foreign

  Endesa Latinoamérica S.A.   Spain   Related to

Immediate

Parent

  CP   Dividends   Less than 90 days     34,727,404        27,306,717        -      -

Foreign

  Endesa Latinoamérica S.A.   Spain   Related to

Immediate

Parent

  Real   Dividends   Less than 90 days     3,011,190        -        -      -

Foreign

  Endesa Latinoamérica S.A. (1)   Spain   Related to

Immediate

Parent

  US$   Loans   More than one year     -        1,207,252        -      -

96,524,140-K  

  Empresa Electrica Panguipulli S.A.   Chile   Common

Immediate

Parent

  CH$   Energy purchases   Less than 90 days     181,866        182,599        -      -

96,880,800-1

  Empresa Electrica Puyehue S.A.   Chile   Common

Immediate

Parent

  CH$   Energy purchases   Less than 90 days     13,547        60,659        -      -

Foreign

  SACME   Argentina       Associate   Ar$   Other services   Less than 90 days     83,817        152,402        -      -

96,806,130-5

  Electrogas S.A.   Chile   Associate   CH$   Other services   Less than 90 days     30,869        538,373        -      -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   Ar$   Fuel purchases   Less than 90 days     7,639,947        19,615,744        -      -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   Real   Energy transportation   Less than 90 days     20,551,645        21,546,571        -      -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   Ar$   Other services   Less than 90 days     1,275        3,081        -      -

Foreign

  Endesa Cemsa S.A.   Argentina   Associate   CH$   Other services   Less than 90 days     753        68,039        -      -

76,418,940-k

  GNL Chile S.A.   Chile   Associate   CH$   Gas purchases   Less than 90 days     36,987,220        8,517,317        -      -

Foreign

  Carboex S.A.   Spain   Common

Immediate

Parent

  CH$   Coal purchases   Less than 90 days     521,592        5,586,847        -      -

Foreign

  Endesa Generación   Spain   Common

Immediate

Parent

  CH$   Fuel purchases   Less than 90 days     2,000,680        -        -      -

Foreign

  Central Termica Manuel Belgrano   Argentina   Associate   Ar$   Mercantile Current Acct   Less than 90 days     -        846        -      -

Foreign

  Enel Energy Europe   Italy   Ultimate
Controlling Party  
  CP   Other services   Less than 90 days     121,925        124,977        -      -

Foreign

  Enel Energy Europe   Italy   Ultimate
Controlling Party
  CH$   Other services   Less than 90 days     -        1,613,683        -      -

Foreign

  Enel Energy Europe   Italy   Ultimate
Controlling Party
  Euro   Other services   Less than 90 days     -        13,589        -      -

Foreign

  Enel Energy Europe   Italy   Ultimate
Controlling Party
  Real   Other services   Less than 90 days     37,402        44,705        -      -

Foreign

  Enel Distribuzione   Italy   Ultimate
Controlling Party
  CH$   Other services   Less than 90 days     -        4,782        -      -

Foreign

  Enel Produzione   Italy   Common
Immediate

Parent

  CH$   Other services   Less than 90 days     63,921        -        -      -

Foreign

  Enel Green Power Mexico   Mexico   Common
Immediate

Parent

  CH$   Other services   Less than 90 days     -        222,468        -      -
                                                          
    Total                     155,553,906        157,177,638        -      -

 

  (1)

The balance payable to Endesa Latinoamérica S.A. relates to a loan granted to Companhia Interconexao 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.

 

 

Page 46        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  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 the transaction  

9-30-2012

Total

ThCh$

   

     9-30-2011

     Total

     ThCh$

 
               

Foreign

  

E E Piura

   Peru   

Common

Immediate Parent

  

Other operating income

    161,530        39,646   

Foreign

  

E E Piura

   Peru   

Common

Immediate Parent

  

Energy purchases

    (4,343,985)            (10,214,790)   

Foreign

  

E E Piura

   Peru   

Common

Immediate Parent

  

Other services rendered

    35,439        39,160   

Foreign

  

E E Piura

   Peru   

Common

Immediate Parent

  

Energy sales

    170,287        54,665   

Foreign

  

Endesa Energía S.A.

   Spain   

Common

Immediate Parent

  

Other operating income

    40,601        24,268   

Foreign

  

Endesa Latinoamérica S.A.

   Spain    Immediate Parent   

Other fixed operating expenses

    (15,493)        (4,490)   

Foreign

  

Endesa Servicios

   Spain   

Common

Immediate Parent

  

Other services rendered

    -        20,345   

Foreign

  

Endesa Servicios

   Spain   

Common

Immediate Parent

  

Other fixed operating expenses

    -        (117,384)   

Foreign

  

Endesa Servicios

   Spain   

Common

Immediate Parent

  

Other operating income

    -        75,041   

Foreign

  

Endesa Generación

   Spain   

Common

Immediate Parent

  

Fuel consumption

    (15,128,681)        -   

Foreign

  

Endesa Trading

   Spain   

Common

Immediate Parent

  

Fuel consumption

    (705,859)        -   

Foreign

  

Generalima S.A.

   Peru   

Common

Immediate Parent

  

Other services rendered

    23,890        248,806   

76,418,940-k

  

GNL Chile S.A.

   Chile    Associate   

Gas consumption

        (112,614,683)        (98,465,857)   

76,418,940-k

  

GNL Chile S.A.

   Chile    Associate   

Gas transportation

    (25,579,742)        (20,294,384)   

76,418,940-k

  

GNL Chile S.A.

   Chile    Associate   

Other services rendered

    220,493        29,319   

76,418,940-k

  

GNL Chile S.A.

   Chile    Associate   

Other financial income

    14,277        -   

76,788,080-4

  

GNL Quintero S.A.

   Chile    Associate   

Energy sales

    683,962        103,432   

76,788,080-4

  

GNL Quintero S.A.

   Chile    Associate   

Other services rendered

    482,954        -   

96,976,600-0

  

Gestión Social S.A. (*)

   Chile    Related to Director       

Other services rendered

    50,116        (36,565)   

78,488,290-k

  

Tironi y Asociados S.A. (*)

   Chile    Related to Director   

Other services rendered

    2,475        (32,714)   

Foreign

  

SACME

   Argentina    Associate   

Outsourced services

    (839,149)        (667,663)   

96,880,800-1

  

Empresa Eléctrica Puyehue S.A.

   Chile   

Common

Immediate Parent

  

Energy purchases

    (730,478)        (2,097,122)   

96,880,800-2

  

Empresa Eléctrica Puyehue S.A.

   Chile   

Common

Immediate Parent

  

Energy sales

    7,200        32,721   

96,524,140-K

  

Empresa Eléctrica Panguipulli S.A.

   Chile   

Common

Immediate Parent

  

Energy purchases

    (1,469,098)        (3,053,653)   

96,524,140-K

  

Empresa Eléctrica Panguipulli S.A.

   Chile   

Common

Immediate Parent

  

Energy sales

    77,742        4,460   

Foreign

  

Enel Distribuzione

   Italy   

Ultimate

Controlling Party

  

Other fixed operating expenses

    (97,053)        -   

Foreign

  

Enel Energy Europe

   Italy   

Ultimate

Controlling Party

  

Other fixed operating expenses

    (88,428)        -   

96,806,130-5

  

Electrogas S.A.

   Chile    Associate   

Gas tolls

    (1,500,907)        (2,181,796)   

96,806,130-5

  

Electrogas S.A.

   Chile    Associate   

Fuel consumption

    (576,766)        -   

Foreign

  

Carboex S.A.

   Spain   

Common

Immediate Parent

  

Fuel consumption

    (16,708,358)        (17,803,256)   

Foreign

  

Central Térmica Manuel Belgrano

   Argentina    Associate   

Other financial income

    -        284,898   

Foreign

  

Central Térmica San Martin

   Argentina    Associate   

Other financial income

    -        209,727   

Foreign

  

Endesa Cemsa S.A.

   Argentina    Associate   

Energy purchases

    (2,674,732)        (12,070)   

Foreign

  

Endesa Cemsa S.A.

   Argentina    Associate   

Electricity tolls

    (4,437)        -   

Foreign

  

Endesa Cemsa S.A.

   Argentina    Associate   

Other services rendered

    2,671,924        875   

Foreign

  

Endesa Cemsa S.A.

   Argentina    Associate   

Other fixed operating expenses

    (328,296)        -   

Foreign

  

EOSC

   Spain   

Ultimate

Controlling Party

  

Other operating income

    39,075        -   

Foreign

  

ENEL Green Power Mexico

   México   

Common

Immediate Parent

  

Other services rendered

    -        19,214   

Foreign

  

PH Chucas Costa Rica

   Costa Rica   

Common

Immediate Parent

  

Other services rendered

    439,159        87,656   

Foreign

  

Endesa Distribución Eléctrica

   Spain   

Common

Immediate Parent

  

Other fixed operating expenses

    (6,133)        -   

76,583,350-7  

  

Konecta Chile S.A.

   Chile    Associate   

Other services rendered

    -        1,287   
               
           

Total

    (178,291,154)        (153,706,224)   

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

(*) Companies with a connection to Enersis Director Eugenio Tironi Barrios.

 

 

Page 47        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

As of September 30, 2012, there is no balance pending payment to Sociedad Gestión Social S.A. At the end of the 2011 fiscal year, there was a balance payable of ThCh$ 4,119.

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.

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 Enersis). 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 ended December 31, 2012.

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.

 

 

Page 48        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 shareholders of Enersis). Also each member will be paid a monthly compensation, one part in a fixed monthly fee and another part dependent on meetings attended.

This remuneration is broken down as follows:

-    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 ended December 31, 2012.

The following tables show details of the compensation paid to the members of the Board of Directors as of September 30, 2012 and 2011.

 

Taxpayer ID        
No. (RUT)
   Name         Position        For the Period ended September 30, 2012  
        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 - September 2012     79,710        -        -        -   

Foreign

  

Andrea Brentan (1)

   Vice Chairman       January - September 2012     -        -        -        -   

48,070,966-7

  

Rafael Miranda Robredo

   Director   January - September 2012     39,855        -        -        -   

5,719,922-9

  

Leonidas Vial Echeverría

   Director   January - September 2012     40,262        -        11,773        -   

6,429,250-1

  

Rafael Fernández Morandé

   Director   January - September 2012     40,669        -        12,181        -   

4,132,185-7

  

Hernán Somerville Senn

   Director   January - September 2012     40,669        -        12,181        -   

5,715,860-3

  

Eugenio Tironi Barrios

   Director   January - September 2012     39,855        -        -        -   
               
   TOTAL     281,020        -        36,135        -   
               

Taxpayer ID

No. (RUT)

   Name    Position   For the Period ended September 30, 2011  
        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 - September 2011     57,817        -            -          -   

48,070,966-7

  

Rafael Miranda Robredo

   Director   January - September 2011     28,134        -            -          -   

5,719,922-9

  

Leonidas Vial Echeverría

   Director   January - September 2011     28,909        -            7,729        1,559   

6,429,250-1

  

Rafael Fernández Morandé

   Director   January - September 2011     28,909        -            7,729        1,951   

4,132,185-7

  

Hernán Somerville Senn

   Director   January - September 2011     28,909        -            7,729        1,951   

5,715,860-3

  

Eugenio Tironi Barrios

   Director   January - September 2011     28,909        -            -        -   
               
   TOTAL     201,587        -            23,187        5,461   

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

 

  c)

Guarantees established by the Company in favor of the Directors

No guarantees have been given to the Directors.

 

 

Page 49        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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   Deputy Chief Executive Officer

7,984,912-K  

  Eduardo Escaffi Johnson (1)   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  

  Alba Marina Urrea Gómez   Internal Audit Officer

7,006,337-9  

  Francisco Silva Bafalluy   General Services Officer

11,470,853-4  

  Juan Pablo Larraín Medina   Communications Officer

23,014,537-7  

  Carlos Niño Forero   Human Resources and Organization Officer

7,706,387-0  

  Eduardo Lopez Miller   Procurement Officer

6,973,465-0  

  Domingo Valdés Prieto   General Counsel

(1) Mr. Eduardo Escaffi Johnson took over as Chief Financial Officer on September 1, 2012, replacing Mr. Alfredo Ergas S., who resigned on August 27, 2012.

Compensation received by key management personnel is the following:

 

     Balance at
     9-30-2012    9-30-2011
   ThCh$    ThCh$
     

Compensation

   2,030,682      1,977,778

Short-term benefits for employees

   926,134      672,814

Other long-term benefits

   481,658      116,778
     

Total

   3,438,474      2,767,370

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.

 

 

Page 50        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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, until the 2011 fiscal year, certain key Enersis personnel benefited 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.

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.

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.

 

 

Page 51        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 (2011).

Using the accounting criterion described in Note 3.s, Enersis simultaneously recognized a personnel expense and an equity increase for 1,614 (2011). This amount corresponds to the accrued value during the period in which key personnel involved in this plan provided services to Enersis.

 

9.

INVENTORIES

The detail of inventories as of September 30, 2012 and December 31, 2011 is as follows:

 

Classes of inventories    Balance at  
   9-30-2012      12-31-2011  
   ThCh$      ThCh$  
     

Goods

     7,144,900         2,575,623   

Supplies for production

     53,583,925         35,893,349   

Other inventories (*)

     39,113,601         39,456,572   
     

Total

         99,842,426             77,925,544   
     

  Detail of other inventories

                 

(*) Other inventories

     39,113,601         39,456,572   

Supplies for projects and spare parts

     27,387,453         26,562,119   

Electric supplies

     11,726,148         12,894,453   

There are no inventories pledged as security for liabilities.

For the Period ended September 30, 2012, the figure for raw materials and supplies recognized as an expense was ThCh$602,100,613 (ThCh$595,644,374 at September 30, 2011). See Note 26.

As of September 30, 2012 and December 31, 2011, no inventories have been written down.

 

 

Page 52        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

 

10.

TAX RECEIVABLES AND PAYABLES

The detail of current tax receivables as of September 30, 2012 and December 31, 2011 is as follows:

 

Tax Receivables    Balance at
   9-30-2012      12-31-2011
   ThCh$    ThCh$
     

Monthly provisional tax payments

   67,940,570      84,429,230

VAT tax credit

   49,302,878      39,192,265

Tax credit for absorbed profits

   1,602,453      8,067,408

Tax credit for training expenses

   196,898      7,040

Other

   16,169,351      10,131,741
     

Total

   135,212,150      141,827,684

The detail of current tax payables as of September 30, 2012 and December 31, 2011 is as follows:

 

Tax Payables    Balance at
   9-30-2012      12-31-2011
   ThCh$    ThCh$
     

Income tax payable

   76,961,620      110,516,971

VAT tax charge

   30,530,801      45,054,989

Stamp taxes

   -             136

Other

   54,617,532      80,281,146
     

Total

   162,109,953      235,853,242

 

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 (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. Furthermore, 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

 

 

Page 53        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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.

 

 

Page 54        


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012.

(In thousands of Chilean pesos)

   LOGO

 

 

 

12.

INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD AND JOINTLY CONTROLLED COMPANIES

 

  12.1 Investments accounted for using the equity method

 

  a.    The following tables present the changes in shareholders’ equity of the Group’s equity method investments during the third quarter of 2012 and the 2011 fiscal year:

 

 

RUT

  Changes in Investments in
Associates
  Country   Currency   Ownership
Interest
 

Balance at

1-1-2012
ThCh$

    Share of
Profit (Loss)
ThCh$
    Dividends
Declared
ThCh$
    Foreign
Currency
Translation
ThCh$
   

Other
Comprehensive
Income

ThCh$

   

Balance at

9-30-2012
ThCh$

    Negative
Equity
Provision
   

Balance at

9-30-2012

 
                                                                 

96,806,130-5

 

Electrogas S.A. (1)

  Chile   U.S.
dollar
  42.50%     9,733,400        3,373,374        (3,588,468)        (897,378)        565,362        9,186,290        -        9,186,290   

76,788,080-4

 

GNL Quintero S.A.

  Chile   U.S.
dollar
  20.00%     -        4,046,794        (2,755,918)        763,377        (37,695)        2,016,558        (2,016,558)        -   

76,418,940-k

 

GNL Chile S.A.

  Chile   U.S.
dollar
  33.33%     -        310,253        -        (10,197)        (6,657)        293,399        -        293,399   

Foreign

 

Endesa Cemsa S.A.

  Argentina   Argentine

peso

  45.00%     3,428,480        26,041        -        (571,388)        (32)        2,883,101        -        2,883,101   

Foreign

 

Sacme S.A.

  Argentina   Argentine

peso

  50.00%     31,382        (2,319)        -        (4,940)        -        24,123        -        24,123   
                TOTAL     13,193,262        7,754,143        (6,344,386)        (720,526)        520,978        14,403,471        (2,016,558)        12,386,913   
                       
                       
     Changes in Investments in
Associates
  Country   Currency   Ownership
Interest
 

Balance at

1-1-2011
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
   

Balance at

12-31-2011

 
                                                                 

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   

 

  (1)

On November 16, 2011, Electrogas S.A. merged with Inversiones Electrogas S.A.

 

 

Page 55


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  b.

As of September 30, 2012 and December 31, 2011 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 September 30, 2012 and December 31, 2011.

 

Investments with

significant influence

   September 30, 2012
   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%  

51,251,239

     862,126         45,706,475         -         2,742,073         (2,684,204)      

57,869

GNL Quintero S.A.

   20.00%  

66,615,166

     539,757,259         27,878,687         612,780,108         77,076,287         (56,842,315)      

20,233,972

Electrogas S.A.

   42.50%  

3,712,488

     38,771,063         7,053,363         13,815,389         14,167,295         (6,229,969)      

7,937,326

                      

Investments with

significant influence

   December 31, 2011
   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

Appendix 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.

 

 

Page 56


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 September 30, 2012 and December 31, 2011.

 

    

September 30, 2012

 

 
    

 Ownership 

interest %

 

 Current 

assets

ThCh$

   

 Non-current 

assets

ThCh$

   

Current

 liabilities 

ThCh$

   

 Non-current 

liabilities

ThCh$

   

 Revenues 

ThCh$

   

 Expenses 

ThCh$

   

 

 Profit 

(loss)

ThCh$

 

 

Hidroaysen S.A.

  51.00%     9,185,556          121,494,429            3,555,676          799,016        -        (2,622,123)        (2,622,123)     

Transmisora Eléctrica de 

Quillota Ltda.

  50.00%     2,787,787          10,067,005          369,049        1,052,599          1,712,849        (1,012,195)        700,654   

Gas Atacama S.A.

  50.00%     95,640,374            278,164,948            48,334,840            41,051,799            90,227,949          (63,594,896)         26,633,053       

Distribuidora Eléctrica de 

Cundinamarca S.A.

  48.99%     21,352,377            99,205,932          25,440,758            33,476,752            56,121,177          (50,668,628)         5,452,549     
                                               
    

 

December 31, 2011

 

 
    

 Ownership 

interest %

 

 Current 

assets

ThCh$

   

 Non-current 

assets

ThCh$

   

Current

 liabilities 

ThCh$

   

 Non-current 

liabilities

ThCh$

   

 Revenues 

ThCh$

   

 Expenses 

ThCh$

   

 

 Profit 

(loss)

ThCh$

 

 

Hidroaysen 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   

Gas Atacama 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.

  48.99%     19,310,231            95,221,154            21,878,731        35,202,359        67,811,590        (61,233,568     6,578,022   

 

 

Page 57


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

13.

INTANGIBLE ASSETS OTHER THAN GOODWILL

Intangible assets as of September 30, 2012 and December 31, 2011 are detailed as follows:

 

Intangible Assets, Net   

9-30-2012

ThCh$

    

12-31-2011

ThCh$

    

     

Intangible assets, net

     1,146,093,735       1,467,398,214

Easements and water rights

     33,251,584       33,716,526

Concessions (1) (*)

     1,055,421,064       1,369,031,940

Development costs

     9,766,292       10,282,488

Patents, registered trademarks, and other rights

     1,563,221       2,363,933

Computer software

     43,239,476       48,745,282

Other identifiable intangible assets

     2,852,098       3,258,045

    

     
Intangible Assets, Gross   

9-30-2012

ThCh$

    

12-31-2011

ThCh$

    

             

Intangible Assets, Gross

         2,140,930,699           2,361,625,560

Easements and water rights

     40,937,807       40,322,337

Concessions

     1,909,984,946       2,145,097,304

Development costs

     18,067,264       17,698,378

Patents, registered trademarks, and other rights

     9,212,031       9,237,477

Computer software

     150,553,311       139,315,361

Other identifiable intangible assets

     12,175,340       9,954,703

    

             
Accumulated Amortization and Impairment, Total    9-30-2012
ThCh$
     12-31-2011
ThCh$

    

             

Accumulated Amortization and Impairment, Total

     (994,836,964)       (894,227,346)

Easements and water rights

     (7,686,223)       (6,605,811)

Concessions

     (854,563,882)       (776,065,364)

Development costs

     (8,300,972)       (7,415,890)

Patents, registered trademarks, and other rights

     (7,648,810)       (6,873,544)

Computer software

     (107,313,835)       (90,570,079)

Other identifiable intangible assets

     (9,323,242)       (6,696,658)

 

 

Page 58


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

(1) The detail of concessions is the following:

 

Concession Holder     Country     Term of
  concession  
  Period to
  expiration  
 

9-30-2012

ThCh$

   

12-31-2011

ThCh$

 

    

         

Concesionaria Túnel el Melon S.A. (Highway infrastructure)

  Chile   23 years    5 years     10,023,084        12,152,979   

Ampla Energía e Servicios S.A. (Distribution)

  Brazil   30 years    15 years     594,607,642        733,283,981   

Compañía Energética do Ceara S.A. (Distribution)

  Brazil   30 years    16 years     450,790,338        623,594,980   

    

         
      TOTAL     1,055,421,064        1,369,031,940   

(*) See Note 3.d.1

During the third quarter of 2012, the Brazilian regulatory agency changed the period in which it pays incentives for investments made in assets in electricity distribution concessions, which has resulted in a ThCh$111,326,667 decrease in the value of intangible assets recorded for the concession. This decrease has been offset by a similar increase in payments receivable, as this change gives rise to a higher amount that can be recovered as payment for investments made, which will be amortized at the end of the concession period (see Note 7.a.1).

The reconciliation of the carrying amounts of intangible assets during the third quarter of 2012 and the 2011 fiscal year is as follows:

Period ended September 30, 2012

 

Changes in Intangible Assets    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 

  ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$

    

             

Opening balance at 1-1-2012

 

10,282,488 

 

33,716,526 

 

1,369,031,940 

 

2,363,933 

 

48,745,282 

 

3,258,045 

 

1,467,398,214

Changes in identifiable intangible assets

                           

Additions

 

1,472,806 

 

413,337 

 

107,943,964 

 

280,392 

 

4,935,497 

 

25,357 

 

115,071,353

Disposals

 

(757,359) 

 

(5,016) 

 

(1,589,394) 

 

(1) 

 

 

 

(2,351,770)

Amortization (*)

 

(1,094,589) 

 

(491,420) 

 

(58,388,062) 

 

(937,201) 

 

(8,182,837) 

 

(360,403) 

 

(69,454,512)

Foreign currency translation differences

 

(187,469) 

 

(492,536) 

 

(212,835,645) 

 

(27,272) 

 

(4,030,507) 

 

(44,990) 

 

(217,618,419)

Other increases (decreases)

 

50,415 

 

110,693 

 

(148,741,739) 

 

(116,630) 

 

1,772,041 

 

(25,911) 

 

(146,951,131)

Total changes in identifiable intangible assets

 

(516,196) 

 

(464,942) 

 

(313,610,876) 

 

(800,712) 

 

(5,505,806) 

 

(405,947) 

 

(321,304,479)

    

             
Closing balance in identifiable intangible assets
at 9-30-2012
 

9,766,292 

 

33,251,584 

 

1,055,421,064 

 

1,563,221 

 

43,239,476 

 

2,852,098 

 

1,146,093,735

 

Year ended December 31, 2011

 

 
Changes in Intangible Assets   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
  ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$

    

             

Opening balance at 1-1-2011

 

8,741,017 

 

31,698,726 

 

1,360,183,077 

 

2,872,877 

 

44,247,169 

 

4,843,539 

 

1,452,586,405

Changes 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 changes 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.

 

 

Page 59


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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 September 30, 2012 (see Note 3.e).

As of September 30, 2012 and December 31, 2011, the Company does not have significant intangible assets with an indefinite useful life.

 

14.

GOODWILL

The following table shows goodwill by the Cash-Generating Unit or group of Cash-Generating Units to which it belongs and changes as of September 30, 2012 and December 31, 2011:

 

Company   

Opening

balance

1-1-2011

ThCh$

    

Impairment

loss

recorded in
Statement

of Income

    

Foreign

currency

translation

ThCh$

    

Closing

balance

12-31-2011

ThCh$

    

Transfers

from

mergers

    

Foreign

currency

translation

ThCh$

    

Closing

balance

9-30-2012

ThCh$

 
Empresa Distribuidora Sur S.A. (*)      8,713,277          (8,931,451)          218,174                                    
Ampla Energia e Serviços S.A.      239,730,987                  (3,207,683)          236,523,304                  (38,639,378)          197,883,926    
Investluz S.A.      121,789,611                  (1,629,587)          120,160,024                  (19,629,814)          100,530,210    
Empresa Eléctrica de Colina Ltda.      2,240,478                          2,240,478                          2,240,478    
Compañía Distribuidora y Comercializadora de Energía S.A.      10,536,443                  1,053,186          11,589,629                  (214,825)          11,374,804    
Empresa Eléctrica Pangue S.A. (***)      3,139,337                          3,139,337          (3,139,337)                    
Endesa Costanera S.A. (**)      5,315,282          (5,448,372)          133,090                                    
Hidroeléctrica el Chocón S.A.      12,509,433                  313,227          12,822,660                  (2,129,051)          10,693,609    
Compañía Eléctrica San Isidro S.A. (***)      1,516,768                          1,516,768          3,139,337                  4,656,105    
Empresa de Energía de Cundinamarca S.A.      7,348,467                  734,527          8,082,994                  (149,826)          7,933,168    
Empresa de Distribución Eléctrica de Lima Norte S.A.A.      38,505,616                  6,005,693          44,511,309                  (2,484,957)          42,026,352    
Cachoeira Dourada S.A.      87,903,465                  (1,176,179)          86,727,286                  (14,168,110)          72,559,176    
Edegel S.A.A      72,931,068                  10,848,527          83,779,595                  (4,677,208)          79,102,387    
Emgesa S.A. E.S.P.      4,673,418                  467,264          5,140,682                  (96,302)          5,044,380    
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.      11,453                  1,786          13,239                  (739)          12,500    
                    

Total

     1,477,021,924          (14,379,823)          13,762,025          1,476,404,126                  (82,190,210)          1,394,213,916    

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 September 30, 2012 and December 31, 2011 (see Note 3.e).

(*) See Note 15.d) viii

(**) See Note 34.5

(***) Empresa Eléctrica Pangue S.A. was merged with Compañía Eléctrica San Isidro S.A. on May 2, 2012; it is the latter company that legally continues to exist.

The origin of the goodwill is detailed below:

1.- Ampla Energia e Serviços S.A.

On November 20, 1996, Enersis S.A. and Chilectra S.A., together with Endesa S.A. and Electricidad de Portugal, acquired a controlling stake in the company Cerj S.A. (now Ampla de Energía) of Rio de Janeiro in Brazil. Enersis S.A. and Chilectra S.A. together bought 42% of the total shares in an international public bidding process held by the Brazilian government.

Enersis S.A. and Chilectra S.A. also bought an additional 18.5% on December 31, 2000, so that they then held a total 60.5% stake, directly and indirectly.

 

 

Page 60


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

2.- Compañía Energética Do Ceará S.A. (Coelce)

Between 1998 and 1999, Enersis S.A. and Chilectra S.A., together with Endesa S.A., acquired the company Compañía de Distribución Eléctrica del Estado de Ceará (Coelce) in northeast Brazil in an international public bidding process held by the Brazilian government.

3.- Empresa Eléctrica de Colina Ltda.

On September 30, 1996, Chilectra S.A. acquired 100% of the company Empresa Eléctrica de Colina Ltda. from the investment company Saint Thomas S.A., which is neither directly nor indirectly related to Chilectra S.A.

4.- Compañía Distribuidora y Comercializadora de Energía S.A. (Codensa S.A.)

On October 23, 1997, Enersis S.A. and Chilectra S.A., together with Endesa S.A., acquired 48.5% of Colombiana Codensa S.A., a company that distributes electricity in Santa Fé de Bogotá in Colombia. The purchase took place through an international public bidding process held by the Colombian government.

5.- Empresa Eléctrica Pangue S.A.

On July 12, 2002, Endesa Chile acquired 2.51% of the shares of Empresa Eléctrica Pangue S.A. through a put option held by the minority shareholder Internacional Finance Corporation (IFC)

6.- Hidroeléctrica el Chocón S.A.

On August 31, 1993, Endesa Chile acquired 59% of Hidroeléctrica El Chocón in an international public bidding process held by the Argentine government.

7.- Compañía Eléctrica San Isidro S.A.

On August 11, 2005, Endesa Chile bought the shares of the company Inversiones Lo Venecia Ltda., whose only asset was a 25% interest in the company San Isidro S.A. (minority shareholder purchase).

8.- Empresa de Energía de Cundinamarca S.A.

On March 31, 2009, the company Distribuidora de Energía de Cundinamarca S.A. (DECA), a company jointly controlled by Empresa Eléctrica de Bogotá (51.003%) and our subsidiary Codensa S.A. (48.997%), acquired 82.34% of Empresa de Energía de Cundinamarca in a public bidding process held by the Colombian government.

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

On October 15, 2009 in a transaction on the Lima Stock Exchange, Enersis S.A. purchased an additional 24% interest in Empresa de Distribución Eléctrica de Lima Norte S.A.A. (Edelnor).

10.- Cachoeira Dourada S.A.

On September 5, 1997, our subsidiary Endesa Chile acquired 79% of the company Cachoeira Dourada S.A. in the state of Goias in a public bidding process held by the Brazilian government.

11.- Edegel S.A.A.

On October 9, 2009, in a transaction on the Lima Stock Exchange in Peru, our subsidiary Endesa Chile acquired an additional 29.3974% interest in Edegel S.A.A.

12.- Emgesa S.A. E.S.P.

On October 23, 1997, our subsidiary Endesa Chile, together with Endesa S.A., bought 48.5% of Emgesa S.A.E.S.P. in Colombia. The purchase was made in an international public bidding process held by the Colombian government.

 

 

Page 61


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

13.- Chilectra S.A.

In November 2000, Enersis S.A. purchased an additional 25.4% interest in the subsidiary Chilectra S.A. through a purchasing power of attorney in a public bidding process, reaching a 99.99% stake in the company.

14.- Empresa Nacional de Electricidad S.A.

On May 11, 1999, Enersis S.A. acquired an additional 35% in Endesa Chile in a public bidding process on the Santiago Stock Exchange and by buying shares in the U.S. (30% and 5%, respectively), reaching a 60% interest in the generation company.

 

15.

PROPERTY, PLANT, AND EQUIPMENT

Property, plant, and equipment as of September 30, 2012 and December 31, 2011 are as follows:

 

Classes of Property, Plant, and Equipment, Net    9-30-2012     12-31-2011  
   ThCh$     ThCh$  
    

Property, Plant, and Equipment, Net

     7,085,450,855        7,242,731,006   

Construction in progress

     733,954,856        1,072,203,347   

Land

     103,215,360        103,166,702   

Buildings

     97,756,020        103,542,090   

Plant and equipment

     6,058,611,550        5,864,732,615   

Fixtures and fittings

     66,758,038        71,886,276   

Other

     25,155,031        27,199,976   
    
Classes of Property, Plant, and Equipment, Gross    9-30-2012     12-31-2011  
   ThCh$     ThCh$  
    

Property, Plant, and Equipment, Gross

     12,462,607,503        12,611,068,947   

Construction in progress

     733,954,856        1,072,203,347   

Land

     103,215,360        103,166,702   

Buildings

     174,523,233        181,206,892   

Plant and equipment

     11,220,443,960        11,016,684,462   

Fixtures and fittings

     198,132,482        203,946,217   

Other

     32,337,612        33,861,327   
    
Classes of Accumulated Depreciation and Impairment, Property, Plant, and Equipment    9-30-2012     12-31-2011  
   ThCh$     ThCh$  
    
Accumulated Depreciation and Impairment, Property, Plant, and Equipment, Total      (5,377,156,648     (5,368,337,941

Buildings

     (76,767,213     (77,664,802

Plant and equipment

     (5,161,832,410     (5,151,951,847

Fixtures and Fittings

     (131,374,444     (132,059,941

Other

     (7,182,581     (6,661,351

 

 

Page 62


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

The detail of property, plant, and equipment during the third quarter of 2012 and the 2011 fiscal year is as follows:

 

Changes in 2012   

Construction in

Progress

ThCh$

    

Land

ThCh$

    

Buildings,

Net

ThCh$

    

Plant and

Equipment,

Net

ThCh$

    

Other Property,

Plant, and

Equipment, Net

ThCh$

    

Property,

Plant, and

Equipment,

Net

ThCh$

    

Property, Plant,

and Equipment,

Net

ThCh$

 
Opening balance at January 1, 2012      1,072,203,347          103,166,702          103,542,090          5,864,732,615          71,886,276          27,199,976          7,242,731,006    

LOGO

  Additions      339,189,450          56,033          56,020          13,996,273          4,727,331                  358,025,107    
  Disposals      (7,977)          (28,464)          3,464          (516,458)          (237,149)                  (786,584)    
  Depreciation expense (*)                      (3,353,063)          (239,394,979)          (18,465,484)          (723,606)          (261,937,132)    
  Foreign currency translation differences      (31,041,701)          (1,950,962)          (7,210,914)          (220,073,264)          (5,634,380)          (387,653)          (266,298,874)    
  Other increases (decreases)      (646,388,263)          1,972,051          4,718,423          639,867,363          14,481,444          (933,686)          13,717,332    
  Total changes      (338,248,491)          48,658          (5,786,070)          193,878,935          (5,128,238)          (2,044,945)          (157,280,151)    
Closing balance at September 30, 2012      733,954,856          103,215,360          97,756,020          6,058,611,550          66,758,038          25,155,031          7,085,450,855    

    

 
Changes in 2011   

Construction in

Progress

    

    

ThCh$

    

Land

    

    

    

ThCh$

    

Buildings, Net

    

    

    

ThCh$

    

Plant and

Equipment,

Net

    

ThCh$

    

Other

Property,

Plant, and

Equipment,

Net

ThCh$

    

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    

LOGO

  Additions      512,145,923          601,827          560,334          26,297,088          8,744,381          228          548,349,781    
  Disposals      (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 loss.

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.

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

b)    Finance leases

As of September 30, 2012 and December 31, 2011, property, plant and equipment includes ThCh$125,532,463 and ThCh$137,092,811 respectively, in leased assets classified as finance leases.

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

 

      9-30-2012    12-31-2011
      Gross
ThCh$
   Interest
ThCh$
   Present
Value
ThCh$
   Gross
ThCh$
   Interest
ThCh$
   Present
Value
ThCh$

Less than one year

       12,840,894           1,883,703           10,957,191           15,954,189           2,145,937           13,808,252   

From one to five years

       41,202,118           4,069,422           37,132,696           39,105,238           5,827,660           33,277,578   

More than Five Years

       13,322,818           2,183,071           11,139,747           27,619,488           2,457,926           25,161,562   

Total

       67,365,830           8,136,196           59,229,634           82,678,915           10,431,523           72,247,392   

 

 

Page 63


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Leasing assets primarily relate to:

1.     Endesa Chile S.A.: 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.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 June 30, 2012.

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 September 30, 2012 and 2011 include ThCh$13,208,770 and ThCh$13,300,615, respectively, corresponding to accrual during these periods of operating lease contracts for material assets in operation.

As of September 30, 2012 and December 31, 2011, the total future lease payments under those contracts are as follows:

 

     

9-30-2012  

ThCh$  

    

12-31-2011  

ThCh$  

 

Less than one year

     15,551,115           7,690,811     

From one to five years

     32,303,730           21,347,042     

More than Five Years

     32,568,793           41,634,563     

Total

     80,423,638           70,672,416     

d)     Other information

i)     As of September 30, 2012 and December 31, 2011, the Group had contractual commitments for the acquisition of property, plant and equipment amounting to ThCh$212,869,523 and ThCh$179,872,981, respectively.

ii)     As of September 30, 2012 and December 31, 2011, the Group had property, plant and equipment pledged as security for liabilities in the amount of ThCh$281,809,824 and ThCh$328,844,716, 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.

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.

 

 

Page 64


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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, 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 Companhia De Interconexão 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 Companhía de Interconexao Energética, S.A. (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 reported. (see Note 3a).

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 (IRT) 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.

 

 

Page 65


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

16.

INVESTMENT PROPERTY

The detail of the composition of, and changes in, investment property during the third quarter of 2012 and the 2011 fiscal year is as follows:

 

Investment Properties    ThCh$
  
Opening balance January 1, 2011    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 
Balance at December 31, 2011    38,055,889 
Additions    825,184 
Disposals    (531,108)
Depreciation expense    (18,022)
Closing balance investment properties September 30, 2012    38,331,943 

(*) 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 September 30, 2012, the market value of these properties had not changed significantly.

The selling price of investment properties disposed of in the 2012 period and the 2011 fiscal year was ThCh$2,577,975 and ThCh$2,330,179, respectively.

The amounts recognized in profit or loss during the 2012 and 2011 periods 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.

 

 

Page 66


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

17.

DEFERRED TAXES

 

  a.

The deferred taxes recognized by temporary differences as of September 30, 2012 and December 31, 2011 are as follows:

 

    Deferred Tax Assets     Deferred Tax Liabilities  
Temporary Differences         9-30-2012                 12-31-2011                 9-30-2012                 12-31-2011        
  ThCh$     ThCh$     ThCh$     ThCh$  

Deferred tax relating to depreciations

    90,097,787          87,992,490          467,045,117          455,205,366   

Deferred tax relating to amortizations

    -          -          6,624,665          6,082,237   

Deferred tax relating to accruals

    10,708,712          12,161,705          13,091,658          5,034,474   

Deferred tax relating to provisions

    103,014,292          86,876,561          619,757          4,431,328   

Deferred tax relating to foreign exchange contracts

    3,634,834          31,195,995          1,583,930          107,097   

Deferred tax relating to post-employment benefit obligations

    46,112,660          38,807,414          2,284,825          5,074,020   

Deferred tax relating to revaluations of financial instruments

    49,957,681          37,813,186          6,472,329          880,379   

Deferred tax relating to tax losses

    81,964,241          22,117,495          -          -   

Deferred tax relating to other items

    60,126,489          62,973,782          50,172,136          31,623,354   

Total Deferred Taxes

    445,616,696          379,938,628          547,894,417          508,438,255   

 

  b.

The following table presents the changes in deferred taxes in the Consolidated Statement of Financial Position for the 2012 period and the 2011 fiscal year:

 

Changes in Deferred Taxes        Assets    
ThCh$
        Liabilities    
ThCh$
     

Balance at January 1, 2011

     452,634,364          555,923,578       

Increase (decrease) in profit or loss

     (48,785,847)         (26,492,538)      

Increase (decrease) in 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       

Increase (decrease) in profit or loss

     91,837,628          53,891,987       

Increase (decrease) in Comprehensive Income

     (703,139)         4,007,585       

Foreign currency translation

     (35,982,380)         (28,670,272)      

Other increase (decrease)

     10,525,959          10,226,862       

Balance at September 30, 2012

     445,616,696          547,894,417       

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 September 30, 2012 and December 31, 2011, the Group has not recognized deferred tax assets related to tax losses totaling ThCh$43,505,221 and ThCh$39,313,993, 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$2,142,657,526 as of September 30, 2012 (ThCh$ 2,204,931,942 as of December 31, 2011).

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.

 

 

Page 67


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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

 

     September 30, 2012      September 30, 2011  

Effects of Deferred Tax on the

Components of Other

Comprehensive Income

   Amount
Before Tax
     Income Tax
Expense
(Benefit)
     Amount
After Tax
     Amount
Before Tax
     Income Tax
Expense
(Benefit)
     Amount
After Tax
 
   ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$  
                 

Available-for sale financial assets

     (315)         (8)         (323)         (2,642)         449          (2,193)   

Cash flow hedge

     61,063,092          (13,352,141)         47,710,951          (101,141,362)         20,417,589          (80,723,773)   

Foreign currency translation

     (438,560,586)         -                 (438,560,586)         243,429,400          -                 243,429,400    

Actuarial income on defined-benefit pension plans

     178,754          52,128          230,882          (1,491,871)         428,493          (1,063,378)   
                 
Income tax related to components of other income and expenses debited or credited to Equity      (377,319,055)         (13,300,021)         (390,619,076)         140,793,525          20,846,531          161,640,056    

 

18.

OTHER FINANCIAL LIABILITIES

The balance of other financial liabilities as of September 30, 2012 and December 31, 2011 is as follows:

 

Other financial liabilities    September 30, 2012      December 31, 2011  
   Current          Non-current          Current          Non-current  
   ThCh$          ThCh$          ThCh$          ThCh$  
           

Interest-bearing loans

           635,233,795         2,600,198,581           661,974,731         3,049,197,963   

Hedging derivatives (*)

     4,647,013         237,887,616         6,200,643         212,913,735   

Non-hedging derivatives (**)

     136,810         -         807,105         -   

Obligation for Túnel El Melón concession

     2,933,402         9,367,003         2,207,755         9,243,595   

Other financial liabilities

     -         -         892,104         -   
           

Total

     642,951,020         2,847,453,200         672,082,338         3,271,355,293   

(*) See Note 20.2.a.

(**) See Note 20.2.b.

 

 

Page 68


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  18.1

Interest-bearing borrowings

The detail of current and non-current interest-bearing borrowings as of September 30, 2012 and December 31, 2011 is as follows:

 

Classes of Loans that Accrue  

Interest

 

Balance at September 30,

2012

 

Balance at December 31,

2011

 

Current

ThCh$

 

Non-current

ThCh$

 

Current

ThCh$

 

Non-current

ThCh$

         

Bank loans

  127,033,115    325,286,591    278,455,859    316,103,001

Unsecured obligations

  352,070,509    2,078,834,779    242,785,757    2,439,913,903

Secured obligations

  9,853,075    9,097,204    10,660,476    9,635,108

Finance leases

  10,957,191    48,272,443    13,808,252    58,439,140

Other loans

  135,319,905    138,707,564    116,264,387    225,106,811

    

       
 

Total

         635,233,795           2,600,198,581           661,974,731           3,049,197,963

Bank loans by currency and contractual maturity as of September 30, 2012 and December 31, 2011 are as follows:

-Summary of Bank Loans by currency and contractual maturity

 

                      Current     Non-current
                   Maturity           Maturity       

 

Country

 

 

Currency

  Nominal
Rate
   

Secured/  

Unsecured  

 

One to
Three
Months

ThCh$

   

Three to
Twelve
Months

ThCh$

   

Total

Current

at
9-30-2012

ThCh$

   

One to
Three
Years

ThCh$

   

Three to

Five

Years

ThCh$

   

More

than

Five

Years

ThCh$

   

Total

Non-

current at

9-30-2012

                               ThCh$
                                                                  

Chile

  US$     1.90   Unsecured       874,083        683,378        1,557,461        96,653,228        387,561        -              97,040,789 

Chile

  Ch$     6.30   Unsecured       5,038        -                5,038        -                -                -              -        

Peru

  US$     3.55   Unsecured       2,553,754        1,994,755        4,548,509        5,899,180        25,279,499        12,015,798      43,194,477 

Peru

  Sol     5.16   Unsecured       8,921,301        -                8,921,301        -                1,819,441        20,013,848      21,833,289 

Argentina

  US$     8.42   Unsecured       1,701,836        9,559,577        11,261,413        8,728,848        -                -              8,728,848 

Argentina

  Ar$     20.60   Unsecured       26,511,976        22,691,250        49,203,226        25,167,689        -                -              25,167,689 

Colombia

  CP     9.10   Unsecured       3,513,427        -                3,513,427        -                80,067,155        -              80,067,155 

Brazil

  US$     7.81   Unsecured       2,883,158        3,551,576        6,434,734        13,046,395        9,103,440        3,831,384      25,981,219 

Brazil

  Real     9.06   Unsecured       36,933,381        4,654,625        41,588,006        23,273,125        -                -              23,273,125 
                   
      Total     83,897,954        43,135,161        127,033,115        172,768,465        116,657,096        35,861,030      325,286,591 
                   
                      Current     Non-current
                   Maturity           Maturity       

 

Country  

 

 

Currency  

  Nominal
Rate
   

Secured/

Unsecured

 

One to
Three
Months

ThCh$

   

Three to
Twelve
Months

ThCh$

   

Total

Current

at
12-31-2011

ThCh$

   

One to
Three
Years

ThCh$

   

Three to

Five

Years

ThCh$

   

More

than

Five

Years

ThCh$

   

Total

Non-

current at

12-31-2011

                               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

  Sol     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

  CP     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

  Real     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 

The fair value of current and non-current bank borrowings totaled ThCh$438,228,895 at September 30, 2012 and ThCh$582,919,972 at December 31, 2011.

 

 

 

Page 69


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

- Identification of Bank Borrowings by Company

 

Taxpayer ID
No.(RUT)
  Company       Country       ID  No.
Financial
Institution
  Financial Institution       Country         Currency       Effective  
Interest
Rate
      Nominal    
Interest
Rate
  Type of
   Amorti-  
zation
  09-2012   12-2011
                    Current ThCh$   Non-current ThCh$   Current ThCh$   Non-current ThCh$
                   

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

 

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   Unibanco   Brazil   Real   10.27%   10.29%  

Semi-

annually

  642,235   -   642,235   -   -   -   -   26,242   1,479,891   1,506,133   -   -   -   -

Foreign

  Ampla   Brazil   Foreign   Brasdesco   Brazil   Real   10.10%   5.92%  

Semi-

annually

  730,809   4,654,625   5,385,434   -   -   -   -   6,481,458   7,048,955   13,530,413   5,563,500   -   -   5,563,500

Foreign

  Ampla   Brazil   Foreign   Banco do Brasil   Brazil   Real   9.93%   9.77%   At maturity   1,964,994   -   1,964,994   23,273,125   -   -   23,273,125   275,812   -   275,812   27,817,501   -   -   27,817,501

Foreign

  Ampla   Brazil   Foreign   Banco HSBC   Brazil   Real   9.91%   6.35%  

Semi-

annually

  8,971,217   -   8,971,217   -   -   -   -   176,118   20,863,126   21,039,244   -   -   -   -

Foreign

  Ampla   Brazil   Foreign   Banco Itaú   Brazil   Real   10.12%   10.20%  

Semi-

annually

  794,194   -   794,194   -   -   -   -   1,694   1,856,820   1,858,514   -   -   -   -

Foreign

  Ampla   Brazil   Foreign   Banco Alfa   Brazil   Real   10.23%   10.27%  

Semi-

annually

  -   -   -   -   -   -   -   2,211,773   12,517,876   14,729,649   -   -   -   -

Foreign

  CGTF Fortaleza   Brazil   Foreign   IFC - A   Brazil   US$   7.96%   8.06%  

Semi-

annually

  1,118,483   1,159,236   2,277,719   5,074,997   5,856,068   1,599,761   12,530,826   -   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$   3.03%   3.03%  

Semi-

annually

  1,764,675   2,392,340   4,157,015   7,971,398   2,170,906   -   10,142,304   -   3,399,025   3,399,025   8,502,839   4,712,630   -   13,215,469

Foreign

  CGTF Fortaleza   Brazil   Foreign   IFC - C   Brazil   US$   12.06%   12.35%  

Semi-

annually

  -   -   -   -   1,076,466   2,231,623   3,308,089   -   -   -   -   770,778   2,881,965   3,652,743

96,800,570-7    

  Chilectra S.A.   Chile   -   Credit Lines   Chile   Ch$   6.60%   6.60%   Other   1,046   -   1,046   -   -   -   -   -   -   -   -   -   -   -

79,913,810-7    

  Inmobiliaria Velasco S.A.   Chile   -   Credit Lines   Chile   Ch$           At maturity   -   -   -   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Chinango   Peru   Foreign   Banco Continental   Peru   Sol   3.85%   3.80%   Quarterly   1,459,025   -   1,459,025   -   -   -   -   3,068   1,541,618   1,544,686   -   -   -   -

Foreign

  Chinango   Peru   Foreign   Banco Scotiabank   Peru   US$   4.24%   4.19%   Quarterly   63,935   293,068   357,003   1,172,273   1,172,273   12,015,798   14,360,344   71,315   -   71,315   1,127,370   1,288,422   13,689,484   16,105,276

Foreign

  Compañía Distribuidora y Comercializ. de Energía S.A.   Colombia   Foreign   Banco Agrario   Colombia   CP   6.27%   6.11%   At maturity   -   -   -   -   -   -   -   262,107   -   262,107   -   -   -   -

Foreign

  Companhía de Interconexao Energética S.A.   Brazil   Foreign   Santander   Brazil   Real   11.61%   11.80%  

Semi-

annually

  23,829,932   -   23,829,932   -   -   -   -   -   55,688,134   55,688,134   -   -   -   -

Foreign

  Edegel   Peru   Foreign   Banco de Crédito   Peru   US$   3.51%   3.47%   Quarterly   1,708,131   1,701,687   3,409,818   -   -   -   -   1,890,464   5,610,961   7,501,425   1,870,361   -   -   1,870,361

Foreign

  Edegel   Peru   Foreign   Banco Continental   Peru   US$   2.99%   2.96%   Quarterly   519,983   -   519,983   -   -   -   -   392,849   1,357,201   1,750,050   -   -   -   -

Foreign

  Edegel   Peru   Foreign   Banco Continental   Peru   US$   3.64%   3.59%   Quarterly   261,705   -   261,705   4,726,907   24,107,226   -   28,834,133   -   -   -   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

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   19,309   -   19,309   -   -   2,729,161   2,729,161   18,741   -   18,741   -   -   2,890,532   2,890,532

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   19,309   -   19,309   -   -   2,729,161   2,729,161   18,741   -   18,741   -   -   2,890,532   2,890,532

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   9,399   -   9,399   -   -   2,365,273   2,365,273   8,847   -   8,847   -   -   2,505,128   2,505,128

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   7,724   -   7,724   -   -   1,091,664   1,091,664   7,497   -   7,497   -   -   1,156,213   1,156,213

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   32,182   -   32,182   -   -   4,548,602   4,548,602   31,235   -   31,235   -   -   4,817,554   4,817,554

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   19,309   -   19,309   -   -   2,729,161   2,729,161   18,741   -   18,741   -   -   2,890,532   2,890,532

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   45,729   -   45,729   -   -   3,820,826   3,820,826   44,826   -   44,826   -   -   4,046,745   4,046,745

Foreign

  Edelnor   Peru   Foreign   Banco de Interbank   Peru   Sol   6.90%   6.73%   Quarterly   25,126   -   25,126   -   1,819,441   -   1,819,441   26,612   -   26,612   -   -   1,927,022   1,927,022

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   4.56%   4.48%   Quarterly   2,732,205   -   2,732,205   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   4.56%   4.48%   Quarterly   4,551,984   -   4,551,984   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edelnor   Peru   Foreign   Banco Continental   Peru   Sol   5.43%   5.32%   Quarterly   -   -   -   -   -   -   -   132,120   -   132,120   -   -   7,708,094   7,708,094

Foreign

  Edesur S.A.   Argentina   Foreign   Banco de la Ciudad de Buenos Aires   Argentina   Ar$   21.72%   19.81%   Quarterly   107,082   -   107,082   7,046,383   -   -   7,046,383   186,005   -   186,005   8,449,285   -   -   8,449,285

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Provincia de Buenos Aires   Argentina   Ar$   16.65%   15.50%   Monthly   9,832   -   9,832   1,006,626   -   -   1,006,626   -   -   -   1,207,041   -   -   1,207,041

Foreign

  Edesur S.A.   Argentina   Foreign   Standard Bank   Argentina   Ar$   22.83%   21.10%   Monthly   10,479   1,811,927   1,822,406   1,207,952   -   -   1,207,952   -   -   -   3,621,124   -   -   3,621,124

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.27%   19.76%   Monthly   57,235   1,006,626   1,063,861   1,509,939   -   -   1,509,939   4,834,533   -   4,834,533   2,414,082   -   -   2,414,082

Foreign

  Edesur S.A.   Argentina   Foreign   BBVA   Argentina   Ar$   19.55%   18.00%   Monthly   604,870   -   604,870   -   -   -   -   42,370   2,414,082   2,456,452   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   BBVA   Argentina   Ar$   21.55%   20.00%  

Semi-

annually

  -   -   -   -   -   -   -   617,884   -   617,884   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.27%   19.76%   Quarterly   45,785   805,300   851,085   1,207,950   -   -   1,207,950   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.26%   19.75%   Quarterly   22,875   402,650   425,525   603,975   -   -   603,975   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   21.94%   20.00%   Monthly   617,872   603,976   1,221,848   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Itaú   Argentina   Ar$   21.52%   19.65%   Quarterly   25,741   -   25,741   2,516,566   -   -   2,516,566   -   -   -   3,017,603   -   -   3,017,603

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Galicia   Argentina   Ar$   21.94%   20.00%   Monthly   807,618   603,976   1,411,594   -   -   -   -   1,260,656   2,414,082   3,674,738   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Macro   Argentina   Ar$   23.67%   21.44%   Monthly   20,105   2,013,252   2,033,357   -   -   -   -   -   -   -   2,414,082   -   -   2,414,082

Foreign

  Edesur S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   21.94%   20.00%   Monthly   588,323   583,843   1,172,166   -   -   -   -   282,930   1,750,209   2,033,139   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   24.06%   21.75%   Monthly   8,656   2,421,087   2,429,743   -   -   -   -   311,088   1,810,562   2,121,650   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   24.03%   21.00%   Monthly   228,303   4,409,022   4,637,325   -   -   -   -   -   -   -   4,224,644   -   -   4,224,644

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Frances   Argentina   Ar$   18.55%   17.75%   Monthly   542,720   -   542,720   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Supervielle   Argentina   Ar$   22.39%   20.35%   Monthly   356,553   -   356,553   -   -   -   -   852,036   -   852,036   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Comafi   Argentina   Ar$   25.07%   22.50%   Monthly   332,372   -   332,372   -   -   -   -   1,192,058   -   1,192,058   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   US$   6.24%   6.24%   Monthly   200,984   -   200,984   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Emgesa   Colombia   Foreign   Bancolombia   Colombia   CP   9.53%   9.31%   At maturity   794,868   -   794,868   -   17,968,120   -   17,968,120   -   21,177,566   21,177,566   -   -   -   -

Foreign

  Emgesa   Colombia   Foreign   Bancolombia   Colombia   CP   8.30%   8.47%   At maturity   233,884   -   233,884   -   5,932,582   -   5,932,582   -   6,430,876   6,430,876   -   -   -   -

Foreign

  Emgesa   Colombia   Foreign   BBVA Colombia   Colombia   CP   9.53%   9.31%   At maturity   2,148,419   -   2,148,419   -   48,565,324   -   48,565,324   -   23,478,356   23,478,356   -   -   -   -

Foreign

  Emgesa   Colombia   Foreign   AV VILLAS   Colombia   CP   9.53%   9.31%   At maturity   336,256   -   336,256   -   7,601,129   -   7,601,129   -   -   -   -   -   -   -

Foreign

  Emgesa   Colombia   Foreign   Banco Santander   Colombia   CP   8.15%   7.91%   Annually   -   -   -   -   -   -   -   -   26,730,428   26,730,428   -   -   -   -

Foreign

  Emgesa   Colombia   Foreign   Banco Davivienda   Colombia   CP   8.15%   7.91%   Annually   -   -   -   -   -   -   -   -   8,977,569   8,977,569   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Supervielle   Argentina   Ar$   20.75%   20.75%   At maturity   1,418,089   -   1,418,089   -   -   -   -   2,566,218   -   2,566,218   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   22.00%   22.00%   At maturity   1,127,201   -   1,127,201   -   -   -   -   1,898,686   -   1,898,686   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Nación Argentina   Argentina   Ar$   18.85%   18.85%   At maturity   660,867   1,702,606   2,363,473   1,016,722   -   -   1,016,722   3,555,128   -   3,555,128   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   17.00%   17.00%   At maturity   4,715,708   -   4,715,708   -   -   -   -   6,393,434   -   6,393,434   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Ciudad   Argentina   Ar$   18.64%   18.64%   At maturity   508,711   -   508,711   -   -   -   -   978,500   -   978,500   -   -   -   -

 

 

Page 70


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

- Identification of Bank Borrowings by Company, continued

 

Taxpayer ID
No.(RUT)
  Company       Country       ID  No.
Financial
Institution
  Financial Institution       Country         Currency       Effective  
Interest
Rate
      Nominal    
Interest
Rate
  Type of
  Amorti-  
zation
  09-2012     12-2011  
                    Current ThCh$     Non-current ThCh$     Current ThCh$     Non-current ThCh$  
                     

 

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

  

  

   

 

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 S.A.

 

Argentina

 

Foreign

  Banco Standard  

Argentina  

  Ar$   21.00%   21.00%   At maturity       1,578,275        -        1,578,275        -        -        -        -        2,509,954        -        2,509,954        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Foreign

  Banco Itau  

Argentina

  Ar$   23.75%   23.75%   At maturity     3,680,735        -        3,680,735        -        -        -        -        3,529,419        -        3,529,419        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Foreign

  Banco Galicia  

Argentina

  Ar$   18.75%   18.75%   At maturity     1,436,786        -        1,436,786        -        -        -        -        5,167,489        -        5,167,489        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Foreign

  Banco Provincia de Buenos Aires  

Argentina

  Ar$   18.09%   18.09%   At maturity     309,168        -        309,168        -        -        -        -        368,366        -        368,366        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Foreign

  Credit Suisse International  

Argentina

  US$   11.45%   11.45%   Quarterly     -        5,195,161        5,195,161        -        -        -        -        44,820        -        44,820        5,195,104        -        -        5,195,104   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Foreign

  Banco Macro  

Argentina

  Ar$   14.00%   16.00%   At maturity     -        -        -        -        -        -        -        368,142        -        368,142        -        -        -        -   

91,081,000-6  

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  B.N.P. Paribas  

USA

  US$   6.32%   5.98%  

Semi-

annually

    856,238        -        856,238        1,550,243        387,561        -        1,937,804        50,233        849,448        899,681        1,698,896        849,449        -        2,548,345   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  Export Development Corporation Loan  

USA

  US$   1.83%   1.73%   Semi-annually     -        683,378        683,378        678,299        -        -        678,299        -        758,262        758,262        1,486,682        -        -        1,486,682   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  Banco Bilbao Viscera Argentaria S.A.NY  

USA

  US$   1.72%   1.12%   At maturity     17,845        -        17,845        27,855,282        -        -        27,855,282        34,267        -        34,267        30,494,018        -        -        30,494,018   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  Bankia S.A. Miami Branch.  

USA

  US$   1.72%   1.12%   At maturity     -        -        -        23,606,171        -        -        23,606,171        -        -        -        -        -        -        -   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  Banco Santander C.H. SA Chile  

USA

  US$   1.72%   1.12%   At maturity     -        -        -        15,580,073        -        -        15,580,073        -        -        -        17,055,976        -        -        17,055,976   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  Banco Español de crédito S.A. N.Y.B.  

USA

  US$   1.72%   1.12%   At maturity     -        -        -        11,803,086        -        -        11,803,086        -        -        -        12,921,194        -        -        12,921,194   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  The Bank of Tokyo-Mitsubishi, Ltd.  

USA

  US$   1.72%   1.12%   At maturity     -        -        -        15,580,074        -        -        15,580,074        -        -        -        17,055,976        -        -        17,055,976   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

  Caja Madrid, Caja Madrid Miami Agency  

USA

  US$   1.83%   Libor+0,75     At maturity     -        -        -        -        -        -        -        -        -        -        26,312,836        -        -        26,312,836   

91,081,000-6

 

Endesa S.A. (Chile)

 

Chile

 

97.004.000-5  

  Banco Santander Chile (Linea Crédito)  

Chile

  Ch$   6.00%   6.00%   At maturity     584        -        584        -        -        -        -        -        -        -        -        -        -        -   

94,271,00-3

 

Enersis S.A.

 

Chile

 

97.004.000-5

  Banco Santander Chile  

Chile

  Ch$   2.10%   2.10%   At maturity     3,408        -        3,408        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Deutsche Bank  

Argentina

  US$   8.39%   8.14%   Quarterly     750,424        2,182,208        2,932,632        4,364,426        -        -        4,364,426        40,734        3,197,006        3,237,740        6,393,999        799,242        -        7,193,241   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Standard Bank  

Argentina

  US$   8.39%   8.14%   Quarterly     375,214        1,091,104        1,466,318        2,182,209        -        -        2,182,209        40,677        3,196,970        3,237,647        6,393,999        799,242        -        7,193,241   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Itau  

Argentina

  US$   8.39%   8.14%   Quarterly     375,214        1,091,104        1,466,318        2,182,213        -        -        2,182,213        -        -        -        -        -                -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Itau- Syndicated I  

Argentina

  Ar$   25.42%   23.31%   Semi-annually     652,469        -        652,469        -        -        -        -        25,858        1,545,012        1,570,870        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Standard Bank - Syndicated I  

Argentina

  Ar$   25.42%   23.31%   Semi-annually     509,740        -        509,740        -        -        -        -        20,196        1,207,041        1,227,237        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Santander - Syndicated I  

Argentina

  Ar$   25.42%   23.31%   Semi-annually     652,469        -        652,469        -        -        -        -        25,859        1,545,012        1,570,871        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Hipotecario - Syndicated I  

Argentina

  Ar$   25.42%   23.31%   Semi-annually     428,182        -        428,182        -        -        -        -        16,968        1,013,914        1,030,882        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Galicia - Syndicated I  

Argentina

  Ar$   25.42%   23.31%   Semi-annually     203,895        -        203,895        -        -        -        -        8,077        482,816        490,893        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Itau - Syndicated II  

Argentina

  Ar$   25.09%   22.60%   Semi-annually     252,238        207,550        459,788        427,682        -        -        427,682        82,953        497,792        580,745        761,701        -        -        761,701   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Standard Bank -Syndicated II  

Argentina

  Ar$   25.09%   22.60%   Semi-annually     555,102        456,757        1,011,859        941,195        -        -        941,195        283,419        1,095,492        1,378,911        4,090,481        603,521        -        4,694,002   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Santander -Syndicated II  

Argentina

  Ar$   25.09%   22.60%   Semi-annually     403,759        332,226        735,985        684,588        -        -        684,588        132,688        796,817        929,505        1,219,258        -        -        1,219,258   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Hipotecario - Syndicated II  

Argentina

  Ar$   25.09%   22.60%   Semi-annually     201,791        166,040        367,831        342,143        -        -        342,143        66,315        398,233        464,548        609,361        -        -        609,361   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Galicia - Syndicated II  

Argentina

  Ar$   25.09%   22.60%   Semi-annually     201,791        166,040        367,831        342,143        -        -        342,143        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Ciudad -Syndicated II  

Argentina

  Ar$   25.09%   22.60%   Semi-annually     161,645        133,013        294,658        274,069        -        -        274,069        53,063        318,657        371,720        487,596        -        -        487,596   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Galicia - Syndicated III  

Argentina

  Ar$   25.35%   22.81%   Semi-annually     63,129        1,006,626        1,069,755        1,509,939        -        -        1,509,939        167,311        398,233        565,544        3,023,611        603,521        -        3,627,132   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Itau - Syndicated III  

Argentina

  Ar$   25.35%   22.81%   Semi-annually     63,129        1,006,626        1,069,755        1,509,939        -        -        1,509,939        100,996        -        100,996        2,414,203        603,521        -        3,017,724   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Standard Bank - Syndicated III  

Argentina

  Ar$   25.35%   22.81%   Semi-annually     63,129        1,006,626        1,069,755        1,509,939        -        -        1,509,939        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Santander - Syndicated III  

Argentina

  Ar$   25.35%   22.81%   Semi-annually     63,129        1,006,626        1,069,755        1,509,939        -        -        1,509,939        100,996        -        100,996        2,414,203        603,521        -        3,017,724   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Macro  

Argentina

  Ar$   18.81%   18.00%   At maturity     2,043,037        -        2,043,037        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Santander Río  

Argentina

  Ar$   20.40%   19.00%   At maturity     168,688        -        168,688        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Foreign

  Banco Hipotecario  

Argentina

  Ar$   26.11%   23.43%   At maturity     2,693        838,855        841,548        -        -        -        -        -        -        -        -        -        -        -   
                                             
                  Total       83,897,954        43,135,161        127,033,115        172,768,465        116,657,096        35,861,030        325,286,591        50.310.586        228.145.273        278.455.859        216.963.871        35,796,092        63,343,038        316,103,001   

Appendix No. 4, letter a), presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the bank loans detailed above.

 

 

Page 71


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  18.2

Unsecured Liabilities

The detail of Unsecured Liabilities by currency and maturity as of September 30, 2012 and December 31, 2011 is as follows:

- Summary of Unsecured Liabilities by currency and maturity

 

Country    Currency        Annual
Nominal
Rate
   

Secured/    

Unsecured    

   Current      Non-current  
           Maturity     

Total

Current at

9-30-2012

     Maturity     

Total Non-current

at

9-30-2012

 
           One to
Three
Months
     Three to
Twelve
Months
        One to Three
Years
     Three to Five
Years
     More than
Five Years
    
           ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$  

    

                                                                                

Chile

   US$          8.10   Unsecured          2,927,416         198,004,054         200,931,470         267,704,221         121,831,639         143,327,745         532,863,605   

Chile

   CH$          5.56   Unsecured          10,597,779         2,349,469         12,947,248         14,166,477         14,994,471         290,295,689         319,456,637   

Peru

   US$          6.97   Unsecured          158,512         279,152         437,664         7,598,497         9,453,816         18,040,714         35,093,027   

Peru

   Sol          6.86   Unsecured          4,512,798         37,987,180         42,499,978         64,327,198         20,959,957         47,305,461         132,592,616   

Colombia

   CP          9.35   Unsecured          20,961,931         21,001,221         41,963,152         210,710,502         185,042,822         350,867,646         746,620,970   

Brazil

   Real          10.50   Unsecured          39,071,822         14,219,175         53,290,997         51,541,040         150,580,011         110,086,873         312,207,924   
                            
        Total      78,230,258         273,840,251         352,070,509         616,047,935         502,862,716         959,924,128         2,078,834,779   

 

Country    Currency        Annual
Nominal
Rate
   

Secured/    

Unsecured    

   Current      Non-current  
           Maturity     

Total

Current at
12-31-

2011

     Maturity     

Total Non-

current at

12-31-2011

 
           One to Three
Months
     Three to
Twelve
Months
        One to Three
Years
     Three to Five
Years
     More than
Five Years
    
           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

   Sol          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

   CP          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

   Real          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   

 

  18.3

Secured Liabilities

The detail of Secured Liabilities by currency and maturity as of September 30, 2012 and December 31, 2011 is as follows:

- Summary of Secured Liabilities by currency and maturity

 

Country    Currency        Annual
Nominal
Rate
   

Secured/    

Unsecured    

   Current      Non-current  
           Maturity      Total
Current at
9-30-2012
     Maturity     

Total Non-
current at

9-30-2012

 
           Unspecified    One to
Three
Months
     Three to
Twelve
Months
        One to
Three Years
     Three to
Five
Years
     More than
Five Years
    
           ThCh$    ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$  

    

                                                                                     

Peru

   US$      6.15   Secured               9,663,966         -                 9,663,966         -                 -                 -                 -           

Peru

   Sol      6.41   Secured               130,771         58,338         189,109         9,097,204         -                 -                 9,097,204   
                               
        Total           9,794,737         58,338         9,853,075         9,097,204         -                 -                 9,097,204   

 

Country    Currency        Annual
Nominal
Rate
   

Secured/    

Unsecured    

   Current      Non-current  
           Maturity      Total
Current at
12-31-2011
     Maturity     

Total Non-
current at

12-31-2010

 
           Unspecified    One to
Three
Months
     Three to
Twelve
Months
        One to
Three Years
     Three to
Five Years
     More than
Five Years
    
           ThCh$    ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$  

    

                                                                                     

Peru

   US$      6.15   Secured           -                 10,463,994         10,463,994         -                 -                 -                 -           

Peru

   Sol      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   

The fair value of current and non-current secured and unsecured liabilities totaled ThCh$2,783,648,938 and ThCh$3,209,731,363 as of September 30, 2012 and December 31, 2011, respectively.

 

 

Page 72


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

- Secured and Unsecured Liabilities by Company

 

Taxpayer ID  No.(RUT)   Company   Country     ID No. Financial
  Institution  
  Financial Institution   Country       Currency    

  Effective  
Interest

Rate

 

  Nominal  

Interest

Rate

 

Secured/

Unsecured

  09-2012     12-2011  
                    Current ThCh$     Non-current ThCh$     Current ThCh$     Non-current ThCh$  
                    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
    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   US$   6.15%   6.06%   Secured     9,663,966        -        9,663,966        -        -        -        -        -        10,463,994        10,463,994        -        -        -        -   

Foreign

  Chinango   Peru   Foreign   Banco Continental   Peru   Sol   6.57%   6.47%   Secured     130,771        -        130,771        4,548,602                        4,548,602        -        60,596        60,596        4,817,554        -        -        4,817,554   

Foreign

  Chinango   Peru   Foreign   Banco Continental   Peru   Sol   6.25%   6.16%   Secured     -        58,338        58,338        4,548,602                        4,548,602        135,886        -        135,886        4,817,554        -        -        4,817,554   
                                                 
                            Total Secured Bonds     9,794,737        58,338        9,853,075        9,097,204        -        -        9,097,204        135,886        10,524,590        10,660,476        9,635,108        -        -        9,635,108   
                                             

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st Series   Brazil   Real   9.84%   9.93%   Unsecured     27,238,512        -        27,238,512        -        -        -        -        160,282        32,081,924        32,242,206        -        -        -        -   

Foreign

  Ampla   Brazil   Foreign   Bonds, 2nd Series   Brazil   Real   13.19%   13.36%   Unsecured     2,397,206        -        2,397,206        24,463,684        12,231,842        -        36,695,526        164,014        -        164,014        -        32,546,476        -        32,546,476   

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st Series   Brazil   Real   9.94%   10.03%   Unsecured     707,639        -        707,639        13,120,204        13,614,778        -        26,734,982        147,518        -        147,518        27,931,549        14,103,489        -        42,035,038   

Foreign

  Ampla   Brazil   Foreign   Bonds, 2nd Series   Brazil   Real   12.93%   13.79%   Unsecured     1,021,227        -        1,021,227        -        30,152,999        15,076,500        45,229,499        1,941,239        -        1,941,239        -        17,199,885        34,700,328        51,900,213   

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st Series   Brazil   Real   8.66%   8.85%   Unsecured     594,026        -        594,026        -        23,273,125        -        23,273,125        -        -        -        -        -        -        -   

Foreign

  Ampla   Brazil   Foreign   Bonds, 2nd Series   Brazil   Real   9.79%   10.09%   Unsecured     1,218,815        -        1,218,815        -        23,161,268        46,885,274        70,046,542        -        -        -        -        -        -        -   

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st Series   Brazil   Real   10.13%   10.17%   Unsecured     -        -        -        -        -        -        -        2,610,374        51,462,513        54,072,887        -        -        -        -   

Foreign

  Codensa   Colombia     Foreign   B8   Colombia     CP   9.65%   9.32%   Unsecured     334,635        -        334,635        65,628,816        -        -        65,628,816        390,407        -        390,407        66,868,280        -        -        66,868,280   

Foreign

  Codensa   Colombia   Foreign   B102   Colombia   CP   8.57%   8.31%   Unsecured     383,165        -        383,165        -        102,350,514        -        102,350,514        456,111        -        456,111        -        -        104,210,669        104,210,669   

Foreign

  Codensa   Colombia   Foreign   B502   Colombia   CP   6.81%   6.93%   Unsecured     -        -        -        -        -        -        -        30,623        9,019,194        9,049,817        -        -        -        -   

Foreign

  Codensa   Colombia   Foreign   B503   Colombia   CP   8.17%   7.93%   Unsecured     92,653        -        92,653        22,445,055        -        -        22,445,055        115,603        -        115,603        22,868,952        -        -        22,868,952   

Foreign

  Codensa   Colombia   Foreign   B503   Colombia   CP   9.29%   8.98%   Unsecured     97,523        -        97,523        19,819,902        -        -        19,819,902        91,853        -        91,853        20,194,220        -        -        20,194,220   

Foreign

  Codensa   Colombia   Foreign   B103   Colombia   CP   8.83%   8.55%   Unsecured     98,387        -        98,387        -        -        21,001,221        21,001,221        181,497        -        181,497        -        -        21,397,849        21,397,849   

Foreign

  Codensa   Colombia   Foreign   B304   Colombia   CP   6.18%   6.04%   Unsecured     156,386        21,001,221        21,157,607        -        -        -        -        114,096        -        114,096        21,397,849        -        -        21,397,849   

Foreign

  Codensa   Colombia   Foreign   B604   Colombia   CP   7.15%   6.97%   Unsecured     327,092        -        327,092        -        38,064,713        -        38,064,713        372,955        -        372,955        -        38,783,602        -        38,783,602   

Foreign

  Compañía Energética Do Ceará  S.A.   Brazil   Foreign   Itaú 2   Brazil   Real   12.36%   12.22%   Unsecured     166,148        14,219,175        14,385,323        13,957,152        -        -        13,957,152        1,664,942        15,999,149        17,664,091        32,311,253        -        -        32,311,253   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Itaú 1   Brazil   Real   10.26%   10.30%   Unsecured     1,000,112        -        1,000,112        -        24,204,050        -        24,204,050        -        700,207        700,207        -        28,930,201        -        28,930,201   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Itaú 2   Brazil   Real   11.48%   11.57%   Unsecured     4,728,137        -        4,728,137        -        23,941,949        48,125,099        72,067,048        -        1,147,175        1,147,175        -        27,571,778        55,430,804        83,002,582   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   US$   6.57%   6.47%   Unsecured     -        52,661        52,661        -        -        4,726,908        4,726,908        141,895        -        141,895        -        -        5,195,251        5,195,251   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   Sol   6.41%   6.31%   Unsecured     78,961        -        78,961        -        -        4,548,603        4,548,603        -        7,603        7,603        -        -        4,817,555        4,817,555   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   Sol   6.38%   6.28%   Unsecured     -        69,046        69,046        -        -        4,548,603        4,548,603        148,780        -        148,780        -        -        4,817,555        4,817,555   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   Sol   6.86%   6.75%   Unsecured     -        20,469        20,469        3,638,882        -        -        3,638,882        86,706        -        86,706        3,854,084        -        -        3,854,084   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   Sol   6.61%   6.50%   Unsecured     -        4,558,458        4,558,458        -        -        -        -        -        33,597        33,597        4,817,555        -        -        4,817,555   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   Sol   6.54%   6.44%   Unsecured     104,926        4,548,603        4,653,529        -        -        -        -        -        15,958        15,958        4,817,555        -        -        4,817,555   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   Sol   6.73%   6.63%   Unsecured     90,403        4,548,603        4,639,006        -        -        -        -        88,723        -        88,723        4,817,555        -        -        4,817,555   

Foreign

  Edegel   Peru   Foreign   BANCO SCOTIABANK   Peru   Sol   6.70%   6.59%   Unsecured     -        21,691        21,691        5,149,018        -        -        5,149,018        112,871        -        112,871        5,453,472        -        -        5,453,472   

Foreign

  Edegel   Peru   Foreign   BANCO SCOTIABANK   Peru   US$   6.44%   6.34%   Unsecured     -        54,142        54,142        -        -        4,726,908        4,726,908        141,900        -        141,900        -        -        5,195,251        5,195,251   

Foreign

  Edegel   Peru   Foreign   BANCO SCOTIABANK   Peru   US$   9.20%   9.00%   Unsecured     158,512        -        158,512        4,594,554        -        -        4,594,554        -        60,597        60,597        5,049,784        -        -        5,049,784   

Foreign

  Edegel   Peru   Foreign   BANCO SCOTIABANK   Peru   US$   7.93%   7.78%   Unsecured     -        58,403        58,403        -        -        3,859,990        3,859,990        146,718        -        146,718        -        -        4,242,442        4,242,442   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   US$   7.25%   7.13%   Unsecured     -        41,615        41,615        3,003,943        -        -        3,003,943        104,550        -        104,550        -        3,301,582        -        3,301,582   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   US$   6.73%   6.63%   Unsecured     -        65,241        65,241        -        4,726,908        -        4,726,908        157,752        -        157,752        -        5,195,251        -        5,195,251   
                                                                                                                                                     

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   US$   6.09%   6.00%   Unsecured     -        7,090        7,090        -        4,726,908        -        4,726,908        85,722        -        85,722        -        5,195,251        -        5,195,251   

Foreign

  Edegel   Peru   Foreign   BANCO CONTINENTAL   Peru   US$   5.86%   5.78%   Unsecured     -        -        -        -        -        4,726,908        4,726,908        75,088        -        75,088        -        -        5,195,251        5,195,251   

Foreign

  Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   9.92%   6.50%   Unsecured     -        -        -                                -        4,840        -        4,840        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   5.44%   5.37%   Unsecured     109,762        -        109,762        4,599,347        -        -        4,599,347        48,852        -        48,852        4,756,410        -        -        4,756,410   

Foreign

  Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   6.50%   6.40%   Unsecured     91,986        -        91,986        4,589,749        -        -        4,589,749        17,997        -        17,997        4,746,484        -        -        4,746,484   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   6.50%   6.40%   Unsecured     158,835        -        158,835        9,163,561        -        -        9,163,561        10,266        -        10,266        9,476,559        -        -        9,476,559   

Foreign

  Edelnor   Peru   Foreign   Retirement Insurance Fund for Non-commissioned Officers and Specialists - Fosersoe   Peru   Sol   8.75%   8.57%   Unsecured     145,934        -        145,934        5,458,322        -        -        5,458,322        28,102        -        28,102        -        5,781,065        -        5,781,065   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   8.16%   8.00%   Unsecured     -        63,069        63,069        -        3,274,993        -        3,274,993        137,526        -        137,526        -        3,468,639        -        3,468,639   

Foreign

  Edelnor   Peru   Foreign   AFP Horizonte   Peru   Sol   7.22%   7.09%   Unsecured     -        16,418        16,418        -        2,729,161        -        2,729,161        69,553        -        69,553        -        2,890,532        -        2,890,532   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   8.00%   7.85%   Unsecured     -        64,885        64,885        -        4,948,879        -        4,948,879        173,552        -        173,552        -        5,241,499        -        5,241,499   

Foreign

  Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   6.66%   6.55%   Unsecured     87,802        -        87,802        2,729,161        -        -        2,729,161        44,894        -        44,894        2,890,532        -        -        2,890,532   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   5.91%   5.82%   Unsecured     96,118        -        96,118        3,638,882        -        -        3,638,882        44,894        -        44,894        -        3,854,043        -        3,854,043   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.94%   6.82%   Unsecured     -        43,477        43,477        7,277,763        -        -        7,277,763        179,735        -        179,735        -        7,708,087        -        7,708,087   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.81%   6.70%   Unsecured     92,101        -        92,101        4,548,602        -        -        4,548,602        15,498        -        15,498        4,817,554        -        -        4,817,554   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   7.13%   7.00%   Unsecured     96,326        -        96,326        -        4,548,602        -        4,548,602        16,209        -        16,209        -        4,817,554        -        4,817,554   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   7.72%   7.58%   Unsecured     -        5,550,777        5,550,777        -        -        -        -        209,478        -        209,478        5,781,065        -        -        5,781,065   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   8.06%   7.91%   Unsecured     -        17,256        17,256        4,532,227        -        -        4,532,227        115,030        -        115,030        -        4,800,211        -        4,800,211   

Foreign

  Edelnor   Peru   Foreign   AFP Horizonte   Peru   Sol   6.56%   6.46%   Unsecured     133,930        -        133,930        5,362,802        -        -        5,362,802        48,664        -        48,664        5,679,896        -        -        5,679,896   

Foreign

  Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   7.06%   6.94%   Unsecured     176,685        -        176,685        -        5,458,322        -        5,458,322        85,060        -        85,060        -        -        5,781,065        5,781,065   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.63%   6.52%   Unsecured     100,448        -        100,448        3,638,882        -        -        3,638,882        42,555        -        42,555        -        3,854,043        -        3,854,043   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   7.44%   7.30%   Unsecured     -        60,894        60,894        -        -        5,458,322        5,458,322        171,987        -        171,987        -        -        5,781,065        5,781,065   

Foreign

  Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   6.50%   6.40%   Unsecured     97,239        -        97,239        -        -        3,638,882        3,638,882        40,360        -        40,360        -        -        3,854,043        3,854,043   

Foreign

  Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   7.03%   6.91%   Unsecured     -        54,015        54,015        -        -        3,638,882        3,638,882        124,955        -        124,955        -        -        3,854,043        3,854,043   

Foreign

  Edelnor   Peru   Foreign   9th Issue Series A   Peru   Sol   6.28%   6.19%   Unsecured     212,060        -        212,060        -        -        7,277,763        7,277,763        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   11th Issue Series A   Peru   Sol   6.06%   5.97%   Unsecured     214,479        -        214,479        -        -        9,097,203        9,097,203        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   Essalud Health Insurance   Peru   Sol   7.84%   7.70%   Unsecured     -        741,254        741,254        -        -        -        -        29,390        -        29,390        770,809        -        -        770,809   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.84%   6.73%   Unsecured     -        5,545,720        5,545,720        -        -        -        -        186,831        -        186,831        5,781,065        -        -        5,781,065   

Foreign

  Edelnor   Peru   Foreign   Mapfre Perú Cia de Seguros   Peru   Sol   6.28%   6.19%   Unsecured     -        3,658,564        3,658,564        -        -        -        -        81,366        -        81,366        3,854,043        -        -        3,854,043   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   8.31%   8.15%   Unsecured     2,424,803        -        2,424,803        -        -        -        -        2,516,119        -        2,516,119        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   7.91%   7.76%   Unsecured     -        5,549,427        5,549,427        -        -        -        -        210,758        -        210,758        5,781,065        -        -        5,781,065   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   7.56%   7.42%   Unsecured     -        2,802,545        2,802,545        -        -        -        -        23,074        -        23,074        2,890,532        -        -        2,890,532   

Foreign

  Edelnor   Peru   Foreign   13th Issue Series A   Peru   Sol   5.56%   5.49%   Unsecured     -        52,009        52,009        -        -        9,097,203        9,097,203        -        -        -        -        -        -        -   

 

 

Page 73


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

Secured and Unsecured Liabilities by Company, continued

 

Taxpayer ID  
No.(RUT)
  Company       Country       ID No.
    Financial    
      Institution      
  Financial Institution       Country         Currency    

  Effective  
Interest

Rate

 

  Nominal  

Interest

Rate

 

Secured/

  Unsecured  

  09-2012    

12-2011

 
                    Current ThCh$     Non-current ThCh$     Current ThCh$     Non-current ThCh$  
                    Less than90
days
    More than
90 Days
    Total
Current
    One to
Three Years
    Three to
Five Years
    More than
Five Years
    Total Non-
current
    Less than90
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

 

AFP Profuturo

 

Peru

  Sol   5.77%   5.69%   Unsecured     -        -        -        -        -        -        -        3,897,275        -        3,897,275        -        -        -        -   

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Horizonte

 

Peru

  Sol   6.06%   5.97%   Unsecured     -        -        -        -        -        -        -        7,930,354        -        7,930,354        -        -        -        -   

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

  Sol   6.67%   6.56%   Unsecured     -        -        -        -        -        -        -        5,894,881        -        5,894,881        -        -        -        -   

Foreign

 

Edelnor

 

Peru

 

Foreign

 

AFP Profuturo

 

Peru

  Sol   7.97%   7.81%   Unsecured     -        -        -        -        -        -        -        5,082,940        -        5,082,940        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Foreign

 

oeds7

 

Argentina

  Ar$   12.28%   11.75%   Unsecured     -        -        -        -        -        -        -        15,571        3,963,560        3,979,131        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A-10 Bonds

 

Colombia

  CP   8.65%   8.39%   Unsecured     474,799        -        474,799        55,128,205        -        -        55,128,205        -        534,079        534,079        -        -        56,169,355        56,169,355   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A102 Bonds

 

Colombia

  CP   8.65%   8.39%   Unsecured     90,438        -        90,438        10,500,611        -        -        10,500,611        -        101,729        101,729        -        -        9,747,283        9,747,283   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

A5 Bonds

 

Colombia

  CP   7.02%   6.85%   Unsecured     124,224        -        124,224        12,978,755        -        -        12,978,755        -        116,036        116,036        -        13,223,871        -        13,223,871   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B09-09 Bonds

 

Colombia

  CP   9.54%   9.22%   Unsecured     1,270,050        -        1,270,050        -        -        57,280,830        57,280,830        -        1,416,305        1,416,305        -        -        58,362,634        58,362,634   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B10 Bonds

 

Colombia

  CP   9.42%   9.10%   Unsecured     515,328        -        515,328        -        -        42,018,193        42,018,193        -        575,302        575,302        -        -        42,811,747        42,811,747   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B-103 Bonds

 

Colombia

  CP   8.77%   8.77%   Unsecured     2,295,820        -        2,295,820        -        44,627,595        -        44,627,595        -        3,654,924        3,654,924        -        -        45,470,431        45,470,431   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B12 Bonds

 

Colombia

  CP   9.75%   9.41%   Unsecured     532,712        -        532,712        -        -        23,516,117        23,516,117        -        592,993        592,993        -        -        23,960,242        23,960,242   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

B15 Bonds

 

Colombia

  CP   9.74%   9.40%   Unsecured     184,777        -        184,777        -        -        14,569,597        14,569,597        -        205,704        205,704        -        -        14,844,758        14,844,758   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

E5-09 Bonds

 

Colombia

  CP   9.27%   9.27%   Unsecured     559,510        -        559,510        24,209,158        -        -        24,209,158        -        1,146,419        1,146,419        -        24,666,371        -        24,666,371   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Foreign bonds

 

Colombia

  CP   10.17%   10.17%   Unsecured     1,639,881        -        1,639,881        -        -        23,626,374        23,626,374        -        2,288,195        2,288,195        -        -        24,072,581        24,072,581   

Foreign

 

Emgesa

 

Colombia

 

Foreign

 

Quimbo bonds

 

Colombia

  CP   10.17%   10.17%   Unsecured     11,784,551        -        11,784,551        -        -        168,855,314        168,855,314        -        16,443,475        16,443,475        -        -        172,990,913        172,990,913   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

 

The Bank of New York Mellon –First Issue S-1

 

USA

  US$   7.96%   7.88%   Unsecured     -        1,280,216        1,280,216        -        -        96,203,361        96,203,361        3,507,440        -        3,507,440        -        -        105,516,202        105,516,202   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

 

The Bank of New York Mellon –First Issue S-2

 

USA

  US$   7.40%   7.33%   Unsecured     -        409,387        409,387        -        -        33,023,641        33,023,641        1,121,609        -        1,121,609        -        -        36,254,989        36,254,989   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

 

The Bank of New York Mellon –First Issue S-3

 

USA

  US$   8.26%   8.13%   Unsecured     -        259,294        259,294        -        -        13,694,248        13,694,248        710,395        -        710,395        -        -        15,584,934        15,584,934   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

97,004,000-5    

 

The Bank of New York Mellon - 144 - A

 

USA

  US$   8.50%   8.35%   Unsecured     -        192,145,320        192,145,320        -        -        -        -        7,225,533        -        7,225,533        206,726,825        -        -        206,726,825   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

 

The Bank of New York Mellon - 144 - A

 

USA

  US$   8.83%   8.63%   Unsecured     -        1,362,089        1,362,089        93,453,298        -        -        93,453,298        3,731,750        -        3,731,750        -        102,843,263        -        102,843,263   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Foreign

 

Banco Santander Chile    -      317 Series-H

 

Chile

  U.F.   7.17%   6.20%   Unsecured     4,549,904        2,349,469        6,899,373        9,397,876        9,397,876        50,516,539        69,312,291        -        5,653,703        5,653,703        9,274,316        9,274,316        51,798,587        70,347,219   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

97,004,000-5    

 

Banco Santander Chile    -      522 Series-M

 

Chile

  U.F.   4.82%   4.75%   Unsecured     3,093,430        -        3,093,430        -        -        222,165,054        222,165,054        -        436,109        436,109        -        -        218,509,846        218,509,846   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

97,004,000-5    

 

Banco Santander Chile    -      318 Series-K

 

Chile

  U.F.   3.86%   3.86%   Unsecured     -        -        -        -        -        -        -        -        699,402        699,402        -        -        88,931,329        88,931,329   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

97,004,000-5    

 

Banco Santander Chile     -      264 Series-F

 

Chile

  U.F.   6.44%   6.44%   Unsecured     -        -        -        -        -        -        -        31,548,592        -        31,548,592        -        -        -        -   

94,271,000-3    

 

Enersis S.A.

 

Chile

 

Foreign

 

Yankee bonds 2016

 

USA

  US$   7.76%   7.40%   Unsecured     2,918,473        -        2,918,473        -        121,831,639        -        121,831,639        -        799,582        799,582        -        133,177,054        -        133,177,054   

94,271,000-3    

 

Enersis S.A.

 

Chile

 

Foreign

 

Yankee bonds 2026

 

USA

  US$   7.76%   6.60%   Unsecured     8,943        -        8,943        -        -        406,495        406,495        -        2,450        2,450        -        -        445,474        445,474   

94,271,000-3    

 

Enersis S.A.

 

Chile

 

Foreign

 

Yankee bonds 2014

 

USA

  US$   7.69%   7.38%   Unsecured     -        2,547,748        2,547,748        174,250,923        -        -        174,250,923        6,142,514        -        6,142,514        189,274,248        -        -        189,274,248   

94,271,000-3    

 

Enersis S.A.

 

Chile

 

97,004,000-5    

 

UF 269 bonds

 

Chile

  U.F.   7.02%   5.75%   Unsecured     2,954,445        -        2,954,445        4,768,601        5,596,595        17,614,096        27,979,292        -        2,409,255        2,409,255        4,490,426        5,342,947        18,824,480        28,657,853   
   

    

                                                                                                                                                   
                            Total Unsecured Bonds     78,230,258        273,840,251        352,070,509        616,047,935        502,862,716        959,924,128        2,078,834,779        91,218,618        151,567,139        242,785,757        687,373,937        503,771,010        1,248,768,956        2,439,913,903   

Appendix No. 4, letter b) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the secured and unsecured obligations detailed above.

 

 

Page 74


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

- Detail of Financial Lease Obligations

 

Taxpayer ID

No. (RUT)

      Company           Country           RUT Financial    
Institution
 

Financial

Institution

      Country           Currency       Nominal
Interest Rate
  09-2012     12-2011  
                Current     Non-current     Current     Non-current  
                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
    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 S.A. (Chile)   Chile   87,509,100-K   Leasing Abengoa Chile   Chile   US$   6.50%     -        996,563        996,563        2,758,593        2,371,164        11,139,747        16,269,504        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$   2.96%     2,237,150        3,569,205        5,806,355        10,900,283        18,565,926        -        29,466,209        1,918,477        6,218,565        8,137,042        10,519,276        14,415,305        11,395,943        36,330,524   

Foreign

  Edelnor   Peru   Foreign   BBVA   Peru   Sol   24.20%     1,099,832        2,674,110        3,773,942        2,249,552        -        -        2,249,552        579,527        3,648,359        4,227,886        2,859,893        -        -        2,859,893   

Foreign

  Edesur S.A.   Argentina       Foreign   COMAFI   Argentina   Ar$   5.68%     72,138        308,193        380,331        287,178        -        -        287,178        121,499        280,084        401,583        593,623        -        -        593,623   
                                 
      Total Leasing     3,409,120        7,548,071        10,957,191        16,195,606        20,937,090        11,139,747        48,272,443        3,661,244        10,147,008        13,808,252        16,263,815        17,013,841        25,161,484        58,439,140   

Appendix No. 4 letter c) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the financial lease obligations detailed above

- Detail of Other Obligations

 

    Taxpayer ID      
No. (RUT)
  Company   Country  

RUT

Financial
Institution

 

Financial

Institution

  Country       Currency       Nominal
Interest
Rate  
  09-2012     12-2011  
                Current     Non-current     Current     Non-current  
                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

    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 S.A.   Argentina           Foreign   Mitsubishi (secured debt)   Argentina       US$   7.42%     66,540,733                66,540,733        -        -        -        -        7,749,998        14,969,290        22,719,288        12,851,153        37,735,332        -        50,586,485   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Mitsubishi (unsecured debt)       Argentina   US$   7.42%     14,837,677                14,837,677        -        -        -        -        -        13,925,511        13,925,511        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Other   Argentina   Ar$   17.29%             3,452,007        3,452,007        7,038,832        -        -        7,038,832        679,866        1,133,110        1,812,976        -        -        -        -   

91,081,000-6

  Empresa Nacional de Electricidad S.A.   Chile   N/A   Other   Chile   Ch$   4.74%     -        -        -        -        -        -        -        27        -        27        -        -        -        -   

96,830,980-3

  Inversiones Gas Atacama Holding Ltda.   Chile   96,963,440-6           SC GROUP   Chile   US$   7.50%     6,501,619        -        6,501,619        -        -        -        -        11,197,341        -        11,197,341        -        -        -        -   

96,589,170-6

  Empresa Eléctrica Pangue   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        2        -        2        -        -        -        -   

96,827,970-K

  Endesa Eco S.A.   Chile   96,601,250-1   Inversiones Centinela S.A.   Chile   US$   6.10%             498,000        498,000        -        -        -        -        3,929,271        -        3,929,271        -        -        -        -   

94,271,000-3

  Enersis S.A.   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        -        3,958        3,958        -        -        -        -   

96,800,570-7

  Chilectra S.A.   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        -        1,235        1,235        -        -        -        -   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Eletrobrás   Brazil   Real   6.37%     260,020        513,209        773,229        1,904,069        1,783,695        1,732,980        5,420,744        205,853        613,419        819,272        2,035,832        2,239,892        2,816,907        7,092,631   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Bndes   Brazil   Real   9.11%     3,198,241        8,914,507        12,112,748        23,308,476        22,741,266        15,457,708        61,507,450        4,941,520        10,526,077        15,467,597        23,343,601        22,203,629        22,367,250        67,914,480   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Eletrobras   Brazil   Real   6.42%     860,713        2,480,854        3,341,567        4,986,088        4,732,238        8,326,744        18,045,070        1,289,715        3,067,631        4,357,346        6,534,103        5,634,274        11,052,898        23,221,275   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   US$   4.70%     64,182        32,847        97,029        65,694        -        1,312,147        1,377,841        16,411        113,158        129,569        108,803        -        1,448,799        1,557,602   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   BEI   Brazil   US$         -        -        -        -        -        -        -        -        4,532,108        4,532,108        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   Real   16.06%     952,722        2,847,763        3,800,485        1,880,978        -        -        1,880,978        1,049,301        3,073,192        4,122,493        5,366,340        -        -        5,366,340   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   BNDES   Brazil   Real   9.70%     4,572,429        9,113,093        13,685,522        14,285,554        -        -        14,285,554        5,567,428        16,072,830        21,640,258        27,967,533        -        -        27,967,533   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Nordeste   Brazil   Real   7.68%     2,570,719        4,345,221        6,915,940        17,733,093        4,945,517        3,709,137        26,387,747        1,975,303        6,454,541        8,429,844        24,074,744        5,911,192        6,650,091        36,636,027   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Faelce   Brazil   Real   13.22%     1,381,674        1,381,675        2,763,349        2,763,348        -        -        2,763,348        -        3,176,291        3,176,291        4,764,438        -        -        4,764,438   
                                         
      Total Other Obligations     101,740,729        33,579,176        135,319,905        73,966,132        34,202,716        30,538,716        138,707,564        38,602,036        77,662,351        116,264,387        107,046,547        73,724,319        44,335,945        225,106,811   

Appendix No. 4 letter d) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle these obligations.

 

 

Page 75


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

  18.4

Hedged debt

Of Enersis’ US dollar denominated debt, as of September 30, 2012, ThCh$664,986,702 is related to future cash flow hedges for the Group’s US dollar-linked operating income (see Note 3.m). As of December 31, 2011, this amount totaled ThCh$739,686,386.

The following table details changes in “Reserve of cash flow hedges” during 2012 and 2011 due to exchange differences of this debt:

 

          9-30-2012              12-31-2011   

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

     30,554,503         67,748,527    

Foreign currency exchange differences recorded in equity, net

     20,346,145         (28,520,464)    

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

     (7,934,107)         (9,306,696)    

Foreign currency translation differences

     (295,067)         633,136    

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

     42,671,474         30,554,503    

 

  18.5

Other information

As of September 30, 2012 and December 31, 2011, the Enersis Group has long-term lines of credit available for use amounting to ThCh$212,812,000 and ThCh$238,832,000, respectively.

 

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 good 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 can operate based on its knowledge and ability to ensure effective risk management.

 II.   Criteria regarding counterparts.

III.   Authorized operators.

 

  -

Business and corporate areas establish their risk tolerance in a manner consistent with the defined strategy for each market in which they operate.

 

  -

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.

 

 

Page 76


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

  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 57% as of September 30, 2012.

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:

Net position:

 

     9-30-2012     12-31-2011  
   %     %  

Fixed interest rate

     57     62

Floating interest rate

     43     38

Total

     100     100

19.2.     Exchange rate risk

Exchange rate risks involve basically the following transactions:

 

  -

Debt taken on by the Group’s companies that is denominated in a currency other than that in which its cash flows are indexed.

 

  -

Payments to be made for the acquisition of project-related materials in a currency other than that in which its cash flows are indexed.

 

  -

Group company income directly linked to dollar changes.

 

  -

Cash flows from foreign subsidiaries to the Chilean parent company which are exposed to exchange rate fluctuations.

In order to mitigate foreign currency risk, the Group’s foreign currency risk management policy is based on cash flows and includes maintaining a balance between U.S. dollar flows and the levels of assets and liabilities denominated in this currency. The objective is to minimize the exposure to variability in cash flows that are attributable to foreign exchange risk.

The hedging instruments currently being used to comply with the policy are currency swaps and forward exchange contracts. In addition, the policy 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.

 

 

Page 77


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 Gro up is constantly verifying the advisability of hedging against increases in the price of Brent crude oil. As of September 30, 2012, 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.

 

  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 September 30, 2012, the Group has cash and cash equivalent totaling ThCh$782,662,802 and unconditionally available lines of credits totaling ThCh$212,812,000. As of December 31, 2011, the Group had ThCh$1,219,921,268 in cash and cash equivalents and ThCh$238,832,000 in unconditional available lines of credit.

 

  19.5.

Credit risk

Given the current economic situation, the Group has been conducting detailed monitoring of 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; all derivative transactions are performed with entities with investment grade ratings.

 

 

Page 78


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

  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:

 

Financial Positions        9-30-2012             12-31-2011      
      ThCh$     ThCh$  

Interest rate

     18,614,609        41,560,004   

Exchange rate

     4,479,041        3,602,591   

Correlation

     (225,220     (310,050

Total

     22,868,430        44,852,545   

The Value at Risk positions have varied during the 2012 fiscal period and the 2011 fiscal year depending on the start/maturity of operations throughout each year.

 

 

Page 79


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 September 30, 2012 and December 31, 2011, is as follows:

 

                                                                                                                                                                                         
     September 30, 2012  
     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

     1,449,935         -         -         -         -         22,205   

Other financial assets

     -         -         -         871,402,820         -         -   

Total Current

     1,449,935         -         -         871,402,820         -         22,205   
                 

Equity instruments

     -         -         -         -         2,880,282         -   

Derivative instruments

     -         -         -         -         -         34,349,259   

Other financial assets

     -         -         30,060,707         476,670,579         -         -   

Total Non-current

     -         -         30,060,707         476,670,579         2,880,282         34,349,259   
                 

Total

     1,449,935         -         30,060,707         1,348,073,399         2,880,282         34,371,464   
                 
     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   

 

  b)

The detail of financial liabilities, classified by type and category, as of September 30, 2012 and December 31, 2011, is as follows:

 

     September 30, 2012  
    

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

     3,591,347         498,000         634,077,850         -   

Derivative instruments

     136,810         -         -         4,647,013   

Other financial liabilities

     -         -         1,132,618,793         -   

Total Current

     3,728,157         498,000         1,766,696,643         4,647,013   
           

Interest-bearing loans

     10,142,304         -         2,599,423,280         -   

Derivative instruments

     -         -         -         237,887,616   

Other financial liabilities

     -         -         -         -   

Total Non-current

     10,142,304         -         2,599,423,280         237,887,616   
           

Total

     13,870,461         498,000         4,366,119,923         242,534,629   
           
     December 31, 2011  
    

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

     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   

 

 

Page 80


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

  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 September 30, 2012 and December 31, 2011, financial derivative transactions qualifying as hedge instruments resulted in recognition of the following assets and liabilities in the statement of financial position:

 

     September 30, 2012      December 31, 2011  
     Assets      Liabilities      Assets      Liabilities  
     Current
ThCh$
     Non-current
ThCh$
     Current
ThCh$
     Non-current
ThCh$
     Current
ThCh$
     Non-current
ThCh$
     Current
ThCh$
     Non-current
ThCh$
 

Interest rate hedge:

     -               3,076,323         280,838         5,604,401         -               2,792,448         119,964         7,048,868   

Cash flow hedge

     -               3,076,323         280,838         5,604,401         -               2,792,448         119,964         7,048,868   

Exchange rate hedge:

     22,205         31,272,936         4,366,175         232,283,215         748,078         9,385,907         6,080,679         205,864,867   

Cash flow hedge

     22,205         31,272,936         4,202,192         228,719,537         748,078         9,385,907         3,070,825         201,717,556   

Fair value hedge

     -               -               163,983         3,563,678         -               -               3,009,854         4,147,311   

TOTAL

     22,205         34,349,259         4,647,013         237,887,616         748,078         12,178,355         6,200,643         212,913,735   

 

 

Page 81


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

-       General information on Hedge Derivative Instruments

Hedge 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
9-30-2012
    Fair Value of Hedged
Instruments
12-31-2011
    Type of Risks
Hedged
            

SWAP

   Interest rate    Bank borrowings      (2,808,916     (4,376,384   Cash flow

SWAP

   Exchange rate    Bank borrowings      (3,727,661     (7,157,165   Fair value

SWAP

   Exchange rate    Unsecured obligations (Bonds)      (201,626,588     (194,654,396   Cash flow

At the close of the 2012 and 2011 periods, 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:

 

      September 30, 2012      December 31, 2011  
      Gain
ThCh$
     Loss
ThCh$
     Gain
ThCh$
     Loss
ThCh$
 

Hedging instrument

     -             433,245         4,034,969         -       

Hedged item

     -             1,752,262         -             4,763,189   
       

TOTAL

     -             2,185,507         4,034,969         4,763,189   

 

  b)

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

As of September 30, 2012 and December 31, 2011, 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:

 

     September 30, 2012      December 31, 2011  
    

Current  

Assets  

    

Current  

Liabilities  

    

Non-current  

Assets  

    

Non-current  

Liabilities  

    

Current  

Assets  

    

Current  

Liabilities  

    

Non-current  

Assets   

    

Non-current  

Liabilities   

 
     ThCh$        ThCh$        ThCh$        ThCh$        ThCh$        ThCh$        ThCh$        ThCh$    
                                                         
Non-hedging derivative instruments      1,449,935         136,810         -         -         47,504         807,105         -         -   

 

  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 September 30, 2012 and December 31, 2011:

 

Financial Derivatives        September 30, 2012  
  

Fair Value

    Notional value  
     Less than 1 year      1-2 Years      2-3 Years      3-4 Years      4-5 Years     

More than 5

Years

     Total  
      ThCh$     ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$  
Interest rate hedge:      (2,808,916     7,740,472         114,794,916         5,914,591         17,238,428         20,509,171         8,088,424         174,286,002   

Cash flow hedge

     (2,808,916     7,740,472         114,794,916         5,914,591         17,238,428         20,509,171         8,088,424         174,286,002   
Exchange rate hedge:      (205,354,249     13,422,876         295,976,509         190,155,884         869,077         213,977,238         -         714,401,584   

Cash flow hedge

     (201,626,588     11,985,155         294,435,991         188,505,218         -         213,977,238         -         708,903,602   

Fair value hedge

     (3,727,661     1,437,721         1,540,518         1,650,666         869,077         -         -         5,497,982   

Derivatives not designated for hedge accounting

     1,313,125        35,969,371         -         -         -         -         -         35,969,371   
TOTAL      (206,850,040     57,132,719         410,771,425         196,070,475         18,107,505         234,486,409         8,088,424         924,656,957   
                      
Financial Derivatives        December 31, 2011  
  

Fair Value

    Notional value  
     Less than 1 year      1 - 2 Years      2-3 Years      3-4 Years      4-5 Years      More than 5
Years
     Total  
      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   

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.

 

 

Page 82


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 September 30, 2012 and December 31, 2011:

 

 

Financial Instruments Measured at Fair Value

     Fair Value Measured at End of Reporting Period Using:    
          
               9-30-2012            
  ThCh$        
    

Level 1

ThCh$

    

Level 2

ThCh$

    

Level 3

ThCh$

 

Financial Assets

                                   

Cash flow hedge derivatives

     34,371,464         -         34,371,464         -   

Derivatives not designated for hedge accounting

     1,449,935         -         1,449,935         -   

Available-for-sale financial assets, non-current

     30,314         30,314         -         -   

Total

     35,851,713         30,314         35,821,399         -   

Financial Liabilities

                                   

Cash flow hedge derivatives

     238,806,968         -         238,806,968         -   

Fair value hedge derivatives

     3,727,661         -         3,727,661         -   

Derivatives not designated for hedge accounting

     136,810         -         136,810         -   

Interest-bearing borrowings, short term

     3,591,347         -         3,591,347         -   

Interest-bearing borrowings, long-term

     10,142,304         -         10,142,304         -   

Other non-current financial liabilities

     498,000         -         -         498,000   

Total

     256,903,090         -         256,405,090         498,000   
           

 

Financial Instruments Measured at Fair Value

     Fair Value Measured at End of Reporting  Period Using:  
          
     

12-31-2011

ThCh$

    

Level 1

ThCh$

    

Level 2

ThCh$

    

Level 3

ThCh$

 

Financial Assets

                                   

Cash flow hedge derivatives

     12,926,433         -         12,926,433         -   

Fair value hedge derivatives

     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   

 

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 2010

     12,395,250   

Total Profit recognized in financial profit or loss

     (8,465,979)   

Balance at December 31, 2011

     3,929,271   

Total Profit recognized in financial profit or loss

     (3,431,271)   

Balance at September 30, 2012

     498,000   

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.

 

 

Page 83


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

21.

TRADE AND OTHER PAYABLES

The breakdown of Trade and other payables as of September 30, 2012 and December 31, 2011 is as follows:

 

     Current      Non-current  
Trade and Other Payables    9-30-2012      12-31-2011      9-30-2012      12-31-2011  
   ThCh$      ThCh$      ThCh$      ThCh$  

Trade payables

     208,622,993         393,066,581         -         -   

Other payables

     768,441,894         841,997,878         12,176,248         14,304,607   

Total

     977,064,887         1,235,064,459         12,176,248         14,304,607   

The breakdown of Trade Accounts and other Payables as of September 30, 2012 and December 31, 2011, is as follows:

 

     Current      Non-current  
                   One to Five Years  
Trade and Other Payables    9-30-2012      12-31-2011      9-30-2012      12-31-2011  
   ThCh$      ThCh$      ThCh$      ThCh$  

Energy suppliers

     294,800,570         354,964,500         -         -   

Fuel and gas suppliers

     27,176,908         38,102,081         -         -   

Payables for goods and services

     355,086,725         529,596,153         10,618         243,790   

Dividends payable to third parties

     158,066,371         161,073,860         -         -   

Fines and complaints (*)

     73,368,173         74,994,982         -         -   

Research and development

     22,732,201         17,971,576         5,417,837         3,894,943   

Payables to tax authorities

     9,908,991         17,684,946         4,257,112         7,580,699   

Mitsubishi contract (LTSA)

     15,550,445         11,514,861         -         -   

Obligations for social programs

     3,906,347         14,987,123         -         -   

Other accounts payable

     16,468,156         14,174,377         2,490,681         2,585,175   

Total

     977,064,887         1,235,064,459         12,176,248         14,304,607   

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

(*) This corresponds to fines and complaints our Argentine subsidiary Edesur S.A. has received from the regulatory agency due to business service quality, technical product quality, and public safety prior to 2010. These fines have not been paid, as some were suspended under the Agreement Act signed in 2007 with the Argentine government, and others are pending until the Integral Tariff Review (ITR) takes place (see Note 4.2).

 

 

Page 84


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

22.

PROVISIONS

 

  a)

The breakdown of provisions as September 30, 2012 and December 31, 2011 is as follows:

 

Provisions    Current      Non-current  
  

9-30-2012

ThCh$

    

12-31-2011

ThCh$

    

9-30-2012

ThCh$

    

12-31-2011

ThCh$

 
           

Provision for legal proceedings

     29,783,081         49,741,677         176,877,256         186,849,932   

Decommissioning, restoration, and rehabilitation costs

     -                 -                 22,799,101         13,806,632   

Provision for suppliers and services

     10,582,410         9,689,600         -                 -           

Provision for employee benefits

     25,188,533         31,162,406         119,108         65,221   

Risk provisions

     -                 -                 -                 38,388   

Other provisions

     21,788,859         9,108,971         97,000         1,813,468   
           

Total

     87,342,883         99,702,654         199,892,465         202,573,641   

 

  b)

Changes in provisions as of December 31, 2011 and September 30, 2012 is as follows:

 

      Warranty      Legal
Proceedings
    

Decommissioning,
Restoration, and
Rehabilitation
Costs

     Other
Provisions
     Total  
     

ThCh$

    

ThCh$

     ThCh$     

ThCh$

    

ThCh$

 

Changes in Provisions

                                            

Opening balance at January 1, 2012

             236,591,609           13,806,632          51,878,054          302,276,295    

Changes in Provisions

                                            

Additional provisions

             -           9,024,758                  9,024,758    

Increase (decrease) in existing provisions

             13,120,044                   6,911,420          20,031,464    

Provisions used

             (30,852,290)         (102,301)         (16,534,338)         (47,488,929)   

Increase from adjustment to value of money over time

             24,018,729          380,946          11,577,680          35,977,355    

Foreign currency translation

             (30,835,486)         (356,234)         (6,097,786)         (37,289,506)   

Other increase (decrease)

             (5,382,269)         45,300          10,040,880          4,703,911    

Total changes in provisions

             (29,931,272)         8,992,469          5,897,856          (15,040,947)   

Balance at September 30, 2012

             206,660,337         22,799,101          57,775,910          287,235,348    
              
      Warranty      Legal
Proceedings
    

Decommissioning,
Restoration, and
Rehabilitation

Costs

    

Other

Provisions

     Total  
     

ThCh$

    

ThCh$

    

ThCh$

    

ThCh$

    

ThCh$

 

Changes in Provisions

                                            

Initial balance at January 1, 2011

     2,821,692          254,643,245          10,779,096          72,727,532          340,971,565    

Changes 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

             28,730,776          393,141          7,779,422          36,903,339    

Foreign currency translation

     (38,273)         (547,411)         573,146          1,737,638          1,725,100    

Other increase (decrease)

     (2,783,419)         30,252,798          (43,373)         (19,031,188)         8,394,818    

Total changes in provisions

     (2,821,692)         (18,051,636)         3,027,536          (20,849,478)         (38,695,270)   

Final Balance at December 31, 2011

             236,591,609          13,806,632          51,878,054          302,276,295    
                                          

 

 

Page 85


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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.

 

  ·  

Employee severance indemnities: The beneficiary receives a certain number of contractual salaries upon retirement. Such benefit is subject to a vesting minimum service requirement period, which depending on the company, varies within a range from 5 to 15 years.

 

  ·  

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.

 

 

Page 86


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

23.2  Details, changes, and presentation in financial statements:

 

  a)

The post-employment obligations associated with defined benefits plans and the related assets plan as of September 30, 2012 and December 31, 2011 is detailed as follows:

General ledger accounts:

     Balance at  
   9-30-2012
ThCh$
     12-31-2011 
ThCh$
 
     

Post-employment benefits, non-current

     246,937,212         277,526,013    
     

Total

     246,937,212         277,526,013    
     

Total post-employment obligations, net

     246,937,212         277,526,013    

 

Reconciliation with general ledger accounts:

  

     Balance at  
   9-30-2012
ThCh$
     12-31-2011 
ThCh$
 
     

Post-employment obligations

     545,860,734          600,384,950    

(-) Fair value of plan assets (*)

     (335,132,698)         (366,137,888)   
     

Total

     210,728,036          234,247,062    
     

Amount not recognized as an asset due to limit on

Defined Benefit Plan Assets

     26,696,053          31,908,269    

Minimum financing required (IFRIC 14) (**)

     9,513,123          11,370,682    
     

Total post-employment obligations, net

     246,937,212          277,526,013    

(*) 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 to cover the deficit from contributions committed to the sponsoring company.

The following table presents the balance recorded in the Consolidated Financial Situation Statement as a result of the difference between the actuarial liability from defined benefit commitments and the fair value of the assets affected as of September 30, 2012 and the close of the four previous fiscal years:

 

    

9/30/2012

ThCh$

    

12/31/2011

ThCh$

    

12/31/2010

ThCh$

    

12/31/2009

ThCh$

    

12/31/2008

ThCh$

 

Actuarial liability

     545,860,734          600,384,950          554,990,745          510,334,175          443,320,261    

Assets affected

     (335,132,698)         (366,137,888)         (377,239,859)         (362,690,337)         (264,762,082)   

Difference

     210,728,036          234,247,062          177,750,886          147,643,838          178,558,179    

Surplus limit from applying IFRIC 14 and Paragraph 58 (b) of IAS 19

     36,209,176          43,278,951          40,165,773          39,960,319          2,126,401    

Accounting balance of actuarial liability deficit

     246,937,212          277,526,013          217,916,659          187,604,157          180,684,580    

 

 

Page 87


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

  b)

The reconciliation of opening and closing balances of the defined benefit obligations as of September 30, 2012 and December 31, 2011:

 

Actuarial Value of Post-employment Obligations    ThCh$  

Opening balance January 1, 2011

     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

Past service cost

     4,385,031   

Reduction of obligation from the sale of Cam and Synapsis

     (2,885,053

Other

     1,671,827   

Balance at December 31, 2011

     600,384,950   

Current service cost

     1,620,773   

Interest cost

     41,204,203   

Actuarial (gains) losses

     (246,073

Foreign currency translation

     (83,051,941

Benefits paid

     (14,041,513

Personnel transfers

     (9,665
  

Balance at September 30, 2012

     545,860,734   

As of September 30, 2012, out of the total amount of post-employment benefit obligations, 6.53% is from defined benefit plans in Chilean companies (5.99% at December 31, 2011); 77.75% is from defined benefit plans in Brazilian companies (78.56% at December 31, 2011); 14.55% is from defined benefit plans in Colombian companies (14.17% at December 31, 2011); and the remaining 1.17% is from defined benefit plans in Argentine subsidiaries (1.28% at December 31, 2011).

 

  c)

Changes in the fair value of the benefit plan assets is as follows:

 

Fair Value of Benefit Plan Assets    ThCh$  

Opening balance at January 1, 2011

     (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   

Balance at December 31, 2011

     (366,137,888

Expected return

     (26,422,218

Foreign currency translation

     62,713,550   

Contributions

     (7,781,750

Benefits paid

     2,495,608   
  

Balance at September 30, 2012

     (335,132,698

 

 

Page 88


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

The benefit plan assets invested in equity and the Group’s own properties are as follows:

 

    

9-30-2012

ThCh$

    

12-31-2011

ThCh$

 
     

Equity instruments

     4         5   

Real estate

     8,422,639         10,152,936   
     

Total

     8,422,643         10,152,941   

 

  d)

The main categories of benefit plan assets are as follows:

 

Category of Benefit Plan Assets    9-30-2012   12-31-2011
   ThCh$      %   ThCh$      %

Equity instruments (variable income)

     50,712,884       15%     55,291,894       16%

Fixed income assets

     252,277,863       75%     275,643,406       75%

Real estate investments

     18,913,116       6%     20,653,101       6%

Other

     13,228,835       4%     14,549,487       3%

Total

     335,132,698       100%     366,137,888       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 with respect to the defined benefit plans as of September 30, 2012 and December 31, 2011 are as follows:

 

Expense Recognized in Profit or Loss    9-30-2012      9-30-2011  
      ThCh$      ThCh$  

Normal service cost for defined benefits plan

     1,620,773         2,964,839   

Interest cost for defined benefits plan

     41,204,203         44,278,201   

Expected return on plan assets

     (26,422,218)         (29,768,997)   
     

Expenses recognized in Profit or Loss

     16,402,758         17,474,043   

Net actuarial (gains) losses

     (246,073)         1,491,871   

Total expense recognized in Profit or Loss

     16,156,685         18,965,914   

 

 

Page 89


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

Other disclosures:

 

   

Actuarial assumptions:

As of September 30, 2012 and December 31, 2011, the following assumptions were used in the actuarial calculation of defined benefits:

 

     Chile    Brazil    Colombia    Argentina
     9-30-2012        12-31-2011        9-30-2012        12-31-2011        9-30-2012        12-31-2011        9-30-2012    12-31-2011
                       

Discount rates used

   6.50%    6.50%    10.50%    10.50%    8.50%    8.50%    5.50%    5.50%

Expected return on plan assets

   N/A    N/A    11.10%    11.10%    N/A    N/A    N/A    N/A

Expected rate of salary increases

   3.00%    3.00%    6.59%    6.59%    3.5% - 4.0% -

4.5%

   3.5% - 4.0% -

4.5%

   0.00%    0.00%

Mortality tables

   RV -2004    RV-2004    AT 2000    AT 2000    RV 08    RV 08    RV 2004    RV 2004

 

   

Sensitivity:

As of September 30, 2012, 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$53,324,862 (ThCh$54,571,512 as of December 31, 2011) if the rate rises and an increase of ThCh$65,414,609 (ThCh$65,049,753 as of December 31, 2011) 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 September 30, 2012, the amounts recognized as expenses were ThCh$1,417,652 (ThCh$1,385,035 as of September 2011).

 

24.

EQUITY

24.1     Equity attributable to the shareholders of Enersis

24.1.1     Subscribed and paid capital and number of shares

Enersis S.A.’s share capital as of September 30, 2012 and December 31, 2011 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 September 30, 2012 and December 31, 2011.

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).

 

 

Page 90


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 as of 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.

On February 29, 2012, the Enersis Board agreed, by a unanimous vote of the Directors present, to propose at the Enersis S.A. Ordinary Shareholders’ Meeting that the same percentage of profits be distributed as in the previous year, that is, 50% of the Company’s net profits. For this fiscal year, that percentage is the equivalent of Ch$5.7497 per share, from which the interim dividend of Ch$1.46560 per share paid in January 2012 will be deducted. Therefore, the final dividend amount distributed to shareholders will be Ch$4.2841 per Company share. This is a change from the previous dividend policy, which contemplated distributing 55% of the Company’s liquid profits in dividends.

At the Ordinary Shareholders Meeting held on April 26, 2012, it was agreed to distribute a minimum obligatory dividend (partially covered by interim dividend No. 84) and an additional dividend totaling Ch$5.74970. Since interim dividend 84 had already been paid, the remaining Ch$4.28410 per share was distributed and paid as final dividend No. 85.

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.

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   4-20-2005   0.41654   2004

73

  Final   4-3-2006   1.00000   2005

74

  Interim   12-26-2006   1.11000   2006

75

  Final   5-23-2007   4.89033   2006

76

  Interim   12-27-2007   0.53119   2007

77

  Final   4-30-2008   3.41256   2007

78

  Interim   12-19-2008   1.53931   2008

79

  Final   5-12-2009   4.56069   2008

80

  Interim   12-17-2009   2.45677   2009

81

  Final   5-6-2010   4.64323   2009

82

  Interim   1-27-2011   1.57180   2010

83

  Final   5-12-2011   5.87398   2010

84

  Interim   1-27-2012   1.46560   2011

85

  Final   5-9-2012   4.28410   2011

 

 

Page 91


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

24.2     Foreign currency translation reserves

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 September 30, 2011 and 2012.

 

Foreign Currency Translation    9-30-2012      9-30-2011  
   ThCh$      ThCh$  

Empresa Distribuidora Sur S.A.

     (70,249,870)         (66,199,011)   

Ampla Energía e Serviços S.A.

     53,898,610          128,368,903    

Ampla Investimentos E Serviços S.A.

     4,190,557          2,097,366    

Compañía Distribuidora y Comercializadora de Energía S.A.

     14,861,340          21,753,914    

Edelnor

     1,487,239          6,704,874    

Investluz S.A.

     (5,947,822)         3,639,698    

Endesa Brasil S.A.

     (103,462,840)         27,009,479    

Central Costanera S.A.

     (3,440,848)         (5,213,728)   

Gas Atacama S.A.

     (1,453,928)         5,360,009    

Emgesa S.A. E.S.P.

     49,011,093          53,098,572    

Hidroeléctrica El Chocon S.A.

     (17,886,998)         (9,425,342)   

Generandes Perú S.A.

     17,950,092          23,515,581    

Other

     (1,795,280)         1,681,096    

TOTAL

     (62,838,655)         192,391,411   

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 Company. The Group’s restricted net assets as of September 30, 2012 from its subsidiaries Endesa Chile, Endesa Brasil, Ampla Energía, Coelce, and Edelnor totaled ThCh$811,142,781; ThCh$78,178,874; ThCh$363,227,603; ThCh$29,229,700; and ThCh$84,643,265, respectively.

24.5     Other reserves

Other reserves within Equity as of September 30, 2012 and 2011 are as follows:

 

      Balance at
January 1, 2012
     Changes 2012      Balance at
September 30,
2012
 
   ThCh$      ThCh$      ThCh$  
        

Exchange differences on translation

     176,622,668          (239,461,323)         (62,838,655)   

Cash flow hedges

     (310,265)         30,358,385          30,048,120    

Remeasurement of available-for-sale financial assets

     13,836          (323)         13,513    

Miscellaneous other reserves

     (1,497,208,996)         (824,664)         (1,498,033,660)   

TOTAL

     (1,320,882,757)         (209,927,925)         (1,530,810,682)   

 

      Balance at
January 1, 2011
     Changes 2011      Balance at
September 30,
2011
 
   ThCh$      ThCh$      ThCh$  
        

Exchange differences on translation

     113,278,890          79,112,521         192,391,411    

Cash flow hedges

     (174,008,173)         (44,526,838)         (218,535,011)   

Remeasurement of available-for-sale financial assets

     41,825          (1,637)         40,188    

Miscellaneous other reserves

     (1,291,099,898)         19,399,969          (1,271,699,929)   

TOTAL

     (1,351,787,356)         53,984,015          (1,297,803,341)   

 

 

Page 92


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

   

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”).

(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 negative change reflected in the line item “Increase (decrease) from transfers and other changes” in the Statement of Changes in Net Equity is explained in the two periods primarily by non-controlling interests in the dividends declared by the consolidated companies.

 

 

Page 93


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

25. REVENUES

The detail of revenues presented in the Statement of Comprehensive Income for the periods ended September 30, 2012 and 2011 is as follows:

 

Revenues    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  
               

Energy sales (1)

     4,368,868,519         4,323,338,174   
         

Other sales

     21,220,586         20,769,731   

Sale of metering equipment

     2,047,063         1,567,407   

Sale of electronic supplies

     153,211         218,540   

Sale of products and services

     19,020,312         18,983,784   
       

Revenue from other services

     323,239,200         301,499,925   

Tolls and transmission

     239,948,342         185,319,724   

Metering equipment leases

     3,484,906         5,825,706   

Public lighting

     24,388,726         19,997,597   

Verifications and connections

     9,613,921         11,682,667   

Engineering and consulting services

     8,161,523         6,313,495   

Other services

     37,641,782         72,360,736   
     

Total operating revenue

     4,713,328,305         4,645,607,830   

 

  (1)

Includes ThCh$29,210,154 from agreements corresponding to reconciliation, termination of arbitration, and settling of prices between Endesa Chile and CMPC.

 

Other operating income    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  
     

Revenue from construction contracts

     108,256,733         130,297,347   

Mutual support

     22,485,725         18,537,322   

Third party services to own and third party fixtures

     8,301,550         6,025,052   

Leases

     182,445         552,536   

Sale of new businesses

     8,560,796         9,144,207   

Other revenue (2)

     35,194,996         38,635,182   
     

Total other income

        182,982,245            203,191,646   

 

  (2)

During the nine months of 2011, the Company recognized ThCh$8,067,707 (ThCh$0 in 2012) related to the Bocamina I 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.

 

 

Page 94


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

26.

RAW MATERIALS AND CONSUMABLES USED

Raw materials and consumables used presented in profit or loss for the periods September 30, 2012 and 2011 is detailed as follows:

 

Raw Materials and Consumables Used    Balance at  
   9-30-2012     9-30-2011  
   ThCh$     ThCh$  
    

Energy purchases

     (1,372,852,611     (1,309,275,960

Fuel consumption

     (602,100,613     (595,644,374

Transportation costs

     (359,822,431     (303,241,450

Costs from construction contracts

     (108,256,733     (130,297,347

Other raw materials and consumables

     (332,849,051     (344,740,734
    

Total

     (2,775,881,439     (2,683,199,865

 

27.

EMPLOYEE BENEFITS EXPENSE

Employee expenses recognized in profit or loss for the periods September 30, 2012 and 2011 is as follows:

 

Employee Benefits Expenses    Balance at  
      9-30-2012     9-30-2011  
      ThCh$     ThCh$  
    

Wages and salaries

     (220,929,170     (198,796,390

Post-employment benefit obligations expense

     (3,092,426     (4,349,874

Social security and other contributions

     (76,593,977     (63,874,694

Other employee expenses

     (1,865,544     (2,331,099
    

Total

     (302,481,117     (269,352,057

 

28.

DEPRECIATION, AMORTIZATION, AND IMPAIRMENT LOSSES

Depreciation, amortization, and impairment losses recognized in profit or loss for the periods September 30, 2012 and 2011 is broken down as follows:

 

     Balance at  
   9-30-2012     9-30-2011  
   ThCh$     ThCh$  
    

Depreciation

     (261,937,132     (237,832,680

Amortization

     (69,454,512     (75,432,183
    

Subtotal

     (331,391,644     (313,264,863

Reversal (losses) from impairment (*)

     (22,722,131     1,048,188   
    

Total

     (354,113,775     (312,216,675
    
(*) Impairment losses    Balance at  
   9-30-2012     9-30-2011  
   ThCh$     ThCh$  
    

Financial assets (see Note 7c)

     (22,722,131     1,048,188   
    

Total

     (22,722,131     1,048,188   

 

 

Page 95


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

29.

OTHER EXPENSES

Other miscellaneous operating expenses for the periods ended September 30, 2012 and 2011 is broken down as follows:

 

Other Expenses    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  
     

Other supplies and services

     (51,530,193)         (75,572,405)   

Professional, outsourced, and other services

     (151,097,948)         (131,931,102)   

Repairs and maintenance

     (69,886,988)         (64,764,722)   

Indemnities and fines

     (17,389,423)         (11,499,139)   

Taxes and charges

     (20,800,037)         (84,855,133)   

Insurance premiums

     (17,862,465)         (14,317,245)   

Leases and rental costs

     (13,208,770)         (13,300,616)   

Marketing, public relations, and advertising

     (5,416,922)         (6,227,059)   

Other supplies

     (18,981,775)         (11,760,350)   

Travel expenses

     (4,793,411)         (4,008,163)   

Environmental expenses

     (1,883,972)         (2,029,588)   
     

Total

     (372,851,904)         (420,265,522)   

 

30.

OTHER GAINS (LOSSES)

Other gains (losses) for the periods ended September 30, 2012 and 2011 are detailed as follows:

 

Other gains (losses)    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  
     

Investment sales [Cam Group and Synapsis (*)]

     -         (9,897,402)   

Land sales

     4,049,724         1,640,143   

Other assets

     149,418         1,461,220   
     

Total

     4,199,142         (6,796,039)   

(*) Includes foreign currency translation differences of ThCh$(3,236,883).

 

31.

FINANCIAL RESULTS

Financial income and costs for the periods ended September 30, 2012 and 2011 are as follows:

 

Financial Income    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  
     

Income from cash and cash equivalents

     46,747,417         53,430,577   

Income from expected return on plan assets (Brazil)

     26,422,218         29,768,997   

Other financial income

     44,691,171         48,982,771   

Income from other financial assets

     4,155,733         1,906,178   
     

Total

     122,016,539         134,088,523   

 

 

Page 96


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

FINANCIAL RESULTS (continued)

 

Financial Costs    Balance at  
   9-30-2012     9-30-2011  
   ThCh$     ThCh$  
    

Financial Costs

     (338,726,474     (320,468,062
    

Bank loans

     (34,239,139     (43,503,605

Secured and unsecured obligations

     (153,390,326     (154,842,862

Financial leasing

     (2,736,131     (2,265,999

Valuation of financial derivatives

     (14,803,046     (15,739,962

Financial provisions

     (35,955,469     (23,158,810

Post-employment benefit obligations

     (41,204,203     (44,278,201

Capitalized borrowing costs

     21,108,541        23,068,441   

Other financial costs

     (77,506,701     (59,747,064
    

Gain (loss) from indexed assets and liabilities (*)

     (6,876,024     (17,038,304
    

Foreign currency exchange differences, net (**)

     (14,017,076     9,276,785   
    

Total Financial Costs

     (359,619,574     (328,229,581
    

Total Financial Results

     (237,603,035     (194,141,058

The effects on Financial Results from exchange differences and the application of indexed assets and liabilities originated from the following:

 

(*) Results from indexed assets and liabilities    Balance at  
   9-30-2012     9-30-2011  
   ThCh$     ThCh$  
    

Other financial assets (derivative instruments)

     3,037,624        5,899,631   

Other non-financial assets

     431,959        915,331   

Trade and other accounts receivable

     127,009        18,457   

Current tax assets and liabilities

     1,303,752        183,556   

Other financial liabilities (financial debt and derivative instruments)

     (12,480,956     (23,875,054

Trade and other accounts payable

     245,065        12,799   

Other provisions

     (118,231     (140,771

Other non-financial liabilities

     577,754        (52,253
    

Total

     (6,876,024     (17,038,304

 

(**) Exchange differences    Balance at  
   9-30-2012     9-30-2011  
   ThCh$     ThCh$  
    

Cash and cash equivalents

     (3,055,367     7,351,862   

Other financial assets (derivative instruments)

     3,831,513        5,665,636   

Other non-financial assets

     720,160        1,443,229   

Trade and other accounts receivable

     (4,431,626     10,829,178   

Current tax assets and liabilities

     43,656        70,224   

Other financial liabilities (financial debt and derivative instruments)

     (10,337,625     (8,314,550

Trade and other accounts payable

     (18,305     (8,277,514

Other non-financial liabilities

     (769,482     508,720   
    

Total

     (14,017,076     9,276,785   

 

 

Page 97


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

 

 

 

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 as of the third quarter of 2012 and 2011:

 

Income Tax    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  

    

                 

Current tax expense

     (333,250,292)          (296,879,968)    
Tax benefit from tax assets not previously recognized (Credits and/or benefits on current tax)      11,175,511           18,224,334     

Adjustments to current tax from the previous period

     485,528           (1,800,930)    

Other current tax expense

     (286,449)          (79,460)    

    

                 

Current tax expense, net

     (321,875,702)          (280,536,024)    

    

                 
Deferred tax income (expense)from origination and reversal of temporary differences      60,677,555           (44,439,385)    
Deferred tax (income) or expense from tax rate changes or new taxes (*)      (5,752,421)          -     

Other deferred tax expense

     -           8,425,537     

    

                 

Deferred tax income (expense), net

     54,925,134           (36,013,848)    

    

                 

Effect of changes in the tax status of the entity or its shareholders

     -           -     

    

                 

Income tax income (expense)

     (266,950,568)          (316,549,872)    

The principal temporary differences are detailed in Note 17a.

 

Reconciliation of Tax Expense    9-30-2012      9-30-2011  
      ThCh$      ThCh$  

    

                 

Tax expense using statutory rate (20%)

     (180,271,996)          (200,868,245)    

Tax effect of rates in other jurisdictions

     (92,835,038)          (96,114,504)    

Tax effect of non-taxable revenues

     56,829,139           (1,853,475)    

Tax effect of non-tax-deductible expenses

     (84,246,907)          10,371,531     

Tax effect from change in tax rate

     (5,752,421)          -     

Tax effect of over-provided tax in previous period

     485,528           (1,800,930)    

Price level restatement for tax purposes (investments and equity)

     38,841,127           (26,284,249)    

Total adjustments to tax expense using statutory rate

     (86,678,572)          (115,681,627)    

    

                 

Income tax

     (266,950,568)          (316,549,872)    

(*) Law No. 20,630, which modifies Chilean tax law to finance education reform, was published in the Diario Oficial on September 27, 2012. Among other changes, this law increases the First Category tax rate to 20% starting January 1, 2012 (2011 also had a 20% First Category tax due to a previous temporary increase).

 

 

Page 98


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 2012 period and 2011.

 

 

Page 99


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

 

 

  33.2 Generation, distribution, and others

 

Line of Business          Generation     Distribution     Eliminations and Others     Total  
ASSETS  

9-30-2012

ThCh$

    12-31-2011
ThCh$
   

9-30-2012

ThCh$

    12-31-2011
ThCh$
   

9-30-2012

ThCh$

    12-31-2011
ThCh$
   

9-30-2012

ThCh$

   

12-31-2011

ThCh$

 

CURRENT ASSETS

    840,559,195        1,212,585,323        993,849,646        1,007,409,597        156,722,535        305,970,087        1,991,131,376        2,525,965,007   

Cash and cash equivalents

    294,908,327        552,738,084        279,418,782        298,945,821        208,335,693        368,237,363        782,662,802        1,219,921,268   

Other current financial assets

    565,770        914,209        445,343        25,011        465,058        -               1,476,171        939,220   

Other current non-financial assets

    31,736,682        31,292,979        65,718,981        38,792,524        3,083,375        2,380,808        100,539,038        72,466,311   

Trade and other current receivables

    236,931,360        355,609,508        588,431,895        610,324,178        12,455,427        11,668,702        837,818,682        977,602,388   

Accounts receivable from related companies

    107,929,452        130,673,380        21,385,465        7,215,786        (95,734,810)        (102,606,574)        33,580,107        35,282,592   

Inventories

    76,509,584        55,906,768        17,732,180        16,354,914        5,600,662        5,663,862        99,842,426        77,925,544   

Current tax assets

    91,978,020        85,450,395        20,717,000        35,751,363        22,517,130        20,625,926        135,212,150        141,827,684   
                                                                 

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

    -                -                        -                -                -                -                -           
                                                                 

NON-CURRENT ASSETS

    6,051,191,950        6,154,273,562        4,387,586,029        4,778,151,088        315,877,438        275,481,095        10,754,655,417        11,207,905,745   

Other non-current financial assets

    35,464,007        13,598,337        3,204,019        2,826,723        30,196,961        20,930,001        68,864,987        37,355,061   

Other non-current non-financial assets

    25,579,610        28,731,435        62,980,947        80,741,831        39,975        27,843        88,600,532        109,501,109   

Non-current receivables

    145,372,466        175,400,312        328,930,815        267,256,936        792,559        671,202        475,095,840        443,328,450   

Non-current accounts receivable from related companies

    -                (1,863,216)        98,652        117,946        (98,652)        1,745,270        -                -           

Investments accounted for using the equity method

    556,974,211        591,668,155        469,506,730        503,610,981        (1,014,094,028)        (1,082,085,874)        12,386,913        13,193,262   

Intangible assets other than goodwill

    36,560,851        35,332,818        1,096,839,207        1,417,846,070        12,693,677        14,219,326        1,146,093,735        1,467,398,214   

Goodwill

    99,496,479        106,399,041        109,782,621        129,382,377        1,184,934,816        1,240,622,708        1,394,213,916        1,476,404,126   

Property, plant, and equipment, net

    4,951,640,482        5,068,294,024        2,141,260,794        2,180,696,470        (7,450,421)        (6,259,488)        7,085,450,855        7,242,731,006   

Investment property

    -                -                -                -                38,331,943        38,055,889        38,331,943        38,055,889   

Deferred tax assets

    200,103,844        136,712,656        174,982,244        195,671,754        70,530,608        47,554,218        445,616,696        379,938,628   
                                                                 

TOTAL ASSETS

    6,891,751,145        7,366,858,885        5,381,435,675        5,785,560,685        472,599,973        581,451,182        12,745,786,793        13,733,870,752   

 

 

Page 100


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

     Generation     Distribution     Eliminations and Others     Total  
LIABILITIES AND EQUITY   9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT LIABILITIES

    1,188,754,978        1,150,249,283        1,230,847,083        1,394,053,750        (307,172,774     (83,769,398     2,112,429,287        2,460,533,635   

Other current financial liabilities

    431,908,212        365,375,002        196,483,566        292,160,116        14,559,242        14,547,220        642,951,020        672,082,338   

Trade and other current payables

    267,514,919        380,701,746        666,647,815        774,128,579        42,902,153        80,234,135        977,064,887        1,235,064,460   

Accounts payable to related companies

    343,415,960        234,167,088        196,921,310        126,083,948        (384,783,364     (203,073,399     155,553,906        157,177,637   

Other short-term provisions

    32,053,248        36,030,224        40,062,550        43,227,192        15,227,085        20,445,238        87,342,883        99,702,654   

Current tax liabilities

    95,570,163        122,601,990        63,042,110        110,935,913        3,497,680        2,315,339        162,109,953        235,853,242   

Current provisions for employee benefits

    -                -                -                -                -                -                -                -           

Other current non-financial liabilities

    18,292,476        11,373,233        67,689,732        47,518,002        1,424,430        1,762,069        87,406,638        60,653,304   
               

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

    -                -                -                -                -                -                -                -           
               

NON-CURRENT LIABILITIES

    1,891,293,689        2,231,327,095        1,473,497,444        1,572,059,394        559,945,240        573,796,771        3,924,736,373        4,377,183,260   

Other non-current financial liabilities

    1,394,558,789        1,755,575,529        890,642,132        952,894,143        562,252,279        562,885,621        2,847,453,200        3,271,355,293   

Other non-current payables

    187,072        243,234        11,989,176        14,060,817        -                556        12,176,248        14,304,607   

Accounts payable to related companies

    7,230,948        81,953        -                -                (7,230,948     (81,953     -                -           

Other long-term provisions

    28,110,607        20,833,139        165,519,353        181,636,893        6,262,505        103,609        199,892,465        202,573,641   

Deferred tax liabilities

    373,216,026        341,568,310        170,232,952        162,528,439        4,445,439        4,341,506        547,894,417        508,438,255   

Non-current provisions for employee benefits

    34,713,631        36,504,909        205,907,345        234,826,662        6,316,236        6,194,442        246,937,212        277,526,013   

Other non-current non-financial liabilities

    53,276,616        76,520,021        29,206,486        26,112,440        (12,100,271     352,990        70,382,831        102,985,451   
               

EQUITY

    3,811,702,478        3,985,282,507        2,677,091,148        2,819,447,541        219,827,507        91,423,809        6,708,621,133        6,896,153,857   

Equity attributable to shareholders of Enersis

    3,811,702,478        3,985,282,507        2,677,091,148        2,819,447,541        219,827,507        91,423,809        3,796,128,723        3,895,728,606   

Issued capital

    1,489,166,003        1,752,890,037        829,743,863        1,010,886,630        505,972,968        61,106,168        2,824,882,834        2,824,882,835   

Retained earnings

    1,800,524,774        1,838,419,172        1,168,185,885        957,047,345        (625,413,737     (562,497,637     2,343,296,922        2,232,968,880   

Share premium

    206,008,557        -                4,067,275        -                (51,316,184)        158,759,648        158,759,648        158,759,648   

Other reserves

    316,003,144        393,973,298        675,094,125        851,513,566        390,584,460        434,055,630        (1,530,810,681     (1,320,882,757
               

Non-controlling interests

    -                -                -                -                -                -                2,912,492,410        3,000,425,251   
               

Total Liabilities and Equity

    6,891,751,145        7,366,858,885        5,381,435,675        5,785,560,685        472,599,973        581,451,182        12,745,786,793        13,733,870,752   

 

 

Page 101


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

      Generation      Distribution      Eliminations and Others      Total  
STATEMENT OF COMPREHENSIVE INCOME   

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

     9-30-2012
ThCh$
     9-30-2011
ThCh$
    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

 

REVENUES

     2,003,838,207         2,012,421,139         3,350,889,939         3,289,888,740         (458,417,596)         (453,510,403)         4,896,310,550         4,848,799,476   

Sales

     1,999,473,862         1,997,928,554         3,177,151,377         3,101,224,429         (463,296,934)         (453,545,153)         4,713,328,305         4,645,607,830   

Energy sales

     1,898,317,970         1,946,813,268         2,909,314,117         2,834,228,799         (438,763,568)         (457,703,893)         4,368,868,519         4,323,338,174   

Other sales

     7,726,018         19,596         6,715,498         5,077,999         6,779,070         15,672,136         21,220,586         20,769,731   

Other services rendered

     93,429,874         51,095,690         261,121,762         261,917,631         (31,312,436)         (11,513,396)         323,239,200         301,499,925   
                       

Other operating income

     4,364,345         14,492,585         173,738,562         188,664,311         4,879,338         34,750         182,982,245         203,191,646   
                       

RAW MATERIALS AND CONSUMABLES USED

     (1,078,048,532)         (1,023,461,516)         (2,170,719,115)         (2,135,763,364)         472,886,208         476,025,015         (2,775,881,439)         (2,683,199,865)   

Energy purchases

     (241,041,881)         (228,673,175)         (1,573,353,772)         (1,534,914,602)         441,543,042         454,311,817         (1,372,852,611)         (1,309,275,960)   

Fuel consumption

     (602,093,440)         (595,636,580)         -                 -                 (7,173)         (7,794)         (602,100,613)         (595,644,374)   

Transport expenses

     (188,127,660)         (167,616,691)         (205,135,313)         (168,907,633)         33,440,542         33,282,874         (359,822,431)         (303,241,450)   

Other raw materials and consumables

     (46,785,551)         (31,535,070)         (392,230,030)         (431,941,129)         (2,090,203)         (11,561,882)         (441,105,784)         (475,038,081)   
                       

CONTRIBUTION MARGIN

     925,789,675         988,959,623         1,180,170,824         1,154,125,376         14,468,612         22,514,612         2,120,429,111         2,165,599,611   
                       

Other work performed by entity and capitalized

     9,195,210         2,921,033         26,832,210         28,306,633         -                 4,437,307         36,027,420         35,664,973   

Employee benefits expense

     (88,880,515)         (53,362,832)         (190,283,467)         (180,327,626)         (23,317,135)         (35,661,599)         (302,481,117)         (269,352,057)   

Other expense

     (90,102,025)         (116,339,643)         (286,398,123)         (303,779,655)         3,648,244         (146,224)         (372,851,904)         (420,265,522)   
                       

GROSS OPERATING RESULT

     756,002,345         822,178,181         730,321,444         698,324,728         (5,200,279)         (8,855,904)         1,481,123,510         1,511,647,005   
                       

Depreciation, amortization, and impairment losses

     (160,463,766)         (130,665,637)         (192,185,359)         (180,147,771)         (1,464,650)         (1,403,267)         (354,113,775)         (312,216,675)   
                       

OPERATING INCOME

     595,538,579         691,512,544         538,136,085         518,176,957         (6,664,929)         (10,259,171)         1,127,009,735         1,199,430,330   
                       

FINANCIAL RESULT

     (111,402,729)         (110,276,608)         (107,366,142)         (76,213,126)         (18,834,164)         (7,651,324)         (237,603,035)         (194,141,058)   

Financial income

     30,553,073         25,394,095         84,814,279         96,977,392         6,649,187         11,717,036         122,016,539         134,088,523   

Financial costs

     (130,462,387)         (127,432,245)         (194,398,002)         (174,109,300)         (13,866,085)         (18,926,517)         (338,726,474)         (320,468,062)   

Gain (loss) from indexed assets and liabilities

     (743,782)         (3,909,485)         961,198         1,786         (7,093,440)         (13,130,605)         (6,876,024)         (17,038,304)   

Foreign currency exchange differences

     (10,749,633)         (4,328,973)         1,256,383         916,996         (4,523,826)         12,688,762         (14,017,076)         9,276,785   

Gains

     15,282,679         23,754,678         2,889,905         4,061,416         27,916,621         40,243,879         46,089,205         68,059,973   

Losses

     (26,032,312)         (28,083,651)         (1,633,522)         (3,144,420)         (32,440,447)         (27,555,117)         (60,106,281)         (58,783,188)   
                       

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

     7,754,143         5,819,161         (2,320)         (1,509)         2,320         30,343         7,754,143         5,847,995   

Gains (losses) from other investments

     672,339         375,764         73,786         -                 -                 -                 746,125         375,764   

Gains (losses) on sale of property, plant, and equipment

     25,386         724,563         1,404,692         28,985         2,022,939         (7,925,351)         3,453,017         (7,171,803)   

NET INCOME BEFORE TAX

     492,587,718         588,155,424         432,246,101         441,991,307         (23,473,834)         (25,805,503)         901,359,985         1,004,341,228   
                       

Income tax

     (154,230,003)         (181,156,275)         (130,878,358)         (119,169,864)         18,157,793         (16,223,733)         (266,950,568)         (316,549,872)   
                       

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

     338,357,715         406,999,149         301,367,743         322,821,443         (5,316,041)         (42,029,236)         634,409,417         687,791,356   
                                                                         

NET INCOME

     338,357,715         406,999,149         301,367,743         322,821,443         (5,316,041)         (42,029,236)         634,409,417         687,791,356   
                       

RESULT FOR THE PERIOD

     338,357,715         406,999,149         301,367,743         322,821,443         (5,316,041)         (42,029,236)         634,409,417         687,791,356   

Shareholders of Enersis

     -                 -                 -                 -                 -                 -                 264,557,424         319,025,580   

Non-controlling interests

     -                 -                 -                 -                 -                 -                 369,851,993         368,765,776   

 

 

Page 102


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  33.3 Countries

 

Country    Chile      Argentina      Brazil      Colombia     Peru     Eliminations     Total  
            ASSETS   

9-30-2012

ThCh$

     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
    

9-30-2012

ThCh$

     12-31-2011
ThCh$
    

9-30-2012

ThCh$

     12-31-2011
ThCh$
   

9-30-2012

ThCh$

    12-31-2011
ThCh$
   

9-30-2012

ThCh$

   

12-31-2011

ThCh$

   

9-30-2012

ThCh$

   

12-31-2011

ThCh$

 

CURRENT ASSETS

     683,036,978         1,117,076,586         137,277,077         198,804,567         745,507,589         680,639,175         337,422,778         439,170,846        144,917,115        138,640,931        (57,030,161)        (48,367,098)        1,991,131,376        2,525,965,007   

Cash and cash equivalents

     187,200,155         588,127,702         28,539,239         43,522,761         354,852,089         277,962,207         160,694,616         268,253,856        51,376,703        42,054,742        -                -                782,662,802        1,219,921,268   

Other current financial assets

     1,453,966         47,504         -                 143,638         -                 -                 -                 699,517        22,205        48,561        -                -                1,476,171        939,220   

Other current non-financial assets

     11,637,281         8,430,910         2,064,033         2,444,742         72,826,509         43,310,736         9,068,663         13,185,071        4,244,111        5,094,852        698,441        -                100,539,038        72,466,311   

Trade and other current receivables

     279,071,926         338,292,487         60,600,465         108,345,327         283,188,852         318,551,280         143,947,505         137,785,949        69,112,988        73,975,674        1,896,946        651,671        837,818,682        977,602,388   

Accounts receivable from related companies

     57,030,031         49,976,938         34,742,560         34,084,870         -                 -                 1,040,648         30,857        392,416        208,696        (59,625,548)        (49,018,769)        33,580,107        35,282,592   

Inventories

     52,182,118         37,057,881         5,933,816         4,921,951         999,352         1,266,810         21,202,764         17,676,019        19,524,376        17,002,883        -                -                99,842,426        77,925,544   

Current tax assets

     94,461,501         95,143,164         5,396,964         5,341,278         33,640,787         39,548,142         1,468,582         1,539,577        244,316        255,523        -                -                135,212,150        141,827,684   
                                                                                                                         

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

     -                 -                 -                 -                 -                 -                 -                 -                -                -                -                -                -                -           
                                   

NON-CURRENT ASSETS

     7,806,154,700         7,893,250,054         566,947,955         593,346,110         3,208,606,383         3,805,276,863         2,389,118,948         2,353,927,049        1,181,155,855        1,246,563,957        (4,397,328,424)        (4,684,458,288)        10,754,655,417        11,207,905,745   

Other non-current financial assets

     63,919,970         32,942,181         221,317         161,140         23,274         27,818         1,217,165         1,214,684        3,483,261        3,009,238        -                -                68,864,987        37,355,061   

Other non-current non-financial assets

     468,411         599,529         1,812,908         1,984,737         86,347,404         106,916,843         -                 -                -                -                (28,191)        -                88,600,532        109,501,109   

Non-current receivables

     3,722,677         4,531,190         141,203,454         151,690,773         317,469,075         273,379,275         12,585,909         13,727,212        -                -                114,725        -                475,095,840        443,328,450   

Non-current accounts receivable from related companies

     5,639,152         6,179,892         -                 -                 42,203,339         44,861,006         -                 -                -                -                (47,842,491)        (51,040,898)        -                -           

Investments accounted for using the equity method

     4,477,184,874         4,681,940,902         60,166,886         4,727,255         1,038,286,387         1,217,587,204         75         76        47,894,459        49,887,780        (5,611,145,768)        (5,940,949,955)        12,386,913        13,193,262   

Intangible assets other than goodwill

     37,363,010         40,438,658         3,714,712         3,649,971         1,060,478,730         1,375,676,408         41,582,639         44,330,454        2,954,644        3,302,723        -                -                1,146,093,735        1,467,398,214   

Goodwill

     2,311,356         2,312,632         (11,136,040)         2,357,592         99,608,974         119,058,905         12,964,799         13,209,651        8,668,964        10,361,690        1,281,795,863        1,329,103,656        1,394,213,916        1,476,404,126   

Property, plant, and equipment

     3,008,506,737         2,998,303,344         365,710,895         424,077,441         387,998,793         479,342,553         2,227,472,599         2,184,994,520        1,116,879,949        1,178,479,794        (21,118,118)        (22,466,646)        7,085,450,855        7,242,731,006   

Investment property

     38,331,943         38,055,889         -                 -                 -                 -                 -                 -                -                -                -                -                38,331,943        38,055,889   

Deferred tax assets

     168,706,570         87,945,837         5,253,823         4,697,201         176,190,407         188,426,851         93,295,762         96,450,452        1,274,578        1,522,732        895,556        895,555        445,616,696        379,938,628   
                                                                                                                         

TOTAL ASSETS

     8,489,191,678         9,010,326,640         704,225,032         792,150,677         3,954,113,972         4,485,916,038         2,726,541,726         2,793,097,895        1,326,072,970        1,385,204,888        (4,454,358,585)        (4,732,825,386)        12,745,786,793        13,733,870,752   

 

 

Page 103


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

 

Country    Chile     Argentina     Brazil      Colombia      Peru      Eliminations     Total  
LIABILITIES
AND EQUITY
   9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
 
CURRENT LIABILITIES      649,376,424        661,869,058        521,364,966        494,783,567        459,410,501         650,237,150         366,042,322         483,448,241         175,770,524         170,828,751         (59,535,450     (633,130     2,112,429,287        2,460,533,637   

Other current financial liabilities

     229,995,038        88,087,416        145,737,403        105,336,295        144,974,458         288,730,920         46,232,703         124,904,402         76,011,418         65,023,305         -                -                642,951,020        672,082,338   

Trade and other current payables

     213,206,874        405,601,668        282,229,496        283,219,858        226,522,690         234,837,848         192,591,493         223,557,756         54,554,983         68,645,529         7,959,351        19,201,800        977,064,887        1,235,064,459   

Accounts payable to related companies

     80,992,489        48,929,239        31,919,145        45,686,586        42,357,798         34,092,017         71,457,990         51,713,966         799,060         1,068,536         (71,972,576     (24,312,705     155,553,906        157,177,639   

Other short-term provisions

     45,165,065        54,333,202        28,015,732        25,324,807        1,731,691         6,801,936         6,962         10,860         7,945,658         8,754,075         4,477,775        4,477,775        87,342,883        99,702,655   

Current tax liabilities

     68,054,559        58,625,870        11,208,537        12,379,051        26,057,512         67,476,356         47,821,314         76,893,506         8,968,031         20,478,459         -                -                162,109,953        235,853,242   

Current provisions for employee benefits

     -                -                -                -                -                 -                 -                 -                 -                 -                 -                -                -                -           

Other current non-financial liabilities

     11,962,399        6,291,663        22,254,653        22,836,970        17,766,352         18,298,073         7,931,860         6,367,751         27,491,374         6,858,847         -                -                87,406,638        60,653,304   
                                                                                                                        

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

     -                -                -                -                -                 -                 -                 -                 -                 -                 -                -                -                -           
                                  
NON-CURRENT LIABILITIES      1,536,773,790        1,819,290,887        131,469,304        206,938,488        872,080,649         929,216,917         968,615,736         928,038,093         466,383,032         527,947,698         (50,586,138     (34,248,823     3,924,736,373        4,377,183,260   

Other non-current financial liabilities

     1,207,123,377        1,538,473,627        41,222,548        113,544,053        497,107,090         515,352,311         826,990,735         782,142,214         275,009,450         321,843,088         -                -                2,847,453,200        3,271,355,293   

Other non-current payables

     -                -                187,072        1,146,930        11,989,176         13,157,677         -                 -                 -                 -                 -                -                12,176,248        14,304,607   

Accounts payable to related companies

     -                -                36,746,339        34,248,823        -                 -                 -                 -                 -                 -                 (36,746,339     (34,248,823     -                -           

Other long-term provisions

     18,465,092        17,935,877        8,410,433        9,239,778        157,707,007         168,801,883         13,531,570         4,762,542         1,778,363         1,833,561         -                -                199,892,465        202,573,641   

Deferred tax liabilities

     243,650,669        204,262,599        11,147,090        13,419,881        74,670,724         67,691,941         30,164,775         19,717,371         188,261,159         203,346,463         -                -                547,894,417        508,438,255   

Non-current provisions for employee benefits

     35,670,125        35,817,248        6,403,491        7,627,051        125,442,764         149,353,832         79,420,832         84,727,882         -                 -                 -                -                246,937,212        277,526,013   

Other non-current non-financial liabilities

     31,864,527        22,801,536        27,352,331        27,711,972        5,163,888         14,859,273         18,507,824         36,688,084         1,334,060         924,586         (13,839,799     -                70,382,831        102,985,451   
                                                                                                                        
EQUITY      6,303,041,464        6,529,166,695        51,390,762        90,428,622        2,622,622,822         2,906,461,971         1,391,883,668         1,381,611,561         683,919,414         686,428,439         (4,344,236,997     (4,697,943,433     6,708,621,133        6,896,153,855   

Equity attributable to shareholders of Enersis

     6,303,041,464        6,529,166,695        51,390,762        90,428,622        2,622,622,822         2,906,461,971         1,391,883,668         1,381,611,561         683,919,414         686,428,439         (4,344,236,997     (4,697,943,433     3,796,128,723        6,896,153,855   

Issued capital

     5,181,648,569        5,517,944,809        200,340,431        230,798,614        942,539,641         1,768,841,536         162,912,152         150,811,424         217,000,763         197,139,383         (3,879,558,722     (5,040,652,931     2,824,882,834        2,824,882,835   

Retained earnings

     2,682,529,224        2,728,371,595        (144,857,193     (99,901,666     415,634,091         459,494,106         537,138,154         125,770,175         119,815,864         72,384,455         (1,266,963,218     (1,053,149,787     2,343,296,922        2,232,968,878   

Share premium

     365,334,507        158,759,648        -                -                627,739,694         -                 3,500,973         -                 -                 -                 (837,815,526     -                158,759,648        158,759,648   

Other reserves

     (1,926,470,836     (1,875,909,357     (4,092,476     (40,468,326     636,709,396         678,126,329         688,332,389         1,105,029,962         347,102,787         416,904,601         1,640,100,469        1,395,859,285        (1,530,810,681     1,679,542,494   
                                                                                                                        
Non-controlling interests      -                -                -                -                -                 -                 -                 -                 -                 -                 -                -                2,912,492,410        3,000,425,251   
                                                                                                                        
Total Liabilities and Equity      8,489,191,678        9,010,326,640        704,225,032        792,150,677        3,954,113,972         4,485,916,038         2,726,541,726         2,793,097,895         1,326,072,970         1,385,204,888         (4,454,358,585     (4,732,825,386     12,745,786,793        13,733,870,752   

 

 

Page 104


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Country    Chile      Argentina      Brazil      Colombia      Peru      Eliminations      Total  
STATEMENT OF COMPREHENSIVE
INCOME
  

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

    

9-30-2012

ThCh$

    

9-30-2011

ThCh$

 

REVENUES

     1,419,560,916         1,548,301,898         533,032,646         547,882,703         1,578,094,711         1,604,907,067         941,625,023         816,728,659         424,701,770         332,484,785         (704,516)         (1,505,636)         4,896,310,550         4,848,799,476   

Sales

     1,404,603,899         1,527,453,076         523,041,897         541,770,450         1,460,514,885         1,462,905,388         916,617,392         795,605,630         409,296,007         319,378,922         (745,775)         (1,505,636)         4,713,328,305         4,645,607,830   

Energy sales

     1,290,321,095         1,433,200,186         508,460,971         526,960,989         1,326,154,926         1,329,833,693         847,086,952         727,149,080         396,844,575         306,194,226         -                 -                 4,368,868,519         4,323,338,174   

Other sales

     14,613,930         13,167,782         255,373         -                 4,291,337         4,506,228         2,030,425         2,632,710         29,521         532,190         -                 (69,179)         21,220,586         20,769,731   

Other services rendered

     99,668,874         81,085,108         14,325,553         14,809,461         130,068,622         128,565,467         67,500,015         65,823,840         12,421,911         12,652,506         (745,775)         (1,436,457)         323,239,200         301,499,925   

Other operating income

     14,957,017         20,848,822         9,990,749         6,112,253         117,579,826         142,001,679         25,007,631         21,123,029         15,405,763         13,105,863         41,259         -                 182,982,245         203,191,646   
                                         

RAW MATERIALS AND CONSUMABLES USED

     (942,817,362)         (967,786,296)         (372,175,085)         (388,080,638)         (935,872,827)         (915,924,926)         (326,692,965)         (283,847,358)         (198,372,680)         (127,721,010)         49,480         160,363         (2,775,881,439)         (2,683,199,865)   

Energy purchases

     (490,302,349)         (561,410,183)         (143,039,186)         (113,450,318)         (458,928,714)         (434,192,955)         (164,293,114)         (135,966,915)         (117,228,245)         (64,255,589)         938,997         -                 (1,372,852,611)         (1,309,275,960)   

Fuel consumption

     (293,769,989)         (260,246,463)         (218,957,120)         (258,354,010)         (20,970,857)         (22,725,921)         (24,470,220)         (18,596,386)         (43,932,427)         (35,721,594)         -                 -                 (602,100,613)         (595,644,374)   

Transport expenses

     (142,957,330)         (120,670,207)         (2,514,090)         (7,194,927)         (109,435,702)         (79,434,107)         (89,315,161)         (84,584,917)         (14,657,858)         (11,357,292)         (942,290)         -                 (359,822,431)         (303,241,450)   

Other raw materials and consumables

     (15,787,694)         (25,459,443)         (7,664,689)         (9,081,383)         (346,537,554)         (379,571,943)         (48,614,470)         (44,699,140)         (22,554,150)         (16,386,535)         52,773         160,363         (441,105,784)         (475,038,081)   
                                         

CONTRIBUTION MARGIN

     476,743,554         580,515,602         160,857,561         159,802,065         642,221,884         688,982,141         614,932,058         532,881,301         226,329,090         204,763,775         (655,036)         (1,345,273)         2,120,429,111         2,165,599,611   
                                         

Other work performed by entity and capitalized

     8,045,069         7,996,682         9,317,778         8,618,338         12,399,741         13,214,962         4,391,127         4,169,166         1,873,705         1,665,825         -                 -                 36,027,420         35,664,973   

Employee benefits expense

     (80,549,594)         (77,959,149)         (86,742,079)         (75,624,280)         (75,946,513)         (78,021,109)         (37,291,456)         (36,618,726)         (21,951,475)         (1,128,793)         -                 -                 (302,481,117)         (269,352,057)   

Other expenses

     (84,226,603)         (79,879,690)         (83,170,263)         (64,174,325)         (116,124,802)         (122,606,940)         (59,553,118)         (126,058,144)         (30,431,964)         (28,894,231)         654,846         1,347,808         (372,851,904)         (420,265,522)   
                                         

GROSS OPERATING RESULT

     320,012,426         430,673,445         262,997         28,621,798         462,550,310         501,569,054         522,478,611         374,373,597         175,819,356         176,406,576         (190)         2,535         1,481,123,510         1,511,647,005   
                                         

Depreciation, amortization, and impairment losses

     (90,506,164)         (94,945,368)         (29,929,044)         (23,515,256)         (106,296,518)         (79,655,847)         (81,219,080)         (74,242,470)         (47,514,551)         (42,322,413)         1,351,582         2,464,679         (354,113,775)         (312,216,675)   
                                         

OPERATING INCOME

     229,506,262         335,728,077         (29,666,047)         5,106,542         356,253,792         421,913,207         441,259,531         300,131,127         128,304,805         134,084,163         1,351,392         2,467,214         1,127,009,735         1,199,430,330   
                                         

FINANCIAL RESULT

     (63,406,263)         (67,138,796)         (41,478,361)         (21,547,830)         (61,259,511)         (32,923,979)         (51,420,195)         (58,815,497)         (21,570,374)         (16,760,888)         1,531,669         3,045,932         (237,603,035)         (194,141,058)   

Financial income

     22,287,139         17,680,931         5,581,530         10,325,154         81,498,149         101,409,075         9,988,422         4,320,043         4,377,917         1,927,208         (1,716,618)         (1,573,888)         122,016,539         134,088,523   

Financial costs

     (71,933,495)         (71,202,287)         (37,013,624)         (26,279,238)         (144,740,821)         (143,277,316)         (60,635,724)         (62,932,499)         (26,118,778)         (18,350,610)         1,715,968         1,573,888         (338,726,474)         (320,468,062)   

Gain (loss) from indexed assets and liabilities

     (6,875,369)         (17,038,304)         -                 -                 -                 -                 -                 -                 -                 -                 (655)         -                 (6,876,024)         (17,038,304)   

Foreign currency exchange differences

     (6,884,538)         3,420,864         (10,046,267)         (5,593,746)         1,983,161         8,944,262         (772,893)         (203,041)         170,487         (337,486)         1,532,974         3,045,932         (14,017,076)         9,276,785   

Gains

     36,900,113         49,012,672         5,818,205         4,302,586         6,590,457         16,094,094         813,328         548,600         670,272         1,750,946         (4,703,170)         (3,648,925)         46,089,205         68,059,973   

Losses

     (43,784,651)         (45,591,808)         (15,864,472)         (9,896,332)         (4,607,296)         (7,149,832)         (1,586,221)         (751,641)         (499,785)         (2,088,432)         6,236,144         6,694,857         (60,106,281)         (58,783,188)   
                                         
Share of the profit (loss) of associates accounted for using the equity method      571,360         5,819,127         23,720         28,834         -                 -                 -                 -                 7,159,063         -                 -                 34         7,754,143         5,847,995   

Negative consolidation difference

     -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -           

Gains (losses) from other investments

     152,462         889,889         593,663         -                 -                 -                 -                 -                 -                 -                 -                 (514,125)         746,125         375,764   

Gains (losses) on sale of property, plant, and equipment

     1,955,081         (7,674,626)         2,084         -                 2,032,322         -                 (515,234)         40,826         (21,236)         461,997         -                 -                 3,453,017         (7,171,803)   

Other expenses distinct from operating expenses

     -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -           

NET INCOME BEFORE TAX

     168,778,902         267,623,671         (70,524,941)         (16,412,454)         297,026,603         388,989,228         389,324,102         241,356,456         113,872,258         117,785,272         2,883,061         4,999,055         901,359,985         1,004,341,228   
                                         

Income tax

     (29,390,011)         (97,405,551)         (2,176,133)         4,149,186         (65,625,530)         (88,448,500)         (133,031,536)         (103,495,520)         (36,727,358)         (32,339,299)                  989,812         (266,950,568)         (316,549,872)   
                                         

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

     139,388,891         170,218,120         (72,701,074)         (12,263,268)         231,401,073         300,540,728         256,292,566         137,860,936         77,144,900         85,445,973         2,883,061         5,988,867         634,409,417         687,791,356   

Net income from discontinued operations

              -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -           

NET INCOME

     139,388,891         170,218,120         (72,701,074)         (12,263,268)         231,401,073         300,540,728         256,292,566         137,860,936         77,144,900         85,445,973         2,883,061         5,988,867         634,409,417         687,791,356   
                                         

RESULT FOR THE PERIOD

     139,388,891         170,218,120         (72,701,074)         (12,263,268)         231,401,073         300,540,728         256,292,566         137,860,936         77,144,900         85,445,973         2,883,061         5,988,867         634,409,417         687,791,356   

Shareholders of Enersis

     -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 264,557,424         319,025,580   

Non-controlling interests

     -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 -                 369,851,993         368,765,776   

 

 

Page 105


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

 

  33.4 Generation and distribution by country

 

  a)

Generation

 

Line of Business   

Generation

 
Country    Chile      Argentina      Brazil      Colombia     Peru      Eliminations      Total  
ASSETS    9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
    9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
     9-30-2012
ThCh$
     12-31-2011
ThCh$
 

CURRENT ASSETS

     338,913,577         581,738,393         71,537,186         113,950,708         225,082,854         229,070,896         176,295,383         239,044,005        71,115,726         75,650,050         (42,385,531)         (26,868,729)         840,559,195         1,212,585,323   

Cash and cash equivalents

     41,942,136         230,289,585         11,502,664         22,383,610         147,128,916         131,040,180         62,506,367         136,260,140        31,828,244         32,764,569         -                 -                 294,908,327         552,738,084   

Other current financial assets

     543,565         47,504         -                 143,638         -                 -                 -                 674,506        22,205         48,561         -                 -                 565,770         914,209   

Other current non-financial assets

     8,788,918         5,388,772         858,164         1,197,748         15,923,518         14,283,730         4,777,824         7,964,428        1,387,491         2,458,301         767         -                 31,736,682         31,292,979   

Trade and other current receivables

     111,862,670         175,085,843         19,632,842         54,090,162         37,090,417         63,940,752         50,319,698         45,507,596        17,439,289         16,985,155         586,444         -                 236,931,360         355,609,508   

Accounts receivable from related companies

     50,982,818         58,683,378         33,948,424         33,441,555         17,299,048         19,803,730         40,859,920         35,104,241        7,811,984         10,509,205         (42,972,742)         (26,868,729)         107,929,452         130,673,380   

Inventories

     44,535,938         29,481,511         3,186,337         1,783,282         21,678         2,504         16,364,476         11,993,970        12,401,155         12,645,501         -                 -                 76,509,584         55,906,768   

Current tax assets

     80,257,532         82,761,800         2,408,755         910,713         7,619,277         -                 1,467,098         1,539,124        225,358         238,758         -                 -                 91,978,020         85,450,395   
                                        

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

              -                 -                 -                 -                 -                 -                 -                -                 -                 -                 -                 -                 -           
                                        

NON-CURRENT ASSETS

     4,140,441,580         4,058,185,785         263,514,501         319,979,207         493,928,397         600,244,367         1,454,111,236         1,393,219,292        750,022,259         812,558,136         (1,050,826,023)         (1,029,913,225)         6,051,191,950         6,154,273,562   

Other non-current financial assets

     33,720,931         12,014,822         127,898         161,140         1         -                 1,208,239         1,205,585        406,938         216,790         -                 -                 35,464,007         13,598,337   

Other non-current non-financial assets

     126,354         342,343         1,212,658         1,099,011         24,267,446         27,290,081         -                 -                -                 -                 (26,848)         -                 25,579,610         28,731,435   

Non-current receivables

     5,903         160,518         139,472,994         150,312,091         2,896,631         21,685,968         2,996,938         3,241,735        -                 -                 -                 -                 145,372,466         175,400,312   

Non-current accounts receivable from related companies

     5,639,152         6,179,892         -                 -                 39,502,408         42,997,790         -                 -                -                 -                 (45,141,560)         (51,040,898)         -                 (1,863,216)   

Investments accounted for using the equity method

     1,599,736,458         1,594,961,765         2,883,101         3,428,479         9,036,984         10,801,536         -                 -                47,894,460         49,887,780         (1,102,576,792)         (1,067,411,405)         556,974,211         591,668,155   

Intangible assets other than goodwill

     11,523,361         11,005,836         134,808         176,228         2,974,928         1,410,902         21,546,259         22,281,991        381,495         457,861         -                 -                 36,560,851         35,332,818   

Goodwill

     12,748         14,024         (11,136,040)         2,357,592         -                 -                 5,031,630         5,126,657        8,668,964         10,361,690         96,919,177         88,539,078         99,496,479         106,399,041   

Property, plant, and equipment

     2,400,501,339         2,400,516,617         125,565,259         157,747,465         368,221,938         456,994,530         1,365,956,122         1,302,924,129        691,395,824         750,111,283         -                 -                 4,951,640,482         5,068,294,024   

Investment property

     -                 -                 -                 -                 -                 -                 -                 -                -                 -                 -                 -                 -                 -           

Deferred tax assets

     89,175,334         32,989,968         5,253,823         4,697,201         47,028,061         39,063,560         57,372,048         58,439,195        1,274,578         1,522,732         -                 -                 200,103,844         136,712,656   
                                        

TOTAL ASSETS

     4,479,355,157         4,639,924,178         335,051,687         433,929,915         719,011,251         829,315,263         1,630,406,619         1,632,263,297        821,137,985         888,208,186         (1,093,211,554)         (1,056,781,954)         6,891,751,145         7,366,858,885   

 

 

Page 106


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Line of Business  

Generation

 
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
LIABILITIES
AND EQUITY
  9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT LIABILITIES

    603,465,586        419,861,754        199,123,867        184,089,684        179,860,598        223,439,239        189,290,538        220,413,976        67,033,854        77,444,300        (50,019,465)        25,000,330        1,188,754,978        1,150,249,283   

Other current financial liabilities

    215,429,821        73,513,845        126,026,078        82,987,086        30,493,092        62,027,186        23,741,641        113,869,956        36,217,580        32,976,929        -                -                431,908,212        365,375,002   

Trade and other current payables

    93,037,015        210,953,110        31,437,108        47,852,899        36,360,427        47,171,805        77,965,241        50,897,328        20,577,954        23,834,560        8,137,174        (7,957)        267,514,919        380,701,745   

Accounts payable to related companies

    209,199,618        69,582,013        30,621,016        43,569,836        100,953,777        81,664,568        60,534,950        14,328,510        263,238        13,875        (58,156,639)        25,008,287        343,415,960        234,167,089   

Other short-term provisions

    27,572,547        29,277,728        1,146,762        3,901,399        -                -                6,963        10,860        3,326,976        2,840,237        -                -                32,053,248        36,030,224   

Current tax liabilities

    47,478,906        31,286,802        8,030,073        5,362,401        10,273,438        30,425,114        25,638,728        40,779,406        4,149,018        14,748,267        -                -                95,570,163        122,601,990   

Current provisions for employee benefits

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other current non-financial liabilities

    10,747,679        5,248,256        1,862,830        416,063        1,779,864        2,150,566        1,403,015        527,916        2,499,088        3,030,432        -                -                18,292,476        11,373,233   
                           

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

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           
                           

NON-CURRENT LIABILITIES

    892,768,282        1,193,061,174        101,157,778        165,441,384        41,371,680        58,875,184        610,060,923        530,859,723        275,246,854        317,338,453        (29,311,828)        (34,248,823)        1,891,293,689        2,231,327,095   

Other non-current financial liabilities

    644,871,099        975,588,006        25,835,979        87,602,569        29,952,100        36,725,221        557,680,513        486,420,793        136,219,098        169,238,940        -                -                1,394,558,789        1,755,575,529   

Other non-current payables

    -                -                187,072        241,287        -                1,947        -                -                -                -                -                -                187,072        243,234   

Accounts payable to related companies

    -                81,953        36,746,339        34,248,823        -                -                -                -                -                -                (29,515,391)        (34,248,823)        7,230,948        81,953   

Other long-term provisions

    10,540,261        10,251,812        -                -                7,020,628        8,596,721        8,933,716        316,576        1,616,002        1,668,030        -                -                28,110,607        20,833,139   

Deferred tax liabilities

    211,308,339        177,178,521        11,147,090        13,419,881        1,673,582        4,538,425        11,675,261        -                137,411,754        146,431,483        -                -                373,216,026        341,568,310   

Non-current provisions for employee benefits

    12,132,596        12,334,488        1,912,063        2,216,852        -                -                20,668,972        21,953,569        -                -                -                -                34,713,631        36,504,909   

Other non-current non-financial liabilities

    13,915,987        17,626,394        25,329,235        27,711,972        2,725,370        9,012,870        11,102,461        22,168,785        -                -                203,563        -                53,276,616        76,520,021   
                           

EQUITY

    2,983,121,289        3,027,001,250        34,770,042        84,398,847        497,778,973        547,000,840        831,055,158        880,989,598        478,857,277        493,425,433        (1,013,880,261)        (1,047,533,461)        3,811,702,478        3,985,282,507   

Equity attributable to shareholders of Enersis

    2,983,121,289        3,027,001,250        34,770,042        84,398,847        497,778,973        547,000,840        831,055,158        880,989,598        478,857,277        493,425,433        (1,013,880,261)        (1,047,533,461)        3,811,702,478        3,985,282,507   

Issued capital

    1,943,391,772        2,153,213,074        60,871,687        92,185,037        169,465,422        204,171,117        159,444,502        142,906,410        180,486,999        164,297,758        (1,024,494,379)        (1,003,883,359)        1,489,166,003        1,752,890,037   

Retained earnings

    1,100,272,729        1,140,321,396        (7,156,730)        (7,554,043)        129,480,656        202,644,366        461,309,686        128,464,532        64,318,916        70,760,796        52,299,517        303,782,125        1,800,524,774        1,838,419,172   

Share premium

    206,008,557        -                -                -                -                -                -                -                -                -                -                -                206,008,557        -           

Treasury shares

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other equity interests

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other reserves

    (266,551,769)        (266,533,220)        (18,944,915)        (232,147)        198,832,895        140,185,357        210,300,970        609,618,656        234,051,362        258,366,879        (41,685,399)        (347,432,227)        316,003,144        393,973,298   

Non-controlling interests

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           
                           

Total Liabilities and Equity

    4,479,355,157        4,639,924,178        335,051,687        433,929,915        719,011,251        829,315,263        1,630,406,619        1,632,263,297        821,137,985        888,208,186        (1,093,211,554)        (1,056,781,954)        6,891,751,145        7,366,858,885   

 

 

Page 107


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Line of Business   Generation  
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
STATEMENT OF COMPREHENSIVE INCOME   9-30-2012
ThCh$
    9-30-2011
ThCh$
    9-30-2012
ThCh$
    9-30-2011
ThCh$
    9-30-2012
ThCh$
    9-30-2011
ThCh$
    9-30-2012
ThCh$
    9-30-2011
ThCh$
    9-30-2012
ThCh$
    9-30-2011
ThCh$
    9-30-2012
ThCh$
    9-30-2011
ThCh$
    9-30-2012
ThCh$
    9-30-2011
ThCh$
 

REVENUES

    815,382,480        908,325,291        291,183,269        341,325,461        254,847,432        223,042,268        431,824,717        365,899,206        211,134,555        174,349,186        (534,246)        (520,273)        2,003,838,207        2,012,421,139   

Sales

    812,334,646        896,943,765        291,186,275        341,283,217        254,847,432        220,591,251        431,417,894        365,790,186        210,224,890        173,840,408        (537,275)        (520,273)        1,999,473,862        1,997,928,554   

Energy sales

    768,163,924        884,070,358        288,496,805        341,283,217        205,598,328        187,079,865        431,119,244        364,550,698        204,939,669        169,829,130        -                -                1,898,317,970        1,946,813,268   

Other sales

    7,726,018        19,596        -                -                -                -                -                -                -                -                -                -                7,726,018        19,596   

Other services rendered

    36,444,704        12,853,811        2,689,470        -                49,249,104        33,511,386        298,650        1,239,488        5,285,221        4,011,278        (537,275)        (520,273)        93,429,874        51,095,690   
                                                                                                                 

Other operating income

    3,047,834        11,381,526        (3,006)        42,244        -                2,451,017        406,823        109,020        909,665        508,778        3,029        -                4,364,345        14,492,585   
                                                                                                                 

RAW MATERIALS AND CONSUMABLES USED

    (543,815,313)        (529,537,569)        (238,895,419)        (283,950,108)        (89,452,585)        (45,599,560)        (121,058,312)        (101,373,202)        (84,823,874)        (63,001,077)        (3,029)        -                (1,078,048,532)        (1,023,461,516)   

Energy purchases

    (138,184,553)        (167,528,842)        (10,104,503)        (11,134,173)        (43,153,657)        (15,964,615)        (29,749,788)        (22,672,028)        (20,788,566)        (11,373,517)        939,186        -                (241,041,881)        (228,673,175)   

Fuel consumption

    (293,762,816)        (260,238,669)        (218,957,120)        (258,354,010)        (20,970,857)        (22,725,921)        (24,470,220)        (18,596,386)        (43,932,427)        (35,721,594)        -                -                (602,093,440)        (595,636,580)   

Transport expenses

    (113,645,898)        (97,339,492)        (2,303,560)        (6,456,007)        (12,797,411)        (11,736,618)        (43,675,750)        (40,590,877)        (14,762,826)        (11,493,697)        (942,215)        -                (188,127,660)        (167,616,691)   

Other raw materials and consumables

    1,777,954        (4,430,566)        (7,530,236)        (8,005,918)        (12,530,660)        4,827,594        (23,162,554)        (19,513,911)        (5,340,055)        (4,412,269)        -                -                (46,785,551)        (31,535,070)   
                                                                                                                 

CONTRIBUTION MARGIN

    271,567,167        378,787,722        52,287,850        57,375,353        165,394,847        177,442,708        310,766,405        264,526,004        126,310,681        111,348,109        (537,275)        (520,273)        925,789,675        988,959,623   
                                                                                                                 

Other work performed by entity and capitalized

    5,996,752        1,490,309        -                -                467,337        61,355        2,661,499        1,355,489        69,622        13,880        -                -                9,195,210        2,921,033   

Employee benefits expense

    (42,503,507)        (28,842,549)        (16,788,330)        (12,889,035)        (8,354,564)        (7,302,455)        (12,116,116)        (9,413,150)        (9,117,998)        5,084,357        -                -                (88,880,515)        (53,362,832)   

Other expenses

    (43,737,507)        (38,378,196)        (10,927,599)        (6,667,922)        (7,901,527)        (5,171,007)        (15,244,234)        (55,966,155)        (12,828,433)        (10,676,636)        537,275        520,273        (90,102,025)        (116,339,643)   
                                                                                                                 

GROSS OPERATING RESULT

    191,322,905        313,057,286        24,571,921        37,818,396        149,606,093        165,030,601        286,067,554        200,502,188        104,433,872        105,769,710        -                -                756,002,345        822,178,181   
                                                                                                                 

Depreciation, amortization, and impairment losses

    (63,773,228)        (67,697,776)        (18,013,277)        (12,384,198)        (20,423,904)        1,726,674        (29,098,117)        (26,089,312)        (29,155,240)        (26,221,025)        -                -                (160,463,766)        (130,665,637)   
                                                                                                                 

OPERATING INCOME

    127,549,677        245,359,510        6,558,644        25,434,198        129,182,189        166,757,275        256,969,437        174,412,876        75,278,632        79,548,685        -                -                595,538,579        691,512,544   
                                                                                                                 

FINANCIAL RESULT

    (44,000,252)        (46,556,945)        (26,892,975)        (16,052,223)        4,077,596        (1,863,924)        (30,840,615)        (33,732,477)        (14,905,004)        (8,037,638)        1,158,521        (4,033,401)        (111,402,729)        (110,276,608)   

Financial income

    7,459,142        4,215,883        1,552,634        4,833,909        18,233,624        16,350,194        3,999,129        976,520        957,282        588,976        (1,648,738)        (1,571,387)        30,553,073        25,394,095   

Financial costs

    (49,397,556)        (45,472,566)        (17,669,084)        (14,625,214)        (15,208,870)        (26,210,966)        (34,005,836)        (34,492,225)        (15,829,782)        (8,202,661)        1,648,741        1,571,387        (130,462,387)        (127,432,245)   

Gain (loss) from indexed assets and liabilities

    (743,782)        (3,909,485)        -                -                -                -                -                -                -                -                -                -                (743,782)        (3,909,485)   

Foreign currency exchange differences

    (1,318,056)        (1,390,777)        (10,776,525)        (6,260,918)        1,052,842        7,996,848        (833,908)        (216,772)        (32,504)        (423,953)        1,158,518        (4,033,401)        (10,749,633)        (4,328,973)   

Gains

    7,780,297        7,929,303        4,891,598        3,432,899        5,622,275        13,821,248        540,722        245,363        -                1,265,520        (3,552,213)        (2,939,655)        15,282,679        23,754,678   

Losses

    (9,098,353)        (9,320,080)        (15,668,123)        (9,693,817)        (4,569,433)        (5,824,400)        (1,374,630)        (462,135)        (32,504)        (1,689,473)        4,710,731        (1,093,746)        (26,032,312)        (28,083,651)   
                                                                                                                 

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

    569,040        5,819,161        26,041        -                -                -                -                -                7,159,062        -                -                -                7,754,143        5,819,161   

Negative consolidation difference

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Gains (losses) from other investments

    152,463        375,764        519,876        -                -                -                -                -                -                -                -                -                672,339        375,764   

Gains (losses) on sale of property, plant, and equipment

    11,587        248,582        2,084        -                -                -                10,397        69,849        1,318        406,132        -                -                25,386        724,563   

Other expenses distinct from operating expenses

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           
                                                                                                                 

NET INCOME BEFORE TAX

    84,282,515        205,246,072        (19,786,330)        9,381,975        133,259,785        164,893,351        226,139,219        140,750,248        67,534,008        71,917,179        1,158,521        (4,033,401)        492,587,718        588,155,424   
                                                                                                                 

Income tax

    (29,559,677)        (64,732,385)        (5,035,708)        (4,892,751)        (17,327,188)        (32,397,102)        (78,623,821)        (58,841,677)        (23,683,609)        (20,292,360)                -                (154,230,003)        (181,156,275)   
                                                                                                                 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

    54,722,838        140,513,687        (24,822,038)        4,489,224        115,932,597        132,496,249        147,515,398        81,908,571        43,850,399        51,624,819        1,158,521        (4,033,401)        338,357,715        406,999,149   

Net income from discontinued operations

    -                -                -                -                        -                        -                -                -                -                -                -                -           

NET INCOME

    54,722,838        140,513,687        (24,822,038)        4,489,224        115,932,597        132,496,249        147,515,398        81,908,571        43,850,399        51,624,819        1,158,521        (4,033,401)        338,357,715        406,999,149   
                                                                                                                 

RESULT FOR THE PERIOD

    54,722,838        140,513,687        (24,822,038)        4,489,224        115,932,597        132,496,249        147,515,398        81,908,571        43,850,399        51,624,819        1,158,521        (4,033,401)        338,357,715        406,999,149   

Shareholders of Enersis

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Non-controlling interests

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

 

 

Page 108


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  b)

Distribution

 

Line of Business  

Distribution

 
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
ASSETS   9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT ASSETS

    173,055,812        193,667,154        65,803,599        84,947,442        462,083,376        424,487,557        219,178,540        239,448,013        81,374,299        73,305,844        (7,645,980)        (8,446,413)        993,849,646        1,007,409,597   

Cash and cash equivalents

    2,221,685        26,582,727        17,006,714        21,100,767        142,453,677        109,978,438        98,188,249        131,993,716        19,548,457        9,290,173        -                -                279,418,782        298,945,821   

Other current financial assets

    445,343        -                -                -                -                -                -                25,011        -                -                -                -                445,343        25,011   

Other current non-financial assets

    2,244,575        2,312,576        1,205,668        1,246,994        55,121,280        27,375,759        4,290,838        5,220,643        2,856,620        2,636,552        -                -                65,718,981        38,792,524   

Trade and other current receivables

    156,168,135        152,223,272        40,967,623        54,255,165        245,994,632        254,576,869        93,627,806        92,278,353        51,673,699        56,990,519        -                -                588,431,895        610,324,178   

Accounts receivable from related companies

    9,754,344        10,623,831        891,884        776,127        -                -                18,231,875        4,247,788        153,342        14,453        (7,645,980)        (8,446,413)        21,385,465        7,215,786   

Inventories

    2,045,516        1,924,748        2,747,479        3,138,669        977,675        1,252,066        4,838,288        5,682,049        7,123,222        4,357,382        -                -                17,732,180        16,354,914   

Current tax assets

    176,214        -                2,984,231        4,429,720        17,536,112        31,304,425        1,484        453        18,959        16,765        -                -                20,717,000        35,751,363   
                                                                             

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

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           
                           

NON-CURRENT ASSETS

    1,093,955,032        1,116,514,950        246,173,794        272,099,510        1,681,315,893        1,994,823,050        935,007,715        960,707,757        431,133,595        434,005,821        -                -                4,387,586,029        4,778,151,088   

Other non-current financial assets

    25,350        25,176        93,420        -                -                -                8,926        9,099        3,076,323        2,792,448        -                -                3,204,019        2,826,723   

Other non-current non-financial assets

    336,288        229,343        600,250        885,726        62,044,409        79,626,762        -                -                -                -                -                -                62,980,947        80,741,831   

Non-current receivables

    3,038,940        3,699,470        1,730,460        1,378,682        314,572,444        251,693,307        9,588,971        10,485,477        -                -                -                -                328,930,815        267,256,936   

Non-current accounts receivable from related companies

    -                -                -                -                98,652        117,946        -                -                -                -                -                -                98,652        117,946   

Investments accounted for using the equity method

    469,482,531        503,579,522        24,124        31,383        -                -                75        76        -                -                -                -                469,506,730        503,610,981   

Intangible assets other than goodwill

    13,241,456        15,263,011        3,579,905        3,473,743        1,057,408,318        1,374,215,991        20,036,380        22,048,463        2,573,148        2,844,862        -                -                1,096,839,207        1,417,846,070   

Goodwill

    2,240,478        2,240,478        -                -                99,608,974        119,058,905        7,933,169        8,082,994        -                -                -                -                109,782,621        129,382,377   

Property, plant, and equipment

    595,693,806        583,180,744        240,145,635        266,329,976        18,420,750        20,746,848        861,516,479        882,070,391        425,484,124        428,368,511        -                -                2,141,260,794        2,180,696,470   

Investment property

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Deferred tax assets

    9,896,183        8,297,206        -                -                129,162,346        149,363,291        35,923,715        38,011,257        -                -                -                -                174,982,244        195,671,754   
                           

TOTAL ASSETS

    1,267,010,844        1,310,182,104        311,977,393        357,046,952        2,143,399,269        2,419,310,607        1,154,186,255        1,200,155,770        512,507,894        507,311,665        (7,645,980)        (8,446,413)        5,381,435,675        5,785,560,685   

 

 

Page 109


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Line of Business  

Distribution

 
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
LIABILITIES AND EQUITY   9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
    9-30-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT LIABILITIES

    170,845,982        196,759,945        322,285,256        310,638,397        394,249,310        489,046,971        234,802,934        302,355,437        116,309,581        103,699,413        (7,645,980)        (8,446,413)        1,230,847,083        1,394,053,750   

Other current financial liabilities

    5,974        26,351        19,711,325        22,349,209        114,481,366        226,703,734        22,491,063        11,034,446        39,793,838        32,046,376        -                -                196,483,566        292,160,116   

Trade and other current payables

    80,724,096        137,937,525        250,310,226        235,366,718        187,010,211        183,352,939        114,626,252        172,660,428        33,977,030        44,810,969        -                -                666,647,815        774,128,579   

Accounts payable to related companies

    64,155,544        23,267,428        1,832,731        2,249,562        61,496,095        20,937,120        68,974,187        76,706,628        8,108,733        11,369,623        (7,645,980)        (8,446,413)        196,921,310        126,083,948   

Other short-term provisions

    6,843,207        9,088,010        26,868,970        21,423,408        1,731,691        6,801,936        -                -                4,618,682        5,913,838        -                -                40,062,550        43,227,192   

Current tax liabilities

    18,488,095        25,872,525        3,170,180        7,016,288        14,382,234        36,202,808        22,182,587        36,114,100        4,819,014        5,730,192        -                -                63,042,110        110,935,913   

Current provisions for employee benefits

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other current non-financial liabilities

    629,066        568,106        20,391,824        22,233,212        15,147,713        15,048,434        6,528,845        5,839,835        24,992,284        3,828,415        -                -                67,689,732        47,518,002   
                           

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

            -                -                -                -                -                -                -                -                -                -                -                -                -           
                           

NON-CURRENT LIABILITIES

    70,939,304        52,473,555        30,311,528        41,497,104        822,555,623        870,301,120        358,554,812        397,178,370        191,136,177        210,609,245        -                -                1,473,497,444        1,572,059,394   

Other non-current financial liabilities

    -                -                15,386,570        25,941,484        467,154,990        478,627,090        269,310,221        295,721,421        138,790,351        152,604,148        -                -                890,642,132        952,894,143   

Other non-current payables

    -                -                -                905,643        11,989,176        13,155,174        -                -                -                -                -                -                11,989,176        14,060,817   

Accounts payable to related companies

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other long-term provisions

    7,924,831        7,618,844        8,410,433        9,239,778        144,423,874        160,166,774        4,597,854        4,445,966        162,361        165,531        -                -                165,519,353        181,636,893   

Deferred tax liabilities

    27,896,889        22,742,572        -                -                72,997,142        63,153,516        18,489,515        19,717,371        50,849,406        56,914,980        -                -                170,232,952        162,528,439   

Non-current provisions for employee benefits

    17,221,293        17,289,987        4,491,429        5,410,199        125,442,764        149,352,163        58,751,859        62,774,313        -                -                -                -                205,907,345        234,826,662   

Other non-current non-financial liabilities

    17,896,291        4,822,152        2,023,096        -                547,677        5,846,403        7,405,363        14,519,299        1,334,059        924,586        -                -                29,206,486        26,112,440   
                           

EQUITY

    1,025,225,558        1,060,948,604        (40,619,391)        4,911,451        926,594,336        1,059,962,516        560,828,509        500,621,963        205,062,136        193,003,007        -                -                2,677,091,148        2,819,447,541   

Equity attributable to shareholders of Enersis

    1,025,225,558        1,060,948,604        (40,619,391)        4,911,451        926,594,336        1,059,962,516        560,828,509        500,621,963        205,062,136        193,003,007        -                -                2,677,091,148        2,819,447,541   

Issued capital

    367,928,682        368,494,984        86,426,782        135,477,599        335,406,986        466,167,408        3,467,650        7,905,014        36,513,763        32,841,625        -                -                829,743,863        1,010,886,630   

Retained earnings

    1,020,859,477        978,146,893        (130,522,789)        (92,338,025)        146,523,781        72,309,174        75,828,468        (2,694,357)        55,496,948        1,623,660        -                -                1,168,185,885        957,047,345   

Share premium

    566,302        -                -                -                -                -                3,500,973        -                -                -                -                -                4,067,275        -           

Treasury shares

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other equity interests

    -                -                -                -                -                -                -                -                -                -                -                -                -                -           

Other reserves

    (364,128,903     (285,693,273     3,476,616        (38,228,123     444,663,569        521,485,934        478,031,418        495,411,306        113,051,425        158,537,722        -                -                675,094,125        851,513,566   
                           

Non-controlling interests

            -                -                -                -                -                -                -                -                -                -                -                -                -           
                           

Total Liabilities and Equity

    1,267,010,844        1,310,182,104        311,977,393        357,046,952        2,143,399,269        2,419,310,607        1,154,186,255        1,200,155,770        512,507,894        507,311,665        (7,645,980)        (8,446,413)        5,381,435,675        5,785,560,685   

 

 

Page 110


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Line of Business  

Distribution

 
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  

STATEMENT OF COMPREHENSIVE

INCOME

 

9-30-2012

ThCh$

   

9-30-2011

ThCh$

   

9-30-2012

ThCh$

   

9-30-2011

ThCh$

   

9-30-2012

ThCh$

   

9-30-2011

ThCh$

   

9-30-2012

ThCh$

   

9-30-2011

ThCh$

   

9-30-2012

ThCh$

   

9-30-2011

ThCh$

   

9-30-2012

ThCh$

   

9-30-2011

ThCh$

   

9-30-2012

ThCh$

   

9-30-2011

ThCh$

 

REVENUES

    744,752,222        778,004,929        241,861,711        205,924,443        1,410,389,831        1,471,514,611        665,295,201        595,808,434        288,590,974        238,636,323                -               3,350,889,939        3,289,888,740   

Sales

    738,042,884        769,463,171        231,867,956        199,854,434        1,292,810,005        1,331,963,949        640,367,739        574,009,222        274,062,793        225,933,653        -               -               3,177,151,377        3,101,224,429   

Energy sales

    658,671,752        695,675,133        219,976,501        185,697,269        1,210,742,638        1,238,408,314        553,086,135        494,960,786        266,837,091        219,487,297        -               -               2,909,314,117        2,834,228,799   

Other sales

    4,400,178        3,427,963        255,373        -               -               -               2,030,425        1,637,184        29,522        12,852        -               -               6,715,498        5,077,999   

Other services rendered

    74,970,954        70,360,075        11,636,082        14,157,165        82,067,367        93,555,635        85,251,179        77,411,252        7,196,180        6,433,504        -               -               261,121,762        261,917,631   
                           

Other operating income

    6,709,338        8,541,758        9,993,755        6,070,009        117,579,826        139,550,662        24,927,462        21,799,212        14,528,181        12,702,670        -               -               173,738,562        188,664,311   
                                                                                                                 

RAW MATERIALS AND CONSUMABLES USED

    (552,259,510     (592,283,515     (133,291,999     (103,824,508     (935,620,893     (965,546,341     (361,032,580     (328,111,668     (188,514,133     (145,997,332       -               (2,170,719,115     (2,135,763,364

Energy purchases

    (491,195,597     (537,748,341     (132,947,018     (102,329,143     (505,961,097     (513,882,826     (271,950,022     (244,990,813     (171,300,038     (135,963,479     -               -               (1,573,353,772     (1,534,914,602

Fuel consumption

    -               -               -               -               -               -               -               -               -               -               -               -               -               -          

Transport expenses

    (43,501,410     (38,642,979     (210,529     (738,920     (97,886,140     (68,514,783     (63,537,234     (61,010,951     -               -               -               -               (205,135,313     (168,907,633

Other raw materials and consumables

    (17,562,503     (15,892,195     (134,452     (756,445     (331,773,656     (383,148,732     (25,545,324     (22,109,904     (17,214,095     (10,033,853     -               -               (392,230,030     (431,941,129
                           

CONTRIBUTION MARGIN

    192,492,712        185,721,414        108,569,712        102,099,935        474,768,938        505,968,270        304,262,621        267,696,766        100,076,841        92,638,991        -               -               1,180,170,824        1,154,125,376   
                                                                                                                 

Other work performed by entity and capitalized

    2,048,316        2,069,066        9,317,777        8,618,338        11,932,405        13,153,607        1,729,629        2,813,677        1,804,083        1,651,945        -               -               26,832,210        28,306,633   

Employee benefits expense

    (19,197,843     (20,979,807     (69,953,749     (62,502,768     (63,123,057     (65,591,823     (25,175,341     (25,590,690     (12,833,477     (5,662,538     -               -               (190,283,467     (180,327,626

Other expenses

    (45,502,916     (44,873,970     (72,020,269     (57,396,013     (106,889,723     (112,606,632     (44,436,443     (70,979,606     (17,548,772     (17,923,434     -               -               (286,398,123     (303,779,655
                                                                                                                 

GROSS OPERATING RESULT

    129,840,269        121,936,703        (24,086,529     (9,180,508     316,688,563        340,923,422        236,380,466        173,940,147        71,498,675        70,704,964        -               -               730,321,444        698,324,728   
                                                                                                                 

Depreciation, amortization, and impairment losses

    (24,187,845     (24,027,321     (11,915,767     (11,121,522     (85,621,759     (80,973,127     (52,100,678     (47,966,461     (18,359,310     (16,059,340     -               -               (192,185,359     (180,147,771
                                                                                                                 

OPERATING INCOME

    105,652,424        97,909,382        (36,002,296     (20,302,030     231,066,804        259,950,295        184,279,788        125,973,686        53,139,365        54,645,624        -               -               538,136,085        518,176,957   

  

 

 

 

  

FINANCIAL RESULT

    7,964,339        8,005,091        (15,879,146     (5,808,536     (72,062,365     (44,784,494     (20,569,768     (25,052,146     (6,819,247     (8,682,480     45        109,439        (107,366,142     (76,213,126

Financial income

    8,225,865        12,509,885        4,012,220        5,207,723        62,591,291        74,064,392        6,567,155        3,867,496        3,265,177        1,327,896        152,571        -               84,814,279        96,977,392   

Financial costs

    (1,097,199     (3,934,372     (20,435,985     (11,608,371     (135,379,490     (119,557,526     (27,197,938     (28,919,999     (10,287,390     (10,089,032     -               -               (194,398,002     (174,109,300

Gain (loss) from indexed assets and liabilities

    961,198        1,786        -               -               -               -               -               -               -               -               -               -               961,198        1,786   

Foreign currency exchange differences

    (125,525     (572,208     544,619        592,112        725,834        708,640        61,015        357        202,966        78,656        (152,526     109,439        1,256,383        916,996   

Gains

    515,694        698,161        740,968        794,627        763,169        1,979,656        272,606        263,898        669,922        392,937        (72,454     (67,863     2,889,905        4,061,416   

Losses

    (641,219     (1,270,369     (196,349     (202,515     (37,335     (1,271,016     (211,591     (263,541     (466,956     (314,281     (80,072     177,302        (1,633,522     (3,144,420

  

 

 

  

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

    -               -               (2,320     (1,509     -               -               -               -               -               -               -               -               (2,320     (1,509

Negative consolidation difference

    -               -               -               -               -               -               -               -               -               -               -               -               -               -          

Gains (losses) from other investments

    -               -               73,786        -                   -               -               -               -               -               -               -               73,786        -          

Gains (losses) on sale of property, plant, and equipment

    (79,446     2,143        -               -               2,032,322        -               (525,630     (29,023     (22,554     55,865        -               -               1,404,692        28,985   

Other expenses distinct from operating expenses

    -               -               -               -               -               -               -               -               -               -               -               -               -               -          

NET INCOME BEFORE TAX

    113,537,317        105,916,616        (51,809,976     (26,112,075     161,036,761        215,165,801        163,184,390        100,892,517        46,297,564        46,019,009        45        109,439        432,246,101        441,991,307   
                                                                                                                 

Income tax

    (20,717,235     (22,105,084     3,101,903        9,041,937        (45,811,586     (49,400,978     (54,407,691     (44,615,694     (13,043,749     (12,090,045     -               -               (130,878,358     (119,169,864
                                                                                                                 

NET INCOME AFTER TAX FROM CONTINUING OPERATIONS

    92,820,082        83,811,532        (48,708,073     (17,070,138     115,225,175        165,764,823        108,776,699        56,276,823        33,253,815        33,928,964        45        109,439        301,367,743        322,821,443   

Net income from discontinued operations

        -               -               -               -               -               -               -               -               -               -               -               -               -          

NET INCOME

    92,820,082        83,811,532        (48,708,073     (17,070,138     115,225,175        165,764,823        108,776,699        56,276,823        33,253,815        33,928,964        45        109,439        301,367,743        322,821,443   
                                                                                                                 

RESULT FOR THE PERIOD

    92,820,082        83,811,532        (48,708,073     (17,070,138     115,225,175        165,764,823        108,776,699        56,276,823        33,253,815        33,928,964        45        109,439        301,367,743        322,821,443   

Shareholders of Enersis

        -               -               -               -               -               -               -               -               -               -               -               -               -          

Non-controlling interests

            -               -               -               -               -               -               -               -               -               -               -               -               -          

 

 

Page 111


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

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

34.1        Direct guarantees

 

Creditor of Guarantee   Debtor   Type of Guarantee   Assets Committed     Balance Pending     Guarantees Released  
      Type   Currency     Accounting
Value
    at September 30,    
  Name   Relationship           Currency     2012     Dec 2011         2013           Assets           2014           Assets           2015         Assets    

Mitsubishi

  Endesa Costanera   Creditor   Pledge   Combined cycle   ThCh$     43,172,094          ThCh$     66,675,517            73,262,031        -          -          -          -          -          -     

Credit Suisse First Boston

  Endesa Costanera   Creditor   Pledge   Combined cycle   ThCh$     19,771,568          ThCh$     4,737,700            5,192,000        -          -          -          -          -          -     

Banco de la Nación Argentina

  Endesa Costanera   Creditor   Pledge on collection and others   Collections CAMMES Accounts     ThCh$     3,994,314          ThCh$     3,328,595            -        -          -          -          -          -          -     

Citibank N.A. / Santander Río

  Edesur   Creditor   Pledge   Money deposit   ThCh$     7,338,697          ThCh$     6,843,944            -        -          -          -          -          -          -     

Various Creditors

  Edegel   Creditor   Pledge   Real estate and equipment   ThCh$     94,105,221          ThCh$     2,121,712            7,127,904        -          -          -          -          -          -     

Scotiabank

  Chinango   Creditor   Pledge   Collection flows   ThCh$     -          ThCh$     14,686,870            16,095,200        -          -          -          -          -          -     

Banco Santander (Guarantee Agent)

  G.N.L. Quintero   Affiliated company       Pledge   Shares   ThCh$     -          ThCh$     97,034,059            109,265,974        -          -          -          -          -          -     

Deutsche Bank (*) / Santander Benelux

  Enersis S.A.   Creditor   Deposit account   Deposit account   ThCh$     30,060,707          ThCh$     61,647,875            55,264,828        -          -          -          -          -          -     

Various Creditors

  Ampla S.A.   Creditor   Pledge on collection and others                ThCh$     2,775,418          ThCh$     123,995,006            140,483,626        -          -          -          -          -          -     

Various Creditors

  Coelce S.A.   Creditor   Pledge on collection and others       ThCh$     11,505,195          ThCh$     70,703,839            99,126,606        -          -          -          -          -          -     

International Finance Corporation

  CGT Fortaleza S.A.           Creditor   Mortgage and pledge   Real estate and equipment   ThCh$     124,760,941          ThCh$     32,497,298            38,087,401        -          -          -          -          -          -     
                                                                                                 

As of September 30, 2012, Enersis had future energy purchase commitments amounting to ThCh$24,244,595,578 (ThCh$33,215,671,295 as of September 30, 2011).

34.2    Indirect guarantees

 

Creditor of Guarantee   Debtor   Assets Committed     Balance Pending     Guarantees Released  
   

Type of

  Guarantee  

    Currency    

    Accounting    

Value

    at September 30,    
               Name                 Relationship             Currency             2012                      Dec 2011             2013                      Assets                      2014                      Assets                      2015                      2016           
                                                                                             

Bank loan cells

 

  CIEN
  Subsidiary
  Guarantee
  ThCh$
   
23,889,732
  
  ThCh$
   
23,889,732
  
   
          55,410,663
  
   
-  
  
   
-  
  
    -          -          -          -     

Bank Bonds and Loans

  Chinango   Subsidiary   Guarantee   ThCh$     20,052,251      ThCh$     20,052,251        21,553,733        -          -          -          -          -          -     

 

 

Page 112


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

34.3       Lawsuits and Arbitrations Proceedings.

As of the date of these consolidated financial statements, the most relevant litigation involving Enersis and its subsidiaries are 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. Law 25,561 also required that utility concession agreements be renegotiated within a reasonable timeframe to adjust them to the new conditions. However, the failure to renegotiate Edesur’s concession agreement prompted Enersis 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. The Claimants also seek, with respect to both claims, compounded annual interest of 6.9% per annum. The Claimants also claimed the sums resulting from the damages caused 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. In 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 annually 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 also be stayed with regard to the designation of the substitute arbitrator, to which the Argentine Republic consented.

 

 

Page 113


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

2.-  Meridional Servicios, Emprendimientos y Participaciones (“Meridional”) is a company whose only assets are the rights derived from the acquisition of the construction companies Mistral and CIVEL (which entered into a civil works contract with Centrais Elétricas Fluminense S.A. (“CELF”)), which are under litigation. The contract was terminated 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 fraudulently transferred. 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 capacity. The plaintiff demanded payment of pending invoices and contractual penalties for termination 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 appeal and overturned the lower court’s decision. Meridional filed an appeal, which was denied. In July 2010, Meridional filed an Appeal under Specific Court Regulations (Agravo Regimental) with the Superior Court of Justice, which the court denied in late August 2010, ruling it was groundless. In order to overturn such decision, Meridional filed a Petition for Writ of Mandamus (Mandado de Seguranca), which was also denied. In June 2011, Meridional filed an Appeal to Request Clarification of the Decision (Embargos de Declaracao) in order to clarify an omission by the Superior Court of Justice in the decision on the Petition of Writ of Mandamus, which was not accepted by the court. Against this decision, Meridional filed a Regular Appeal (Recurso Especial) before the Superior Court of Justice. On August 30, 2011 the proceeding was sent to the Public Prosecutor’s Office and, on December 13, 2011, to the Reporting Justice of the Superior Court of Justice. On March 28, 2012 the Reporting Justice decided the Regular Appeal in favor of Meridional. Ampla and the State of Rio de Janeiro filed an Appeal under Specific Court Regulations against the Reporting Justice’s decision, which was accepted by the First Court Room of the Superior Court of Justice on August 28, 2012, determining that the Regular Appeal of the Petition of Writ of Mandamus must be submitted to the full Court and not only by one single Justice. Meridional challenged the decision. The amount involved in of this trial is estimated to be at approximately US$434.65 million.

3.-  On March 19, 2009, an arbitration tribunal 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 arbitration 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 arbitration tribunal ruled that the contract had ended on August 26, 2006 and that Ampla owed nothing to Enertrade after that date. Ampla filed a petition seeking an annulment of the arbitration award, including a petition (antecipação de tutela), asking that execution of the arbitration award be suspended until a final ruling is made in a pending trial of Enertrade vs. ANEEL (Mandado de Segurança), which relates to the administrative approval of the power purchase agreement under arbitration. In May 2009, the petition was granted, which suspended the effects of the arbitration award. The amount involved is estimated to be approximately US$57.10 million. Enertrade has filed several petitions to revoke the injunctions described above, maintaining the stay on the execution of the arbitration award. Simultaneously, Ampla and Enertrade have continued negotiations but have yet to reach an agreement. In May 2011, Ampla sought a decision on the merits from the court, and in September 2011 Ampla filed a Memorial with the judge by reason of the replacement of the judges during the process. On March 1, 2012, Ampla requested that the proceeding continue, requesting again a trial in depth. On June 6, 2012, Ampla filed its final allegations. The proceeding will now continue so that the judge can issue his ruling.

4.-    Companhia Brasileira de Antibióticos (“CIBRAN”) filed suit against 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

 

 

Page 114


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

expert’s assessment and demanded that a new assessment be conducted. On March 2, 2012, the parties expressed their opinion on the expert assessment and on March 20, 2012, the proceeding went before the Public Ministry. The amount involved for all these cases is estimated at approximately US$56.29 million.

5.-    In October 2009, Tractebel Energia 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 between CIEN and Centrais Geradoras do Sul do Brasil S.A. (Gerasul, now named Tractebel Energia S.A.). Tractebel Energia asked the court to order CIEN to pay a rescission penalty of R$117,666,976.00 (approximately US$57.94 million) plus other fines due to the non-availability of “firm capacity and related energy”, and asked the court to determine the amount of the other fines in its decision. The breach allegedly occurred due to a failure by CIEN to guarantee the availability of the capacity agreed contractually with Tractebel Energia over the 20-year period, which failure allegedly started 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 Energia from Argentina. 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 Energia sent an extrajudicial notification to CIEN that it intended to exercise its step-in rights in Line I (30%). The trial is currently at the first instance trial stage. In October 2011, Tractebel Energia presented its response to the documents submitted by CIEN and the lawsuit was sent in November 2011 to the judge for analysis, who will then determine if CIEN will have additional time to challenge the lawsuit or if the discovery stage will begin. On June 11, 2012 CIEN filed a presentation to the court in support of its argument of its defense based on the “Argentine Crisis”, attaching reports from Argentinean legal experts and from the School of Engineering of the University of Buenos Aires.

6.-    Furnas Centrais Eletricas S.A. filed a suit against CIEN, which was served on June 15, 2010, based on CIEN’s alleged breach of Firm Capacity Purchase Agreement 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), and transporting it from the Argentine electric system through the Interconnection Transmission System (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 informed 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. Furnas is requesting that CIEN pay R$520,800,659 (approximately US$256.47 million) as a rescission penalty as provided for in the agreement, as adjusted according to the terms of such agreement, plus interest from the date of filing of the claim until actual payment, as well as other penalties based on the lack of availability of the contracted capacity, and other damages to be determined upon the final decision. Discovery in the lawsuit is now completed and, in respect of the foreign language documents presented by CIEN, the trial judge of first instance determined that those documents would be excluded from the lawsuit, which decision was unanimously affirmed on June 14, 2011 by the 12th Civil Section of the State Court. CIEN has filed a Regular Appeal (Recurso Especial) against this decision, which will be decided by the Superior Court of Justice in Brasilia. At present, the decision of such appeal is pending.

7.-    In December 2001, the article of the Brazilian Federal Constitution used by Ampla to claim an exemption from the COFINS tax (Contribuicao para o Financiamento da Seguridade Social) was amended. Ampla only started to pay the COFINS tax beginning in April 2002 because it believed that the changes in law are effective 90 days after they are published. However, the Federal Revenue (Receita Federal) argued that this constitutional norm applies only to amendments at the level of statutes, but not to those made to the Federal Constitution itself, which would apply immediately. Also, the Federal Revenue claims that, due to the change in tax treatment made by Ampla (switching from a collected revenue basis to an accrued revenue basis), Ampla’s COFINS tax amount payable increased in the first half of 2002. This decision was rendered in July 2003. The first instance 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, partially in

 

 

Page 115


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

favor of the Federal Revenue in relation to the effective date of the Constitutional amendment, 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 Revenue appealed this decision with the Superior Chamber of Tax Appeals (Camara Superior de Recursos). In October 2008, Ampla filed its answer to this appeal and also filed its own appeal with the Superior Chamber of Tax Appeals with the regards to the part of the decision that did not favor Ampla. In May 2009, the Federal Revenue applied interest on the fine imposed, calculated by applying the SELIC rate (Special Settlement and Custody System: restatement index determined by the federal government based on the benchmark interest rate of the Central Bank of Brazil), beginning with the month following receipt of the Infraction Notice (Auto de Infracao). Since the Infraction Notice was received in July 2003, the SELIC rate corresponds to interest accrued since August 2003, yielding a 101.21% rate. In August 2009, Ampla was notified that the appeal filed by Ampla had been dismissed. Ampla filed an appeal from this decision with the President of the Superior Chamber of Tax Appeals, which sought to have the previous appeal instituted. In May 2010, Ampla was notified that the latter appeal had been denied. 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 appeal filed by the Federal Revenue is pending. Also pending is the appeal filed by Ampla with the President of the Superior Chamber of Tax Appeals. The amount of the COFINS tax is approximately US$87.22 million.

8.-    In order to fund its investment in Coelce in 1998, Ampla issued US$350 million principal amount of floating rate notes maturing in 2008, which were underwritten by Cerj Overseas (a foreign subsidiary of Ampla). The bonds were exempt from withholding tax (15% or 25%) on interest payments made abroad, provided that, among other things, no prepayments are made before the average 96-month amortization period. To purchase the bonds, Cerj Overseas obtained 6-month financing outside Brazil. At the end of such period 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 Reais. The Federal Revenue argued that the withholding tax exemption applicable to the bonds was lost in October 1998 because the loans made in Reais by Ampla to Cerj Overseas were allegedly equivalent to a prepayment of the debt before the average 96-month amortization period. Ampla received the Infraction Notice (Auto de Infracao) from the Federal Revenue in respect of such tax liability in July 2005. In August 2005 Ampla filed an appeal with the first instance administrative court, which appeal was dismissed. In April 2006, an appeal was filed with the Taxpayers Council (Conselho de Contribuintes), which was decided entirely in favor of Ampla in December 2007. In January 2010, Ampla was notified with this favorable decision by the Taxpayers Council, as well as with the Regular Appeal (Recurso Especial) filed by the Federal Revenue with the Superior Chamber of Tax Appeals (Camara Superior de Recursos). In February 2010, Ampla presented its counterarguments against the Regular Appeal filed by the Federal Revenue, which is now pending resolution. The amount of this lawsuit is of US$397.99 million.

9.-    In 2002, the State of Rio de Janeiro issued a decree establishing that the ICMS (Imposto sobre operações relativas a circulação de mercadorias e sobre prestações de serviços de transporte interestadual, intermunicipal e de comunicação) should be calculated and paid on the 10th, 20th and 30th days of the same month of the accrual. Ampla continued 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 Rio de Janeiro issued a resolution against Ampla 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 first instance trial level administrative decision, which confirmed the resolution issued by the State of Rio de Janeiro. In March 2007, Ampla filed an appeal with the Taxpayers Council (Conselho de Contribuintes) of the State of Rio de Janeiro. Ampla obtained an injunction (liminar) 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 decision from the Taxpayers Council of the State of Rio de Janeiro. The Taxpayers Council, in a manner considered unlawful, ruled that Ampla’s administrative remedy had been decided against the Taxpayers Council. Thereafter, on September 1, 2010, Ampla filed an appeal with the En Banc Council (a special body within the Taxpayers Council) to review the decision of the Taxpayers Council. In May 9, 2012 the appeal filed by Ampla was denied, which

 

 

Page 116


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

was the end of the administrative legal path. On August 29, 2012, before the judicial trial started, Ampla requested a review of the decision by the administrative authorities based on the amnesty law. The request was filed before the competent entity of the State Public Treasury and before the Governor of Rio de Janeiro. A decision on the request filed is pending. Notwithstanding the above, Ampla will continue to be prepared to appeal before the courts, with a possible probability of success, which means that Ampla will have to provide a guarantee for the tax liability with a 40% increase. The amount of the lawsuit is US$101.99 million.

10.-  In late 2002, Enersis’s Brazilian generation subsidiary CGTF filed a petition against the Federal Revenue 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 (Imposto de Importacao, or II) and for Industrial Products Tax (Imposto sobre Produtos Industrializados, or IPI). The Federal Revenue 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 first instance trial court decided the matter entirely in CGTF’s favor. This ruling acknowledged the generator classification sought by CGTF, and determined that the judicial bond had to remain deposited to secure the outcome of the case. In February 2009, the Federal Revenue filed an appeal with the Regional Federal Court (Tribunal Regional Federal), the second judicial instance of the northeast region. In May 2010, the Regional Federal Court ruled in favor of CGTF, fully upholding the first instance trial court’s decision in favor of CGTF and dismissing the Federal Revenue’s appeal. The appellate court’s decision, which classified CGTF’s equipment as generators for tax purposes, was rendered final because the Federal Revenue did not appeal to the higher courts (admitting that the substantive issue was basically evidential and that no appeal was warranted). In September 2009, CGTF received a final judgment in its favor that allowed its assets to be levied a 0% tax and be cleared through customs after posting a bond with the court. In October 2009, a second instance appellate decision was published, which confirmed the first instance trial court decision in favor of CGTF. In November 2009, the Federal Revenue filed an Appeal to Request Clarification of the Decision (Embargos de Declaração) against the appellate decision. In December 2009, the Appeal to Request Clarification of the Decision filed by the Federal Revenue was decided in favor of CGTF. In March 2010, the Federal Revenue filed a Regular Appeal (Recurso Especial) with the Superior Court of Justice in Brasilia. In June 2011, a ruling was issued that qualified the Regular Appeal filed by the Federal Revenue. In August 2011, the Federal Revenue was notified that its Regular Appeal had been denied, and the Federal Revenue appealed this decision. In September 2011, CGTF responded to this appellate petition, which is still pending. The amount involved is US$37.91 million.

11.-  In 2005, three lawsuits were filed against Endesa Chile, the Chilean Tax Authority and the Chilean General Water Affairs Bureau (the “DGA”), currently being treated as a single proceeding, requesting that DGA Resolution 134, which established non-consumptive water rights in favor of Endesa Chile to build the Neltume hydroelectric station project, be declared null as a matter of public policy. Alternatively, damages were sought for the detriment allegedly sustained by the plaintiffs due to the loss of their status as riparian owners along 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. 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 regard to these cases, an injunction has been ordered against entering into any acts and contracts concerning Endesa Chile’s water rights related to the Neltume project. A petition to have the injunction lifted was denied, and an appeal of this decision was also ultimately denied. A petition was then filed to have the injunction replaced by a nominal bond by Endesa Chile’s subsidiary, Emgesa S.A. E.S.P., which petition was also denied. Endesa Chile appealed this decision and the appeal is currently under review. The regular discovery period has ended and some evidence disclosure, expert reports, physical inspections and several petitions for reconsideration are currently pending resolution by the court. Testimonies have also been provided.

 

 

Page 117


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 link 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 five cases are equal to $17,718,704,000 (approximately US$37.4 million). In two of these cases, the court has already ruled in favor of Pangue S.A., and the plaintiffs filed appeals on May 26, 2011 and on April 11, 2012, which were rejected and the sentence appealed was confirmed. In reference to the remaining cases, on June 27, 2012, there was a first instance sentence filed in one case, which rejects the claim filed in all its parts. The plaintiff has filed a recourse appeal against such sentence, which to date is still pending review by the court. In the other case, the evidence period has ended and the company is awaiting the insurance of a sentence. These proceedings are covered by an insurance policy.

13.-  During 2010, three lawsuits 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 sued Endesa Chile for losses caused by its deficient operation of the Ralco hydroelectric station during the flood. These three cases were joined, and a first instance ruling has been issued which denies the claim filed in all its parts. The ruling was appealed and such appeal has not yet been reviewed by the court. 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 lawsuits totals Ch$14,610,042,700 (approximately US$30.8 million). Enersis Chile’s liabilities with respect to these proceedings are covered by an insurance policy.

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 DGA, seeking to declare the administrative resolution that granted 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 null as a matter of public policy. The plaintiffs demanded payment for their water rights located in the area of influence 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 discussion stage has expired. In one of the lawsuits (Case No. 7036-2010), the pleas for reconsideration filed in opposition to the discovery writ were decided on October 5, 2011, which started the discovery stage, which has already ended with the testimony of the parties in response to request by one of the parties related to discovery, still pending. Regarding the other lawsuit (Case No. 6705-2010), on March 12, 2012 a ruling was issued that declared the proceeding as abandoned.

Regarding the lawsuits of Transportes Silva y Silva Limitada, it was requested that the proceedings be declared as abandoned. The request was granted in one of the lawsuits (Case No. 16025-2012), declaring the proceeding as abandoned and in the other lawsuit, it was denied, and an appeal was filed against the ruling, which has not been heard to date. All these claims are for an undetermined amount.

15.-  In 2001, a lawsuit was filed against Enersis Chile’s Colombian generation subsidiary Emgesa S.A. E.S.P., Empresa de Energía de Bogotá S.A. E.S.P. (“EEB”) and Corporación Autónoma Regional de Cundinamarca (“CAR”), 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 pumping of polluted waters from the Bogotá River. Emgesa has challenged these allegations, establishing that it is not liable for these damages, arguing, among other things, that it receives already polluted water, among other arguments. The plaintiffs’ initial demand was for $3,000,000,000 in thousands of Colombian pesos (approximately US$1,666,185 million). Emgesa petitioned

 

 

Page 118


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

for the joinder of approximately 60 public and private entities that also discharge their effluents into the Bogotá River or that otherwise 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, claiming that from that date such court lost the authority to hear the current process, since the Administrative Circuit Courts started to be in force, which were the competent courts to hear the class actions and popular legal suits in conformance with Law 472, dated 1998. Emgesa gave its timely opinion regarding the matter, claiming that such annulment request would be irrelevant and unlawful. The Third Section of the State Council has affirmed the ruling of the Court that denied Emgesa’s impleader petition and joined various legal entities as defendants, including: 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. Also, the annulment request filed by the plaintiffs 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 Administrativos del Circuito de Bogotá) for its review. In June 2011, the Administrative Court for Adversary Proceedings 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 the writ of admission requested by Alpina. The State Council then resolved the appeal keeping the tie of Alpina to this case and the proceeding is pending before the Fifth Administrative Court of Bogotá to continue its course.

16.-  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 Tax Court (Tribunal Fiscal), 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 market value. From that date, Edegel has received several notifications from SUNAT requesting 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 claim before the Tax Court. In February 2012, the Tax Court ruled in a last administrative instance on the Edegel litigation for income taxes for the 1999 accounting period regarding the voluntary reevaluation of assets (i) in favor of Edegel with respect to Central Huinco (Huinco Power Plant) (civil works) and the Central Matucana (Matucana Power Plant) (civil works, equipment and machinery and other assets) and (ii) against Edegel with respect to the other power plants (Santa Rosa, Callahuanca, Moyopampa and Huampaní), providing that the SUNAT “will proceed to the debt recalculation”.

In May 2012, Edegel filed a Contentious Administrative Claim (Demanda Contencioso Administrativa, or DCA,) against the ruling of the Tax Court. In June 2012, Edegel filed before the SUNAT a writ for the recalculation of the debt ordered by the Tax Court and that pertains to resettlement by the SUNAT. On June 19, 2012, Edegel received the Resolution of Intendancy No. 0150150001103, which established the recalculation made by the SUNAT regarding the tax debt. In June 26, 2012, Edegel made a partial payment of the updated debt to such date, other than the part referring to the Workers’ Profit Sharing. The payment was made based on the criteria taken by the Tax Court in its ruling. Such payment has not meant the discontinuance of any of Edegel’s claims (i.e., the litigation is still in force). In July 2012, Edegel received a Resolution of the Intendancy of the SUNAT that disregards the recalculation. Edegel filed a partial recourse appeal against the SUNAT resolution. The appeal was taken before the Tax Court for its resolution. In August 2012, the Judge admitted the DCA for processing and ordered its transfer so that the Tax Court and SUNAT can resolve the DCA.

In summary, the status of the litigation is as follows: Regarding the 1999 accounting period, a ruling was issued which was partially favorable to Edegel providing that the SUNAT must perform the debt recalculation.

 

 

Page 119


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

In the Tax Court, the resolution of the appeal against the Resolution of the Intendancy of the SUNAT, which recalculated the debt, is still pending. In the Judicial Branch (Poder Judicial), the DCA has been admitted for processing and the transfer is still pending resolution by the Tax Court and the SUNAT. Regarding the 2000 and 2001 accounting periods, verbal reports and written allegations were filed and the decision of the Tax Court is still pending. The sum of the amounts at issue is approximately US$27.54 million.

17.-    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 is of US$57.04 million.

18 -    On May 24, 2011, Endesa Chile was served with a lawsuit filed by 19 riparian owners along Pirehueico Lake seeking to declare null 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. The plaintiffs seek to have this annulment annotated at the margin of the notarized instrument that memorialized DGA Resolution 732, which approved the transfer of the catchment. The plaintiffs also seek to have the recordation of said instrument struck from the waters registry, if entered, and to require the Chilean Treasury, the DGA and Endesa Chile to pay damages to the plaintiffs as a result of the challenged DGA 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 DGA’s administrative resolution is declared null and void. The discussion period is over and the discovery writ has been issued, which has been served on the plaintiffs and Endesa Chile, both of whom filed motions seeking the annulment or modification of the writ which were both rejected. To date, service of the discovery writ on the Chilean Treasury is pending, and the discovery stage has not yet started.

19.-    In 1996, 45 workers filed a suit requesting reinstatement to their employment positions with Enersis’s Brazilian distribution company, Ampla. Ampla obtained a favorable ruling in 2003. The Higher Labor Court of Law (Tribunal Superior de Trabalho) acknowledged that the early retirement terminated the work contracts. Based on some judicial decisions that recognized that upholding these voluntary early retirement programs did not terminate the work contracts, the workers filed a “rescissory claim” before the Higher Labor Court of Law grounded on the judicial decisions described above. Ampla, in the course of this proceeding, is attempting to uphold the unconstitutionality of the legislative resolution of the Energy Secretary of the State of Río de Janeiro and the consequent non-existence of the stability right, regardless of whether the voluntary early retirement cancels the work contract or not. The amount of this trial is of approximately US$54.09 million.

The management of Enersis S.A. considers that the provisions registered in the Consolidated Financial Statements adequately cover the risks resulting from litigation described in this Note, which is why it does not consider that there are additional liabilities than those specified herein.

Given the characteristics of the risks covered by these provisions, it is impossible to determine a reasonable schedule of payment dates, in case there are any.

34.4    Financial Covenants.

Various of the company’s loan agreements, and those of some of its subsidiaries, include the obligation to comply with certain financial ratios, normal in contracts of this nature. There are also covenants and negative covenants requiring the monitoring of these commitments. In addition, there are restrictions in the events-of-default clauses of the agreements which require compliance.

 

 

Page 120


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

1-. Cross default

Some of the financial debt contracts of Enersis S.A. and of Endesa Chile contain cross default clauses. In the case of Enersis S.A., the syndicated loan under New York law signed in December 2009, and which matures in December 2012, states that a cross default occurs when there is an overdue payment, of interest or principal, of Enersis S.A., Chilectra or Endesa Chile. This syndicated loan has not been drawn to date. The syndicated loan of Endesa Chile under New York law signed in 2008 and which expires in 2014, with an amount disbursed of US$ 200 million at the present time, makes no reference to its subsidiaries, so a cross default can only arise with respect to another own debt. In order to accelerate payment of the debt of one or more of these loans due to cross default with respect to another debt, the amount overdue of a debt must exceed US$ 50 million, or the equivalent in other currencies, and other additional conditions should be met including the expiry of grace periods (if any) and formal notification of the intention to accelerate the debt by creditors representing over 50% of the amount due under the agreement. Lastly, in December 2009, both Enersis S.A. and Endesa Chile signed loan agreements under Chilean law that state that cross default is triggered only by the default of the debtor. In these loans, the amount overdue must also exceed US$ 50 million or the equivalent in other currencies. These loans have never been drawn and they expire in December 2012.

Regarding the bond issues of Enersis S.A. and Endesa Chile registered with the United States Securities and Exchange Commission (“SEC”), commonly called “Yankee Bonds”, a cross default can be triggered by another debt of the same company or of any of their Chilean subsidiaries, for any amount overdue provided that the principal of the debt giving rise to the cross default exceeds US$ 30 million or its equivalent in other currencies. Debt acceleration due to cross default does not occur automatically but has to be demanded by the holders of at least 25% of the bonds of a certain series of Yankee Bonds. In addition, events of bankruptcy or insolvency of foreign subsidiaries have no contractual effects on the Yankee Bonds of Enersis S.A. and Endesa Chile. The last Yankee Bond of Enersis S.A. matures in December 2026 and that of Endesa Chile in February 2097.

The domestic bonds of Enersis S.A. and Endesa Chile state that cross default can be triggered only by the default of the issuer, and debt acceleration requires the agreement of at least 50% of the holders of the bonds of a certain series.

2-. Financial Covenants

Financial covenants are contractual commitments with respect to minimum or maximum financial ratios that the company is obliged to meet at certain periods of time (quarterly, annually, etc.). Most of the financial covenants of the Group limit the level of indebtedness and evaluate the ability to generate cash flows in order to service the companies’ debts. Various companies are also required to certify these covenants periodically. The types of covenants and their respective limits vary according to the type of debt.

The Series B2 domestic bonds of Enersis S.A. include the following financial covenants, whose definitions and calculation formulas are set out in the respective contract:

- Equity: A minimum Equity should be maintained of ThCh$590,322,177 a limit adjusted at the end of each year as established in the indenture. Equity is the sum of Equity attributable to the dominant company and Minority participations. As of September 30, 2012, the equity of Enersis S.A. was ThCh$ 6,708,621,133.

- Debt Ratio: A debt ratio, being Total liabilities to Equity, should be no more than 2.24:1. Total liabilities are the sum of Total current liabilities and Total non-current liabilities, while Equity is the sum of Equity attributable to the dominant company and Minority participations. As of September 30, 2012, the ratio of total liabilities to equity of Enersis S.A. was 0.90:1.

 

 

Page 121


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

- Unsecured Assets: The ratio of Unsecured assets to Unsecured total liabilities should be at least 1:1. Total Unsecured or free assets is the difference between Total unsecured or free assets and Total secured assets. Total unsecured or free assets consists of Total assets less the sum of Cash, Bank balances, Accounts receivable from related entities, current, Payments made in advance, current, Accounts receivable from related entities, non-current and Identifiable intangible assets, gross, while Total secured assets relates to assets pledged in guarantee. On the other hand, Unsecured total liabilities consist of the sum of Total current liabilities and Total non-current liabilities, less liabilities secured by collateral. As of September 30, 2012, this ratio was 1.81:1.

In addition, the rest of the debt of Enersis S.A. includes other covenants with debt, leverage, and debt coverage ratios (debt/EBITDA ratio), while the Yankee Bonds are not subject to any financial covenants.

As of September 30, 2012, the most restrictive financial covenant of Enersis S.A. was the debt/EBITDA ratio with respect to the syndicated loan under New York law which expires in December 2012 and which has never been drawn.

The domestic bonds of Endesa Chile include the following financial covenants whose definitions and calculation formulas are established in the respective indentures:

Series H

- Consolidated Debt Ratio: A consolidated debt ratio, being Financial debt to Capitalization, should be no more than 0.64:1. Financial debt is the sum of Interest-bearing loans, current, Interest-bearing loans, non-current, Other financial liabilities, current, Other financial liabilities, non-current and Other obligations guaranteed by the issuer or its subsidiaries, while Capitalization is the sum of Financial liabilities, Equity attributable to the dominant company and Minority participations. As of September 30, 2012, the debt ratio was 0.37:1.

- Equity: A minimum Equity should be maintained of Ch$ 755,796 million, which limit is adjusted at the end of each year as established in the indenture. Equity is the sum of Equity attributable to the dominant company and Minority participations. As of September 30, 2012, the equity of Endesa Chile was Ch$ 2,478,882 million.

- Financial Expense Coverage: A financial expense coverage ratio should be maintained of at least 1.85:1. Financial expense coverage is the quotient between i) the Gross margin plus Financial income and Dividends received from associate companies, and ii) Financial expenses; both items refer to the period of four consecutive quarters months ending on the quarter being reported. As of September 30, 2012, this ratio was 6.71:1.

- Net Asset Position with Related Companies: A Net asset position should be maintained with related companies of no more than a hundred million dollars. The Net asset position with related companies is the difference between i) the sum of Accounts receivable from related entities, current, Accounts receivable from related entities, non-current, less transactions in the ordinary course of business at less than 180 days term, short-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation, and long-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation, and ii) the sum of Accounts payable to related entities, current, Accounts payable to related entities, non-current, less transactions in the ordinary course of business at less than 180 days term, short-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation, and long-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation. As of September 30, 2012, using the exchange rate prevailing on that date, the Net asset position with related companies was a negative US$ 433.9 million.

Series M

- Consolidated Debt Ratio: A consolidated debt ratio, being Financial debt to Capitalization, should be no more than 0.64:1. Financial debt is the sum of Interest-bearing loans, current, Interest-bearing loans, non-current,

 

 

Page 122


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

Other financial liabilities, current, Other financial liabilities, non-current, while Capitalization is the sum of Financial liabilities, Equity attributable to the dominant company and Minority participations. As of September 30, 2012, the debt ratio was 0.35:1.

- Equity: As for Series H.

- Financial Expense Coverage Ratio: As for Series H.

The rest of the debt of Endesa Chile includes other covenants like leverage and debt coverage ratios (debt/EBITDA ratio), while the Yankee Bonds are not subject to financial covenants.

In the case of Endesa Chile, the most restrictive financial covenant as of September 30, 2012 was the debt ratio, with respect to the syndicated loan under New York law which expires in June 2014.

In Peru, the debt of Edelnor only has one covenant, a debt ratio with respect to the domestic bonds which mature in May 2032 and a loan from Banco de Crédito which matures in September 2018. On the other hand, the debt of Edegel includes the following covenants: debt, leverage, interest coverage, equity to debt and debt to equity and debt coverage (debt/EBITDA) ratios. As of September 30, 2012, the most restrictive financial covenant of Edegel was the debt ratio, corresponding to the 2nd domestic bonds program which matures in January 2014.

In Brazil, the debt of CIEN includes Net adjusted debt to EBITDA and to Own funds plus minorities covenants. As of September 30, 2012, the most restrictive financial covenant of CIEN was the debt /EBITDA ratio, corresponding to bank loans that mature in December 2012. This covenant is calculated on the consolidated financial statements of the guarantor, Endesa Brasil. The debt of Coelce includes compliance with the following covenants: interest coverage (EBITDA/financial expenses), debt repayment coverage (debt/EBITDA) and debt ratios. As of September 30, 2012, the most restrictive financial covenant of Coelce was the debt/EBITDA ratio, corresponding to the 2nd and 3rd domestic bond issues, whose final maturity is October 2018. Lastly, the debt of Ampla includes the following covenants: debt payment coverage, interest coverage and short-term debt (short-term debt to EBITDA) ratios. As of September 30, 2012, the most restrictive financial covenant of Ampla was the debt payment coverage ratio, corresponding to the 5th, 6th and 7th domestic bond issues, whose final maturity is June 2019.

In Argentina, Endesa Costanera has just one covenant which is the maximum debt, corresponding to a loan from Credit Suisse International which matures in March 2013. The debt of El Chocón includes covenants of maximum debt, equity, interest coverage, debt payment coverage (debt/EBITDA) and leverage ratios. In the case of El Chocón, as of September 30, 2012, the most restrictive financial covenant was the interest coverage ratio, corresponding to loans from Deutsche Bank, Standard Bank and Itaú which mature in February 2015.

In Colombia, the debts of Codensa and Emgesa are not subject to compliance with financial covenants, a situation that also applies to the debt of the rest of the companies not mentioned in this Note.

Lastly, in most of the contracts, debt acceleration for non-compliance with these covenants does not occur automatically but is subject to certain conditions, like a cure period.

As of September 30, 2012 and December 31, 2011, neither Enersis S.A. nor Endesa Chile, nor any of their subsidiaries are in default under their financial obligations summarized here or other financial obligations whose defaults might trigger the acceleration of their financial commitments, with the sole exception of Endesa Costanera, our Argentine generation subsidiary, which has still not repaid the installment of US$ 17.6 million due under a supplier credit with Mitsubishi Corporation which was due on March 31, 2012, for which no waiver has been received. The grace period established was 180 days and expired on September 26, 2012. Endesa Costanera has not repaid the second installment of US$ 17 million that matured at the end of September 2012. Under the contract terms, and as the grace period of 180 days has expired, should Mitsubishi Corporation wish to accelerate the amount outstanding of this loan, it would have to notify formally

 

 

Page 123


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

ten days in advance. To date, Endesa Costanera has not received such notification from Mitsubishi Corporation and negotiations are currently proceeding to restructure the unpaid installments. Should Mitsubishi Corporation send a formal communication of debt acceleration, total loans of US$ 141 million would be payable. None of this represents a cross-default risk or other default for Enersis S.A. or Endesa Chile.

34.5    Other information.

- Our Argentine subsidiary Endesa Costanera shows a working capital deficit, pressed by the difficulties it is facing in obtaining tariff adjustments to cover the real costs of generation, leading to problems in its short-term financial equilibrium. Endesa Costanera expects to correct the present situation depending on a favorable resolution of requests made to the Argentine government. This equity risk that this company represents for the Enersis S.A. is not significant.

- On July 12, 2012, the Argentine electricity regulatory authority (Ente Nacional Regulador de la Electricidad de la República Argentina (ENRE)), by its Resolution 183/2012, informed Edesur of the appointment of a “Veedor” (a kind of inspector) for an extendable term of 45 days in order to control and verify all normal administrative actions linked to the normal provision of the electricity distribution service public utility by Edesur. On September 13, 2012 the ENRE, by Resolution 246/2012, stated that the “veedor” will be maintained for another extendable period of 45 days. The appointment of the “veedor” does not imply the loss of control by Enersis of Edesur. Edesur considers that this appointment and its justification are inappropriate and therefore, on July 20 and September 20, it brought proceedings against the ENRE.

 

 

Page 124


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

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 September 30, 2012 and December 31, 2011:

 

Country   9-30-2012             
 

Managers

and Main

Executives

 

    Professionals
and
Technicians
   

 

Workers and
Others

   

 

    Total      

       

 

Average for

the Period

 

Chile

    89        2,071        317        2,477          2,435   

Argentina

    42        2,422        912        3,376          3,348   

Brazil

    37        2,426        270        2,733          2,760   

Peru

    19        677        164        860          834   

Colombia

    27        1,566        54        1,647          1,629   

Total

    214        9,162        1,717        11,093          11,006   
           
           
Country   12-31-2011             
 

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.

 

36.

SANCTIONS

The following companies belonging to the Group have received sanctions from the administrative authorities:

1.- Endesa Chile

- During the 2011 fiscal year, the company was fined ThCh$638,504 by the Electricity and Fuels Superintendency (Superintendencia de Electricidad y Combustibles, SEC) for the blackout on March 14, 2010. The management has filed a grievance appealing the measure.

2.- Pehuenche

- On October 6, 2011, the Securities and Insurance Superintendency (Superintendencia de Valores y Seguros, SVS) issued Exempt Resolution No. 545 and applied a sanction fining the Directors of Pehuenche who participated in the approval of the Energy and Capacity agreement signed between the Company and its parent company, Empresa Nacional de Electricidad S.A. (Endesa), on November 19, 2007.

 

 

Page 125


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

The following fines were applied:

a) The Directors who were not members of the Directors’ Committee were fined for not having verified, according to the SVS resolution, that the Energy and Capacity sales agreement signed between Empresa Eléctrica Pehuenche S.A. and its parent company Endesa on November 19, 2007 was entered into under equitable conditions normally prevailing in the market, and for having approved the Minutes of the Board meeting stating that Directors’ Committee Report had been read when only the Minutes of the Directors’ Committee meeting had actually been read. The Directors were fined 300 UF each.

b) The Directors who are members of the Directors’ Committee were only fined for not having issued, according to the SVS, the Report referred to in the regulation. They were each fined 400 UF.

The Directors filed a grievance with the competent civil court after paying 25% of the total fine to the General Treasury of the Republic. As a consequence, the fines and their grounds are being questioned before the ordinary courts of law, which, in a summary proceeding, are studying the Directors’ claim requesting their acquittal.

On August 22, 2012, the first party, Endesa, and the second party, Inversiones Tricahue and other minority shareholders, entered into a transactional agreement in which the minority shareholders desisted from all arbitration, administrative, and criminal actions against Endesa, Pehuenche, and the Directors who were in place on November 19, 2007. In exchange, Endesa agreed to rescind the capacity and energy supply agreement of November 19, 2007 and enter into a new one under the same conditions but with prices at marginal cost; this agreement will be in force as of the date it is signed until December 31, 2021. Both parties also agreed to vote favorably on the rescission and the signing of the new agreement at the Pehuenche Extraordinary Shareholders’ Meeting. Endesa undertook to pay Pehuenche the price difference that arose from the price of the November 19, 2007 agreement, in force from January 1, 2008 to July 31, 2012, and the price difference from that paid from August 1, 2012 until the date the new capacity and energy supply agreement was signed, according to the calculation methods and conditions of the new agreement. On October 4, 2012, the Pehuenche Extraordinary Shareholders’ Meeting unanimously approved the rescission and the signing of a new contract. On October 19, the Pehuenche Board of Directors voted to pay an interim dividend for the amount it will receive from the price differences implemented by Endesa; the dividend will be paid on November 5, 2012. However, the Directors must pay the fine imposed by the SVS. The respective insurance will cover these fines, and we are in the process of declaring and paying these sanctions to the Treasury.

- During the 2011 fiscal year, the company was fined ThCh$286,713 by the Electricity and Fuels Superintendency (SEC) for the blackout on March 14, 2010. The management has filed a grievance appealing the measure.

3.- Chilectra S.A.

For the fiscal year ended September 30, 2012, Chilectra S.A. received 18 fines totaling ThCh$986,559 from the Electricity and Fuels Superintendency (SEC) for different reasons in connection with power supply and facilities. Chilectra S.A. was also fined ThCh$3,969 by the Regional Health Ministry Office of the Metropolitan Region for failure to comply with regulations on the storage of materials. During the 2011 fiscal year, the Company was fined ThCh$29,529 for technical failures related to power supply. The management has filed the corresponding appeals or grievances for each sanction.

4.- Edelnor S.A.

For the period ended September 30, 2012, Edelnor S.A. was fined $17,568,800 Peruvian Sols (ThCh$3,203,692) for allegedly failing to pay a portion of its income tax for the 2007 fiscal year. The company has filed the respective appeal.

Also, during the first half of 2012, the Agency for the Supervision of Investment in Energy and Mining (Organismo Supervisor de la Inversión en Energía y Minería, OSINERG) issued 16 fines to Edelnor S.A. totaling $417,000 Peruvian Sols (ThCh$76,044) for failure to comply with technical and commercial quality regulations; it received 47 fines totaling $717,000 (ThCh$138,081) in 2011.

 

 

Page 126


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

5.- Edesur S.A.

For the period ended September 30, 2012, Edesur S.A. received 799 fines from the Energy Regulatory Body (Ente Regulador de Energía, ENRE) totaling ThCh$370,877 (Th$13,591 Argentine pesos) for failure to comply with technical and commercial quality regulations. During the 2011 fiscal year, the Company received 182 fines for the same reasons totaling ThCh$10,075,970 (Th$83,526 Argentine pesos).

6.- Hidroeléctrica El Chocón S.A.

For the period ended September 30, 2012, Hidroeléctrica El Chocón was fined ThCh$309,559 (Th$3,069 Argentine pesos) by the Jurisdictional Authority of the Limay, Neuquén, and Negro River Basins (Autoridad Jurisdiccional de las Cuencas de los Ríos Limay, Neuquén Negro, AIC) for failure to comply with water extraction from its basins. The company has presented the respective grievance.

7.- Endesa Costanera S.A.

During the 2011 fiscal year, the company received two fines totaling ThCh$2,422 (Th$24 Argentine pesos) from the Energy Regulatory Body (ENRE). The company has filed the respective grievance.

8.- Ampla Energía S.A.

For the period ended September 30, 2012, the company received one fine for ThCh$541,991 (Th$2,863 Brazilian Reals) from the National Electrical Energy Agency (Agencia Nacional de Energía Eléctrica, ANEEL) for power consumption metering. In 2011, it received three fines totaling ThCh$1,959,386 (Th$7,079 Brazilian Reals) for violation of telemarketing and energy sale tariff indicators. As of September 30, 2012, Ampla had also been fined ThCh$1,744,732 (Th$7,478 Brazilian Reals) by the Federal Revenue Office (Secretaria de Receita Federal) for failure to meet tax obligations. The company has filed the respective grievance.

9.- Coelce

For the period ended September 30, 2012, the company received two fines totaling ThCh$160,754 (Th$689 Brazilian Reals) from the National Electrical Energy Agency (ANEEL) for failure to comply with technical regulations. During the 2011 fiscal year, the company received three fines totaling ThCh$386,674 (Th$1,397 Brazilian Reals) from the National Electrical Energy Agency (ANEEL) for the same reason as in 2012.

10.-The company and its Board of Directors have not received other fines from the SVS or from other administrative authorities.

 

37.

SUBSEQUENT EVENTS

ENERSIS

Capital Increase

The following essential events are reported in accordance with Articles 9 and 10, second section, of Law 18,045 on the Securities Market and the provisions of that Superintendency’s General Regulation 30.

- The company reported on October 24, 2012 that in their extraordinary meeting, held on October 24, 2012, the Enersis S.A. Directors’ Committee officially received the report on the Enersis S.A. capital increase that is in process from the company Claro y Asociados, independent appraisers designated by the Committee on September 7, 2012.

 

 

Page 127


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

We also reported that the Enersis S.A. Board of Directors, in an extraordinary meeting, officially received the report on the Enersis S.A. capital increase that is in process from the company IM Trust, independent appraisers designated by the Board on September 5, 2012.

These reports, in accordance with legal requirements, refer to the conditions of the capital increase operation that is underway, its effects and potential impact on Enersis S.A., and other points that the Board, the Directors’ Committee, and the Committee members expressly requested that the companies evaluate.

As of October 24, a copy of those reports are available to the shareholders in the corporate offices located at 76 Santa Rosa, Suite 15, Santiago, Chile (Investment and Risk Department) and on the company’s website, www.enersis.cl.

These reports are in addition to the expert report prepared by Mr. Eduardo Walker Hitschield, which is also available on the website.

- On October 30, 2012, the company reported that the Enersis S.A. Directors’ Committee, in an extraordinary meeting held on the afternoon of October 29, 2012, officially issued its report on the Enersis S.A. capital increase that is in process, in accordance with Article 50 bis of the Law on Corporations.

As of that date, a copy of the report is available to the shareholders at the corporate offices located at 76 Santa Rosa, Suite 15, Santiago, Chile (Investment and Risk Department) and on the company’s website, www.enersis.cl.

- On October 31, 2012, the company reported that all of the Enersis S.A. Directors, individually and within the time-frames established by the Law on Corporations, have respectively issued their individual opinions on the Enersis S.A. capital increase that is in process, as provided for under numbers 5 and 6 of Article 147 of the Law on Corporations.

As of this date, a copy of those opinions will be available to the shareholders at the corporate offices located at 76 Santa Rosa, Suite 15, Santiago, Chile (Investment and Risk Department) and on the company’s website, www.enersis.cl.

- On October 31, 2012, the company reported that Enersis S.A. had been notified by Endesa S.A. (Endesa España or Endesa) on October 30, 2012, of a conditionality proposal regarding the Enersis capital increase that is in process.

In that notification, Endesa officially requested that it be proposed at the Enersis S.A. extraordinary shareholders’ meeting that will deal with the capital increase that the subscription and payment of the shares issued be subject to fulfillment of a condition precedent. This condition is that that the interested parties must subscribe and pay, either in the preferred subscription period or in other offering period(s), at least enough shares for Endesa to be able to subscribe at least all of the shares it is allowed by proration without exceeding the 65% limit of voting share concentration allowed by law and the bylaws. In the event that the sum total of shares subscribed and paid results in Endesa’s exceeding that limit, the condition will be automatically understood as having failed, the share subscription agreements will have no legal legitimacy, and the amounts paid by the share subscribers will be returned to them.

The Enersis S.A. Board of Directors, in a meeting held on October 31, 2012, declared that Endesa’s proposal is in line with the company’s interests and agreed to adopt, at the next meeting, the measures considered appropriate for safeguarding the equity of Enersis S.A. and of those who take part in the capital increase.

 

ENDESA CHILE

- On October 16, 2012, Endesa Chile reported to the market through an Essential Event that it proceeded to execute all of the bank performance bonds guaranteeing compliance with proper, timely execution of the works contained in the Bocamina Thermal Plant Extension Project Contract, known as contract ACP-003.06. This is a turnkey project for a coal-fired thermal generation plant (the “Agreement”) signed on July 25, 2007 by Empresa Nacional de Electricidad S.A. (the “Owner”) and the Consortium formed by (i) the Chilean company Ingeniería y Construcción Tecnimont Chile y Compañía Limitada; (ii) the Italian company Tecnimont SpA; (iii)

 

 

Page 128


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

the Brazilian company Tecnimont do Brasil Construcao e Administracao de Projetos Ltda.; (iv) the Slovakian company Slovenske Energeticke Strojarne a.s. (“SES”); and (v) the Chilean company Ingeniería y Construcción SES Chile Limitada; (all referred to collectively as “the Contractor”).

The aforementioned bonds total US$74,795,164.44 and UF796,594.29 (approximately US$38,200,000).

Together with proceeding to collect on the bonds, Endesa Chile has reserved all of the rights conferred upon it under the Agreement and applicable national legislation to demand complete, timely compliance with the obligations agreed to by the Contractor.

In addition, on October 17, 2012 and complementing the information presented in the previous paragraphs, Endesa Chile informed the market through another Essential Event that, also on October 17, it filed an arbitration request with the International Arbitration Chamber of Paris in order to exercise the rights conferred upon it under that instrument.

- On October 10, 2012, the company was fined ThCh$555,221 by the Electricity and Fuels Superintendency (SEC) under Exempt Resolution No. 2004 for the blackout that occurred on September 24, 2001. The management has filed the corresponding grievance.

PEHUENCHE

- On October 5, our subsidiary Empresa Eléctrica Pehuenche S.A. informed the market through an Essential Event that at an Extraordinary Shareholders’ Meeting held on October 4, 2012, the Energy and Capacity supply agreement signed between Endesa Chile and Empresa Eléctrica Pehuenche S.A. on November 19, 2007 was rescinded by a unanimous vote, and the signing of a new supply agreement between the same parties was approved. The new agreement will be in force from the date it is signed until December 31, 2021.

The new agreement approved will have the following characteristics:

 

   

The Power price will be the marginal cost on the Alto Jahuel 220 kV system.

   

The Capacity price will be that set by the CDEC for capacity transfers between generating companies.

   

The new agreement will go into effect the date it is signed and will be in force until December 31, 2021.

   

The new agreement will be for the same amount of energy and capacity as the agreement that is to be rescinded.

As of September 30, 2012, Enersis’ consolidated financial statements reflect the accounting effects of the rescission of the November 19, 2007 Energy and Capacity supply agreement between Endesa Chile and Empresa Eléctrica Pehuenche S.A. The net effect on Enersis’ results is a loss of ThCh$8,348,460.

- The Empresa Eléctrica Pehuenche S.A. Board of Directors met on October 19 and approved the distribution of an interim dividend of Ch$312.185426 per share for the 2012 fiscal year.

This dividend was to be paid starting on November 5, 2012 to the shareholders registered in the Shareholders’ Registry on the fifth business day prior to the date indicated. The corresponding notification was published on Sunday, October 21 in the Santiago newspaper El Mercurio.

The agreement adopted by the Board was a modification of the dividend policy for 2012, which was approved by the Board in an agreement on April 24, 2012, and it was reported in a timely manner at the company’s Ordinary Shareholders’ Meeting.

- No other subsequent events have occurred between October 1, 2012 and date of issuance of these financial statements that could materially affect the presentation of the financial statements.

 

 

Page 129


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

 

38.

ENVIRONMENT

Environmental expenses as of September 30, 2012 and 2011 are as follows

 

Company
Incurring the
Cost
  Project  

    9-30-2012    

    ThCh$    

        9-30-2011    
    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

        826,869          1,391,315     

Gasatacama S.A.

  Environmental monitoring (air quality, marine monitoring, etc.)         29,253          48,617     

Hidroaysen S.A.

  Expenses in education and tourism         667,732          145,593     

Pehuenche

  Environmental expenses         -          -     

Edegel S.A.A.

  Environmental monitoring, waste management, mitigation and restoration         319,140          323,192     

Codensa

  Environmental management of PCB transformers         -          46,696     

Codensa

  Environmental management of PCB transformers         -          4,362     

Chilectra

 

Weed removal on substation premises, tree pruning at A.T., garden maintenance, oil-contaminated solids

        40,978          -     

Ampla Energia

  Environmental license and environmental management equipment         -          29,078     

Edesur S.A.

  Final disposal of waste and contaminants         -          19,149     
Compañía de Transmisión del Mercosur S.A.  

ISO 14,001 audit and ENRE 57/2003 Resolution (Public Safety), environmental monitoring, and environmental standards update

        -          10,097     
Transportadora de Energía S.A.  

ISO 14,001 audit and ENRE 57/2003 Resolution (Public Safety), environmental monitoring, and environmental standards update

        -          11,489     
       

Total

            1,883,972          2,029,588     

 

 

Page 130


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

 

 

 

39.

SUMMARIZED FINANCIAL INFORMATION OF PRINCIPAL SUBSIDIARIES AND JOINTLY CONTROLLED ENTITIES

As of September 30, 2012 and 31 December 2011, the summarized financial information of our principal subsidiaries and jointly controlled entities under IFRS is as follows:

 

    9-30-2012  
    Type of
Financial
Statements
  Current
Assets
ThCh$
    Non-current
Assets
ThCh$
    Total Assets
ThCh$
    Current
Liabilities
ThCh$
    Non-current
Liabilities
ThCh$
   

Total

Liabilities
ThCh$

    Revenues
ThCh$
    Costs
ThCh$
    Profit (Loss)
ThCh$
 

Chilectra S.A.

  consolidated       176,094,751        1,090,916,092        1,267,010,843        (170,845,982)        (70,939,304)        (241,785,286)        738,042,883        (612,568,317)        125,474,567   

Inmobiliaria Manso de Velasco Ltda.

  consolidated       32,955,277        36,420,073        69,375,349        (2,827,403)        (654,414)        (3,481,817)        4,377,737        1,500,636        5,878,373   

ICT Servicios Informáticos Ltda.

  separate     2,669,457        305,000        2,974,457        (1,727,723)        (590,623)        (2,318,346)        3,975,935        (4,334,603)        (358,668)   

Inversiones Distrilima S.A.

  separate     11,417,063        43,795,024        55,212,087        -        -        -        -        11,493,343        11,493,343   

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

  separate     69,957,237        431,133,596        501,090,833        (116,309,580)        (191,136,178)        (307,445,758)        281,178,116        (247,924,301)        33,253,815   

Empresa Nacional de Electricidad S.A.

  separate     570,573,068        3,317,727,467        3,888,300,535        (803,746,943)        (782,184,895)        (1,585,931,838)        870,801,339        (822,474,315)        48,327,024   

Endesa Eco S.A.

  separate     99,530,252        68,302,835        167,833,087        (147,349,863)        (2,369,855)        (149,719,718)        5,114,972        (10,851,709)        (5,736,738)   

Empresa Eléctrica Pehuenche S.A.

  separate     214,626,496        228,789,174        443,415,670        (99,877,401)        (44,500,786)        (144,378,187)        293,868,988        (96,421,070)        197,447,917   

Compañía Eléctrica San Isidro S.A.

  separate     86,614,359        205,102,577        291,716,936        (143,767,581)        (24,469,515)        (168,237,096)        232,113,472        (178,636,557)        53,476,915   

Empresa Eléctrica Pangue S.A.

  separate     -        -        -        -        -        -        21,743,445        (10,100,577)        11,642,868   

Compañía Eléctrica Tarapacá S.A.

  separate     21,487,909        79,856,427        101,344,335        (8,076,827)        (6,896,114)        (14,972,941)        29,397,633        (34,594,087)        (5,196,453)   

Inversiones Endesa Norte S.A.

  separate     -        -        -        -        -        -        563,298        (350,866)        212,432   

Inversiones Gasatacama Holding Ltda.

  separate     95,640,374        278,164,948        373,805,322        (48,334,840)        (41,051,799)        (89,386,638)        87,357,862        (60,724,809)        26,633,053   

Soc. Concesionaria Túnel El Melón S.A.

  separate     6,530,197        15,714,753        22,244,950        (3,299,557)        (11,498,659)        (14,798,216)        7,185,286        254,696        7,439,981   

Endesa Argentina S.A.

  separate     13,754,740        31,621,649        45,376,389        (254,676)        (4,630,480)        (4,885,156)        -        2,740,494        2,740,494   

Endesa Costanera S.A.

  separate     25,466,294        108,314,321        133,780,615        (174,879,772)        (12,152,167)        (187,031,938)        248,112,547        (285,373,980)        (37,261,433)   

Hidroeléctrica El Chocón S.A.

  separate     17,522,926        150,622,493        168,145,418        (29,038,236)        (51,860,483)        (80,898,719)        40,384,259        (27,526,176)        12,858,083   

Emgesa S.A. E.S.P.

  separate     176,310,716        1,449,018,154        1,625,328,870        (189,283,965)        (610,060,922)        (799,344,888)        431,417,895        (283,902,496)        147,515,398   

Generandes Perú S.A.

  separate     184,137        196,611,570        196,795,707        (2,652)        -        (2,652)        -        13,616,855        13,616,855   

Edegel S.A.A.

  separate     56,993,256        654,757,025        711,750,281        (50,744,839)        (235,788,100)        (286,532,939)        184,351,533        (154,670,981)        29,680,552   

Chinango S.A.C.

  separate     14,110,193        104,294,678        118,404,871        (16,458,224)        (39,458,754)        (55,916,978)        23,364,131        (13,942,638)        9,421,492   

Centrales Hidroeléctricas de Aysén S.A.

  separate     9,185,556        121,494,429        130,679,985        (3,555,676)        (799,016)        (4,354,692)        -        (2,622,123)        (2,622,123)   

Endesa Brasil S.A.

  separate     212,891,063        897,870,252        1,110,761,315        (11,905,195)        (24,259)        (11,929,455)        -        103,988,922        103,988,922   

Central Generadora Termoeléctrica Fortaleza S.A.

  separate     78,514,883        133,646,059        212,160,942        (34,314,848)        (30,522,828)        (64,837,676)        97,422,464        (69,096,039)        28,326,425   

Centrais Elétricas Cachoeira Dourada S.A.

  separate     130,813,864        103,455,009        234,268,873        (14,187,495)        (3,310,277)        (17,497,772)        108,192,259        (34,748,047)        73,444,212   

Companhía de Interconexao Energética S.A.

  separate     15,799,227        256,776,753        272,575,980        (130,532,155)        (7,538,576)        (138,070,731)        49,485,931        (35,323,971)        14,161,960   

Compañía de Transmisión del Mercosur S.A.

  separate     16,982,669        3,498,170        20,480,839        (4,082,192)        (14,960,379)        (19,042,570)        1,898,948        (2,586,020)        (687,072)   

Compañía Energética Do Ceará S.A.

  separate     245,487,722        613,656,888        859,144,610        (216,946,588)        (252,783,599)        (469,730,187)        603,935,326        (537,875,845)        66,059,481   

EN-Brasil Comercio e Servicios S.A.

  separate     2,919,513        159,550        3,079,063        (1,861,481)        -        (1,861,481)        4,291,337        (3,466,663)        824,674   

Ampla Energía E Servicios S.A.

  separate     228,674,971        955,970,714        1,184,645,685        (189,291,898)        (557,782,847)        (747,074,746)        797,131,412        (747,965,719)        49,165,694   

Ampla Investimentos E Servicios S.A.

  separate     12,411,826        83,943,868        96,355,694        (49,378,018)        -        (49,378,018)        -        8,996,261        8,996,261   

Compañía Distribuidora y Comercializadora de Energía S.A.

  separate     217,026,305        903,467,061        1,120,493,366        (227,948,673)        (342,148,471)        (570,097,144)        615,042,101        (508,936,974)        106,105,126   

Inversora Codensa S.A.

  separate     896        75        970        (1,224)        -        (1,224)        -        (1,402)        (1,402)   

Empresa de Enegría de Cundinamarca S.A.

  separate     21,352,377        99,205,932        120,558,309        (25,440,758)        (33,476,752)        (58,917,510)        56,121,177        (50,668,628)        5,452,549   

Empresa Distribuidora Sur S.A.

  separate     67,534,058        244,443,334        311,977,392        (322,285,256)        (30,311,527)        (352,596,783)        231,612,584        (280,320,657)        (48,708,073)   

 

 

Page 131


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

 

 

 

    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$

   

Revenues

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     93,103,849        314,752,349        407,856,198        (77,452,970)        (45,808,413)        (123,261,383)        260,889,567        (225,125,890)        35,763,678   

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     10,250,367        115,878,802        126,129,169        (7,348,428)        (1,035,256)        (8,383,684)        -        (4,664,851)        (4,664,851)   

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 Generadora Termoeléctrica 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   

Companhía de Interconexao 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)   

Compañía Energética Do Ceará S.A.

  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 Comercio e Servicios 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 Energía E Servicios 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 Servicios S.A.

  separate     1,507,987        138,395,284        139,903,271        (51,994,249)        -        (51,994,249)        -        16,979,113        16,979,113   

Compañía Distribuidora y Comercializadora de Energía S.A.

  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   

Inversora Codensa S.A.

  separate     1,076        76        1,152        (35)        -        (35)        -        (45)        (45)   

Empresa de Enería de Cundinamarca S.A.

  separate     19,310,230        95,221,154        114,531,384        (21,874,858)        (35,202,438)        (57,077,296)        67,832,508        (61,248,745)        6,583,763   

Empresa Distribuidora Sur S.A.

  separate     86,197,848        270,721,415        356,919,263        (311,415,979)        (40,591,590)        (352,007,569)        269,794,850        (427,202,383)        (157,407,532)   

 

 

Page 132


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 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

No. (Rut)

 

Company

(in alphabetical order)

 

Functional

Currency

  Ownership interest at 9-30-2012   Ownership interest at 12-31-2011               
      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   U.S. 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%   0.00%   0.00%   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%   34.50%   34.50%   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

  Companhía de Interconexao 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

  Compañía Distribuidora y Comercializadora de energía S.A.   Colombian peso   12.47%   9.35%   21.82%   12.47%   9.35%   21.82%   Subsidiary   Colombia   Electric energy distribution and sales

96,783,220-0

  Compañía Eléctrica San Isidro S.A.      (1)   Chilean peso   0.00%   95.61%   95.61%   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

76,738,990-6

  Consorcio Ara- Ingendesa Sener Ltda.   Chilean peso   0.00%   33.33%   33.33%   0.00%   33.33%   33.33%   Associate   Chile   Execution and compliance of the Maipu Line Basic Engineering Contract

77,573,910-K

  Consorcio Ingendesa Minimetal 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.   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. (2)   Chilean peso   0.00%   0.00%   0.00%   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.            (1)   Chilean peso   0.00%   0.00%   0.00%   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

  Empresa Nacional de Electricidad 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

 

 

Page 133


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

  

LOGO

 

 

 

Taxpayer ID

No. (RUT)

 

Company

(in alphabetical order)

 

 Functional 

Currency

 

    Ownership interest at 9-30-2012    

 

    Ownership interest at 12-31-2011      

 

  Relation  

 

  Country  

 

Activity

      Direct   Indirect   Total   Direct   Indirect   Total      
                     

96,827,970-K  

  Endesa Eco S.A.    (3)   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.  (2)   Chilean peso   0.00%   0.00%   0.00%   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 Comercio e Servicos 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 Energía 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  

  Gas Atacama 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 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 Brazil 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.    (3)   Chilean peso   0.00%   0.00%   0.00%   0.00%   100.00%   100.00%   Subsidiary     Chile   Investment in energy projects in the northern Chile

76,014,570-K  

  Inversiones Gas Atacama Holding Ltda.   U.S. dollar   0.00%   50.00%   50.00%   0.00%   50.00%   50.00%   Joint control   Chile   Natural gas transportation

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

96,905,700-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%   0.00%   0.00%   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

79,197,570-6  

  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

  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 a 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

 

(1) On May 2, 2012, Empresa Eléctrica Pangue S.A. was merged with Compañía Eléctrica San Isidro S.A.; the latter is the company which legally continues to exist.
(2) On May 2, 2012, Empresa de Ingeniería Ingendesa S.A. and Endesa Inversiones Generales S.A. were merged with Inversiones Endesa Norte S.A.; the latter is the company which legally continues to exist.
(3) On July 1, 2012, Inversiones Endesa Norte S.A. was merged with Endesa Eco S.A.; the latter is the company which legally continues to exist.

 

 

Page 134


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 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 2012 period and the 2011 fiscal year

 

Company   Ownership Interest   Ownership Interest
  at September 30, 2012   at December 31, 2011
  Direct      Indirect      Total      Consolidation Method      Direct      Indirect      Total      Consolidation Method   
               

Central Vuelta Obligado S.A.

  -   -   -   -   0.00%      34.50%      34.50%      Joint control

There were no companies excluded from the scope of consolidation during the third quarter of 2012 and the 2011 fiscal year.

 

 

Page 135


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 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 (in   Functional   Ownership interest at  12-31-2011   Ownership interest at  9-30-2012   Country   Activity

No. (RUT)

  alphabetical order)   Currency     Direct         Indirect       Total     Direct         Indirect       Total        
                   

96,806,130-5

  Electrogas S.A.   U.S. dollar   42.50%     0.00%     42.50%     42.50%     0.00%   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

Foreign

  Endesa Market Place   U.S. dollar   15.00%     0.00%     15.00%     15.00%     0.00%   15.00%   Spain     B2B  (New technologies)

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

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

 

 

Page 136


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 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

 

Country     Currency     Nominal  
Rate
  Current     Non-current  
        Maturity            Maturity       
      One to
Three
Months
    Three to
Twelve
Months
   

Total

Current at

9-30-2012

 

    One to Three
Years
    Three to
Five Years
    More than
Five Years
   

Total Non-
current at
9-30-2012

 

 
      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
                                                                 

Chile

  US$   1.90%       872,127        2,499,488        3,371,615        98,112,317        388,150        -        98,500,467   

Chile

  U.F.   6.30%       4,648                4,648        -        -        -        -   

Peru

  US$   3.55%       2,684,159        3,299,301        5,983,460        9,203,946        27,486,843        12,217,046        48,907,835   

Peru

  Sol   5.16%       9,063,343        978,173        10,041,516        2,608,460        9,517,485        15,249,740        27,375,685   

Argentina

  US$   8.42%       1,962,009        10,244,322        12,206,331        9,467,892        -        -        9,467,892   

Argentina  

  Ar$   20.60%       27,515,413        28,486,176        56,001,589        27,315,822        -        -        27,315,822   

Colombia

  CP   9.10%       1,844,441        5,533,323        7,377,764        19,882,691        32,804,919        64,797,513        117,485,123   

Brazil

  US$   7.81%       3,378,485        4,333,345        7,711,830        15,807,650        10,544,021        4,210,327        30,561,998   

Brazil

  Real   9.06%       35,559,800        6,420,606        41,980,406        23,444,498        -        -        23,444,498   
                 
        82,884,425        61,794,734        144,679,159        205,843,276        80,741,418        96,474,626        383,059,320   
                 
Country     Currency     Nominal  
Rate
  Current     Non-current  
        Maturity                Maturity   
      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
 
      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
                                                                 

Chile

  US$   1.90%       906,389        3,359,497        4,265,886        109,631,899        876,746        -        110,508,645   

Chile

  U.F.   6.30%       -        -        -        -        -        -        -   

Peru

  US$   3.55%       2,810,297        10,519,166        13,329,463        7,864,024        25,087,748        26,158,087        59,109,859   

Peru

  Sol   5.16%       431,794        2,987,507        3,419,301        3,362,985        -        38,373,491        41,736,476   

Argentina

  US$   8.42%       2,662,019        9,436,481        12,098,500        17,142,594        1,612,063        -        18,754,657   

Argentina  

  Ar$   20.60%       37,689,501        28,405,542        66,095,043        47,915,942        2,458,440        -        50,374,382   

Colombia

  CP   9.10%       1,338,154        82,134,906        83,473,060        -        -        -        -   

Brazil

  US$   7.81%       644,936        12,599,186        13,244,122        17,532,685        17,877,446        6,352,599        41,762,730   

Brazil

  Real   9.06%       30,524,862        175,096,068        205,620,930        142,254,517        90,580,272        8,209,057        241,043,846   
                 
        77,007,952        324,538,353        401,546,305        345,704,646        138,492,715        79,093,234        563,290,595   

 

 

Page 137


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

b    Identification of bank borrowings by company

 

Taxpayer ID  
No. (RUT)  
  Company       Country       Financial Institution     Currency       Effective  
Interest
Rate
   Nominal
 Interest
 Rate
  09-2012     12-2011  
              Current     Non-current     Current     Non-current  
              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

    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 Energía E Servicios S.A.

    Brazil  

Unibanco

  Real   10.27%   10.29%     623,800          -          623,800          -          -          -          -          45,870          1,542,373          1,588,243          -          -          -          -     

Foreign

 

Ampla Energía E Servicios S.A.

    Brazil  

Brasdesco

  Real   10.10%   5.92%     753,893          4,689,510          5,443,403          -          -          -          -          5,982,354          13,453,719          19,436,073          -          -          -          -     

Foreign

 

Ampla Energía E Servicios S.A.

    Brazil  

Banco do Brasil

  Real   9.93%   9.77%     577,032          1,731,096          2,308,128          23,444,498          -          -          23,444,498          875,019          2,942,372          3,817,391          30,333,452          -          -          30,333,452     

Foreign

 

Ampla Energía E Servicios S.A.

    Brazil  

Banco HSBC

  Real   9.91%   6.35%     8,935,583          -          8,935,583          -          -          -          -          632,464          22,045,700          22,678,164          -          -          -          -     

Foreign

 

Ampla Energía E Servicios S.A.

    Brazil  

Banco Itaú

  Real   10.12%   10.20%     795,675          -          795,675          -          -          -          -          57,479          1,964,473          2,021,952          -          -          -          -     

Foreign

 

Ampla Energía E Servicios S.A.

    Brazil  

Electrobras

  Real   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 Energía E Servicios S.A.

    Brazil  

Bndes

  Real   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

 

Ampla Energía E Servicios S.A.

    Brazil  

Banco Alfa

  Real   10.23%   10.27%     -          -          -          -          -          -          -          1,779,341          12,975,006          14,754,347          -          -          -          -     

Foreign

 

CGTF Fortaleza

    Brazil  

IFC - A

  US$   7.96%   8.06%     1,411,719          1,951,217          3,362,936          6,667,973          6,580,932          1,630,107          14,879,012          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$   3.03%   3.03%     1,867,124          2,083,203          3,950,327          8,342,544          2,185,396          -          10,527,940          114,099          4,162,847          4,276,946          8,990,990          4,835,251          -          13,826,241     

Foreign

 

CGTF Fortaleza

    Brazil  

IFC - C

  US$   12.06%   12.35%     99,642          298,925          398,567          797,133          1,777,693          2,580,220          5,155,046          108,598          365,176          473,774          875,946          5,584,166          -          6,460,112     

Foreign

 

Chinango S.A.C.

    Peru  

Banco Continental

  Sol   3.85%   3.80%     1,467,721                  1,467,721          -          -          -          -          14,597          1,585,500          1,600,097          -          -          -          -     

Foreign

 

Chinango S.A.C.

    Peru  

Banco Scotiabank

  US$   4.24%   4.19%     158,317          765,052          923,369          2,363,610          2,262,287          12,217,046        16,842,943        166,062          558,407          724,469          2,423,556          17,774,668                  20,198,224     

Foreign

 

Companhia de Interconexao Energética S.A.

    Brazil  

Santander

  Real   11.61%   11.80%     23,873,817        -          23,873,817        -          -          -          -          1,801,366          59,020,877          60,822,243          -          -          -          -     

96,800,570-7    

 

Chilectra S.A.

    Chile  

Bank credit lines

  Ch$   6.60%   6.60%     1,044          -          1,044          -          -          -          -          -          -          -          -          -          -          -     

94,271,000-3    

 

Enersis S.A.

    Chile  

Banco Santander Chile

  Ch$   2.10%   2.10%     3,344          -          3,344          -          -          -          -          -          -          -          -          -          -          -     

Foreign

 

Compañía Energética Do Ceará S.A.

    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

 

Compañía Energética Do Ceará S.A.

    Brazil  

Eletrobras

  Real   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

 

Compañía Energética Do Ceará S.A.

    Brazil  

Banco do Brasil

  Real   10.75%   10.75%     -          -          -          -          -          -          -          1,310,254          4,235,607          5,545,861          5,443,423          -          -          5,443,423     

Foreign

 

Compañía Energética Do Ceará S.A.

    Brazil  

Bndes

  Real   9.95%   9.95%     -          -          -          -          -          -          -          9,231,834          30,273,652          39,505,486          56,108,514          15,247,149          -          71,355,663     

Foreign

 

Compañía Energética Do Ceará S.A.

    Brazil  

Banco do Nordeste

  Real   8.50%   8.50%     -          -          -          -          -          -          -          259,136          3,894,055          4,153,191          5,317,683          -          -          5,317,683     

Foreign

 

Compañía Energética Do Ceará S.A.

    Brazil  

Banco Europeo de Investimentos

  US$   5.49%   5.49%     -          -          -          -          -          -          -          58,889          4,387,814          4,446,703          -          -          -          -     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     40,235          120,705          160,940          321,880          1,027,466          2,079,509          3,428,855          37,891          127,413          165,304          305,625          -          3,584,598          3,890,223     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     56,332          168,996          225,328          450,655          1,438,474          2,911,319          4,800,448          60,638          203,903          264,541          489,101          -          5,157,627          5,646,728     

Foreign

 

Edelnor

    Peru  

Banco de Interbank

  Sol   6.90%   6.73%     30,998          92,995          123,993          247,987          1,982,716          -          2,230,703          32,758          110,153          142,911          264,223          -          2,430,861          2,695,084     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   4.56%   4.48%     2,726,087          -          2,726,087          -          -          -          -          -          -          -          -          -          -          -     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   4.56%   4.48%     4,543,478          -          4,543,478          -          -          -          -          -          -          -          -          -          -          -     

Foreign

 

Edelnor

    Peru  

Banco Continental

  Sol   5.43%   5.32%     -          -          -          -          -          -          -          99,201          333,576          432,777          800,145          -          9,525,160          10,325,305     

Foreign

 

Edegel

    Peru  

Banco de Crédito

  US$   3.51%   3.47%     1,729,271          1,714,520          3,443,791          -          -          -          -          1,949,762          5,760,203          7,709,965          1,880,534          -          -          1,880,534     

Foreign

 

Edegel

    Peru  

Banco Continental

  US$   2.99%   2.96%     523,328                  523,328          -          -          -          -          405,477          1,378,129          1,783,606          -          -          -          -     

Foreign

 

Edegel

    Peru  

Banco Continental

  US$   3.64%   3.59%     273,243          819,729          1,092,972          6,840,336          25,224,556          -          32,064,892          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$   1.65%     L6M+1.25%       -          -          -          -          -          -          -          8,155          1,878,060          1,886,215          -          -          -          -     

Foreign

 

Edegel S.A.A.

    Peru  

Banco Continental

  US$   3.00%   L3M+2.5%     -          -          -          -          -          -          -          260                  260                                  -     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     40,235          120,705          160,940          321,880          1,027,466          2,079,509          3,428,855          37,891          127,413          165,304          305,625          -          3,584,598          3,890,223     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     40,235          120,705          160,940          321,880          1,027,466          2,079,509          3,428,855          37,891          127,413          165,304          305,625          -          3,584,598          3,890,223     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     34,870          104,610          139,480          278,960          890,468          1,802,241          2,971,669          32,360          108,816          141,176          261,016          -          3,097,880          3,358,896     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     16,094          48,282          64,376          128,752          410,986          831,804          1,371,542          15,156          50,965          66,121          122,250          -          1,433,839          1,556,089     

Foreign

 

Edelnor

    Peru  

Banco de Crédito

  Sol   5.43%   5.32%     67,058          201,175          268,233          536,466          1,712,443          3,465,849          5,714,758          63,151          212,355          275,506          509,375          -          5,974,330          6,483,705     

 

 

Page 138


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  b Identification of bank borrowings by company, continued

 

Taxpayer ID
No. (RUT)
  Company           Country            Financial Institution     Currency       Effective  
Interest
Rate
  Nominal
Interest
Rate
  09-2012     12-2011  
              Current     Non-current     Current     Non-current  
              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
    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

 

Edesur S.A.

 

Argentina

 

Banco de la Ciudad de Buenos Aires

  Ar$   21.72%   19.81%     348,002        1,044,006        1,392,008        7,152,636        -        -        7,152,636        6,354,203        1,169,601        7,523,804        9,498,494        -        -        9,498,494   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Provincia de Buenos Aires

  Ar$   16.65%   15.50%     38,953        116,858        155,811        1,031,202        -        -        1,031,202        124,577        158,143        282,720        1,364,912        -        -        1,364,912   

Foreign

 

Edesur S.A.

 

Argentina

 

Standard Bank

  Ar$   22.83%   21.10%     161,758        2,197,641        2,359,399        1,303,335        -        -        1,303,335        213,681        718,530        932,211        4,195,131        -        -        4,195,131   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Santander Río

  Ar$   21.27%   19.76%     271,482        2,935,466        3,206,948        3,588,752        -        -        3,588,752        614,888        1,088,442        1,703,330        4,708,036        -        -        4,708,036   

Foreign

 

Edesur S.A.

 

Argentina

 

BBVA

  Ar$   19.55%   18.00%     619,813        -        619,813        -        -        -        -        128,257        2,499,512        2,627,769        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Citibank

  Ar$   21.94%   20.00%     910,450        1,497,590        2,408,040        -        -        -        -        673,842        228,279        902,121        3,245,052        -        -        3,245,052   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Itaú

  Ar$   21.52%   19.65%     123,455        370,366        493,821        2,554,236        -        -        2,554,236        288,456        4,819,512        5,107,968        2,454,313        -        -        2,454,313   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Galicia

  Ar$   21.94%   20.00%     613,814        810,117        1,423,931        -        -        -        -        2,120,536        1,891,956        4,012,492        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Macro

  Ar$   23.67%   21.44%     103,105        2,079,204        2,182,309        -        -        -        -        151,298        508,762        660,060        3,474,143        -        -        3,474,143   

Foreign

 

Edesur S.A.

 

Argentina

 

Citibank

  Ar$   21.94%   20.00%     89,242        2,536,727        2,625,969        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Santander Río

  Ar$   24.03%   21.00%     166,472        4,569,396        4,735,868        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Frances

  Ar$   18.55%   17.75%     512,137        -        512,137        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Supervielle

  Ar$   22.39%   20.35%     359,518        -        359,518        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Comafi

  Ar$   25.07%   22.50%     339,926        -        339,926        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Edesur S.A.

 

Argentina

 

Banco Santander Río

  US$   6.24%   6.24%     1,792        196,098        197,890        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

Bancolombia

  CP   9.53%   9.31%     417,281        1,251,844        1,669,125        4,488,480        7,382,790        14,562,348        26,433,618        326,504        20,008,140        20,334,644        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

Bancolombia

  CP   8.30%   8.47%     122,782        368,345        491,127        1,363,694        2,344,304        4,714,798        8,422,796        99,148        6,208,686        6,307,834        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

BBVA Colombia

  CP   9.53%   9.31%     1,127,854        3,383,561        4,511,415        12,131,736        19,954,652        39,359,996        71,446,384        361,976        22,181,880        22,543,856        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

AV VILLAS

  CP   9.53%   9.31%     176,524        529,573        706,097        1,898,781        3,123,173        6,160,371        11,182,325        -        -        -        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

Banco Santander

  CP   8.15%   7.91%     -        -        -        -        -        -        -        412,115        25,254,372        25,666,487        -        -        -        -   

Foreign

 

Emgesa

 

Colombia

 

Banco Davivienda

  CP   8.15%   7.91%     -        -        -        -        -        -        -        138,411        8,481,828        8,620,239        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Supervielle

  Ar$   20.75%   20.75%     1,532,064        -        1,532,064        -        -        -        -        123,454                123,454        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Santander Río

  Ar$   22.00%   22.00%     1,126,167        -        1,126,167        -        -        -        -        10,746,076        1,949,571        12,695,647        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Nación Argentina

  Ar$   18.85%   18.85%     803,461        1,917,152        2,720,613        1,063,652        -        -        1,063,652        1,382,931        1,533,096        2,916,027        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Citibank

  Ar$   17.00%   17.00%     4,712,264        -        4,712,264        -        -        -        -        1,844,142                1,844,142        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Ciudad

  Ar$   18.64%   18.64%     509,534        -        509,534        -        -        -        -        4,670,705                4,670,705        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Standard

  Ar$   21.00%   21.00%     1,580,051        -        1,580,051        -        -        -        -        832,611                832,611        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Itau

  Ar$   23.75%   23.75%     2,662,233        -        2,662,233        -        -        -        -        3,503,302                3,503,302        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Galicia

  Ar$   18.75%   18.75%     2,354,344        -        2,354,344        -        -        -        -        1,105,942                1,105,942        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Banco Provincia de Buenos Aires

  Ar$   18.09%   18.09%     104,173        226,937        331,110        -        -        -        -                        -        -        -        -        -   

Foreign

 

Endesa Costanera S.A.

 

Argentina

 

Credit Suisse International

  US$   11.45%   11.45%     143,975        4,817,566        4,961,541        -        -        -        -        166,419        3,156,573        3,322,992        2,652,744        -        -        2,652,744   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

B.N.P. Paribas

  US$   6.32%   5.98%     422,491        479,725        902,216        1,667,070        388,150        -        2,055,220        53,521        1,002,756        1,056,277        1,915,379        876,746        -        2,792,125   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Export Development Corporation Loan

  US$   1.83%   1.73%     6,165        689,349        695,514        683,184        -        -        683,184        379,501        764,980        1,144,481        1,132,904        -        -        1,132,904   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Banco Bilbao Vizcaya Argentaria S.A.NY

  US$   1.72%   1.12%     443,471        1,330,414        1,773,885        95,762,063        -        -        95,762,063        473,367        1,591,761        2,065,128        106,583,616        -        -        106,583,616   

91,081,000-6    

 

Endesa S.A. (Chile)

 

Chile

 

Banco Santander Chile (Credit Line)

  Ch$   6.00%   6.00%     260        -        260        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Deutsche Bank

  US$   8.39%   8.14%     905,693        2,609,502        3,515,195        4,728,928        -        -        4,728,928        518,208        1,530,246        2,048,454        3,576,867        402,643        -        3,979,510   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Standard Bank

  US$   8.39%   8.14%     454,362        1,308,388        1,762,750        2,367,596        -        -        2,367,596        1,611,491        4,749,662        6,361,153        10,912,983        1,209,420        -        12,122,403   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Itau

  US$   8.39%   8.14%     456,187        1,312,768        1,768,955        2,371,368        -        -        2,371,368        1,791,907                1,791,907        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Itau- Syndicated I

  Ar$   25.42%   23.31%     681,083        -        681,083        -        -        -        -                        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Standard Bank - Syndicated I

  Ar$   25.42%   23.31%     531,094        -        531,094        -        -        -        -        64,001        1,336,177        1,400,178        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Santander - Syndicated I

  Ar$   25.42%   23.31%     681,083        -        681,083        -        -        -        -        80,629        1,707,695        1,788,324        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Hipotecario - Syndicated I

  Ar$   25.42%   23.31%     444,589        -        444,589        -        -        -        -        55,506        1,125,918        1,181,424        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Galicia - Syndicated I

  Ar$   25.42%   23.31%     209,063        -        209,063        -        -        -        -        26,301        535,888        562,189        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Itau - Syndicated II

  Ar$   25.09%   22.60%     255,596        304,583        560,179        476,211        -        -        476,211        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Standard Bank -Syndicated II

  Ar$   25.09%   22.60%     561,440        668,327        1,229,767        1,046,781        -        -        1,046,781        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Santander -Syndicated II

  Ar$   25.09%   22.60%     410,295        490,036        900,331        763,299        -        -        763,299        329,514        1,108,036        1,437,550        6,245,072        1,229,220        -        7,474,292   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Hipotecario - Syndicated II

  Ar$   25.09%   22.60%     204,611        243,937        448,548        381,105        -        -        381,105        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Galicia - Syndicated II

  Ar$   25.09%   22.60%     204,477        243,667        448,144        380,969        -        -        380,969        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Ciudad – Syndicated II

  Ar$   25.09%   22.60%     163,586        194,943        358,529        304,780        -        -        304,780        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Galicia - Syndicated III

  Ar$   25.35%   22.81%     140,621        1,352,098        1,492,719        1,817,216        -        -        1,817,216        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Itau - Syndicated III

  Ar$   25.35%   22.81%     140,621        1,352,098        1,492,719        1,817,216        -        -        1,817,216        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Standard Bank - Syndicated III

  Ar$   25.35%   22.81%     140,621        1,352,098        1,492,719        1,817,216        -        -        1,817,216        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Santander - Syndicated III

  Ar$   25.35%   22.81%     140,621        1,352,098        1,492,719        1,817,216        -        -        1,817,216        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Macro

  Ar$   18.81%   18.00%     2,100,938        -        2,100,938        -        -        -        -        233,981        2,275,667        2,509,648        2,994,506        -        -        2,994,506   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Santander Río

  Ar$   20.40%   19.00%     168,490        -        168,490        -        -        -        -        -        -        -        -        -        -        -   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Citibank

  Ar$   19.84%   BPC + 5.10%     -        -        -        -        -        -        -        112,503        1,115,167        1,227,670        1,471,923        -        -        1,471,923   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

BBVA

  Ar$   19.84%   BPC + 5.10%     -        -        -        -        -        -        -        152,645        1,527,554        1,680,199        2,019,288        -        -        2,019,288   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Industrial de Azul

  Ar$   19.84%   BPC + 5.10%     -        -        -        -        -        -        -        329,514        1,108,036        1,437,550        6,245,072        1,229,220        -        7,474,292   

Foreign

 

Hidroeléctrica El Chocón

 

Argentina

 

Banco Hipotecario

  Ar$   26.11%   23.43%     294,166        630,831        924,997        -        -        -        -        -        -        -        -        -        -        -   
                                                 Total     82,884,425        61,794,734        144,679,159        205,843,276        80,741,418        96,474,626        383,059,320        77,007,952        324,538,353        401,546,305        345,704,646        138,492,715        79,093,234        563,290,595   

 

 

Page 139


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

b ) Secured and unsecured liabilities

 

  d Secured and unsecured liabilities by currency and maturity

 

 Country           Currency           Nominal  
Rate
    Current     Non-current  
      Maturity            Maturity         
     

One to

Three

Months

   

Three to

Twelve

Months

   

Total

Current at 9-
30-2012

   

One to

Three

Years

    Three to
Five Years
    More than
Five Years
   

Total Non-
current at

9-30-2012

 
      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
                                                                     

Chile

  US$     8.06%        14,514,531        231,050,060        245,564,591        321,779,506        152,986,624        392,730,194         867,496,324      

Chile

  U.F.     5.48%        9,456,623        21,108,268         30,564,891         59,796,837         57,995,832         431,534,773         549,327,442      

Peru

  US$     6.48%        10,153,801        1,839,712         11,993,513         11,998,553         12,405,904         22,532,003         46,936,460       

Peru

  Sol     6.57%        5,933,364        46,492,073         52,425,437         91,278,588         32,136,743         72,775,120         196,190,451      

Argentina

  Ar$     9.35%        -               -                -                -                -                -                -             

Colombia

  CP     8.77%        17,027,131        71,313,049         88,340,180         321,675,251        272,290,389        445,460,635         1,039,426,275   

Brazil

  Real     11.13%        36,671,758        41,497,211         78,168,969         115,820,323        192,801,465        120,797,448         429,419,236      
                                                                     
                  93,757,208        413,300,373        507,057,581        922,349,058        720,616,957        1,485,830,173        3,128,796,188   

 

 Country           Currency           Nominal  
Rate
    Current    

Non-current

 
      Maturity            Maturity         
     

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

 
      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
                                                                     

Chile

  US$     8.06%        22,439,241         48,971,036         71,410,277        481,039,815        346,571,275         425,876,193         1,253,487,283   

Chile

  U.F.     5.48%        41,003,385         39,199,072         80,202,457        89,539,138          263,688,193         527,887,200         881,114,531   

Peru

  US$     6.48%        853,625         2,238,831         3,092,456        16,267,919          28,913,608           19,449,710         64,631,237   

Peru

  Sol     6.57%        31,909,724         18,212,792         50,122,516        92,722,951          73,395,355           17,029,264         183,147,570   

Argentina

  Ar$     9.35%        116,551         4,100,169         4,216,720        -                 -                  -                -          

Colombia

  CP     8.77%        17,854,990         68,624,369         86,479,359        299,425,050         335,136,989          589,777,719         1,224,339,758   

Brazil

  Real     11.13%        11,815,750         134,615,237        146,430,987        123,922,410         200,558,653          90,131,132         414,612,195   
                                                                     
                  125,993,266        315,961,506        441,954,772        1,102,917,283        1,248,264,073        1,670,151,218        4,021,332,574   

 

 

Page 140


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

e Secured and unsecured liabilities by company

 

Taxpayer ID  

No. (RUT)

  Company       Country       Financial Institution         Country         Currency        

 

Effective      
Interest      

Rate      

 

 

 

Nominal      
Interest      
Rate      

 

   9-2012      12-2011  
                 Current      Current      Current      Current  
                

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

    

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   Real   9.56%   9.56%      -         -         -         -         -         -         -         6,698,731         102,230,946         108,929,677         59,162,266         133,237,309         -         192,399,575   

Foreign

  Ampla   Brazil   Bonds, 1st series   Brazil   Real   9.84%   9.93%      27,476,073         -         27,476,073         -         -         -         -         -         -         -         -         -         -         -   

Foreign

  Ampla   Brazil   Bonds, 2nd series   Brazil   Real   13.19%   13.36%      1,208,934         3,626,802         4,835,736         30,083,331         12,623,798         -         42,707,129         -         -         -         -         -         -         -   

Foreign

  Ampla   Brazil   Bonds, 1st series   Brazil   Real   9.94%   10.03%      675,935         2,027,804         2,703,739         18,672,019         14,616,412         -         33,288,431         -         -         -         -         -         -         -   

Foreign

  Ampla   Brazil   Bonds, 2nd series   Brazil   Real   12.93%   13.79%      1,460,285         4,380,856         5,841,141         11,682,283         38,887,542         16,523,201         67,093,026         -         -         -         -         -         -         -   

Foreign

  Ampla   Brazil   Bonds, 1st series   Brazil   Real   8.66%   8.85%      503,275         1,509,825         2,013,100         4,026,200         25,768,529         -         29,794,729         -         -         -         -         -         -         -   

Foreign

  Ampla   Brazil   Bonds, 2nd series   Brazil   Real   9.79%   10.09%      1,726,931         5,180,792         6,907,723         13,815,444         36,759,727         52,796,289         103,371,460         -         -         -         -         -         -         -   

Foreign

  Codensa   Colombia   B8   Colombia   CP   9.65%   9.32%      1,551,457         4,654,372         6,205,829         68,661,510         -         -         68,661,510         1,601,595         5,385,582         6,987,177         74,917,478         -         -         74,917,478   

Foreign

  Codensa   Colombia   B102   Colombia   CP   8.57%   8.31%      2,200,029         6,600,086         8,800,115         17,600,231         115,864,933         -         133,465,164         2,268,235         7,627,252         9,895,487         18,295,433         139,590,884         -         157,886,317   

Foreign

  Codensa   Colombia   B502   Colombia   CP   6.81%   6.93%      -         -         -         -         -         -         -         142,540         9,063,816         9,206,356         -         -         -         -   

Foreign

  Codensa   Colombia   B503   Colombia   CP   8.17%   7.93%      433,897         1,301,691         1,735,588         22,854,936         -         -         22,854,936         369,477         1,242,417         1,611,894         24,349,062         -         -         24,349,062   

Foreign

  Codensa   Colombia   B503   Colombia   CP   9.29%   8.98%      453,104         1,359,311         1,812,415         20,251,799         -         -         20,251,799         467,694         1,572,686         2,040,380         22,071,605         -         -         22,071,605   

Foreign

  Codensa   Colombia   B103   Colombia   CP   8.83%   8.55%      457,674         1,373,022         1,830,696         3,661,393         3,661,393         23,267,121         30,589,907         469,953         1,580,283         2,050,236         3,790,614         32,393,688         -         36,184,302   

Foreign

  Codensa   Colombia   B304   Colombia   CP   6.18%   6.04%      320,183         21,192,205         21,512,388         -         -         -         -         346,784         1,166,108         1,512,892         21,620,973         -         -         21,620,973   

Foreign

  Codensa   Colombia   B604   Colombia   CP   7.15%   6.97%      667,621         2,002,862         2,670,483         5,340,964         39,136,686         -         44,477,650         717,221         2,411,754         3,128,975         5,785,056         46,931,965         -         52,717,021   

Foreign

  Coelce   Brazil   Itaú 2   Brazil   Real   12.36%   12.22%      888,618         16,576,012         17,464,630         15,687,393         -         -         15,687,393         2,539,943         23,718,519         26,258,462         43,973,620         34,824,619         -         78,798,239   

Foreign

  Coelce   Brazil   Itaú 1   Brazil   Real   10.26%   10.30%      589,780         1,769,340         2,359,120         4,718,239         25,558,393         -         30,276,632         -         -         -         -         -         -         -   

Foreign

  Coelce   Brazil   Itaú 2   Brazil   Real   11.48%   11.57%      2,141,927         6,425,780         8,567,707         17,135,414         38,587,064         51,477,958         107,200,436         2,577,076         8,665,772         11,242,848         20,786,524         32,496,725         90,131,132         143,414,381   

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Peru   US$   6.15%   6.06%      9,540,564         -         9,540,564         -         -         -         -         75,800         254,886         330,686         611,394         1,775,041         5,728,426         8,114,861   

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Peru   Sol   6.57%   6.47%      73,410         220,229         293,639         4,567,948         -         -         4,567,948         75,424         253,624         329,048         608,367         6,582,587         -         7,190,954   

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Peru   Sol   6.25%   6.16%      69,863         209,589         279,452         4,636,629         -         -         4,636,629         64,842         218,041         282,883         4,267,060         -         -         4,267,060   

Foreign

  Edegel   Peru   Banco Continental   Peru   US$   6.57%   6.47%      78,013         234,039         312,052         624,105         624,105         4,825,600         6,073,810         97,652         235,722         333,374         616,363         1,789,469         5,500,435         7,906,267   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.41%   6.31%      71,636         214,909         286,545         573,091         573,091         5,904,569         7,050,751         160,276         -         160,276         -         -         10,819,378         10,819,378   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.38%   6.28%      71,282         213,845         285,127         570,254         570,254         5,066,211         6,206,719         79,552         267,504         347,056         4,950,085         -         -         4,950,085   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.86%   6.75%      61,281         183,843         245,124         3,859,479         -         -         3,859,479         78,051         262,457         340,508         4,868,653         -         -         4,868,653   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.61%   6.50%      73,764         4,617,242         4,691,006         -         -         -         -         77,676         261,195         338,871         5,051,067         -         -         5,051,067   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.54%   6.44%      73,055         4,665,236         4,738,291         -         -         -         -         73,923         248,577         322,500         5,114,463         -         -         5,114,463   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.73%   6.63%      75,183         4,693,843         4,769,026         -         -         -         -         89,628         301,387         391,015         5,873,636         -         -         5,873,636   

Foreign

  Edegel   Peru   Banco Continental   Peru   Sol   6.70%   6.59%      84,705         254,116         338,821         5,312,628         -         -         5,312,628         77,300         259,934         337,234         4,919,966         -         -         4,919,966   

Foreign

  Edegel   Peru   Banco Continental   Peru   US$   6.44%   6.34%      76,506         229,517         306,023         612,045         612,045         7,883,814         9,107,904         83,851         281,959         365,810         2,639,913         -         8,220,849         10,860,762   

Foreign

  Edegel   Peru   Banco Continental   Peru   US$   9.20%   9.00%      105,501         316,503         422,004         5,081,715         -         -         5,081,715         115,630         388,820         504,450         5,903,654         -         -         5,903,654   

Foreign

  Edegel   Peru   Banco Continental   Peru   US$   7.93%   7.78%      76,631         229,894         306,525         613,050         613,050         4,264,344         5,490,444         83,988         282,422         366,410         677,444         6,208,170         -         6,885,614   

Foreign

  Edegel   Peru   Banco Continental   Peru   US$   7.25%   7.13%      54,607         163,821         218,428         3,291,803         -         -         3,291,803         59,850         201,252         261,102         3,783,487         -         -         3,783,487   

Foreign

  Edegel   Peru   Banco Scotiabank   Peru   US$   6.73%   6.63%      79,897         239,692         319,589         639,180         4,987,907         -         5,627,087         87,568         294,460         382,028         706,319         6,190,863         -         6,897,182   

Foreign

  Edegel   Peru   Banco Scotiabank   Peru   US$   6.09%   6.00%      72,360         217,080         289,440         578,880         5,011,022         -         5,589,902         79,307         266,681         345,988         639,685         6,096,813         -         6,736,498   

Foreign

  Edegel   Peru   Banco Scotiabank   Peru   US$   5.86%   5.78%      69,722         209,166         278,888         557,775         557,775         5,558,245         6,673,795         85,503         287,515         373,018         689,660         6,853,252         -         7,542,912   

 

 

Page 141


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

  f Secured and unsecured liabilities by company

 

  Taxpayer ID  

No. (RUT)

  Company       Country       Financial Institution         Country         Currency        

 

Effective    

Interest    

Rate    

 

 

 

Nominal    

Interest    

Rate    

 

   9-2012      12-2011  
                 Current      Non-current      Current      Non-current  
                

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
     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  

Rimac Internacional Cia de Seguros

  Peru   Sol   5.44%   5.37%      63,220         189,659         252,879         4,741,679                           4,741,679         63,823         214,613         278,436         5,077,124                           5,077,124   

Foreign

 

Edelnor

  Peru  

Rimac Internacional Cia de Seguros

  Peru   Sol   6.50%   6.40%      75,427         226,281         301,708         4,810,860                           4,810,860         76,203         256,244         332,447         5,180,728                           5,180,728   

Foreign

 

Edelnor

  Peru  

AFP Integra

  Peru   Sol   6.50%   6.40%      150,158         450,475         600,633         9,603,714                           9,603,714         151,944         510,933         662,877         10,342,337                           10,342,337   

Foreign

 

Edelnor

  Peru   Retirement Insurance Fund for Petty Officers and Specialists - Fosersoe   Peru   Sol   8.75%   8.57%      119,157         357,472         476,629         6,286,276                           6,286,276         126,147         424,187         550,334         1,017,494         6,418,045         -         7,435,539   

Foreign

 

Edelnor

  Peru  

AFP Integra

  Peru   Sol   8.16%   8.00%      66,751         200,253         267,004         534,008         3,360,306                  3,894,314         70,593         237,379         307,972         569,399         4,271,435                  4,840,834   

Foreign

 

Edelnor

  Peru  

AFP Horizonte

  Peru   Sol   7.22%   7.09%      49,260         147,781         197,041         394,083         2,906,708                  3,300,791         52,086         175,146         227,232         420,122         3,482,779                  3,902,901   

Foreign

 

Edelnor

  Peru  

AFP Integra

  Peru   Sol   8.00%   7.85%      98,884         296,652         395,536         791,071         5,108,111                  5,899,182         104,593         351,709         456,302         843,643         6,430,925                  7,274,568   

Foreign

 

Edelnor

  Peru  

FCR - Macrofondo

  Peru   Sol   6.66%   6.55%      45,430         136,291         181,721         2,741,230                           2,741,230         48,033         161,519         209,552         3,034,955                           3,034,955   

Foreign

 

Edelnor

  Peru  

AFP Integra

  Peru   Sol   5.91%   5.82%      53,729         161,187         214,916         3,975,065                           3,975,065         56,814         191,045         247,859         458,259         3,910,505                  4,368,764   

Foreign

 

Edelnor

  Peru  

AFP Prima

  Peru   Sol   6.94%   6.82%      126,045         378,136         504,181         8,235,913         -                  8,235,913         133,328         448,335         581,663         1,075,419         8,019,674                  9,095,093   

Foreign

 

Edelnor

  Peru  

AFP Prima

  Peru   Sol   6.81%   6.70%      77,389         232,168         309,557         4,775,646         -                  4,775,646         81,845         275,214         357,059         5,284,017         -                  5,284,017   

Foreign

 

Edelnor

  Peru  

AFP Prima

  Peru   Sol   7.13%   7.00%      80,936         242,807         323,743         647,486         4,786,285                  5,433,771         85,597         287,833         373,430         690,422         5,790,825                  6,481,247   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   7.72%   7.58%      51,601         2,812,089         2,863,690                                    -         54,563         183,474         238,037         2,962,950                           2,962,950   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   8.06%   7.91%      105,193         5,697,624         5,802,817                                    -         111,264         374,141         485,405         6,004,573                           6,004,573   

Foreign

 

Edelnor

  Peru  

AFP Horizonte

  Peru   Sol   6.56%   6.46%      87,883         263,649         351,532         5,591,116                           5,591,116         92,948         312,552         405,500         6,177,926                           6,177,926   

Foreign

 

Edelnor

  Peru  

Rimac Internacional Cia de Seguros

  Peru   Sol   7.06%   6.94%      96,177         288,531         384,708         769,417         6,061,295                  6,830,712         101,873         342,563         444,436         821,704         6,921,650                  7,743,354   

Foreign

 

Edelnor

  Peru  

AFP Prima

  Peru   Sol   6.63%   6.52%      60,146         180,438         240,584         4,015,708         -         -         4,015,708         63,749         214,363         278,112         514,191         3,917,515         -         4,431,706   

Foreign

 

Edelnor

  Peru  

AFP Prima

  Peru   Sol   7.44%   7.30%      101,284         303,852         405,136         810,271         810,271         6,633,819         8,254,361         107,277         360,734         468,011         865,289         2,512,167         6,209,886         9,587,342   

Foreign

 

Edelnor

  Peru  

Rimac Internacional Cia de Seguros

  Peru   Sol   6.50%   6.40%      59,011         177,034         236,045         472,091         472,091         3,674,123         4,618,305         62,548         210,325         272,873         504,506         4,816,026                  5,320,532   

Foreign

 

Edelnor

  Peru  

FCR - Macrofondo

  Peru   Sol   7.03%   6.91%      63,834         191,503         255,337         510,675         510,675         3,975,232         4,996,582         68,516         230,393         298,909         552,643         5,457,537                  6,010,180   

Foreign

 

Edelnor

  Peru  

9th issue Series A

  Peru   Sol   6.28%   6.19%      125,899         377,697         503,596         1,007,193         1,007,193         9,577,715         11,592,101                           -                                    -   

Foreign

 

Edelnor

  Peru  

11th issue Series A

  Peru   Sol   6.06%   5.97%      158,634         475,902         634,536         1,269,072         1,269,072         17,298,909         19,837,053                           -                                    -   

Foreign

 

Edelnor

  Peru  

Essalud Health Insurance

  Peru   Sol   7.84%   7.70%      14,350         731,740         746,090                                    -         15,147         821,547         836,694                                    -   

Foreign

 

Edelnor

  Peru  

AFP Prima

  Peru   Sol   6.84%   6.73%      93,277         5,483,266         5,576,543                                    -         98,656         6,111,343         6,209,999                                    -   

Foreign

 

Edelnor

  Peru  

Mapfre Peru Cia de Seguros

  Peru   Sol   6.28%   6.19%      57,104         3,691,887         3,748,991                                    -         60,381         203,039         263,420         3,893,541                           3,893,541   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   8.31%   8.15%      91,245         273,736         364,981         5,074,594                           5,074,594         96,506         324,515         421,021         778,412         4,863,685                  5,642,097   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   7.91%   7.76%      2,411,741         -         2,411,741                                    -         51,945         2,662,041         2,713,986                                    -   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   7.56%   7.42%      107,746         5,488,089         5,595,835                                    -         6,276,791                  6,276,791                                    -   

Foreign

 

Edelnor

  Peru  

13th issue Series A

  Peru   Sol   5.56%   5.49%      587,674         1,763,022         2,350,696         4,701,391         4,701,391         20,644,542         30,047,324                           -                                    -   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   5.77%   5.69%                        -                                    -         3,926,418                  3,926,418                                    -   

Foreign

 

Edelnor

  Peru  

AFP Horizonte

  Peru   Sol   6.06%   5.97%                        -                                    -         7,975,989                  7,975,989                                    -   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   6.67%   6.56%                        -                                    -         6,065,488                  6,065,488                                    -   

Foreign

 

Edelnor

  Peru  

AFP Profuturo

  Peru   Sol   7.97%   7.81%                        -                                    -         4,936,463                  4,936,463                                    -   

Foreign

 

Edesur S.A.

  Argentina  

oeds7

  Argentina   Ar$   12.28%   11.75%      -         -         -         -         -         -         -         116,551         4,100,169         4,216,720         -         -         -         -   

Foreign

 

Emgesa

  Colombia  

Bonds A-10

  Colombia   CP   8.65%   8.39%      1,076,496         3,229,487         4,305,983         61,169,363         -         -         61,169,363         1,150,327         3,868,134         5,018,461         9,278,465         -         56,536,718         65,815,183   

Foreign

 

Emgesa

  Colombia  

Bonds A102

  Colombia   CP   8.65%   8.39%      205,045         615,135         820,180         11,651,297         -         -         11,651,297         216,825         729,104         945,929         1,748,896         10,768,120         -         12,517,016   

Foreign

 

Emgesa

  Colombia  

Bonds A5

  Colombia   CP   7.02%   6.85%      213,395         640,186         853,581         13,320,526         -         -         13,320,526         179,093         602,226         781,319         14,001,389         -         -         14,001,389   

Foreign

 

Emgesa

  Colombia  

Bonds B09-09

  Colombia   CP   9.54%   9.22%      1,303,797         3,911,390         5,215,187         10,430,374         10,430,374         61,565,531         82,426,279         1,328,332         4,466,698         5,795,030         10,714,236         84,115,563         -         94,829,799   

Foreign

 

Emgesa

  Colombia  

Bonds B10

  Colombia   CP   9.42%   9.10%      924,168         2,772,505         3,696,673         7,393,347         7,393,347         47,210,189         61,996,883         989,794         3,328,320         4,318,114         7,983,617         -         65,971,663         73,955,280   

Foreign

 

Emgesa

  Colombia  

Bonds B-103

  Colombia   CP   8.77%   8.77%      887,617         2,662,851         3,550,468         7,100,937         49,609,675         -         56,710,612         1,129,556         3,798,288         4,927,844         9,110,927         -         62,840,794         71,951,721   

Foreign

 

Emgesa

  Colombia  

Bonds B12

  Colombia   CP   9.75%   9.41%      546,558         1,639,675         2,186,233         4,372,468         4,372,468         31,871,519         40,616,455         556,858         1,872,513         2,429,371         4,491,583         13,040,277         28,416,894         45,948,754   

Foreign

 

Emgesa

  Colombia  

Bonds B15

  Colombia   CP   9.74%   9.40%      331,293         993,878         1,325,171         2,650,342         2,650,342         23,057,189         28,357,873         354,285         1,191,331         1,545,616         2,857,637         8,296,492         21,943,442         33,097,571   

Foreign

 

Emgesa

  Colombia  

Bonds E5-09

  Colombia   CP   9.27%   9.27%      558,401         1,675,204         2,233,605         26,044,593         -         -         26,044,593         569,828         1,916,126         2,485,954         28,105,888         -         -         28,105,888   

Foreign

 

Emgesa

  Colombia  

Foreign bonds

  Colombia   CP   10.17%   10.17%      598,126         1,794,379         2,392,505         4,785,012         4,785,012         31,576,114         41,146,138         610,366         2,052,440         2,662,806         4,923,173         -         43,251,722         48,174,895   

Foreign

 

Emgesa

  Colombia  

Quimbo bonds

  Colombia   CP   10.17%   10.17%      4,298,270         12,894,810         17,193,080         34,386,159         34,386,159         226,912,972         295,685,290         4,386,227         14,749,291         19,135,518         35,379,018         -         310,816,486         346,195,504   

 

 

Page 142


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Taxpayer ID No.
(RUT)
  Company   Country   Financial Institution   Country   Currency  

 

Effective

Interest

Rate

 

 

 

Nominal

Interest

Rate

 

  9-2012     12-2011  
                Current     Non-current     Current     Non-current  
               

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
   

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 S.A. (Chile)

  Chile  

The Bank of New York Mellon –First Issue S-1

  USA   US$   7.96%   7.88%     1,938,280        5,814,839        7,753,119        15,506,237        15,506,237        170,216,945        201,229,419        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 S.A. (Chile)

  Chile  

The Bank of New York Mellon - First Issue S-2

  USA   US$   7.40%   7.33%     618,395        1,855,184        2,473,579        4,947,157        4,947,157        76,892,501        86,786,815        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 S.A. (Chile)

  Chile  

The Bank of New York Mellon - First Issue S-3

  USA   US$   8.26%   8.13%     401,559        1,204,678        1,606,237        3,212,475        3,212,475        144,958,246        151,383,196        2,384,734        8,018,994        10,403,728        19,235,104        109,486,718        -        128,721,822   

91,081,000-6

 

Endesa S.A. (Chile)

  Chile  

The Bank of New York Mellon - 144 - A

  USA   US$   80.50%   8.35%     4,070,488        199,717,933        203,788,421        -        -        -        -        4,635,971        15,589,088        20,225,059        218,659,499        -        -        218,659,499   

91,081,000-6

 

Endesa S.A. (Chile)

  Chile  

The Bank of New York Mellon - 144 - A

  USA   US$   8.83%   8.63%     2,094,363        6,283,090        8,377,453        110,488,433        -        -        110,488,433        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 S.A. (Chile)

  Chile  

Banco Santander Chile - 317 Series-H

  Chile   U.F.   7.17%   6.20%     3,914,903        6,933,816        10,848,719        20,545,970        19,010,680        80,560,951        120,117,601        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 S.A. (Chile)

  Chile  

Banco Santander Chile - 522 Series-M

  Chile   U.F.   4.82%   4.75%     3,718,384        11,155,153        14,873,537        29,747,074        29,747,074        329,256,715        388,750,863        4,973,783        16,725,028        21,698,811        40,118,205        136,748,818        305,217,831        482,084,854   

91,081,000-6

 

Endesa S.A. (Chile)

  Chile  

Banco Santander Chile - 318 Series-K

  Chile   U.F.   3.86%   3.86%     -        -        -        -        -        -        -        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 S.A. (Chile)

  Chile  

Banco Santander Chile - 264 Series-F

  Chile   U.F.   6.44%   6.44%     -        -        -        -        -        -        -        31,321,953        -        31,321,953        -        -        -        -   

94,271,000-3

 

Enersis S.A.

  Chile  

Yankee bonds 2016

  USA   US$   7.76%   7.40%     2,270,227        6,810,681        9,080,908        18,161,817        129,265,103        -        147,426,920        2,492,775        8,382,298        10,875,073        20,106,557        158,089,452        -        178,196,009   

94,271,000-3

 

Enersis S.A.

  Chile  

Yankee bonds 2026

  USA   US$   7.76%   6.60%     6,957        20,870        27,827        55,652        55,652        662,502        773,806        7,638        25,685        33,323        61,611        178,874        660,104        900,589   

94,271,000-3

 

Enersis S.A.

  Chile  

Yankee bonds 2014

  USA   US$   7.69%   7.38%     3,114,262        9,342,785        12,457,047        169,407,735        -        -        169,407,735        9,552,437        5,637,390        15,189,827        195,829,642        -        -        195,829,642   

94,271,000-3

 

Enersis S.A.

  Chile  

UF 269 Bonds

  Chile   U.F.   7.02%   5.75%     1,823,336        3,019,299        4,842,635        9,503,793        9,238,078        21,717,107        40,458,978        837,156        5,068,678        5,905,834        10,912,682        27,372,736        11,324,847        49,610,265   
                                                                                                                                             
               

Total

    93,757,208        413,300,373        507,057,581        922,349,058        720,616,957        1,485,830,173        3,128,796,188        125,993,266        315,961,506        441,954,772        1,102,917,283        1,248,264,073        1,670,151,218        4,021,332,574   

 

 

Page 143


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

c ) Financial lease obligations

 

  g Financial lease obligations by company

 

Taxpayer ID

No. (RUT)

  Company   Country  

Taxpayer ID

No. (RUT)

 

Financial

Institution

  Country   Currency   Nominal
Interest
Rate
    9-2012     12-2011  
                Current     Non-current     Current     Non-current  
               

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

   

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 S.A. (Chile)   Chile   87.509.100-K  

Leasing

Abengoa

Chile

  Chile   US$     6.50%        505,101        1,515,967        2,021,068        4,047,778        4,056,136        14,123,451        22,227,365        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$     2.96%        2,422,117        4,139,380        6,561,497        12,053,150        19,048,437        -        31,101,587        2,137,134        6,953,795        9,090,929        11,858,222        27,292,271        -        39,150,493   

96,830,980-3

  Gas Atacama S.A.   Chile   96.976.410-5   Gasred S.A.   Chile   US$     9.38%        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   BBVA   Peru   Sol     24.20%        1,218,682        2,832,196        4,050,878        2,325,700        -        -        2,325,700        1,178,706        3,660,137        4,838,843        2,604,306        -        -        2,604,306   

Foreign

  Edesur S.A.   Argentina   Foreign   COMAFI   Argentina   Ar$     5.68%        97,878        458,414        556,292        315,262        -        -        315,262        170,578        411,253        581,831        673,700        -        -        673,700   
                                             
      Total        4,243,778        8,945,957        13,189,735        18,741,890        23,104,573        14,123,451        55,969,914        4,054,004        12,925,753        16,979,757        19,692,363        39,512,546        10,867,880        70,072,789   

d ) Other liabilities

 

  h Other liabilities by company

 

Taxpayer ID
No. (RUT)
  Company   Country   Taxpayer ID
No. (RUT)
  Financial
Institution
  Country   Currency   Nominal
Interest
Rate
    9-2012     12-2011  
                Current     Non-current     Current     Non-current  
                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
    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 S.A.   Argentina   Foreign   Mitsubishi (secured debt)   Argentina   US$     7.42%        61,579,708        -        61,579,708        -        -        -        -        14,958,554        10,030,787        24,989,341        32,747,272        24,243,194        -        56,990,466   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Mitsubishi (unsecured debt)   Argentina   US$     7.42%        14,492,674        -        14,492,674        -        -        -        -        2,296,618        67,527        2,364,145        161,976        1,139,597        -        1,301,573   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Others   Argentina   Ar$     17.29%        377,233        4,206,757        4,583,990        7,618,289        -        -        7,618,289        547,198        884,765        1,431,963        -        -        -        -   

96,830,980-3

  Inversiones Gas Atacama Holding Ltda.   Chile   96.963.440-6   SC GROUP   Chile   US$     1.72%        78,923        6,571,098        6,650,021        -        -        -        -        10,193,375        -        10,193,375        -        -        -        -   

96,827,970-K

  Endesa Eco S.A.   Chile   96.601.250-1   Inversiones Centinela S.A.   Chile   US$     6.10%        496,306        -        496,306        -        -        -        -        -        3,930,734        3,930,734        -        -        -        -   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Eletrobrás   Brazil   Real     6.37%        322,978        781,625        1,104,603        2,469,742        2,112,548        1,905,110        6,487,400        -        -        -        -        -        -        -   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Bndes   Brazil   Real     9.11%        4,577,895        13,340,517        17,918,412        32,236,912        27,553,468        17,081,080        76,871,460        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Eletrobras   Brazil   Real     6.42%        1,193,197        3,396,704        4,589,901        6,965,041        6,097,813        9,533,896        22,596,750        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   US$     4.70%        49,231        80,279        129,510        180,922        113,507        1,684,591        1,979,020        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   Real     16.06%        1,121,325        3,245,324        4,366,649        1,962,640        -        -        1,962,640        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   BNDES   Brazil   Real     9.70%        5,097,535        10,435,566        15,533,101        15,156,493        -        -        15,156,493        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Nordeste   Brazil   Real     7.68%        3,134,372        5,934,700        9,069,072        20,010,211        5,888,045        3,927,017        29,825,273        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Faelce   Brazil   Real     13.22%        1,535,744        1,691,058        3,226,802        2,916,172        -        -        2,916,172        -        -        -        -        -        -        -   
                                             
      Total        94,057,121        49,683,628        143,740,749        89,516,422        41,765,381        34,131,694        165,413,497        27,995,745        14,913,813        42,909,558        32,909,248        25,382,791        -        58,292,039   

 

 

Page 144


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 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:

 

ASSETS    Foreign
    Currency    
  

        Functional        

Currency

  

9-30-2012

ThCh$

    

12-31-2011

ThCh$

 
           

CURRENT ASSETS

           
           

Cash and cash equivalents

               38,260,688         42,323,083   
     U.S. dollar   

Chilean peso

     25,486,771         22,805,258   
     U.S. dollar   

Colombian peso

     26,205         5,634   
     U.S. dollar   

Peruvian sol

     4,714,699         3,201,968   
     U.S. dollar   

Argentine peso

     8,033,013         16,310,223   
                                                    

Trade and other current receivables

             6,523,838         10,100,793   
     U.S. dollar   

Chilean peso

     6,523,838         10,100,793   
         

            

                 

Accounts receivable from related companies

             3,437,806         379,862   
     U.S. dollar   

Chilean peso

     3,437,806         379,862   
Total current assets other than assets classified as held for sale and discontinued operations           48,222,332         52,803,738   
        

TOTAL CURRENT ASSETS

           48,222,332         52,803,738   
             

Investments accounted for using the equity method

               9,186,290         9,733,400   
     U.S. dollar   

Chilean peso

     9,186,290         9,733,400   
         

    

                 

Goodwill

             412,595,349         477,068,142   
     Brazilian real   

Sol

     8,668,964         10,361,690   
     Brazilian real   

Chilean peso

     262,695,375         313,990,020   
     Colombian peso   

Chilean peso

     11,374,805         11,589,629   
     Peruvian sol   

Chilean peso

     121,128,739         128,304,143   
     Argentine peso   

Chilean peso

     8,727,466         12,822,660   
           

TOTAL NON-CURRENT ASSETS

             421,781,639         486,801,542   
           

TOTAL ASSETS

               470,003,971         539,605,280   

 

 

Page 145


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

                9-30-2012  
                Current Liabilities     Non-current Liabilities  
          Foreign
Currency
  Functional
Currency
  Less than
90 days
    91 days to
1 year
   

Total

Current

 

   

More than 1

year to 3

years

   

More than 3

years to 5

years

   

More than 5

years

   

 

Total Non-
current

 
          ThCh$        ThCh$                ThCh$        ThCh$        ThCh$           

  LIABILITIES

 

                 

Other current financial liabilities

  U.S. dollar           50,553,067        280,065,626        330,618,693        513,714,256        244,110,511        447,497,612        1,205,322,379   
      U.S. dollar     Chilean peso      16,466,988        241,636,613        258,103,601        423,939,601        157,430,910        406,853,645        988,224,156   
        U.S. dollar     Brazilian real      3,427,716        4,413,624        7,841,340        15,988,572        10,657,528        5,894,918        32,541,018   
      U.S. dollar     Peruvian sol      15,260,077        9,278,393        24,538,470        33,255,649        58,941,184        34,749,049        126,945,882   
        U.S. dollar     Argentine peso      15,398,286        24,736,996        40,135,282        40,530,434        17,080,889        -        57,611,323   
                   
 

    TOTAL LIABILITIES

      50,553,067        280,065,626        330,618,693        513,714,256        244,110,511        447,497,612        1,205,322,379   

 

                12-31-2011  
                Current Liabilities     Non-current Liabilities  
          Foreign
Currency
  Functional
Currency
 

Less than

90 days

   

91 days

to 1 year

    Total Current    

1 year to 3

years

   

More than 3

years to 5

years

   

More than 5

years

   

 

Total Non-
current

 
          ThCh$        ThCh$                ThCh$        ThCh$        ThCh$           

  LIABILITIES

 

                 

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   
      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   
        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   
      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   
        U.S. dollar     Argentine peso      19,914,191        19,534,795        39,448,986        50,051,842        26,994,854        -        77,046,696   
                   
 

    TOTAL LIABILITIES

      50,273,399        110,007,608        160,281,007        698,191,147        484,059,182        493,795,421        1,676,045,750   

 

 

Page 146


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 6 ADDITIONAL INFORMATION OFICIO CIRCULAR (OFFICIAL BULLETIN) 715 OF FEBRUARY 3, 2012:

This appendix forms an integral part of the Enersis financial statements.

a ) Portfolio stratification

 

  -  

Trade and other accounts receivable by time in arrears:

 

Trade

and

other

accounts

receivable

    Balance at   
    9-30-2012   
 

Up-to-date

Portfolio

ThCh$

   

1-30 days

in arrears

ThCh$

   

31-60
days

in arrears

ThCh$

   

61-90 days

in arrears

ThCh$

   

91-120
days in
arrears

ThCh$

   

121-150
days in
arrears

ThCh$

   

151-180
days

in arrears

ThCh$

   

181-210
days

in arrears

ThCh$

   

211-250
days

in arrears

ThCh$

   

More than
251 days in
arrears

ThCh$

   

Total Current

ThCh$

    Total Non-
current
ThCh$
 
                       

Trade
receivables,
gross

    575,948,363        84,513,216        29,089,509        9,360,459        7,074,010        7,039,399        5,670,388        3,316,023        3,086,624        181,595,032        906,693,023        158,483,052   

Impairment
provision

    (803,519)        (582,127)        (855,611)        (380,288)        (2,070,040)        (2,281,362)        (2,170,843)        (1,102,478)        (725,483)        (146,528,744)        (157,500,495)        (1,700)   

Other
accounts
receivable,
gross

    85,464,652        1,184,438        416,861        283,864        508,320        102,536        156,712        358,132        559,553        5,091,436        94,126,504        316,614,487   

Impairment
provision

    (4,622,826)        -        -        -        -        -        -        -        -        (877,523)        (5,500,349)        -   
                       

Total

    655,986,670        85,115,527        28,650,759        9,264,035        5,512,290        4,860,573        3,656,257        2,571,677        2,920,694        39,280,201        837,818,683        475,095,839   
    

Trade

and

other

accounts

receivable

    Balance at   
    12-31-2011   
  Up-to-date
Portfolio
ThCh$
    1-30 days
in arrears
ThCh$
    31-60
days in
arrears
ThCh$
    61-90 days
in arrears
ThCh$
    91-120
days in
arrears
ThCh$
    121-150
days in
arrears
ThCh$
    151-180
days in
arrears
ThCh$
    181-210
days in
arrears
ThCh$
    211-250
days in
arrears
ThCh$
    More than
251 days in
arrears
ThCh$
    Total Current
ThCh$
    Total Non-
current
ThCh$
 
                       

Trade
receivables,
gross

    534,607,770        79,940,683        35,672,835        12,874,596        8,896,804        7,584,496        5,471,489        8,895,281        4,139,605        366,906,201        1,064,989,760        182,387,693   

Impairment
provision

    (2,786,319)        (489,464)        (185,027)        (4,711,605)        (3,233,750)        (2,895,859)        (4,921,080)        (5,688,359)        (1,381,095)        (161,000,694)        (187,293,252)        (999,510)   

Other
accounts
receivable,
gross

    57,740,000        1,220,415        429,523        292,486        523,760        105,650        161,472        5,288,580        576,549        34,893,534        101,231,969        261,940,267   

Impairment
provision

    (1,326,089)        -        -        -        -        -        -        -        -        -        (1,326,089)        -   
                       

Total

    588,235,362        80,671,634        35,917,331        8,455,477        6,186,814        4,794,287        711,881        8,495,502        3,335,059        240,799,041        977,602,388        443,328,450   
                                                                                                 

 

 

Page 147


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

- By type of portfolio:

 

Time in Arrears     Balance at      Balance at
   9-30-2012      12-31-2011
   Non-renegotiated portfolio      Renegotiated portfolio      Total gross portfolio      Non-renegotiated
portfolio
    Renegotiated portfolio     Total gross portfolio
   Number of
clients
   

Gross
amount

ThCh$

     Number of
clients
   

Gross amount

ThCh$

     Number of
clients
    Gross amount
ThCh$
     Number of
clients
    Gross
amount
    Number of
clients
    Gross
amount
    Number of
clients
   

Gross

amount

                    ThCh$       ThCh$       ThCh$
                                                                                                 

Up to date

     9,597,309        558,307,023         152,311        17,641,339         9,749,620        575,948,362         7,908,458        513,850,924        92,748        20,756,846        8,001,206      534,607,770

1 to 30 days

     2,223,931        78,137,880         14,391        6,375,337         2,238,322        84,513,217         2,128,913        75,776,992        16,026        4,163,691        2,144,939      79,940,683

31 to 60 days

     667,434        25,896,399         37,097        3,193,111         704,531        29,089,510         423,750        28,581,320        49,184        7,091,515        472,934      35,672,835

61 to 90 days

     177,755        6,954,003         333        2,406,457         178,088        9,360,460         133,395        11,531,589        795        1,343,007        134,190      12,874,596

91 to 120 days

     126,494        5,189,996         97        1,884,014         126,591        7,074,010         113,101        7,636,149        6,420        1,260,655        119,521      8,896,804

121 to 150 days

     131,762        5,587,577         90        1,451,822         131,852        7,039,399         98,637        6,367,912        8,836        1,216,584        107,473      7,584,496

151 to 180 days

     90,557        4,331,374         3,441        1,339,014         93,998        5,670,388         89,794        3,355,049        8,423        2,116,440        98,217      5,471,489

181 to 210 days

     35,338        2,104,070         234        1,211,952         35,572        3,316,022         36,235        7,811,862        3,180        1,083,419        39,415      8,895,281

211 to 250 days

     20,930        1,998,936         29        1,087,688         20,959        3,086,624         24,108        3,162,199        2,565        977,406        26,673      4,139,605

251 days and over

     608,321        171,624,052         10,558        9,970,979         618,879        181,595,031         847,486        331,712,072        43,791        35,194,129        891,277      366,906,201
                           

Total

     13,679,831        860,131,310         218,581        46,561,713         13,898,412        906,693,023         11,803,877        989,786,068        231,968        75,203,692        12,035,845      1,064,989,760

b ) Portfolio in default and in legal collection process.

 

Portfolio in default and in legal collection process      Balance at      Balance at
   9-30-2012      12-31-2011
   Number of
clients
   

Amount

ThCh$

     Number of
clients
   

Amount

ThCh$

         

Notes receivable in default

     155,027        20,112,764         50,995      17,482,266

Notes receivable in legal collection process (*)

     12,183        26,291,962         11,033      26,318,280
         

Total

     167,210        46,404,726         62,028      43,800,546

(*) Legal collections are included in the portfolio in arrears.

 

 

Page 148


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

c ) Provisions and write-offs

 

Provisions and Write-offs    Balance at  
   9-30-2012      9-30-2011  
   ThCh$      ThCh$  
     

Provision for non-renegotiated portfolio

     19,717,125         20,395,002   

Provision for renegotiated portfolio

     3,124,449         527,254   

Write-offs during the period

     (1,142,151)         (3,705,353)   

Recoveries during the period

     (119,443)         (21,970,444)   
     

Total

     21,579,980         (4,753,541)   

d ) Number and amount of operations

 

Number and Amount of

Operations

   Balance at  
   9-30-2012      9-30-2011  
   Total detail by
type of
operation
Last Quarter
     Total detail
by type of
operation
Annual
Accumulation
     Total detail by
type of
operation
Last Quarter
    Total detail by
type of
operation
Annual
Accumulation
 
   ThCh$      ThCh$      ThCh$     ThCh$  

Impairment provision and

recoveries:

                                  

Number of operations

     2,243,620         2,668,028         2,128,200        2,590,194   

Amount of operations  ThCh$

     17,489,627         22,722,131         (15,802,391     (1,048,188

 

 

Page 149


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

APPENDIX 6.1 COMPLEMENTARY INFORMATION ON TRADE RECEIVABLES:

This appendix forms an integral part of the Enersis financial statements.

a ) Portfolio stratification

  -  

Trade receivables by time in arrears:

 

Trade Receivables   Balance at  
  9-30-2012  
  Up to date
ThCh$
    1-30 days
in arrears
ThCh$
    31-60 days
in arrears
ThCh$
    61-90 days
in arrears
ThCh$
    91-120 days
in arrears
ThCh$
    121-150 days
in arrears
ThCh$
    151-180 days
in arrears
ThCh$
    181-210 days
in arrears
ThCh$
    211-250 days
in arrears
ThCh$
    More than
250 days
in arrears
ThCh$
    Total Current
ThCh$
    Total Non-
current
ThCh$
 
                       

Generation and transmission receivables

    173,583,070        1,817,848        501,527        812,524        1        1,200,313        69,233        40        336,517        71,713,628        250,034,701        138,068,090   

-Large clients

    121,433,510        1,308,744        329,755        5        1        1,200,313        22        40        336,517        15,495,663        140,104,570        -          

-Institutional clients

    46,455,302        -               -               579,233        -               -               69,211        -               -               56,217,965        103,321,711        138,068,090   

Impairment provision

    (126,799     -               -               -               -               -               -               -               -               (58,450,697     (58,577,496     -          
                       

Non-invoiced services

    113,583,862        -               -               -               -               -               -               -               -               -               113,583,862        -          

Invoiced services

    61,199,209        1,817,848        501,527        812,524        1        313        69,233        40        336,517        71,713,628        136,450,840        138,068,090   
                       

Distribution receivables

    402,365,293        82,695,368        28,587,983        8,547,936        7,074,008        5,839,086        5,601,153        3,315,983        2,750,107        109,881,405        656,658,322        20,414,962   

-Mass-market clients

    260,537,451        61,154,963        19,655,017        5,956,840        3,843,153        4,014,112        3,617,523        2,051,727        1,398,091        45,392,974        407,621,851        9,961,757   

-Large clients

    92,141,488        13,485,250        4,081,273        881,653        794,708        652,046        735,713        442,542        561,029        35,702,161        149,477,863        4,151,299   

-Institutional clients

    49,686,354        8,055,155        4,851,693        1,709,443        2,436,147        1,172,928        1,247,917        821,714        790,987        28,786,270        99,558,608        6,301,906   

Impairment provision

    (676,720     (582,127     (855,611     (380,288     (2,070,040     (2,281,362     (2,170,843     (1,102,478     (725,483     (88,078,048     (98,923,000     (1,699
                       

Non-invoiced services

    192,600,053        -               -               -               -               -               -               -               -               -               192,600,053        -          

Invoiced services

    209,765,239        82,695,368        28,587,982        8,547,936        7,074,009        5,839,086        5,601,154        3,315,983        2,750,107        109,098,529        463,275,393        20,414,962   
                       

Total Trade Receivables, Gross

    575,948,363        84,513,216        29,089,510        9,360,460        7,074,009        7,039,399        5,670,386        3,316,023        3,086,624        181,595,033        906,693,023        158,483,052   

Total Impairment Provision

    (803,519     (582,127     (855,611     (380,288     (2,070,040     (2,281,362     (2,170,843     (1,102,478     (725,483     (146,528,745     (157,500,496     (1,699

Total Net Trade Receivables

    575,144,844        83,931,089        28,233,899        8,980,172        5,003,969        4,758,037        3,499,543        2,213,545        2,361,141        35,066,288        749,192,527        158,481,353   

 

 

Page 150


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

Trade Receivables   Balance at  
  12-31-2011  
  Up to date
ThCh$
    1-30 days
in arrears
ThCh$
    31-60 days
in arrears
ThCh$
    61-90 days
in arrears
ThCh$
   

91-120 days
in arrears

ThCh$

    121-150 days
in arrears
ThCh$
    151-180 days
in arrears
ThCh$
    181-210 days
in arrears
ThCh$
    211-250 days
in arrears
ThCh$
    More than
250 days
in arrears
ThCh$
    Total Current
ThCh$
    Total Non-
current
ThCh$
 
                       

Generation and transmission receivables

    276,162,422        2,205,313        84,972        7,284,829        493,005        138,523        1,323,063        -               -               77,148,806        364,840,933        148,953,896   

-Large clients

    219,872,741        2,205,313        84,972        7,284,829        493,005        138,523        1,323,063        -               -               77,148,806        308,551,252        586,863   

-Institutional clients

    56,289,681        -               -               -               -               -               -               -               -               -               56,289,681        148,367,033   

Impairment provision

    (983,105     -               -               (4,110,640     (55,494     -               -               -               -               (43,766,186     (48,915,425     -          
                       

Non-invoiced services

    108,875,974        -               -               -               -               -               -               -               -               -               108,875,974        -          

Invoiced services

    167,286,448        2,205,313        84,972        7,284,829        493,005        138,523        1,323,063        -               -               77,148,806        255,964,959        148,953,896   
                       

Distribution receivables

    258,445,348        77,735,369        35,587,863        5,589,767        8,403,798        7,445,973        4,148,425        8,895,281        4,139,606        289,757,397        700,148,827        33,433,797   

-Mass-market clients

    112,922,763        60,157,006        28,341,140        2,984,669        5,486,134        5,666,497        2,738,905        7,186,606        2,699,305        249,080,159        477,263,184        9,995,785   

-Large clients

    94,208,438        11,240,026        4,312,588        1,311,741        1,519,470        621,819        635,550        776,703        1,015,465        38,272,310        153,914,110        4,622,939   

-Institutional clients

    51,314,147        6,338,337        2,934,135        1,293,357        1,398,194        1,157,657        773,970        931,972        424,836        2,404,928        68,971,533        18,815,073   

Impairment provision

    (1,803,214     (489,464     (185,027     (600,965     (3,178,256     (2,895,859     (4,921,080     (5,688,359     (1,381,095     (117,234,508     (138,377,827     (999,510
                       

Non-invoiced services

    150,400,140        -               -               -               -               -               -               -               -               -               150,400,140        -          

Invoiced services

    108,045,208        77,735,370        35,587,863        5,589,767        8,403,799        7,445,973        4,148,426        8,895,281        4,139,605        289,757,395        549,748,687        33,433,797   
                       

Total Trade Receivables, Gross

    534,607,770        79,940,682        35,672,835        12,874,596        8,896,803        7,584,496        5,471,488        8,895,281        4,139,606        366,906,203        1,064,989,760        182,387,693   

Total Impairment Provision

    (2,786,319     (489,464     (185,027     (4,711,605     (3,233,750     (2,895,859     (4,921,080     (5,688,359     (1,381,095     (161,000,694     (187,293,252     (999,510

Total Net Trade Receivables

    531,821,451        79,451,218        35,487,808        8,162,991        5,663,053        4,688,637        550,408        3,206,922        2,758,511        205,905,509        877,696,508        181,388,183   

Since not all of our commercial databases in our Group’s different subsidiaries distinguish whether the final electricity service consumer is a natural or legal person, the main management segmentation used by all the subsidiaries to monitor and follow up on trade receivables is the following:

 

  -  

Mass-market Clients

  -  

Large Clients

  -  

Institutional Clients

 

 

Page 151


ENERSIS S.A. AND SUBSIDIARIES

INTERIM CONSOLIDATED FINANCIAL STATEMENTS FOR THE PERIOD ENDING

SEPTEMBER 30, 2012

(In thousands of Chilean pesos)

   LOGO

 

 

 

- By type of portfolio:

 

Type of Portfolio   Balance at  
  9-30-2012  
  Up to date
ThCh$
    1-30 days
in arrears
ThCh$
    31-60 days
in arrears
ThCh$
    61-90 days
in arrears
ThCh$
   

91-120

days in
arrears
ThCh$

   

121-150

days in
arrears
ThCh$

   

151-180

days in
arrears
ThCh$

   

181-210

days in
arrears
ThCh$

   

211-250

days in
arrears
ThCh$

   

More than
250 days

in arrears
ThCh$

   

Total
portfolio,
gross

ThCh$

 

   GENERATION AND TRANSMISSION

                                                                                       

Non-renegotiated portfolio

    167,623,199        1,817,848        501,527        788,711        1        1,200,313        22        40        336,517        71,815,562        244,083,740   

-Large clients

    121,894,026        1,308,744        329,755        5        1        1,200,313        22        40        336,517        24,204,621        149,274,044   

-Institutional clients

    28,084,089        -               -               -               -               -               -               -               -               -               28,084,089   

-Others

    17,645,084        509,104        171,772        788,706        -               -               -               -               -               47,610,941        66,725,607   

Renegotiated portfolio

    5,857,938        -               -               23,812        -               -               69,211        -               -               -               5,950,961   

-Large clients

    -               -               -               -               -               -               -               -               -               -               -          

-Institutional clients

    -               -               -               -               -               -               -               -               -               -               -          

-Others

    5,857,938        -               -               23,812        -               -               69,211        -               -               -               5,950,961   

   DISTRIBUTION

                                                                                       

Non-renegotiated portfolio

    390,683,825        76,320,032        25,394,871        6,165,291        5,189,996        4,387,264        4,331,352        2,104,030        1,662,419        99,808,491        616,047,571   

-Mass-market clients

    251,551,880        57,479,654        17,603,728        4,167,961        2,793,968        3,215,050        2,407,477        719,331        374,503        38,005,977        378,319,529   

-Large clients

    90,719,660        12,409,727        3,988,475        896,070        769,466        593,407        986,680        566,984        524,216        35,371,906        146,826,591   

-Institutional clients

    48,412,285        6,430,651        3,802,668        1,101,260        1,626,562        578,807        937,195        817,715        763,700        26,430,608        90,901,451   

Renegotiated portfolio

    11,783,401        6,375,336        3,193,112        2,382,645        1,884,013        1,451,822        1,269,803        1,211,953        1,087,687        9,970,979        40,610,751   

-Mass-market clients

    9,087,507        4,042,772        1,776,425        1,337,128        1,091,000        944,108        815,513        709,006        624,068        7,977,836        28,405,363   

-Large clients

    1,421,827        711,100        161,092        98,245        67,081        47,273        37,959        35,880        42,888        193,927        2,817,272   

-Institutional clients

    1,274,067        1,621,464        1,255,595        947,272        725,932        460,441        416,331        467,067        420,731        1,799,216        9,388,116   
                     

Total Portfolio, Gross

    575,948,363        84,513,216        29,089,510        9,360,459        7,074,010        7,039,399        5,670,388        3,316,023        3,086,623        181,595,032        906,693,023   
                     
Type of Portfolio   Balance at  
  12-31-2011  
  Up to date
ThCh$
    1-30 days
in arrears
ThCh$
    31-60 days
in arrears
ThCh$
    61-90 days
in arrears
ThCh$
    91-120
days in
arrears
ThCh$
    121-150
days in
arrears
ThCh$
    151-180
days in
arrears
ThCh$
    181-210
days in
arrears
ThCh$
    211-250
days in
arrears
ThCh$
   

More than
250 days

in arrears
ThCh$

   

Total
portfolio,
gross

ThCh$

 

   GENERATION AND TRANSMISSION

                                                                                       

Non-renegotiated portfolio

    256,097,955        2,205,313        2,894,669        4,727,650        493,005        -               935,644        -               -               72,143,556        339,497,792   

-Large clients

    206,702,908        2,205,313        2,894,669        4,727,650        493,005        -               935,644        -               -               72,143,556        290,102,745   

-Institutional clients

    49,395,047        -               -               -               -               -               -               -               -               -               49,395,047   

Renegotiated portfolio

    -               -               -               -               -               -               -               -               -               -               -          

-Large clients

    -               -               -               -               -               -               -               -               -               -               -          

-Institutional clients

    -               -               -               -               -               -               -               -               -               -               -          

   DISTRIBUTION

                                                                                       

Non-renegotiated portfolio

    257,752,969        73,571,679        25,686,651        6,803,939        7,143,144        6,367,912        2,419,405        7,811,862        3,162,199        259,568,517        650,288,277   

-Mass-market clients

    116,163,607        56,976,736        19,972,918        4,801,938        5,568,695        5,865,662        1,812,061        7,121,529        2,250,787        224,276,812        444,810,745   

-Large clients

    93,126,921        11,031,598        3,980,710        1,152,224        1,453,185        490,552        554,707        690,333        911,412        35,291,705        148,683,347   

-Institutional clients

    48,462,441        5,563,345        1,733,023        849,777        121,264        11,698        52,637        -               -               -               56,794,185   

Renegotiated portfolio

    20,756,846        4,163,691        7,091,516        1,343,007        1,260,655        1,216,584        2,116,440        1,083,419        977,406        35,194,127        75,203,691   

-Mass-market clients

    16,403,309        3,111,313        5,410,638        690,352        622,125        532,578        857,606        349,526        267,212        10,304,763        38,549,422   

-Large clients

    1,131,708        224,970        341,266        167,209        72,709        139,446        86,961        90,179        108,624        3,024,804        5,387,876   

-Institutional clients

    3,221,829        827,408        1,339,612        485,446        565,821        544,560        1,171,873        643,714        601,570        21,864,560        31,266,393   
                     

Total Portfolio, Gross

    534,607,770        79,940,683        35,672,836        12,874,596        8,896,804        7,584,496        5,471,489        8,895,281        4,139,605        366,906,200        1,064,989,760   

 

 

Page 152

EX-99.2 3 d485187dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND

RESULTS OF OPERATIONS

 

A. Operating Results.

General

The following discussion should be read in conjunction with our unaudited Interim Consolidated Financial Statements for the period ended September 30, 2012 and the notes thereto (the “Interim Financial Statements”) included as Exhibit 99.1 to this Report on Form 6-K. The Interim Financial Statements have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (IASB).

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, materially affect 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 periods covered by the Interim Financial Statements, is discussed below.

a.         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 our operating results and financial condition. In terms of installed capacity for each of the nine months ended September 30, 2012 and 2011, our consolidated installed capacity has been 58% hydroelectric. Consolidated hydroelectric capacity was 8,666 MW for the same periods.

Hydrological conditions in 2012 and 2011 have adversely impacted our financial condition and results of operations. Hydroelectric generation was 26,981 GWh as of September 30, 2012 and 23,152 GWh as of September 30, 2011. The higher hydroelectric generation in 2012 was associated with better conditions in most of the countries, except Peru, as compared to 2011. Consolidated operating income was Ch$1,127 billion for the first nine months of 2012 and Ch$1,199 billion for the first nine months of 2011.

 

2-1


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. Our 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.

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 our hydroelectric generation, our 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.

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 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.

Over the next few years, ordinary tariff revisions will continue in each country. For example, during 2013 and 2014 the tariffs of Codensa and Cundinamarca in Colombia will be reviewed. In 2014, the tariffs of Ampla in Brazil and of sub-transmission in Chile will be reviewed. In 2015, Coelce’s tariff will be reviewed. In 2016, the tariffs of distribution in Chile will be reviewed. In 2017, Edelnor’s tariff in Peru will be reviewed. Naturally, each of them presents its own particularities and challenges. In growth zones like South America, tariff revisions seek to capture economies of scale according to this growth. Provided results are achieved in this line therefore, continuity in terms of tariff recognition is maintained.

In Brazil, recent regulatory changes include the adoption of Provisional Resolution 579 of the Brazilian National Electrical Energy Agency (Agéncia Nacional de Energia Elétrica or “ANEEL”) and Law 12,783, which regulate the renewal and extension of generation, transmission and distribution concessions that expire between 2015 and 2017. Endesa Brasil is not affected directly by these regulatory changes as the terms of its concessions expire later than 2017.

 

2-2


c.         Economic Conditions

Macroeconomic conditions in the countries in which we operate 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 U.S. 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 U.S. dollars. For example, a devaluation of local currencies against the U.S. dollar increases the cost of capital expenditure plans.

Economic Growth and Electricity Demand

For 2012, economic growth moderated in the countries in which we operate, due to the crisis in the Euro zone and a weak economic recovery in the United States. However, South America showed resilience to the global threats and performed better than the developed world. According to the IMF’s October 2012 World Economic Outlook, the estimated 2012 GDP growth for South America was 2.9%, driven by many of South America’s commodity exporters—particularly Chile, Peru and Colombia—all of which were expected to have grown in the range of 4% to 6% in 2012. However, Brazil’s growth in 2012 was lower than expected, which is an important cause of the weaker regional growth performance.

Overall electricity demand increased in 2012, principally due to the favorable economic situation in most of the countries in which we operate. The GDP and electricity growth rate are included in the following table:

 

    2012   2011
   

GDP

            Growth            

(%)

 

Electricity

Demand

      Growth (%)      

 

GDP

        Growth        

(%)

 

Electricity

Demand

      Growth (%)      

 

 

 

 

 

 

Chile (1)

  5.0   5.7   5.9   6.1

Argentina

  2.6   3.7   8.9   5.5

Colombia

  4.3   3.7   5.9   1.2

Brazil

  1.5   4.4   2.7   3.3

Peru

  6.0   6.3   6.9   7.9

 

 

Source: GDP growth data was obtained from the World Economic Outlook (October 2012) of the International Monetary Fund (IMF) and correspond to real growth for 2011 and an estimate for 2012 Electricity demand growth data was obtained from sales reported by the CDEC (Centro de Despacho Económico de Carga) to the CNE (Comisión Nacional de Energía) in the case of Chile, from electricity demand reported by CAMMESA (Compañía Administradora del Mercado Mayorista Eléctrico) in the case of Argentina, from total demand of the SIN (Sistema Interconectado Nacional) reported by the XM Compañía de Expertos en Mercado in the case of Colombia, from energy charges reported by the ONS (Operador Nacional do Sistema Elétrico) in the case of Brazil, and from monthly reports of tariffs and the electricity market reported by Osinergmin (Organismo Supervisor de la Inversión en Energía y Minería) in the case of Peru and correspond to the nine months ended September 30, 2012 and 2011.

(1)         Electricity demand growth includes growth in the Chilean central interconnected electric system (Sistema Interconectado Central, or SIC) and the Chilean interconnected electric system in northern Chile (Sistema Interconectado del Norte Grande, or SING).

 

2-3


Local Currency Exchange Rate

Variations in the parity of the U.S. 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 U.S. dollar, U.S. 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 September 30, 2012, we had total consolidated indebtedness of US$7.1 billion, of which 29.5% was denominated in U.S. dollars, 25.3% in Colombian pesos, 17.8% in Brazilian reais, 18.5% in Chilean pesos, 6.4% in Peruvian soles, and 2.5% in Argentine pesos.

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

 

     Local Currency U.S Dollar Exchange Rates as of September 30,  
  

 

 

    

 

 

 
     2012      2011  
         Average              Closing              Average              Closing      

Chile (Chilean peso per dollar)

     489.65          473.77          474.35          521.76    

Argentina (Argentine peso per dollar)

     4.47          4.69          4.09          4.20    

Colombia (Colombian peso per dollar)

     1,795.09          1,800.52          1,822.30          1,915.10    

Brazil (reais per dollar)

     1.92          2.03          1.63          1.85    

Peru (sol per dollar)

     2.66          2.6          2.77          2.77    

 

 

Sources: Central Bank of each country.

 

d.         Critical Accounting Policies

The Financial Information Communication, Section 501.1 encourages all companies to include an analysis of critical accounting policies or the methods used in the preparation of the financial statements. Critical accounting policies are defined as those that reflect judgments and significant uncertainties which would potentially result in materially different results under different assumptions and conditions. Our critical accounting policies with respect to the preparation of our financial statements under IFRS are limited to those described in our Annual Report on Form 20-F for the year ended December 31, 2011, as amended (the “2011 Form 20-F”). For further detail of the accounting policies and the methods used in the preparation of the financial statements, see Notes 2 and 3 to the Interim Financial Statements.

 

2.         Results of Operations for the Nine Months ended September 30, 2012 and 2011

For the nine months ended September 30, 2012, operating income decreased 6.0%, from Ch$1,199.4 billion for the nine months ended September 30, 2011 to Ch$1,127.0 billion in the current period. This decrease of Ch$72.4 billion was attributable primarily to the effects of the drought which has affected the generation business in Chile for more than three years, a situation that began to improve slightly during the second half of 2012.

 

2-4


Revenues

Generation and Transmission Business

The following table sets forth the physical electricity sales of our subsidiaries and their corresponding changes for the periods of nine months ended September 30, 2012 and 2011.

 

 

Generation Business    Physical sales during  
     Nine months ended September 30,  
     2012      2011      Change      % Change  
     (GWh)  

Endesa Chile (Chile) (1)

     15,981          15,697          284          1.8%    

Endesa Costanera (Argentina)

     6,687          7,158          (471)          (6.6%)    

El Chocón (Argentina)

     2,603          2,079          524          25.2%    

Edegel (Peru)

     7,162          7,021          141          2.0%    

Emgesa (Colombia)

     12,305          11,041          1,263          11.4%    

Cachoeira Dourada (Brazil)

     3,178          2,849          329          11.6%    

Endesa Fortaleza (Brazil)

     2,124          2,012          112          5.5%    
           
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

                 50,039                      47,857                      2,182                      4.6%    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

 

(1)  Includes Endesa Chile and its Chilean generation subsidiaries.

 

Distribution Business

Distribution revenues are mainly derived from the resale of electricity purchased from the 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 physical energy losses permitted by the applicable regulator. Other revenue derived from our distribution services consists of charges for 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 nine months ended September 30, 2012 and 2011.

 

 

Distribution Business    Physical sales during  
     Nine months ended September 30,  
     2012      2011      Change      % Change  
     (GWh)  

Chilectra (Chile)

     10,775          10,223          552          5.4%    

Edesur (Argentina)

     13,308          13,064          244          1.9%    

Edelnor (Peru)

     5,142          4,895          247          5.0%    

Ampla (Brazil)

     7,943          7,627          316          4.1%    

Coelce (Brazil)

     7,265          6,566          699          10.6%    

Codensa (Colombia) (1)

     9,882          9,568          314          3.3%    
           
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

                 54,315                      51,943                      2,372                      4.6%    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

2-5


 

(1) Values for Codensa include the proportional 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 by business segment for the nine months ended September 30, 2012 and 2011:

 

     Nine months ended September 30,  
     2012      2011      Change        % Change    
     (in million of Ch$)  

Generation and Transmission Business

           

Endesa and subsidiaries (Chile)

     815,382          908,325          (92,943)          (10.2%)    

Endesa Costanera (Argentina)

     248,232          306,738          (58,506)          (19.1%)    

El Chocón (Argentina)

     40,384          34,696          5,688          16.4%    

Cachoeira Dourada (Brazil)

     108,192          90,531          17,661          19.5%    

CGTF (Brazil)

     97,422          98,999          (1,577)          (1.6%)    

CIEN (Brazil)

     53,115          38,860          14,255          36.7%    

Emgesa (Colombia)

     431,825          365,899          65,926          18.0%    

Edegel (Peru)

     211,135          174,349          36,786          21.1%    

Less: Intercompany Transactions

     (1,849)          (5,976)          4,127            (69.1%)    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

       2,003,838            2,012,421          (8,583)          (0.4%)    

Distribution Business

           

Chilectra and subsidiaries (Chile)

     744,752          778,005          (33,253)          (4.3%)    

Edesur (Argentina)

     241,862          205,924          35,938          17.5%    

Edelnor (Peru)

     288,591          238,636          49,955          20.9%    

Ampla (Brazil)

     802,984          829,718            (26,734)          (3.2%)    

Coelce (Brazil)

     607,406          641,797          (34,391)          (5.4%)    

Codensa (Colombia)

     665,295          595,809          69,486          11.7%    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     3,350,890          3,289,889          61,001          1.9%    

Less: Consolidation Adjustments and Other Businesses

     (458,417)          (453,511)          (4,906)          1.1%    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating revenues

     4,896,311          4,848,799          47,512          1.0%    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Generation and Transmission Business: Revenues

For the nine months ended September 30, 2012, revenues in Chile decreased by 10.2% as a result of the 14.7% reduction in the average energy sale price, partly compensated by the 1.8% growth in physical sales, totaling 15,980.9 GWh as a result of higher hydroelectric generation.

 

2-6


For the nine months ended September 30, 2012, in Argentina, revenues of Endesa Costanera fell by 19.1%, principally as result of a reduction in physical sales and lower average prices. Physical sales reached 6,687 GWh compared to 7,158 GWh as of September 30, 2011. Revenues of El Chocón rose by 16.4%, due mainly to higher physical sales on the spot market, partly offset by reduced average sale prices. The hydroelectric generation increased in 37.5% during the first nine months of 2012 contributing to the increase of the physical sales that amounted to 2,603 GWh, compared to 2,079 GWh during the first nine months of 2011. For both Argentine companies, the net effect of translating the local currency to Chilean pesos (“effect of currency translation”) was negative, resulting in a 5.5% decline in revenue in Chilean peso terms.

For the nine months ended September 30, 2012, in Brazil, revenues of Cachoeira Dourada rose by 19.5% as a result of the increase of 329 GWh in physical sales to 3,178 GWh due to the greater energy generation. During the same period revenues of Endesa Fortaleza declined by 1.6% mainly caused by reduced sales prices, partially compensated by an increase in physical sales of 112 GWh to reach 2,124 GWh. For the nine months ended September 30, 2012, revenues of CIEN rose by 36.7% due to the higher revenue of Ch$14.3 billion from the booking of Annual Permitted Revenue (APR) for tolls which covered the full nine month period in 2012 compared to the 2011 period where the APR was booked only since mid April. The effect of currency translation in our Brazilian companies was negative, causing a reduction of 12.3% in Chilean peso terms, compared to the same period of 2011.

For the nine months ended September 30, 2012, in Colombia revenues of Emgesa rose by Ch$65.9 billion, or 18.0%, as a consequence mainly of the 11.4% increase in physical sales related to higher hydroelectric generation, reaching 12,305 GWh, plus an increase of 6.1% in the average energy sale price expressed in Chilean pesos. The effect of currency translation from Colombian to Chilean pesos caused a 4.8% increase in revenues in Chilean peso terms, compared to the same period of 2011.

For the nine months ended September 30, 2012, revenues of Edegel, our generating company in Peru, increased by Ch$36.8 billion, or 21.1%. This was mainly due to an 18.3% increase in the average energy sale price and a 2.0% rise in physical sales, which reached 7,162 GWh. The effect of currency translation on the revenue is positive, providing an increase of 7.5% in Chilean peso terms compared to the same period of 2011.

Distribution Business: Revenues

For the nine months ended September 30, 2012, in Chile, revenues of our subsidiary Chilectra declined by Ch$33.3 billion, or 4.3%, mainly as result of a reduction in the average sale price, which was partially offset by the increase in electricity demand, reflected in a 5.4% rise in physical sales, which reached 10,775 GWh, and a decrease of Ch$1.8 billion in other operating revenue. The number of customers rose by 20,595, reaching an aggregate total of more than 1.6 million.

For the nine months ended September 30, 2012, in Argentina, the revenue of Edesur rose by 17.5%, principally due to a greater average energy sale prices, and a 1.9% increase in physical sales to reach a total of 13,308 GWh. The number of customers rose by 25,508 to an aggregate total of approximately 2.4 million. The effect of currency translation reduced revenues by 5.5% in Chilean peso terms, compared to the same period of 2011.

 

2-7


For the nine months ended September 30, 2012, in Peru, revenues of Edelnor increased by 20.9% due to the rise in physical sales which rose by 5.1% to 5,142 GWh, and a higher average energy sale price. In addition, revenue from other services decreased by Ch$0.8 billion. The number of customers rose by 52,282 to approximately 1.2 million. The effect of currency translation increased revenues by 7.5% in Chilean peso terms, compared to the same period of 2011.

For the nine months ended September 30, 2012, in Brazil, revenues of our subsidiary Ampla decreased by 3.2%, mainly due to a decrease of Ch$8.6 billion in other operating revenue as a result of a decrease in construction of fixed assets (application of CFRS 12) and a lower average energy sale price in pesos, partially compensated by a 4.1% increase in physical sales to 7,943 GWh. The number of customers rose by 70,095 to approximately 2.7 million. In the same period, revenues of Coelce also declined, by 5.4%, mainly due to a reduction of Ch$13.4 billion in other revenue as a result of a decrease in construction of fixed assets (application of CFRS 12) and a lower average energy sale price in pesos, partially compensated by a 10.7% increase in physical sales to 7,265 GWh for the nine months ended September 30, 2012. The number of customers rose by 120,570 to a total of more than 3.3 million. The effect of currency translation on our revenues derived from Brazil reduced revenues by 12.3% in Chilean peso terms, compared to the same period of 2011.

For the nine months ended September 30, 2012, in Colombia, revenues of our subsidiary Codensa rose by 11.7%, mainly due to higher average energy sale prices and a 3.3% increase in physical sales to 9,862 GWh. The number of customers rose by 90,642 to an aggregate total of approximately 2.7 million. The effect of currency translation increased revenues by 4.8% in Chilean peso terms, compared to the same period of 2011.

Operating Cost

Operating costs consist primarily of electricity purchases from third 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.

 

2-8


The following table shows the breakdown of our operating costs, as a percentage of total operating costs, for the nine months ended September 30, 2012 and 2011. Our cost structure remained substantially the same in 2012 and 2011.

 

     Nine months ended September 30,  
     2012      2011  
         (percentage of total costs of operations)      

Electricity purchases

     36.4%          35.9%    

Fuel purchases

     16.0%          16.3%    

Other variable cost

     11.7%          13.0%    

Depreciation, amortization and impairment losses

     9.4%          8.6%    

Other fixed costs

     9.9%          11.5%    

Transmission tolls

     9.5%          8.3%    

Staff benefit costs

     7.1%          6.4%    
  

 

 

    

 

 

 
     100.00%          100.00%    
  

 

 

    

 

 

 

 

The table below sets forth the breakdown of operating costs by company for the nine months ended September 30, 2012 and 2011:

 

     Nine months ended September 30,  
     2012      2011      Change      % Change  
     (in million of Ch$)  

Generation and Transmission Business

           

Endesa and subsidiaries (Chile)

     687,832          662,966          24,866          3.8%    

Endesa Costanera (Argentina)

     266,511          296,808          (30,297)          (10.2%)    

El Chocón (Argentina)

     18,083          18,163          (80)          (0.4%)    

Cachoeira Dourada (Brazil)

     36,451          29,332          7,119          24.3%    

CGTF (Brazil)

     64,542          59,276          5,266          8.9%    

CIEN (Brazil)

     26,017          (29,771)          55,788          n.a.    

Emgesa (Colombia)

     174,856          191,486          (16,630)          (8.7%)    

Edegel (Peru)

     135,856          94,800          41,056          43.3%    

Less: Intercompany Transactions

     (1,849)          (2,152)          303              (14.1%)    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     1,408,299          1,320,908          87,391          6.6%    

 

Distribution Business

           

Chilectra and Subsidiaries (Chile)

     639,100          680,096          (40,996)          (6.0%)    

Edesur (Argentina)

     277,864          226,226          51,638          22.8%    

Edelnor (Peru)

     235,452          183,991          51,461          28.0%    

Ampla (Brazil)

     684,253          701,387          (17,134)          (2.4%)    

Coelce (Brazil)

     495,070          510,177          (15,107)          (3.0%)    

Codensa (Colombia)

     481,015          469,835          11,180          2.4%    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     2,812,754          2,771,712          41,042          1.5%    

 

Less: Consolidation Adjustments and other Businesses

     (451,752)          (443,251)          (8,501)          1.9%    
           
  

 

 

    

 

 

    

 

 

    

 

 

 

Total operating costs

         3,769,301            3,649,369              119,932          3.3%    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Generation and Transmission Business: Operating Costs

The operating costs of Endesa Chile increased by Ch$24.9 billion, or 3.8%, in the nine months ended September 30, 2012, compared to the same period of 2011, totaling Ch$687.8 billion. This increase in costs is explained by the rise in procurement and service costs of

 

2-9


Ch$14.3 billion, and, in particular, by the increase in fuel consumption by Ch$33.5 billion due to greater thermal generation and higher transportation expenses of Ch$16.3 billion, offset by a reduction in fuel purchase costs of Ch$29.3 billion. In addition, there was an increase in personnel costs of Ch$9.2 billion, a rise in other fixed costs of Ch$5.4 billion and a reduction in the charge for depreciation, amortization and impairment of Ch$3.9 billion. Production totaled 15,296 GWh, 5.6% higher than in the same period of 2011.

For the nine months ended September 30, 2012 in Argentina, the operating expenses of Endesa Costanera fell by Ch$30.3 billion or 10.2%. This was mainly due to a reduction in the costs of acquisitions and services of Ch$42.3 billion, largely explained by the lower fuel purchase cost of Ch$39.4 billion and lower transport costs of Ch$3.4 billion. Generation reached 6,573 GWh, a decrease of 7.3% compared to the prior year period. Personnel costs rose by Ch$3.5 billion due largely to union negotiations and a larger workforce, other fixed operating costs rose by Ch$2.8 billion and the charge for depreciation, amortization and impairment rose by Ch$5.8 billion. The operating expenses of our subsidiary El Chocón remained essentially unchanged. This was mainly due to the offsetting effects of the increase in fixed costs of Ch$2.1 billion and the reduction in procurement and service costs of Ch$2.1 billion, particularly the reduction in energy purchases of Ch$1.7 billion as a result of the increased generation of 2,341 GWh, which was 37.5% higher than for the nine months ended September 30, 2011. The effect of currency translation caused a 5.5% decrease in operating expenses in Chilean peso terms, compared to the same period of 2011.

In Brazil, the operating costs of Cachoeira Dourada increased by 24.3%, or Ch$7.1 billion, to Ch$36.5 billion, mainly explained by an increase in the costs of procurement and services for Ch$7.8 billion and particularly by higher energy purchase costs of Ch$7.2 billion in order to meet higher sales to non-regulated customers. Generation in the period reached 2,755.4 GWh, a 35% increase compared to the same period in 2011. The operating costs of Endesa Fortaleza rose by Ch$5.3 billion due to the increase in the costs of procurement and services of Ch$5.2 billion as well as the increase in the costs of energy purchases of Ch$16.4 billion, reflecting higher average prices, partially offset by reduced fuel purchases of Ch$1.8 billion and other variable costs of Ch$9.3 billion. Generation reached 789 GWh, a 127% increase over the same period of the previous year. The operating costs of CIEN increased by Ch$55.8 billion, explained by the fact that costs in 2011 included reversals of a provision for impairment of doubtful accounts for Ch$20.9 billion and another provision for sales taxes of Ch$27.8 billion, which did not recur in the 2012 period. The effect of currency translation caused a 12.3% decrease in operating costs in Chilean peso terms, compared to the same period of 2011.

The operating costs of Emgesa decreased by Ch$16.6 billion, or 8.7%, mainly due to reduced fixed costs of Ch$39.3 billion, principally as a result of the non-recurring effect of the Colombian government’s equity tax reform which impacted fixed costs of the operating results of the previous year by Ch$43.1 billion. This was partially offset by increases in the energy cost purchases of Ch$7.1 billion, higher fuel costs of Ch$5.9 billion, higher transport costs and other variable expenses of Ch$3.1 billion and Ch$3.6 billion respectively, and a higher charge for depreciation, amortization and impairment of Ch$2.8 billion. Generation amounted to 10,248.5 GWh in the current period, which represents an increase of 19% over the same period of 2011, principally in hydroelectric generation. The effect of currency translation caused a 4.8% increase in operating costs in Chilean peso terms, compared to the same period of 2011.

 

2-10


The operating costs of Edegel increased by Ch$41.1 billion, or 43.3%. This is basically due to higher personnel costs of Ch$14.1 billion, explained by the non-recurring reversal of a provision, for personnel expenses of Ch$13.5 billion booked in 2011. There were also higher energy purchase costs of Ch$9.4 billion due to larger physical purchases on the spot market, and a higher fuel consumption cost of Ch$8.2 billion due partly to a higher generation with diesel as a result of maintenance of units that also operate with gas, larger transport costs of Ch$3.3 billion and a higher charge for depreciation, amortization and impairment of Ch$2.9 billion. Energy generation declined by 3.0% to 6,571.5 GWh. The effect of currency translation caused a 7.5% increase in operating costs in Chilean peso terms, compared to the same period of 2011.

Distribution Business: Operating Costs

For the nine months ended September 30, 2012, the operating costs of Chilectra declined Ch$41.0 billion, or 6.0%, mainly due to a decrease in energy purchase costs of Ch$46.6 billion, as a result of lower average purchase prices, and a reduction in personnel expenses of Ch$1.8 billion, mainly due to lower variable remuneration of Ch$1.2 billion and lower social benefits of Ch$0.8 billion. This was partially offset by an increase in transport costs of Ch$4.9 billion and in other variable costs of Ch$1.7 billion. Physical energy losses remained at 5.4%.

For the nine months ended September 30, 2012, the operating costs of Edesur increased Ch$51.6 billion, or 22.8%. This increase is principally the result of a Ch$29.5 billion increase in the increase in procurement and services costs due to higher average energy purchase price. In addition, fixed operating costs increased by Ch$21.4 billion due to an increase in wage costs caused by inflation without corresponding tariff increases, the entry into agreements with union employees and an increase in other fixed costs of contracted procurement and services which have experienced an overall price increase due to inflation. Increases in tariffs have not occurred due to delays by the Argentine Government in complying with certain obligations contained in Edesur’s agreement with the Argentine Government. This non-compliance primarily consists of failure to observe the cost monitoring mechanism set forth in the agreement, which requires recognition of tariff adjustments every six months and the performance of an overall tariff revision. Physical energy losses increased by 0.1 percentage points to 10.7% for the nine months ended September 30, 2012. The effect of currency translation caused a 12.3% decrease in operating costs in Chilean peso terms, compared to the same period of 2011.

For the nine months ended September 30, 2012, the operating costs of Edelnor increased Ch$51.5 billion, or 28.0%, mainly due to a Ch$42.5 billion increase in procurement and services costs, particularly a Ch$35.4 billion increase in energy purchase costs and a Ch$7.2 billion increase in other variable costs. In addition, fixed costs increased by Ch$6.6 billion as a result of the non-recurring one time reversal of a Ch$5.0 billion personnel expense provision booked in 2011. Physical energy losses decreased by 0.1 percentage points to 8.1% for the nine months ended September 30, 2012. The effect of currency translation caused a 7.5% increase in operating costs in Chilean peso terms, compared to the same period of 2011.

In Brazil, the operating costs of Ampla decreased Ch$17.1 billion, or 2.4%, in for the nine months ended September 30, 2012. This decrease was primarily due to a decrease of Ch$15.8 billion in procurement and services costs, a Ch$19.2 billion decrease in energy purchase costs, and a Ch$25.9 billion decrease in other variable costs due to a decrease in construction of

 

2-11


fixed assets, partially offset by higher transport costs of Ch$29.3 billion. In addition, there was a Ch$10.8 billion decrease in fixed costs and a Ch$9.5 billion increase in the charge for depreciation, amortization and impairment. Physical energy losses fell by 0.4 percentage points to 19.4% for the nine months ended September 30, 2012. The operating expenses of Coelce decreased by Ch$15.1 billion, or 3.0%, for the nine months ended September 30, 2012. This decrease was primarily the result of a Ch$14.2 billion decrease in procurement and services costs and a Ch$25.5 billion decrease in other variable costs due to a decrease in construction of fixed assets (CFRS 12), which was partially offset by an increase in energy purchase costs of Ch$11.3 billion. The charge for depreciation, amortization and impairment decreased by Ch$4.8 billion and fixed costs increased by Ch$3.9 billion. Physical energy losses increased by 0.4 percentage points to 12.4% for the nine months ended September 30, 2012. For both Ampla and Coelce, the effect of currency translation caused a 12.3% decrease in operating costs in Chilean peso terms, compared to the same period of 2011.

For the nine months ended September 30, 2012, the operating expenses of Codensa increased Ch$11.2 billion, or 2.4%, mainly due to a Ch$32.9 billion increase in procurement and services costs, a Ch$27.0 billion increase in energy purchase costs, a Ch$2.5 billion increase in energy transport costs and a Ch$3.4 billion increase in other variable costs. This was partially offset by a Ch$25.9 billion decrease in fixed costs related to the non-recurring effect of the Colombian government’s equity tax reform promulgated in 2011, which caused a Ch$28.3 billion negative impact on operating results for the nine months ended September 30, 2011, but did not affect Codensa’s results for the nine months ended September 30, 2012. Physical energy losses fell by 0.5 percentage points to 7.7% for the nine months ended September 30, 2012. The effect of currency translation caused a 4.8% increase in operating costs in Chilean peso terms, compared to the same period of 2011.

 

2-12


Operating Income

The following table shows the operating income by company, for the nine months ended September 30, 2012 and 2011.

 

       Nine months ended September 30,  
       2012        2011        Change        %
Change
 
       (in million of Ch$)  

Generation and Transmission Business

                   

Endesa and subsidiaries (Chile)

       127,550            245,359            (117,809)            (48.0%)    

Endesa Costanera (Argentina)

       (18,279)            9,930            (28,209)            (284.1%)    

El Chocón (Argentina)

       22,301            16,533            5,768            34.9%    

Cachoeira Dourada (Brazil)

       71,741            61,199            10,542            17.2%    

CGTF (Brazil)

       32,880            39,723            (6,843)            (17.2%)    

CIEN (Brazil)

       27,098            68,631            (41,533)            (60.5%)    

Emgesa (Colombia)

       256,969            174,413            82,556            47.3%    

Edegel (Peru)

       75,279            79,549            (4,270)            (5.4%)    

Less: Intercompany Transactions

                 (3,824)            3,824            n.a.    
    

 

 

      

 

 

      

 

 

      

 

 

 

Total

       595,539            691,513            (95,974)            (13.9%)    

Distribution Business

                   

Chilectra and subsidiaries (Chile)

       105,652            97,909            7,743            7.9%    

Edesur (Argentina)

       (36,002)            (20,302)            (15,700)            77.3%    

Edelnor (Peru)

       53,139            54,645            (1,506)            (2.8)%    

Ampla (Brazil)

       118,731            128,331            (9,600)            (7.5)%    

Coelce (Brazil)

       112,336            131,620            (19,284)            (14.7)%    

Codensa (Colombia)

       184,280            125,974            58,306            46.3%    
    

 

 

      

 

 

      

 

 

      

 

 

 

Total

       538,136            518,177            19,959            3.9%    

Less: Consolidation Adjustments and other Businesses

       (6,665)            (10,260)            3,595            (35.0)%    
                   
    

 

 

      

 

 

      

 

 

      

 

 

 

Total operating income

           1,127,010              1,199,430                (72,420)                (6.0)%    
    

 

 

      

 

 

      

 

 

      

 

 

 

 

2-13


Non-Operating Results

The following table shows the non-operating results for the nine months ended September 30, 2012 and 2011.

 

     Nine months ended September 30,  
     2012      2011      Change      %
Change
 
     (in million of Ch$)  

Financial result

           

Financial income

     122,016          134,089          (12,073)          (9.0)%    

Financial expenses

     (338,726)          (320,468)          (18,258)          (5.7)%    

Gain (loss) for indexed assets and liabilities

     (6,876)          (17,038)          10,162          59.6%    

Net foreign currency exchange differences

     (14,017)          9,277          (23,294)          n.a.    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     (237,603)          (194,140)          (43,463)          (22.4)%    

Other gain (loss) non-operating

           

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

     3,453          (7,172)          10,625          n.a.    

Other non-operating income

     8,500          6,223          2,277          36.6%    
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

     11,953          (949)          12,902          n.a.    
           
  

 

 

    

 

 

    

 

 

    

 

 

 

Non-operating result

         (225,650)              (195,089)            (30,561)              (15.7)%    
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Financial Result

The total financial result for the nine months ended September 30, 2012 was a loss of Ch$237.6 billion, which represents 22.4% increase in losses, or Ch$43.5 billion, when compared to the same period of 2011. This is mainly due to higher financial expenses of Ch$18.3 billion attributable to (1) a Ch$8.8 billion increase in Edesur’s financial expenses because of a larger financial debt and a higher indexation adjustment of fines, (2) a Ch$7.6 billion increase in Edegel’s financial expenses due to the indexation of the contingency with SUNAT, and (3) a Ch$2.8 billion increase in Endesa Costanera’s financial expenses due to the higher average cost of the debt. In addition, there was a higher charge for exchange differences of Ch$23.3 billion, mainly due to losses arising from exchange rate fluctuations on cash and cash equivalents of Ch$10.4 billion, losses in debtors and other accounts receivable in U.S. dollars of Ch$15.3 billion, partially offset by gains on trade and other accounts payable of Ch$8.3 billion. Finally, the decrease in financial income by Ch$12.1 billion as a result of reduced income on cash deposits of Ch$6.7 billion, and reduced income on pension plan assets in Brazil of Ch$3.3 billion also contributed to the decrease in overall financial result.

The increased losses described above were partially offset by lower indexation expenses of Ch$10.2 billion due to the effect of the variation in the value of the Unidad de Fomento (UF) on debt denominated in UF of some of our Chilean subsidiaries. During the 2012 period, the UF increased in value by 1.3%, compared to an increase of 2.6% in the same period of 2011.

 

2-14


Result of Asset Sales

The result from asset sales increased Ch$10.6 billion, mainly due to the effects of the loss on the sale of our electrical parts procurement business, Compañía Americana de Multiservicios Ltda., and Synapsis Soluciones y Servicios IT Ltda. of Ch$9.9 billion in the 2011 period.

The total non-operating result therefore showed an increase of Ch$30.6 billion over the same period of the previous year.

Net Income

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

 

     Nine months ended September 30,  
     2012      2011      Change      % Change  
     (in million of Ch$)  

Operating result

             1,127,010                   1,199,430           (72,420)                           (6.0)%   

Non-operating results

     (225,650)           (195,089)                   (30,561)           15.7%   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income Before Tax

     901,360           1,004,341           (102,981)           (10.3)%   

Current tax (expense) benefit

     (266,951)           (316,550)           49,599           (15.7)%   

Net Income from Continuing Operations After Tax

     634,409           687,791           53,382           7.8%   

Net income from discontinued operations

     -              -                 -                 -     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net Income

     634,409           687,791           53,382           7.8%   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to: Shareholders of Enersis

     264,557           319,025           (54,468)           (17.1)%   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income attributable to: Non-controlling interest

     369,852           368,766           1,086           0.3%   
  

 

 

    

 

 

    

 

 

    

 

 

 

Corporate income tax expense decreased from Ch$316.6 billion for the nine months ended September 30, 2011 to Ch$267.0 billion for the nine months ended September 30, 2012, a decrease of Ch$49.6 billion, or 15.7%. This is mainly due to (1) a Ch$82.6 billion decrease in taxes of Endesa Chile, (2) a Ch$28.3 billion decrease in taxes of Enersis, (3) a Ch$15.0 billion decrease in taxes of CIEN, (4) a Ch$3.7 billion decrease in taxes of Ampla, and (5) a Ch$2.9 billion decrease in taxes of Endesa Brasil. These decreases were partially offset by (1) a Ch$42.7 billion increase in taxes of Pehuenche, (2) a Ch$19.8 billion increase in taxes of in Emgesa, (3) a Ch$9.2 billion increase in taxes of Codensa, (4) a Ch$5.9 billion increase in taxes of Edesur, and (5) a Ch$2.4 billion increase in taxes of Gas Atacama.

 

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 our cash flow.

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.

 

2-15


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:

 

            As of September 30,       
       2012     2011  
       (in Ch$ billion)  

Net Cash Flows from (used in) operating activities

       1,007        1,073    

Net Cash Flows from (used in) investing activities

       (493     (441)   

Net Cash Flows from (used in) financing activities

       (879     (723)   

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

       (365     (91)    

Effects of exchange rate changes on cash and cash equivalents

       (437     (24)    

Cash and cash equivalents at beginning of period

       1,220        961    

Cash and cash equivalents at end of period

       783        938    

 

For the nine months ended September 30, 2012, cash provided by operating activities was Ch$1,007 billion, a decrease of 6.1% when compared to the same period of the previous year. This flow is mainly composed of cash receipts from collections from the sale of goods and services of Ch$5,783 billion and other operating flows of Ch$325 billion, partially offset by payments to suppliers for goods and services of Ch$3,195 billion, payments to and on behalf of employees of Ch$310 billion and other operating activity payments of Ch$1,596 billion.

For the nine month ended September 30, 2011, cash provided by operating activities was Ch$1,073 billion, a decrease of 5.6% when compared to the same period of 2010. This flow was mainly composed of cash receipts from collections from the sale of goods and services of Ch$5,750 billion and other operating flows of Ch$304 billion, partially offset by payments to suppliers for goods and services of Ch$3,097 billion, payments to and on behalf of employees of Ch$278 billion and other operating activity payments of Ch$1,606 billion.

For the nine months ended September 30, 2012, cash used by investing activities was Ch$493 billion, an increase of Ch$52 billion, or 11.9%, compared to the same period of 2011. These disbursements relate mainly to the purchase of properties, plant and equipment of Ch$374 billion, the incorporation of intangible assets (IFRIC 12 in Brazil) of Ch$142 billion, and other investment disbursements of Ch$27 billion, partially offset by interest received of Ch$43 billion and other investment amounts of Ch$7 billion.

For the nine months ended September 30, 2011, cash used by investing activities was Ch$441 billion, an increase of Ch$21 billion, or 4.9%, compared to the same period of 2010. These disbursement related mainly to the purchase of properties, plant and equipment of Ch$354 billion, the incorporation of intangible assets (IFRIC 12 in Brazil) of Ch$133 billion, and other investment disbursements of Ch$4 billion, partially offset by interest received of Ch$15 billion, cash flows from losing control of subsidiaries or other business of Ch$13 billion and other investment amounts of Ch$22 billion.

For the nine months ended September 30, 2012, cash used by financing activities was Ch$879 billion. The main drivers are described below.

The aggregate cash inflows were mainly explained by:

 

   

Endesa Chile and its subsidiaries on a consolidated basis obtained loans for Ch$94 billion and Endesa Brasil obtained loans for Ch$128 billion.

 

2-16


   

Emgesa refinanced Ch$84 billion of indebtedness with a syndicated loan.

 

   

Edelnor issued local bonds for Ch$26 billion.

 

   

Ampla issued local bonds for Ch$103 billion.

 

   

Endesa Costanera refinanced Ch$49 billion of loans.

The aggregate cash outflows were mainly explained by:

 

   

Ch$438 billion in dividend payments (including, among others, Ch$186 billion from Enersis and Ch$222 billion from Endesa Chile on an individual basis).

 

   

Ch$204 billion of interest expense (including Ch$102 billion in Endesa Chile and its subsidiaries on a consolidated basis and Ch$43 billion in Endesa Brasil).

 

   

Endesa Brasil consolidated Ch$190 billion of payments on loans (including Ch$106 billion in Ampla, Ch$53 billion in Coelce and Ch$28 billion in CIEN).

 

   

Endesa Chile consolidated Ch$239 billion of payments on loans and other financial instruments.

For the nine months ended September 30, 2011, cash used in financing activities was Ch$723 billion. The main drivers are described below.

The aggregate cash inflows were mainly explained by:

 

   

Endesa Chile and its subsidiaries on a consolidated basis obtained loans for Ch$217 billion.

 

   

Endesa Brasil consolidated Ch$158 billion in loans and issued bonds for Ch$87 billion from Ampla.

 

2-17


The aggregated cash outflows were mainly explained by:

 

   

Ch$566 billion in dividend payments (including, among others, Ch$243 billion from Enersis and Ch$106 billion from Endesa Chile on an independent basis).

 

   

Ch$186 billion in payment of interest expense (including Ch$85 billion in Endesa Chile and its subsidiaries on a consolidated basis and Ch$19 billion in Codensa).

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.

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

The following table lists the Yankee Bonds issued by Enersis and Endesa Chile outstanding as of September 30, 2012. 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 US$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 Enersis 6.6% Yankee Bonds due 2026 exercised a put option on December 1, 2003 for an aggregate principal amount of US$149 million, leaving US$1 million outstanding.

 

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

 

2-18


The following table lists 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%.

 

    

Term

   Maturity      Coupon       

Aggregate Principal Amount

 

  Issuer    

           (inflation-  
  adjusted rate)  
       Issued          Outstanding    
                 (as a percentage)          (Colombian          (Colombian          (in US$million)  
  (1)  
 
              pesos billion)          pesos billion)       

  Emgesa

  

10

years

    January 2021       8.75%           737           737           409     

 

 

(1)     Calculated based on the observed exchange rate as of September 30, 2012, which was CPs$1,800.52 per US$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.

The following table lists UF-denominated Chilean bonds issued by Enersis and Endesa Chile, outstanding as of September 30, 2012.

 

         Term        Maturity      Coupon  
  (inflation-  
   adjusted rate)  
           Aggregate Principal Amount  

  Issuer

                Issued           Outstanding    
               (as a  
percentage)  
       (UF  
  million)  
      (UF million)         (in US$million)    

  Enersis Series B2

 

   21 years

 

   June 2022

 

    

 

5.75%  

 

  

 

    

 

2.5  

 

  

 

   

 

1.4  

 

  

 

   

 

67  

 

  

 

  Endesa Chile Series H

 

   25 years

 

   October 2028

 

    

 

6.20%  

 

  

 

    

 

4.0  

 

  

 

   

 

3.6  

 

  

 

   

 

165  

 

  

 

  Endesa Chile Series M

 

   21 years

 

   December 2029

 

    

 

4.75%  

 

  

 

    

 

10.0  

 

  

 

   

 

10.0  

 

  

 

   

 

477  

 

  

 

        

 

 

    

 

 

   

 

 

   

 

 

 

  Total

           5.18%           16.5          15          709     

 

 

(1)      Endesa Series F was pre-paid on February 1, 2012

(2)      Endesa Series K was pre-paid on April 16, 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 the Interim Financial Statements.

The following table lists local bonds issued by our foreign subsidiaries, outstanding as of September 30, 2012. 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.

 

2-19


Issuer

   Maturity    Coupon (1)     Aggregate Principal
Amount Outstanding
 
            (as a percentage)       (in US$million)  

Ampla

   June 2019      11.19     486   

Codensa

       December 2018          8.91     615   

Coelce

   October 2018      11.62     264   

Edegel

   January 2028      6.48     179   

Edelnor

   May 2032      7.01     297   

Emgesa

   February 2024      8.57     603   
       

 

 

 

Total

          2,444   

 

 

(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 September 30, 2012.

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 September 30, 2012, the amounts outstanding or available for these bank loans are listed below:

 

 

Borrower

  

Type

  

Maturity

    Facility Amount        Amount Drawn   
               (US$million)      (US$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 US$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 entered into 3-year bilateral revolving loans for an aggregate of UF 4.8 million (equivalent to US$229 million as of September 30, 2012) as detailed below.

 

2-20


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   
               (US$million)      (US$million)  

Ampla

   Bilateral revolving loans    December 2012      111         0   

Coelce

   Bilateral revolving loans    February 2012      49         0   

Emgesa

   Bilateral revolving loans    January 2015      200         0   

Others

   Bilateral revolving loans    Various      11         0   
        

 

 

    

 

 

 

Total

           371         0   

 

As a result of the foregoing, we have access to fully committed undrawn revolving loans, both international and domestic, for up to approximately US$600 million in the aggregate as of September 30, 2012.

Enersis and Endesa Chile also borrow routinely from uncommitted Chilean bank facilities with approved lines of credit for approximately US$395 million in the aggregate, of which we do not have any amount outstanding. Unlike the committed lines described above 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 US$1,480 million, of which US$1,475 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 US$200 million for each borrower. In addition, Enersis has a local bond program registered with the SVS for UF 12.5 million (equivalent to US$596 million as of September 30, 2012) 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 financial covenants. The types of financial covenants, and their respective limits, vary from one type of debt to another.

As of September 30, 2012, the most restrictive financial covenant affecting Enersis was the Indebtedness to EBITDA Ratio covenant, corresponding to the revolving loan facility that matured in December 2012 and its maximum additional debt that could have incurred without a breach of the covenant was US$7.9 billion. As of the date of this Report on Form 6-K, among Enersis’ outstanding indebtedness the most restrictive financial covenant is the Debt Ratio

 

2-21


covenant, corresponding to the UF-denominated Chilean bonds Series B that matures in June 2022 and the maximum additional debt as of September 30, 2012 that could have been incurred without a breach of the covenant was US$19.0 billion.

In the case of Endesa Chile, as of September 30, 2012 the most restrictive covenant was the Adjusted Consolidated Leverage Ratio, corresponding to the revolving credit facility that mature in June 2014. Under such covenants, the maximum additional debt that could be incurred without a breach of the covenant is US$5.8 billion. As of the date of this Report on Form 6-K, 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 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 US$50 million qualify for a potential cross default when the principal exceeds US$50 million, or its equivalent in other currencies. In the case of a matured default above the materiality threshold, the revolving credit facility’s lenders would have the option to accelerate if 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 in December 2012, has cross default provisions to debt other than the respective borrower’s own indebtedness. These facilities were due in December 2012 and to date have not been renewed.

In the case of the Enersis revolving loan facility maturing in December 2012, governed by the laws of the State of New York, the cross default provision refers to “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 September 30, 2012, there were no amounts outstanding under this facility. This facility was due in December 2012 and to date has not been renewed.

After amendments in July 2009, following a successful consent solicitation, cross default provisions of Enersis and Endesa Chile Yankee Bonds may be triggered only by the 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 US$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 Bond

 

2-22


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 one of our two 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.

Our Argentine subsidiary, Endesa Costanera, did not make an installment payment due on March 30, 2012 of US$17.6 million (which includes US$4.3 million in interest expense) and another installment payment due on September 30, 2012 of US$17.0 million (which includes US$4.5 million in interest expense) under the terms of a supplier credit agreement with Mitsubishi Corporation (“MC”) originally entered into in 1996. In addition, it is highly likely that Endesa Costanera will not be able to pay the installment payment which matures on March 31, 2013 of US$15.4 million (which includes US$4.2 million in interest expense). The aggregate amount accrued under the supplier credit agreement as of September 30, 2012, including capitalized interest, was US$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 from MC expressing its willingness to renegotiate payments. The relevant terms of the supplier credit provide for a 180-day grace period for each payment, and the first period expired on September 26, 2012. As of the date of this Report on Form 6-K, Endesa Costanera has not received waivers for the payments past due. To declare the indebtedness due and payable, MC must formally notify Endesa Costanera with ten days notice. If MC chooses to do so, the amount payable would be US$141 million. As of the date of this Report on Form 6-K, we have not received any notice and negotiations are being carried out in order to restructure the indebtedness. Defaults and cross defaults at the Endesa Costanera level do not trigger cross default provisions under indebtedness of Enersis or any of our subsidiaries.

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.

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

 

2-23


payment of dividends or distributions in certain special circumstances. For instance, one of Endesa Chile’s UF-denominated Chilean bonds restricts 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 US$100 million.

Other than in Argentina, we do not currently anticipate liquidity shortfalls affecting our ability to satisfy the material obligations described in this Report on Form 6-K. 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 our foreign subsidiaries’ liquidity as of September 30, 2012 included:

 

   

Endesa Costanera: refinancing of 2012 indebtedness for approximately US$104 million.

 

   

El Chocón: refinancing of 2012 indebtedness for approximately US$3 million.

 

   

Edesur: refinancing of 2012 indebtedness for approximately US$24 million.

 

   

Ampla: local bond issuance for a total of US$218 million up to seven years, used to refinance short-term maturities.

 

   

Emgesa: refinancing US$173 million of a syndicated loan up to ten years.

 

   

Edelnor: bond issuances for a total amount of US$53 million to refinance short-term maturities, allowing the company to increase its debt’s average life.

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

 

   

Endesa Costanera: refinancing of 2011 indebtedness for approximately US$80 million, including the US$35 million refinancing of amounts due to Mitsubishi Corporation and of US$10 million due to Credit Suisse.

 

   

El Chocón: refinancing of a syndicated loan for US$40 million for four years; and obtaining a syndicated loan for US$25 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 US$10 million for 2.5 years, which increased the debt’s average life; signed credit lines for US$6 million used to maintain an appropriate level of liquidity; and received a total of US$40 million of bank loans.

 

   

Coelce: receiving loans for a total of US$34 million for development related projects.

 

2-24


   

Ampla: local bond issuance for US$195 million of five and seven year maturities, which allow the company to increase the debt’s average life; receiving loans for a total of US$102 million for development related projects; and signing three committed credit lines for a total of US$49 million for working capital purposes.

 

   

Emgesa: international bond issuance for a total of US$379 million for ten years, used to finance part of the El Quimbo project.

 

   

Edegel: bank loan for US$31 million for seven years to refinance in advance 2012’s maturities.

C.         Trend Information.

Our subsidiaries are 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 the first nine months of 2012 decreased by 13.9% as compared to the same period in 2011. This percent change in the generation segment operating income in the first nine months of 2012 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 an expected 4.6% growth in gross domestic product, on average, based on World Economic Outlook (October 2012) of the International Monetary Fund (IMF) 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, 22% of our expected annual generation is sold under contracts of at least ten years, and 33% under contracts of at least five years.

 

2-25


However, spot prices are subject to great volatility, affecting our forecasted income. In order to address this risk in the generation business, we have 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, certain of Enersis’ subsidiaries have entered into supply contracts to cover part of the fuel needed to operate their 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. Endesa Chile, through a subsidiary, entered into the Flexible Liquefied Natural Gas Sale and Purchase Agreement with a subsidiary of British Gas (“BG”) on May 31, 2007 (2.2 million m3 per day until 2030), pursuant to which Endesa Chile changed its supply arrangements effective January 1, 2013 which results in a significant reduction in price because the reference price changed from the Brent index to the Henry Hub index. BG has proposed a material increase in the price post-January 1, 2013, but the contract does not provide for contractual renegotiation under these circumstances. To force a negotiation BG notified Endesa Chile that some shipments (up to 50% of the contract quantity) in 2013 would not be delivered. If BG fails to deliver LNG, Endesa Chile must commence arbitration proceedings under the contract to try to recover the additional costs incurred in replacing the undelivered LNG shipments by BG. For Endesa Chile, the estimated cost of non-delivery of a LNG shipment from BG is US$46 million at spot price. Most of Endesa Chile´s LNG consumption is covered by the BG contract.

With respect to our distribution business segment, our operating income in the first nine months of 2012 increased by 3.9% as compared to the same period of 2011. This increase is a combination of numerous factors in each of the five countries where we operate. These include, among others, operational efficiency and the increase in electricity sales due to growth in population and gross domestic product in the countries and lower cost for exceptional tax payments that affected operating income in 2011. These increases were partially offset by higher operational cost and effects of conversion to Chilean pesos. 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 estimate that electricity demand will grow approximately 4% annually, on average, over the next ten years.

 

2-26


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, according to price cap tariff model, for growth and economies of scale. 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.

 

LOGO

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, 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.

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

 

2-27


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 our results for the first nine months of 2012 compared with those recorded in the same period of 2011, please see “— A. Operating Results — 2. Results of Operations for the Nine Months ended September 30, 2012 and 2011”. 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 above in “— B. Liquidity and Capital Resources”. We have a large leverage capacity prior to a potential breach of a debt covenant. As of September 30, 2012, Enersis is able to incur up to US$7.9 billion in incremental debt, while Endesa Chile has an additional debt capacity of US$5.8 billion, in each case, beyond current levels of consolidated indebtedness. We believe that Enersis will continue to have similar levels of further leverage capacity in the foreseeable future.

In connection with funding sources, as of September 30, 2012, we had approximately US$530 million in committed revolving facilities which have not yet been drawn, and additional uncommitted Chilean lines of credit for another US$395 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 US$596 million with the SVS. These funding sources can be increased in case of need.

Finally, as explained above, we expect that we 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.

 

2-28

EX-99.3 4 d485187dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED

FINANCIAL INFORMATION

The following unaudited pro forma condensed consolidated balance sheet as of September 30, 2012 and the unaudited pro forma condensed consolidated statements of income for the year ended December 31, 2011 and the nine months ended September 30, 2012 give effect to (i) the contribution by Endesa Spain to Enersis of all the shares of Cono Sur, which would hold the investments in the Portfolio Companies, in exchange for additional shares of Enersis to be issued to Endesa Spain and (2) the subscription by other shareholders for additional shares of Enersis in the Capital Increase for cash. The pro forma information is based on the historical financial statements of Enersis after giving effect to the transactions and applying the estimates, assumptions and adjustments described in the accompanying notes to the unaudited pro forma condensed consolidated financial information and present the pro forma information assuming the transaction is consummated at a value for the In-Kind Contribution of Ch$1,724,400 million (approximately US$3,640 million based on the exchange rate as of September 30, 2012, of Ch$473.77 per U.S. dollar), as approved at the Extraordinary Shareholders Meeting (“ESM”) held on December 20, 2012.

For pro forma purposes, the unaudited pro forma condensed consolidated balance sheet of Enersis as of September 30, 2012 is presented as if the transaction had occurred on September 30, 2012. The unaudited pro forma condensed consolidated statement of income of Enersis for the year ended December 31, 2011 and the unaudited pro forma condensed consolidated statement of income of Enersis for the nine months ended September 30, 2012, in each case, are presented as if the transaction had occurred on January 1, 2011.

The unaudited pro forma condensed consolidated financial information has been prepared by Enersis management for illustrative purposes and is not intended to represent the condensed consolidated financial position or condensed consolidated results of operations in future periods or what the results actually would have been had Enersis completed the proposed Capital Increase during the specified periods. The unaudited pro forma condensed consolidated financial information and accompanying notes should be read in conjunction with the following information: (1) the historical audited consolidated financial statements of Enersis for the year ended December 31, 2011 and notes thereto included in our Annual Report on Form 20-F for the year ended December 31, 2011, as amended (the “2011 Form 20-F”), (2) the historical unaudited condensed consolidated financial statements of Enersis for the nine months ended September 30, 2012, included as Exhibit 99.1 to this Report on Form 6-K, and (3) “Item 5. Operating and Financial Review and Prospects” included in the 2011 Form 20-F.

 

3-1


UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET AS OF SEPTEMBER 30, 2012

 

(In thousands of Chilean pesos)   Enersis Historical           Adjustments for  
Subscription  for
Shares
    Adjustments for
Consolidation of
Unconsolidated
  Subsidiaries and 
Associates
    Adjustments for
Additional Interests
in  Consolidated
Subsidiaries
    Adjustments for
Intercompany
Eliminations  from
Unconsolidated
Subsidiaries
   

 

Pro Forma
  Consolidated  

       

 

Pro Forma
  Consolidated  

               (1)     (2)     (3)     (4)                (5)
    (Th Ch$)         (Th Ch$)     (Th Ch$)     (Th Ch$)     (Th Ch$)     (Th Ch$)         (Million US$)

ASSETS

                 

CURRENT ASSETS

                 
                 

Cash and cash equivalents

    782,662,802          1,119,997,889        29,461,292        -            -            1,932,121,983        4,078

Other current financial assets

    1,476,171          -            -            -            -            1,476,171        3

Other current non-financial assets

    100,539,038          -            1,418,165        -            -            101,957,203        215

Trade and other current receivables

    837,818,682          -            55,314,037        -            -            893,132,719        1,885

Accounts receivable from related companies

    33,580,107          -            32,286,017        -            (63,051,975     2,814,149        6

Inventories

    99,842,426          -            820,821        -            -            100,663,247        212

Current tax assets

    135,212,150          -            19,633,951        -            -            154,846,101        327
                 

TOTAL CURRENT ASSETS    

    1,991,131,376          1,119,997,889        138,934,283        -            (63,051,975     3,187,011,573        6,726

NON-CURRENT ASSETS

                 
                 

Other non-current financial assets

    68,864,987          -            -            -            -            68,864,987        145

Other non-current non-financial assets

    88,600,532          -            1,023,575        -            -            89,624,107        189

Non-current receivables

    475,095,840          -            33,396,161        -            -            508,492,001        1,073

Investments accounted for using the equity

method

    12,386,913          -            (2,155,139     -            -            10,231,774        22

Intangible assets other than goodwill

    1,146,093,735          -            373,463        -            -            1,146,467,198        2,420

Goodwill

    1,394,213,916          -            -            -            -            1,394,213,916        2,943

Property, plant, and equipment, net

    7,085,450,855          -            109,678,602        -            -            7,195,129,457        15,187

Investment property

    38,331,943          -            -            -            -            38,331,943        81

Deferred tax assets

    445,616,696          -            11,156,958        -            -            456,773,654        964
                 

TOTAL NON-CURRENT ASSETS    

    10,754,655,417          -            153,473,620        -            -            10,908,129,037        23,024
                 

TOTAL ASSETS    

    12,745,786,793          1,119,997,889        292,407,903        -            (63,051,975     14,095,140,610        29,750

See notes to the unaudited pro forma condensed consolidated financial information.

 

3-2


(In thousands of Chilean pesos)    Enersis Historical            Adjustments for  
Subscription  for
Shares
     Adjustments for
Consolidation of
Unconsolidated
  Subsidiaries and 
Associates
    Adjustments for
Additional
Interests  in
Consolidated
Subsidiaries
    Adjustments for
Intercompany
Eliminations  from
Unconsolidated
Subsidiaries
   

 

Pro Forma
  Consolidated

        

 

  Pro Forma
    Consolidated

 
                 (1)      (2)     (3)     (4)                 (5)  
     (Th Ch$)          (Th Ch$)      (Th Ch$)     (Th Ch$)     (Th Ch$)     (Th Ch$)          (Million US$)  

CURRENT LIABILITIES

                     
                     

Other current financial liabilities

     642,951,020           -             45,826,803        -            -            688,777,823           1,454   

Trade and other current payables

     977,054,887           -             54,201,775        -            -            1,031,266,662           2,177   

Accounts payable to related companies

     155,553,906           -             79,930,651        -            (63,051,975     172,432,582           364   

Other current provisions

     87,342,883           -             -            -            -            87,342,883           184   

Current tax liabilities

     162,109,953           -             12,775,368        -            -            174,885,321           369   

Other current non-financial liabilities

     87,405,538           -             3,405,163        -            -            90,812,801           192   
                     

TOTAL CURRENT LIABILITIES

         2,112,429,287           -             196,140,760        -            (63,051,975     2,245,518,072           4,740   

NON-CURRENT LIABILITIES

                     
                     

Other non-current financial liabilities

     2,847,453,200           -             32,136,430        -            -            2,879,589,630           6,078   

Other non-current payables

     12,176,248           -             -            -            -            12,176,248           26   

Other long-term provisions

     199,892,465           -             4,432,956        -            -            204,325,421           431   

Deferred tax liabilities

     547,894,417           -             9,297,058        -            -            557,191,475           1,176   

Non-current provisions for employee benefits

     246,937,212           -             -            -            -            246,937,212           521   

Other non-current non-financial liabilities

     70,382,831           -             5,077,399        -            -            75,450,230           158   
                     

TOTAL NON-CURRENT LIABILITIES

     3,924,736,373           -             50,943,843        -            -            3,975,680,216           8,390   
                     

TOTAL LIABILITIES

     6,037,165,660           -             247,084,603        -            (63,051,975     6,221,198,288           13,130   

EQUITY

                     

Issued capital

     2,824,882,835                    -            -            -            2,824,882,835           5,963   

   Increase in capital

     -               1,119,997,889         31,786,140        1,692,613,860          2,844,397,889           6,004   

Retained earnings

     2,343,296,922           -             -            -            -            2,343,296,922           4,946   

Share premium

     158,759,648           -             -            -            -            158,759,648           335   

Other reserves

     (1,530,810,682        -             17,075,025        (957,345,126     -            (2,471,081,783        (5,216

Equity Attributable to Shareholders of Enersis

     3,796,128,723           1,119,997,889         48,861,165        735,267,734        -            5,700,255,511           12,032   
                     

Non-controlling Interest

     2,912,492,410           -             (3,537,865     (735,267,734     -            2,173,686,811           4,588   
                     

TOTAL EQUITY

     6,708,621,133           1,119,997,889         45,323,300        -            -            7,873,942,322           16,620   
                     

TOTAL LIABILITIES AND EQUITY

     12,745,786,793           1,119,997,889         292,407,903        -            (63,051,975     14,095,140,610           29,750   

See notes to the unaudited pro forma condensed consolidated financial information.

 

3-3


UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME FOR THE YEAR ENDED DECEMBER 31, 2011

 

     Enersis Historical          

  Adjustments for  
Subscription for

Shares

    

Adjustments for
Consolidation of
Unconsolidated
 Subsidiaries and 

Associates

     Adjustments for
Additional interests
in  Consolidated
Subsidiaries
     Adjustments for
Intercompany
Eliminations  from
Unconsolidated
Subsidiaries
    

 

  Pro Forma
  Consolidated

        

 

Pro Forma
  Consolidated  

 
                  (1)      (2)      (3)      (4)                  (5)  
(In thousands of Chilean pesos]    (Th Ch$)           (Th Ch$)      (Th Ch$)      (Th Ch$]      (Th Ch$)      (Th Ch$)          (Million US$)  
                         

Sales

     6,254,252,089            -             223,231,472         -         (13,769,806)         6,463,713,755           13,643   

Other operating income

     280,628,255            -             3,087,073         -         (66,250)         283,649,078           599   

Total Revenues

     6,534,880,344            -             226,318,545         -         (13,836,056)         6,747,362,833           14,242   
                         

Raw materials and consumable used

     (3,538,434,729)            -             (150,189,789)         -         13,614,133         (3,675,010,385)           (7,757)   

Contribution Margin

     2,996,445,615            -             76,128,756         -         (221,923)         3,072,352,448           6,485   
                         

Other work performed by the entity and

capitalized

     50,173,112            -             -         -         -             50,173,112           106   

Employee benefits expenses

     (378,552,126)            -             (6,797,728)         -         -             (385,349,854)           (813)   

Depreciation and amortization expense

     (424,900,036)            -             (7,538,774)         -         -             (432,438,810)           (913)   

Reversal of impairment loss (Impairment loss)

recognized in the year’s profit or loss

     (136,157,459)            -             220,508         -         -             (135,936,951)           (287)   

Other expenses

     (540,698,397)            -             (12,262,078)         -         221,923         (552,738,552)           (1,167)   

Operating Income

     1,566,310,709            -             49,750,684         -         -             1,616,061,393           3,411   
                         

Other gains (losses)

     (4,814,294)            -             22,574         -         -             (4,791,720)           (10)   

Financial Income

     233,612,869            -             2,607,359         -         -             236,220,228           499   

Financial costs

     (465,411,363)            -             (5,774,587)         -         -             (471,185,950)           (995)   

Share of profit (loss) of associates accounted for

using the equity method

     8,465,904            -             (249,673)         -         -             8,216,231           17   

Share of profit (loss) of associates accounted for

using the equity

     -            -             113,218         -         -             113,218           -       

Foreign currency exchange differences

     20,305,690            -             (6,331,397)         -         -             13,974,293           29   

Profit (loss) from indexed assets and liabilities

     (25,092,203)            -             -         -         -             (25,092,203)           (53)   
                         

Net income before tax

     1,333,377,312            -             40,138,178         -         -             1,373,515,490           2,898   

Income tax

     (460,836,692)            -             (13,702,209)         -         -             (474,538,901)           (1,002)   

Net Income from continuing operations

     872,540,620            -             26,435,969         -         -             898,976,589           1,896   

Net income from discontinued operations

     -            -             -         -         -             -           -       

NET INCOME

     872,540,620            -             26,435,969         -         -             898,976,589           1,896   

 

Net Income attributable to

                         

Shareholders of Enersis

     375,471,254            -             18,817,057         141,276,053         -             535,564,364           1,130   

Non-controlling interests

     497,069,366            -             7,618,912         (141,276,053)         -             363,412,225           767   

NET INCOME

     872,540,620            -             26,435,969         -         -             898,976,589           1,897   
                         

Basic earnings per share (6)

                         
                         

Basic earnings per share

     11.50            -             102.41         14.44         -             10.91        

See notes to the unaudited pro forma condensed consolidated financial information.

 

3-4


UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2012

 

     Enersis Historical            Adjustments for  
Subscription  for
Shares
     Adjustments for
Consolidation of
Unconsolidated
  Subsidiaries and 
Associates
   

Adjustments for
Additional interests

in Consolidated
Subsidiaries

    Adjustments for
Intercompany
Eliminations  from
Unconsolidated
Subsidiaries
   

 

Pro Forma
  Consolidated

        

 

  Pro Forma
    Consolidated

 
                 (1)      (2)     (3)     (4)                 (5)  
(In thousands of Chilean pesos)    (Th Ch$)                 (Th Ch$)     (Th Ch$)     (Th Ch$)     (Th Ch$)          (Million US$)  
                     

Sales

     4,713,328,305           -             136,495,954        -            (7,639,867     4,842,184,392           10,221   

Other operating Income

     132,982,245           -             76,992        -            (219,286     182,839,951           386   

Total Revenues

     4,896,310,550           -             136,572,946        -            (7,859,153     5,025,024,343           10,607   
                     

Raw materials and consumables used

     (2,775,881,439        -             (105,564,285     -            7,337,525        (2,874,108,199        (6,066

Contribution Margin

     2,120,429,111           -             31,008,661        -            (521,628     2,150,916,144           4,541   
                     

Other work performed by the entry and capitalized

     36,027,420           -             484,551        -            -            36,511,971           77   

Employee benefits expenses

     (302,481,117        -             (5,853,763     -            -            (308,334,880        (651

Depreciation and amortization expense

     (331,391,644        -             (5,215,688     -            -            (336,607,332        (710

Reversal of impairment loss (Impairment loss)

recognized in the year’s profit or loss

     (22,722,131        -             32,396        -            -            (22,689,735        (48

Other expenses

     (372,851,904        -             (7,691,801     -            521,628        (380,022,077        (802

Operating Income

     1,127,009,735           -             12,764,356        -            -            1,139,774,091           2,407   
                     

Other gains (losses)

     4,199,142           -             47,693        -            -            4,246,835           9   

Financial income

     122,016,539           -             1,492,168        -            -            123,508,707           261   

Financial Costs

     (338,726,474        -             (5,560,005     -            -            (344,286,479        (727

Share of profit (loss) of associates accounted for

using the equity method

     7,754,143           -             (26,041     -            -            7,728,102           16   

Share of profit (loss) or associates accounted for

using the equity method

     -           -             76,642        -            -            76,642           -       

Foreign currency exchange differences

     (14,017,076        -             (7,362,124     -            -            (21,379,200        (45

Profit (loss) from indexed assets and liabilities

     (6,876,024        -             -            -            -            (6,876,024        (15
                     

Net income before tax

     901,359,985           -             1,432,689        -            -            902,792,674           1,906   

Income tax

     (266,950,568        -             (687,861     -            -            (267,538,429        (565

Net Income from continuing operations

     634,409,417           -             744,828        -            -            635,154,245           1,341   

Net income from discontinued operations

                -             -            -            -            -               -       

NET INCOME

     634,409,417           -             744,828        -            -            635,154,245           1,341   

Net income attributable to

                           

Shareholders of Enersis

     264,557,423           -             5,013,520        119,362,189        -            388,933,132           821   

Non-controlling interests

     359,851,994           -             (4,268,692     (119,362,189     -            246,221,113           520   

NET INCOME

     634,409,417           -             744,828        -            -            635,154,245           1,341   
                     

Basic earnings per share (6)

                     
                     

Basic earnings per share

     8.10           -             27.29        12.20        -            7.92        

See notes to the unaudited pro forma condensed consolidated financial information.

 

3-5


Notes to the Unaudited Pro Forma Condensed Consolidated Financial Statements

A.     Basis of Presentation

Contribution of Portfolio Companies’ Share Interests

In the preparation of the unaudited pro forma condensed consolidated balance sheet as of September 30, 2012, it was assumed that the total amount of the Capital Increase would be the amount of Ch$2,844,398 million as approved by shareholders at the ESM of the Company held on December 20, 2012. It is assumed that each of the shareholders contributes to the Capital Increase in proportion to its ownership interest in the Company, and that the share participation that Endesa Spain would contribute in the Capital Increase would be valued at approximately US$3.640 million, which at the exchange rate as of September 30, 2012 (Ch$473.77 per U.S. dollar) equals Ch$1,724,400 million.

For purposes of allocating the above-mentioned value of the In-Kind Contribution in connection with the accounting treatment for non-monetary contributions described below to each of the Portfolio Companies involved in Endesa Spain’s In-Kind Contribution, the average of the weights allocated by each of the three appraisers to each of the Portfolio Companies involved in the valuations was used.

Cash contribution

For the preparation of the unaudited pro forma condensed consolidated balance sheet as of September 30, 2012, it was assumed that the shareholders other than Endesa Spain had subscribed for the shares that would correspond to them in cash (approximately US$2,364 million, or Ch$1,119,998 million), based on the assumed value of the In-Kind Contribution described under “Contribution of Portfolio Companies’ Share Interests” above.

Price of the shares

The unaudited pro forma condensed consolidated financial statements were prepared using the per share subscription price approved by shareholders at the ESM held on December 20, 2012 of Ch$173.

Earnings per share

To determine the pro forma basic earnings per share information in the unaudited pro forma condensed consolidated statement of income for the year ended December 31, 2011 and the nine months ended September 30, 2012, the contribution of the Portfolio Companies’ shares has been considered as an increase in the number of shares issued. In accordance with SEC rules on pro forma information, the increase in the number of shares issued due to the cash contribution has not been taken into account in the earnings per share calculation shown on the unaudited pro forma condensed consolidated statements of income.

Accounting treatment for non-monetary contributions:

 

  a) Contributions of interests in companies currently controlled, directly or indirectly, by Enersis

These contributions were recorded in accordance with the provisions of the International Accounting Standard No. 27 (2008) “Consolidated Financial Statements”, which provides that an increase in the participation in companies which the Company already controls shall be deemed as an equity transaction. This means that the book value of assets and liabilities that are already recorded will not be modified, even if the reasonable value of the transaction differs from them. The acquired non-controlled ownership interests consider the proportion that they represent in the equity of such subsidiary according to the book value consolidated in the Company’s financial statements.

 

3-6


The difference between the book value and the economic value of the non-controlled ownership interests considered, is directly reflected in Other Reserves in Equity Attributable to Shareholders of Enersis.

 

  b) Contribution of participation in companies currently either controlled by or with a significant influence from Endesa Spain, which Enersis currently does not control or participate in.

For accounting purposes, these contributions are deemed to be a transaction between entities controlled by the same company, given that these contributions are made by Endesa Spain, which is the parent company of Enersis. Enersis applies the “pooling of interest” method to record this type of transaction, which requires it to maintain the book value of the assets and liabilities contributed to the consolidation and to reflect any difference in Other Reserves in Equity Attributable to Shareholders of Enersis.

The difference between the book value of the net assets that are incorporated to the consolidation arising from this contribution, and the value of the consideration transferred that corresponds to the shares that will be issued in exchange to the economic value considered, is directly reflected in Other Reserves in Equity Attributable to Shareholders of Enersis.

 

  B. Pro Forma Adjustments

 

  (1) Adjustments for Subscription for Shares: Reflects the amount of the Capital Increase of US$2,364 million, or Ch$1,119,998 million, that the shareholders can subscribe for in cash (at the exchange rate as of September 30, 2012).

 

  (2) Adjustments for Consolidation of Unconsolidated Subsidiaries and Associates: Reflects the contribution of US$67 million, or Ch$31,786 million, that would be made by Endesa Spain in the form of the ownership interests in companies which Enersis currently does not control or consolidate. The ownership interests after the contribution are the following: Empresa Eléctrica Cabo Blanco S.A.C. (80%), Generalima SAC S.A. (100%), Inversora Dock Sud S.A. (57.14%), Endesa Cemsa S.A. (55%) and Yacylec S.A. (22.22%).

 

  (3) Adjustments for Additional Interests in Consolidated Subsidiaries: Reflects the contribution of US$3,573 million, or Ch$1,692,614 million, that would be made by Endesa Spain in the form of the ownership interests in companies which Enersis currently controls and consolidates. The ownership interests after the contribution are the following: Endesa Brasil S.A. (28.48%), Ampla Energía e Serviços S.A. (7.7%), Ampla Investimentos e Serviços S.A. (7.7%), Emgesa S.A. ESP (21.6%), Codensa S.A. ESP (26.7%), Compañía Eléctrica San Isidro S.A. (4.4%), Inversiones Distrilima S.A.C. (34.83%) and Empresa Distribuidora Sur S.A. (6.2%).

 

  (4) Adjustments for Intercompany Eliminations from Unconsolidated Subsidiaries: Reflects the eliminations for intercompany transactions between the Portfolio Companies that are being consolidated into Enersis’ consolidated financial statements as a result of the In-Kind Contribution and the companies that were historically part of Enersis’ consolidated group.

 

3-7


Pro Forma Consolidated: For the conversion of amounts in the unaudited pro forma condensed consolidated financial statements to U.S. dollars, the closing exchange rate on September 30, 2012 of Ch$473.77 per U.S. dollar was used.

 

3-8

EX-99.4 5 d485187dex994.htm EX-99.4 EX-99.4

 

LOGO

 

 

 ENERSIS S.A. AND SUBSIDIARIES

Exhibit 99.4

 

CONSOLIDATED

FINANCIAL STATEMENTS

(UNAUDITED)

for the year ending

December 31, 2012

 

ENERSIS and SUBSIDIARIES

in Thousands of Chilean Pesos

 

 

 

 This document consists of 2 sections:

–    Consolidated Financial Statements

–    Notes to the Consolidated Financial Statements

 

 

 


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Financial Position, Classified

at December 31, 2012 and 2011

(In thousands of Chilean pesos)

   LOGO
  

 

 

 

ASSETS    Note       12-31-2012      12-31-2011  
      ThCh$      ThCh$  

    

  

  CURRENT ASSETS

        

    

  

Cash and cash equivalents

   5         857,380,018         1,219,921,268   

Other current financial assets

   6         194,500,798         939,220   

Other current non-financial assets

          105,919,767         72,466,312   

Trade and other current receivables

   7         869,204,566         977,602,388   

Accounts receivable from related companies

   8         33,028,911         35,282,592   

Inventories

   9         83,479,493         77,925,544   

Current tax assets

   10         211,004,880         141,827,684   
Total current assets other than assets classified as held for sale and discontinued operations      2,354,518,433         2,525,965,008   
                      

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

   11         -         -   
Non-current assets classified as held for sale and discontinued operations      -         -   
                      

TOTAL CURRENT ASSETS

        2,354,518,433         2,525,965,008   

    

                    

  NON-CURRENT ASSETS

        

    

        

Other non-current financial assets

   6         439,115,917         37,355,061   

Other non-current non-financial assets

          87,822,131         109,501,108   

Non-current receivables

   7         202,977,693         443,328,450   

Investments accounted for using the equity method

   12         12,176,684         13,193,262   

Intangible assets other than goodwill

   13         1,203,135,574         1,467,398,214   

Goodwill

   14         1,399,876,589         1,476,404,126   

Property, plant, and equipment, net

   15         7,243,620,209         7,242,731,006   

Investment property

   16         46,922,970         38,055,889   

Deferred tax assets

   17         327,667,440         379,938,628   

    

          

TOTAL NON-CURRENT ASSETS

          10,963,315,207         11,207,905,744   

    

                      

TOTAL ASSETS

          13,317,833,640         13,733,870,752   

 

 

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

   Page 2


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income, by Type

for the years ending December 31, 2012, and 2011

(In thousands of Chilean pesos)

  

LOGO

 

 

 

LIABILITIES AND EQUITY   Note      12-31-2012
ThCh$
     12-31-2011
ThCh$
 

CURRENT LIABILITIES

       
       

Other current financial liabilities

  18      670,182,208         672,082,338   

Trade and other current payables

  21      1,213,259,735         1,235,064,459   

Accounts payable to related companies

  8      146,827,411         157,177,638   

Other current provisions

  22      91,130,695         99,702,654   

Current tax liabilities

  10      173,136,710         235,853,242   

Other current non-financial liabilities

         86,575,476         60,653,304   
               
Total current liabilities other than those associated with current assets classified as held for sale and discontinued operations      2,381,112,235         2,460,533,635   
       

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

  11      -         -   
       

TOTAL CURRENT LIABILITIES

       2,381,112,235         2,460,533,635   
       

NON-CURRENT LIABILITIES

       
       

Other non-current financial liabilities

  18      2,928,119,869         3,271,355,293   

Other non-current payables

  21      14,257,438         14,304,607   

Non-current accounts payable to related companies

  8      -         -   

Other long-term provisions

  22      177,078,989         202,573,641   

Deferred tax liabilities

  17      519,026,046         508,438,255   

Non-current provisions for employee benefits

  23      265,067,889         277,526,013   

Other non-current non-financial liabilities

         69,402,596         102,985,451   
       

TOTAL NON-CURRENT LIABILITIES

       3,972,952,827         4,377,183,260   
       

TOTAL LIABILITIES

         6,354,065,062         6,837,716,895   

EQUITY

       

Issued capital

  24.1      2,824,882,835         2,824,882,835   

Retained earnings

         2,421,278,841         2,232,968,880   

Share premium

  24.1      158,759,648         158,759,648   

Other reserves

  24.5      (1,511,122,753)         (1,320,882,757)   

Equity attributable to shareholders of Enersis

         3,893,798,571         3,895,728,606   
       

Non-controlling interests

  24.6      3,069,970,007         3,000,425,251   

    

       

TOTAL EQUITY

         6,963,768,578         6,896,153,857   

    

       

TOTAL LIABILITIES AND EQUITY

         13,317,833,640         13,733,870,752   

 

 

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

   Page 3


ENERSIS S.A. AND SUBSIDIARIES    LOGO

Consolidated Statements of Comprehensive Income, by Type

for the years ending December 31, 2012, 2011 and 2010

  
(In thousands of Chilean pesos)   

 

 

          January - December  
STATEMENT OF COMPREHENSIVE INCOME    Note     

2012

ThCh$

    

2011

ThCh$

    

2010

ThCh$

 

Sales

   25        6,260,309,229          6,254,252,089          6,179,229,824    

Other operating income

   25        317,358,085          280,628,255          384,351,289    

Revenues

        6,577,667,314          6,534,880,344          6,563,581,113    
           

Raw materials and consumables used

   26        (3,717,125,487)         (3,538,434,729)         (3,521,646,254)   

Contribution Margin

        2,860,541,827          2,996,445,615          3,041,934,859    
           

Other work performed by the entity and capitalized

          48,853,687          50,173,112          44,869,365    

Employee benefits expenses

   27        (416,345,140)         (378,552,126)         (374,678,013)   

Depreciation and amortization expense

   28        (442,854,723)         (424,900,036)         (449,017,275)   

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

   28        (43,105,193)         (136,157,459)         (108,373,429)   

Other expenses

   29        (510,125,910)         (540,698,397)         (450,434,769)   

Operating Income

        1,496,964,548          1,566,310,709          1,704,300,738    
           

Other gains (losses)

   30        14,831,474          (4,814,294)         11,983,434    

Financial income

   31        264,709,235          233,612,869          171,236,948    

Financial costs

   31        (453,447,437)         (465,411,363)         (438,358,251)   

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

   12        9,845,902          8,465,904          1,015,739    

Foreign currency exchange differences

   31        (14,768,878)         20,305,690          11,572,474    

Profit (loss) from indexed assets and liabilities

   31        (12,681,628)         (25,092,203)         (15,055,706)   
           

Net income before tax

          1,305,453,216          1,333,377,312          1,446,695,376    

Income tax

   32        (411,891,234)         (460,836,692)         (346,006,968)   

Net income from continuing operations

        893,561,982          872,540,620          1,100,688,408    

Net income from discontinued operations

          -                 -                 -           

NET INCOME

        893,561,982          872,540,620         1,100,688,408    

Net income attributable to:

           

Shareholders of Enersis

          377,350,521          375,471,254          486,226,814    

Non-controlling interests

          516,211,461          497,069,366          614,461,594    

   NET INCOME

        893,561,982          872,540,620          1,100,688,408    
           

Basic earnings per share

           
           

Basic earnings per share from continuing operations

   Ch$ /  
Share  
     11.56          11.50          14.89    

Basic earnings per share

   Ch$ /  
share  
     11.56          11.50          14.89    
           

Diluted earnings per share

           

Diluted earnings per share from continuing operations

   Ch$ /  
share  
     11.56          11.50          14.89    

Diluted earnings per share

   Ch$ /  
share  
     11.56          11.50          14.89    

 

 

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

   Page 4


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income, by Type

for the years ending December 31, 2012, 2011 and 2010

(In thousands of Chilean pesos)

   LOGO

 

 

 

          January–December  
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME      Note       

2012

ThCh$

   

2011

ThCh$

   

2010

ThCh$

 
         
Net Income           893,561,982        872,540,620        1,100,688,408   

  Components of other comprehensive income, before taxes

 

         

Exchange differences on translation

                             

Foreign currency translation gains (losses), before taxes

          (363,936,877     211,929,739        (138,554,045

Total exchange differences on translation 

          (363,936,877     211,929,739        (138,554,045
         

Available-for-sale financial assets

         

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

          515        (55,959     (179

Total available-for-sale financial assets 

          515        (55,959     (179
         

Cash flow hedge

                             

Gains (losses) from cash flow hedge, before taxes

          73,142,760        (79,722,581     50,576,145   

Reclassification adjustments on cash flow hedge, before taxes

          (6,300,885     (8,309,911     (19,664,842

Total cash flow hedge 

          66,841,875        (88,032,492     30,911,303   
         
         

Actuarial gains (losses) on defined benefit plans

          (15,001,248     (62,246,623     (48,495,375
         

Total other components of other comprehensive income, before taxes

          312,095,735        61,594,665        (156,138,296

  Income tax related to components of other comprehensive

  income

         

Income tax related to available-for-sale financial assets

          (569     9,513        31   

Income tax related to cash flow hedge

          (25,726,629     14,110,400        (5,301,050

Income tax related to defined benefit plans

          4,662,040        23,078,884        16,515,279   

Total income tax

          (21,065,158     37,198,797        11,214,260   
         

Total Other Comprehensive Income

                (333,160,893     98,793,462              (144,924,036

   TOTAL COMPREHENSIVE INCOME

          560,401,089              971,334,082        955,764,372   

  Comprehensive income attributable to

         

Shareholders of Enersis

          187,169,558        368,568,685        396,687,094   

Non-controlling interests

          373,231,531        602,765,397        559,077,278   

   TOTAL COMPREHENSIVE INCOME

        560,401,089        971,334,082        955,764,372   

 

 

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

   Page 5


ENERSIS S.A. AND SUBSIDIARIES

Statements of Changes in Equity

for the years ending December 31, 2012, 2011, and 2010

(In thousands of Chilean pesos)

   LOGO

 

 

 

Statement of Changes in Net
Equity
  Issued Capital     Share
Premium
    Changes in Other Reserves     Retained
Earnings
    Equity
Attributable to
Shareholders of
Enersis
    Non-controlling
Interests
    Total Equity  
      Reserve for
Exchange
Differences in
Translation
    Reserve for
Cash Flow
Hedge
    Reserve for
Gains and
Losses for
Defined
Benefit Plans
    Reserve for
Gains and
Losses on
Remeasuring
Available-for-
sale Financial
Assets
    Other
Miscellaneous
Reserves
      Other Reserves          
Equity at beginning of year 1/1/2012     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 equity                                                                                                

Comprehensive income

                                                                                               

Net income

                                                                    377,350,521        377,350,521        516,211,461        893,561,982   

Other comprehensive income

                    (217,342,727)        27,904,293        (742,368)        (189)        28        (190,180,963)                (190,180,963)        (142,979,930)        (333,160,893)   

Comprehensive income

                                                                            187,169,558        373,231,531        560,401,089   

Dividends

                                                                    (188,298,192)        (188,298,192)                (188,298,192)   

Increase (decrease) through transfers and other changes

                    -                  742,368                (801,401)        (59,033)        (742,368)        (801,401)        (303,686,775)        (304,488,176)   

Total changes in equity

    -          -          (217,342,727)        27,904,293        -        (189)        (801,373)        (190,239,996)        188,309,961        (1,930,035)        69,544,756        67,614,721   
Equity at end of year 12/31/2012     2,824,882,835         158,759,648        (40,720,059)        27,594,028        -        13,647        (1,498,010,369)        (1,511,122,753)        2,421,278,841        3,893,798,571        3,069,970,007        6,963,768,578   
Equity at beginning of year 1/1/2011     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   
Equity at beginning of year 1/1/2010     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   

 

 

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

   Page 6


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Direct Cash Flow

for the years ending December 31, 2012, 2011, and 2010

(In thousands of Chilean pesos)

   LOGO
  
  

 

 

          January - December  
Statement of Direct Cash Flow    Note    2012      2011      2010  
      ThCh$      ThCh$      ThCh$  

Cash flows from (used in) operating activities

           

Types of collections from operating activities

           

Collections from the sale of goods and services

        7,496,002,995         7,725,639,255         7,343,782,195   

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

        92,758,277         86,290,041         87,055,879   

Other collections from operating activities

        391,974,798         256,467,291         223,147,303   

Types of payments

           

Payments to suppliers for goods and services

        (3,934,574,455)         (3,942,239,405)         (3,687,515,697)   

Payments to and on behalf of employees

        (409,539,542)         (358,459,354)         (292,233,107)   

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

        (9,397,983)         (5,742,211)         (2,533,860)   

Other payments for operating activities

        (1,352,330,115)         (1,545,840,676)         (1,142,818,147)   

Income tax reimbursed (paid)

        (457,738,318)         (361,092,038)         (349,296,688)   

Other inflows (outflows) of cash

        (256,517,095)         (156,576,437)         (236,172,731)   

Net cash flows from (used in ) operating activities

        1,560,638,562         1,698,446,466         1,943,415,147   

Cash flows from (used in) investment activities

           

Cash flows from losing control of subsidiaries or other business

        -         12,662,234         -   

Loans to related companies

        -         (25,500)         -   

Proceeds from the sale of property, plant and equipment

        918,437         6,048,912         8,889,879   

Purchase of property, plant and equipment

        (527,630,629)         (495,958,729)         (473,727,882)   

Proceeds from the sales of intangible assets

        -         8,965,592         1,424,691   

Purchases of intangible assets

        (187,490,636)         (187,864,119)         (227,418,842)   

Proceeds from other long-term assets

        305,552         41,114         -   

Purchases of other long-term assets

        (2,859,668)         (2,183,333)         (193,947)   

Dividends received

        7,539,711         4,025,233         3,278,931   

Interest received

        56,687,582         19,611,804         6,807,678   

Other inflows (outflows) of cash

        (195,751,318)         10,707,112         (94,841,624)   

Net cash flows from (used in) investment activities

        (848,280,969)         (623,969,680)         (775,781,116)   

 

 

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

   Page 7


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Statements of Direct Cash Flow

for the years ending December 31, 2012, 2011, and 2010

(In thousands of Chilean pesos)

   LOGO

 

 

          January - December  
Statement of Direct Cash Flow    Note   

2012

ThCh$

    

2011

ThCh$

    

2010

ThCh$

 

Cash flows from (used in) financing activities

           

Total proceeds from loans

        508,817,790         646,273,100         263,124,754   

Proceeds from long-term loans

        400,797,521         525,077,859         218,392,462   

Proceeds from short-term loans

        108,020,269         121,195,241         44,732,292   

Loans from related companies

        -         9,128,650         821,636   

Repayments from borrowings

        (651,209,149)         (629,404,409)         (740,286,720)   

Payments of finance lease liabilities

        (25,491,730)         (11,478,851)         (24,129,963)   

Dividends paid

        (547,081,888)         (648,107,205)         (556,087,040)   

Interest paid

        (254,327,622)         (248,096,873)         (244,595,847)   

Other inflows (outflows) of cash

        (42,791,188)         (9,743,963)         18,132,411   

Net cash flows from (used in) financing activities

        (1,012,083,787)         (891,429,551)         (1,283,020,769)   

Net increase (decrease) in cash and cash equivalents before

effect of exchange rate changes

     (299,726,194)         183,047,235         (115,386,738)   

Effect of exchange rate changes on cash and cash

equivalents

        

Effect of exchange rate changes on cash and cash

equivalents

        (62,815,056)         75,518,996         (58,159,046)   

Net increase (decrease) in cash and cash equivalents

        (362,541,250)         258,566,231         (173,545,784)   

Cash and cash equivalents at beginning of year

   5      1,219,921,268         961,355,037         1,134,900,821   

Cash and cash equivalents at end of year

   5      857,380,018         1,219,921,268         961,355,037   

 

 

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

   Page 8


LOGO

 

 

ENERSIS S.A. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

Contents    Page  

1.

 

THE GROUP’S ACTIVITIES AND FINANCIAL STATEMENTS

     12   

2.

 

BASIS OF PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

     13   
 

2.1.

   Accounting principles      13   
 

2.2.

   New accounting pronouncements      13   
 

2.3.

   Responsibility for the information and estimates made      16   
 

2.4.

   Subsidiaries and joint ventures      17   
    

2.4.1. Changes in the scope of consolidation

     17   
    

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

     17   
    

2.4.3. Non-consolidated companies with an ownership interest of over 50%

     18   
 

2.5.

   Associated companies      18   
 

2.6.

   Basis of consolidation and business combinations      18   

3.

 

ACCOUNTING PRINCIPLES APPLIED

     19   
 

a)

   Property, plant, and equipment      19   
 

b)

   Investment property      22   
 

c)

   Goodwill      22   
 

d)

   Intangible assets other than goodwill      22   
 

e)

   Assets Impairment      24   
 

f)

   Leases      25   
 

g)

   Financial instruments      26   
 

h)

   Investments accounted for using the equity method      29   
 

i)

   Inventories      29   
 

j)

   Non-current assets held for sale and discontinued operations      29   
 

k)

   Treasury shares      30   
 

l)

   Provisions      30   
 

m)

   Conversion of balances in foreign currency      31   
 

n)

   Current / non-current classification      31   
 

o)

   Income tax      31   
 

p)

   Revenue and expense recognition      32   
 

q)

   Earnings per share      32   
 

r)

   Dividends      32   
 

s)

   Systems of share-based remunerations      33   
 

t)

   Cash flow statement      33   

4.

 

SECTOR REGULATION AND ELECTRICITY SYSTEM OPERATIONS

     34   
 

4.1.

   Generation      34   
 

4.2.

   Distribution      37   

5.

 

CASH AND CASH EQUIVALENTS

     40   

6.

 

OTHER FINANCIAL ASSETS

     41   

7.

 

TRADE AND OTHER RECEIVABLES

     42   

8.

 

BALANCES AND TRANSACTIONS WITH RELATED PARTIES

     44   
 

8.1

   Balances and transactions with related companies      44   
 

8.2

   Board of Directors and key management personnel      47   
 

8.3

   Compensation for key management personnel      49   
 

8.4

   Compensation plans linked to share price      50   

 

 

Page 9 


LOGO

 

 

9.

 

INVENTORIES

     52   

10.

 

TAX RECEIVABLES AND PAYABLES

     52   

11.

 

NON-CURRENT ASSETS AND DISPOSAL GROUPS HELD FOR SALE

     53   

12.

 

INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD AND JOINT VENTURES

     54   
  12.1.    Investments accounted for using the equity method      54   
  12.2.    Joint ventures      55   

13.

 

INTANGIBLE ASSETS OTHER THAN GOODWILL

     56   

14.

 

GOODWILL

     58   

15.

 

PROPERTY, PLANT AND EQUIPMENT

     60   

16.

 

INVESTMENT PROPERTY

     65   

17.

 

DEFERRED TAX

     66   

18.

 

OTHER FINANCIAL LIABILITIES

     68   
 

18.1.

  

Interest-bearing borrowings

     68   
 

18.2.

   Unsecured Liabilities      72   
 

18.3.

   Secured Liabilities      72   
 

18.4.

   Hedged debt      77   
 

18.5.

   Other information      77   

19.

 

RISK MANAGEMENT POLICY

     78   
 

19.1.

   Interest rate risk      78   
 

19.2.

   Exchange rate risk      79   
 

19.3.

   Commodities risk      79   
 

19.4.

   Liquidity risk      80   
 

19.5.

   Credit risk      80   
 

19.6.

   Risk measurement      80   

20.

 

FINANCIAL INSTRUMENTS

     82   
 

20.1.

   Financial instruments, classified by type and category      82   
 

20.2.

   Derivative instruments      83   
 

20.3.

   Fair Value Hierarchies      86   

21.

 

TRADE AND OTHER PAYABLES

     87   

22.

 

PROVISIONS

     88   

23.

 

EMPLOYMENT BENEFIT OBLIGATIONS

     89   
 

23.1.

   General information      89   
 

23.2.

   Details, changes, and presentation in financial statements      90   
 

23.3.

   Other disclosures      92   

24.

 

EQUITY

     94   
 

24.1.

   Equity attributable to shareholders of Enersis      94   
 

24.2.

   Foreign currency translation      95   
 

24.3.

   Capital management      96   
 

24.4.

   Restrictions on subsidiaries’ transferring funds to the parent      96   
 

24.5.

   Other reserves      96   
 

24.6.

   Non-controlling interests      97   
 

24.7.

   Capital increase      97   

 

 

Page 10 


LOGO

 

 

25.   REVENUES      98   
26.   RAW MATERIALS AND CONSUMABLES USED      99   
27.   EMPLOYEE BENEFITS EXPENSES      99   
28.   DEPRECIATION, AMORTIZATION, AND IMPAIRMENT LOSSES      100   
29.   OTHER EXPENSES      100   
30.   OTHER GAINS (LOSSES)      101   
31.   FINANCIAL RESULTS      101   
32.   INCOME TAX      102   
33.   SEGMENT INFORMATION      103   
  33.1.    Segmentation criteria      103   
  33.2.    Generation, distribution, and others      104   
  33.3.    Countries      107   
  33.4.    Generation and distribution by country      110   
34.   THIRD PARTY GUARANTEES, OTHER CONTINGENT ASSETS AND LIABILITIES, AND OTHERS COMMITMENTS      116   
  34.1.    Direct guarantees      116   
  34.2.    Indirect guarantees      116   
  34.3.    Lawsuits and arbitrations proceedings      117   
  34.4.    Financial covenants      128   
  34.5.    Other information      132   
35.   PERSONNEL FIGURES      133   
36.   SANCTIONS      133   
37.   SUBSEQUENT EVENTS      136   
38.   ENVIRONMENT      137   
39.   SUMMARIZED FINANCIAL INFORMATION ON PRINCIPAL SUBSIDIARIES AND JOINT VENTURES      138   

APPENDIX 1         ENERSIS GROUP COMPANIES

     140   

APPENDIX 2         CHANGES IN SCOPE OF CONSOLIDATION

     144   

APPENDIX 3         ASSOCIATED COMPANIES

     144   

APPENDIX 4          ADDITIONAL INFORMATION ON FINANCIAL DEBT

     145   

APPENDIX 5          DETAILS OF ASSETS AND LIABILITIES IN FOREIGN CURRENCY

     153   

APPENDIX 6         ADDITIONAL INFORMATION OFICIO CIRCULAR (OFFICIAL BULLETIN) NO. 715 OF FEBRUARY 3, 2012

     155   

APPENDIX 6.1         COMPLEMENTARY INFORMATION ON TRADE RECEIVABLES

     158   

 

 

Page 11 


ENERSIS S.A. AND SUBSIDIARIES

Consolidated Financial Statements

for the years ending December 31, 2012 and 2011

(In thousands of Chilean pesos)

   LOGO
  
  

 

 

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).

The Company was initially created in 1981 under the corporate name of Compañía Chilena Metropolitana de Distribución Eléctrica S.A. Later on, the Company changed its by-laws and its name to Enersis S.A. effective August 1, 1988. For tax purposes, the Company operates under Chilean tax identification number 94,271,000-3.

As of December 31, 2012, the Group had 11,087 employees. During 2012, the Group averaged a total of 11,028 employees. See Note 35 for additional information regarding employee distribution by category and geographic location.

The Company’s corporate purpose consists of exploring for, developing, operating, generating, distributing, transmitting, transforming, and/or selling energy in any of its forms, whether in Chile or abroad, 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 sell 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 information technology services, and

 

  (iv)

Internet-based intermediation business.

The Company’s 2011 consolidated financial statements were approved by the Board of Directors at a meeting held on January 31, 2012. The consolidated financial statements were then submitted to the consideration of a General Shareholders Meeting held on April 26, 2012, which gave its final approval on the consolidated financial statements.

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.

 

 

Page 12


LOGO

 

 

2.

BASIS OF PRESENTATION OF THE CONSOLIDATED FINANCIAL STATEMENTS

2.1   Accounting principles

The December 31, 2012 consolidated financial statements of Enersis and its subsidiaries have been prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standars Boards (hereinafter “IASB”), and approved by its Board of Directors at its meeting held on January 30, 2013.

These consolidated financial statements present fairly the financial position of Enersis and its subsidiaries as of December 31, 2012 and 2011, as well as the results of operations, the changes in equity, and the cash flows for the years ending December 31, 2012, 2011 and 2010.

These consolidated financial statements voluntarily present the 2010 fiscal year figures for the consolidated statements of comprehensive income, the consolidated statement of cash flow, the consolidated statement of changes in net equity, and the 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).

These 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 interpretations of the IFRS Interpretation Committee (hereinafter IFRIC).

2.2 New accounting pronouncements

 

  a)

Accounting pronouncements effective from January 1, 2012:

 

Standards, Interpretations, and Amendments

 

      

Mandatory
application for:

 

Amendment to IFRS 7: Financial Instruments: Disclosures

 

    

Modifies the disclosure requirements when financial assets are transferred to promote transparency and to facilitate an analysis of the risks may affect the entity’s financial situation.

     Annual periods
beginning on or after
July 1, 2011

 

Amendment to IAS 12: Income taxes

    

Provides an exception to the general principles of IAS 12 for investment properties measured using the fair value model contained in IAS 40, “Investment Properties.”

     Annual periods
beginning on or after
January 1, 2012

 

The application of these accounting pronouncements has not had any significant effects for the Group. The other accounting criteria applied in 2012 have not changed with respect to those used in 2011.

 

 

Page 13 


LOGO

 

 

  b)

Accounting principles effective from January 1, 2013:

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 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 agreements

 

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 venture) by evaluating their rights and obligations. The standard eliminates the possibility of proportional consolidation for joint ventures).

     Annual periods
beginning on or after
January 1, 2013

IFRS 12: Disclosures of interest held 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 interest affect the entity’s financial situation, financial performance, and cash flows.

     Annual periods
beginning on or after
January 1, 2013

IFRS 13: Measurement of fair value

 

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 associated companies and joint business

 

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 liabilities.

     Annual periods
beginning on or after
January 1, 2013

 

 

Page 14 


LOGO

 

 

Standards, Interpretations, and Amendments        Mandatory
Application for:

Amendment to IAS19: 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.

Improvements to the IFRS

 

A series of improvements that are necessary but not urgent and that modify the following standards: IFRS 1, IAS 1, IAS 16, IAS 32, and IAS 34.

     Annual periods
beginning on or after
January 1, 2013

Transition Guide (Amendments to IFRS 10, 11, and 12)

 

These amendments clarify the transition guide for IFRS 10. They also simplify the transition of IFRS 10, IFRS 11, and IFRS 12, limiting the requirements to provide adjusted comparative information to the preceding comparative period only. In addition, for disclosures related to entities with non-consolidated structures, the amendments remove the requirement to present comparative information for periods prior to the first application of IFRS 12.

     Annual periods
beginning on or after
January 1, 2013

Amendments to IFRS 10 & 12 and IAS 27: Investment entities

 

Under IFRS 10 requirements, reporting entities are required to consolidate all of the companies over which they have control. The amendment establishes an exception to these requirements that allows Investment Entities to to measure this investments at fair value through profit or loss in accordance with IFRS 9 “Financial Instruments.”

     Annual periods
beginning on or after
January 1, 2014

As a result of the application of IFRS 11, Joint Agreements, as of January 1, 2013, joint ventures companies, which were consolidated on a proportional basis until the close of these financial statements (see Notes 2.4 and 2.6), will be accounted for using the equity method, as required under the new standard for joint agreements that qualify as Joint Venture.

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

 

 

Page 15 


LOGO

 

 

The following table presents the main accounts in Enersis’ consolidated financial statements in order to reflect the effects of retroactively applying IFRS 11, Joint Agreements:

 

Consolidated Statement of Financial Position   

12-31-2012
Actual

ThCh$

    

12-31-2011

With IFRS 11
ThCh$

 

Current assets

     2,354,518,433         2,290,188,930   

Non-current assets

     10,963,315,207         10,947,105,000   

Total assets

     13,317,833,640         13,237,293,930   

Current liabilities

     2,381,112,235         2,346,730,725   

Non-current liabilities

     3,972,952,827         3,932,356,159   

Equity attributable to shareholders of Enersis

     3,893,798,571         3,893,798,572   

Non-controlling interests

     3,069,970,007         3,064,408,474   

Total liabilities and

equity

     13,317,833,640         13,237,293,930   

Consolidated Income Statement

     

Total revenues

     6,577,667,314         6,495,953,449   

Raw materials and fuel consumption

     (3,717,125,487)         (3,695,022,919)   

CONTRIBUTION MARGIN

     2,860,541,827         2,800,930,530   

Gross Operating Result

     1,982,924,464         1,947,859,229   

Depreciation, amortization, and impairment losses

     (485,959,916)         (477,096,461)   

Operating income

     1,496,694,548         1,470,762,768   

Net income before tax

     1,305,453,216         1,299,688,888   

Net income attributable to shareholders of Enersis

     377,350,521         377,350,521   

Net income attributable to non-controlling interests

     516,211,461         515,662,446   

Net Income

     893,561,982         893,012,967   

 

  2.3

Responsibility for the information and 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 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 raises, etc. (see Notes 3.l.1 and 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.

 

 

Page 16 


LOGO

 

 

  -

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 periods. This change would be made prospectively, recognizing the effects of such an estimation change in the corresponding future consolidated financial statements.

2.4     Subsidiaries and joint ventures

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.

Joint ventures 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 1 of these consolidated financial statements, entitled Enersis Group Companies, describes Enersis’ relationship with each of its subsidiaries and joint ventures.

2.4.1     Changes in the scope of consolidation

During 2012 there were no significant changes in the Enersis Group’s scope of consolidation.

The process of selling the companies Compañía Americana de Multiservicios (CAM) and Synapsis Servicios y Soluciones Informáticas 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.

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 Compañía Distribuidora y Comercializadora de Energía S.A. (Codensa) and in Empresa Generadora de Energía Eléctrica S.A. (Emgesa), 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.

 

 

Page 17 


LOGO

 

 

 

2.4.3    Non-consolidated companies 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 joint venture 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 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.

Joint ventures 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 joint ventures 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.

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

 

  1.

At the date of acquisition, the assets, liabilities, and contingent liabilities of the subsidiary or joint venture 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 “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).

 

 

Page 18 


LOGO

 

 

 

Translation adjustments that existed at Enersis’ transition date to IFRS, on January 1, 2004, were 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.

 

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 7.22% and 10.16%. The amount capitalized for this concept amounted to ThCh$26,477,369, ThCh$35,945,738 and ThCh$15,137,380 for the years ended December 31, 2012, 2011, and 2010, respectively.

 

  -

Employee expenses directly related to construction in progress. The amounts capitalized under this concept for the periods ended December 31, 2012, 2011, and 2010 were ThCh$33,112,076, ThCh$32,042,815, and ThCh$26,741,111, respectively.

 

  -

Future disbursements that the Group will have to make to close their facilities are incorporated into the value of the asset at present value, recording in the accounting the corresponding provision. The Group reviews its 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.

 

 

Page 19 


LOGO

 

 

 

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.

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

 

 

Page 20 


LOGO

 

 

 

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    75 years
Hidroeléctrica El Chocón S.A. (Generation)   Argentina   30 years    11 years
Transportadora de Energía S.A. (Transmission)   Argentina   85 years    75 years
Compañía de Transmisión del Mercosur S.A. (Transmission)   Argentina   87 years    75 years
Central Eléctrica Cachoeira Dourada S.A. (Generation)   Brazil   30 years    15 years
Central Generadora Termoeléctrica Fortaleza S.A. (Generation)   Brazil   30 years    19 years
Companhia de Interconexao Energética S.A. (CIEN - Line 1)   Brazil   20 years    8 years
Companhia de Interconexao Energética S.A. CIEN - Line 2)   Brazil   20 years    10 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).

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 required investment, improvement, or replacement made by the Group is calculated as an impairment to Property, Plant, and Equipment as a future contractual cash outflow that is 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.

 

 

Page 21 


LOGO

 

 

 

  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 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).

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, 2012, 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.

 

 

Page 22 


LOGO

 

 

 

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 ended December 31, 2012, 2011, and 2010.

Additionally, during the years ended December 31, 2012, 2011, and 2010, employee expenses directly attributable to construction in progress, amounting to ThCh$15,741,611, ThCh$18,130,297, and ThCh$18,128,254, respectively, were capitalized.

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 Energía e Serviços S.A. (*)

(Distribution)

   Brazil    30 years    14 years

Companhia Energética do Ceará S.A. (*)

(Distribution)

   Brazil    30 years    16 years

Concesionaria Túnel El Melón S.A.

(Highway Infrastructure)

   Chile    23 years    4 years

(*) Considering that part of the rights acquired by our subsidiaries are unconditional, an asset for available-for-sale financial investments has been recognized (see Notes 3.g.1 and 6).

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 ThCh$2,298,344, ThCh$2,104,631, and ThCh$2,460,261 as of December 31, 2012, 2011, and 2010, respectively.

 

 

Page 23 


LOGO

 

 

 

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 year, and principally at year-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.

In general, these projections cover the next ten years, estimating cash flows for subsequent years by applying reasonable growth rates which, in no case, are increasing nor exceed the average long-term growth rates for the particular sector and country. At the end of 2012 and 2011, projections were extrapolated from the following rates:

 

Country    Currency   

Growth Rates

(g)

     

 

2012

 

  

 

2011

 

Chile

   Chilean peso    2.3% - 5.2%    4.2% - 5.3%

Argentina

   Argentine peso    8.6% - 9.5%    7.0% - 7.9%

Brazil

   Brazilian real    5.1% - 6.1%    5.0% - 6.0%

Peru

   Peruvian sol    3.7% - 4.9%    3.2% - 4.3%

Colombia

   Colombian peso    4.3% - 5.3%    4.4% - 5.2%

These flows are discounted to calculate their current value at a before-tax rate that covers the cost of capital for the business activity and the geographic area in which it is being carried out. The current cost of money and the risk premiums generally used among analysts for the business activity and the geographic zone are taken into account to calculate this value.

 

 

Page 24 


LOGO

 

 

 

The following are the before-tax discount rates applied in 2012 and 2011, expressed in nominal terms:

 

Country

  

Currency

  2012   2011
    

 

Minimum

 

 

 

Maximum

 

 

 

Minimum

 

 

 

Maximum

 

Chile

   Chilean peso   8.0%   14.6%   8.0%   10.1%

Argentina

   Argentine peso   26.0%   29.0%   23.0%   26.0%

Brazil

   Brazilian real   9.5%   18.0%   9.5%   11.6%

Peru

   Peruvian sol   7.6%   12.5%   7.3%   9.3%

Colombia

   Colombian peso   8.4%   14.5%   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.

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

 

 

In the case of commercial assets, in both our generation and transmission segment and the electricity distribution segment, 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.

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.

 

 

Page 25 


LOGO

 

 

 

  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 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 (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 investments with a maturity of three months or less when acquired, readily convertible to cash and which are subject to insignificant risk of changes in value.

 

 

Page 26 


LOGO

 

 

 

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 in 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.

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.

 

 

Page 27 


LOGO

 

 

 

  -

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 when taken together they are not being accounted for at fair value. If they are not closely related, they are recorded separately and changes in value are accounted for directly in the comprehensive income statement.

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 assets or liabilities, 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, if it has neither transferred nor retained substantially all the risks and rewards, when it does not retain control over the asset.

 

 

Page 28 


LOGO

 

 

 

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 disposal 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 separate major lines of business that have been sold, or disposed of in another way, or those that may be classified as held for sale, including other assets that are part of the same coordinated sales or disposal plan. In the same way, entities that have been acquired solely in order to be resold are also considered “Discontinued operations.”

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.”

 

 

Page 29 


LOGO

 

 

 

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 under the heading Total Equity – Retained earnings. As of December 31, 2012, there are no treasury shares, and no transactions with treasury shares were made during the 2012 and 2011 fiscal periods.

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.”

 

 

Page 30 


LOGO

 

 

 

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 have been 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 or settled.

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.

 

 

Page 31 


LOGO

 

 

 

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.

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 of 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.

These criteria for recognizing revenues and expenses are applied throughout the Enersis Group’s lines of business.

q)   Earnings per share

Basic earnings per share are calculated by dividing net income attributable to shareholders of Enersis (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 Company held by the Group, if any.

During the 2012, 2011, and 2010 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 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.

 

 

Page 32 


LOGO

 

 

 

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.

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 Enel liability 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 statements

As of the issuance of these financial statements, Enersis voluntarily modified the presentation of its cash flows from operating activities, changing from the indirect to the direct method. This change has been applied retroactively to the presentation of the consolidated cash flow statement for the 2011 and 2010 fiscal years.

The cash flow statement reflects the changes in cash that took place during the period, using the following expressions and corresponding meanings:

 

  -

Cash flows: inflows and outflows of cash or cash equivalents, which are defined as highly liquid investments maturing in less than three months with a low risk of changes in value.

 
  -

Operating activities: the principal revenue-producing activities of the Group and other activities that cannot be considered investing or financing activities.

 
  -

Investment 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.

 

 

Page 33 


LOGO

 

 

 

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:

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.

From a physical view point, 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 organized into three business segments: generation, transmission, and distribution, all operating in an interconnected and coordinated manner, and whose main purpose is to supply electrical energy to the market at minimum cost while maintaining the quality and safety service standards required by the electrical regulations. 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.

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.

 

 

Page 34 


LOGO

 

 

 

(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 (NCRE). The principal aspect of this law is that at least 5% of generators’ energy sold to its customers should come 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.

On December 31, 2012, the Regulations containing the provisions governing complementary services were published in the Diario Oficial (the Official Gazette). These services are understood to be the technical resources in generation, transmission and distribution, and customer facilities that are not subject to price regulations and that each electrical system must have for the coordination of its operations as stipulated in Article 137 of the General Law on Electrical Services.

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 electricity generation, transmission, and distribution activities. Argentina began to show signs of intervening in the electricity market in 2002. This intervention became more marked in 2012, when the government informed companies in the electric industry of the general guidelines for restructuring the market, which will put an end to the marginalist system established in the 1990’s. The most significant changes should occur in the power generation sector.

In principle, all of these countries allow companies to participate in different activities (generation, distribution, and commercial), 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.

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 “Energía Plus,” installed capacity has not increased as much as expected. This has led the government to develop a new monopolistic or oligopolistic direct regulation model it calls “Costo Plus” (Cost Plus) and has the following “declared principles”: i) An income will be applied to each company based on the sum of its net equity and financial debt, subtracting redundant assets; ii) “Reasonable profits” will be recognized; and iii) Efficient operating costs will be recognized.

 

 

Page 35 


LOGO

 

 

 

In addition, operations in these countries are centrally coordinated, with an independent operator coordinating load dispatch. Except for Colombia, where dispatch is based on prices offered by the players, in the other countries load 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 there is currently some level of intervention in setting prices in these marginal generation markets. This has occurred in Argentina since the 2002 crisis and also in Peru as a result of a recent Emergency Law enacted in 2008 and expected to be in force until 2015, which defines an idealized marginal cost, considering that the present restrictions do not exist for the gas and electricity transportation system.

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. In Argentina, however, with the changes that are taking place in the generation sector, it is unclear what the generating companies’ role as sellers will be.

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.

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.

All of these countries have some regulations in force promoting the use of renewable energy. However, Chile is the only country that has established a mandatory quota for incorporating this type of technology.

 

 

Page 36 


LOGO

 

 

 

4.2  Distribution:

General aspects

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.

Chile

In Chile, the Distribution Value Added (VAD) is established every four years. For this, the local regulator, (i.e. the CNE) classifies companies by typical areas that group together 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. In 2012 the Study process was initiated for calculating the components of the Distribution Value Added for the next tariff period, namely 2012-2016. On September 3, 2012 Chilectra handed the study in to the CNE; its results count for 1/3 of the value of the new tariffs, and the remaining 2/3 corresponds to the contribution made by the study carried out by the CNE.

On September 28, 2012, the CNE assigned the corresponding weighting to the 2 studies and published the preliminary basic tariffs, with which a check was made that the aggregate return on investment for the industry was within the established range of 10% with a dispersion of ± 4%. At December 2012 the tariff Decree was in the process of being officially recorded at the office of the Comptroller General of the Chilean Republic (Contraloría General de la República). Tariffs will have a retroactive effect from November 4, 2012 and will remain in force until November 3, 2016.

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 (ORT) 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.

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 March 2012 for Ampla and in April 2012 for Coelce.

The latest ORT revision for Ampla is applicable for the 2009-2013 periods and for Coelce for the 2007-2014 period. Coelce’s ORT for the 2011-2014 period, based on the new tariff methodology for the third round, was applied starting on April 22, 2012 and was calculated retroactively to April 2011. The Resolution requiring the annual readjustment also included the results of the Ordinary Tariff Review.

In Colombia, the Comisión de Regulación de Energía y Gas – the CREG – established in 2008 a new methodology for calculating the rate of return applicable to compensation for distribution, set a new value for that rate, and issued 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, which will be in effect until October 2013 or until the Commission approves new charges. 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. In 2012, the CREG established annual low-voltage loss indexes that will be recognized in Codensa’s rates over the next five years.

 

 

Page 37 


LOGO

 

 

 

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) were 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 1,000kWh per month; this last increase is a pass-through to the generators and was suspended between June and September 2010 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 the ENRE. 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, as well as for some residential customer segments in specific geographic areas. At the end of 2012, the ENRE established a fixed charge on invoices differentiating among different categories of customers. This charge will set up a trust to finance infrastructure works and corrective maintenance that will be funded by the credits and debits determined by the regulating agency when it performs the IRT (the Revisión Tarifaria Integral, Comprehensive Tariff Review or annual rate adjustment). At the time of these financial statements, the IRT included in the Concession Contract Renegotiation Agreement remained pending.

 

  -

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 or > 500 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. Those over 2,500 kW are required to be unregulated customers.

(**) In Brazil, the > 500 kW limit applies if energy is purchased from renewable sources, for which the government provides incentives through a discount on tolls.

 

  -

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 may only engage in activities that are complementary to generation-sales and distribution-sales. Generation companies cannot hold an interest of over 25% in a distribution company 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 activity and wish to take an ownership stake in a company in another business activity.

Regarding concentration in a specific sector, in Argentina, there are no specific limits that affect the vertical or horizontal integration of a company. In Chile, while there are regulations on free competition, there are no specific quantitative limits on vertical or horizontal integration. However, the General Law on Electrical Services provides that companies that operate on or have ownership in the Trunk Transmission Systems cannot engage in, either directly or indirectly, activities that are in any way involved in the business of power generation or distribution. In Peru, integrations are subject to authorization if such

 

 

Page 38 


LOGO

 

 

 

integration is 5% vertical and 15% horizontal. In Colombia, no company may have a direct or indirect market share of over 25% in electricity sale activities. Finally, in Brazil, with the changes taking place in the power industry under Law 10,848/2004 and Decree 5,163/2004, the ANEEL gradually perfected regulations, eliminating concentration limits as no longer compatible with the prevailing regulatory environment.

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

 

  -

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 presented its discrepancies to the Panel of Experts in June of 2011, and the Panel of Experts issued its ruling on August 8. The CNE incorporated this ruling and drew up a final technical report on 26 October, which the Ministry of Energy will use to publish its subtransmission tariff decree. The decree is expected to be sent to the Governmental Controlling entity for registration and publication early in 2013. The tariffs it contains will be retroactive to January 1, 2011 and will be in effect until December 31, 2014.

 

 

Page 39 


LOGO

 

 

 

5.

CASH AND CASH EQUIVALENTS

 

  a)

  The detail of cash and cash equivalents as of December 31, 2012, 2011, and 2010 is as follows:

 

Cash and Cash Equivalents    Balance at  
   12-31-2012      12-31-2011      12-31-2010  
   ThCh$      ThCh$      ThCh$  
        

Cash balances

     16,948,408         1,287,851         279,960   

Bank balances

     331,157,493         269,065,858         186,975,512   

Time deposits

     356,138,051         398,152,529         518,742,837   

Other fixed-income instruments

     153,136,066         551,415,030         255,356,728   
        

Total

     857,380,018         1,219,921,268         961,355,037   

Short-term 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:

 

Currency    12-31-2012      12-31-2011      12-31-2010  
   ThCh$      ThCh$      ThCh$  

Chilean peso

     226,886,433         535,594,942         322,190,328   

Argentine peso

     14,179,164         27,058,157         45,357,753   

Colombian peso

     320,331,513         268,199,899         150,964,209   

Brazilian real

     195,713,686         278,155,164         309,896,646   

Peruvian sol

     58,875,208         38,902,348         39,467,666   

U.S. dollar

     41,394,014         72,010,758         93,478,435   

Total

     857,380,018         1,219,921,268         961,355,037   

 

  c)

  following table shows the amounts received from the disposal of subsidiaries:

 

Disposal of Subsidiaries    12-31-2012      12-31-2011     12-31-2010  
   ThCh$      ThCh$     ThCh$  
Inflow received for disposals in cash and cash equivalents      -           31,486,668        -     
Inflow of cash and cash equivalents in entities disposed of      -           (18,824,434     -     
Assets and liabilities other than cash and cash equivalents in entities disposed of      -           (21,311,336     -     
Total consideration received for disposals (*)      -           (8,649,102     -     

(*) See Note 2.4.1.

 

 

Page 40 


LOGO

 

 

 

6.

OTHER FINANCIAL ASSETS

The detail of other financial assets as of December 31, 2012 and 2011 is as follows:

 

Other Financial Assets    Balance at  
   Current      Non-current  
     12-31-2012          12-31-2011          12-31-2012          12-31-2011  
   ThCh$        ThCh$        ThCh$        ThCh$  
           
Available-for-sale financial investments – unquoted equity securities or with limited liquidity      -           -           2,851,324           2,805,803     
Available-for-sale financial investments – quoted equity securities      -           -           31,468           86,852     
Available-for-sale financial investments IFRIC 12 (*) (**)      -           -           375,227,434              
Financial assets held to maturity      -           -           27,045,746           20,793,960     
Hedging derivatives (*)      51,876           748,078           32,384,466           12,178,355     
Financial assets at fair value with change in net income (*)      194,196,327           -           -           -     
Non-hedging derivatives (*)      -           47,504           -           -     
Other assets      252,595           143,638           1,575,479           1,490,091     
           

Total

     194,500,798           939,220           439,115,917           37,355,061     

(*) See Note 20.1.a.

(**)On September 11, 2012, the Brazilian government issued Temporary Law 579, which became permanent on January 13, 2013 and directly affects companies holding electric power generation, transmission, and distribution concessions, including Ampla and Coelce. Among its provisions, this legislation establishes that the government, as concession grantor, will use the Valor Nuevo de Reemplazo (VNR, New Replacement Value) to make the corresponding payments to the concessionaires for those assets that have not been amortized at the end of the concession period.

As a result of this new development, the subsidiaries have changed how they value and classify the amounts they expect to recover in compensation when the concession period ends. The previous approach was based on the past cost of the investments, and the rights to compensation were recorded as an account receivable. Now, however, they are valued on the basis of the VNR, and the compensation rights are classified as financial investments available for sale (see Notes 3.g, 6 and 7). Therefore, at the end of this fiscal year, a new estimate was made of the amounts Ampla and Coelce expect to receive at the end of the concession period, and ThCh$112,274,835 was entered as an increase to assets and financial income (see Note 31).

 

 

Page 41 


LOGO

 

 

 

7.

TRADE AND OTHER RECEIVABLES

 

  a)

The detail of trade and other receivables as of December 31, 2012 and 2011 is as follows:

 

Trade and Other Receivables, Gross      Balance at  
   12-31-2012      12-31-2011  
   Current        Non-current       Current        Non-current   
   ThCh$       ThCh$      ThCh$       ThCh$  
           

Trade and other receivables, gross

     1,032,346,845          202,977,693          1,166,221,729          444,327,960   

Trade receivables, gross

     902,109,285          163,265,685          1,064,989,760          182,387,693   

Other receivables, gross

     130,237,560          39,712,008          101,231,969          261,940,267   
           
Trade and Other Receivables, Net        Balance at   
     12-31-2012         12-31-2011   
     Current           Non-current          Current          Non-current    
     ThCh$          ThCh$         ThCh$          ThCh$   
           

Trade and other receivables, net

     869,204,566          202,977,693          977,602,388          443,328,450   

Trade receivables, net

     751,946,915          163,265,685          877,696,508          181,388,183   

Other receivables, net (1)

     117,257,651          39,712,008          99,905,880          261,940,267   

(1) Includes mainly accounts receivable from personnel for ThCh$29,607,762 (ThCh$20,411,550 as of December 2011); accounts receivable from losses due to the earthquake and other indemnities to be received for ThCh$74,873,533 (ThCh$24,261,059 as of December 2011); and accounts receivable from Atacama Finance for ThCh$6,717,268 (ThCh$10,859,686 as of December 2011).Accounts receivable from the application of IFRIC 12, “Service Concession Agreements,” which as of December 2011 amounted to ThCh$212,947,609, were classified as available-for-sale financial investments at December 2012 (see Note 6).

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

The Group does not have clients to which it has sales representing 10% or more of its operating income in the periods ended December 31, 2012 and 2011.

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

 

  b)

As of December 31, 2012 and 2011, the balance of unimpaired past due trade receivables is as follows:

 

Trade receivables past due but not impaired    Balance at  
   12-31-2012      12-31-2011  
   ThCh$      ThCh$  

Less than three months

     129,206,102         81,387,613   

Between three and six months

     11,822,289         38,450,793   

Between six and twelve months

     22,832,886         30,144,689   

More than twelve months

     123,065,090         114,487,265   

Total

     286,926,367             264,470,360   

 

 

Page 42 


LOGO

 

 

 

  c)

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

 

Trade receivables past due and unimpaired    Current and
Non-current
ThCh$
 
          

Balance at January 1, 2011

     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   

Increases (decreases) for the year (*)

     33,173,360   

Amounts written off

     (28,552,888

Foreign currency translation differences

     (31,097,044

Balance at December 31, 2012

     163,142,279   

(*) See Note 28 for Impairment of financial assets.

Write-offs for bad debt

Past-due debt is written off once all collection measures and legal proceedings have been exhausted and the debtors’ insolvency has been demonstrated. In our power generation business, this process normally takes at least one year of procedures for the few cases that arise in each country. In our distribution business, considering the differences in each country, the process takes at least six months in Argentina and Brazil, 12 months in Colombia and Peru, and 48 months in Chile. Overall, the risk of bad debt, and therefore the risk of writing off our customers, is limited (see Notes 3.e and 19.5).

d) Additional information:

 

  -

Additional statistical information required under Official Bulletin 715 of February 3, 2012, XBRL Taxonomy: see Appendix 6.

 

  -

Complementary information on Trade Receivables, see Appendix 6.1.

 

 

Page 43 


LOGO

 

 

 

8.

BALANCES AND TRANSACTIONS WITH RELATED PARTIES

Related party transactions are performed at current market conditions.

Transactions between the Company and its subsidiaries and joint ventures have been eliminated on consolidation and are not itemized in this note.

As of the date of these financial statements, no guarantees have been given or received nor has any allowance for bad or doubtful accounts been recorded with respect to receivable balances for related party transactions.

Enersis’ controlling shareholder is Endesa S.A., a Spanish corporation which, in turn, is controlled by the Italian corporation Enel S.p.A.

 

  8.1

Balances and transactions with related companies

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

 

  a)

Receivables from related companies

 

                            Balance at
                            Current     Non-current

Taxpayer ID

No. (RUT)

  Company  

Country

  Nature of
Relationship
  Currency   

Description of

Transaction

  Term of
Transaction
 

12-31-2012 

ThCh$

   

12-31-2011 

 ThCh$

   

12-31-2012 

ThCh$ 

 

12-31-2011  

  ThCh$

                   
Foreign   E E Piura   Peru   Common
Immediate Parent 
  Sol   Other services   Less than 90 days       34,666        208,118      -     -
Foreign   Endesa Energía S.A.   Spain   Common
Immediate Parent
  CP   Other services   Less than 90 days     43,591        30,857      -     -
Foreign   Endesa Latinoamérica S.A   Spain   Related to
Immediate Parent
  US$   Reimbursement for expenses   Less than 90 days     26,165        26,165      -     -
Foreign   Endesa España   Spain   Related to
Immediate Parent
  US$   Other services   Less than 90 days     7,407        4,230      -     -
96,524,140-K    Empresa Electrica Panguipulli S.A.   Chile   Common
Immediate Parent
  CH$   Energy sales   Less than 90 days     22,457        107      -     -
96,880,800-1   Empresa Electrica Puyehue S.A.   Chile   Common
Immediate Parent
  CH$   Energy sales   Less than 90 days     95,399        7      -     -
Foreign   Generalima S.A.   Peru   Common
Immediate Parent
  CH$   Other services   Less than 90 days     23,890        311,013      -     -
Foreign   Generalima S.A.   Peru   Common
Immediate Parent
  Sol   Other services   Less than 90 days     -        578      -     -
Foreign   EOSC   Spain   Common
Immediate Parent
  CP   Other services   Less than 90 days     71,721        -      -     -
Foreign   SACME   Argentina       Associate   Ar$   Other services   Less than 90 days     764,937        630,091      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Ar$   Energy sales   Less than 90 days     3,284,701        2,135,015      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Ar$   Tolls   Less than 90 days     20,286,684        21,546,570      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Ar$   Other   Less than 90 days     5,788,317        158,079      -     -
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$   Energy sales   Less than 90 days     771,985        -      -     -
76,788,080-4   GNL Quintero S.A.   Chile   Associate   CH$   Dividends and capital reduction   Less than 90 days     -        8,926,072      -     -
76,418,940-k   GNL Chile S.A.   Chile   Associate   US$   Other services   Less than 90 days     546,833        591,541      -     -
76,418,940-k   GNL Chile S.A.   Chile   Associate   CH$   Loans   Less than 90 days     379,802        379,862      -     -
Foreign   Endesa Generación   Spain   Common
Immediate Parent
  CH$   Commodity derivatives (*)   Less than 90 days     784,741        -      -     -
Foreign   Enel Ingegneria e Innovazione   Italy   Common
Immediate Parent
  CH$   Other services   Less than 90 days     36,340        -      -     -
Foreign   Central Dock Sud   Argentina   Common
Immediate Parent
  CH$   Other services   Less than 90 days     17,256        -      -     -
Foreign   PH Chucas Costa Rica   Costa Rica   Common
Immediate Parent
  CH$   Other services   Less than 90 days     42,019        317,563      -     -
                   
    Total                     33,028,911        35,282,592      -     -

(*) See Note 20.3.

 

 

Page 44 


LOGO

 

 

 

  b)

Payables to related companies

 

                            Balance at
                            Current     Non-current

Taxpayer ID

No. (RUT)

  Company   Country   Nature of
Relationship
  Currency   

Description of

Transaction

  Term of
Transaction
 

12-31-2012 

ThCh$

   

12-31-2011 

 ThCh$

   

12-31-2012 

ThCh$

 

12-31-2011 

  ThCh$

                   
Foreign   E E Piura   Peru   Common
Immediate Parent 
  Sol   Other services   Less than 90 days      162,847        995,885      -     -
Foreign   Endesa Latinoamérica S.A.   Spain   Related to
Immediate Parent
  Ar$   Dividends   Less than 90 days     105,569        130,841      -     -
Foreign   Endesa Latinoamérica S.A.   Spain   Related to
Immediate Parent
  CH$   Dividends   Less than 90 days     69,349,995        69,240,261      -     -
Foreign   Endesa Latinoamérica S.A.   Spain   Related to
Immediate Parent
  CP   Dividends   Less than 90 days     17,925,206        27,306,717      -     -
Foreign   Endesa Latinoamérica S.A. (1)   Spain   Related to
Immediate Parent
  US$   Loans   More than one year     -        1,207,252      -     -
96,524,140-K   Empresa Electrica Panguipulli S.A.   Chile   Common
Immediate Parent
  CH$   Energy purchases   Less than 90 days     216,029        182,599      -     -
96,880,800-1   Empresa Electrica Puyehue S.A.   Chile   Common
Immediate Parent
  CH$   Energy purchases   Less than 90 days     15,896        60,659      -     -
Foreign   SACME   Argentina       Associate   Ar$   Other services   Less than 90 days     109,529        152,402      -     -
96,806,130-5   Electrogas S.A.   Chile   Associate   CH$   Other services   Less than 90 days     54,607        538,373      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Ar$   Fuel purchases   Less than 90 days     7,234,142        19,615,744      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Real   Energy transportation   Less than 90 days     20,595,952        21,546,571      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Ar$   Other services   Less than 90 days     -        3,081      -     -
Foreign   Endesa Cemsa S.A.   Argentina   Associate   CH$   Other services   Less than 90 days     752        68,039      -     -
76,418,940-k   GNL Chile S.A.   Chile   Associate   CH$   Natural gas purchases   Less than 90 days     25,884,955        8,517,317      -     -
Foreign   Carboex S.A.   Spain   Common
Immediate Parent
  CH$   Coal purchases   Less than 90 days     -        5,586,847      -     -
Foreign   Endesa Generación   Spain   Common
Immediate Parent
  CH$   Fuel purchases   Less than 90 days     4,556,927        -      -     -
Foreign   Endesa Generación   Spain   Common
Immediate Parent
  CH$   Commodity derivatives (*)   Less than 90 days     32,200        -      -     -
Foreign   Central Termica Manuel Belgrano   Argentina   Associate   Ar$   Mercantile Current Acct   Less than 90 days     -        846      -     -
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  CP   Other services   Less than 90 days     34,487        124,977      -     -
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  CH$   Other services   Less than 90 days     373,944        1,613,683      -     -
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  Euros   Other services   Less than 90 days     -        13,589      -     -
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  Real   Other services   Less than 90 days     37,551        44,705      -     -
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  Sol   Other services   Less than 90 days     48,086        -      -     -
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  Ar$   Other services   Less than 90 days     7,402        -      -     -
Foreign   Enel Distribuzione   Italy   Ultimate
Controlling Party
  CH$   Other services   Less than 90 days     -        4,782      -     -
Foreign   Enel Produzione   Italy   Common
Immediate Parent
  CH$   Other services   Less than 90 days     80,928        -      -     -
Foreign   Central Dock Sud   Argentina   Common
Immediate Parent
  CH$   Other services   Less than 90 days     407        -      -     -
Foreign   Enel Green Power Mexico   Mexico   Common
Immediate Parent
  CH$   Other services   Less than 90 days     -        222,468      -     -
                   
    Total                     146,827,411        157,177,638      -     -

(*) See Note 20.3.

(1) The balance payable to Endesa Latinoamérica S.A. relates to a loan granted to Companhia Interconexao 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.

 

 

Page 45 


LOGO

 

 

 

  c)

Significant transactions and effects on income/expenses:

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

 

                          12-31-2012      12-31-2011      12-31-2010  

Taxpayer ID

No. (RUT)

  Company   Country   Nature of
Relationship
  Description of Transaction    Total
ThCh$
     Total
ThCh$
     Total
ThCh$
 
                                              
Foreign   E E Piura   Peru   Common
Immediate Parent  
  Other operating income      47,905         57,534         162,670   
Foreign   E E Piura   Peru   Common
Immediate Parent
  Other fixed operating expenses      -         -         (56,482)   
Foreign   E E Piura   Peru   Common
Immediate Parent
  Energy purchases      (5,725,765)         (13,352,506)         (14,267,877)   
Foreign   E E Piura   Peru   Common
Immediate Parent
  Other services rendered      233,512         210,546         191,034   
Foreign   E E Piura   Peru   Common
Immediate Parent
  Energy sales      267,642         97,878         3,512   
Foreign   Endesa Energía S.A.   Spain   Common
Immediate Parent
  Other operating income      50,410         48,844         39,585   
Foreign   Endesa Latinoamérica S.A.   Spain   Immediate Parent   Interest on financial debt      (15,119)         118,904         (178,114)   
Foreign   Endesa Latinoamérica S.A.   Spain   Immediate Parent   Other fixed operating expenses      -         (4,490)         -   
Foreign   Endesa Servicios   Spain   Common
Immediate Parent
  Other services rendered      -         23,148         70,331   
Foreign   Endesa Servicios   Spain   Common
Immediate Parent
  Other fixed operating expenses      -         (1,165)         (7,380)   
Foreign   Endesa Servicios   Spain   Common
Immediate Parent
  Other operating income      -         75,041         127,091   
Foreign   Endesa Generación   Spain   Common
Immediate Parent
  Fuel consumption      (41,522,504)         -         -   
Foreign   Endesa Trading   Spain   Common
Immediate Parent
  Fuel consumption      (705,859)         -         -   
Foreign   Eléctrica Cabo Blanco S.A.   Peru   Common
Immediate Parent
  Other services rendered      -         -         2,705   
Foreign   Generalima S.A.   Peru   Common
Immediate Parent
  Other services rendered      23,890         598,940         395,480   
76,418,940-k   GNL Chile S.A.   Chile   Associate   Natural gas consumption      (168,238,842)         (132,888,115)         (143,303,323)   
76,418,940-k   GNL Chile S.A.   Chile   Associate   Natural gas transportation      (34,209,731)         (28,679,684)         (14,109,590)   
76,418,940-k   GNL Chile S.A.   Chile   Associate   Other services rendered      220,493         39,006         -   
76,418,940-k   GNL Chile S.A.   Chile   Associate   Other financial income      21,995         -         -   
76,788,080-4   GNL Quintero S.A.   Chile   Associate   Energy sales      638,187         6,824,604         418,290   
76,788,080-4   GNL Quintero S.A.   Chile   Associate   Other services rendered      661,296         -         86,563   
96,976,600-0   Gestión Social S.A. (*)   Chile   Related to Director   Other services rendered      49,133         75,693         91,412   
78,488,290-k   Tironi y Asociados S.A. (*)   Chile   Related to Director   Other services rendered      2,475         33,703         62,602   
Foreign   SACME   Argentina   Associate   Outsourced services      (1,166,157)         (945,433)         (759,389)   
96,880,800-1   Empresa Eléctrica Puyehue S.A.   Chile   Common
Immediate Parent
  Energy purchases      (1,988,042)         (2,277,414)         (1,919,788)   
96,880,800-2   Empresa Eléctrica Puyehue S.A.   Chile   Common
Immediate Parent
  Energy sales      99,120         43,114         48,042   
96,524,140-K   Empresa Eléctrica Panguipulli S.A.   Chile   Common
Immediate Parent
  Energy purchases      (789,477)         (3,813,927)         (3,554,055)   
96,524,140-K   Empresa Eléctrica Panguipulli S.A.   Chile   Common
Immediate Parent
  Energy sales      133,735         131,038         8,876   
Foreign   Enel   Italy   Ultimate
Controlling Party
  Other services rendered      -         -         175,358   
Foreign   Enel Distribuzione   Italy   Ultimate
Controlling Party
  Other fixed operating expenses      (97,053)         -         -   
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  Other fixed operating expenses      (649,266)         -         -   
Foreign   Enel Energy Europe   Spain   Common
Immediate Parent
  Other operating income      16,222         1,389,272         -   
96,806,130-5   Electrogas S.A.   Chile   Associate   Natural gas tolls      (2,175,039)         (2,914,936)         (2,814,618)   
96,806,130-5   Electrogas S.A.   Chile   Associate   Fuel consumption      (697,653)         -         -   
Foreign   Carboex S.A.   Spain   Common
Immediate Parent
  Fuel consumption      (5,042,960)         (39,042,866)         -   
Foreign   Central Termica Manuel Belgrano   Argentina   Associate   Other financial income      -         286,516         -   
Foreign   Central Termica San Martin   Argentina   Associate   Other financial income      -         211,530         -   
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Energy purchases      (3,474,994)         -         -   
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Electricity tolls      (6,577)         -         -   
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Other services rendered      3,474,747         -         -   
Foreign   Endesa Cemsa S.A.   Argentina   Associate   Other fixed operating expenses      (801,990)         -         -   
Foreign   EOSC   Spain   Common
Immediate Parent
  Other operating income      77,019         -         -   
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      481,177         419,356         -   
Foreign   Endesa Distribución Eléctrica   Spain   Common
Immediate Parent
  Other fixed operating expenses      (6,133)         -         -   
Foreign   Enel Ingegneria e Innovazione   Italy   Common
Immediate Parent
  Other services rendered      30,536         -         -   
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   
                                            
                Total      (260,783,667)         (213,186,865)         (178,938,482)   

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

(* ) Companies with a connection to Enersis Director Eugenio Tironi Barrios.

As of December 31, 2012, there is no balance pending payment to Sociedad Gestión Social S.A. At the end of the 2011 fiscal year, there was a balance payable of ThCh$4,119.

 

 

Page 46 


LOGO

 

 

 

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.

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 Enersis). 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, 2012.

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.

 

 

Page 47 


LOGO

 

 

 

Directors’ Committee:

Each member of the Directors’ Committee will receive a variable remuneration equal to 0.11765 thousandth of the profit for the year (attributable to shareholders of Enersis). Also each member will be paid a monthly compensation, one part in a fixed monthly fee and another part dependent on meetings attended.

This remuneration is broken down as follows:

-     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, 2012.

The following tables show details of the compensation paid to the members of the Board of Directors as of December 31, 2012, 2011, and 2010.

 

                             12-31-2012                

    Taxpayer ID

      No. (RUT)

   Name         Position       

Period in Position

ThCh$

 

        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 2012     120,654        -        -        -   

Foreign

   Andrea Brentan (1)    Vice Chairman   January - December 2012     -        -        -        -   

48,070,966-7

   Rafael Miranda Robredo    Director   January - December 2012     60,327        -        -        -   

5,719,922-9

   Leónidas Vial Echeverría    Director   January - December 2012     60,734        -        18,479        -   

6,429,250-1

   Rafael Fernández Morandé    Director   January - December 2012     61,141        -        18,886        -   

4,132,185-7

   Hernán Somerville Senn    Director   January - December 2012     61,141        -        18,886        -   

5,715,860-3

   Eugenio Tironi Barrios    Director   January - December 2012     60,327        -        -        -   
                                               
     TOTAL              424,324        -        56,251        -   
                             
                             12-31-2012                

    Taxpayer ID

      No. (RUT)

   Name         Position       

Period in Position

ThCh$

 

        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        -        -        -   

48,070,966-7

   Rafael Miranda Robredo    Director   January - December 2011     39,256        -        -        -   

5,719,922-9

   Leonidas Vial Echeverría    Director   January - December 2011     40,031        -        13,018        -   

6,429,250-1

   Rafael Fernández Morandé    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        -   
                                               
                             12-31-2012                

    Taxpayer ID

      No. (RUT)

   Name         Position       

Period in Position

ThCh$

 

        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    Vice Chairman   January - December 2010     27,511        -        -        -   

5,719,922-9

   Leonidas Vial Echeverría    Director   April – December 2010     19,138        -        6,638        -   

6,429,250-1

   Rafael Fernández Morandé    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    Director   January – April 2010     8,373        -        2,284        1,520   
                                               
     TOTAL              182,676        -        25,748        3,040   

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

 

 

Page 48 


LOGO

 

 

 

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

No guarantees have been given to the Directors.

 

  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    Deputy Chief Executive Officer
 

7,984,912-K

   Eduardo Escaffi Johnson (1)    Chief Financial Officer
 

14,710,692-0

   Angel Chocarro García    Accounting Officer
 

22,357,225-1

   Ramiro Alfonsín Balza    Planning and Control Officer
 

Foreign        

   Alain Rosolino (2)    Internal Audit Officer
 

7,006,337-9

   Francisco Silva Bafalluy    General Services Officer
 

11,470,853-4

   Juan Pablo Larraín Medina    Communications Officer
 

23,014,537-7

   Carlos Niño Forero    Human Resources and Organization Officer
 

7,706,387-0

   Eduardo Lopez Miller    Procurement Officer
 

6,973,465-0

   Domingo Valdés Prieto    General Counsel

(1) Mr. Eduardo Escaffi Johnson took over as Regional Finance Manager on September 1, 2012, replacing Mr. Alfredo Ergas S., who resigned on August 27, 2012.

(2) On December 12, 2012, Ms. Alba Marina Urrea G. voluntarily resigned from Enersis; Mr. Alain Rosolino was designated as her replacement on the same date.

Compensation received by key management personnel is the following:

 

      Balance at  
      12-31-2012      12-31-2011      12-31-2010  
   ThCh$      ThCh$      ThCh$  

    

                          

Cash Compensation

     2,615,660         2,660,608         1,790,071   

Short-term benefits for employees

     996,474         846,340         817,101   

Other long-term benefits

     724,297         151,636         87,888   

    

                          

Total

     4,336,431         3,658,584         2,695,060   

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.

 

 

Page 49 


LOGO

 

 

 

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, until the 2011 fiscal year, certain key Enersis personnel benefited 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.

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.

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.

 

 

Page 50 


LOGO

 

 

 

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 (2011).

Using the accounting criterion described in Note 3.s, Enersis simultaneously recognized a personnel expense and an equity increase for 1,614 (2011). This amount corresponds to the accrued value during the period in which key personnel involved in this plan provided services to Enersis.

 

 

Page 51 


LOGO

 

 

 

9.

INVENTORIES

The detail of inventories as of December 31, 2012 and 2011 is as follows:

 

Classes of Inventories    Balance at  
   12-31-2012      12-31-2011  
      ThCh$      ThCh$  
                   

Goods

     5,010,620         2,575,623   

Supplies for production

     42,462,327         35,893,349   

Other inventories (*)

     36,006,546         39,456,572   
                   

Total

         83,479,493             77,925,544   
                   

  Detail of other inventories

                 

(*) Other inventories

     36,006,546         39,456,572   

Supplies for projects and spare parts

     26,705,519         26,562,119   

Electric supplies

     9,301,027         12,894,453   

There are no inventories pledged as security for liabilities.

For the Period ended December 31, 2012, the figure for raw materials and supplies recognized as an expense was ThCh$782,263,736 (ThCh$742,639,363 and ThCh$672,038,103 at December 31, 2011 and 2010, respectively). See Note 26.

As of December 31, 2012, 2011, and 2010, no inventories have been written down.

 

10.

TAX RECEIVABLES AND PAYABLES

The detail of current tax receivables as of December 31, 2012 and 2011 is as follows:

 

Tax Receivables    Balance at  
   12-31-2012      12-31-2011  
   ThCh$      ThCh$  
                   

Monthly provisional tax payments

     62,785,901           84,429,230   

VAT tax credit

     74,704,027           39,192,265   

Tax credit for absorbed profits

     60,335,643           8,067,408   

Tax credit for training expenses

     235,498           7,040   

Other

     12,943,811           10,131,741   
                   

Total

     211,004,880           141,827,684   

The detail of current tax payables as of December 31, 2012 and 2011 is as follows:

 

Tax Payables    Balance at  
   12-31-2012      12-31-2011  
   ThCh$      ThCh$  
                   

Income tax

     81,236,746           110,516,971   

VAT tax charge

     22,271,681           45,054,989   

Other

     69,628,283           80,281,282   
                   

Total

     173,136,710           235,853,242   

 

 

Page 52 


LOGO

 

 

 

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 (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. Furthermore, 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.

 

 

Page 53 


LOGO

 

 

 

12.

INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD AND JOINT VENTURES

 

  12.1

Investments accounted for using the equity method

a.     The following tables present the changes in shareholders’ equity of the Group’s equity method investments during the 2012 and 2011 fiscal years:

 

Taxpayer ID

No. (RUT)

 

Changes in

Investments in

Associates

  Country   Functional Currency     Ownership
Interest
    Balance at
01/01/2012
ThCh$
     Share of Profit
(Loss)
ThCh$
     Dividends
Declared
ThCh$
    

Foreign

Currency

Translation
ThCh$

    

Other

Comprehensive

Income
ThCh$

     Balance at
12-31-2012
ThCh$
    

Negative

Equity

Provision
(2)

     Balance at
12-31-2012
 
                                             
                                                                                             
96,806,130-5   Electrogas S.A. (1)   Chile   U.S. dollar      42.50     9,733,400         4,283,023         (4,186,063)         (761,847)         (38,072)         9,030,441         -         9,030,441   
76,788,080-4   GNL Quintero S.A.   Chile   U.S. dollar      20.00     -         5,198,419         (2,738,825)         644,605         782,465         3,886,664         (3,886,664)         -   
76,418,940-K   GNL Chile S.A.   Chile   U.S. dollar      33.33     -         388,865         -         (5,373)         (6,657)         376,835         -         376,835   
Foreign   Endesa Cemsa S.A.   Argentina   Argentine peso      45.00     3,428,480         (24,718)         -         (660,005)         (32)         2,743,725         -         2,743,725   
Foreign   Sacme S.A.   Argentina   Argentine peso      50.00     31,382         313         -         (6,012)         -         25,683         -         25,683   
                   TOTAL        13,193,262         9,845,902         (6,924,888)         (788,632)         737,704         16,063,348         (3,886,664)         12,176,684   

 

Taxpayer ID
No, (RUT)
 

Changes in

Investments in

Associates

  Country   Functional 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
     Balance at
12-31-2011
 
                                             
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   

 

  (1)

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

 

  (2)

Represents partial reversal of negative equity provision recognized in 2011.

 

 

Page 54 


LOGO

 

 

 

  b.

As of December 31, 2012 and 2011 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 financial information as of December 31, 2012 and 2011 from the Financial Statements of the main investments in associates where the Group has significant influence:

 

      December 31, 2012  

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%      46,897,389         873,409         41,673,631         -         3,255,026         (3,309,953)         (54,927)   

GNL Quintero S.A.

   20.00%      72,284,363         541,694,388         27,968,039         610,947,052         101,634,665         (75,642,607)         25,992,058   

Electrogas S.A.

   42.50%      2,488,996         38,787,769         7,935,168         12,093,501         18,509,416         (8,431,715)         10,077,701   
                       
      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   

Appendix 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 Joint ventures

The following tables set out summarized information from the financial statements of the main joint ventures that are reported using proportional consolidation as of December 31, 2012 and 2011:

 

      December 31, 2012  
     

Ownership
interest %

 

   Current
assets
ThCh$
     Non-current
assets
ThCh$
     Current
liabilities
ThCh$
     Non-current
liabilities
ThCh$
     Revenues
ThCh$
     Expenses
ThCh$
     Profit (Loss)
ThCh$
 

Hidroaysen S.A.

   51.00%      10,081,574         127,061,491         5,728,373         248,465         -         (1,140,074)         (1,140,074)   

Transmisora Eléctrica de

Quillota Ltda.

   50.00%      3,273,653         9,921,635         503,949         1,269,420         2,265,866         (1,576,437)         689,429   

Gas Atacama S.A.

   50.00%      109,901,311         280,273,935         48,808,533         42,927,589         119,376,455         (82,726,987)         36,649,468   

Distribuidora Eléctrica de

Cundinamarca S.A.

   48.99%      23,345,306         108,830,580         32,149,721         69,636,889         78,544,480         (72,429,762)         6,114,718   
                       
      December 31, 2011  
      Ownership
interest %
   Current
assets
ThCh$
     Non-current
assets
ThCh$
     Current
liabilities
ThCh$
     Non-current
liabilities
ThCh$
     Revenues
ThCh$
     Expenses
ThCh$
     Profit (Loss)
ThCh$
 

Hidroaysen 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   

Gas Atacama 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.

   48.99%      19,310,231         95,221,154         21,878,731         35,202,359         67,811,590         (61,233,568)         6,578,022   

 

 

Page 55 


LOGO

 

 

 

13.

INTANGIBLE ASSETS OTHER THAN GOODWILL

Intangible assets as of December 31, 2012 and 2011 are detailed as follows:

 

Intangible Assets, Net

 

   12-31-2012      12-31-2011  
   ThCh$      ThCh$  
       

Intangible assets, net

     1,203,135,574         1,467,398,214   

Easements and water rights

     44,658,323         33,716,526   

Concessions, net (1) (*)

     1,093,803,169         1,369,031,940   

Development costs

     10,310,522         10,282,488   

Patents, registered trademarks, and other rights

     2,546,806         2,363,933   

Computer software

     48,891,809         48,745,282   

Other identifiable intangible assets

     2,924,945         3,258,045   
   
Intangible Assets, Gross    12-31-2012      12-31-2011  
   ThCh$      ThCh$  
       

Intangible assets, gross

     2,225,830,913         2,361,625,560   

Easements and water rights

     52,702,900         40,322,337   

Concessions

     1,970,550,917         2,145,097,304   

Development costs

     19,823,753         17,698,378   

Patents, registered trademarks, and other rights

     10,734,905         9,237,477   

Computer software

     159,737,005         139,315,361   

Other identifiable intangible assets

     12,281,433         9,954,703   
   
Intangible Assets    12-31-2012      12-31-2011  
   ThCh$      ThCh$  
   

Accumulated Amortization and Impairment, Total

     (1,022,695,339)         (894,227,346)   

Easements and water rights

     (8,044,577)         (6,605,811)   

Concessions

     (876,747,748)         (776,065,364)   

Development costs

     (9,513,231)         (7,415,890)   

Patents, registered trademarks, and other rights

     (8,188,099)         (6,873,544)   

Computer software

     (110,845,196)         (90,570,079)   

Other identifiable intangible assets

     (9,356,488)         (6,696,658)   

(1) The detail of concessions is the following:

 

Concession Holder    Country      Term of
Concession
     Period to
Expiration
    

12-31-2012

ThCh$

    

12-31-2011

ThCh$

 
                                              

Concesionaria Túnel el Melon S.A. (Highway infrastructure)

     Chile         23 years         5 years         10,049,562         12,152,979   

Ampla Energía e Servicios S.A. (Distribution)

     Brazil         30 years         15 years         625,413,669         733,283,981   

Compañía Energetica do Ceara S.A. (Distribution)

     Brazil         30 years         16 years         458,339,938         623,594,980   
                                              
                         TOTAL         1,093,803,169         1,369,031,940   

(*) See Note 3.d.1

During the 2012 fiscal year, the Brazilian regulatory agency changed the period in which it pays incentives for investments made in assets in electricity distribution concessions, which has resulted in a ThCh$108,639,110 decrease in the value of intangible assets recorded for the concession. This decrease has been offset by a similar increase in available-for-sale financial investments, as this change gives rise to a higher amount that can be recovered as payment for investments made, which will be recovered at the end of the concession period (see Note 6).

 

 

Page 56 


LOGO

 

 

 

The reconciliation of the carrying amounts of intangible assets during the 2012 and 2011 fiscal years is as follows:

 

  Year

ended December 31, 2012

 

Changes in Intangible Assets   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
 
  ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
                                                         

Opening balance at1-1-2012

    10,282,488        33,716,526        1,369,031,940        2,363,933        48,745,282        3,258,045        1,467,398,214   

Changes in identifiable intangible assets

                                                       

Additions

    4,077,641        1,049,888        149,026,486        666,661        23,273,818        25,162        178,119,656   

Disposals

    (1,104,668     (5,016     (1,303,906     (1     (12,842     (6,835     (2,433,268

Amortization (*)

    (2,034,121     (675,305     (87,051,738     (1,221,313     (11,050,749     (438,016     (102,471,242

Foreign currency translation differences

    124,168        346,227        (213,403,284     17,368        (4,005,420     40,688        (216,880,253

Other increases (decreases)

    (1,034,986     10,226,003        (122,496,329     720,158        (8,058,280     45,901        (120,597,533

Total changes in identifiable intangible assets

    28,034        10,941,797        (275,228,771     182,873        146,527        (333,100     (264,262,640
                                                         
Closing balance in identifiable intangible assets at 12-31-2012     10,310,522        44,658,323        1,093,803,169        2,546,806        48,891,809        2,924,945        1,203,135,574   

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

 

  Year

ended December 31, 2011

 

Changes in Intangible Assets    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
 
   ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
                                                          

Opening balance at 1-1-2011

     8,741,017        31,698,726        1,360,183,077        2,872,877        44,247,169        4,843,539        1,452,586,405   

Changes 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 changes 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   

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, 2012 (see Note 3.e).

As of December 31, 2012 and 2011, the Company does not have significant intangible assets with an indefinite useful life.

 

 

Page 57 


LOGO

 

 

 

14.

GOODWILL

The following table shows goodwill by the Cash-Generating Unit or group of Cash-Generating Units to which it belongs and changes as of December 31, 2012 and 2011:

 

Company    Opening
balance
1-1-2011
ThCh$
    

Impairment
loss recorded
in Income
Statement

ThCh$

     Foreign
Currency
Translation
ThCh$
     Closing
balance
12-31-2011
ThCh$
    

Transfers
from
mergers

ThCh$

     Foreign
currency
translation
ThCh$
    

Closing
balance

12-31-2012
ThCh$

 
Empresa Distribuidora Sur S.A. (*)      8,713,277         (8,931,451)         218,174         -         -         -         -   
Ampla Energia e Serviços S.A.      239,730,987         -         (3,207,683)         236,523,304         -         (37,853,331)         198,669,973   
Investluz S.A.      121,789,611         -         (1,629,587)         120,160,024         -         (19,230,482)         100,929,542   
Empresa Eléctrica de Colina Ltda.      2,240,478         -         -         2,240,478         -         -         2,240,478   
Compañía Distribuidora y Comercializadora de Energía S.A.      10,536,443         -         1,053,186         11,589,629         -         153,012         11,742,641   
Empresa Eléctrica Pangue S.A. (***)      3,139,337         -         -         3,139,337         (3,139,337)         -         -   
Endesa Costanera S.A. (**)      5,315,282         (5,448,372)         133,090         -         -         -         -   
Hidroeléctrica el Chocón S.A.      12,509,433         -         313,227         12,822,660         -         (2,476,733)         10,345,927   
Compañía Eléctrica San Isidro S.A. (***)      1,516,768         -         -         1,516,768         3,139,337         -         4,656,105   
Empresa de Energía de Cundinamarca S.A.      7,348,467         -         734,527         8,082,994         -         106,715         8,189,709   
Empresa de Distribución Eléctrica de Lima Norte S.A.A      38,505,616         -         6,005,693         44,511,309         -         (1,184,185)         43,327,124   
Cachoeira Dourada S.A.      87,903,465         -         (1,176,179)         86,727,286         -         (13,879,886)         72,847,400   
Edegel S.A.A      72,931,068         -         10,848,527         83,779,595         -         (2,228,883)         81,550,712   
Emgesa S.A. E.S.P.      4,673,418         -         467,264         5,140,682         -         66,588         5,207,270   
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.      11,453         -         1,786         13,239         -         (352)         12,887   
                                                                

Total

     1,477,021,924         (14,379,823)         13,762,025         1,476,404,126         -         (76,527,537)         1,399,876,589   

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, 2012 and 2011 (see Note 3.e).

(*) See Note 15.d) viii

(**) See Note 34.5

(***) Empresa Eléctrica Pangue S.A. was merged with Compañía Eléctrica San Isidro S.A. on May 2, 2012; it is the latter company that legally continues to exist.

The origin of the goodwill is detailed below:

1.- Ampla Energia e Serviços S.A.

On November 20, 1996, Enersis S.A. and Chilectra S.A., together with Endesa S.A. and Electricidad de Portugal, acquired a controlling stake in the company Cerj S.A. (now Ampla de Energía) of Rio de Janeiro in Brazil. Enersis S.A. and Chilectra S.A. together bought 42% of the total shares in an international public bidding process held by the Brazilian government.

Enersis S.A. and Chilectra S.A. also bought an additional 18.5% on December 31, 2000, so that they then held a total 60.5% stake, directly and indirectly.

2.- Compañía Energética Do Ceará S.A. (Coelce)

Between 1998 and 1999, Enersis S.A. and Chilectra S.A., together with Endesa S.A., acquired the company Compañía de Distribución Eléctrica del Estado de Ceará (Coelce) in northeast Brazil in an international public bidding process held by the Brazilian government.

3.- Empresa Eléctrica de Colina Ltda.

On September 30, 1996, Chilectra S.A. acquired 100% of the company Empresa Eléctrica de Colina Ltda. from the investment company Saint Thomas S.A., which is neither directly nor indirectly related to Chilectra S.A.

 

 

Page 58 


LOGO

 

 

 

4.- Compañía Distribuidora y Comercializadora de Energía S.A. (Codensa S.A.)

On October 23, 1997, Enersis S.A. and Chilectra S.A., together with Endesa S.A., acquired 48.5% of Colombiana Codensa S.A., a company that distributes electricity in Santa Fé de Bogotá in Colombia. The purchase took place through an international public bidding process held by the Colombian government.

5.- Empresa Eléctrica Pangue S.A.

On July 12, 2002, Endesa Chile acquired 2.51% of the shares of Empresa Eléctrica Pangue S.A. through a put option held by the minority shareholder Internacional Finance Corporation (IFC).

6.- Hidroeléctrica el Chocón S.A.

On August 31, 1993, Endesa Chile acquired 59% of Hidroeléctrica El Chocón in an international public bidding process held by the Argentine government.

7.- Compañía Eléctrica San Isidro S.A.

On August 11, 2005, Endesa Chile bought the shares of the company Inversiones Lo Venecia Ltda., whose only asset was a 25% interest in the company San Isidro S.A. (minority shareholder purchase).

8.- Empresa de Energía de Cundinamarca S.A.

On March 31, 2009, the company Distribuidora de Energía de Cundinamarca S.A. (DECA), a joint venture by Empresa Eléctrica de Bogotá (51.003%) and our subsidiary Codensa S.A. (48.997%), acquired 82.34% of Empresa de Energía de Cundinamarca in a public bidding process held by the Colombian government.

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

On October 15, 2009 in a transaction on the Lima Stock Exchange, Enersis S.A. purchased an additional 24% interest in Empresa de Distribución Eléctrica de Lima Norte S.A.A. (Edelnor).

10.- Cachoeira Dourada S.A.

On September 5, 1997, our subsidiary Endesa Chile acquired 79% of the company Cachoeira Dourada S.A. in the state of Goias in a public bidding process held by the Brazilian government.

11.- Edegel S.A.A.

On October 9, 2009, in a transaction on the Lima Stock Exchange in Peru, our subsidiary Endesa Chile acquired an additional 29.3974% interest in Edegel S.A.A.

12.- Emgesa S.A. E.S.P.

On October 23, 1997, our subsidiary Endesa Chile, together with Endesa S.A., bought 48.5% of Emgesa S.A.E.S.P. in Colombia. The purchase was made in an international public bidding process held by the Colombian government.

13.- Chilectra S.A.

In November 2000, Enersis S.A. purchased an additional 25.4% interest in the subsidiary Chilectra S.A. through a purchasing power of attorney in a public bidding process, reaching a 99.99% stake in the company.

 

 

Page 59 


LOGO

 

 

 

14.- Empresa Nacional de Electricidad S.A.

On May 11, 1999, Enersis S.A. acquired an additional 35% in Endesa Chile in a public bidding process on the Santiago Stock Exchange and by buying shares in the U.S. (30% and 5%, respectively), reaching a 60% interest in the generation company.

 

15.

PROPERTY, PLANT AND EQUIPMENT

Property, plant and equipment as of December 31, 2012 and 2011:

 

Classes of Property, Plant, and Equipment, Net   

12-31-2012

ThCh$

    

12-31-2011

ThCh$

 
                 

Property, Plant, and Equipment, Net

     7,243,620,209         7,242,731,006   

Construction in progress

     861,933,364         1,072,203,347   

Land

     107,027,332         103,166,702   

Buildings

     96,068,676         103,542,090   

Plant and equipment

     6,079,114,959         5,864,732,615   

Fixtures and fittings

     74,559,610         71,886,276   

Other

     24,916,268         27,199,976   
                   
Classes of Property, Plant, and Equipment, Gross   

12-31-2012

ThCh$

    

12-31-2011

ThCh$

 
                   

Property, Plant, and Equipment, Gross

     12,764,909,059         12,611,068,947   

Construction in progress

     861,933,364         1,072,203,347   

Land

     107,027,332         103,166,702   

Buildings

     171,955,290         181,206,892   

Plant and equipment

     11,381,747,327         11,016,684,462   

Fixtures and fittings

     209,882,929         203,946,217   

Other

     32,362,817         33,861,327   
                   
Classes of Accumulated Depreciation and Impairment,
Property, Plant, and Equipment
   12-31-2012      12-31-2011  
   ThCh$      ThCh$  
         

Classes of Accumulated Depreciation and Impairment,

Property, Plant, and Equipment

     (5,521,288,850)         (5,368,337,941)   

Buildings

     (75,886,614)         (77,664,802)   

Plant and equipment

     (5,302,632,368)         (5,151,951,847)   

Fixtures and Fittings

     (135,323,319)         (132,059,941)   

Other

     (7,446,549)         (6,661,351)   

 

 

Page 60 


LOGO

 

 

 

The detail of property, plant, and equipment during the 2012 and 2011 fiscal years is as follows:

 

Changes in 2012    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,  2012      1,072,203,347         103,166,702         103,542,090         5,864,732,615         71,886,276         27,199,976       7,242,731,006

Changes

  

Additions

     497,524,341         244,787         365,995         18,040,552         8,078,852         -       524,254,527
   Disposals      (7,978)         (299,846)         (24,511)         (2,348,958)         (249,031)         -       (2,930,324)
   Depreciation expense (*)      -         -         (5,036,485)         (319,018,617)         (15,371,768)         (956,611)       (340,383,481)
   Impairment loss entered in Income Statement (*)      -         -         -         (12,578,098)         -         -       (12,578,098)
   Foreign currency translation differences      (23,742,485)         (554,413)         (5,657,569)         (134,227,522)         (4,723,849)         (415,196)       (169,321,034)
   Other increases (decreases)      (684,043,861)         4,470,102         2,879,156         664,514,987         14,939,130         (911,901)       1,847,613
   Total changes      (210,269,983)         3,860,630         (7,473,414)         214,382,344         2,673,334         (2,283,708)       889,203
Closing balance at December 31, 2012      861,933,364         107,027,332         96,068,676         6,079,114,959         74,559,610         24,916,268       7,243,620,209

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

 

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
   Disposals      (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 entered in Income Statement      -         -         -         (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

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.

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

 

  b)

Finance leases

As of December 31, 2012 and 2011, property, plant and equipment includes ThCh$126,760,139 and ThCh$137,092,811 respectively, in leased assets classified as finance leases.

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

 

      12-31-2012      12-31-2011  
   Gross
ThCh$
     Interest
ThCh$
     Present Value
ThCh$
     Gross
ThCh$
     Interest
ThCh$
     Present Value
ThCh$
 

Less than one year

     12,154,120         1,929,701         10,224,419         15,954,189         2,145,937         13,808,252   

From one to five years

     40,346,759         3,945,765         36,400,994         39,105,238         5,827,660         33,277,578   

More than five years

     13,016,926         2,211,594         10,805,331         27,619,488         2,457,926         25,161,562   

Total

     65,517,805         8,087,060         57,430,744         82,678,915         10,431,523         72,247,392   

 

 

Page 61 


LOGO

 

 

 

Leasing assets primarily relate to:

1.     Endesa Chile S.A.: 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.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, 2012.

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, 2012, 2011, and 2010 include ThCh$18,905,120, ThCh$17,042,089, and ThCh$16,980,825, respectively, corresponding to accrual during these periods of operating lease contracts for material assets in operation.

As of December 31, 2012, 2011, and 2010 the total future lease payments under those contracts are as follows:

 

      12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 

Less than one year

     18,932,624         7,690,811         5,655,232   

From one to five years

     34,901,830         21,347,042         19,916,962   

More than five years

     69,870,162         41,634,563         26,625,179   

Total

     123,704,616         70,672,416         52,197,373   

 

  d)    

Other information

i)     As of December 31, 2012 and 2011, the Group had contractual commitments for the acquisition of property, plant and equipment amounting to ThCh$229,011,250 and ThCh$179,872,981, respectively

ii)     As of December 31, 2012 and 2011, the Group had property, plant and equipment pledged as security for liabilities in the amount of ThCh$175,143,405 and ThCh$328,844,716, 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.

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 be starting up soon. This results in a

 

 

Page 62 


LOGO

 

 

 

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, 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.

It is worth noting that 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)     On October 16, 2012, Endesa Chile began the collection process on all of the bank performance bonds guaranteeing compliance with the works and correct, timely execution of these works as specified in the agreement “Bocamina Thermal Plant Expansion Project,” contract ACP-003.06. This is a turnkey project for a 350 MW coal-fired thermal generation plant (“the contract”) signed on July 25, 2007 between Empresa Nacional de Electricidad S.A. (“the owner”) and the consortium consisting of (i) the Chilean company Ingeniería y Construcción Tecnimont Chile y Compañía Limitada; (ii) the Italian company Tecnimont SpA; (iii) the Brazilian company Tecnimont do Brasil Construcao e Administracao de Projetos Ltda; (iv) the Slovakian company Slovenske Energeticke Strojarne a.s. (“SES”); and (v) the Chilean company Ingeniería y Construcción SES Chile Limitada; (all referred to collectively as “the Contractor” or “the Consortium”).

These performance bonds total US$74,795,164.44 and UF 796,594.29 (approximately US$38,200,000). The amount actually collected on the bonds as of December 31, 2012 was US$93,996,585.73, with US$18,940,294.84 still pending collection.

Collection was made on these bank performance bonds to reduce the costs incurred by the company due to breach of contract; they are capitalized in the Project.

Together collecting on the bonds, Endesa Chile has reserved all of the rights conferred upon it under the Contract and applicable national legislation to demand complete, timely compliance with the obligations agreed to by the Contractor.

On October 17, 2012, Endesa Chile filed an arbitration request with the International Chamber of Arbitration of Paris in order to enforce the rights conferred upon it under the Contract.

viii)     Our subsidiary Companhia de Interconexão 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.

 

 

Page 63 


LOGO

 

 

 

Finally, on April 5, 2011, the Diario Oficial (The Official Gazette) published Portarías Ministeriales (Ministerial Decrees) 210/2011 and 211/2011 that equipped Companhia de Interconexao Energética, S.A. (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 reported. (see Note 3a).

ix)     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 (IRT) as provided for in this agreement.

At the close of the 2011 fiscal year, Enersis 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). This provisioncovers the total equity risk that Edesur represents for the Enersis Group.

x)     At the end of the 2012 fiscal year, our subsidiary Compañía Eléctrica Tarapacá S.A. recorded an impairment loss for ThCh$12,578,098 to adjust the book value of its Properties, plants, and equipment to their recoverable value (see Note 3.e).

 

 

Page 64 


LOGO

 

 

 

16.

INVESTMENT PROPERTY

The detail of the composition of, and changes in, investment property during the 2012 and 2011 fiscal years is as follows:

 

Investment Properties    ThCh$  
  

Opening balance at January 1, 2011

     33,019,154   

Additions

     2,716,250   

Disposals

     (977,173)   

Depreciation expense

     (24,029)   

Impairment losses reversed, recognized in the consolidated statement of income (*)

     3,321,687   

Balance at December 31, 2011

     38,055,889   

Additions

     7,936,694   

Disposals

     (1,646,504)   

Depreciation expense

     (69,374)   

Impairment losses reversed, recognized in the consolidated statement of income (*)

     2,646,265   

Closing balance investment properties December 31, 2012

     46,922,970   

(*) 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$47,410,152. As of December 31, 2012, the market value of these properties had not changed significantly.

The selling price of investment properties disposed of in the 2012 and 2011 fiscal years was ThCh$9,594,069 and ThCh$5,102,508, respectively.

The amounts recognized in profit or loss during the 2012, 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.

 

 

Page 65 


LOGO

 

 

 

17.

DEFERRED TAX

a.     Deferred taxes recognized by temporary differences at December 31, 2012 and 2011 are as follows:

 

     Deferred  Tax Assets    Deferred Tax Liabilities
Temporary Differences temporal    12-31-2012    12-31-2011    12-31-2012    12-31-2011
   ThCh$    ThCh$    ThCh$    ThCh$

Deferred tax relating to depreciations

   78,039,178     87,992,490     411,871,841     455,205,366 

Deferred tax relating to amortizations

            6,082,237 

Deferred tax relating to accruals

   8,988,436     12,161,705     12,777,749     5,034,474 

Deferred tax relating to provisions

   44,943,044     86,876,561        4,431,328 

Deferred tax relating to foreign exchange contracts

   2,252,322     31,195,995        107,097 

Deferred tax relating to post-employment benefit obligations

   46,768,738     38,807,414     304,470     5,074,020 

Deferred tax relating to revaluations of financial instruments

   47,320,153     37,813,186     6,417,993     880,379 

Deferred tax relating to tax losses

   16,442,922     22,117,495       

Deferred tax relating to other items

   82,912,647     62,973,782     87,653,993     31,623,354 

Total Deferred Taxes

   327,667,440     379,938,628     519,026,046     508,438,255 

b.     The following table presents the changes in deferred taxes in the Consolidated Statement of Financial Position for the 2012 and 2011 fiscal years:

 

Changes in Deferred Taxes    Assets    Liabilities
   ThCh$    ThCh$

Balance at January 1, 2011

   452,634,364    555,923,578

Increase (decrease) in profit or loss

   (48,785,847)    (26,492,538)

Increase (decrease) in 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

Increase (decrease) in profit or loss

   29,866,694    78,903,593

Increase (decrease) in Comprehensive Income

   (719,440)    3,161,786

Foreign currency translation

   (31,819,436)    (21,323,544)

Other increase (decrease)

   (49,599,006)    (50,154,044)

Balance at December 31, 2012

   327,667,440    519,026,046

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, 2012 and 2011, the Group has not recognized deferred tax assets related to tax losses totaling ThCh$50,426,796 and ThCh$39,313,993, 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 joint ventures, as it is able to control the timing of the reversal of the temporary differences and considers that it is probable that such temporary differences will not reverse in the foreseeable future. The aggregate amount of taxable temporary differences associated with investments in subsidiaries, associates, and joint ventures for which deferred tax liabilities have not been recognized totaled ThCh$2,283,224,481 as of December 31, 2012 (ThCh$2,204,931,942 as of December 31, 2011).

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.

 

 

Page 66 


LOGO

 

 

 

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:

 

    

Country

    

  

    

Period

    

Chile

   2007-2012

Argentina

   2007-2012

Brazil

   2007-2012

Colombia

   2010-2012

Peru

   2008-2012

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, 2012   December 31, 2011   December 31, 2010

Effects of Deferred

Tax on the Components

of Other Comprehensive Income

 

Amount

Before
Tax

ThCh$

 

Income

Tax
Expense

(Benefit)
ThCh$

 

Amount
After

Tax
ThCh$

 

Amount
Before

Tax ThCh$

 

Income

Tax
Expense

(Benefit)
ThCh$

  Amount
After Tax
ThCh$
  Amount
Before Tax
ThCh$
 

Income

Tax
Expense
(Benefit)
ThCh$

  Amount
After Tax
ThCh$
Available-for sale financial assets   515   (569)   (54)   (55,959)   9,513   (46,446)   (179)   31   (148)
Cash flow hedge   66,841,875   (25,726,629)   41,115,246   (88,032,492)   14,110,400   (73,922,092)   30,911,303   (5,301,050)   25,610,253
Foreign currency translation   (363,936,877)   -   (363,936,877)   211,929,739   -   211,929,739   (138,554,045)   -   (138,554,045)
Actuarial income on defined-benefit pension plans   (15,001,248)   4,662,040   (10,339,208)   (62,246,623)   23,078,884   (39,167,739)   (48,495,375)   16,515,279   (31,980,096)
Income tax related to components of other income and expenses debited or credited to Equity   (312,095,735)   (21,065,158)   (333,160,893)   61,594,665   37,198,797   98,793,462   (156,138,296)   11,214,260   (144,924,036)

 

 

Page 67 


LOGO

 

 

 

18.

OTHER FINANCIAL LIABILITIES

The balance of other financial liabilities as of December 31, 2012 and 2011 is as follows:

 

Other Financial Liabilities    December 31, 2012      December 31, 2011  
   Current      Non-current      Current      Non-current  
   ThCh$      ThCh$      ThCh$      ThCh$  

    

                                   

Interest-bearing loans

     662,888,607         2,687,724,262         661,974,731         3,049,197,963   

Hedging derivatives (*)

     4,850,754         233,368,171         6,200,643         212,913,735   

Non-hedging derivatives (**)

     -         -         807,105         -   

Obligation for Túnel El Melón concession

     2,442,847         7,027,436         2,207,755         9,243,595   

Other financial liabilities

     -         -         892,104         -   

    

                                   
     Total      670,182,208         2,928,119,869         672,082,338         3,271,355,293   

(*) See Note 20.2.a.

(**) See Note 20.2.b.

 

  18.1

Interest- bearing borrowings

The detail of current and non-current interest-bearing borrowings as of December 31, 2012 and 2011 is as follows:

 

      December 31, 2012      December 31, 2011  
      Current      Non-current      Current      Non-current  
Classes of Loans that Accrue Interest    ThCh$      ThCh$      ThCh$      ThCh$  
   

    

                                   

Bank loans

     111,937,937         292,400,621         278,455,859         316,103,001   

Unsecured obligations

     394,389,956         2,204,708,298         242,785,757         2,439,913,903   

Secured obligations

     4,880,687         4,689,387         10,660,476         9,635,108   

Finance leases

     10,224,419         47,206,325         13,808,252         58,439,140   

Other loans

     141,455,608         138,719,631         116,264,387         225,106,811   
   

    

                                   
   

Total

     662,888,607         2,687,724,262         661,974,731         3,049,197,963   

Bank loans by currency and contractual maturity as of December 31, 2012 and 2011 are as follows:

-Summary of Bank Loans by currency and contractual maturity

 

Country   Currency   Country    

Secured/

Unsecured

    Current     Non-current  
        Maturity     Total
Current at
12-31-2012
    Maturity     Total Non-
current at
12-31-2012
 
        One to
Three
Months
    Three to
Twelve
Months
      One to
Three
Years
    Three to
Five Years
    More than
Five Years
   
        ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  

    

                                                                           

Chile

  US$     1.76     Unsecured        354,739        1,191,983        1,546,722        97,967,390        -        -        97,967,390   

Chile

  Ch$     4.90     Unsecured        432        -        432        -        -        -        -   

Peru

  US$     3.49     Unsecured        1,806,758        444,835        2,251,593        10,632,998        25,699,999        12,010,552        48,343,549   

Peru

  Sol     5.50     Unsecured        187,239        -        187,239        -        1,875,756        20,633,302        22,509,058   

Argentina

  US$     8.91     Unsecured        7,214,852        4,421,192        11,636,044        7,368,666        -        -        7,368,666   

Argentina

  Ar$     20.96     Unsecured        29,367,103        25,564,977        54,932,080        10,429,806        -        -        10,429,806   

Colombia

  CP     8.12     Unsecured        6,817,245        -        6,817,245        -        82,656,349        -        82,656,349   

Brazil

  US$     7.79     Unsecured        -        6,199,249        6,199,249        13,651,212        7,623,414        1,851,177        23,125,803   

Brazil

  Real     7.47     Unsecured        5,001,762        23,365,571        28,367,333        -        -        -        -   

    

                                                                           
                  Total        50,750,130        61,187,807        111,937,937        140,050,072        117,855,518        34,495,031        292,400,621   

 

 

Page 68 


LOGO

 

 

 

Country   Currency   Country     Secured/
Unsecured
    Current     Non-current  
        Maturity     Total
Current at
12-31-2011
    Maturity     Total Non-
Current at
12-31-2011
 
        One to Three
Months
    Three to
Twelve
Months
      One to Three
Years
    Three to Five
Years
    More than
Five Years
   
                        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

  Sol     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

  CP     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

  Real     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   

The fair value of current and non-current bank borrowings totaled ThCh$405,226,404 at December 31, 2012 and ThCh$582,919,972 at December 31, 2011.

 

 

Page 69 


LOGO

 

 

 

- Identification of Bank Borrowings by Company

 

Taxpayer ID
No. (RUT)
  Company       Country       ID No.
Financial
Institution
  Financial Institution       Country         Currency       Effective  
Interest
Rate
      Nominal    
Interest
Rate
 

Type of
  Amorti-  

zation

  12-2012   12-2011
                    Current ThCh$   Non-current ThCh$   Current ThCh$   Non-current ThCh$
                    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
  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 Alfa   Brazil   Real   10.23%   10.27%   Semi-annually   -   -   -   -   -   -   -   2,211,773   12,517,876   14,729,649   -   -   -   -

Foreign

  Ampla   Brazil   Foreign   Banco do Brasil   Brazil   Real   9.47%   9.29%   At maturity   142,971   23,365,571   23,508,542   -   -   -   -   275,812   -   275,812   27,817,501   -   -   27,817,501

Foreign

  Ampla   Brazil   Foreign   Banco HSBC   Brazil   Real   9.93%   9.77%   At maturity   -   -   -   -   -   -   -   176,118   20,863,126   21,039,244   -   -   -   -

Foreign

  Ampla   Brazil   Foreign   Banco Itaú   Brazil   Real   10.12%   10.20%   Semi-annually   -   -   -   -   -   -   -   1,694   1,856,820   1,858,514   -   -   -   -

Foreign

  Ampla   Brazil   Foreign   Brasdesco   Brazil   Real   9.75%   5.65%   Semi-annually   4,858,791   -   4,858,791   -   -   -   -   6,481,458   7,048,955   13,530,413   5,563,500   -   -   5,563,500

Foreign

  Ampla   Brazil   Foreign   Unibanco   Brazil   Real   10.27%   10.29%   Semi-annually   -   -   -   -   -   -   -   26,242   1,479,891   1,506,133   -   -   -   -

Foreign

  Central Generadora Termoeléctrica Fortaleza S.A.   Brazil   Foreign   IFC - A   Brazil   US$   7.98%   8.04%   Semi-annually   -   2,385,144   2,385,144   5,314,352   6,132,262   -   11,446,614   -   2,426,516   2,426,516   5,406,532   6,238,628   3,470,634   15,115,794

Foreign

  Central Generadora Termoeléctrica Fortaleza S.A.   Brazil   Foreign   IFC - B   Brazil   US$   3.03%   3.02%   Semi-annually   -   3,755,999   3,755,999   8,336,860   -   -   8,336,860   -   3,399,025   3,399,025   8,502,839   4,712,630   -   13,215,469

Foreign

  Central Generadora Termoeléctrica Fortaleza S.A.   Brazil   Foreign   IFC - C   Brazil   US$   12.09%   12.31%   Semi-annually   -   58,106   58,106   -   1,491,152   1,851,177   3,342,329   -   -   -   -   770,778   2,881,965   3,652,743

96,800,570-7    

  Chilectra S.A.   Chile       Bank credit lines   Chile   Ch$   6.60%   6.60%   Other   46   -   46   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Chinango S.A.C.   Peru   Foreign   Banco Continental   Peru   Sol   3.85%   3.80%   At maturity   -   -   -   -   -   -   -   3,068   1,541,618   1,544,686   -   -   -   -

Foreign

  Chinango S.A.C.   Peru   Foreign   Banco Scotiabank   Peru   US$   4.07%   4.01%   Quarterly   62,786   444,835   507,621   1,186,227   1,186,227   12,010,552   14,383,006   71,315   -   71,315   1,127,370   1,288,422   13,689,484   16,105,276

Foreign

  Chinango S.A.C.   Peru   Foreign   Bank Of Nova Scotia   Peru   US$   3.10%   3.06%   Quarterly   18,702   -   18,702   2,391,588   2,391,588   -   4,783,176   -   -   -   -   -   -   -

Foreign

  Companhia de Interconexao Energética S.A.   Brazil   Foreign   Santander   Brazil   Real   11.61%   11.80%   Semi-annually   -   -   -   -   -   -   -   -   55,688,134   55,688,134   -   -   -   -

Foreign

  Compañía Distribuidora y Comercializadora de Energía S.A.   Colombia   Foreign   Banco Agrario   Colombia   CP   6.27%   6.11%   At maturity   -   -   -   -   -   -   -   262,107   -   262,107   -   -   -   -

Foreign

  Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   3.54%   3.49%   Quarterly   -   -   -   7,055,183   22,122,184   -   29,177,367   -   -   -   1,298,813   17,923,617   12,468,603   31,691,033

Foreign

  Edegel S.A.A   Peru   Foreign   Banco Scotiabank   Peru   US$   3.45%   3.41%   Quarterly   1,725,270   -   1,725,270   -   -   -   -   -   1,870,716   1,870,716   -   -   -   -

Foreign

  Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   2.99%   2.96%   At maturity   -   -   -   -   -   -   -   392,849   1,357,201   1,750,050   -   -   -   -

Foreign

  Edegel S.A.A   Peru   Foreign   Banco de Crédito   Peru   US$   1.65%   1.65%   At maturity   -   -   -   -   -   -   -   1,890,464   5,610,961   7,501,425   1,870,361   -   -   1,870,361

Foreign

  Emgesa S.A. E.S.P.   Colombia   Foreign   AV VILLAS   Colombia   CP   9.41%   9.20%   At maturity   162,350   -   162,350   -   7,846,933   -   7,846,933   -   -   -   -   -   -   -

Foreign

  Emgesa S.A. E.S.P.   Colombia   Foreign   Banco Davivienda   Colombia   CP   8.15%   7.91%   Annual   -   -   -   -   -   -   -   -   8,977,569   8,977,569   -   -   -   -

Foreign

  Emgesa S.A. E.S.P.   Colombia   Foreign   Banco Santander   Colombia   CP   8.15%   7.91%   Annual   -   -   -   -   -   -   -   -   26,730,428   26,730,428   -   -   -   -

Foreign

  Emgesa S.A. E.S.P.   Colombia   Foreign   Bancolombia   Colombia   CP   9.41%   9.20%   At maturity   383,776   -   383,776   -   18,549,169   -   18,549,169   -   21,177,566   21,177,566   -   -   -   -

Foreign

  Emgesa S.A. E.S.P.   Colombia   Foreign   Bancolombia   Colombia   CP   9.41%   9.20%   At maturity   126,712   -   126,712   -   6,124,429   -   6,124,429   -   6,430,876   6,430,876   -   -   -   -

Foreign

  Emgesa S.A. E.S.P.   Colombia   Foreign   BBVA Colombia   Colombia   CP   9.41%   9.20%   At maturity   1,037,293   -   1,037,293   -   50,135,818   -   50,135,818   -   23,478,356   23,478,356   -   -   -   -

Foreign

  Edelnor   Peru   Foreign   Banco Continental   Peru   Sol   5.43%   5.32%   Quarterly   -   -   -   -   -   -   -   132,120   -   132,120   -   -   7,708,094   7,708,094

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   20,323   -   20,323   -   -   2,813,632   2,813,632   18,741   -   18,741   -   -   2,890,532   2,890,532

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   20,323   -   20,323   -   -   2,813,632   2,813,632   18,741   -   18,741   -   -   2,890,532   2,890,532

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   10,049   -   10,049   -   -   2,438,481   2,438,481   8,847   -   8,847   -   -   2,505,128   2,505,128

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   8,129   -   8,129   -   -   1,125,453   1,125,453   7,497   -   7,497   -   -   1,156,213   1,156,213

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   33,872   -   33,872   -   -   4,689,387   4,689,387   31,235   -   31,235   -   -   4,817,554   4,817,554

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   20,323   -   20,323   -   -   2,813,632   2,813,632   18,741   -   18,741   -   -   2,890,532   2,890,532

Foreign

  Edelnor   Peru   Foreign   Banco de Crédito   Peru   Sol   5.43%   5.32%   Quarterly   48,316   -   48,316   -   -   3,939,085   3,939,085   44,826   -   44,826   -   -   4,046,745   4,046,745

Foreign

  Edelnor   Peru   Foreign   Banco de Interbank   Peru   Sol   6.90%   6.73%   Quarterly   -   -   -   -   -   -   -   26,612   -   26,612   -   -   1,927,022   1,927,022

Foreign

  Edelnor   Peru   Foreign   Banco Scotiabank   Peru   Sol   6.90%   6.73%   Quarterly   25,904   -   25,904   -   1,875,756   -   1,875,756   -   -   -   -   -   -   -

Foreign

  Empresa de Energía de Cundinamarca S.A.   Colombia   Foreign   Banco Agrario   Colombia   CP   5.97%   5.81%   Other   2,657,792   -   2,657,792   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Empresa de Energía de Cundinamarca S.A.   Colombia   Foreign   AV VILLAS   Colombia   CP   6.32%   6.14%   Other   2,449,322   -   2,449,322   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco de la Ciudad de Buenos Aires   Argentina   Ar$   21.72%   21.33%   Quarterly   115,527   6,817,284   6,932,811   -   -   -   -   186,005   -   186,005   8,449,285   -   -   8,449,285

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Frances   Argentina   Ar$   18.55%   22.00%   Monthly   486,949   -   486,949   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Galicia   Argentina   Ar$   21.94%   20.00%   Monthly   779,545   -   779,545   -   -   -   -   1,260,656   2,414,082   3,674,738   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Itaú   Argentina   Ar$   21.52%   19.65%   Quarterly   26,215   2,434,744   2,460,959   -   -   -   -   -   -   -   3,017,603   -   -   3,017,603

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Macro   Argentina   Ar$   23.67%   22.31%   Monthly   1,969,227   -   1,969,227   -   -   -   -   -   -   -   2,414,082   -   -   2,414,082

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Provincia de Buenos Aires   Argentina   Ar$   16.65%   15.50%   Monthly   9,926   973,898   983,824   -   -   -   -   -   -   -   1,207,041   -   -   1,207,041

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   6.24%   6.24%   Monthly   206,886   -   206,886   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.27%   20.69%   Monthly   57,965   1,460,847   1,518,812   973,898   -   -   973,898   4,834,533   -   4,834,533   2,414,082   -   -   2,414,082

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.27%   20.69%   Quarterly   46,375   1,168,677   1,215,052   779,118   -   -   779,118   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.00%   21.00%   Monthly   4,486,547   -   4,486,547   -   -   -   -   -   -   -   4,224,644   -   -   4,224,644

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   21.26%   19.75%   Quarterly   22,135   584,340   606,475   389,560   -   -   389,560   -   -   -   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Banco Supervielle   Argentina   Ar$   22.39%   19.75%   Monthly   78,860   -   78,860   -   -   -   -   852,036   -   852,036   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   BBVA   Argentina   Ar$   19.55%   18.00%   Monthly   -   -   -   -   -   -   -   42,370   2,414,082   2,456,452   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   BBVA   Argentina   Ar$   21.55%   20.00%   Semi-annually   -   -   -   -   -   -   -   617,884   -   617,884   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   21.94%   20.00%   Monthly   1,447,627   -   1,447,627   -   -   -   -   282,930   1,750,209   2,033,139   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   24.06%   21.75%   Monthly   6,719   1,409,376   1,416,095   -   -   -   -   311,088   1,810,562   2,121,650   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Comafi   Argentina   Ar$   25.07%   23.50%   Monthly   233,554   -   233,554   -   -   -   -   1,192,058   -   1,192,058   -   -   -   -

Foreign

  Edesur S.A.   Argentina   Foreign   Standard Bank   Argentina   Ar$   22.83%   23.07%   Monthly   297,709   876,508   1,174,217   292,169   -   -   292,169   -   -   -   3,621,124   -   -   3,621,124

Foreign

  Edesur S.A.   Argentina   Foreign   Standard Bank   Argentina   Ar$   22.83%   23.07%   Quarterly   297,709   876,507   1,174,216   292,169   -   -   292,169   -   -   -   -   -   -   -

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   B.N.P. Paribas   USA   US$   6.32%   5.98%   Semi-annually   -   820,076   820,076   1,570,498   -   -   1,570,498   50,233   849,448   899,681   1,698,896   849,449   -   2,548,345

 

 

Page 70        


LOGO

 

 

 

- Identification of Bank Borrowings by Company, continued

 

Taxpayer ID
No. (RUT)
  Company       Country       ID No.
Financial
  Institution  
  Financial Institution       Country         Currency       Effective  
Interest
Rate
      Nominal    
Interest
Rate
 

Type of
  Amorti-  

zation

  12-2012   12-2011
                    Current ThCh$   Non-current ThCh$   Current ThCh$   Non-current ThCh$
                    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

  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 S.A. (Chile)   Chile   Foreign   Banco Santander C.H. SA Chile   USA   US$   1.83%   1.06%   At maturity   -   -   -   15,792,106   -   -   15,792,106   -   -   -   17,055,976   -   -   17,055,976

91,081,000-6

  Endesa S.A. (Chile)   Chile   97,004,000-5   Banco Santander Chile (Linea Crédito)   Chile   Ch$   6.00%   6.00%   At maturity   277   -   277   -   -   -   -   -   -   -   -   -   -   -

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   Export Development Corporation Loan   USA   US$   1.82%   1.73%   Semi-annually   354,739   343,643   698,382   687,160   -   -   687,160   -   758,262   758,262   1,486,682   -   -   1,486,682

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   The Bank of Tokyo-Mitsubishi, Ltd.   USA   US$   1.83%   1.06%   At maturity   -   -   -   15,792,106   -   -   15,792,106   -   -   -   17,055,976   -   -   17,055,976

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   Scotiabank & Trust Cayman Ltd   Cayman Is   US$   1.83%   1.06%   At maturity   -   28,264   28,264   23,927,433   -   -   23,927,433   -   -   -   -   -   -   -

91,081,000-6  

  Endesa S.A. (Chile)   Chile   Foreign   Bank Of America   USA   US$   1.83%   1.06%   At maturity   -   -   -   11,963,716   -   -   11,963,716   -   -   -   -   -   -   -

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   Mercantil Commercebank   USA   US$   1.83%   1.06%   At maturity   -   -   -   9,570,973   -   -   9,570,973   -   -   -   -   -   -   -

91,081,000-6

  Endesa S.A. (Chile)   Chile   97,030,000-7   Banco del Estado de Chile   Chile   US$   1.83%   1.06%   At maturity   -   -   -   18,663,398   -   -   18,663,398   -   -   -   -   -   -   -

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   Banco Bilbao Vizcaya Argentaria S.A.NY   USA   US$   1.72%   1.12%   At maturity   -   -   -   -   -   -   -   34,267   -   34,267   30,494,018   -   -   30,494,018

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   Banco Español de crédito S.A. N.Y.B.   USA   US$   1.72%   1.12%   At maturity   -   -   -   -   -   -   -   -   -   -   12,921,194   -   -   12,921,194

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   Caja Madrid, Caja Madrid Miami Agency   USA   US$   1.83%   1.83%   At maturity   -   -   -   -   -   -   -   -   -   -   26,312,836   -   -   26,312,836

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Ciudad   Argentina     Ar$   18.64%   18.64%   At maturity   395,963   -   395,963   -   -   -   -   978,500   -   978,500   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Galicia   Argentina   Ar$   18.75%   18.75%   At maturity   3,395,077   -   3,395,077   -   -   -   -   5,167,489   -   5,167,489   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Itau   Argentina   Ar$   23.75%   23.75%   At maturity   1,341,282   -   1,341,282   -   -   -   -   3,529,419   -   3,529,419   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Macro   Argentina   Ar$   14.00%   16.00%   At maturity   -   -   -   -   -   -   -   368,142   -   368,142   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Nación Argentina   Argentina   Ar$   18.85%   18.85%   At maturity   659,346   1,881,095   2,540,441   402,562   -   -   402,562   3,555,128   -   3,555,128   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Provincia de Buenos Aires   Argentina   Ar$   18.09%   18.09%   At maturity   209,414   -   209,414   -   -   -   -   368,366   -   368,366   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   22.00%   22.00%   At maturity   878,233   -   878,233   -   -   -   -   1,898,686   -   1,898,686   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Standard Bank   Argentina   Ar$   21.00%   21.00%   At maturity   1,390,448   -   1,390,448   -   -   -   -   2,509,954   -   2,509,954   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Banco Supervielle   Argentina   Ar$   20.75%   20.75%   At maturity   1,239,740   -   1,239,740   -   -   -   -   2,566,218   -   2,566,218   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Citibank   Argentina   Ar$   17.00%   17.00%   At maturity   4,347,020   -   4,347,020   -   -   -   -   6,393,434   -   6,393,434   -   -   -   -

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Credit Suisse International   Argentina   US$   11.45%   11.45%   Quarterly   5,696,590   -   5,696,590   -   -   -   -   44,820   -   44,820   5,195,104   -   -   5,195,104

94,271,000-3

  Enersis S.A.   Chile   97,004,000-5   Banco Santander Chile   Chile   Ch$   2.10%   2.10%   At maturity   109   -   109   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Ciudad - Syndicated II   Argentina   Ar$   26.96%   24.11%   Semi-annually   159,475   261,271   420,746   132,576   -   -   132,576   53,063   318,657   371,720   487,596   -   -   487,596

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Galicia - Syndicated II   Argentina   Ar$   26.96%   24.11%   Semi-annually   199,084   326,151   525,235   165,510   -   -   165,510   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Galicia - Syndicated III   Argentina   Ar$   26.95%   24.10%   Semi-annually   555,645   486,949   1,042,594   1,460,847   -   -   1,460,847   167,311   398,233   565,544   3,023,612   603,521   -   3,627,133

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Hipotecario   Argentina   Ar$   27.64%   24.65%   At maturity   339,482   324,633   664,115   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Hipotecario - Syndicated II   Argentina   Ar$   26.96%   24.11%   Semi-annually   199,084   326,151   525,235   165,510   -   -   165,510   66,315   398,233   464,548   609,361   -   -   609,361

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Itau   Argentina   US$   8.30%   8.06%   Quarterly   379,564   1,105,298   1,484,862   1,842,165   -   -   1,842,165   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Itau - Syndicated II   Argentina   Ar$   26.96%   24.11%   Semi-annually   248,855   407,689   656,544   206,887   -   -   206,887   82,953   497,792   580,745   761,701   -   -   761,701

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Itau - Syndicated III   Argentina   Ar$   26.95%   24.10%   Semi-annually   555,645   486,949   1,042,594   1,460,847   -   -   1,460,847   100,996   -   100,996   2,414,203   603,521   -   3,017,724

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Macro   Argentina   Ar$   18.81%   18.00%   At maturity   29,777   1,947,796   1,977,573   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Santander - Syndicated III   Argentina   Ar$   26.95%   24.10%   Semi-annually   555,645   486,949   1,042,594   1,460,847   -   -   1,460,847   100,996   -   100,996   2,414,203   603,521   -   3,017,724

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Santander Río   Argentina   Ar$   22.42%   20.75%   At maturity   98,269   -   98,269   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Santander - Syndicated II   Argentina   Ar$   26.96%   24.11%   Semi-annually   398,343   652,590   1,050,933   331,165   -   -   331,165   132,688   796,817   929,505   1,219,258   -   -   1,219,258

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Deutsche Bank   Argentina   US$   8.30%   8.06%   Quarterly   759,134   2,210,596   2,969,730   3,684,336   -   -   3,684,336   40,734   3,197,006   3,237,740   6,393,999   799,242   -   7,193,241

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Standard Bank   Argentina   US$   8.30%   8.06%   Quarterly   379,564   1,105,298   1,484,862   1,842,165   -   -   1,842,165   40,677   3,196,970   3,237,647   6,393,999   799,242   -   7,193,241

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Standard Bank - Syndicated III   Argentina   Ar$   26.95%   24.10%   Semi-annually   555,645   486,949   1,042,594   1,460,847   -   -   1,460,847   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Standard Bank - Syndicated II   Argentina   Ar$   26.96%   24.11%   Semi-annually   547,656   897,204   1,444,860   455,294   -   -   455,294   283,419   1,095,492   1,378,911   4,090,481   603,521   -   4,694,002

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Standard Bank   Argentina   Ar$   23.14%   21.00%   At maturity   195,452   -   195,452   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Macro I   Argentina   Ar$   23.14%   21.00%   At maturity   293,468   -   293,468   -   -   -   -   -   -   -   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Hipotecario - Syndicated I   Argentina   Ar$   25.42%   23.31%   Semi-annually   -   -   -   -   -   -   -   16,968   1,013,914   1,030,882   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Itau- Syndicated I   Argentina   Ar$   25.42%   23.31%   Semi-annually   -   -   -   -   -   -   -   25,858   1,545,012   1,570,870   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Santander - Syndicated I   Argentina   Ar$   25.42%   23.31%   Semi-annually   -   -   -   -   -   -   -   25,859   1,545,012   1,570,871   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Standard Bank - Syndicated I   Argentina   Ar$   25.42%   23.31%   Semi-annually   -   -   -   -   -   -   -   20,196   1,207,041   1,227,237   -   -   -   -

Foreign

  Hidroeléctrica El Chocón S.A.   Argentina   Foreign   Banco Galicia - Syndicated I   Argentina   Ar$   25.42%   23.31%   Semi-annually   -   -   -   -   -   -   -   8,077   482,816   490,893   -   -   -   -
                                             
          Total     50,740,550   61,197,387   111,937,937   140,050,072   117,855,518   34,495,031   292,400,621   50,310,586   228,145,273   278,455,859   216,963,871   35,796,092   63,343,038   316,103,001

Appendix No. 4, letter a), presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the bank loans detailed above.

 

 

Page 71         


LOGO

 

 

 

18.2    Unsecured Liabilities

The detail of Unsecured Liabilities by currency and maturity as of December 31, 2012 and 2011 is as follows:

- Summary of Unsecured Liabilities by currency and maturity

 

Country    Currency       

Annual

Nominal

Rate

   Secured/    
Unsecured    
   Current      Non-current
            Maturity      Total Current at
12-31-2012
     Maturity              Total
Non-current at
12-31-2012
            One to Three
Months
     Three to Twelve
Months
        One to Three
Years
    

Three to

Five Years

    

More than

Five Years

    
            ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$

    

                                                                         

Chile

   US$    7.71%      Unsecured      20,743,334         192,725,416         213,468,750         271,467,420         123,377,492         145,304,618       540,149,530

Chile

   U.F.    5.57%      Unsecured      -         8,778,822         8,778,822         14,445,679         15,349,506         289,721,460       319,516,645

Peru

   US$    6.89%      Unsecured      785,915         55,795         841,710         7,688,954         9,566,350         18,255,463       35,510,767

Peru

   Sol    6.73%      Unsecured      6,771,045         37,313,862         44,084,907         63,550,103         25,360,206         52,521,139       141,431,448

Colombia

   CP    8.01%      Unsecured      50,177,769         43,631,713         93,809,482         172,916,738         191,051,473         498,675,237       862,643,448

Brazil

   Real    11.58%      Unsecured      6,626,846         26,779,439         33,406,285         64,628,349         152,851,186         87,976,925       305,456,460
                             
         Total              85,104,909                 309,285,047                 394,389,956                 594,697,243         517,556,213         1,092,454,842            2,204,708,298
               
                                                                           
Country    Currency       

Annual

Nominal

Rate

   Secured/
Unsecured
   Current      Non-current
            Maturity      Total Current at
12-31-2011
     Maturity      Total
Non-current at
12-31-2011
            One to Three
Months
     Three to Twelve
Months
        One to Three
Years
     Three to Five
Years
     More than Five
Years
    
            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

   Sol    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

   CP    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

   Real    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      

18.3    Secured Liabilities

The detail of Secured Liabilities by currency and maturity as of December 31, 2012 and 2011 is as follows:

- Summary of Secured Liabilities by currency and maturity

 

Country    Currency       

Annual

Nominal

Rate

  

Secured/    

Unsecured    

   Current      Non-current
            Maturity      Total Current at
12-31-2012
     Maturity      Total
Non-current at
12-31-2012
            One to Three
Months
     Three to
Twelve
Months
        One to Three
Years
     Three to
Five Years
     More than
Five Years
    
            ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$
                                                                              

Peru

   Sol    6.41%      Secured      132,316         4,748,371         4,880,687         4,689,387         -         -       4,689,387
                             
         Total      132,316         4,748,371         4,880,687         4,689,387         -         -       4,689,387

 

Country    Currency   

Annual

Nominal

Rate

  

Secured/    

Unsecured    

   Current      Non-current
            Maturity      Total Current at
12-31-2011
     Maturity      Total
Non-current at
12-31-2011
            One to Three
Months
     Three to
Twelve
Months
        One to Three
Years
     Three to
Five Years
     More than
Five Years
    
            ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$
                                                                              

Peru

   US$    6.15%      Secured      -         10,463,994         10,463,994         -         -         -       -

Peru

   Sol    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

The fair value of current and non-current secured and unsecured liabilities totaled ThCh$2,886,287,734 at December 31, 2012 and ThCh$3,209,731,363 at December 31, 2011.

 

 

Page 72 


LOGO

 

 

 

- Secured and Unsecured Liabilities by Company

 

Taxpayer ID 
No. (RUT)
  Company       Country       ID No.
Financial
Institution
  Financial
Institution
      Country         Currency       Effective  
Interest
Rate
      Nominal    
Interest
Rate
  Secured/
  Unsecured  
  12-2012     12-2011  
                    Current ThCh$     Non-current ThCh$     Current ThCh$     Non-current ThCh$  
                     
 
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
 
 
  
   
 
 
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 S.A.C.   Peru   Foreign   Banco Continental   Peru   US$   6.15%   6.06%   Yes     -        -        -        -        -        -        -        -        10,463,994        10,463,994        -        -        -        -   

Foreign

  Chinango S.A.C.   Peru   Foreign   Banco Continental   Peru   Sol   6.57%   6.47%   Yes     -        4,748,371        4,748,371        -        -        -        -        -        60,596        60,596        4,817,554        -        -        4,817,554   

Foreign

  Chinango S.A.C.   Peru   Foreign   Banco Continental   Peru   Sol   6.25%   6.16%   Yes     132,316        -        132,316        4,689,387        -        -        4,689,387        135,886        -        135,886        4,817,554        -        -        4,817,554   
                                             
          Total Secured Bonds     132,316        4,748,371        4,880,687        4,689,387        -        -        4,689,387        135,886        10,524,590        10,660,476        9,635,108        -        -        9,635,108   
                                             

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st series   Brazil   Real   9.84%   9.93%   No     -        -        -        -        -        -        -        160,282        32,081,924        32,242,206        -        -        -        -   

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st series   Brazil   Real   10.13%   10.17%   No     -        -        -        -        -        -        -        2,610,374        51,462,513        54,072,887        -        -        -        -   

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st series   Brazil   Real   9.47%   9.55%   No     76,686        -        76,686        13,171,955        13,668,859        -        26,840,814        147,518        -        147,518        27,931,549        14,103,489        -        42,035,038   

Foreign

  Ampla   Brazil   Foreign   Bonds, 2nd series   Brazil   Real   13.89%   13.99%   No     106,982        12,242,812        12,349,794        25,009,851        -        -        25,009,851        164,014        -        164,014        -        32,546,476        -        32,546,476   

Foreign

  Ampla   Brazil   Foreign   Bonds, 2nd series   Brazil   Real   13.49%   14.21%   No     1,937,059        -        1,937,059        -        30,829,074        15,414,538        46,243,612        1,941,239        -        1,941,239        -        17,199,885        34,700,328        51,900,213   

Foreign

  Ampla   Brazil   Foreign   Bonds, 1st series   Brazil   Real   8.30%   8.38%   No     64,054        -        64,054        -        23,365,572        -        23,365,572        -        -        -        -        -        -        -   

Foreign

  Ampla   Brazil   Foreign   Bonds, 2nd series   Brazil   Real   11.40%   11.69%   No     2,306,749        -        2,306,749        -        23,717,567        47,973,552        71,691,119        -        -        -        -        -        -        -   

Foreign

  Codensa   Colombia   Foreign   B102   Colombia   CP   8.22%   7.97%   No     402,540        -        402,540        -        105,685,080        -        105,685,080        456,111        -        456,111        -        -        104,210,669        104,210,669   

Foreign

  Codensa   Colombia   Foreign   B103   Colombia   CP   8.47%   8.22%   No     102,531        -        102,531        -        -        21,680,354        21,680,354        181,497        -        181,497        -        -        21,397,849        21,397,849   

Foreign

  Codensa   Colombia   Foreign   B304   Colombia   CP   5.83%   5.71%   No     21,832,974        -        21,832,974        -        -        -        -        114,096        -        114,096        21,397,849        -        -        21,397,849   

Foreign

  Codensa   Colombia   Foreign   B502   Colombia   CP   6.81%   6.93%   No     -        -        -        -        -        -        -        30,623        9,019,194        9,049,817        -        -        -        -   

Foreign

  Codensa   Colombia   Foreign   B503   Colombia   CP   7.94%   7.72%   No     98,018        23,170,878        23,268,896        -        -        -        -        115,603        -        115,603        22,868,952        -        -        22,868,952   

Foreign

  Codensa   Colombia   Foreign   B503   Colombia   CP   7.94%   7.72%   No     101,709        20,460,835        20,562,544        -        -        -        -        91,853        -        91,853        20,194,220        -        -        20,194,220   

Foreign

  Codensa   Colombia   Foreign   B604   Colombia   CP   6.80%   6.63%   No     321,197        -        321,197        -        39,295,641        -        39,295,641        372,955        -        372,955        -        38,783,602        -        38,783,602   

Foreign

  Codensa   Colombia   Foreign   B8   Colombia   CP   9.29%   8.98%   No     349,370        -        349,370        67,751,105        -        -        67,751,105        390,407        -        390,407        66,868,280        -        -        66,868,280   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Itaú 1   Brazil   Real   9.25%   9.31%   No     392,358        -        392,358        12,150,097        12,150,097        -        24,300,194        -        700,207        700,207        -        28,930,201        -        28,930,201   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Itaú 2   Brazil   Real   12.39%   12.50%   No     1,017,294        -        1,017,294        -        49,120,017        24,588,835        73,708,852        -        1,147,175        1,147,175        -        27,571,778        55,430,804        83,002,582   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Itaú 2   Brazil   Real   12.93%   13.02%   No     725,664        14,536,627        15,262,291        14,296,446        -        -        14,296,446        1,664,942        15,999,149        17,664,091        32,311,253        -        -        32,311,253   

Foreign    

  Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   6.06%   5.97%   No     -        78,971        78,971        -        -        9,378,774        9,378,774        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   5.56%   5.49%   No     184,042        -        184,042        -        -        9,378,774        9,378,774        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   Interseguro Cia de Seguros Bonds   Peru   Sol   6.28%   6.19%   No     -        100,802        100,802        -        -        7,503,020        7,503,020        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   AFP Horizonte   Peru   Sol   6.06%   5.97%   No     -        -        -        -        -        -        -        7,930,354        -        7,930,354        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   AFP Horizonte   Peru   Sol   6.56%   6.46%   No     -        47,369        47,369        5,528,788        -        -        5,528,788        48,664        -        48,664        5,679,896        -        -        5,679,896   

Foreign

  Edelnor   Peru   Foreign   AFP Horizonte   Peru   Sol   7.22%   7.09%   No     67,703        -        67,703        -        2,813,632        -        2,813,632        69,553        -        69,553        -        2,890,532        -        2,890,532   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   5.91%   5.82%   No     -        -        -        -        -        -        -        44,894        -        44,894        -        3,854,043        -        3,854,043   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   6.50%   6.40%   No     -        10,259        10,259        9,469,916        -        -        9,469,916        10,266        -        10,266        9,476,559        -        -        9,476,559   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   8.00%   7.85%   No     168,935        -        168,935        -        5,102,053        -        5,102,053        173,552        -        173,552        -        5,241,499        -        5,241,499   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   8.16%   8.00%   No     133,867        -        133,867        -        3,376,359        -        3,376,359        137,526        -        137,526        -        3,468,639        -        3,468,639   

Foreign

  Edelnor   Peru   Foreign   AFP Integra   Peru   Sol   5.91%   5.82%   No     -        43,699        43,699        3,751,510        -        -        3,751,510        -        -        -        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.63%   6.52%   No     -        41,423        41,423        3,751,510        -        -        3,751,510        42,555        -        42,555        -        3,854,043        -        3,854,043   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.81%   6.70%   No     15,086        -        15,086        4,689,387        -        -        4,689,387        15,498        -        15,498        4,817,554        -        -        4,817,554   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.84%   6.73%   No     181,860        5,627,265        5,809,125        -        -        -        -        186,831        -        186,831        5,781,065        -        -        5,781,065   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   6.94%   6.82%   No     174,953        -        174,953        7,503,020        -        -        7,503,020        179,735        -        179,735        -        7,708,087        -        7,708,087   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   7.13%   7.00%   No     15,778        -        15,778        -        4,689,387        -        4,689,387        16,209        -        16,209        -        4,817,554        -        4,817,554   

Foreign

  Edelnor   Peru   Foreign   AFP Prima   Peru   Sol   7.44%   7.30%   No     167,411        -        167,411        -        -        5,627,265        5,627,265        171,987        -        171,987        -        -        5,781,065        5,781,065   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   5.77%   5.69%   No     -        -        -        -        -        -        -        3,897,275        -        3,897,275        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   6.67%   6.56%   No     -        -        -        -        -        -        -        5,894,881        -        5,894,881        -        -        -        -   

Foreign

  Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   7.56%   7.42%   No     -        2,836,092        2,836,092        -        -        -        -        23,074        -        23,074        2,890,532        -        -        2,890,532   

 

 

Page 73        


LOGO

 

 

 

- Secured and Unsecured Liabilities by Company, continued

 

Taxpayer ID    

No. (RUT)    

  Company   Country  

ID No.

Financial

Institution

  Financial Institution    Country   Currency   

Effective 

Interest 

Rate 

 

Nominal 

Interest 

Rate 

 

Secured/ 

Unsecured 

  12-2012   12-2011
                    Current ThCh$   Non-current ThCh$   Current ThCh$   Non-current ThCh$
                   

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

 

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   AFP Profuturo   Peru   Sol   7.72%   7.58%   No   -   5,831,170   5,831,170   -   -   -   -   209,478   -   209,478   5,781,065   -   -   5,781,065
Foreign   Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   7.91%   7.76%   No   205,151   5,627,265   5,832,416   -   -   -   -   210,758   -   210,758   5,781,065   -   -   5,781,065
Foreign   Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   7.97%   7.81%   No   -   -   -   -   -   -   -   5,082,940   -   5,082,940   -   -   -   -
Foreign   Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   8.06%   7.91%   No   111,970   -   111,970   4,672,505   -   -   4,672,505   115,030   -   115,030   -   4,800,211   -   4,800,211
Foreign   Edelnor   Peru   Foreign   AFP Profuturo   Peru   Sol   8.31%   8.15%   No   -   -   -   -   -   -   -   2,516,119   -   2,516,119   -   -   -   -
Foreign   Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   9.92%   6.50%   No   -   -   -   -   -   -   -   4,840   -   4,840   -   -   -   -
Foreign   Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   6.66%   6.55%   No   -   2,857,332   2,857,332   -   -   -   -   44,894   -   44,894   2,890,532   -   -   2,890,532
Foreign   Edelnor   Peru   Foreign   FCR - Macrofondo   Peru   Sol   7.03%   6.91%   No   121,631   -   121,631   -   -   3,751,510   3,751,510   124,955   -   124,955   -   -   3,854,043   3,854,043
Foreign   Edelnor   Peru   Foreign   Retirement Insurance Fund for Non-commissioned Officers and Specialists - Fosersoe   Peru   Sol   8.75%   8.57%   No   -   27,355   27,355   5,627,265   -   -   5,627,265   28,102   -   28,102   -   5,781,065   -   5,781,065
Foreign   Edelnor   Peru   Foreign   Mapfre Peru Cia de Seguros   Peru   Sol   6.28%   6.19%   No   79,202   3,751,510   3,830,712   -   -   -   -   81,366   -   81,366   3,854,043   -   -   3,854,043
Foreign   Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   5.44%   5.37%   No   -   53,336   53,336   4,753,112   -   -   4,753,112   48,852   -   48,852   4,756,410   -   -   4,756,410
Foreign   Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   6.50%   6.40%   No   -   17,985   17,985   4,743,193   -   -   4,743,193   17,997   -   17,997   4,746,484   -   -   4,746,484
Foreign   Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   6.50%   6.40%   No   -   39,287   39,287   -   3,751,510   -   3,751,510   40,360   -   40,360   -   -   3,854,043   3,854,043
Foreign   Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   7.06%   6.94%   No   -   82,797   82,797   -   5,627,265   -   5,627,265   85,060   -   85,060   -   -   5,781,065   5,781,065
Foreign   Edelnor   Peru   Foreign   Rimac Internacional Cia de Seguros   Peru   Sol   5.00%   4.94%   No   -   55,231   55,231   -   -   7,503,020   7,503,020   -   -   -   -   -   -   -
Foreign   Edelnor   Peru   Foreign   Essalud Health Insurance   Peru   Sol   7.84%   7.70%   No   28,609   750,302   778,911   -   -   -   -   29,390   -   29,390   770,809   -   -   770,809
Foreign   Edesur S.A.   Argentina   Foreign   oeds7   Argentina   Ar$   12.28%   11.75%   No   -   -   -   -   -   -   -   15,571   3,963,560   3,979,131   -   -   -   -
94,271,000-3   Enersis S.A.   Chile   97,004,000-5   Bonds UF 269   Chile   U.F.   7.02%   5.75%   No   -   2,600,112   2,600,112   4,943,927   5,847,754   16,279,903   27,071,584   -   2,409,255   2,409,255   4,490,426   5,342,947   18,824,480   28,657,853
94,271,000-3   Enersis S.A.   Chile   Foreign   Yankee Bonds 2014   USA   US$   7.69%   7.38%   No   5,678,277   -   5,678,277   176,552,999   -   -   176,552,999   6,142,514   -   6,142,514   189,274,248   -   -   189,274,248
94,271,000-3   Enersis S.A.   Chile   Foreign   Yankee Bonds 2016   USA   US$   7.76%   7.40%   No   -   739,151   739,151   -   123,377,492   -   123,377,492   -   799,582   799,582   -   133,177,054   -   133,177,054
94,271,000-3   Enersis S.A.   Chile   Foreign   Yankee Bonds 2026   USA   US$   7.76%   6.60%   No   -   2,265   2,265   -   -   411,806   411,806   -   2,450   2,450   -   -   445,474   445,474
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   6.57%   6.47%   No   130,640   -   130,640   -   -   4,783,175   4,783,175   141,895   -   141,895   -   -   5,195,251   5,195,251
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.41%   6.31%   No   -   7,400   7,400   -   -   4,689,388   4,689,388   -   7,603   7,603   -   -   4,817,555   4,817,555
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.38%   6.28%   No   144,821   -   144,821   -   -   4,689,388   4,689,388   148,780   -   148,780   -   -   4,817,555   4,817,555
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.86%   6.75%   No   84,409   -   84,409   3,751,510   -   -   3,751,510   86,706   -   86,706   3,854,084   -   -   3,854,084
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.61%   6.50%   No   4,775,750   -   4,775,750   -   -   -   -   -   33,597   33,597   4,817,555   -   -   4,817,555
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.54%   6.44%   No   -   4,722,091   4,722,091   -   -   -   -   -   15,958   15,958   4,817,555   -   -   4,817,555
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.74%   6.63%   No   -   4,704,921   4,704,921   -   -   -   -   88,723   -   88,723   4,817,555   -   -   4,817,555
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   Sol   6.70%   6.59%   No   109,867   -   109,867   5,308,387   -   -   5,308,387   112,871   -   112,871   5,453,472   -   -   5,453,472
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   6.44%   6.34%   No   130,645   -   130,645   -   -   -   -   141,900   -   141,900   -   -   5,195,251   5,195,251
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   9.20%   9.00%   No   -   55,795   55,795   4,649,246   -   4,783,175   9,432,421   -   60,597   60,597   5,049,784   -   -   5,049,784
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   7.93%   7.78%   No   135,080   -   135,080   -   -   3,905,938   3,905,938   146,718   -   146,718   -   -   4,242,442   4,242,442
Foreign   Edegel S.A.A   Peru   Foreign   Banco Continental   Peru   US$   7.25%   7.13%   No   96,257   -   96,257   3,039,708   -   -   3,039,708   104,550   -   104,550   -   3,301,582   -   3,301,582
Foreign   Edegel S.A.A   Peru   Foreign   Banco Scotiabank   Peru   US$   6.74%   6.63%   No   145,239   -   145,239   -   4,783,175   -   4,783,175   157,752   -   157,752   -   5,195,251   -   5,195,251
Foreign   Edegel S.A.A   Peru   Foreign   Banco Scotiabank   Peru   US$   6.09%   6.00%   No   78,922   -   78,922   -   4,783,175   -   4,783,175   85,722   -   85,722   -   5,195,251   -   5,195,251
Foreign   Edegel S.A.A   Peru   Foreign   Banco Scotiabank   Peru   US$   5.87%   5.78%   No   69,132   -   69,132   -   -   4,783,175   4,783,175   75,088   -   75,088   -   -   5,195,251   5,195,251
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   A-10 Bonds   Colombia   CP   7.95%   7.72%   No   469,671   -   469,671   56,910,929   -   -   56,910,929   -   534,079   534,079   -   -   56,169,355   56,169,355
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   A102 Bonds   Colombia   CP   7.95%   7.72%   No   89,461   -   89,461   9,864,217   -   -   9,864,217   -   101,729   101,729   -   -   9,747,283   9,747,283
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   A5 Bonds   Colombia   CP   8.06%   8.06%   No   3,205,705   -   3,205,705   -   46,070,752   -   46,070,752   -   116,036   116,036   -   13,223,871   -   13,223,871
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B09-09 Bonds   Colombia   CP   7.38%   7.19%   No   134,607   -   134,607   13,398,459   -   -   13,398,459   -   1,416,305   1,416,305   -   -   58,362,634   58,362,634
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B10 Bonds   Colombia   CP   8.71%   8.44%   No   511,529   -   511,529   -   -   43,376,968   43,376,968   -   575,302   575,302   -   -   42,811,747   42,811,747
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B-103 Bonds   Colombia   CP   9.03%   8.74%   No   183,657   -   183,657   -   -   15,040,745   15,040,745   -   3,654,924   3,654,924   -   -   45,470,431   45,470,431
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B12 Bonds   Colombia   CP   9.27%   9.27%   No   1,161,554   -   1,161,554   24,992,028   -   -   24,992,028   -   592,993   592,993   -   -   23,960,242   23,960,242
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B15 Bonds   Colombia   CP   8.83%   8.56%   No   1,261,346   -   1,261,346   -   -   59,133,165   59,133,165   -   205,704   205,704   -   -   14,844,758   14,844,758
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   E5-09 Bonds   Colombia   CP   9.04%   8.75%   No   529,504   -   529,504   -   -   24,276,576   24,276,576   -   1,146,419   1,146,419   -   24,666,371   -   24,666,371
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   Foreign Bonds   Colombia   CP   10.17%   10.17%   No   2,318,404   -   2,318,404   -   -   24,390,398   24,390,398   -   2,288,195   2,288,195   -   -   24,072,581   24,072,581
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   Quimbo Bonds   Colombia   CP   10.17%   10.17%   No   16,660,570   -   16,660,570   -   -   175,274,820   175,274,820   -   16,443,475   16,443,475   -   -   172,990,913   172,990,913
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B10 Quimbo Bonds   Colombia   CP   6.39%   6.24%   No   264,062   -   264,062   -   -   81,301,327   81,301,327   -   -   -   -   -   -   -
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign   B15 Quimbo Bonds   Colombia   CP   6.39%   6.24%   No   179,360   -   179,360   -   -   54,200,884   54,200,884   -   -   -   -   -   -   -

 

 

Page 74         


LOGO

 

 

 

- Secured and Unsecured Liabilities by Company, continued

 

Taxpayer ID No.

(RUT)

  Company   Country  

ID No.

Financial

Institution

  Financial Institution     Country   Currency  

Effective
Interest

Rate

 

Nominal
Interest

Rate

  Secured/    
Unsecured    
  12-2012   12-2011
                    Current ThCh$   Non-current ThCh$   Current ThCh$        Non-current ThCh$
                    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
  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 S.A. (Chile)   Chile   97,004,000-5   Banco Santander Chile 317 Series-H   Chile   U.F.   7.17%   6.20%   No  

  5,731,907    5,731,907    9,501,752    9,501,752    48,775,725    67,7709,229   

  5,653,703    5,653,703    9,274,316    9,274,316    51,798,587    70,347,219

91,081,000-6

  Endesa S.A. (Chile)   Chile   97,004,000-5       Banco Santander Chile 522 Series-M   Chile   U.F.   4.82%   4.75%   No  

  446,803    446,803   

 

  224,665,832    224,665,832   

  436,109    436,109     

  218,509,846    218,509,846

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign  

The Bank of New York Mellon –

144 - A

  USA   US$   8.50%   8.35%   No   6,679,443    191,984,000    198,663,443   

 

 

 

  7,225,533   

  7,225,533    206,726,825   

 

  206,726,825

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign  

The Bank of New York Mellon –

144 - A

  USA   US$   8.83%   8.63%   No   3,449,713   

  3,449,713    94,914,421   

 

  94,914,421    3,731,750   

  3,731,750   

  102,843,263   

  102,843,263

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   The Bank of New York Mellon –First Issue S-1   USA   US$   7.96%   7.88%   No   3,242,355   

  3,242,355   

 

  97,491,553    97,491,553    3,507,440   

  3,507,440   

 

  105,516,202    105,516,202

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   The Bank of New York Mellon –First Issue S-2   USA   US$   7.40%   7.33%   No   1,036,841   

  1,036,841   

 

  33,456,554    33,456,554    1,121,609   

  1,121,609   

 

  36,254,989    36,254,989

91,081,000-6

  Endesa S.A. (Chile)   Chile   Foreign   The Bank of New York Mellon –First Issue S-3   USA   US$   8.26%   8.13%   No   656,705   

  656,705   

 

  13,944,705    13,944,705    710,395   

  710,395   

 

  15,584,934    15,584,934

91,081,000-6

  Endesa S.A. (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 S.A. (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
                                       
                Total Unsecured Bonds     85,104,909    309,285,047    394,389,956    594,697,243    517,556,213    1,092,454,842    2,204,708,298    91,218,618    151,567,139    242,785,757    687,373,937    503,771,010    1,248,768,956    2,439,913,303

Appendix No. 4, letter b) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the secured and unsecured obligations detailed above.

 

 

Page 75         


LOGO

 

 

 

- Detail of Financial Lease Obligations

 

  Taxpayer ID  

No. (RUT)

      Company           Country      

ID No.

Financial
Institution

 

Financial

Institution

      Country           Currency      

 Nominal 

Interest

Rate

  12-2012     12-2011  
                Current     Non-current     Current     Non-current  
                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
    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 S.A.A.   Peru   Foreign   Banco Scotiabank   Peru   US$   2.13%     1,231,661        3,610,794        4,842,455        11,478,411        17,127,941        -        28,606,352        1,918,477        6,218,565        8,137,042        10,519,276        14,415,305        11,395,943        36,330,524   

Foreign

  Edelnor   Peru   Foreign   Banco BBVA
Continental
  Peru   Sol   5.77%     1,191,889        2,701,760        3,893,649        2,178,152                        2,178,152        579,527        3,648,359        4,227,886        2,859,893        -        -        2,859,893   

Foreign

  Edesur S.A.   Argentina   Foreign   COMAFI   Argentina   Ar$   25.60%     72,637        390,074        462,711        202,235                        202,235        121,499        280,084        401,583        593,623        -        -        593,623   

91,081,000-6

  Endesa S.A. (Chile)   Chile   87,509,100-K   Abengoa Chile   Chile   US$   6.50%     -        1,025,604        1,025,604        2,255,535        2,558,284        11,405,767        16,219,586        1,041,741        -        1,041,741        2,291,023        2,598,536        13,765,541        18,655,100   
                                         
      Total Leasing                       2,496,187        7,728,232        10,224,419        16,114,333        19,686,225        11,405,767        47,206,325        3,661,244        10,147,008        13,808,252        16,263,815        17,013,841        25,161,484        58,439,140   

Appendix No. 4 letter c) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the financial lease obligations detailed above.

- Detail of Other Obligations

 

Taxpayer ID

No. (RUT)

  Company   Country   ID No.
Financial
Institution
 

Financial

Institution

  Country   Currency   Nominal
Interest
Rate
  12-2012     12-2011  
                Current     Non-current     Current     Non-current  
               

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

   

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

 

96,589,170-6

  Empresa Eléctrica Pangue   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        2        -        2        -        -        -        -   

91,081,000-6

  Empresa Nacional de Electricidad S.A.   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        27        -        27        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Mitsubishi (secured
debt)
  Argentina   US$   7.42%     70,025,348        -        70,025,348        -        -        -        -        7,749,998        14,969,290        22,719,288        12,851,153        37,735,332        -        50,586,485   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Mitsubishi
(unsecured debt)
  Argentina   US$   7.42%     14,355,259        -        14,355,259        -        -        -        -        -        13,925,511        13,925,511        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Other   Argentina   Ar$   17.29%     1,791,317        3,600,814        5,392,131        5,629,544        -        -        5,629,544        679,866        1,133,110        1,812,976        -        -        -        -   

96,827,970-K

  Endesa Eco S.A.   Chile   96,601,250-1   Inversiones Centinela
S.A.
  Chile   US$   6.10%     2,022,260        -        2,022,260        -        -        -        -        3,929,271        -        3,929,271        -        -        -        -   

96,830,980-3

  Inversiones Gas Atacama Holding Ltda.   Chile   96,963,440-6   SC GROUP   Chile   US$   7.50%     6,651,792        -        6,651,792        -        -        -        -        11,197,341        -        11,197,341        -        -        -        -   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Bndes   Brazil   Real   9.06%     3,218,667        9,027,835        12,246,502        23,271,708        22,831,600        12,665,160        58,768,468        4,941,520        10,526,077        15,467,597        23,343,601        22,203,629        22.367.250        67,914,480   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Eletrobrás   Brazil   Real   6.50%     172,980        640,394        813,374        2,375,163        2,224,100        1,703,248        6,302,511        205,853        613,419        819,272        2,035,832        2,239,892        2.816.907        7,092,631   

96,800,570-7

  Chilectra S.A.   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        -        1,235        1,235        -        -        -        -   

94,271,000-3

  Enersis S.A.   Chile   N/A   Other   Chile   Ch$   N/A     -        -        -        -        -        -        -        -        3,958        3,958        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   Real   15.61%     977,200        2,940,005        3,917,205        910,845        -        -        910,845        1,049,301        3,073,192        4,122,493        5,366,340        -        -        5,366,340   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   US$   4.62%     13,741        66,375        80,116        33,187        -        1,325,728        1,358,915        16,411        113,158        129,569        108,803        -       
1.448.799
  
    1,557,602   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Nordeste   Brazil   Real   7.78%     1,524,427        6,381,892        7,906,319        19,261,134        9,944,359        6,165,602        35,371,095        1,975,303        6,454,541        8,429,844        24,074,744        5,911,192        6.650.091        36,636,027   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   BEI   Brazil   US$   5.49%     -        -        -        -        -        -        -        -        4,532,108        4,532,108        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   BNDES   Brazil   Real   9.52%     3,493,261        8,605,380        12,098,641        11,473,840        -        -        11,473,840        5,567,428        16,072,830        21,640,258        27,967,533        -        -        27,967,533   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Eletrobras   Brazil   Real   6.46%     867,551        2,252,314        3,119,865        5,005,894        4,687,321        7,797,798        17,491,013        1,289,715        3,067,631        4,357,346        6,534,103        5,634,274        11.052.898        23,221,275   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Faelce   Brazil   Real   13.22%     -        2,826,796        2,826,796        1,413,400        -        -        1,413,400        -        3,176,291        3,176,291        4,764,438        -        -        4,764,438   
                                         
                     Total Other     105,113,803        36,341,805        141,455,608        69,374,715        39,687,380        29,657,536        138,719,631        38,602,036        77,662,351        116,264,387        107,046,547        73,724,319        44,335,945        225,106,811   

Appendix No. 4 letter d) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle these Other Obligations.

 

 

Page 76        


LOGO

 

 

 

18.4     Hedged debt

Of Enersis’ US dollar denominated debt, as of December 31, 2012, ThCh$663,941,768 is related to future cash flow hedges for the Group’s US dollar-linked operating income (see Note 3.m). As of December 31, 2011, this amount totaled ThCh$739,686,386.

The following table details changes in “Reserve of cash flow hedges” during 2012, 2011, and 2010 due to exchange differences of this debt:

 

      12-31-2012      12-31-2011      12-31-2010  
Balance in hedging reserves (hedging income) at the beginning of the period, net      30,554,503         67,748,527         60,346,205   
Foreign currency exchange differences recorded in equity, net      17,591,453         (28,520,464)         15,654,909   
Recognition of foreign currency exchange differences in profit or loss, net      (10,657,638)         (9,306,698)         (8,252,587)   
Foreign currency translation differences      (115,517)         633,136         -   
Balance in hedging reserves (hedging income) at the end of the period, net      37,372,801         30,554,503         67,748,527   

18.5     Other information

As of December 31, 2012 and 2011, the Enersis Group has long-term lines of credit available for use amounting to ThCh$240,680,742 and ThCh$238,832,000, respectively.

 

 

Page 77 


LOGO

 

 

 

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 good 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 can operate based on its knowledge and ability to ensure effective risk management.

 

  II.

Criteria regarding counterparts.

 

  III.

Authorized operators.

 

  -

Business and corporate areas establish their risk tolerance in a manner consistent with the defined strategy for each market in which they operate.

 

  -

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 61% as of December 31, 2012.

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:

 

 

Page 78 


LOGO

 

 

 

Net position:

 

      12-31-2012
%
    12-31-2011
%
 

Fixed interest rate

     61     62

Floating interest rate

     39     38

Total

     100     100

 

  19.2.    Exchange

rate risk

Exchange rate risks involve basically the following transactions:

 

   

Debt taken on by the Group’s companies that is denominated in a currency other than that in which its cash flows are indexed.

 

   

Payments to be made for the acquisition of project-related materials in a currency other than that in which its cash flows are indexed.

 

   

Group company income directly linked to dollar changes.

 

   

Cash flows from foreign subsidiaries to the Chilean parent company which are exposed to exchange rate fluctuations.

In order to mitigate foreign currency risk, the Group’s foreign currency risk management policy is based on cash flows and includes maintaining a balance between U.S. dollar flows and the levels of assets and liabilities denominated in this currency. The objective is to minimize the exposure to variability in cash flows that are attributable to foreign exchange risk.

The hedging instruments currently being used to comply with the policy are currency swaps and forward exchange contracts. In addition, the policy 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 commodity prices on international markets, the Group is constantly verifying the advisability of using hedging to lessen the impacts that these price swings have on its results. As of December 31, 2012, the Group has swap operations for 462,000 barrels of Brent crude oil for January 2013 and 365,000 tons of coal for February through June of 2013.

Depending on operating conditions, which are constantly being updated, these hedges may be modified or may cover other commodities (see Note 20.3).

 

 

Page 79 


LOGO

 

 

 

  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, 2012, the Group has cash and cash equivalent totaling ThCh$857,380,018 and unconditionally available lines of long-term credit totaling ThCh$240,683,000. As of December 31, 2011, the Group had ThCh$1,219,921,268 in cash and cash equivalents and ThCh$238,832,000 in unconditionally available lines of long-term credit.

 

  19.5.

Credit risk

Given the current economic situation, the Group has been conducting detailed monitoring of 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; all derivative transactions are performed with entities with investment grade ratings.

 

  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.

 

 

Page 80 


LOGO

 

 

 

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:

 

Financial Positions    12-31-2012     12-31-2011  
   ThCh$     ThCh$  

Interest rate

     16,015,372        41,560,004   

Exchange rate

     2,344,016        3,602,591   

Correlation

     (638,396     (310,050

Total

     17,720,992        44,852,545   

The Value at Risk positions have varied during the 2012 and 2011 fiscal years depending on the start/maturity of operations throughout each year.

 

 

Page 81 


LOGO

 

 

 

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, 2012 and 2011 is as follows:

 

      December 31, 2012  
      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$
     Financial
derivatives  for
hedging
ThCh$
 
                 

Derivative instruments

     -         -         -         -         -         51,876   

Other financial assets

     -         194,196,327         -         902,486,072         -         -   

Total Current

     -         194,196,327         -         902,486,072         -         51,876   
                 

Equity instruments

     -         -         -         -         2,882,792         -   

Derivative instruments

     -         -         -         -         -         32,384,466   

Other financial assets

     -         -         27,045,746         204,553,172         375,227,434         -   

Total Non-Current

     -         -         27,045,746         204,553,172         378,110,226         32,384,466   
                                                       

Total

     -         194,196,327         27,045,746         1,107,039,244         378,110,226         32,436,342   
                 
                 
      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$
     Financial
derivatives for
hedging
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   

 

 

Page 82 


LOGO

 

 

 

  b)

The detail of financial liabilities, classified by type and category, as of December 31, 2012 and 2011 is as follows:

 

      December 31, 2012  
     

Financial

liabilities

held for

trading

 

ThCh$

    

Financial

liabilities at

fair value

with change

in net

income

ThCh$

    

Loans and

payables

 

ThCh$

    

Financial

derivatives
for hedging

 

ThCh$

 
                                     

Interest-bearing loans

     3,755,999         2,022,260         659,553,195         -   

Derivative instruments

     -         -         -         4,850,754   

Other financial liabilities

     -         -         1,360,087,146         -   

Total Current

     3,755,999         2,022,260         2,019,640,341         4,850,754   
                                     

Interest-bearing loans

     8,336,860         -         2,686,414,838         -   

Derivative instruments

     -         -         -         233,368,171   

Other financial liabilities

     -         -         -         -   

Total Non-Current

     8,336,860         -         2,686,414,838         233,368,171   
                                     

Total

     12,092,859         2,022,260         4,706,055,179         238,218,925   
           
      December 31, 2011  
     

Financial

liabilities

held for

trading

 

ThCh$

    

Financial

liabilities at

fair value

with change

in net

income

ThCh$

    

Loans and

payables

 

ThCh$

    

Financial

derivatives
for hedging

 

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   

 

  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).

 

 

Page 83 


LOGO

 

 

 

  a)

Assets and liabilities for hedge derivative instruments

As of December 31, 2012 and 2011, financial derivative transactions qualifying as hedge instruments resulted in recognition of the following assets and liabilities in the statement of financial position:

 

      December 31, 2012      December 31, 2011  
      Assets      Liabilities      Assets      Liabilities  
      Current
ThCh$
     Non-current
ThCh$
     Current
ThCh$
     Non-current
ThCh$
     Current
ThCh$
     Non-current
ThCh$
     Current
ThCh$
     Non-current
ThCh$
 

Interest rate hedge:

     -         3,183,912         184,337         5,583,530         -         2,792,448         119,964         7,048,868   

Cash flow hedge

     -         3,183,912         184,337         5,583,530         -         2,792,448         119,964         7,048,868   

Exchange rate hedge:

     51,876         29,200,554         4,666,417         227,784,641         748,078         9,385,907         6,080,679         205,864,867   

Cash flow hedge

     51,876         29,200,554         4,648,602         224,676,991         748,078         9,385,907         3,070,825         201,717,556   

Fair value hedge

     -         -         17,815         3,107,650         -         -         3,009,854         4,147,311   

TOTAL

     51,876         32,384,466         4,850,754         233,368,171         748,078         12,178,355         6,200,643         212,913,735   

 

  -

General information on Hedge Derivative Instruments

Hedge 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

12-31-2012

    

Fair Value of
Hedged
Instruments

12-31-2011

     Type of Risks
Hedged

SWAP

     Interest rate       Bank borrowings     (2,583,955)         (4,376,384)       Cash flow

SWAP

     Exchange rate       Bank borrowings     (3,125,465)         (7,157,165)       Fair value

SWAP

     Exchange rate       Unsecured obligations (bonds)     (200,073,163)         (194,654,396)       Cash flow

At the close of the 2012 and 2011 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, 2012      December 31, 2011      December 31, 2010  
   Gains
ThCh$
     Losses
ThCh$
     Gains
ThCh$
     Losses
ThCh$
     Gains
ThCh$
     Losses
ThCh$
 

Hedge instrument

     381,011         -         4,034,969         -         3,788,165         -   

Hedged item

     -         2,167,393         -         4,763,189         -         6,749,098   

TOTAL

     381,011         2,167,393         4,034,969         4,763,189         3,788,165         6,749,098   

 

  b)

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

As of December 31, 2012 and 2011, 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, 2012     December 31, 2011  
 

Assets
Current

ThCh$

   

Liabilities
Current

ThCh$

   

Assets
Non-current

ThCh$

   

Liabilities
Non-current

ThCh$

   

Assets
Current

ThCh$

   

Liabilities
Current

ThCh$

   

Assets
Non-current

ThCh$

   

Liabilities
Non-current

ThCh$

 
                                                                 

Non-hedging derivative instruments

    -        -        -        -        47,504        807,105        -        -   

 

 

Page 84 


LOGO

 

 

 

  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, 2012 and 2011:

 

     December 31, 2012  
 

Fair Value

 

ThCh$

    Notional Value  
Financial Derivatives    

Less than 1

Year

ThCh$

   

1-2 Years

 

ThCh$

   

2-3 Years

 

ThCh$

   

3-4 Years

 

ThCh$

   

4-5 Years

 

ThCh$

    More than
5 Years
ThCh$
   

Total

 

ThCh$

 
                                                                 

Interest rate hedge:

    (2,583,955)        6,587,265        117,831,384        33,525,893        43,789,494        20,679,250        -        222,413,286   

Cash flow hedge

    (2,583,955)        6,587,265        117,831,384        33,525,893        43,789,494        20,679,250        -        222,413,286   

Exchange rate hedge:

    (203,198,628)        10,905,551        490,286,790        1,785,653        216,342,351        -        -        719,320,345   

Cash flow hedge

    (200,073,163)        9,407,392        488,681,512        65,598        216,342,351        -        -        714,496,853   

Fair value hedge

    (3,125,465)        1,498,159        1,605,278        1,720,055        -        -        -        4,823,492   

Derivatives not designated for hedge accounting

    -        -        -        -        -        -        -        -   
                                                                 

TOTAL

    (205,782,583)        17,492,816        608,118,174        35,311,546        260,131,845        20,679,250        -        941,733,631   
               
Financial Derivatives   December 31, 2011  
 

Fair Value

 

ThCh$

    Notional Value  
   

Less than 1
Year

ThCh$

   

1-2 Years

 

ThCh$

   

2-3 Years

 

ThCh$

   

3-4 Years

 

ThCh$

   

4-5 Years

 

ThCh$

    More than
5 Years
ThCh$
   

Total

 

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   

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

 

 

Page 85 


LOGO

 

 

 

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, 2012 and 2011:

 

Financial Instruments Measured at Fair Value      Fair Value Measured at End of Reporting
Period Using:
 
      12-31-2012      Level 1      Level 2      Level 3  
      ThCh$      ThCh$      ThCh$      ThCh$  

Financial Assets

                                   

Financial derivatives designated as cash flow hedge

     32,436,342         -         32,436,342         -   

Commodity derivatives designated as cash flow hedge

     784,741         -         784,741         -   

Financial assets at fair value with change in net income)

     194,196,327         194,196,327         -         -   

Available-for-sale financial assets, non-current

     31,468         31,468         -         -   

Total

     227,448,878         194,227,795         33,221,083         -   

Financial Liabilities

                                   

Financial derivatives designated as cash flow hedge

     235,093,460         -         235,093,460         -   

Financial derivatives designated as fair value hedge

     3,125,465         -         3,125,465         -   

Commodity derivatives designated as cash flow hedge

     32,200         -         32,200         -   

Interest-bearing borrowings, short term

     3,755,999         -         3,755,999         -   

Interest-bearing borrowings, long term

     8,336,860         -         8,336,860         -   

Other short term financial liabilities

     2,022,260         -         -         2,022,260   

Total

     252,366,244         -         250,343,984         2,022,260   
                                     
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 

                                   

Financial derivatives designated as cash flow hedge

     12,926,433         -         12,926,433         -   

Financial 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

                                   

Financial derivatives designated as cash flow hedge

     211,957,213         -         211,957,213         -   

Financial derivatives designated as fair value hedge

     7,157,165         -         7,157,165         -   

Commodity derivatives designated as cash flow hedge

     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 short-term financial liabilities

     3,929,271         -         -         3,929,271   

Total

     248,667,558         -         244,738,287         3,929,271   

 

  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 Borrowings    ThCh$  

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   

Total profit recognized in financial profit or loss

     (1,907,011

Balance at December 31, 2012

     2,022,260   

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.

For the information about the available for sale financial instrument related to indemnity to be received at the end of the period of concessions of Ampla an Coelce, see note 6.

 

 

Page 86 


LOGO

 

 

 

21.

TRADE AND OTHER PAYABLES

The breakdown of Trade and other payables as of December 31, 2012 and 2011 is as follows:

 

      Current      Non-current  
      12-31-2012      12-31-2011      12-31-2012      12-31-2011  
Trade and Other Payables    ThCh$      ThCh$      ThCh$      ThCh$  

Trade payables

     414,477,338         393,066,581         -         -   

Other payables

     798,782,397         841,997,878         14,257,438         14,304,607   

Total

     1,213,259,735         1,235,064,459         14,257,438         14,304,607   

The detail of Trade Accounts and other Payables as of December 31, 2012 and 2011 is as follows:

 

      Current     

Non-current

One to five years

 
Trade Accounts and Other Payables    12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2012
ThCh$
     12-31-2011
ThCh$
 

Energy suppliers

     367,620,139         354,964,500         -         -   

Fuel and gas suppliers

     46,857,199         38,102,081         -         -   

Payables for goods and services

     537,415,415         529,596,153         24,806         243,790   

Dividends payable to third parties

     117,318,367         161,073,860         -         -   

Fines and complaints (*)

     78,970,305         74,994,982         -         -   

Research and development

     24,036,804         17,971,576         7,544,852         3,894,943   

Payables to tax authorities

     5,416,568         17,684,946         4,151,439         7,580,699   

Mitsubishi contract (LTSA)

     16,988,406         11,514,861         -         -   

Obligations for social programs

     3,663,538         14,987,123         -         -   

Other accounts payable

     14,972,994         14,174,377         2,536,341         2,585,175   

Total

     1,213,259,735         1,235,064,459         14,257,438         14,304,607   

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

(*) This corresponds to fines and complaints our Argentine subsidiary Edesur S.A. has received from the regulatory agency due to business service quality, technical product quality, and public safety prior to 2010. These fines have not been paid, as some were suspended under the Agreement Act signed in 2007 with the Argentine government, and others are pending until the Integral Tariff Review (ITR) takes place (see Note 4.2).

 

 

Page 87 


LOGO

 

 

 

22.

PROVISIONS

 

  a)

The breakdown of provisions as of December 31, 2012 and 2011 is as follows:

 

Provisions    Current      Non-current  
   12-31-2012    12-31-2011      12-31-2012    12-31-2011  
   ThCh$    ThCh$      ThCh$    ThCh$  
                             

Provision for legal proceedings

   31,476,623      49,741,677       156,269,126      186,849,932   

Decommissioning, restoration, and rehabilitation costs

   -      -       20,612,156      13,806,632   

Provision for suppliers and services

   11,635,899      9,689,600       -      -   

Provision for employee benefits

   27,311,499      31,162,406       100,707      65,221   

Risk provisions

   -      -       -      38,388   

Other provisions

   20,706,674      9,108,971       97,000      1,813,468   
                             

Total

   91,130,695      99,702,654       177,078,989      202,573,641   

 

  b)

Changes in provisions as of December 31, 2012 and 2011 is as follows:

 

      Warranty     Legal
Proceedings
    Decommissioning,
Restoration, and
Rehabilitation
Costs
    Other
Provisions
    Total  
      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  

Changes in Provisions

                                        

Opening balance at January 1, 2012

     -        236,591,609        13,806,632        51,878,054        302,276,295   

Additional provisions

     -        -        6,293,131        -        6,293,131   

Increase (Decrease) in existing provisions

     -        (10,979,847     2,890        1,732,867        (9,244,090

Provisions used

     -        (35,949,989     (112,792     (18,253,231     (54,316,012

Increase from adjustment to value of money over time

     -        26,299,019        368,411        20,531,128        47,198,558   

Foreign currency translation

     -        (28,538,459     210,754        (7,091,382     (35,419,087

Other increase (decrease)

     -        323,416        43,130        11,054,343        11,420,889   

Total changes in provisions

     -        (48,845,860     6,805,524        7,973,725        (34,066,611

Balance at December 31, 2012

     -        187,745,749        20,612,156        59,851,779        268,209,684   
          
      Warranty     Legal
Proceedings
    Decommissioning,
Restoration, and
Rehabilitation
Costs
    Other
Provisions
    Total  
      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  

Changes in Provisions

                                        

Opening balance at January 1, 2011

     2,821,692        254,643,245        10,779,096        72,727,532        340,971,565   

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

     -        28,730,776        393,141        7,779,422        36,903,339   

Foreign currency translation

     (38,273     (547,411     573,146        1,737,638        1,725,100   

Other increase (decrease)

     (2,783,419     30,252,798        (43,373     (19,031,188     8,394,818   

Total changes in provisions

     (2,821,692     (18,051,636     3,027,536        (20,849,478     (38,695,270

Balance at December 31, 2011

     -        236,591,609        13,806,632        51,878,054        302,276,295   

 

 

Page 88 


LOGO

 

 

 

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.

 

   

Employee severance indemnities: The beneficiary receives a certain number of contractual salaries upon retirement. Such benefit is subject to a vesting minimum service requirement period, which depending on the company, varies within a range from 5 to 15 years.

 

   

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).

Seniority bonuses in Peru: There is an agreement to give workers (“subject to the collective agreement”) an extraordinary bonus for years of service upon completion of the equivalent of five years of actual work. This benefit is given according to the following scale:

 

After 5, 10, and 15 years

            1 basic monthly salary

After 20 years

            1  12 basic monthly salaries

After 25, 30, 35, and 40 years

            2  12 basic monthly salaries

 

  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.

 

 

Page 89 


LOGO

 

 

 

  23.2

Details, changes, and presentation in financial statements

 

  a)

The post-employment obligations associated with defined benefits plans and the related assets plan as of December 31, 2012 and 2011 are detailed as follows:

General ledger accounts:

 

      Balance at  
   12-31-2012    12-31-2011  
   ThCh$    ThCh$  
               

Post-employment benefits, non-current

   265,067,889      277,526,013   
               

Total Liability

   265,067,889      277,526,013   
               

Total post-employment obligations, net

   265,067,889      277,526,013   

Reconciliation with general ledger accounts:

 

      Balance at  
   12-31-2012      12-31-2011  
   ThCh$      ThCh$  
                   

Post-employment obligations

     637,730,012         600,384,950   

(-) Fair value of asset plan (*)

     (393,880,165)         (366,137,888
                   

Total

     243,849,847         234,247,062   
                   

Amount not recognized as an asset due to limit on Defined Benefit Plan Assets

     21,218,042         31,908,269   

Minimum financing required (IFRIC 14) (**)

     -         11,370,682   
                   

Total post-employment obligations, net

     265,067,889         277,526,013   

(*) Plan assets to fund defined benefit plans in our Brazilian subsidiaries (Ampla and Coelce) only; the remaining defined benefit plans in our other subsidiaries are unfunded.

(**) The Brazilian subsidiaries are subject to minimum funding requirements to cover the deficit from contributions committed to the sponsoring company.

The following table presents the balance recorded in the Consolidated Financial Situation Statement as a result of the difference between the actuarial liability from defined benefit commitments and the fair value of the assets affected as of December 31, 2012 and the close of the four previous fiscal years:

 

      12-31-2012      12-31-2011      12-31-2010      12-31-2009      12-31-2008  
      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$  

Actuarial liability

     637,730,012         600,384,950         554,990,745         510,334,175         443,320,261   

Assets affected

     (393,880,165)         (366,137,888)         (377,239,859)         (362,690,337)         (264,762,082)   

Difference

     243,849,847         234,247,062         177,750,886         147,643,838         178,558,179   

Surplus limit from applying IFRIC 14 and Paragraph 58 (b) of IAS 19

     21,218,042         43,278,951         42,952,266         39,960,319         2,126,401   

Transfer to assets classified as held for sale

             -         (2,786,493)         -         -   

Accounting balance of actuarial liability deficit

     265,067,889         277,526,013         217,916,659         187,604,157         180,684,580   

 

 

Page 90 


LOGO

 

 

 

  b)

The reconciliation of opening and closing balances of the defined benefit obligations as of December 31, 2012 and 2011:

 

Actuarial Value of Post-employment Obligations    ThCh$  

Opening balance at January 1, 2011

     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
Past service cost      4,385,031   
Reduction of obligation from the sale of Cam and Synapsis      (2,885,053
Other      1,671,827   

Balance at December 31, 2011

     600,384,950   
Current service cost      3,103,256   
Interest cost      54,464,782   
Employee contributions      1,133,093   
Actuarial (gains) losses      85,134,270   
Foreign currency translation      (60,264,213
Benefits paid      (47,235,456
Past service cost      656,779   
Others      352,551   
          

Balance at December 31, 2012

     637,730,012   

As of December 31, 2012, out of the total amount of post-employment benefit obligations,6.52% is from defined benefit plans in Chilean companies (5.99% at December 31, 2011); 77.69% is from defined benefit plans in Brazilian companies (78.56% at December 31, 2011); 14.29% is from defined benefit plans in Colombian companies (14.17% at December 31, 2011); 1.14% is from defined benefit plans in Argentine subsidiaries (1.28% at December 31, 2011); and the remaining 0.36% is from defined benefit plans in Peruvian companies.

 

  c)

Changes in the fair value of the benefit plan assets are as follows:

 

Fair Value of Benefit Plan Assets    ThCh$  

Opening balance at January 1, 2011

     (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 paid      (1,252,638
Benefits paid      35,179,075   
Balance at December 31, 2011      (366,137,888

Expected return

     (34,379,133
Actuarial (gains) losses      (85,384,376
Foreign currency translation      73,137,727   
Employer contributions      (1,133,093
Contributions paid      (11,477,878
Benefits paid      31,494,476   
          

Balance at December 31, 2012

     (393,880,165

 

 

Page 91 


LOGO

 

 

 

The benefit plan assets invested in equity and the Group’s own properties are as follows:

 

      12-31-2012      12-31-2011  
      ThCh$      ThCh$  
                  
Equity instruments      3         5   
Real estate      12,825,725         10,152,936   
                   
Total      12,825,728         10,152,941   

 

  d)

The main categories of benefit plan assets are as follows:

 

Category of Benefit Plan Assets    12-31-2012      12-31-2011  
   ThCh$      %      ThCh$      %  
Equity instruments (variable income)      52,904,778         13%         55,291,894         16%   
Fixed income assets      295,967,203         75%         275,643,406         75%   
Real estate investments      29,632,539         8%         20,653,101         6%   
Other      15,375,645         4%         14,549,487         3%   

Total

     393,880,165         100%         366,137,888         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 11.1% as of December 31, 2012.

 

  e)

The total expense recognized in profit or loss with respect to the defined benefit plans as of December 31 and 2012, 2011 and 2010 are as follows:

 

Expense Recognized in Profit or Loss    12-31-2012      12-31-2011      12-31-2010  
      ThCh$      ThCh$      ThCh$  

Normal service cost for defined benefits plan

     3,103,256         4,355,454         4,455,159   

Interest cost for defined benefits plan

     54,464,782         57,048,714         52,703,379   

Expected return on plan assets

     (34,379,133)         (44,345,866)         (41,253,550)   

Past service costs for defined benefits plan

     656,779         4,385,031         -   

Expenses recognized in Profit or Loss

     23,845,684         21,443,333         15,904,988   

Net actuarial (gains) losses

     15,001,248         62,246,623         48,495,375   

Total expense recognized in comprehensive income

     38,846,932         83,689,956         64,400,363   

 

  23.3

Other disclosures

 

   

Actuarial assumptions:

As of December 31, 2012 and 2011, the following assumptions were used in the actuarial calculation of defined benefits:

 

      Chile      Brazil      Colombia      Argentina  
      12-31-2012      12-31-2011      12-31-2012      12-31-2011      12-31-2012      12-31-2011      12-31-2012      12-31-2011  
Discount rates used      6.00%         6.50%         9.98%         10.50%         8.00%         8.50%         5.50%         5.50%   
Expected return on plan assets      N/A         N/A         9.98%         11.10%         N/A         N/A         N/A         N/A   
Expected rate of salary increases      3.00%         3.00%         7.61%         6.59%        

 

3.5% - 4.0%

- 4.5%

  

  

    

 

3.5% -4.0%

- 4.5%

  

  

     0.00%         0.00%   
Mortality tables      RV -2004         RV-2004         AT 2000         AT 2000         RV 08         RV 08         RV 2004         RV 2004   

 

 

Page 92 


LOGO

 

 

 

   

Sensitivity:

As of December 31, 2012, 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$59,772,523 (ThCh$54,571,512 as of December 31, 2011) if the rate rises and an increase of ThCh$71,631,961 (ThCh$65,049,753 as of December 31, 2011) 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, 2012, the amounts recognized as expenses were ThCh$2,092,037 (ThCh$1,998,189 as December 2011 and ThCh$1,382,818 at December 2010).

 

   

Future disbursements:

The estimates available indicate that ThCh$24,714,981 will be disbursed for defined benefit plans over the next 12 months.

 

 

Page 93 


LOGO

 

 

 

24. EQUITY

 

  24.1

Equity attributable to shareholders of Enersis

 

  24.1.1

Subscribed and paid capital and number of shares

Enersis S.A.’s share capital as of December 31, 2012 and 2011 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 30, 2012 and December 31, 2011.

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 as of 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.

On February 29, 2012, the Enersis Board agreed, by a unanimous vote of the Directors present, to propose at the Enersis S.A. Ordinary Shareholders’ Meeting that the same percentage of profits be distributed as in the previous year, that is, 50% of the Company’s net profits. For this fiscal year, that percentage is the equivalent of Ch$5.7497 per share, from which the interim dividend of Ch$1.46560 per share paid in January 2012 will be deducted. Therefore, the final dividend amount distributed to shareholders will be Ch$4.2841 per Company share. This is a change from the previous dividend policy, which contemplated distributing 55% of the Company’s liquid profits in dividends.

At the Ordinary Shareholders Meeting held on April 26, 2012, it was agreed to distribute a minimum obligatory dividend (partially covered by interim dividend No. 84) and an additional dividend totaling Ch$5.74970. Since interim dividend 84 had already been paid, the remaining Ch$4.28410 per share was distributed and paid as final dividend No. 85.

 

 

 

Page 94 


LOGO

 

 

 

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.

On November 29, 2012, the Directors present at the meeting of the Board voted unanimously to distribute interim dividend 86 of Ch$1.21538 per share on January 25, 2013, to be charged against fiscal year 2012 results. This corresponds to 15% of the company’s net income calculated as of September 30, 2012, in accordance with the company’s current dividend policy.

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

85

   Final    05-09-2012    4.28410    2011

86

   Interim    01-25-2013    1.21538    2012

 

  24.2

Foreign currency translation

The following table details translation adjustments, net of taxes and non-controlling interests, in the consolidated statement of financial position and the consolidated statement of change in equity as of December 31, 2012, 2011, and 2010:

 

Foreign Currency Translation    12-31-2012      12-31-2011      12-31-2010  
   ThCh$      ThCh$      ThCh$  
Empresa Distribuidora Sur S.A.      (68,251,285)         (72,109,861)         (71,531,480)   
Ampla Energía E Serviços S.A.      52,686,506         125,398,489         131,368,333   
Ampla Investimentos E Serviços S.A.      3,513,918         1,047,218         2,457,495   
Compañía Distribuidora y Comercializadora de Energía S.A.      22,285,125         20,185,717         8,383,309   
Edelnor      6,517,665         10,327,272         (10,033,638)   
Investluz S.A.      (5,725,690)         3,630,372         3,645,236   
Endesa Brasil S.A.      (104,168,848)         20,839,624         32,580,194   
Central Costanera S.A.      (2,677,497)         (6,301,808)         (6,826,288)   
Gas Atacama S.A.      (646,559)         3,979,726         (2,013,576)   
Emgesa S.A. E.S.P.      53,834,515         51,141,069         38,858,582   
Hidroelectrica El Chocon S.A.      (19,040,997)         (9,846,088)         (10,306,187)   
Generandes Peru S.A.      24,592,212         28,938,192         766,900   
Grupo Synapsis      -         -         (1,148,937)   
Grupo CAM      -         -         (2,087,946)   
Others      (3,639,124)         (607,254)         (833,107)   
TOTAL      (40,720,059)         176,622,668         113,278,890   

 

 

Page 95 


LOGO

 

 

 

  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 Enersis. The Group’s restricted net assets as of December 31, 2012 from its subsidiaries Endesa Chile, Ampla Energía, Coelce, and Edelnor totaled ThCh$979,300,704, ThCh$351,933,559, ThCh$40,774,692, and ThCh$90,012,607, respectively.

 

  24.5

Other reserves

Other reserves within Equity attributable as of shareholders of Enersis of December 31, 2012, 2011, and 2010 are as follows:

 

      Balance at
January 1, 2012
     Changes 2012      Balance at
December 31,
2012
 
   ThCh$      ThCh$      ThCh$  
                            
Exchange differences on translation      176,622,668         (217,342,727      (40,720,059
Cash flow hedges      (310,265      27,904,293         27,594,028   
Remeasurement of available-for-sale financial assets      13,836         (189      13,647   
Miscellaneous other reserves      (1,497,208,996      (801,373      (1,498,010,369
TOTAL      (1,320,882,757      (190,239,996      (1,511,122,753
                            
      Balance at
January 1, 2011
     Changes 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
     Changes 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

     26,100,491         14,682,972         40,783,463   

Remeasurement of available-for-sale financial assets

     41,699         126         41,825   

Miscellaneous other reserves

     (1,505,891,534)         -         (1,505,891,534)   

TOTAL

     (1,282,776,134)         (69,011,222)         (1,351,787,356)   

 

   

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).

 

 

Page 96 


LOGO

 

 

 

   

Other miscellaneous reserves

Other miscellaneous reserves include the following:

(i) In accordance with Official Bulletin 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”).

(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 negative change reflected in the line item “Increase (decrease) from transfers and other changes” in the Statement of Changes in Net Equity is explained in the two periods primarily by non-controlling interests in the dividends declared by the consolidated companies.

 

  24.7

Capital increase

At Enersis’ Extraordinary Shareholders’ Meeting held on December 20, 2012, a capital increase was approved by a very large majority of the shareholders with voting rights in attendance (86%), equivalent to 81.94% of the company’s total voting shares.

This capital increase has the following characteristics:

 

  a)

A total amount of Ch$$2,844,397,889,381 (Chilean pesos) divided into 16,441,606,297 ordinary nominative shares, non-preferred, with no par value, and of a single series was approved.

  b)

Endesa España’s non-monetary contribution to Enersis will be for a total of Ch$1,724,400,000,034 corresponding to 9,967,630,058 Enersis shares at Ch$173 Chilean pesos per share.

  c)

The contribution from Minority interests was set at Ch$173 Chilean pesos per share to be issued as a result of this capital increase.

The shareholders approved the terms of the aforementioned capital increase as a related company operation under market conditions and in the best interests of the company, complying with the requirements of Law 18,046, Article 147.

 

 

Page 97 


LOGO

 

 

 

25.

REVENUES

The detail of revenues presented in the Statement of Comprehensive Income for the periods ended December 31, 2012, 2011, and 2010 is as follows:

 

Revenues    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
                            

Energy sales (1)

     5,793,163,853         5,805,296,274         5,653,724,917   
                            

Other sales

     20,348,542         31,746,174         50,570,774   

Sale of metering equipment

     2,588,881         2,229,019         2,621,293   

Sale of products and services

     17,759,661         29,517,155         47,949,481   
                            

Revenue from other services

     446,796,834         417,209,641         474,934,133   

Tolls and transmission

     319,135,832         249,719,988         182,638,100   

Metering equipment leases

     4,653,801         6,540,680         9,646,546   

Public lighting

     32,613,523         27,583,293         31,092,463   

Verifications and connections

     13,653,352         15,605,137         14,106,659   

Engineering and consulting services

     17,620,795         11,896,382         39,313,843   

Other services

     59,119,531         105,864,161         198,136,522   
                            

Total operating revenue

     6,260,309,229         6,254,252,089         6,179,229,824   
        
Other Operating Income    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
                            

Revenue from construction contracts

     151,969,334         179,051,253         252,401,048   

Mutual support

     32,822,150         25,188,962         23,287,510   

Third party services to own and third party fixtures

     11,952,534         8,693,287         10,611,783   

Leases

     1,202,395         765,055         699,787   

Sale of new businesses

     12,824,744         12,619,489         11,380,343   

Other revenue (2)

     106,586,928         54,310,209         85,970,818   
                            

Total other income

     317,358,085         280,628,255         384,351,289   

(1) Includes ThCh$29,217,154 in 2012 from agreements corresponding to reconciliation, termination of arbitration, and settling of prices between Endesa Chile and CMPC.

(2) During the 2012 fiscal year, the Company recognized ThCh$2,239,336 (ThCh$7,273,992 in 2011 and ThCh$22,225,795 in 2010) related to the activation of the insurance policy covering the Central Bocamina I for business interruption, as well as ThCh$52,817,785 from the activation of the policy covering lost revenue from the Bocamina II Plant when that plant was not in operation (ALOP). Both were a consequence of the earthquake that occurred in Chile on February 27, 2010 and damaged those plants [see Note 15 d) vi)].

 

 

Page 98 


LOGO

 

 

 

26.

RAW MATERIALS AND CONSUMABLES USED

Raw materials and consumables used presented in profit or loss for the periods December 31, 2012, 2011, and 2010 is as follows:

 

Raw Materials and Consumables Used    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
        

Energy purchases

     (1,855,330,312      (1,762,818,298      (1,554,714,636

Fuel consumption

     (782,263,736      (742,639,363      (672,038,103

Transportation costs

     (469,848,829      (393,991,121      (405,983,092

Costs from construction contracts

     (151,969,334      (179,051,253      (252,401,048

Other raw materials and consumables

     (457,713,276      (459,934,694      (636,509,375
                            

Total

     (3,717,125,487      (3,538,434,729      (3,521,646,254

 

27.

EMPLOYEE BENEFITS EXPENSES

Employee expenses recognized in profit or loss for de periods December 31, 2012, 2011, and 2010 is as follows:

 

Employee Benefits Expense    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
                            

Wages and salaries

     (301,116,418      (277,553,004      (295,339,462

Post-employment benefit obligations expense

     (5,852,072      (6,353,643      (5,837,977

Social security and other contributions

     (106,722,394      (92,915,099      (63,391,743

Other employee expenses

     (2,654,256      (1,730,380      (10,108,831
                            

Total

     (416,345,140      (378,552,126      (374,678,013

 

 

Page 99 


LOGO

 

 

 

28.

DEPRECIATION, AMORTIZATION, AND IMPAIRMENT LOSSES

Depreciation, amortization, and impairment losses recognized in profit or loss for de periods December 31, 2012, 2011, and 2010 is as follows:

 

      Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
        

Depreciation

     (340,383,481)         (322,218,490)         (338,040,266)   

Amortization

     (102,471,242)         (102,681,546)         (110,977,009)   
                            

Subtotal

     (442,854,723)         (424,900,036)         (449,017,275)   

Reversal (losses) from impairment (*)

     (43,105,193)         (136,157,459)         (108,373,429)   
                            

Total

     (485,959,916)         (561,057,495)         (557,390,704)   

 

(*) Impairment Losses    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
                            

Financial assets (see Note 7c)

     (33,173,360)         (18,649,480)         (95,391,111)   

Assets and disposal groups held for sale (see Note 11)

     -         -         (14,881,960)   

Goodwill (see Note 14)

     -         (14,379,823)         -   

Infrastructure (see Note 15 x)

     (12,578,098)         (106,449,843)         (1,340,235)   

Reversal of provision for investment properties (see Note 16)

     2,646,265         3,321,687         3,239,877   
                            

Total

     (43,105,193)         (136,157,459)         (108,373,429)   

 

29.

OTHER EXPENSES

Other miscellaneous operating expenses as of December 31, 2012, 2011, and 2010 is as follows:

 

Other Expenses    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
                            

Other supplies and services

     (65,075,819)         (95,222,224)         (130,232,972)   

Professional, outsourced, and other services

     (213,336,835)         (180,880,189)         (113,944,110)   

Repairs and maintenance

     (93,522,392)         (89,045,849)         (69,199,458)   

Indemnities and fines

     (26,120,741)         (14,733,175)         (41,316,694)   

Taxes and charges

     (24,734,526)         (90,333,630)         (26,456,298)   

Insurance premiums

     (23,994,238)         (20,745,032)         (19,147,361)   

Leases and rental costs

     (18,905,120)         (17,042,089)         (16,980,825)   

Marketing, public relations, and advertising

     (7,991,376)         (10,316,261)         (16,207,055)   

Other supplies

     (23,758,539)         (10,929,579)         (9,240,977)   

Travel expenses

     (7,981,802)         (6,428,292)         (4,306,510)   

Environmental expenses

     (4,704,522)         (5,022,077)         (3,402,509)   
                            

Total

     (510,125,910)         (540,698,397)         (450,434,769)   

 

 

Page 100 


LOGO

 

 

 

30.

OTHER GAINS (LOSSES)

Other gains (losses) as of December 31, 2012, 2011, and 2010 is as follows:

 

Other Gains (Losses)

   Balance at  
  

12-31-2012

ThCh$

    

12-31-2011

ThCh$

    

12-31-2010

ThCh$

 
                            

Investment sales, Cam Group and Synapsis (*)

     -         (10,733,882)         272,686   

Land sales

     9,191,493         3,766,963         8,381,710   

Other assets

     5,639,981         2,152,625         3,329,038   
                            

Total

     14,831,474         (4,814,294)         11,983,434   

(*) Includes foreign currency translation differences of ThCh$(3,236,883).

 

31.

FINANCIAL RESULTS

Financial income and costs as of December 31, 2012, 2011, and 2010 is as follows:

 

Financial Income

   Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
        

Income from cash and cash equivalents

     61,202,506         76,186,468         68,144,673   

Income from expected return on plan assets (Brazil)

     34,379,133         44,345,866         41,253,550   

Other financial income

     54,406,600         108,760,948         58,806,208   

Income from other financial assets (1)

     114,720,996         4,319,587         3,032,517   
        

Total

     264,709,235         233,612,869         171,236,948   

 

Financial Costs

   Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
        

Financial Costs

     (453,447,437)         (465,411,363)         (438,358,251)   
        

Bank loans

     (43,179,075)         (57,873,580)         (64,983,625)   

Secured and unsecured obligations

     (204,574,008)         (212,931,127)         (193,181,616)   

Financial leasing

     (3,281,822)         (2,937,215)         (3,056,546)   

Valuation of financial derivatives

     (19,030,050)         (23,723,865)         (19,034,198)   

Financial provisions

     (47,191,100)         (35,959,378)         (21,006,595)   

Post-employment benefit obligations

     (54,464,782)         (57,048,714)         (52,703,379)   

Capitalized borrowing costs

     26,477,369         35,945,738         15,137,380   

Other financial costs

     (108,203,969)         (110,883,222)         (99,529,672)   
        

Gain (loss) from indexed assets and liabilities (*)

     (12,681,628)         (25,092,203)         (15,055,706)   
        

Foreign currency exchange differences, net (**)

     (14,768,878)         20,305,690         11,572,474   
        

Total Financial Costs

     (480,897,943)         (470,197,876)         (441,841,483)   
        

Total Financial Results

     (216,188,708)         (236,585,007)         (270,604,535)   

(1) Includes ThCh$112,274,835 in 2012 from reclassification and remeesurened of the IFRIC 12 to financial investments (see Note 6).

 

 

Page 101 


LOGO

 

 

 

The effects on Financial Results from exchange differences and the application of indexed assets and liabilities originated from the following:

 

Results from Indexed Assets and Liabilities (*)

   Balance at  
  

12-31-2012

ThCh$

    

12-31-2011

ThCh$

    

12-31-2010

ThCh$

 
        

Cash and cash equivalents

     19,201         5,798         -   

Other financial assets

     5,629,466         8,659,909         5,270,820   

Other non-financial assets

     1,425         1,912         922,841   

Trade and other accounts receivable

     181,103         63,114         (391,383)   

Current tax assets and liabilities

     2,590,732         2,188,305         1,693,677   

Other financial liabilities (financial debt and derivative instruments)

     (21,849,406)         (35,864,236)         (22,386,567)   

Trade and other accounts payable

     272,244         159,833         146,406   

Other provisions

     (163,246)         (281,472)         (49,233)   

Other non-financial liabilities

     636,853         (25,366)         (262,267)   
        

Total

     (12,681,628)         (25,092,203)         (15,055,706)   
        
Exchange Differences (**)    Balance at  
   12-31-2012
ThCh$
     12-31-2011
ThCh$
     12-31-2010
ThCh$
 
        

Cash and cash equivalents

     (2,517,811)         5,095,502         2,352,414   

Other financial assets

     6,021,281         6,146,671         15,284,485   

Other non-financial assets

     113,953         9,102,795         (3,281,851)   

Trade and other accounts receivable

     (1,712,212)         17,354,961         (14,400,873)   

Current tax assets and liabilities

     (4,910)         175,066         34,249   

Other financial liabilities (financial debt and derivative instruments)

     (17,196,956)         (11,293,585)         (373,873)   

Trade and other accounts payable

     1,353,385         (5,476,285)         15,576,463   

Other non-financial liabilities

     (825,608)         (799,435)         (3,618,540)   
        

Total

     (14,768,878)         20,305,690         11,572,474   

 

32.

INCOME TAX

The following table reconciles income taxes resulting from applying the general current tax rate to “Net income before taxes” and the income tax expense recorded in the accompanying Consolidated Statement of Comprehensive Income for the 2012, 2011, and 2010 fiscal years:

 

Income Tax    Balance at  
  

12-31-2012

ThCh$

    

12-31-2011

ThCh$

    

12-31-2010

ThCh$

 
        

Current tax expense

     (441,946,162)         (458,621,881)         (397,519,578)   

Tax benefit from tax assets not previously recognized (credits and/or benefits on current tax)

     68,352,902         42,545,139         51,094,799   

Adjustments to current tax from the previous period

     627,769         (882,687)         (2,869,081)   

Other current tax expense

     (988,028)         (301,441)         (2,597,705)   
                            

Current tax expense, net

     (373,953,519)         (417,260,870)         (351,891,565)   
                            

Deferred tax income (expense)from origination and reversal of temporary differences

     (28,092,513)         (43,612,506)         7,335,286   

Deferred tax (income) or expense from tax rate changes or new taxes (*)

     (9,845,202)         148,137         (1,450,689)   

Other deferred tax expense

     -         (111,453)         -   
                            

Deferred tax income (expense), net

     (37,937,715)         (43,575,822)         5,884,597   
                            

Effect of changes in the tax status of the entity or its shareholders

     -         -         -   
                            

Income tax income (expense)

     (411,891,234)         (460,836,692)         (346,006,968)   

 

 

Page 102 


LOGO

 

 

 

The principal temporary differences are detailed in Note 17a.

 

Reconciliation of Tax Expense    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
 
      

Tax expense using statutory rate (20%)

     (261,090,642     (266,675,462     (245,938,215

Tax effect of rates in other jurisdictions

     (137,437,336     (117,057,673     (159,695,526

Tax effect of non-taxable revenues

     75,083,835        51,007,579        44,357,904   

Tax effect of non-tax-deductible expenses

     (117,963,860     (106,636,806     (9,065,332

Tax effect from change in tax rate (*)

     (9,845,202     148,137        (1,450,689

Tax effect of over-provided tax in previous period

     627,769        (882,687     (2,869,081

Price level restatement for tax purposes (investments and equity)

     38,734,202        (20,739,780     28,653,971   

Total adjustments to tax expense using statutory rate

     (150,800,592     (194,161,230     (100,068,753
      

Income tax

     (411,891,234     (460,836,692     (346,006,968

(*) On July 29, 2010, Law No. 20,455 was passed in Chile, “Modifying different laws to obtain funds to finance the reconstruction of the country.” This law, which was published in the Diario Oficial (Official Gazette) on July 31, 2010, included a temporary First Category tax increase for the 2011 and 2012 business years (to 20% and 18.5%, respectively), with a return to the 17% tax rate for 2013.

Then, on September 27, 2012, Law No. 20,630, which modifies Chilean tax law to finance education reform, was published in the Diario Oficial (Official Gazette). Among other changes, this law increased the First Category tax rate from 18.5% to 20% starting in the 2012 business year

 

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 2012, 2011, and 2010 fiscal years.

 

 

Page 103 


LOGO

 

 

 

 

  33.2

Generation, distribution, and others

 

Line of Business   Generation     Distribution     Eliminations and Others     Total  
ASSETS           12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT ASSETS

 

    1,013,418,718        1,212,585,323        972,698,943        1,007,409,597        368,400,772        305,970,088        2,354,518,433        2,525,965,008   

Cash and cash equivalents

    351,175,599        552,738,084        227,349,107        298,945,821        278,855,312        368,237,363        857,380,018        1,219,921,268   

Other current financial assets

    58,019,211        914,209        47,888,142        25,011        88,593,445        -        194,500,798        939,220   

Other current non-financial assets

    32,543,209        31,292,979        71,060,646        38,792,524        2,315,912        2,380,809        105,919,767        72,466,312   

Trade and other current receivables

    264,449,963        355,609,508        590,560,176        610,324,178        14,194,427        11,668,702        869,204,566        977,602,388   

Accounts receivable from related companies

    80,522,375        130,673,380        3,840,971        7,215,786        (51,334,435)        (102,606,574)        33,028,911        35,282,592   

Inventories

    65,683,582        55,906,768        13,480,478        16,354,914        4,315,433        5,663,862        83,479,493        77,925,544   

Current tax assets

    161,024,779        85,450,395        18,519,423        35,751,363        31,460,678        20,625,926        211,004,880        141,827,684   
               

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

    -        -        -        -        -        -        -        -   
                                                               

NON-CURRENT ASSETS

    6,143,596,315        6,154,273,562        4,638,627,634        4,778,151,088        181,091,258        275,481,094        10,963,315,207        11,207,905,744   

Other non-current financial assets

    33,402,903        13,598,337        378,529,672        2,826,723        27,183,342        20,930,001        439,115,917        37,355,061   

Other non-current non-financial assets

    26,383,971        28,731,435        61,314,310        80,741,831        123,850        27,842        87,822,131        109,501,108   

Non-current receivables

    150,483,725        175,400,312        51,808,642        267,256,936        685,326        671,202        202,977,693        443,328,450   

Non-current accounts receivable from related companies

    -        (1,863,216)        99,044        117,946        (99,044)        1,745,270        -        -   

Investments accounted for using the equity method

    595,392,564        591,668,155        510,762,349        503,610,981        (1,093,978,229)        (1,082,085,874)        12,176,684        13,193,262   

Intangible assets other than goodwill

    49,214,509        35,332,818        1,139,014,116        1,417,846,070        14,906,949        14,219,326        1,203,135,574        1,467,398,214   

Goodwill

    101,760,013        106,399,041        110,434,834        129,382,377        1,187,681,742        1,240,622,708        1,399,876,589        1,476,404,126   

Property, plant, and equipment, net

    5,034,784,953        5,068,294,024        2,217,433,639        2,180,696,470        (8,598,383)        (6,259,488)        7,243,620,209        7,242,731,006   

Investment property

    -        -        -        -        46,922,970        38,055,889        46,922,970        38,055,889   

Deferred tax assets

    152,173,677        136,712,656        169,231,028        195,671,754        6,262,735        47,554,218        327,667,440        379,938,628   
               

TOTAL ASSETS

 

    7,157,015,033        7,366,858,885        5,611,326,577        5,785,560,685        549,492,030        581,451,182        13,317,833,640        13,733,870,752   

 

 

Page 104 


LOGO

 

 

 

 

     Generation     Distribution     Eliminations and Others     Total  
LIABILITIES AND EQUITY   12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT LIABILITIES

    1,229,989,919        1,150,249,283        1,351,754,251        1,394,053,750        (200,631,935)        (83,769,398)        2,381,112,235        2,460,533,635   

Other current financial liabilities

    416,888,973        365,375,002        238,078,498        292,160,116        15,214,737        14,547,220        670,182,208        672,082,338   

Trade and other current payables

    370,500,603        380,701,746        779,661,721        774,128,579        63,097,411        80,234,134        1,213,259,735        1,235,064,459   

Accounts payable to related companies

    301,401,943        234,167,088        139,176,662        126,083,948        (293,751,194)        (203,073,398)        146,827,411        157,177,638   

Other short-term provisions

    39,720,320        36,030,224        44,316,361        43,227,192        7,094,014        20,445,238        91,130,695        99,702,654   

Current tax liabilities

    91,149,629        122,601,990        76,419,202        110,935,913        5,567,879        2,315,339        173,136,710        235,853,242   

Current provisions for employee benefits

    -        -        -        -        -        -        -        -   

Other current non-financial liabilities

    10,328,451        11,373,233        74,101,807        47,518,002        2,145,218        1,762,069        86,575,476        60,653,304   
               

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

    -        -        -        -        -        -        -        -   
               

NON-CURRENT LIABILITIES

    2,040,272,104        2,231,327,095        1,436,704,775        1,572,059,394        495,975,948        573,796,771        3,972,952,827        4,377,183,260   

Other non-current financial liabilities

    1,545,210,455        1,755,575,529        824,212,315        952,894,143        558,697,099        562,885,621        2,928,119,869        3,271,355,293   

Other non-current payables

    175,898        243,234        14,081,540        14,060,817        -        556        14,257,438        14,304,607   

Accounts payable to related companies

    7,114,225        81,953        -        -        (7,114,225)        (81,953)        -        -   

Other long-term provisions

    26,347,451        20,833,139        144,386,384        181,636,893        6,345,154        103,609        177,078,989        202,573,641   

Deferred tax liabilities

    368,906,755        341,568,310        196,503,392        162,528,439        (46,384,101)        4,341,506        519,026,046        508,438,255   

Non-current provisions for employee benefits

    39,720,916        36,504,909        218,519,259        234,826,662        6,827,714        6,194,442        265,067,889        277,526,013   

Other non-current non-financial liabilities

    52,796,404        76,520,021        39,001,885        26,112,440        (22,395,693)        352,990        69,402,596        102,985,451   
               

EQUITY

    3,886,753,010        3,985,282,507        2,822,867,551        2,819,447,541        254,148,017        91,423,809        6,963,768,578        6,896,153,857   

Equity attributable to shareholders of Enersis

    3,886,753,010        3,985,282,507        2,822,867,551        2,819,447,541        254,148,017        91,423,809        3,893,798,571        3,895,728,606   

Issued capital

    1,488,171,918        1,752,890,037        829,508,479        1,010,886,630        507,202,438        61,106,168        2,824,882,835        2,824,882,835   

Retained earnings

    1,890,441,860        1,838,419,172        1,283,404,467        957,047,345        (752,567,486)        (562,497,637)        2,421,278,841        2,232,968,880   

Share premium

    206,008,557        -        4,180,489        -        (51,429,398)        158,759,648        158,759,648        158,759,648   

Other reserves

    302,130,675        393,973,298        705,774,116        851,513,566        550,942,463        434,055,630        (1,511,122,753)        (1,320,882,757)   
               
Non-controlling interests     -        -        -        -        -        -        3,069,970,007        3,000,425,251   
               
TOTAL LIABILITIES AND EQUITY     7,157,015,033        7,366,858,885        5,611,326,577        5,785,560,685        549,492,030        581,451,182        13,317,833,640        13,733,870,752   

 

 

Page 105 


LOGO

 

 

 

 

 

     Generation     Distribution     Eliminations and Others     Total  
STATEMENT OF COMPREHENSIVE INCOME    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
 

REVENUE

    2,727,263,010        2,700,026,218        2,780,604,080        4,460,244,983        4,447,427,469        4,392,625,917        (609,840,679)        (612,573,343)        (609,648,884)        6,577,667,314        6,534,880,344        6,563,581,113   

Sales

    2,659,632,536        2,681,583,403        2,735,336,937        4,217,769,377        4,187,214,704        4,053,333,247        (617,092,684)        (614,546,018)        (609,440,360)        6,260,309,229        6,254,252,089        6,179,229,824   

Energy sales

    2,519,046,562        2,587,301,858        2,599,487,673        3,854,175,793        3,830,011,900        3,754,753,999        (580,058,502)        (612,017,484)        (700,516,755)        5,793,163,853        5,805,296,274        5,653,724,917   

Other sales

    9,891,453        10,642,489        15,262,308        11,735,865        8,391,707        9,220,770        8,438,089        12,711,978        26,087,696        30,065,407        31,746,174        50,570,774   

Other services rendered

    130,694,521        83,639,056        120,586,956        351,857,719        348,811,097        289,358,478        (45,472,271)        (15,240,512)        64,988,699        437,079,969        417,209,641        474,934,133   
                       

Other operating revenue

    67,630,474        18,442,815        45,267,143        242,475,606        260,212,765        339,292,670        7,252,005        1,972,675        (208,524)        317,358,085        280,628,255        384,351,289   
                       
SUPPLIES AND SERVICES     (1,459,307,267)        (1,272,985,092)        (1,300,760,188)        (2,883,450,602)        (2,904,965,972)        (2,861,855,754)        625,632,382        639,516,335        640,969,688        (3,717,125,487)        (3,538,434,729)        (3,521,646,254)   

Energy purchases

    (359,323,987)        (272,699,080)        (264,194,654)        (2,076,163,493)        (2,099,527,411)        (1,988,241,950)        580,157,168        609,408,193        697,721,968        (1,855,330,312)        (1,762,818,298)        (1,554,714,636)   

Fuel consumption

    (782,255,866)        (742,631,157)        (672,030,596)        -        -        -        (7,870)        (8,206)        (7,507)        (782,263,736)        (742,639,363)        (672,038,103)   

Transport expenses

    (245,278,912)        (210,422,135)        (233,134,592)        (272,879,404)        (228,281,706)        (216,929,666)        48,309,487        44,712,720        44,081,166        (469,848,829)        (393,991,121)        (405,983,092)   

Other miscellaneous supplies and services

    (72,448,502)        (47,232,720)        (131,400,346)        (534,407,705)        (577,156,855)        (656,684,138)        (2,826,403)        (14,596,372)        (100,825,939)        (609,682,610)        (638,985,947)        (888,910,423)   
                       
CONTRIBUTION MARGIN     1,267,955,743        1,427,041,126        1,479,843,892        1,576,794,381        1,542,461,497        1,530,770,163        15,791,703        26,942,992        31,320,804        2,860,541,827        2,996,445,615        3,041,934,859   
                       
Infrastructure work     13,476,347        6,404,803        688,024        35,377,340        39,331,002        34,742,737        -        4,437,307        9,438,604        48,853,687        50,173,112        44,869,365   
Employee expenses     (118,485,904)        (84,624,505)        (76,018,545)        (265,751,973)        (252,417,780)        (215,810,871)        (32,107,263)        (41,509,841)        (82,848,597)        (416,345,140)        (378,552,126)        (374,678,013)   
Other fixed operating expenses     (126,226,860)        (148,540,710)        (109,570,881)        (387,022,650)        (389,777,503)        (366,421,018)        3,123,600        (2,380,184)        25,557,129        (510,125,910)        (540,698,397)        (450,434,770)   
                       
GROSS OPERATING RESULT     1,036,719,326        1,200,280,714        1,294,942,490        959,397,098        939,597,216        983,281,011        (13,191,960)        (12,509,726)        (16,532,060)        1,982,924,464        2,127,368,204        2,261,691,441   
                       

Depreciation and amortization expense

    (235,633,898)        (205,906,910)        (244,848,894)        (260,150,321)        (347,074,905)        (291,545,800)        9,824,303        (8,075,680)        (20,996,010)        (485,959,916)        (561,057,495)        (557,390,704)   
                       
OPERATING INCOME     801,085,428        994,373,804        1,050,093,596        699,246,777        592,522,311        691,735,211        (3,367,657)        (20,585,406)        (37,528,070)        1,496,964,548        1,566,310,709        1,704,300,737   
                       
FINANCIAL RESULT     (144,688,843)        (96,533,304)        (139,201,816)        (46,679,711)        (114,211,524)        (94,631,362)        (24,820,154)        (25,840,179)        (36,771,357)        (216,188,708)        (236,585,007)        (270,604,535)   

Financial income

    38,804,106        88,970,416        27,878,995        215,787,202        127,716,519        132,691,391        10,117,927        16,925,934        10,666,562        264,709,235        233,612,869        171,236,948   

Financial expenses

    (170,216,457)        (187,258,748)        (178,031,427)        (265,607,111)        (242,555,022)        (227,390,652)        (17,623,869)        (35,597,593)        (32,936,172)        (453,447,437)        (465,411,363)        (438,358,251)   

Gain (loss) from indexed assets and liabilities

    (710,227)        (5,369,555)        (2,885,747)        1,204,984        42,067        153,805        (13,176,385)        (19,764,715)        (12,323,764)        (12,681,628)        (25,092,203)        (15,055,706)   

Foreign currency exchange differences

    (12,566,265)        7,124,583        13,836,363        1,935,214        584,912        (85,906)        (4,137,827)        12,596,195        (2,177,983)        (14,768,878)        20,305,690        11,572,474   

Positive

    20,648,464        36,535,322        59,331,363        3,704,945        4,951,758        7,255,856        24,407,877        39,385,744        24,744,149        48,761,286        80,872,824        91,331,368   

Negative

    (33,214,729)        (29,410,739)        (45,495,000)        (1,769,731)        (4,366,846)        (7,341,762)        (28,545,704)        (26,789,549)        (26,922,132)        (63,530,164)        (60,567,134)        (79,758,894)   
                       
Share of the profit (loss) from associates accounted for using the equity method     9,845,902        8,215,763        811,855        310        468        911        (310)        249,673        202,973        9,845,902        8,465,904        1,015,739   
Gain (loss) from other investments     657,026        1,038,160        234,251        80,290        70        -        -        -        38,435        737,316        1,038,230        272,686   
Gain (loss) on the sale of property, plant, and equipment     735,259        975,577        1,631,416        987,306        (313,790)        1,365,276        12,371,593        (6,514,311)        8,714,057        14,094,158        (5,852,524)        11,710,749   
                       
NET INCOME BEFORE TAX     667,634,772        908,070,000        913,569,302        653,634,972        477,997,535        598,470,036        (15,816,528)        (52,690,223)        (65,343,962)        1,305,453,216        1,333,377,312        1,446,695,376   
                       

Income tax

    (211,488,549)        (255,341,927)        (197,493,560)        (213,455,380)        (200,528,618)        (141,600,737)        13,052,695        (4,966,147)        (6,912,671)        (411,891,234)        (460,836,692)        (346,006,968)   
                       
NET INCOME AFTER TAX FROM CONTINUING OPERATIONS     456,146,223        652,728,073        716,075,742        440,179,592        277,468,917        456,869,299        (2,763,833)        (57,656,370)        (72,256,633)        893,561,982        872,540,620        1,100,688,408   

Net income from discontinued operations

    -        -        -        -        -        -        -        -        -        -        -        -   
NET INCOME     456,146,223        652,728,073        716,075,742        440,179,592        277,468,917        456,869,299        (2,763,833)        (57,656,370)        (72,256,633)        893,561,982        872,540,620        1,100,688,408   
                       

NET INCOME ATTRIBUTABLE TO

    456,146,223        652,728,073        716,075,742        440,179,592        277,468,917        456,869,299        (2,763,833)        (57,656,370)        (72,256,633)        893,561,982        872,540,620        1,100,688,408   

Shareholders of Enersis

    -        -        -        -        -        -        -        -        -        377,350,521        375,471,254        486,226,814   

Non-controlling interests

    -        -        -        -        -        -        -        -        -        516,211,461        497,069,366        614,461,594   

 

 

Page 106 


LOGO

 

 

 

 

  33.3

Countries

 

Country       Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
ASSETS           12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT ASSETS

    831,919,458        1,117,076,586        140,651,609        198,804,567        742,319,957        680,639,176        528,267,777        439,170,846        154,280,243        138,640,931        (42,920,611)        (48,367,098)        2,354,518,433        2,525,965,008   

Cash and cash equivalents

    257,595,771        588,127,702        20,619,433        43,522,761        195,713,589        277,962,207        320,342,460        268,253,856        63,108,765        42,054,742        -        -        857,380,018        1,219,921,268   

Other current financial assets

    3,865        47,504        248,729        143,638        143,275,069        -        50,921,259        699,517        51,876        48,561        -        -        194,500,798        939,220   

Other current non-financial assets

    11,275,320        8,430,910        1,207,678        2,444,742        72,727,847        43,310,737        13,799,808        13,185,071        6,909,114        5,094,852        -        -        105,919,767        72,466,312   

Trade and other current receivables

    315,294,444        338,292,487        70,793,684        108,345,327        291,578,428        318,551,280        123,660,742        137,785,949        66,634,074        73,975,674        1,243,194        651,671        869,204,566        977,602,388   

Accounts receivable from related companies

    31,805,819        49,976,938        33,308,107        34,084,870        11,804,423        -        239,701        30,857        34,666        208,696        (44,163,805)        (49,018,769)        33,028,911        35,282,592   

Inventories

    42,118,709        37,057,881        6,392,567        4,921,951        659,321        1,266,810        17,026,589        17,676,019        17,282,307        17,002,883        -        -        83,479,493        77,925,544   

Current tax assets

    173,825,530        95,143,164        8,081,411        5,341,278        26,561,280        39,548,142        2,277,218        1,539,577        259,441        255,523        -        -        211,004,880        141,827,684   
                           

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

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           

NON-CURRENT ASSETS

    7,726,466,170        7,893,250,054        586,838,081        593,346,110        3,338,211,800        3,805,276,862        2,541,027,789        2,353,927,049        1,243,142,279        1,246,563,957        (4,472,370,912)        (4,684,458,288)        10,963,315,207        11,207,905,744   

Other non-current financial assets

    58,719,191        32,942,181        194,354        161,140        375,250,800        27,818        1,243,527        1,214,684        3,708,045        3,009,238        -        -        439,115,917        37,355,061   

Other non-current non-financial assets

    414,689        599,529        1,833,586        1,984,737        83,997,877        106,916,842        1,710,515        -        -        -        (134,536)        -        87,822,131        109,501,108   

Non-current receivables

    7,548,389        4,531,190        146,227,334        151,690,773        35,809,875        273,379,275        13,392,095        13,727,212        -        -        -        -        202,977,693        443,328,450   

Non-current accounts receivable from related companies

    5,712,830        6,179,892        -        -        32,432,608        44,861,006        -        -        -        -        (38,145,438)        (51,040,898)        -        -   

Investments accounted for using the equity method

    4,494,808,784        4,681,940,902        58,167,386        4,727,255        1,042,410,728        1,217,587,204        1,716        76        51,856,847        49,887,780        (5,635,068,777)        (5,940,949,955)        12,176,684        13,193,262   

Intangible assets other than goodwill

    38,128,352        40,438,658        3,460,809        3,649,971        1,104,062,844        1,375,676,408        44,835,547        44,330,454        12,648,022        3,302,723        -        -        1,203,135,574        1,467,398,214   

Goodwill

    2,311,535        2,312,632        1,902,217        2,357,592        100,004,647        119,058,905        13,384,051        13,209,651        8,703,399        10,361,690        1,273,570,740        1,329,103,656        1,399,876,589        1,476,404,126   

Property, plant, and equipment, net

    2,975,632,116        2,998,303,344        369,087,363        424,077,441        388,190,909        479,342,553        2,366,990,760        2,184,994,520        1,164,386,651        1,178,479,794        (20,667,590)        (22,466,646)        7,243,620,209        7,242,731,006   

Investment property

    46,922,970        38,055,889        -        -        -        -        -        -        -        -        -        -        46,922,970        38,055,889   

Deferred tax assets

    96,267,314        87,945,837        5,965,032        4,697,201        176,051,512        188,426,851        99,469,578        96,450,452        1,839,315        1,522,732        (51,925,311)        895,555        327,667,440        379,938,628   
                           
TOTAL ASSETS     8,558,385,628        9,010,326,640        727,489,690        792,150,677        4,080,531,757        4,485,916,038        3,069,295,566        2,793,097,895        1,397,422,522        1,385,204,888        (4,515,291,523)        (4,732,825,386)        13,317,833,640        13,733,870,752   

 

 

Page 107 


LOGO

 

 

 

 

Country       Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
LIABILITIES AND EQUITY   12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
 

CURRENT LIABILITIES

    731,293,242        661,869,058        592,608,749        494,783,567        444,716,883        650,237,150        457,200,629        483,448,241        192,966,046        170,828,751        (37,673,314)        (633,132)        2,381,112,235        2,460,533,635   

Other current financial liabilities

    239,780,483        88,087,416        156,782,528        105,336,295        111,001,976        288,730,920        101,481,299        124,904,402        61,135,922        65,023,305        -        -        670,182,208        672,082,338   

Trade and other current payables

    320,960,507        405,601,668        335,942,011        283,219,858        246,490,233        234,837,848        214,380,281        223,557,756        85,340,558        68,645,529        10,146,145        19,201,800        1,213,259,735        1,235,064,459   

Accounts payable to related companies

    92,373,636        48,929,239        32,357,914        45,686,586        31,861,534        34,092,017        36,962,589        51,713,966        1,091,197        1,068,536        (47,819,459)        (24,312,706)        146,827,411        157,177,638   

Other short-term provisions

    41,152,803        54,333,202        30,095,780        25,324,807        1,559,596        6,801,936        9,808,093        10,860        8,514,423        8,754,075        -        4,477,774        91,130,695        99,702,654   

Current tax liabilities

    32,415,239        58,625,870        10,649,219        12,379,051        35,085,220        67,476,356        85,599,986        76,893,506        9,387,046        20,478,459        -        -        173,136,710        235,853,242   

Current provisions for employee benefits

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other current non-financial liabilities

    4,610,574        6,291,663        26,781,297        22,836,970        18,718,324        18,298,073        8,968,381        6,367,751        27,496,900        6,858,847        -        -        86,575,476        60,653,304   
                           

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

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
NON-CURRENT LIABILITIES     1,537,883,407        1,819,290,887        113,903,928        206,938,488        860,959,079        929,216,917        1,087,503,179        928,038,093        484,376,415        527,947,698        (111,673,181)        (34,248,823)        3,972,952,827        4,377,183,260   

Other non-current financial liabilities

    1,208,350,892        1,538,473,627        23,630,252        113,544,053        465,777,075        515,352,311        945,721,006        782,142,214        284,640,644        321,843,088        -        -        2,928,119,869        3,271,355,293   

Other non-current payables

    -        -        175,794        1,146,930        14,081,644        13,157,677        -        -        -        -        -        -        14,257,438        14,304,607   

Accounts payable to related companies

    -        -        37,013,568        34,248,823        -        -        -        -        -        -        (37,013,568)        (34,248,823)        -        -   

Other long-term provisions

    25,283,772        17,935,877        7,830,745        9,239,778        137,536,697        168,801,883        3,493,633        4,762,542        2,934,142        1,833,561        -        -        177,078,989        202,573,641   

Deferred tax liabilities

    221,385,312        204,262,599        10,812,791        13,419,881        113,029,606        67,691,941        30,956,734        19,717,371        193,015,503        203,346,463        (50,173,900)        -        519,026,046        508,438,255   

Non-current provisions for employee benefits

    40,221,634        35,817,248        7,014,199        7,627,051        127,516,473        149,353,832        88,078,806        84,727,882        2,236,777        -        -        -        265,067,889        277,526,013   

Other non-current non-financial liabilities

    42,641,797        22,801,536        27,426,579        27,711,972        3,017,584        14,859,273        19,253,000        36,688,084        1,549,349        924,586        (24,485,713)        -        69,402,596        102,985,451   
                           

EQUITY

    6,289,208,979        6,529,166,695        20,977,013        90,428,622        2,774,855,795        2,906,461,971        1,524,591,758        1,381,611,561        720,080,061        686,428,439        (4,365,945,028)        (4,697,943,431)        6,963,768,578        6,896,153,857   

Equity attributable to

shareholders of Enersis

    6,289,208,979        6,529,166,695        20,977,013        90,428,622        2,774,855,795        2,906,461,971        1,524,591,758        1,381,611,561        720,080,061        686,428,439        (4,365,945,028)        (4,697,943,431)        3,893,798,571        6,896,153,857   

Issued capital

    5,183,178,569        5,517,944,809        192,387,594        230,798,614        946,283,652        1,768,841,536        168,180,369        150,811,424        223,717,228        197,139,383        (3,888,864,577)        (5,040,652,931)        2,824,882,835        2,824,882,835   

Retained earnings

    2,699,189,299        2,728,371,595        (177,577,796)        (99,901,666)        640,153,933        459,494,106        632,034,321        125,770,175        135,999,421        72,384,455        (1,508,520,337)        (1,053,149,785)        2,421,278,841        2,232,968,880   

Share premium

    365,334,507        158,759,648        -        -        630,233,239        -        3,614,187        -        -        -        (840,422,285)        -        158,759,648        158,759,648   

Other reserves

    (1,958,493,396)        (1,875,909,357)        6,167,215        (40,468,326)        558,184,971        678,126,329        720,762,881        1,105,029,962        360,363,412        416,904,601        1,871,862,171        1,395,859,285        (1,511,122,753)        1,679,542,494   
                           
Non-controlling interests     -        -        -        -        -        -        -        -        -        -        -        -        3,069,970,007        3,000,425,251   
                           
Total Liabilities and Equity     8,558,385,628        9,010,326,640        727,489,690        792,150,677        4,080,531,757        4,485,916,038        3,069,295,566        2,793,097,895        1,397,422,522        1,385,204,888        (4,515,291,523)        (4,732,825,386)        13,317,833,640        13,733,870,752   

 

 

Page 108 


LOGO

 

 

 

 

 

Country         Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
STATEMENT OF
COMPREHENSIVE
INCOME
  12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
 

REVENUE

    1,951,674,107        2,124,479,297        2,085,557,501        668,889,354        675,647,122        658,417,051        2,128,031,611        2,165,287,761        2,230,116,193        1,262,681,733        1,113,791,686        1,163,978,952        568,105,957        458,047,567        429,229,748        (1,715,448)        (2,373,089)        (3,718,332)        6,577,667,314        6,534,880,344        6,563,581,113   

Sales

    1,871,175,380        2,097,527,758        2,041,203,346        653,895,892        667,299,420        644,085,670        1,963,812,830        1,970,909,825        1,953,154,510        1,226,947,305        1,080,920,739        1,135,970,285        546,249,646        439,967,436        408,534,345        (1,771,824)        (2,373,089)        (3,718,332)        6,260,309,229        6,254,252,089        6,179,229,824   

Energy sales

    1,710,323,039        1,961,366,637        1,868,868,808        634,079,879        641,615,807        614,505,180        1,785,616,550        1,787,773,720        1,778,434,279        1,134,215,302        991,306,129        1,019,682,987        528,929,083        423,233,981        372,233,663        -        -        -        5,793,163,853        5,805,296,274        5,653,724,917   

Other sales

    21,064,337        21,888,297        37,515,316        412,885        -        -        5,800,382        6,072,128        3,332,080        2,749,302        3,289,633        6,557,919        38,501        565,295        4,375,367        -        (69,179)        (1,209,908)        30,065,407        31,746,174        50,570,774   

Other services rendered

    139,788,004        114,272,824        134,819,222        19,403,128        25,683,613        29,580,490        172,395,898        177,063,977        171,388,151        89,982,701        86,324,977        109,729,379        17,282,062        16,168,160        31,925,315        (1,771,824)        (2,303,910)        (2,508,424)        437,079,969        417,209,641        474,934,133   

Other operating

revenue

    80,498,727        26,951,539        44,354,155        14,993,462        8,347,702        14,331,381        164,218,781        194,377,936        276,961,683        35,734,428        32,870,947        28,008,667        21,856,311        18,080,131        20,695,403        56,376        -        -        317,358,085        280,628,255        384,351,289   
                                         

SUPPLIES AND SERVICES

    (1,289,222,399)        (1,280,894,315)        (1,157,432,602)        (456,896,885)        (457,898,841)        (413,059,847)        (1,261,178,856)        (1,228,453,536)        (1,308,455,877)        (445,729,779)        (385,326,627)        (463,847,068)        (264,153,581)        (185,931,510)        (180,533,345)        56,013        70,100        1,682,485        (3,717,125,487)        (3,538,434,729)        (3,521,646,254)   

Energy purchases

    (678,966,060)        (747,064,363)        (542,253,232)        (188,141,869)        (153,569,548)        (148,902,836)        (602,540,950)        (587,111,958)        (543,260,558)        (228,612,851)        (186,337,063)        (246,229,847)        (158,288,518)        (88,735,366)        (74,068,163)        1,219,936        -        -        (1,855,330,312)        (1,762,818,298)        (1,554,714,636)   

Fuel consumption

    (403,832,711)        (350,733,784)        (318,644,651)        (255,215,278)        (283,048,981)        (242,853,893)        (31,481,376)        (35,498,349)        (37,260,897)        (36,215,949)        (23,946,682)        (27,780,401)        (55,518,422)        (49,411,567)        (45,498,261)        -        -        -        (782,263,736)        (742,639,363)        (672,038,103)   

Transport expenses

    (183,856,206)        (146,853,453)        (183,181,403)        (4,645,155)        (9,143,907)        (4,875,869)        (142,758,291)        (107,475,644)        (93,660,230)        (117,783,015)        (114,302,814)        (111,637,522)        (19,580,741)        (16,215,303)        (12,628,068)        (1,225,421)        -        -        (469,848,829)        (393,991,121)        (405,983,092)   

Other miscellaneous supplies and services

    (22,567,422)        (36,242,715)        (113,353,316)        (8,894,583)        (12,136,405)        (16,427,249)        (484,398,239)        (498,367,585)        (634,274,192)        (63,117,964)        (60,740,068)        (78,199,298)        (30,765,900)        (31,569,274)        (48,338,853)        61,498        70,100        1,682,485        (609,682,610)        (638,985,947)        (888,910,423)   
                                         

CONTRIBUTION MARGIN

    662,451,708        843,584,982        928,124,899        211,992,469        217,748,281        245,357,204        866,852,755        936,834,225        921,660,316        816,951,954        728,465,059        700,131,884        303,952,376        272,116,057        248,696,403        (1,659,435)        (2,302,989)        (2,035,847)        2,860,541,827        2,996,445,615        3,041,934,859   
                                         

Infrastructure Work

    11,267,277        11,168,239        11,962,653        12,470,077        12,146,533        8,296,765        15,741,610        18,130,297        18,128,254        6,683,819        6,497,714        4,423,015        2,690,904        2,230,329        2,058,678        -        -        -        48,853,687        50,173,112        44,869,365   

Employee expenses

    (109,479,374)        (105,910,635)        (113,164,815)        (119,207,683)        (106,287,626)        (79,533,998)        (106,756,270)        (110,708,252)        (109,354,257)        (49,828,233)        (48,007,413)        (51,541,615)        (31,073,580)        (7,638,200)        (21,083,328)        -        -        -        (416,345,140)        (378,552,126)        (374,678,013)   

Other fixed operating

expenses

    (117,970,286)        (113,660,232)        (100,976,501)        (114,875,019)        (88,827,726)        (89,055,759)        (154,523,039)        (161,072,702)        (148,686,023)        (83,570,075)        (146,263,633)        (78,880,441)        (40,846,681)        (33,100,304)        (33,890,176)        1,659,190        2,226,200        1,054,130        (510,125,910)        (540,698,397)        (450,434,770)   
                                                                                                                                                                         

GROSS OPERATING RESULT

    446,269,325        635,182,354        725,946,236        (9,620,156)        34,779,462        85,064,212        621,315,056        683,183,568        681,748,290        690,237,465        540,691,727        574,132,843        234,723,019        233,607,882        195,781,577        (245)        (76,789)        (981,717)        1,982,924,464        2,127,368,204        2,261,691,441   
                                         

Amortization and impairment losses

    (142,779,068)        (123,699,667)        (119,048,628)        (38,927,101)        (138,094,097)        (34,724,329)        (143,641,558)        (131,553,418)        (229,368,430)        (107,406,499)        (101,908,200)        (102,190,376)        (63,764,857)        (59,219,178)        (60,339,333)        10,559,167        (6,582,935)        (11,719,608)        (485,959,916)        (561,057,495)        (557,390,704)   
                                         

OPERATING INCOME

    303,490,257        511,482,687        606,897,608        (48,547,257)        (103,314,635)        50,339,883        477,673,498        551,630,150        452,379,860        582,830,966        438,783,527        471,942,467        170,958,162        174,388,704        135,442,244        10,558,922        (6,659,724)        (12,701,325)        1,496,964,548        1,566,310,709        1,704,300,737   
                                         

FINANCIAL RESULT

    (90,680,060)        (78,797,719)        (106,356,565)        (64,962,488)        (31,563,414)        (15,788,697)        30,905,320        (32,405,059)        (64,838,758)        (65,771,378)        (76,360,671)        (62,523,560)        (28,142,657)        (22,714,456)        (25,742,132)        2,462,555        5,256,312        4,645,177        (216,188,708)        (236,585,007)        (270,604,535)   

Financial income

    25,219,811        34,484,561        15,604,598        8,339,316        13,314,838        10,926,110        214,704,387        173,831,176        132,197,987        13,449,518        11,407,941        11,883,669        5,284,506        2,723,717        2,116,913        (2,288,303)        (2,149,364)        (1,492,329)        264,709,235        233,612,869        171,236,948   

Financial expenses

    (97,768,649)        (93,072,101)        (109,360,408)        (57,873,835)        (36,394,214)        (34,924,333)        (187,444,374)        (225,571,907)        (193,320,965)        (79,035,438)        (87,553,973)        (74,211,667)        (33,613,441)        (24,968,532)        (28,154,018)        2,288,300        2,149,364        1,613,140        (453,447,437)        (465,411,363)        (438,358,251)   

    Gain (loss) from indexed assets and liabilities

    (12,681,628)        (25,092,203)        (15,055,706)        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        (12,681,628)        (25,092,203)        (15,055,706)   

Foreign currency exchange differences

    (5,449,594)        4,882,024        2,454,951        (15,427,969)        (8,484,038)        8,209,526        3,645,307        19,335,672        (3,715,780)        (185,458)        (214,639)        (195,562)        186,278        (469,641)        294,973        2,462,558        5,256,312        4,524,366        (14,768,878)        20,305,690        11,572,474   

Positive

    33,256,197        53,545,105        38,536,192        9,384,231        6,006,240        20,715,091        9,445,578        29,865,459        30,931,909        743,054        738,510        963,520        934,728        702,589        1,553,835        (5,002,502)        (9,985,079)        (1,369,179)        48,761,286        80,872,824        91,331,368   

Negative

    (38,705,791)        (48,663,081)        (36,081,241)        (24,812,200)        (14,490,278)        (12,505,565)        (5,800,271)        (10,529,787)        (34,647,689)        (928,512)        (953,149)        (1,159,082)        (748,450)        (1,172,230)        (1,258,862)        7,465,060        15,241,391        5,893,545        (63,530,164)        (60,567,134)        (79,758,894)   
                                         

Share of the profit (loss) from associates accounted for

using the equity method

    9,845,902        8,215,729        811,657        -        250,141        203,884        -        -        -        -        -        -        11,120,212        -        -        -        34        198        9,845,902        8,465,904        1,015,739   
Negative consolidation difference     -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   
Gain (loss) from other investments     158,287        1,053,408        1,626,786        579,029        498,877        1,596,643        -        -        29,251        -        70        -        -        -        -        -        (514,125)        (2,979,994)        737,316        1,038,230        272,686   

Gain (loss) on the sale of property, plant, and

equipment

    12,182,160        (6,039,997)        8,825,168        2,032        -        -        1,983,259        -        (34,754)        (537,749)        (230,878)        2,515,018        464,456        418,351        405,317        -        -        -        14,094,158        (5,852,524)        11,710,749   
Other expenses distinct from operating expenses     -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                                         

NET INCOME BEFORE TAX

    234,996,546        435,914,108        511,804,654        (112,928,684)        (134,129,031)        36,351,713        510,562,077        519,225,091        387,535,599        516,521,839        362,192,048        411,933,925        154,400,173        152,092,599        110,105,429        13,021,477        (1,917,503)        (11,035,944)        1,305,453,216        1,333,377,312        1,446,695,376   
                                         

Income tax

    (56,244,909)        (110,530,699)        (91,503,756)        (2,938,736)        (34,044,480)        (13,131,879)        (131,150,308)        (129,039,820)        (66,998,716)        (169,989,950)        (142,998,659)        (134,315,662)        (49,815,919)        (44,223,034)        (40,056,955)        (1,751,412)        -        -        (411,891,234)        (460,836,692)        (346,006,968)   
                                         
NET INCOME AFTER TAX FROM CONTINUING OPERATIONS     178,751,637        325,383,409        420,300,898        (115,867,420)        (168,173,511)        23,219,834        379,411,769        390,185,271        320,536,883        346,531,889        219,193,389        277,618,263        104,584,254        107,869,565        70,048,474        11,270,065        (1,917,503)        (11,035,944)        893,561,982        872,540,620        1,100,688,408   

Net income from discontinued operations

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

NET INCOME

    178,751,637        325,383,409        420,300,898        (115,867,420)        (168,173,511)        23,219,834        379,411,769        390,185,271        320,536,883        346,531,889        219,193,389        277,618,263        104,584,254        107,869,565        70,048,474        11,270,065        (1,917,503)        (11,035,944)        893,561,982        872,540,620        1,100,688,408   
                                         

NET INCOME ATTRIBUTABLE TO

    178,751,637        325,383,409        420,300,898        (115,867,420)        (168,173,511)        23,219,834        379,411,769        390,185,271        320,536,883        346,531,889        219,193,389        277,618,263        104,584,254        107,869,565        70,048,474        11,270,065        (1,917,503)        (11,035,944)        893,561,982        872,540,620        1,100,688,408   

Shareholders of Enersis

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        377,350,521        375,471,254        486,226,814   

Non-controlling interests

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        516,211,461        497,069,366        614,461,594   

 

 

Page 109 


LOGO

 

 

 

 

  33.4

Generation and distribution by country

   a)     Generation

 

Line of Business   Generation  
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
               ASSETS   12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
 
CURRENT ASSETS     437,423,354        581,738,393        65,350,914        113,950,708        188,095,512        229,070,896        285,719,119        239,044,005        80,363,358        75,650,050        (43,533,539)        (26,868,729)        1,013,418,718        1,212,585,323   

Cash and cash equivalents

    47,373,205        230,289,585        6,613,187        22,383,610        74,132,078        131,040,180        187,772,861        136,260,140        35,284,268        32,764,569        -        -        351,175,599        552,738,084   

Other current financial assets

    -        47,504        -        143,638        32,899,426        -        25,067,909        674,506        51,876        48,561        -        -        58,019,211        914,209   

Other current non-financial assets

    8,068,318        5,388,772        224,900        1,197,748        12,492,705        14,283,730        7,515,740        7,964,428        4,241,546        2,458,301        -        -        32,543,209        31,292,979   

Trade and other current receivables

    155,074,373        175,085,843        19,901,491        54,090,162        34,854,848        63,940,752        35,378,529        45,507,596        18,439,139        16,985,155        801,583        -        264,449,963        355,609,508   

Accounts receivable from related companies

    38,590,300        58,683,378        32,524,660        33,441,555        29,309,511        19,803,730        15,211,112        35,104,241        9,221,914        10,509,205        (44,335,122)        (26,868,729)        80,522,375        130,673,380   

Inventories

    36,350,362        29,481,511        3,158,460        1,783,282        25,149        2,504        13,257,329        11,993,970        12,892,282        12,645,501        -        -        65,683,582        55,906,768   

Current tax assets

    151,966,796        82,761,800        2,928,216        910,713        4,381,795        -        1,515,639        1,539,124        232,333        238,758        -        -        161,024,779        85,450,395   
                                                                                                               

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

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
NON-CURRENT ASSETS     4,021,480,859        4,058,185,785        282,190,205        319,979,207        484,097,928        600,244,367        1,563,308,503        1,393,219,292        786,613,843        812,558,136        (994,095,023)        (1,029,913,225)        6,143,596,315        6,154,273,562   

Other non-current financial assets

    31,534,104        12,014,822        108,154        161,140        1        -        1,236,511        1,205,585        524,133        216,790        -        -        33,402,903        13,598,337   

Other non-current non-financial assets

    75,277        342,343        1,252,853        1,099,011        24,553,260        27,290,081        635,776        -        -        -        (133,195)        -        26,383,971        28,731,435   

Non-current receivables

    -        160,518        144,560,890        150,312,091        2,908,137        21,685,968        3,014,698        3,241,735        -        -        -        -        150,483,725        175,400,312   

Non-current accounts receivable from related companies

    5,712,830        6,179,892        -        -        29,806,493        42,997,790        -        -        -        -        (35,519,323)        (51,040,898)        -        (1,863,216)   

Investments accounted for using the equity method

    1,576,108,743        1,594,961,765        2,743,725        3,428,479        9,072,881        10,801,536        -        -        51,856,848        49,887,780        (1,044,389,633)        (1,067,411,405)        595,392,564        591,668,155   

Intangible assets other than goodwill

    12,783,179        11,005,836        126,534        176,228        2,647,693        1,410,902        23,938,624        22,281,991        9,718,479        457,861        -        -        49,214,509        35,332,818   

Goodwill

    12,927        14,024        1,902,217        2,357,592        -        -        5,194,342        5,126,657        8,703,399        10,361,690        85,947,128        88,539,078        101,760,013        106,399,041   

Property, plant, and equipment, net

    2,357,275,977        2,400,516,617        125,530,800        157,747,465        368,075,606        456,994,530        1,469,930,901        1,302,924,129        713,971,669        750,111,283        -        -        5,034,784,953        5,068,294,024   

Investment property

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Deferred tax assets

    37,977,822        32,989,968        5,965,032        4,697,201        47,033,857        39,063,560        59,357,651        58,439,195        1,839,315        1,522,732        -        -        152,173,677        136,712,656   
                           
TOTAL ASSETS     4,458,904,213        4,639,924,178        347,541,119        433,929,915        672,193,440        829,315,263        1,849,027,622        1,632,263,297        866,977,201        888,208,186        (1,037,628,562)        (1,056,781,954)        7,157,015,033        7,366,858,885   

 

 

Page 110 


LOGO

 

 

 

 

Line of Business   Generation  
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  
LIABILITIES AND EQUITY                   

12-31-2012

ThCh$

   

12-31-2011

ThCh$

   

12-31-2012

ThCh$

   

12-31-2011

ThCh$

   

12-31-2012

ThCh$

   

12-31-2011

ThCh$

   

12-31-2012

ThCh$

   

12-31-2011

ThCh$

   

12-31-2012

ThCh$

   

12-31-2011

ThCh$

   

12-31-2012

ThCh$

   

12-31-2011

ThCh$

    12-31-2012
ThCh$
    12-31-2011
ThCh$
 
CURRENT LIABILITIES     621,365,932        419,861,754        216,250,046        184,089,684        169,123,436        223,439,239        179,614,548        220,413,976        80,997,178        77,444,300        (37,361,221)        25,000,330        1,229,989,919        1,150,249,283   

Other current financial liabilities

    224,565,699        73,513,845        129,148,163        82,987,086        6,224,991        62,027,186        29,534,134        113,869,956        27,415,986        32,976,929        -        -        416,888,973        365,375,002   

Trade and other current payables

    161,623,736        210,953,110        45,273,595        47,852,899        37,543,805        47,171,805        71,999,845        50,897,328        41,946,210        23,834,560        12,113,412        (7,957)        370,500,603        380,701,745   

Accounts payable to related companies

    183,073,508        69,582,013        31,066,357        43,569,836        111,905,008        81,664,568        23,917,636        14,328,510        914,067        13,875        (49,474,633)        25,008,287        301,401,943        234,167,089   

Other short-term provisions

    24,876,065        29,277,728        1,564,413        3,901,399        -        -        9,808,093        10,860        3,471,749        2,840,237        -        -        39,720,320        36,030,224   

Current tax liabilities

    24,713,259        31,286,802        7,807,388        5,362,401        11,488,571        30,425,114        42,623,796        40,779,406        4,516,615        14,748,267        -        -        91,149,629        122,601,990   

Current provisions for employee benefits

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other current non-financial liabilities

    2,513,665        5,248,256        1,390,130        416,063        1,961,061        2,150,566        1,731,044        527,916        2,732,551        3,030,432        -        -        10,328,451        11,373,233   
                           

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

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
NON-CURRENT LIABILITIES     897,649,297        1,193,061,174        95,913,004        165,441,384        37,449,700        58,875,184        757,392,281        530,859,723        282,137,010        317,338,453        (30,269,188)        (34,248,823)        2,040,272,104        2,231,327,095   

Other non-current financial liabilities

    649,653,793        975,588,006        20,701,104        87,602,569        26,586,073        36,725,221        711,308,825        486,420,793        136,960,660        169,238,940        -        -        1,545,210,455        1,755,575,529   

Other non-current payables

    -        -        175,794        241,287        104        1,947        -        -        -        -        -        -        175,898        243,234   

Accounts payable to related companies

    -        81,953        37,013,568        34,248,823        -        -        -        -        -        -        (29,899,343)        (34,248,823)        7,114,225        81,953   

Other long-term provisions

    16,545,029        10,251,812        -        -        6,753,472        8,596,721        316,755        316,576        2,732,195        1,668,030        -        -        26,347,451        20,833,139   

Deferred tax liabilities

    201,461,102        177,178,521        10,812,791        13,419,881        2,860,251        4,538,425        12,001,108        -        141,771,503        146,431,483        -        -        368,906,755        341,568,310   

Non-current provisions for employee benefits

    14,609,221        12,334,488        2,382,287        2,216,852        -        -        22,056,756        21,953,569        672,652        -        -        -        39,720,916        36,504,909   

Other non-current non-financial liabilities

    15,380,152        17,626,394        24,827,460        27,711,972        1,249,800        9,012,870        11,708,837        22,168,785        -        -        (369,845)        -        52,796,404        76,520,021   
                           
EQUITY     2,939,888,984        3,027,001,250        35,378,069        84,398,847        465,620,304        547,000,840        912,020,793        880,989,598        503,843,013        493,425,433        (969,998,153)        (1,047,533,461)        3,886,753,010        3,985,282,507   
Equity attributable to shareholders of Enersis     2,939,888,984        3,027,001,250        35,378,069        84,398,847        465,620,304        547,000,840        912,020,793        880,989,598        503,843,013        493,425,433        (969,998,153)        (1,047,533,461)        3,886,753,010        3,985,282,507   

Issued capital

    1,944,921,772        2,153,213,074        57,453,398        92,185,037        170,138,583        204,171,117        164,600,583        142,906,410        186,073,314        164,297,758        (1,035,015,732)        (1,003,883,359)        1,488,171,918        1,752,890,037   

Retained earnings

    1,100,970,411        1,140,321,396        (13,873,002)        (7,554,043)        176,225,150        202,644,366        524,280,383        128,464,532        75,744,989        70,760,796        27,093,929        303,782,125        1,890,441,860        1,838,419,172   

Share premium

    206,008,557        -        -        -        -        -        -        -        -        -        -        -        206,008,557        -   

Treasury shares

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other equity interests

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other reserves

    (312,011,756)        (266,533,220)        (8,202,327)        (232,147)        119,256,571        140,185,357        223,139,827        609,618,656        242,024,710        258,366,879        37,923,650        (347,432,227)        302,130,675        393,973,298   
                           
Non-controlling interests     -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
Total Liabilities and Equity     4,458,904,213        4,639,924,178        347,541,119        433,929,915        672,193,440        829,315,263        1,849,027,622        1,632,263,297        866,977,201        888,208,186        (1,037,628,562)        (1,056,781,954)        7,157,015,033        7,366,858,885   

 

 

Page 111 


LOGO

 

 

 

 

Line of Business                   Generation  
Country                   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  

STATEMENT OF COMPREHENSIVE    

INCOME    

  12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
 

REVENUES

    1,156,117,994        1,257,995,225        1,345,370,795        347,671,353        395,296,464        358,089,711        361,855,124        309,049,119        359,211,026        580,151,107        498,568,875        507,526,498        282,124,274        239,841,441        211,263,618        (656,842)        (724,906)        (857,568)        2,727,263,010        2,700,026,218        2,780,604,080   

Sales

    1,093,513,127        1,244,969,978        1,315,430,658        344,621,942        395,107,435        351,429,303        361,855,124        306,693,874        351,386,168        579,490,649        496,505,095        507,148,312        280,813,676        239,031,927        210,800,064        (661,982)        (724,906)        (857,568)        2,659,632,536        2,681,583,403        2,735,336,937   

Energy sales

    1,031,596,364        1,214,467,888        1,286,727,887        341,123,404        389,963,331        345,706,935        294,359,410        253,753,923        258,243,192        578,673,437        495,453,014        506,194,881        273,293,947        233,663,702        202,614,778        -        -        -        2,519,046,562        2,587,301,858        2,599,487,673   

Other sales

    9,891,453        10,642,489        15,262,308        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        9,891,453        10,642,489        15,262,308   

Other services rendered

    52,025,310        19,859,601        13,440,463        3,498,538        5,144,104        5,722,368        67,495,714        52,939,951        93,142,976        817,212        1,052,081        953,431        7,519,729        5,368,225        8,185,286        (661,982)        (724,906)        (857,568)        130,694,521        83,639,056        120,586,956   
                                         

Other operating revenue

    62,604,867        13,025,247        29,940,137        3,049,411        189,029        6,660,408        -        2,355,245        7,824,858        660,458        2,063,780        378,186        1,310,598        809,514        463,554        5,140        -        -        67,630,474        18,442,815        45,267,143   
                                         

SUPPLIES AND SERVICES

    (764,220,474)        (679,798,692)        (666,388,433)        (281,490,845)        (315,717,397)        (267,824,397)        (131,313,182)        (55,607,090)        (109,560,464)        (171,182,696)        (134,977,823)        (176,746,281)        (111,094,930)        (86,884,090)        (80,240,613)        (5,140)        -        -        (1,459,307,267)        (1,272,985,092)        (1,300,760,188)   

Energy purchases

    (217,043,011)        (205,693,620)        (139,373,210)        (13,485,770)        (13,740,208)        (9,296,132)        (52,245,893)        (9,943,885)        (27,257,255)        (49,214,202)        (29,508,762)        (72,764,711)        (28,555,290)        (13,812,605)        (15,503,346)        1,220,179        -        -        (359,323,987)        (272,699,080)        (264,194,654)   

Fuel consumption

    (403,824,842)        (350,725,578)        (318,637,144)        (255,215,278)        (283,048,981)        (242,853,893)        (31,481,375)        (35,498,349)        (37,260,897)        (36,215,949)        (23,946,682)        (27,780,401)        (55,518,422)        (49,411,567)        (45,498,261)        -        -        -        (782,255,866)        (742,631,157)        (672,030,596)   

Transport expenses

    (146,788,041)        (115,056,998)        (161,189,862)        (4,074,257)        (8,165,583)        (3,636,524)        (16,161,314)        (16,353,299)        (5,098,408)        (57,311,261)        (54,452,560)        (50,431,204)        (19,718,720)        (16,393,695)        (12,778,594)        (1,225,319)        -        -        (245,278,912)        (210,422,135)        (233,134,592)   

Other miscellaneous supplies and services

    3,435,420        (8,322,496)        (47,188,217)        (8,715,540)        (10,762,625)        (12,037,848)        (31,424,600)        6,188,443        (39,943,904)        (28,441,284)        (27,069,819)        (25,769,965)        (7,302,498)        (7,266,223)        (6,460,412)        -        -        -        (72,448,502)        (47,232,720)        (131,400,346)   
                                         

CONTRIBUTION MARGIN

    391,897,520        578,196,533        678,982,362        66,180,508        79,579,067        90,265,314        230,541,942        253,442,029        249,650,562        408,968,411        363,591,052        330,780,217        171,029,344        152,957,351        131,023,005        (661,982)        (724,906)        (857,568)        1,267,955,743        1,427,041,126        1,479,843,892   
                                         

Infrastructure work

    8,472,680        3,954,056        -        -        -        -        713,161        244,254        -        4,133,486        2,187,900        688,024        157,020        18,593        -        -        -        -        13,476,347        6,404,803        688,024   

Employee expenses

    (55,832,919)        (42,826,606)        (31,556,880)        (22,442,565)        (19,020,797)        (14,457,685)        (11,545,260)        (12,425,160)        (11,622,887)        (15,935,879)        (13,009,393)        (12,219,664)        (12,729,281)        2,657,451        (6,161,429)        -        -        -        (118,485,904)        (84,624,505)        (76,018,545)   

Other fixed operating expenses

    (60,236,072)        (52,364,624)        (50,276,801)        (14,644,907)        (9,996,620)        (11,003,847)        (12,503,249)        (10,652,946)        (11,621,153)        (21,038,904)        (61,997,033)        (21,193,354)        (18,465,710)        (14,254,393)        (16,333,294)        661,982        724,906        857,568        (126,226,860)        (148,540,710)        (109,570,881)   
                                         

GROSS OPERATING RESULT

    284,301,209        486,959,359        597,148,681        29,093,036        50,561,650        64,803,782        207,206,594        230,608,177        226,406,522        376,127,114        290,772,526        298,055,223        139,991,373        141,379,002        108,528,282        -        -        -        1,036,719,326        1,200,280,714        1,294,942,490   
                                         

Amortization and impairment losses

    (108,549,387)        (88,155,103)        (84,379,198)        (23,217,258)        (16,647,907)        (18,093,427)        (26,462,161)        (27,115,088)        (67,594,458)        (38,466,238)        (37,264,422)        (36,572,942)        (38,938,854)        (36,724,390)        (38,208,869)        -        -        -        (235,633,898)        (205,906,910)        (244,848,894)   
                                         

OPERATING INCOME

    175,751,822        398,804,256        512,769,483        5,875,778        33,913,743        46,710,355        180,744,433        203,493,089        158,812,064        337,660,876        253,508,104        261,482,281        101,052,519        104,654,612        70,319,413        -        -        -        801,085,428        994,373,804        1,050,093,596   
                                         
                                         

FINANCIAL RESULT

    (62,789,726)        (47,157,682)        (62,503,182)        (37,240,393)        (24,064,353)        (9,499,131)        9,501,946        31,870,959        (20,035,955)        (38,974,600)        (44,412,198)        (35,898,815)        (16,903,421)        (10,596,299)        (14,738,535)        1,717,351        (2,173,731)        3,473,802        (144,688,843)        (96,533,304)        (139,201,816)   

Financial income

    6,276,879        15,047,206        4,880,575        2,968,512        6,318,260        1,504,063        24,959,636        62,448,962        19,217,791        5,210,427        6,440,538        3,441,874        1,230,290        862,313        455,981        (1,841,638)        (2,146,863)        (1,621,289)        38,804,106        88,970,416        27,878,995   

Financial expenses

    (68,632,987)        (57,750,591)        (70,389,036)        (23,674,921)        (20,995,238)        (18,112,699)        (18,097,957)        (49,265,315)        (36,376,407)        (43,917,815)        (50,600,130)        (39,269,219)        (18,088,798)        (10,794,337)        (15,505,355)        2,196,021        2,146,863        1,621,289        (170,216,457)        (187,258,748)        (178,031,427)   

Gain (loss) from indexed assets and liabilities

    (710,227)        (5,369,555)        (2,885,747)        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        (710,227)        (5,369,555)        (2,885,747)   

Foreign currency exchange differences

    276,609        915,258        5,891,026        (16,533,984)        (9,387,375)        7,109,505        2,640,267        18,687,312        (2,877,339)        (267,212)        (252,606)        (71,470)        (44,913)        (664,275)        310,839        1,362,968        (2,173,731)        3,473,802        (12,566,265)        7,124,583        13,836,363   

Positive

    8,164,603        16,349,908        12,258,950        7,926,758        4,805,473        19,544,626        8,385,976        27,309,335        27,014,846        407,595        370,895        184,162        3,196        19,821        805,044        (4,239,664)        (12,320,110)        (476,265)        20,648,464        36,535,322        59,331,363   

Negative

    (7,887,994)        (15,434,650)        (6,367,924)        (24,460,742)        (14,192,848)        (12,435,121)        (5,745,709)        (8,622,023)        (29,892,185)        (674,807)        (623,501)        (255,632)        (48,109)        (684,096)        (494,205)        5,602,632        10,146,379        3,950,067        (33,214,729)        (29,410,739)        (45,495,000)   
                                         
Share of the profit (loss) from associates accounted for using the equity method     9,845,902        8,215,763        811,855        -        -        -        -        -        -        -        -        -        11,120,211        -        -        -        -        -        9,845,902        8,215,763        811,855   

Negative Consolidation Difference

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Gain (loss) from other investments

    158,288        539,283        234,251        498,738        498,877        -        -        -        -        -        -        -        -        -        -        -        -        -        657,026        1,038,160        234,251   
Gain (loss) on the sale of property, plant, and equipment     (16,158)        478,619        24,894        2,032        -        -        -        -        23,169        187,055        70,187        1,127,732        562,330        426,771        455,621        -        -        -        735,259        975,577        1,631,416   
Other expenses distinct from operating expenses     -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                                         

NET INCOME BEFORE TAX

    122,950,128        360,880,239        451,337,301        (30,863,845)        10,348,267        37,211,224        190,246,379        235,364,048        138,799,278        298,873,331        209,166,093        226,711,198        95,831,639        94,485,084        56,036,499        1,717,351        (2,173,731)        3,473,802        667,634,772        908,070,000        913,569,302   
                                         

Income tax

    (49,401,781)        (79,043,325)        (70,628,343)        (5,394,465)        (21,796,346)        (13,781,110)        (27,804,757)        (46,012,835)        (15,507,514)        (97,612,299)        (80,740,375)        (76,639,668)        (31,275,247)        (27,749,046)        (20,936,925)        -        -        -        (211,488,549)        (255,341,927)        (197,493,560)   
                                         
NET INCOME AFTER TAX FROM CONTINUING OPERATIONS     73,548,347        281,836,914        380,708,958        (36,258,310)        (11,448,079)        23,430,114        162,441,622        189,351,213        123,291,764        201,261,032        128,425,718        150,071,530        64,556,392        66,736,038        35,099,574        1,717,351        (2,173,731)        3,473,802        456,146,223        652,728,073        716,075,742   

Net income from discontinued operations

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

NET INCOME

    73,548,347        281,836,914        380,708,958        (36,258,310)        (11,448,079)        23,430,114        162,441,622        189,351,213        123,291,764        201,261,032        128,425,718        150,071,530        64,556,392        66,736,038        35,099,574        1,717,351        (2,173,731)        3,473,802        456,146,223        652,728,073        716,075,742   
                                         

NET INCOME ATTRIBUTABLE TO

    73,548,347        281,836,914        380,708,958        (36,258,310)        (11,448,079)        23,430,114        162,441,622        189,351,213        123,291,764        201,261,032        128,425,718        150,071,530        64,556,392        66,736,038        35,099,574        1,717,351        (2,173,731)        3,473,802        456,146,223        652,728,073        716,075,742   

Shareholders of Enersis

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Non-controlling interests

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

 

 

Page 112 


LOGO

 

 

 

b)    Distribution

 

Line of Business   Distribution  
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  

    ASSETS

   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
CURRENT ASSETS     161,687,282        193,667,154        75,393,801        84,947,442        396,065,371        424,487,557        259,622,744        239,448,013        83,158,205        73,305,844        (3,228,460)        (8,446,413)        972,698,943        1,007,409,597   

Cash and cash equivalents

    6,800,784        26,582,727        13,979,227        21,100,767        46,175,000        109,978,438        132,569,599        131,993,716        27,824,497        9,290,173        -        -        227,349,107        298,945,821   

Other current financial assets

    3        -        248,730        -        21,786,059        -        25,853,350        25,011        -        -        -        -        47,888,142        25,011   

Other current non-financial assets

    2,458,642        2,312,576        982,584        1,246,994        58,667,785        27,375,759        6,284,067        5,220,643        2,667,568        2,636,552        -        -        71,060,646        38,792,524   

Trade and other current receivables

    146,524,962        152,223,272        50,892,193        54,255,165        256,665,873        254,576,869        88,282,213        92,278,353        48,194,935        56,990,519        -        -        590,560,176        610,324,178   

Accounts receivable from related companies

    4,002,377        10,623,831        910,306        776,127        -        -        2,102,677        4,247,788        54,071        14,453        (3,228,460)        (8,446,413)        3,840,971        7,215,786   

Inventories

    1,452,915        1,924,748        3,234,106        3,138,669        634,171        1,252,066        3,769,260        5,682,049        4,390,026        4,357,382        -        -        13,480,478        16,354,914   

Current tax assets

    447,599        -        5,146,655        4,429,720        12,136,483        31,304,425        761,578        453        27,108        16,765        -        -        18,519,423        35,751,363   
                           

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

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
NON-CURRENT ASSETS     1,141,771,230        1,116,514,950        249,249,898        272,099,510        1,813,358,782        1,994,823,050        977,719,287        960,707,757        456,528,437        434,005,821        -        -        4,638,627,634        4,778,151,088   

Other non-current financial assets

    25,110        25,176        86,201        -        375,227,434        -        7,015        9,099        3,183,912        2,792,448        -        -        378,529,672        2,826,723   

Other non-current non-financial assets

    333,644        229,343        580,733        885,726        59,325,193        79,626,762        1,074,740        -        -        -        -        -        61,314,310        80,741,831   

Non-current receivables

    6,863,063        3,699,470        1,666,444        1,378,682        32,901,738        251,693,307        10,377,397        10,485,477        -        -        -        -        51,808,642        267,256,936   

Non-current accounts receivable from related companies

    -        -        -        -        99,044        117,946        -        -        -        -        -        -        99,044        117,946   

Investments accounted for using the equity method

    510,734,949        503,579,522        25,684        31,383        -        -        1,716        76        -        -        -        -        510,762,349        503,610,981   

Intangible assets other than goodwill

    13,233,744        15,263,011        3,334,273        3,473,743        1,098,619,633        1,374,215,991        20,896,924        22,048,463        2,929,542        2,844,862        -        -        1,139,014,116        1,417,846,070   

Goodwill

    2,240,478        2,240,478        -        -        100,004,647        119,058,905        8,189,709        8,082,994        -        -        -        -        110,434,834        129,382,377   

Property, plant, and equipment, net

    608,238,796        583,180,744        243,556,563        266,329,976        18,163,438        20,746,848        897,059,859        882,070,391        450,414,983        428,368,511        -        -        2,217,433,639        2,180,696,470   

Investment property

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Deferred tax assets

    101,446        8,297,206        -        -        129,017,655        149,363,291        40,111,927        38,011,257        -        -        -        -        169,231,028        195,671,754   
                                                                                                                 

TOTAL ASSETS

    1,303,458,512        1,310,182,104        324,643,699        357,046,952        2,209,424,153        2,419,310,607        1,237,342,031        1,200,155,770        539,686,642        507,311,665        (3,228,460)        (8,446,413)        5,611,326,577        5,785,560,685   

 

 

Page 113 


LOGO

 

 

 

 

Line of Business   Distribution  
Country   Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  

    LIABILITIES AND EQUITY

   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
   
 
12-31-2012
ThCh$
  
  
   
 
12-31-2011
ThCh$
  
  
CURRENT LIABILITIES     195,903,832        196,759,945        376,427,290        310,638,397        366,781,235        489,046,971        294,660,168        302,355,437        121,210,186        103,699,413        (3,228,460)        (8,446,413)        1,351,754,251        1,394,053,750   

Other current financial liabilities

    47        26,351        27,634,365        22,349,209        104,776,985        226,703,734        71,947,165        11,034,446        33,719,936        32,046,376        -        -        238,078,498        292,160,116   

Trade and other current payables

    100,344,207        137,937,525        290,202,271        235,366,718        203,340,459        183,352,939        142,380,436        172,660,428        43,394,348        44,810,969        -        -        779,661,721        774,128,579   

Accounts payable to related companies

    80,044,605        23,267,428        1,837,109        2,249,562        20,985,919        20,937,120        30,119,040        76,706,628        9,418,449        11,369,623        (3,228,460)        (8,446,413)        139,176,662        126,083,948   

Other short-term provisions

    9,182,725        9,088,010        28,531,366        21,423,408        1,559,596        6,801,936        -        -        5,042,674        5,913,838        -        -        44,316,361        43,227,192   

Current tax liabilities

    4,814,657        25,872,525        2,831,011        7,016,288        20,926,914        36,202,808        42,976,189        36,114,100        4,870,431        5,730,192        -        -        76,419,202        110,935,913   

Current provisions for employee benefits

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other current non-financial liabilities

    1,517,591        568,106        25,391,168        22,233,212        15,191,362        15,048,434        7,237,338        5,839,835        24,764,348        3,828,415        -        -        74,101,807        47,518,002   
                           

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

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
NON-CURRENT LIABILITIES     70,857,009        52,473,555        17,990,925        41,497,104        815,506,536        870,301,120        330,110,898        397,178,370        202,239,407        210,609,245        -        -        1,436,704,775        1,572,059,394   

Other non-current financial liabilities

    -        -        2,929,147        25,941,484        439,191,002        478,627,090        234,412,181        295,721,421        147,679,985        152,604,148        -        -        824,212,315        952,894,143   

Other non-current payables

    -        -        -        905,643        14,081,540        13,155,174        -        -        -        -        -        -        14,081,540        14,060,817   

Accounts payable to related companies

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other long-term provisions

    8,738,743        7,618,844        7,830,746        9,239,778        124,438,070        160,166,774        3,176,878        4,445,966        201,947        165,531        -        -        144,386,384        181,636,893   

Deferred tax liabilities

    16,134,411        22,742,572        -        -        110,169,354        63,153,516        18,955,626        19,717,371        51,244,001        56,914,980        -        -        196,503,392        162,528,439   

Non-current provisions for employee benefits

    18,784,699        17,289,987        4,631,912        5,410,199        127,516,473        149,352,163        66,022,050        62,774,313        1,564,125        -        -        -        218,519,259        234,826,662   

Other non-current non-financial liabilities

    27,199,156        4,822,152        2,599,120        -        110,097        5,846,403        7,544,163        14,519,299        1,549,349        924,586        -        -        39,001,885        26,112,440   
                           

EQUITY

    1,036,697,671        1,060,948,604        (69,774,516)        4,911,451        1,027,136,382        1,059,962,516        612,570,965        500,621,963        216,237,049        193,003,007        -        -        2,822,867,551        2,819,447,541   
Equity attributable to shareholders of Enersis     1,036,697,671        1,060,948,604        (69,774,516)        4,911,451        1,027,136,382        1,059,962,516        612,570,965        500,621,963        216,237,049        193,003,007        -        -        2,822,867,551        2,819,447,541   

Issued capital

    367,928,682        368,494,984        83,616,788        135,477,599        336,739,309        466,167,408        3,579,786        7,905,014        37,643,914        32,841,625        -        -        829,508,479        1,010,886,630   

Retained earnings

    1,027,496,558        978,146,893        (156,754,885)        (92,338,025)        244,654,424        72,309,174        107,753,937        (2,694,357)        60,254,433        1,623,660        -        -        1,283,404,467        957,047,345   

Share premium

    566,302        -        -        -        -        -        3,614,187        -        -        -        -        -        4,180,489        -   

Treasury shares

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other equity interests

    -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Other reserves

    (359,293,871)        (285,693,273)        3,363,581        (38,228,123)        445,742,649        521,485,934        497,623,055        495,411,306        118,338,702        158,537,722        -        -        705,774,116        851,513,566   
                           
Non-controlling interests     -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                           
Total Liabilities and Equity     1,303,458,512        1,310,182,104        324,643,699        357,046,952        2,209,424,153        2,419,310,607        1,237,342,031        1,200,155,770        539,686,642        507,311,665        (3,228,460)        (8,446,413)        5,611,326,577        5,785,560,685   

 

 

Page 114 


LOGO

 

 

 

 

Line of Business        Distribution  
Country        Chile     Argentina     Brazil     Colombia     Peru     Eliminations     Total  

STATEMENT OF COMPREHENSIVE

INCOME

 

12-31-2012

ThCh$

    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
    12-31-2012
ThCh$
    12-31-2011
ThCh$
    12-31-2010
ThCh$
 

REVENUE

    984,738,418        1,046,190,998        1,016,997,495        321,242,024        279,724,815        295,538,314        1,880,664,677        1,976,715,786        1,987,041,550        888,586,388        815,486,660        785,889,588        385,013,476        329,309,210        307,158,970        -        -        -        4,460,244,983        4,447,427,469        4,392,625,917   

Sales

    974,543,004        1,035,360,191        1,003,001,004        309,297,973        271,566,142        287,867,341        1,716,445,896        1,784,693,095        1,717,875,184        853,070,370        783,614,400        757,935,491        364,412,134        311,980,876        286,654,227        -        -        -        4,217,769,377        4,187,214,704        4,053,333,247   

Energy sales

    859,734,418        936,062,746        900,798,434        292,980,498        251,678,813        268,829,105        1,609,908,784        1,661,700,350        1,648,205,624        737,017,110        677,266,087        657,681,311        354,534,983        303,303,904        279,239,525        -        -        -        3,854,175,793        3,830,011,900        3,754,753,999   

Other sales

    8,535,176        6,051,771        7,166,927        412,885        -        -        -        -        -        2,749,302        2,293,979        2,035,272        38,502        45,957        18,571        -        -        -        11,735,865        8,391,707        9,220,770   

Other services rendered

    106,273,410        93,245,674        95,035,643        15,904,590        19,887,329        19,038,236        106,537,112        122,992,745        69,669,560        113,303,958        104,054,334        98,218,908        9,838,649        8,631,015        7,396,131        -        -        -        351,857,719        348,811,097        289,358,478   
                                           

Other operating revenue

    10,195,414        10,830,807        13,996,491        11,944,051        8,158,673        7,670,973        164,218,781        192,022,691        269,166,366        35,516,018        31,872,260        27,954,097        20,601,342        17,328,334        20,504,743        -        -        -        242,475,606        260,212,765        339,292,670   
                                           

SUPPLIES AND SERVICES

    (728,000,745)        (803,854,371)        (788,044,087)        (175,422,082)        (141,879,982)        (142,565,611)        (1,247,583,156)        (1,297,135,167)        (1,310,974,462)        (480,431,128)        (451,191,503)        (426,625,508)        (252,013,491)        (210,904,949)        (193,646,086)        -        -        -        (2,883,450,602)        (2,904,965,972)        (2,861,855,754)   

Energy purchases

    (642,760,395)        (728,175,203)        (718,972,828)        (174,672,141)        (139,846,898)        (139,626,236)        (668,946,700)        (704,848,626)        (644,017,840)        (361,234,167)        (338,121,156)        (317,529,068)        (228,550,090)        (188,535,528)        (168,095,978)        -        -        -        (2,076,163,493)        (2,099,527,411)        (1,988,241,950)   

Fuel consumption

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Transport expenses

    (59,678,207)        (52,701,930)        (45,459,555)        (570,898)        (978,324)        (1,239,345)        (128,233,904)        (92,384,968)        (88,561,822)        (84,396,395)        (82,215,432)        (81,668,944)        -        (1,052)        -        -        -        -        (272,879,404)        (228,281,706)        (216,929,666)   

Other miscellaneous supplies and services

    (25,562,143)        (22,977,238)        (23,611,704)        (179,043)        (1,054,760)        (1,700,030)        (450,402,552)        (499,901,573)        (578,394,800)        (34,800,566)        (30,854,915)        (27,427,496)        (23,463,401)        (22,368,369)        (25,550,108)        -        -        -        (534,407,705)        (577,156,855)        (656,684,138)   
                                           

CONTRIBUTION MARGIN

    256,737,673        242,336,627        228,953,408        145,819,942        137,844,833        152,972,703        633,081,521        679,580,619        676,067,088        408,155,260        364,295,157        359,264,080        132,999,985        118,404,261        113,512,884        -        -        -        1,576,794,381        1,542,461,497        1,530,770,163   
                                           

Infrastructure work

    2,794,597        2,776,876        2,524,049        12,470,077        12,146,533        8,296,765        15,028,449        17,886,043        18,128,254        2,550,333        4,309,814        3,734,991        2,533,884        2,211,736        2,058,678        -        -        -        35,377,340        39,331,002        34,742,737   

Employee expenses

    (28,098,186)        (29,792,819)        (24,818,903)        (96,765,119)        (87,034,352)        (63,168,597)        (88,652,016)        (92,462,436)        (86,726,523)        (33,892,353)        (33,383,134)        (30,266,521)        (18,344,299)        (9,745,039)        (10,830,327)        -        -        -        (265,751,973)        (252,417,780)        (215,810,871)   

Other fixed operating expenses

    (64,211,702)        (60,852,918)        (64,729,067)        (99,917,490)        (78,690,268)        (77,589,301)        (137,882,458)        (146,412,225)        (144,659,664)        (62,716,075)        (85,303,430)        (61,109,969)        (22,294,925)        (18,518,662)        (18,333,017)        -        -        -        (387,022,650)        (389,777,503)        (366,421,018)   
                                           

GROSS OPERATING RESULT

    167,222,382        154,467,766        141,929,487        (38,392,590)        (15,733,254)        20,511,570        421,575,496        458,592,001        462,809,155        314,097,165        249,918,407        271,622,581        94,894,645        92,352,296        86,408,218        -        -        -        959,397,098        939,597,216        983,281,011   
                                           

Amortization and impairment losses

    (33,847,508)        (34,783,079)        (30,162,735)        (15,709,843)        (121,436,654)        (16,567,619)        (116,854,115)        (103,946,132)        (158,955,424)        (68,912,852)        (64,456,300)        (64,400,224)        (24,826,003)        (22,452,740)        (21,459,798)        -        -        -        (260,150,321)        (347,074,905)        (291,545,800)   
                                           

OPERATING INCOME

    133,374,874        119,684,687        111,766,752        (54,102,433)        (137,169,908)        3,943,951        304,721,381        354,645,869        303,853,731        245,184,313        185,462,107        207,222,357        70,068,642        69,899,556        64,948,420        -        -        -        699,246,777        592,522,311        691,735,211   
                                           

FINANCIAL RESULT

    9,223,776        10,648,013        2,470,113        (29,719,535)        (7,990,001)        (6,198,811)        12,072,874        (72,935,412)        (54,257,621)        (26,782,848)        (31,913,547)        (26,452,173)        (11,503,704)        (12,080,615)        (10,893,433)        29,726        60,038        700,563        (46,679,711)        (114,211,524)        (94,631,362)   

Financial income

    10,291,434        15,874,126        10,576,373        5,357,720        6,538,668        9,324,258        187,428,283        97,925,921        101,888,814        8,909,807        5,531,446        9,289,334        3,799,957        1,846,358        1,612,612        1        -        -        215,787,202        127,716,519        132,691,391   

Financial expenses

    (2,281,297)        (4,383,448)        (8,048,514)        (35,873,442)        (15,352,367)        (16,070,345)        (176,142,663)        (171,235,373)        (155,096,284)        (35,774,410)        (37,469,524)        (35,637,190)        (15,535,299)        (14,114,310)        (12,538,319)        -        -        -        (265,607,111)        (242,555,022)        (227,390,652)   

Gain (loss) from indexed assets and liabilities

    1,204,984        42,067        153,805        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        1,204,984        42,067        153,805   

Foreign currency exchange differences

    8,655        (884,732)        (211,551)        796,187        823,698        547,276        787,254        374,040        (1,050,151)        81,755        24,531        (104,317)        231,638        187,337        32,274        29,725        60,038        700,563        1,935,214        584,912        (85,906)   

Positive

    745,506        798,025        2,679,429        1,113,208        1,121,128        617,720        841,360        2,081,506        3,249,786        335,460        328,173        604,900        930,908        562,888        308,495        (261,497)        60,038        (204,474)        3,704,945        4,951,758        7,255,856   

Negative

    (736,851)        (1,682,757)        (2,890,980)        (317,021)        (297,430)        (70,444)        (54,106)        (1,707,466)        (4,299,937)        (253,705)        (303,642)        (709,217)        (699,270)        (375,551)        (276,221)        291,222        -        905,037        (1,769,731)        (4,366,846)        (7,341,762)   
                                           
Share of the profit (loss) from associates accounted for using the equity method     -        -        -        310        468        911        -        -        -        -        -        -        -        -        -        -        -        -        310        468        911   

Negative consolidation difference

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Gain (loss) from other investments

    -        -        -        80,290        -        -        -        -        -        -        70        -        -        -        -        -        -        -        80,290        70        -   
Gain (loss) on sale of property, plant, and equipment     (173,274)        (4,305)        (3,349)        -        -        -        1,983,259        -        -        (724,804)        (301,065)        1,389,720        (97,875)        (8,420)        (21,095)        -        -        -        987,306        (313,790)        1,365,276   
Other expenses distinct from operating expenses     -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   
                                           

NET INCOME BEFORE TAX

    142,425,376        130,328,395        114,233,516        (83,741,368)        (145,159,441)        (2,253,949)        318,777,514        281,710,457        249,596,110        217,676,661        153,247,565        182,159,904        58,467,063        57,810,521        54,033,892        29,726        60,038        700,563        653,634,972        477,997,535        598,470,036   
                                           

Income tax

    (24,732,758)        (33,614,812)        (23,402,198)        2,935,069        (12,248,134)        635,038        (100,740,767)        (75,932,075)        (43,566,137)        (72,376,252)        (62,216,531)        (56,459,150)        (18,540,672)        (16,517,066)        (18,808,290)        -        -        -        (213,455,380)        (200,528,618)        (141,600,737)   
                                           
NET INCOME AFTER TAX FROM CONTINUING OPERATIONS     117,692,618        96,713,583        90,831,318        (80,806,299)        (157,407,575)        (1,618,911)        218,036,747        205,778,382        206,029,973        145,300,409        91,031,034        125,700,754        39,926,391        41,293,455        35,225,602        29,726        60,038        700,563        440,179,592        277,468,917        456,869,299   

Net income from discontinued operations

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

NET INCOME

    117,692,618        96,713,583        90,831,318        (80,806,299)        (157,407,575)        (1,618,911)        218,036,747        205,778,382        206,029,973        145,300,409        91,031,034        125,700,754        39,926,391        41,293,455        35,225,602        29,726        60,038        700,563        440,179,592        277,468,917        456,869,299   
                                           

NET INCOME ATTRIBUTABLE TO

    117,692,618        96,713,583        90,831,318        (80,806,299)        (157,407,575)        (1,618,911)        218,036,747        205,778,382        206,029,973        145,300,409        91,031,034        125,700,754        39,926,391        41,293,455        35,225,602        29,726        60,038        700,563        440,179,592        277,468,917        456,869,299   

Shareholders of Enersis

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

Non-controlling interests

    -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -        -   

 

 

Page 115 


LOGO

 

 

 

 

34.

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

 

  34.1

Direct guarantees

 

Creditor

of

Guarantee

  Debtor  

Type

of

Guarantee

  Assets Committed    

Balance Pending

at December 31

    Guarantees Released  
      Type    Currency    

Accounting

Value

     
  Name    Relationship             Currency     2012     2011         2013           Assets           2014           Assets           2015         Assets  

Mitsubishi

  Endesa Costanera   Creditor   Pledge   Combined cycle   ThCh$       39,223,807      ThCh$       67,546,660        73,262,031        -        -        -        -        -            -   

Credit Suisse First Boston

  Endesa Costanera   Creditor   Pledge   Combined cycle   ThCh$       17,906,111      ThCh$       4,799,600        5,192,000        -        -        -        -        -            -   

Banco de la Nación Argentina

  Endesa Costanera   Creditor   Pledge on collection and others   Collection CAMMESA accounts     ThCh$       2,902,660      ThCh$       2,902,660        -        -        -        -        -        -            -   

Citibank N.A. / Santander Río

  Edesur   Creditor   Pledge   Money deposit   ThCh$       6,474,660      ThCh$       5,686,862        -        -        -        -        -        -            -   

Various Creditors

  Edegel   Creditor   Pledge   Real estate and equipment   ThCh$       -      ThCh$       -        7,127,904        -        -        -        -        -            -   

Scotiabank

  Chinango   Creditor   Pledge   Collection flows   ThCh$       -      ThCh$       -        16,095,200        -        -        -        -        -            -   

Banco Santander (Guarantee Agent)

  G.N.L. Quintero   Affiliate   Pledge   Shares   ThCh$       -      ThCh$       97,034,059        109,265,974        -        -        -        -        -            -   

Deutsche Bank / Santander Benelux

  Enersis S.A.   Creditor   Deposit account   Deposit account   ThCh$       27,045,746      ThCh$       60,774,330        55,264,828        -        -        -        -        -            -   

Various Creditors

  Ampla S.A.   Creditor   Pledge on collection and others                ThCh$       3,154,334      ThCh$       122,400,013        140,483,626        -        -        -        -        -            -   

Various Creditors

  Coelce S.A.   Creditor   Pledge on collection and others       ThCh$       13,037,542      ThCh$       77,984,021        99,126,606        -        -        -        -        -            -   

International Finance Corporation

  CGT Fortaleza S.A.           Creditor   Mortgage and pledge   Real estate and equipment   ThCh$       118,013,487      ThCh$       29,477,645        38,087,401        -        -        -        -        -            -   

As of December 31, 2012, Enersis S.A. had future energy purchase commitments amounting toThCh$24,179,632,682 (ThCh$29,249,750,127 as of December 31, 2011).

 

  34.2

Indirect guarantees

 

Creditor

of

Guarantee

  Debtor   Assets Committed     Balance Pending     Guarantees Released  
   

Type of

Guarantee  

   Currency      

  Accounting  

Value

    at December 31    
          Name                Relationship           Currency             2012                      2011                          2013                          Assets                          2014                          Assets                          2015                          2016           
                                                                                             

Bank loan cells

  CIEN   Subsidiary   Guarantee   ThCh$         -      ThCh$       -        55,410,663        -        -        -        -        -        -   

Bonds and bank loans

  Chinango   Subsidiary   Guarantee   ThCh$         15,245,788      ThCh$       15,245,788        21,553,733        -        -        -        -        -        -   

 

 

Page 116 


LOGO

 

 

 

  34.3

Lawsuits and Arbitrations Proceedings

As of the date of these consolidated financial statements, the most relevant litigation involving Enersis and is affiliates are 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’ subsidiary Edesur. That law also required that utility concession agreements be renegotiated within a reasonable timeframe to adjust them in light of the new situation. 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. In 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 annually 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 also be stayed with regard to the designation of the substitute arbitrator, to which the Argentine Republic consented.

 

 

Page 117 


LOGO

 

 

 

2.- Meridional Servicios, Emprendimientos y Participaciones (“Meridional”) is a company whose only assets are the litigation rights which were acquired from the construction companies Mistral and CIVEL, which entered into a civil works contract with Centrais Elétricas Fluminense S.A. (“CELF”). The contract was terminated by CELF before its privatization process started, which eventually led to the creation of Enersis’ Brazilian distribution Related Company Ampla. Since CELF’s assets were transferred to Ampla during the privatization, Meridional sued Ampla in 1998 contending that the assets had been transferred in fraud of their rights. 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 capacity. The plaintiff demanded payment of pending invoices and contractual penalties for termination 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 appeal and overturned the lower court’s decision obtained by the construction company in March 2009, in Ampla´s favor.Meridional filed an appeal, which was denied. In July 2010, Meridional filed a new Appeal under Specific Court Regulations (Agravo Regimental) with the Superior Court of Justice of Brazil, which the court also denied in late August 2010, ruling it was groundless. In order to overturn such decision, Meridional filed a Petition for Writ of Mandamus (Mandado de Seguranca), which was also denied. In June 2011, Meridional filed an Appeal to Request Clarification of the Decision (Embargos de Declaracao) in order to clarify an omission by the Superior Court of Justice in the decision on the Petition of Writ of Mandamus, which was not accepted by the court. Against this decision, Meridional filed a Regular Appeal (Recurso Ordinario) before the Superior Court of Justice (in Brasilia). On August 30, 2011 the proceeding was sent to the Public Prosecutor’s Office and, on December 13, 2011, to the Minister Rapporteur of the Superior Court of Justice (Ministro Relator del Tribunal Superior de Justiça (STJ)). On March 28, 2012 the Minister Rapporteur decided the Regular Appeal in favor of Meridional. Ampla and the State of Rio de Janeiro filed an Appeal under Specific Court Regulations against the Reporting Justice’s decision, which was accepted by the First Court Room of the Superior Court of Justice on August 28, 2012, determining that the Regular Appeal of the Petition of Writ of Mandamus must be submitted to the full Court and not only by one single Justice. The plaintiff (Meridional) challenged the decision. The sentence of August 28, 2012 was published on December 10, 2012, once the Amendment of Judgment (Embargos Declaração) has been filed by Ampla to remedy the existing error in its publication, in order to avoid future divergence. The amount involved in this trial is estimated to be of approximately US$434.65 million.

3.- Companhia Brasileira de Antibióticos (“CIBRAN”) filed suit against Enersis’ 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.

 

 

Page 118 


LOGO

 

 

 

On March 2, 2012, the parties expressed their opinion on the expert assessment and on March 20, 2012, the proceeding went before the Public Ministry. On December 19, 2012 AMPLA has reiterated that a second expert review be performed, due to errors and contractions of the expert, in the expert proceeding previously filed. The amount involved for all these cases is estimated at approximately US$56.29 million.

4.- 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$57.58 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. 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 proceeding 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. On June 11, 2012 Cien filed a presentation to the court of law reinforcing the argument of the Argentinean crisis, attaching reports from Argentinean legal experts and from the School of Engineering of the University of Buenos Aires. On October 22, 2012, the judge accepted CIEN’s request of joining this legal suit with the lawsuit filed by CIEN against Tractebel in 2001, which discussed the collection of values relative to the rate of exchange and taxing trigger (“gatillo”). On November 29, 2012, Tractebel filed an Amendment of Judgment against such sentence, which is pending resolution.

5.- Furnas Centrais Eletricas S.A. filed a suit against CIEN, which was served on June 15, 2010, based on CIEN’s alleged breach of Purchase & Sale Agreement for 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), and transporting it from the Argentine electric system through the Interconnection Transmission System (Sistema de Transmissão de Interliga ão), 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 informed 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. Furnas is requesting that CIEN pay R$520,800,659 (approximately US$254.85 million) as a rescission penalty as provided for in the agreement, as adjusted according to the terms of

 

 

Page 119 


LOGO

 

 

 

such agreement, plus interest from the date of filing of the claim until actual payment, as well as other penalties based on the lack of availability of the contracted capacity, and other damages to be determined upon the final decision. Discovery in the lawsuit is now completed and, in respect of the foreign language documents presented by CIEN, the trial judge of first instance determined that those documents would be excluded from the lawsuit, which decision was confirmed on June 14, 2011 by the 12th. Civil Section of the State Court. CIEN has filed a Special Appeal (Recurso Especial) against this decision, which will be decided by the Superior Court of Justice in Brasilia. At present, the decision of such appeal is pending.

6.- In December 2001, the article of the Brazilian Federal Constitution used by Ampla to claim an exemption from the COFINS tax (Contribuição para o Financiamento da Seguridade Social) was amended, which resulted in the sale of electricity being subject to tax. Ampla only started to pay the COFINS tax beginning in April 2002 because it believed that the changes in law are effective 90 days after they are published. However, the Federal Revenue (Receita Federal) argued that this constitutional norm applies only to amendments at the level of statutes, but not to those made to the Federal Constitution itself, which would apply immediately. In November 2007, the appeal was decided at the administrative appeals level (Consejo de Contribuyentes, Taxpayers Council), against AMPLA. In October 2008, Ampla filed a special appeal that was denied. Therefore, this aspect of the administrative action was concluded unfavorably for Ampla. However, a separate issue (is still pending before the administrative body which ussue was ruled in favor of Ampla by the Taxpayer council but), was opened for review at the administrative level). Because this second issue still pending before the administrative body, judicial review remain pending. The amount involved is US$87.81 million.

7.- In order to fund its investment in Coelce in 1998, Ampla issued long-term debt abroad through instruments called Fixed Rate Notes (FRNs) that were under a special fiscal system through which interests received by non-resident subscribers were exempt from taxation in Brazil, when the debt was issued with a minimum maturity of 8 years. In 2005 the Brazilian Taxing Administration notified Ampla through a Minute that it has declared the non-application of such special fiscal system since it understood that Ampla had amortized the FRNs implicity, before the maturity was complied with, because Ampla had gotten financing in Brazil allocated to financing the FRN subscribers. In Ampla’s opinion, they are two independent legally valid transaction. The non-application of the system assumes that Ampla was non-compliant on retaining the tax and entering it on interests paid to non-resident subscribers. The Minute was appealed and in 2007 the Consejo de Contribuyentes annulled it. However, the Brazilian Taxing Administration contested this decision before the Superior Chamber of Fiscal Resources (Cámara Superior de Recursos Fiscales), the final administrative instance and on November 6, 2012 entered judgment against Ampla. The decision was notified to Ampla on December 21 and on December 28, Ampla filed clarification recourse before the Chamber in order to clarify a final resolution regarding contradictory points of the sentence and that the relevant defense arguments omitted be incorporated. In case of confirming the resolution by the Higher Chamber of Fiscal Resources, Ampla will recur before the Courts of Law. The amount of this lawsuit is US$401.22 million.

 

 

Page 120 


LOGO

 

 

 

8.- In 2002, the State of Rio de Janeiro issued a decree establishing that the ICMS (Imposto sobre operações relativas a circulação de mercadorias e sobre prestações de serviços de transporte interestadual, intermunicipal e de comunicação) should be calculated and paid on the 10th, 20th and 30th days of the same month of the accrual. Ampla continued entering ICMS in accordance with the previous system (on the 5th day of the month following its accrual) and did not adopt this system between September 2002 and February 2005 due to cash flow problems. Additionally, Ampla filed a lawsuit to determine the constitutionality of the demand of the advanced revenue. Ampla starting from March 2005, has been adopting the ICMS according to the new system. In September 2005 the State of Rio de Janeiro issued a resolution against Ampla to collect the fine on late payments, set in the aforementioned Decree of 2002. Ampla appealed the resolution before the Administrative Courts of Law, based on the fiscal Amnesty Laws of the State of Río de Janeiro published in 2004, 2005 and 2006 (condoning interests and penalties if the taxpayer paid for the pending taxes). Ampla alleges that if the aforementioned fiscal amnesties for Ampla do not turn out to be applicable, the law would treat taxpayers that are delayed only a few pays in the payment of taxes (Ampla’s case) in a worse manner than those who, formally, later recurred to different fiscal amnesties to regulate their taxing situation through paying taxes that were not paid in the past. The En Banc Council (a special body within the Taxpayers Council, last administrative instance) on May 9, 2012 entered judgment against Ampla. Which was notified on August 29, 2012. Ampla decided to adopt an extraordinary strategy and requested a review of the decision by the administrative authorities based on the amnesty law (review proceeding contemplated by the 2006 Amnesty Law). The request was filed before the competent entity of the State Public Treasury. Thereafter, the petition was forwarded to the aforementioned entity and successively before the Governor of Rio de Janeiro (instance contemplated by tax and administrative law, for decisions based on equity, in our case, under the argument of taxpayers that did not pay the tax being in a better situation than Ampla’s). A decision on the request filed is pending, which is why the debt should be suspended pending the final analysis of the proceeding in the administrative scope. In November 2012 the State of Rio de Janeiro has inscribed the debt in the public register as past due, implying the need to contribute the guarantee of 140% on November 12, of the taxable debt in order to continue receiving public funds. Once such decision is issued, probably unfavorable, Ampla will recur to the judicial branch. The amount is of US$102.96 million.

9.- In late 2002, Enersis’ Brazilian generation subsidiary CGTF filed a petition against the Federal Revenue 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 (Imposto de Importação, or II) and for Industrial Products Tax (Imposto sobre Produtos Industrializados, or IPI). Endesa Fortaleza also obtained an interlocutory resolution in its favor allowing to clear goods from customs with a 0% duty, after depositing a bond with the court. Endesa Fortaleza obtained a favorable resolution in the administrative instance and in the Second Judicial Instance. In 2009, the Federal Revenue filed clarification recourse against the sentence of the Second instance that was sentenced in favor of Endesa Fortaleza. In March 2010, the Federal Revenue filed a Special Appeal (Recurso Especial) with the Superior Court of Justice in Brasilia. In 2011, the Federal Revenue was notified that its Regular Appeal had been denied, and the Federal Revenue appealed this decision. The bond deposited in the court must continue as guarantee for the proceeding until final sentence is filed. The amount is US$38.19 million.

 

 

Page 121 


LOGO

 

 

 

10.- In 2005, three lawsuits were filed against Endesa Chile, the National Treasury and the Chilean General Water Affairs Bureau (the “DGA”), which lawsuit are currently being treated as a single proceeding, requesting that DGA Resolution 134, which established non-consumptive water rights in favor of Endesa Chile to build the Neltume hydroelectric station project, be declared null as a matter of public policy, with compensation for damages. Alternatively, damages were sought for the detriment allegedly sustained by the plaintiffs due to the loss of their status as riparian owners along Pirehueico Lake, as well as for 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. 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 regard to these cases, an injunction has been ordered against entering into any acts and contracts concerning Endesa Chile’s water rights related to the Neltume project. In terms of the status, the regular evidence period has ended. The expert report has been filed, and Endesa requested its annulment, since the recognition hearing had not been carried out. The National Treasury and DGA became a part of the above annulment incident.

11.- Two legal proceedings were initiated in 2008 and 2011 against Pangue S.A. (whose legal successor is currently San Isidro 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 link between the floods and the spills caused by the station during the period in question. These proceedings are being reviewed in several courts. The amount claimed in one of these cases is equal to $30,000,000 (US$62,505) and the other is for an undetermined amount. In the first of these trials, on June 27, 2012, there was a first instance ruling filed, which rejects the claim filed in all its parts. The plaintiff has filed a recourse appeal against such sentence, which to date is still pending review by the court. In the other, the evidence period has ended and the company is waiting to hear the sentence issued. It is worth noting that these proceedings are covered by an insurance policy. The company management deems that, due to the prior judicial sentences in favor of Pangue S.A. in similar proceedings and the current amount of the proceedings currently in force (two) these trials will stop being informed.

 

 

Page 122 


LOGO

 

 

 

12.- During 2010, three lawsuits 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 sued Endesa Chile for losses caused by its deficient operation of the Ralco hydroelectric station during the flood. 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. On March 27, 2012, there was a first instance ruling filed, which rejects the claim filed in all its parts. The plaintiff filed an appeal recourse, regarding which on August 28, 2012 the court reviewed the case. Afterwards, a constituent judge disqualified herself, annulling the court review of the case, ordering that such proceeding be carried out again, which to date is still pending. The amount involved in the three lawsuits totals Ch$14,610,042,700 (approximately US$30.44 million). The total risk of these proceedings is covered by an insurance policy.

13.- In July and September of 2010, Ingeniería y Construcción Madrid S.A. and Transportes Silva y Silva Limitada, respectively, filed separate lawsuits against Endesa Chile and the “DGA”, seeking to declare the annulment of DGA’s administrative resolution 134 that granted ENDESA CHILE’s water rights for the Neltume hydroelectric station. Similarly, Ingeniería y Construcción Madrid S.A. and Transportes Silva y Silva Limitada, respectively, each filed suits against DGA’s administrative resolution 732, that authorized the relocation of the water uptake point of such rights null as a matter of public policy. Ultimately, the plaintiffs attempted to demand payment for their water rights located in the area of influence of the hydraulic works for the future Neltume station. Endesa Chile has rejected these claims, contending that the plaintiffs are abusing the judicial process to prevent the construction of the station in order to obtain monetary compensation. As to the procedural status of the two lawsuits, in the discovery period has expired for the trial filed by Ingeniería y Construcción Madrid S.A. (Case No. 7036-2010), pending the resolution of the reconsideration recourse filed by Endesa Chile against a discovery resolution of a discovery nature. Regarding the other lawsuit (Case No. 6705-2010), which requested the annulment of DGA resolution 732, on March 12, 2012 a ruling was issued that declared the proceeding as abandoned. Afterwards, on June 27, 2012, Ingeniería y Construcción Madrid filed a similar lawsuit again before another Court of Law (Case No. C-15156-2012), proceeding that is pending the transfer to file the rejoinder. On the other hand filed by Transportes Silva y Silva Ltda., (Case No. 16025-2012), which contests DGA resolution 134, the proceeding was declared as abandoned. In another suit filed (Case No. 17916-2010), which requested the proceeding as abandoned, however it was denied, and an appeal was filed . This proceeding is pending the initiation of the discovery stage. All these lawsuits are for an undetermined amount.

 

 

Page 123 


LOGO

 

 

 

14.- In 2001, a lawsuit was filed against Enersis Chile’s Colombian generation subsidiary Emgesa S.A. E.S.P., as well as Empresa de Energía de Bogotá S.A. E.S.P. (“EEB”) and Corporación Autónoma Regional de Cundinamarca (“CAR”), 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 pumping of polluted waters from the Bogotá River. Emgesa has challenged these allegations, establishing that it is not liable for these damages, arguing, among other things, that it receives already polluted water, among other arguments. The plaintiffs’ initial demand was for $3,000,000,000 in thousands of Colombian pesos (approximately US$1,696,611 million). Emgesa petitioned for the joinder of approximately 60 public and private entities that also discharge their effluents into the Bogotá River or that otherwise have responsibility for the environmental management of the river basin, 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, claiming that from that date such court lost the authority to hear the current process, since the Administrative Circuit Courts started to be in force, which were the competent courts to hear the class actions and popular legal suits in conformance with Law 472, dated 1998. Emgesa gave its timely opinion regarding the matter, claiming that such annulment request would be irrelevant and unlawful. Currently, the Third Section of the State Council has resolved to confirm the ruling of the Court that denied Emgesa’s impleader petition and joined various legal entities as defendants, including: 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. Also, the annulment request filed by the plaintiffs (inhabitant 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 Administrativos del Circuito de Bogotá) so that they can continue their review. In June 2011, the Administrative Court for Adversary Proceedings 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 the writ of admission requested by Alpina. The State Council then resolved the appeal keeping the tie of Alpina to this case and the proceeding is pending before the Fifth Administrative Court of Bogotá to continue its course.

15.- 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 Tax Court (Tribunal Fiscal), which ruled in its favor in 2004, upholding (i) its right to depreciate the goodwill 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 or simulation involved. Also, the resolution provided that SUNAT had to verify that the revaluation of assets was not done at more than fair market value. From that date, Edegel has received several notifications from SUNAT requesting 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 claim before the Tax Court. In February 2012, the Tax Court ruled in a last administrative instance on the Edegel litigation for income taxes for the 1999 accounting period regarding the voluntary reevaluation of assets. The Court of Law has sentenced in favor of Edegel with respect to Central Huinco (Huinco Power Plant) (civil works) and Central Matucana (Matucana Power Plant) (civil works, equipment and machinery and other assets) and against Edegel with respect to the other power plants (Santa Rosa, Callahuanca, Moyopampa and Huampaní), providing that the SUNAT “will proceed to the debt recalculation.”

 

 

Page 124 


LOGO

 

 

 

In May 2012, Edegel filed a Contentious Administrative Claim (Demanda Contencioso Administrativa, or DCA,) against the ruling of the Tax Court. In June 2012: Edegel filed before the SUNAT a writ for the recalculation of the debt ordered by the Tax Court and that pertains to resettlement by the SUNAT. On June 19, 2012, Edegel received the Resolution of Intendancy No. 0150150001103, which established the recalculation made by the SUNAT regarding the tax debt. In June 26, 2012, Edegel made a partial payment of the updated debt to such date, other than the part referring to the Workers’ Profit Sharing. It is worth noting that payment has been made based on the criteria adopted by the Taxing Court of Law in record IR 1999. Such payment has not meant waiving any attempt made by Edegel, i.e., the litigation is maintained. In July 2012, Edegel received a Resolution of the Intendancy of the SUNAT that disregards the recalculation. Edegel filed a partial recourse appeal against the SUNAT resolution. The appeal was taken before the Tax Court for its resolution. In August 2012, the Judge admitted the DCA for processing and ordered its transfer so that the Tax Court and SUNAT can resolve the DCA. In October 2012, the Judge acknowledges the DCA as contested, both by the Tax Court and SUNAT. In summary, the status of the litigation is as follows: Regarding the 1999 accounting period, a ruling was issued which was partially favorable to Edegel providing that the SUNAT must perform the debt recalculation. In the Tax Court, the resolution of the appeal against the Resolution of the Intendancy of the SUNAT, which recalculated the debt, is still pending. In the Judicial Branch (Poder Judicial), the DCA has been admitted for processing and the transfer is still pending resolution by the Tax Court. Regarding the 2000 and 2001 accounting periods, verbal reports and written allegations were filed and the decision of the Tax Court is still pending. Resolution by the Tax Court is pending. The sums of the amounts at issue are of approximately US$36.55 million.

16.- 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. Edelnor accepted these objections in part and questioned some of them. In relation to General Sales Tax (IGV), 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 (First Administrative Instance), which in part upheld the company’s appeal with SUNAT. In May 2009, an appeal was filed against these resolutions with the Tax Court. In November 2012 EDELNOR was notified of the Resolution of the Tax Court that terminated the administrative instance to the contest filed against the defined minutes relative to Income Tax from 2000 to 2004, which includes the COLFONAVI (Comisión Liquidadora del Fondo Nacional de Vivienda) issue, resolution that is in part favorable for EDELNOR. Regarding COLFONAVI, although the Tax Court has not recognized as a deductible expense of the 2000 accounting period, it has recognized Edelnor’s right to depreciation, and ordered SUNAT to recalculate the depreciation. In relation to the 2004 accounting period, the court revoked the appealed IR and ordered SUNAT to resettle the Income Tax according to what was provided by RTF, taking into account the results of the records IR 2000-2001 and IR 2002-2003. EDELNOR filed with the Tax Court an appeal against the Intendancy Resolutions of SUNAT, which carries out the calculation and resettlement. The appeal is pending admission to processing.The amount involved is approximately US$18.67 million.

 

 

Page 125 


LOGO

 

 

 

17.- On May 24, 2011, Endesa Chile was served with a lawsuit filed by 19 riparian owners along the Pirihueico Lake, seeking to declare null DGA Resolution 732, which authorized the relocation of water uptake rights for the Neltume station, from the Pirihueico Lake 900 meters downstream along Fui River. The plaintiffs seek to have this annulment annotated at the margin of the notarized instrument that memorialized DGA Resolution 732, which approved the transfer of the uptake. The plaintiffs also seek to have the recordation of said instrument struck from the waters registry, if entered, and to require the Chilean Treasury, the DGA and Endesa Chile to pay damages to the plaintiffs as a result of the challenged DGA resolution, seeking to reserve their right to indicate the type and amount of damages in subsequent legal proceeding. The claim is for an undetermined amount since the plaintiffs have requested that damages be determined in another suit, once the DGA’s administrative resolution is declared null and void. To date the discussion period is over and the discovery writ has been issued, which has been served on the plaintiffs and Endesa Chile, both of whom filed motions seeking the annulment or modification of the writ which were both rejected. The proceeding is suspended by mutual agreement by the parties, until March 9, 2013.

18.- In 1996, 45 workers filed a suit requesting reinstatement to their employment positions with Enersis’ Brazilian distribution company, Ampla. Ampla obtained a favorable ruling in 2003. The Higher Labor Court of Law (Tribunal Superior de Trabalho) acknowledged that the workers voluntary early retirement terminated the work contracts. Based on some judicial decisions that recognized that upholding these voluntary early retirement programs did not terminate the work contracts, the workers filed a “rescissory claim” before the Higher Labor Court of Law grounded on such judicial decisions. Ampla, in the course of this proceeding, is attempting to uphold the unconstitutionality of the legislative resolution of the Energy Secretary of the State of Río de Janeiro and the consequent non-existence of the stability right, regardless of whether voluntary early retirement cancels the work contract or not. Ampla filed an Amendment of Judgment alleging the expiration of the right of the plaintiffs to file a rescissory suit, which was accepted and the court determined that the re-integration of the plaintiffs in Ampla was annulled. The sum of this trial is estimated to be approximately US$54.09 million.

19.- The Regional Trade Union of Endesa Chile Workers (Sindicato Regional de Trabajadores de Endesa Chile), filed a lawsuit against Endesa Chile, Endesa Eco, Central Eólica Canela S.A., Celta, Pangue, Pehuenche and San Isidro, seeking a judgment declaring that Endesa Chile must determine the “operational profitability” based on the 2011 Balance Sheet and 2011 Annual Report, , registered before the Superintendence of Securities and Insurance (Superintendencia de Valores y Seguros) and published on the Web Page www.endesa.cl, which stated that its operational profitability was 15% higher in the 2011 Accounting Period and that, consequently, the maximum share of the bonus for profits regarding the 2011 Accounting Period corresponds to the workers affiliated to the plaintiff trade union.

 

 

Page 126 


LOGO

 

 

 

The bonus amounts to 2.15 wages (RBPM) for the adjustment that corresponds since the Group Bargaining Contracts were in force during that year, and for the second half of 2011 (current Group Bargaining Contract), 2.3 RBPM and for the first half (prior Group Bargaining Contract), 2.0 RBPM. The plaintiffs requested that Endesa Chile be required to pay them the difference between 2.15 RBPM and what was effectively paid (0.5742 RBPM), amounting to 1.5758 RBPM, plus readjustments, interests and costs. In case that the court declares that Endesa Chile’s operational profitability must be determined based on the Parent Company’s results, the plaintiffs requested the companies in which Endesa Chile’s overwhelming majority participation and lack workers whether totally or virtually, not be considered as “subsidiaries,” at least for labor purposes. For this reason, the profit sharing bonus must be calculated on the operational profitability obtained by Endesa Chile with the so-called affiliates. Consequently, Endesa Chile could have to pay the workers affiliated to the plaintiff Trade Union the difference between the RBPM associated to the operational profitability obtained in the aforementioned manner and what was effectively paid, 0.5742 RBPM, plus readjustments, interests and costs. In addition, if the court decides that Endesa Chile’s operational profitability must be determined based on its parent company’s results, without the aforementioned subsidiaries, the profit sharing bonus must be calculated based on formal and verifiable background information established by the court and not on Endesa Chile’s assertions. For the above purpose of determining specific amount corresponding to each worker for profit sharing, the value of their wages (RBPM) must be considered, which amount must be set based on credited background information and determined during the proceeding process or in the ruling compliance stage. Additionally, the plaintiffs requested that Endesa Chile in the future pay the profit sharing benefit over the same criteria determined by the court in the proceeding sentence. The parties have been called to attend preparatory hearing on February 5, 2013, at 09:10 a.m. The term to contest the lawsuit matures on January 29, 2013.

The Enersis management considers that the provisions registered in the Consolidated Financial Statements, attached hereto, adequately cover the risks resulting from litigation and other operations described in this Note, which is why it does not consider that there are additional liabilities than those specified herein.

Given the characteristics of the risks covered by these provisions, it is impossible to determine a reasonable schedule of payment dates, in case there are any.

 

 

Page 127 


LOGO

 

 

 

  34.4

Financial Covenants

Various of the company’s loan agreements, and those of some of its subsidiaries, include the obligation to comply with certain financial ratios, normal in contracts of this nature. There are also covenants and negative covenants requiring the monitoring of these commitments. In addition, there are restrictions in the events-of-default clauses of the agreements which require compliance.

1-. Cross default

Some of the financial debt contracts of Enersis S.A. and of Endesa Chile contain cross default clauses. The syndicated loan of Endesa Chile under New York law signed in 2008 and which expires in 2014, with an amount disbursed of US$200 million at the present time, makes no reference to its subsidiaries, so a cross default can only arise with respect to another own debt. In order to accelerate payment of the debt of this loan due to cross default with respect to another debt, the amount overdue of a debt must exceed US$50 million, or the equivalent in other currencies, and other additional conditions should be met including the expiry of grace periods (if any) and formal notification of the intention to accelerate the debt by creditors representing over 50% of the amount due under the agreement.

Regarding the bond issues of Enersis S.A. and Endesa Chile registered with the United States Securities and Exchange Commission (“SEC”), commonly called “Yankee Bonds,” a cross default can be triggered by another debt of the same company or of any of their Chilean subsidiaries, for any amount overdue provided that the principal of the debt giving rise to the cross default exceeds US$30 million or its equivalent in other currencies. Debt acceleration due to cross default does not occur automatically but has to be demanded by the holders of at least 25% of the bonds of a certain series of Yankee Bonds. In addition, events of bankruptcy or insolvency of foreign subsidiaries have no contractual effects on the Yankee Bonds of Enersis S.A. and Endesa Chile. The last Yankee Bond of Enersis S.A. matures in December 2026 and that of Endesa Chile in February 2097.

The domestic bonds of Enersis S.A. and Endesa Chile state that cross default can be triggered only by the default of the issuer, and debt acceleration requires the agreement of at least 50% of the holders of the bonds of a certain series.

2-. Financial Covenants

Financial covenants are contractual commitments with respect to minimum or maximum financial ratios that the company is obliged to meet at certain periods of time (quarterly, annually, etc.). Most of the financial covenants of the Group limit the level of indebtedness and evaluate the ability to generate cash flows in order to service the companies’ debts. Various companies are also required to certify these covenants periodically. The types of covenants and their respective limits vary according to the type of debt.

 

 

Page 128 


LOGO

 

 

 

The Series B2 domestic bonds of Enersis S.A. include the following financial covenants, whose definitions and calculation formulas are set out in the respective contract:

- Equity: A minimum Equity should be maintained of Ch$592,579 million a limit adjusted at the end of each year as established in the indenture. Equity is the sum of Equity attributable to the dominant company and Minority participations. As of December 31, 2012, the equity of Enersis S.A. was Ch$6,963,769 million.

- Debt Ratio: A debt ratio, being Total liabilities to Equity, should be no more than 2.24:1. Total liabilities are the sum of Total current liabilities and Total non-current liabilities, while Equity is the sum of Equity attributable to the dominant company and Minority participations. As of December 31, 2012, the ratio of total liabilities to equity of Enersis S.A. was 0.91.

- Unsecured Assets: The ratio of Unsecured assets to Unsecured total liabilities should be at least 1:1. Total Unsecured or free assets is the difference between Total assets and Total secured assets. Total unsecured or free assets consists of Total assets less the sum of Cash, Bank balances, Accounts receivable from related entities, current, Payments made in advance, current, Accounts receivable from related entities, non-current and Identifiable intangible assets, gross, while Total secured assets relates to assets pledged in guarantee. On the other hand, Unsecured total liabilities consist of the sum of Total current liabilities and Total non-current liabilities, less liabilities secured by collateral. As of December 31, 2012, this ratio was 1.78.

The Yankee Bonds are not subject to any financial covenants.

As of December 31, 2012, the most restrictive financial covenant of Enersis S.A. was the debt ratio with respect to domestic bonds Serie B2, which expires in June 2022.

The domestic bonds of Endesa Chile include the following financial covenants whose definitions and calculation formulas are established in the respective indentures:

Series H

- Consolidated Debt Ratio: A consolidated debt ratio, being Financial debt to Capitalization, should be no more than 0.64. Financial debt is the sum of Interest-bearing loans, current, Interest-bearing loans, non-current, Other financial liabilities, current, Other financial liabilities, non-current and Other obligations guaranteed by the issuer or its subsidiaries, while Capitalization is the sum of Financial liabilities, Equity attributable to the dominant company and Minority participations. As of December 31, 2012, the ratio was 0.38.

 

 

Page 129 


LOGO

 

 

 

- Equity: A minimum Equity should be maintained of Ch$756,942 million, which limit is adjusted at the end of each year as established in the indenture. Equity is the sum of Equity attributable to the dominant company and Minority participations. As of December 31, 2012, the equity of Endesa Chile was Ch$2,541,242 million.

- Financial Expense Coverage: A financial expense coverage ratio should be maintained of at least 1.85. Financial expense coverage is the quotient between i) the Gross margin plus Financial income and Dividends received from associate companies, and ii) Financial expenses; both items refer to the period of four consecutive quarters months ending on the quarter being reported. In the period ended December 31, 2012, this ratio was 5.76.

- Net Asset Position with Related Companies: A Net asset position should be maintained with related companies of no more than a hundred million dollars. The Net asset position with related companies is the difference between i) the sum of Accounts receivable from related entities, current, Accounts receivable from related entities, non-current, less transactions in the ordinary course of business at less than 180 days term, short-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation, and long-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation, and ii) the sum of Accounts payable to related entities, current, Accounts payable to related entities, non-current, less transactions in the ordinary course of business at less than 180 days term, short-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation, and long-term transactions of associates of Endesa Chile in which Enersis S.A. has no participation. As of December 31, 2012, using the exchange rate prevailing on that date, the Net asset position with related companies was a negative US$349.1 million.

Series M

- Consolidated Debt Ratio: A consolidated debt ratio, being Financial debt to Capitalization, should be no more than 0.64. Financial debt is the sum of Interest-bearing loans, current, Interest-bearing loans, non-current, Other financial liabilities, current, Other financial liabilities, non-current, while Capitalization is the sum of Financial liabilities, Equity attributable to the dominant company and Minority participations. As of December 31, 2012, the debt ratio was 0.36.

- Equity: As for Series H.

- Financial Expense Coverage Ratio: As for Series H.

The rest of the debt of Endesa Chile includes other covenants like leverage and debt coverage ratios (debt/EBITDA ratio), while the Yankee Bonds are not subject to financial covenants.

 

 

Page 130 


LOGO

 

 

 

In the case of Endesa Chile, the most restrictive financial covenant as of December 31, 2012 was the debt ratio, with respect to the syndicated loan under New York law which expires in June 2014.

In Peru, the debt of Edelnor only has one covenant, a debt ratio with respect to the domestic bonds which mature in May 2032 and a loan from Banco de Crédito which matures in September 2018. On the other hand, the debt of Edegel includes the following covenants: debt, leverage, interest coverage, equity to debt and debt to equity and debt coverage (debt/EBITDA) ratios. As of December 30, 2012, the most restrictive financial covenant of Edegel was the debt ratio, corresponding to the 2nd domestic bonds program which matures in January 2014.

In Brazil, the debt of Coelce includes compliance with the following covenants: interest coverage (EBITDA/financial expenses), debt repayment coverage (debt/EBITDA) and debt ratios. As of December 31, 2012, the most restrictive financial covenant of Coelce was the debt/EBITDA ratio, corresponding to the 2nd and 3rd domestic bond issues, whose final maturity is October 2018. The debt of Ampla includes the following covenants: debt payment coverage, interest coverage and short-term debt (short-term debt to EBITDA) ratios. As of December 31, 2012, the most restrictive financial covenant of Ampla was the debt payment coverage ratio, corresponding to the 5th, 6th and 7th domestic bond issues, whose final maturity is June 2019.

In Argentina, Endesa Costanera has just one covenant which is the maximum debt, corresponding to a loan from Credit Suisse International which matures in March 2013. The debt of El Chocón includes covenants of maximum debt, equity, interest coverage, debt payment coverage (debt/EBITDA) and leverage ratios. In the case of El Chocón, as of December 31, 2012, the most restrictive financial covenant was the interest coverage ratio, corresponding to loans from Deutsche Bank, Standard Bank and Itaú which mature in February 2015.

In Colombia, the debts of Codensa and Emgesa are not subject to compliance with financial covenants, a situation that also applies to the debt of the rest of the companies not mentioned in this Note.

Lastly, in most of the contracts, debt acceleration for non-compliance with these covenants does not occur automatically but is subject to certain conditions, like a cure period.

As of December 31, 2012 and December 31, 2011, neither Enersis S.A. nor Endesa Chile, nor any of their subsidiaries are in default under their financial obligations summarized here or other financial obligations whose defaults might trigger the acceleration of their financial commitments, with the sole exception of Endesa Costanera, our Argentine generation subsidiary, which has still not repaid the installment of US$17.6 million due under a supplier credit with Mitsubishi Corporation which was due on March 31, 2012, for which no waiver has been received. The grace period established was 180 days and expired on September 26, 2012. Endesa Costanera has not repaid the second installment of US$17 million that matured at the end of September 2012. Under the contract terms, and as the grace period of 180 days has

 

 

Page 131 


LOGO

 

 

 

expired, should Mitsubishi Corporation wish to accelerate the amount outstanding of this loan, it would have to notify formally ten days in advance. To date, Endesa Costanera has not received such notification from Mitsubishi Corporation and negotiations are currently proceeding to restructure the unpaid installments. Should Mitsubishi Corporation send a formal communication of debt acceleration, total loans of US$141 million would be payable. None of this represents a cross-default risk or other default for Enersis S.A. or Endesa Chile.

 

  34.5

Other information

- Our Argentine subsidiary Endesa Costanera shows a working capital deficit, pressed by the difficulties it is facing in obtaining tariff adjustments to cover the real costs of generation, leading to problems in its short-term financial equilibrium. Endesa Costanera expects to correct the present situation depending on a favorable resolution of requests made to the Argentine government. The equity risk that this company represents for the Enersis S.A. is not significant.

- On July 12, 2012, the Argentine electricity regulatory authority (Ente Nacional Regulador de la Electricidad de la República Argentina (ENRE)), by its Resolution 183/2012, informed Edesur of the appointment of a “Veedor” (a kind of inspector) for an extendable term of 45 days in order to control and verify all normal administrative actions linked to the normal provision of the electricity distribution service public utility by Edesur. On September 13, 2012 the ENRE, by Resolution 246/2012, stated that the “veedor” will be maintained for another extendable period of 45 days. On November 14, 2012 the ENRE, by Resolution 337/2012, stated that the “veedor” will be maintained for another extendable period of 45 business days. The appointment of the “veedor” does not imply the loss of control by Enersis of Edesur. Edesur considers that this appointment and its justification are inappropriate and therefore it brought proceedings against the ENRE each time the period has been extended.

 

 

Page 132 


LOGO

 

 

 

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, 2012 and 2011:

 

      12-31-2012               
Country    Managers
and Main
Executives
     Professionals
and
Technicians
     Workers and
Others
    

Total

 

         

Average for

the Period

 
                                               

Chile

     89         2,057         316         2,462            2,451   

Argentina

     40         2,427         982         3,449            3,362   

Brazil

     34         2,368         260         2,662            2,740   

Peru

     20         691         159         870            841   

Colombia

     27         1,563         54         1,644            1,634   

Total

     210         9,106         1,771         11,087            11,028   

 

      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.

 

36.

SANCTIONS

The following companies belonging to the Group have received sanctions from the administrative authorities:

1.- Endesa Chile

- During the 2011 fiscal year, the company was fined ThCh$662,482 by the Electricity and Fuels Superintendency (SEF) for the blackout on March 14, 2010. Endesa Chile filed an appeal against the measure with the Santiago Court of Appeals, which rejected the appeal on January 18, 2013 and upheld the fine. The timeframe for appealing against this ruling has not yet expired.

2.- Pehuenche

- On October 6, 2011, the Securities and Insurance Superintendency (Superintendencia de Valores y Seguros, SVS) issued Exempt Resolution No. 545 and applied a sanction fining the Directors of Pehuenche who participated in the approval of the Energy and Capacity agreement signed between the Company and its parent company, Empresa Nacional de Electricidad S.A. (Endesa), on November 19, 2007.

The following fines were applied:

i) The Directors who were not members of the Directors’ Committee were fined for not having verified, according to the SVS resolution, that the Energy and Capacity sales agreement signed between Empresa Eléctrica Pehuenche S.A. and its parent company Endesa on November 19, 2007 was entered into under

 

 

Page 133 


LOGO

 

 

 

equitable conditions normally prevailing in the market, and for having approved the Minutes of the Board meeting stating that Directors’ Committee Report had been read when only the Minutes of the Directors’ Committee meeting had actually been read. The Directors were fined 300 UF each.

ii) The Directors who were members of the company’s Directors’ Committee on the date that the aforementioned agreement was signed were fined for not having issued, in accordance with the SVS resolution, the Report referred to in that regulation. They were each fined 400 UF.

The Directors filed an appeal with the competent civil court after paying 25% of the total fine to the General Treasury of the Republic. As a consequence, the fines and their grounds are being questioned before the ordinary courts of law, which, in a summary proceeding, are studying the Directors’ claim requesting their acquittal.

On August 22, 2012, the first party, Endesa, and the second party, Inversiones Tricahue and other minority shareholders, entered into a transactional agreement in which the minority shareholders desisted from all arbitration, administrative, and criminal actions against Endesa, Pehuenche, and the Directors who were in place on November 19, 2007. In exchange, Endesa agreed to rescind the capacity and energy supply agreement of November 19, 2007 and enter into a new one under the same conditions but with prices at marginal cost; this agreement will be in force as of the date it is signed until December 31, 2021. Both parties also agreed to vote favorably on the rescission and the signing of the new agreement at the Pehuenche Extraordinary Shareholders’ Meeting. Endesa undertook to pay Pehuenche the price difference that arose from the price of the November 19, 2007 agreement, in force from January 1, 2008 to July 31, 2012, and the price difference from that paid from August 1, 2012 until the date the new capacity and energy supply agreement was signed, according to the calculation methods and conditions of the new agreement. On October 4, 2012, the Pehuenche Extraordinary Shareholders’ Meeting unanimously approved the rescission and the signing of a new contract. On October 19, the Pehuenche Board of Directors voted to pay an interim dividend for the amount it will receive from the price differences implemented by Endesa; the dividend will be paid on November 5, 2012. However, the Directors must pay the fine imposed by the SVS. The respective insurance will cover these fines, and we are in the process of declaring and paying these sanctions to the Treasury.

- During the 2011 fiscal year, the company was fined ThCh$288,996 by the Electricity and Fuels Superintendency (SEF) for the blackout on March 14, 2010. Pehuenche has filed an appeal against the measure with the Santiago Court of Appeals, which rejected the appeal on January 18, 2013 and upheld the fine. The timeframe for appealing against this ruling has not yet expired.

3.- Chilectra S.A.

In the fiscal year ended December 31, 2012, Chilectra S.A. received 19 fines totaling ThCh$1,050,663 from the Electricity and Fuels Superintendency (SEF) for different reasons in connection with power supply and facilities. Chilectra S.A. was also fined ThCh$3,969 by the Regional Health Ministry Office of the Metropolitan Region for failure to comply with regulations on the storage of materials. During the 2011 fiscal year, the Company was fined ThCh$29,529 for technical failures related to power supply. The management has filed the corresponding appeals or claim for each sanction.

4.- Edelnor S.A.A.

For the period ending December 31, 2012, Edelnor S.A.A. has been issued five fines totaling S/17,057,205 Peruvian sols (ThCh$3,210,500) in connection with income taxes owed for the 2007 and 2008 fiscal years. The company has filed the respective appeals.

Also, during the 2012 fiscal year, the Agency for the Supervision of Investment in Energy and Mining (Organismo Supervisor de la Inversión en Energía y Minería, OSINERG) issued 19 fines to Edelnor S.A.A. totaling S/463,645.77 Peruvian sols (ThCh$87,267) for failure to comply with technical and commercial quality regulations; it received 47 fines totaling S/717,000 Peruvian sols (ThCh$138,081) in 2011.

 

 

Page 134 


LOGO

 

 

 

5.- Edesur S.A.

For the year ended December 31, 2012, Edesur S.A. received 819 fines from the Energy Regulatory Body (Ente Regulador de Energía, ENRE) totaling ThCh$1,326,379 (Th$13,591 Argentine pesos) for failure to comply with technical and commercial quality regulations. During the 2011 fiscal year, the Company received 182 fines for the same reasons totaling ThCh$10,075,970 (Th$83,526 Argentine pesos).

6.- Hidroeléctrica El Chocón S.A.

For the year ended December 31, 2012, Hidroeléctrica El Chocón was fined ThCh$299,511 (Th$3,069 Argentine pesos) by the Jurisdictional Authority of the Limay, Neuquén, and Negro River Basins (Autoridad Jurisdiccional de las Cuencas de los Ríos Limay, Neuquén Negro, AIC) for failure to comply with water extraction from its basins. The company has presented the respective appeal.

7.- Endesa Costanera S.A.

During the 2011 fiscal year, the company received two fines totaling ThCh$2,422 ($ 24,000 Argentine pesos) from the Energy Regulatory Body (ENRE). The company has filed the respective appeal.

8.- Ampla Energía S.A.

For the period ending December 31, 2012, the company received one fine for ThCh$673,664 (Th$2,863 Brazilian reals) from the National Electrical Energy Agency (Agencia Nacional de Energía Eléctrica, ANEEL) for power consumption metering. In 2011, it received three fines totaling ThCh$1,959,386 (Th$7,079 Brazilian reals) for violation of telemarketing and energy sale tariff indicators. For the period ended December 31, 2012, Ampla has also been fined ThCh$1,759,573 (Th$7,478 Brazilian reals) by the Federal Revenue Office (Secretaria de Receita Federal) for failure to meet tax obligations. The company has filed the respective appeal.

9.- Coelce

For the period ending December 31, 2012, the company received two fines totaling ThCh$162,122 (Th$689 Brazilian reals) from the National Electrical Energy Agency (ANEEL) for failure to comply with technical regulations. During the 2011 fiscal year, the company received three fines totaling ThCh$386,674 (Th$1,397 Brazilian reals) from the National Electrical Energy Agency (ANEEL) for the same reason as in 2012. It also received eight fines in 2012 totaling ThCh$5,387,433 (Th$22,937,784 reals) from the Ceará State Regulatory Agency. The company has filed the respective appeals.

10.- Edegel

During the 2012 fiscal year, the Administración Tributaria (Tax Administration, SUNAT) ordered Edegel S.A.A. to pay S/37,710,176 Peruvian sols (ThCh$7,097,795) for Omitted Taxes plus interest and penalties in connection with an audit of its 1999 income tax that began in January of 2006. Edegel S.A.A. has filed an administrative claim disputing the decision.

During the 2011 fiscal year. Edegel S.A.A. was notified by the Administración Tributaria (SUNAT) of resolutions determining taxes and fines regarding alleged omissions in the filing of its 2006 income tax. The contingency associated with these allegations, updated at December 31, 2011, was S/25,546,000 Peruvian sols (ThCh$4,919,690), including fines and interest. The company has filed an appeal, which is pending resolution by the Tax Court.

11.- The company and its Board of Directors have not received other fines from the SVS or from other administrative authorities.

 

 

Page 135 


 

LOGO

 

 

 

37.

SUBSEQUENT EVENTS

ENERSIS

The following essential events are reported in accordance with Articles 9 and 10, second section, of Law 18,045 on the Securities Market and the provisions of that Superintendency’s General Regulation No.30.

- On January 8, 2013, the company reported that Empresa Nacional de Electricidad S.A. (Endesa Chile) has accepted the terms received from insurance adjustor Becket S.A. Liquidadores de Seguros informed in letter dated January 7, 2013 regarding the final and definitive amount to be paid for the losses sustained in the February 27, 2010 earthquake. These terms have also been accepted by all of the insurance companies.

Regarding Endesa Chile’s Bocamina 1 plant, an agreement has been reached on the insurance settlement, with US$85,665,673 to be paid for loss of profits and material damage (US$66,165,673 and US$19,500,000, respectively) as a result of the earthquake. Our subsidiary has received advance cash payments of US$42,665,673 for the loss.

Regarding Bocamina 2, also owned by Endesa Chile, the claim settlement involves US$112,999,528, of which US$2,953,306 is for material damage and US$110,046,222 is for loss of profits (ALOP).

As of December 31, 2012, our subsidiary Endesa Chile has recorded US$114,711,895 in its operating results for settlement of an insurance claim covering loss of profits. This results in a gain of US$55,043,356 for Enersis after taxes and non-controlling interests.

- On January 22, 2013, Enersis S.A. (Enersis) reported that, regarding the essential event reported on December 21, 2012 involving the capital increase approved at the December 20, 2012 Extraordinary Shareholders’ meeting, it has been studying the placement of shares both in Chile and in foreign markets through an ADR (as this term is defined in the Bulletin) program with the following investment banks / placement agents: J.P. Morgan, BTG Pactual / Celfin, Bank of America Merrill Lynch, Banchile, BBVA, Crédit Suisse, Deutsche Bank, Goldman Sachs, HSBC, Larraín Vial, Morgan Stanley, Santander, Bank of Tokyo, Mitsubishi UFJ Securities, BNP Paribas, and Crédit Agricole.

Enersis S.A. will report the information required under Section II.1b) of the Bulletin as soon as it is available.

Nothing reported in this essential event constitutes an offer to sell securities in the United States of America. The securities cannot be offered or sold in the United States of America without a registration or a registration exemption. Enersis plans to register securities for public sale in the United States of America in connection with its announced capital increase.

Any public offer of securities in the United States of America will be made through a prospectus that will be available from the issuer or the depository of the securities for sale and that will contain detailed information on Enersis, its management, and its financial statements.

On January 29, 2013, our subsidiary Endesa Chile reported that, in the international arbitration procedure filed by our company with the International Chamber of Commerce of Paris (ICC) in October 2012 due to the differences between the parties to the Turnkey Construction Agreement for the Bocamina II thermoelectric plant owned by Endesa Chile, Endesa has been notified by the Technical Office of the Paris International Chamber of Commerce that the members of the SES-TECNIMONT Consortium have proceeded to answer Endesa Chile’s arbitration request separately with their claims and, at the same time, have filed a countersuit against Endesa Chile for US$1,294 million in the case of Tecnimont and US$15 million in the case of SES.

Endesa Chile considers that there are no grounds for the countersuits, so our company will defend its position in this arbitration suit with the conviction that the law and the facts in this dispute are on its side, and have justified its collection on the bank guarantee bonds due to the Consortium’s serious breaches of contract.

 

 

Page 136 


 

LOGO

 

 

 

Considering the above, and given the unfounded claims of the countersuits, the company does not anticipate any adverse financial effects on its assets, liabilities, or results at this time.

No other subsequent events of significance have occurred between January 1, 2013 and the date these financial statements were issued.

 

 

38.

ENVIRONMENT

Environmental expenses as of December 31, 2012, 2011, and 2010 are as follows:

 

Company

Incurring the Cost

   Project   

12-31-2012

ThCh$

    

12-31-2011

ThCh$

    

12-31-2010

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      2,298,344         2,104,631         2,460,261   

Gasatacama S.A.

   Environmental monitoring (air quality, marine monitoring, etc.)      41,802         72,711         72,984   

Hidroaysen S.A.

   Expenses in education and tourism      124,990         455,617         294,327   

Chinango

   Air and climate protection, waste water management, soil and water recovery, noise and vibration reduction, biodiversity and landscape protection      451,030         211,544         -   

Edegel S.A.A.

   Environmental monitoring, waste management, mitigation and restoration      464,295         336,435         444,983   

Codensa

   Environmental management of PCB transformers.      -         71,667         69,820   

Chilectra

   Weed removal on substation premises, tree pruning in AT, garden maintenance, oil-contaminated solids      1,324,061         1,681,800         4,344   

Ampla Energia

   Environmental license and environmental management equipment      -         -         17,377   

Edesur S.A.

   Final disposal of waste and contaminants      -         56,185         10,287   

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   

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   
           

Total

          4,704,522         5,022,077         3,402,509   

 

 

Page 137 


LOGO

 

 

 

39.

SUMMARIZED FINANCIAL INFORMATION ON PRINCIPAL SUBSIDIARIES AND JOINT VENTURES

As of December 31, 2012 and 2011, the summarized financial information of our principal subsidiaries and joint ventures under IFRS is as follows:

 

    12-31-2012  
   

Type of  

Financial  

Statements  

 

Current

Assets

ThCh$

   

Non-current

Assets

ThCh$

   

Total

Assets

ThCh$

   

Current

Liabilities

ThCh$

   

Non-current

Liabilities

ThCh$

   

Total

Liabilities

ThCh$

   

Revenues

ThCh$

   

Costs

ThCh$

   

    Profit

    (Loss)

    ThCh$

 
Chilectra S.A.   consolidated       164,345,697        1,139,112,814        1,303,458,511        (195,903,831)        (70,857,008)        (266,760,839)        974,543,004        (798,781,836)        175,761,169   
Inmobiliaria Manso de Velasco Ltda.   consolidated       33,956,699        34,725,275        68,681,974        (4,487,954)        (473,280)        (4,961,234)        12,042,940        565,251        12,608,192   
ICT Servicios Informáticos Ltda.   separate     4,302,210        327,443        4,629,653        (2,560,716)        (686,662)        (3,247,378)        6,158,048        (5,711,991)        446,057   
Inversiones Distrilima S.A.   separate     14,081,778        45,150,539        59,232,317        (1,690)        -        (1,690)        -        13,767,559        13,767,559   
Empresa de Distribución Eléctrica de Lima Norte S.A.A.   separate     69,076,427        456,528,436        525,604,863        (121,208,497)        (202,239,406)        (323,447,903)        375,147,825        (335,221,434)        39,926,390   
Empresa Nacional de Electricidad S.A.   separate     629,902,712        3,231,692,665        3,861,595,377        (658,103,026)        (791,579,065)        (1,449,682,091)        1,140,273,857        (948,756,853)        191,517,004   
Endesa Eco S.A.   separate     96,858,959        69,458,787        166,317,746        (146,333,479)        (2,483,081)        (148,816,560)        8,715,658        (15,069,072)        (6,353,414)   
Empresa Eléctrica Pehuenche S.A.   separate     53,256,062        226,690,237        279,946,299        (67,804,287)        (44,094,780)        (111,899,067)        374,992,088        (117,294,279)        257,697,809   
Compañía Eléctrica San Isidro S.A.   separate     51,106,086        201,289,793        252,395,879        (106,039,552)        (21,730,290)        (127,769,842)        278,773,184        (223,658,845)        55,114,339   
Empresa Eléctrica Pangue S.A.   separate     -        -        -        -        -        -        21,743,445        (10,100,577)        11,642,868   
Compañía Eléctrica Tarapacá S.A.   separate     18,675,677        72,323,119        90,998,796        (10,274,500)        (4,390,710)        (14,665,210)        36,327,247        (51,556,757)        (15,229,510)   
Inversiones Endesa Norte S.A.   separate     -        -        -        -        -        -        563,298        (350,866)        212,432   
Inversiones Gasatacama Holding Ltda.   separate     109,901,311        280,273,935        390,175,246        (48,808,533)        (42,927,589)        (91,736,122)        119,376,455        (82,726,987)        36,649,468   
Soc. Concesionaria Túnel El Melón S.A.   separate     5,671,843        14,638,326        20,310,169        (2,924,404)        (9,068,755)        (11,993,159)        9,540,642        (1,224,447)        8,316,195   
Endesa Argentina S.A.   separate     13,909,791        30,612,330        44,522,121        (456,855)        (4,479,929)        (4,936,784)        -        3,123,830        3,123,830   
Endesa Costanera S.A.   separate     26,248,574        116,505,733        142,754,307        (195,463,171)        (10,460,347)        (205,923,518)        291,930,406        (340,775,547)        (48,845,141)   
Hidroeléctrica El Chocón S.A.   separate     15,500,507        148,052,530        163,553,037        (29,439,486)        (48,058,461)        (77,497,947)        49,192,999        (34,794,050)        14,398,948   
Emgesa S.A. E.S.P.   separate     285,737,507        1,558,061,492        1,843,798,999        (179,589,763)        (757,392,282)        (936,982,045)        579,490,648        (378,229,618)        201,261,030   
Generandes Peru S.A.   separate     190,469        202,696,962        202,887,431        (8,235)        -        (8,235)        -        18,720,477        18,720,477   
Edegel S.A.A.   separate     73,195,465        686,321,901        759,517,366        (71,852,384)        (241,375,405)        (313,227,789)        248,227,203        (202,144,376)        46,082,826   
Chinango S.A.C.   separate     6,997,326        107,354,750        114,352,076        (9,156,459)        (40,761,605)        (49,918,064)        30,172,751        (18,065,792)        12,106,959   
Centrales Hidroeléctricas de Aysén S.A.   separate     10,081,574        127,061,491        137,143,065        (5,728,373)        (248,465)        (5,976,838)        -        (1,140,074)        (1,140,074)   
Endesa Brasil S.A.   separate     286,665,587        904,628,344        1,191,293,931        (8,533,833)        (123,494)        (8,657,327)        -        186,136,751        186,136,751   
Central Generadora Termoeléctrica Fortaleza S.A.   separate     64,532,319        134,844,881        199,377,200        (29,555,112)        (27,185,680)        (56,740,792)        139,185,606        (103,146,050)        36,039,556   
Centrais Elétricas Cachoeira Dourada S.A.   separate     97,557,008        103,199,005        200,756,013        (14,682,311)        (2,283,384)        (16,965,695)        155,195,046        (47,917,978)        107,277,068   
Companhia de Interconexao Energética S.A.   separate     26,050,134        246,005,938        272,056,072        (123,971,364)        (7,980,532)        (131,951,896)        67,804,297        (48,586,909)        19,217,388   
Compañía de Transmisión del Mercosur S.A.   separate     16,674,370        3,631,634        20,306,004        (4,285,854)        (15,150,911)        (19,436,765)        2,469,289        (3,712,947)        (1,243,657)   
Compañía Energética Do Ceará S.A.   separate     204,298,160        670,549,135        874,847,295        (163,916,127)        (297,771,151)        (461,687,278)        801,801,416        (701,107,852)        100,693,564   
EN-Brasil Comercio e Servicios S.A.   separate     3,113,907        173,146        3,287,053        (1,384,682)        -        (1,384,682)        5,800,382        (4,271,001)        1,529,381   
Ampla Energía E Servicios S.A.   separate     203,568,734        1,031,003,478        1,234,572,212        (216,946,648)        (503,653,846)        (720,600,494)        1,066,613,813        (949,270,631)        117,343,182   
Ampla Investimentos E Servicios S.A.   separate     1,901,905        84,277,315        86,179,220        (39,947,575)        -        (39,947,575)        -        7,785,179        7,785,179   
Compañía Distribuidora y Comercializadora de Energía S.A.   separate     251,980,222        941,687,103        1,193,667,325        (279,593,196)        (311,739,451)        (591,332,647)        818,749,893        (676,445,496)        142,304,397   
Inversora Codensa S.A.   separate     925        77        1,002        (11)        -        (11)        -        (141)        (141)   
Empresa de Energía de Cundinamarca S.A.   separate     23,345,306        108,830,580        132,175,886        (32,149,721)        (37,487,168)        (69,636,889)        75,998,697        (69,883,980)        6,114,717   
Empresa Distribuidora Sur S.A.   separate     77,060,244        247,583,455        324,643,699        (376,427,291)        (17,990,925)        (394,418,216)        308,885,087        (389,691,387)        (80,806,299)   

 

 

Page 138 


LOGO

 

 

 

    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$

   

Revenues

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     93,103,849        314,752,349        407,856,198        (77,452,970)        (45,808,413)        (123,261,383)        260,889,567        (225,125,890)        35,763,678   
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 Peru 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     10,250,367        115,878,802        126,129,169        (7,348,428)        (1,035,256)        (8,383,684)        -        (4,664,851)        (4,664,851)   
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 Generadora Termoeléctrica 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   
Companhia de Interconexao 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)   
Compañía Energética Do Ceará S.A.   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 Comercio e Servicios 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 Energía E Servicios 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 Servicios S.A.   separate     1,507,987        138,395,284        139,903,271        (51,994,249)        -        (51,994,249)        -        16,979,113        16,979,113   
Compañía Distribuidora y Comercializadora de Energía S.A.   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   
Inversora Codensa S.A.   separate     1,076        76        1,152        (35)        -        (35)        -        (45)        (45)   
Empresa de Enería de Cundinamarca S.A.   separate     19,310,230        95,221,154        114,531,384        (21,874,858)        (35,202,438)        (57,077,296)        67,832,508        (61,248,745)        6,583,763   
Empresa Distribuidora Sur S.A.   separate     86,197,848        270,721,415        356,919,263        (311,415,979)        (40,591,590)        (352,007,569)        269,794,850        (427,202,383)        (157,407,532)   

 

 

Page 139 


LOGO

 

 

 

APPENDIX 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    
No. (RUT)    
  Company     

Currency  

 

Ownership Interest at  

12-31-2012  

  Ownership Interest at  
12-31-2011  
 

Relationship  

 

Country   

 

Activity

  (In alphabetical order)        Direct    Indirect    Total     Direct    Indirect    Total       
                     

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   U.S. 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%     0.00%     0.00%     Subsidiary      Brazil     Purchase and sale 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 sale of electricity

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%     34.50%     34.50%     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

  Companhia de Interconexao 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

  Compañía Distribuidora y Comercializadora de Energía S.A.   Colombian peso    12.47%     9.35%    21.82%     12.47%     9.35%     21.82%     Subsidiary      Colombia     Electric energy distribution and sales

 

 

Page 140 


LOGO

 

 

 

Taxpayer ID    

No. (RUT)    

 

Company

(In alphabetical order)

  Currency   

Ownership Interest at 12-31-

2012

  Ownership Interest at 12-31-
2011
  Relationship     Country     Activity
      Direct     Indirect     Total     Direct     Indirect     Total        
                     

96,783,220-0    

  Compañía Eléctrica San Isidro S.A.     (1)   Chilean peso   0.00%     95.61%    95.61%    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

76,738,990-6    

  Consorcio Ara- Ingendesa Sener Ltda.   Chilean peso   0.00%     33.33%    33.33%    0.00%    33.33%     33.33%     Associate     Chile    Execution and compliance of the Maipu Line Basic Engineering Contract

77,573,910-K    

  Consorcio Ingendesa Minimetal 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.   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

  Emgesa Panama S.A.   U.S. dollar   0.00%     26.87%    26.87%    0.00%    0.00%     0.00%     Subsidiary     Panama    Purchase/sale of electric energy

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.  (2)   Chilean peso   0.00%     0.00%    0.00%    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.            (1)   Chilean peso   0.00%     0.00%    0.00%    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    

  Empresa Nacional de Electricidad 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

 

 

Page 141 


LOGO

 

 

 

 

Taxpayer ID    
No. (RUT)    
  Company  

Currency  

 

Ownership Interest at  

12-31-2012  

 

Ownership Interest at  

12-31-2011  

 

Relationship   

 

  Country     

  Activity
  (In alphabetical order)     Direct     Indirect     Total     Direct     Indirect     Total        
                     

96,827,970-K  

  Endesa Eco S.A.                                       (3)   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.  (2)   Chilean peso   0.00%     0.00%     0.00%     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 Comercio e Servicos 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 Energía 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  

  Gas Atacama 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 Peru 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 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.      (3)   Chilean peso   0.00%     0.00%     0.00%     0.00%     100.00%     100.00%     Subsidiary        Chile        Investment in energy projects in northern Chile

76,014,570-K

  Inversiones Gas Atacama Holding Ltda.   U.S. dollar   0.00%     50.00%     50.00%     0.00%     50.00%     50.00%     Joint control        Chile        Natural gas transportation

 

 

Page 142 


LOGO

 

 

 

 

Taxpayer ID   No. (RUT)    

Company  

(In alphabetical order)  

 

Currency  

 

Ownership Interest at

12-31-2012

 

Ownership Interest at

12-31-2011

 

Relationship  

 

Country  

 

Activity  

      Direct     Indirect     Total     Direct     Indirect     Total        
                     

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

96,905,700-K

  Progas S.A.   Chilean peso   0.00%     50.00%     50.00%     0.00%     50.00%     50.00%     Joint control     Chile     Gas distribution

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%     0.00%     0.00%     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

79,197,570-6

  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

  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 a 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

 

  (1)

On May 2, 2012, Empresa Eléctrica Pangue S.A. was merged with Compañía Eléctrica San Isidro S.A.; the latter is the company which legally continues to exist.

  (2)

On May 2, 2012, Empresa de Ingeniería Ingendesa S.A. and Endesa Inversiones Generales S.A. were merged with Inversiones Endesa Norte S.A.; the latter is the company which legally continues to exist.

  (3)

On July 1, 2012, Inversiones Endesa Norte S.A. was merged with Endesa Eco S.A.; the latter is the company which legally continues to exist.

 

 

Page 143 


LOGO

 

 

 

APPENDIX 2 CHANGES IN THE SCOPE OF CONSOLIDATION

This appendix is part of Note 2.4.1, “Changes in the scope of consolidation.”

Incorporation into the scope of consolidation during the 2012 and 2011 periods

Company   % Ownership Interest   % Ownership Interest
  at December 31, 2012   at December 31, 2011
  Direct     Indirect     Total     Consolidation Method      Direct     Indirect     Total     Consolidation Method 
               

Central Vuelta Obligado S.A.

  0.00%     34.5%     34.5%         0.00%     34.50%     34.50%     Joint control

There were no companies excluded from the scope of consolidation duriing the 2012 and 2011 fiscal years.

APPENDIX 3 ASSOCIATED COMPANIES

This appendix is part of Note 3.h, “Investments in associates accounted for using the equity method.”

 

Taxpayer ID     No. (RUT)      

Sociedad    

(In alphabetical order)    

 

Currency    

 

 Ownership Interest at 12-31-2012 

 

Ownership Interest at 12-31-2011 

 

Country    

 

Activity    

      Direct       Indirect       Total       Direct       Indirect       Total        
                   

96,806,130-5    

  Electrogas S.A   U.S. dollar   42.50%       0.00%       42.50%       42.50%       0.00%       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       Electric energy wholesaler

Foreign

  Endesa Market Place   U.S. dollar   15.00%       0.00%       15.00%       15.00%       0.00%       15.00%       Spain       B2B (New technologies)

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

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

 

 

Page 144 


LOGO

 

 

 

APPENDIX 4  ADDITIONAL INFORMATION ON FINANCIAL DEBT

This appendix is parte 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

 

Country        Currency          Country        Current   Non-current   Current     Non-current
      Maturity        Maturity   Total Non-   Maturity        Maturity   Total Non-
        One to Three  
Months
      Three to      
Twelve  
Months  
 

  Total Current at    

12-31-2012  

    One to Three    
Years   
    Three to Five    
Years   
 

  More than Five     

Years   

 

current at

   12-31-2012   

     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
 

current at

  12-31-2011

      ThCh$   ThCh$     ThCh$     ThCh$     ThCh$     ThCh$      ThCh$   ThCh$    ThCh$   ThCh$   ThCh$    ThCh$   ThCh$   ThCh$
                                                                 

Chile

  US$   1.76%      818,386     2,531,449     3,349,835     98,982,459     -     -     98,982,459     906,389     3,359,497     4,265,886     109,631,899     876,746     -     110,508,645

Chile

  Ch$   4.90%      371     -     371     -     -     -     -     -     -     -     -     -     -     -

Peru

  US$   3.49%      2,214,895     1,865,048     4,079,943     14,173,501     27,830,814     12,109,598     54,113,913     2,810,297     10,519,166     13,329,463     7,864,024     25,087,748     26,158,087     59,109,859

Peru

  Sol   5.50%      336,866     1,010,593     1,347,459     2,694,912     9,719,488     15,531,401     27,945,801     431,794     2,987,507     3,419,301     3,362,985     -     38,373,491     41,736,476

Argentina    

  US$   8.91%      6,845,061     5,093,612     11,938,673     7,836,715     -     -     7,836,715     2,662,019     9,436,481     12,098,500     17,142,594     1,612,063     -     18,754,657

Argentina

  Ar$   20.96%      29,510,090     30,335,750     59,845,840     11,637,995     -     -     11,637,995     37,689,501     28,405,542     66,095,043     47,915,942     2,458,440     -     50,374,382

Colombia

  CP   8.12%      7,029,912     5,700,379     12,730,291     25,790,155     33,339,101     60,191,993     119,321,249     1,338,154     82,134,906     83,473,060     -     -     -     -

Brazil

  US$   7.79%      469,815     7,492,580     7,962,395     16,343,599     8,949,758     2,144,472     27,437,829     644,936     12,599,186     13,244,122     17,532,685     17,877,446     6,352,599     41,762,730

Brazil

  Real   7.47%      5,278,565     24,723,805     30,002,370     -     -     -     -     30,524,862     175,096,068     205,620,930     142,254,517     90,580,272     8,209,057     241,043,846
                                                                 
      52,503,961     78,753,216     131,257,177     177,459,336     79,839,161     89,977,464     347,275,961     77,007,952     324,538,353     401,546,305     345,704,646     138,492,715     79,093,234     563,290,595

 

 

Page 145 


LOGO

 

 

 

b.        Identification of bank borrowings by company

 

Taxpayer ID
No. (RUT)
  Company       Country       Financial Institution     Currency       Effective  
Interest
Rate
    Nominal  
Interest
Rate
  12-2012   12-2011
              Current   Non-current   Current   Non-current
             

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  

 

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   Unibanco   Real   10.27%   10.29%   -     -     -     -     -     -     -     45,870     1,542,373     1,588,243     -     -     -     -

Foreign

  Ampla   Brazil   Brasdesco   Real   9.75%   5.65%   4,723,977     -     4,723,977     -     -     -     -     5,982,354     13,453,719     19,436,073     -     -     -     -

Foreign

  Ampla   Brazil   Banco do Brasil   Real   9.47%   9.29%   554,588     24,723,805     25,278,393     -     -     -     -     875,019     2,942,372     3,817,391     30,333,452     -     -     30,333,452

Foreign

  Ampla   Brazil   Banco HSBC   Real   9.93%   9.77%   -     -     -     -     -     -     -     632,464     22,045,700     22,678,164     -     -     -     -

Foreign

  Ampla   Brazil   Banco Itaú   Real   10.12%   10.20%   -     -     -     -     -     -     -     57,479     1,964,473     2,021,952     -     -     -     -

Foreign

  Ampla   Brazil   Electrobras   Real   6.50%   6.50%   -     -     -     -     -     -     -     339,935     1,111,948     1,451,883     2,916,206     5,539,073     725,103     9,180,382

Foreign

  Ampla   Brazil   Bndes   Real   9.06%   9.06%   -     -     -     -     -     -     -     6,488,408     16,888,622     23,377,030     33,192,137     52,961,281     3,133,364     89,286,782

Foreign

  Ampla   Brazil   Banco Alfa   Real   10.23%   10.27%   -     -     -     -     -     -     -     1,779,341     12,975,006     14,754,347     -     -     -     -

Foreign

  CGTF Fortaleza   Brazil   IFC - A   US$   7.98%   8.04%   276,653     3,174,804     3,451,457     6,851,156     6,773,346     -     13,624,502     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$   3.03%   3.02%   91,826     4,013,768     4,105,594     8,681,755     -     -     8,681,755     114,099     4,162,847     4,276,946     8,990,990     4,835,251     -     13,826,241

Foreign

  CGTF Fortaleza   Brazil   IFC - C   US$   12.09%   12.31%   101,336     304,008     405,344     810,688     2,176,412     2,144,472     5,131,572     108,598     365,176     473,774     875,946     5,584,166     -     6,460,112

Foreign

  Companhia de Interconexao Energética S.A.          Brazil   Santander   Real   11.61%   11.80%   -     -     -     -     -     -     -     1,801,366     59,020,877     60,822,243     -     -     -     -

96,800,570-7    

  Chilectra S.A.   Chile   Bank credit lines   Ch$   6.60%   6.60%   46     -     46     -     -     -     -     -     -     -     -     -     -     -

94,271,000-3    

  Enersis S.A.   Chile   Banco Santander Chile   Ch$   2.10%   2.10%   53     -     53     -     -     -     -     -     -     -     -     -     -     -

Foreign

  Compañía Energética Do Ceará S.A.   Brazil  

Banco Europeo de

Investimentos

  US$   5.49%   5.49%   -     -     -     -     -     -     -     19,073     173,334     192,407     237,999     357,290     1,748,100     2,343,389

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Eletrobras   Real   6.46%   6.46%   -     -     -     -     -     -     -     1,721,402     4,747,664     6,469,066     8,943,102     16,832,769     4,350,590     30,126,461

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Banco do Brazil   Real   15.61%   15.61%   -     -     -     -     -     -     -     1,310,254     4,235,607     5,545,861     5,443,423     -     -     5,443,423

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Bndes   Real   9.52%   9.52%   -     -     -     -     -     -     -     9,231,834     30,273,652     39,505,486     56,108,514     15,247,149     -     71,355,663

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Banco do Nordeste   Real   7.78%   7.78%   -     -     -     -     -     -     -     259,136     3,894,055     4,153,191     5,317,683     -     -     5,317,683

Foreign

  Compañía Energética Do Ceará S.A.   Brazil  

Banco Europeo

de Investimentos

  US$   5.49%   5.49%   -     -     -     -     -     -     -     58,889     4,387,814     4,446,703     -     -     -     -

Foreign

  Empresa de Energía de Cundinamarca S.A.         Colombia   Banco Agrario   CP   5.97%   5.81%   2,669,235     -     2,669,235     -     -     -     -     -     -     -     -     -     -     -

Foreign

  Empresa de Energía de Cundinamarca S.A.         Colombia   AV VILLAS   CP   6.32%   6.14%   2,460,550     -     2,460,550     -     -     -     -     -     -     -     -     -     -     -

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   41,569     124,706     166,275     332,548     1,050,422     2,117,918     3,500,888     37,891     127,413     165,304     305,625     -     3,584,598     3,890,223

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   58,199     174,596     232,795     465,590     1,470,611     2,965,089     4,901,290     60,638     203,903     264,541     489,101     -     5,157,627     5,646,728

Foreign

  Edelnor   Peru   Banco de Interbank   Sol   6.90%   6.73%   32,026     96,077     128,103     256,207     2,016,376     -     2,272,583     32,758     110,153     142,911     264,223     -     2,430,861     2,695,084

Foreign

  Edelnor   Peru   Banco Continental   Sol   5.43%   5.32%   -     -     -     -   -     -     -     99,201     333,576     432,777     800,145     -     9,525,160     10,325,305

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   41,569     124,706     166,275     332,548     1,050,422     2,117,918     3,500,888     37,891     127,413     165,304     305,625     -     3,584,598     3,890,223

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   41,569     124,706     166,275     332,548     1,050,422     2,117,918     3,500,888     37,891     127,413     165,304     305,625     -     3,584,598     3,890,223

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   36,026     108,077     144,103     288,205     910,362     1,835,528     3,034,095     32,360     108,816     141,176     261,016     -   3,097,880     3,358,896

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   16,627     49,882   66,509     133,019     420,169     847,167     1,400,355     15,156     50,965     66,121     122,250     -     1,433,839   1,556,089

Foreign

  Edelnor   Peru   Banco de Crédito   Sol   5.43%   5.32%   69,281     207,843     277,124     554,247     1,750,704     3,529,863     5,834,814     63,151     212,355     275,506     509,375     -     5,974,330     6,483,705

Foreign

  Edesur S.A.   Argentina  

Banco de la Ciudad de Buenos

Aires

  Ar$   21.72%   21.33%   314,754     7,549,210     7,863,964     -     -     -     -     6,354,203     1,169,601     7,523,804     9,498,494     -     -     9,498,494

Foreign

  Edesur S.A.   Argentina  

Banco Provincia de Buenos

Aires

  Ar$   16.65%   15.50%   37,725     1,074,140     1,111,865     -     -     -     -     124,577     158,143     282,720     1,364,912     -     -     1,364,912

Foreign

  Edesur S.A.   Argentina   Standard Bank   Ar$   22.83%   23.07%   769,536     2,086,114     2,855,650     621,207     -     -     621,207     213,681     718,530     932,211     4,195,131     -     -     4,195,131

Foreign

  Edesur S.A.   Argentina   Banco Santander Río   Ar$   21.00%   21.00%   4,441,078     -     4,441,078     -     -     -     -     614,888     1,088,442     1,703,330   4,708,036     -     -     4,708,036

Foreign

  Edesur S.A.   Argentina   BBVA   Ar$   19.55%   18.00%   -     -     -     -     -     -     -     128,257     2,499,512     2,627,769     -     -     -     -

Foreign

  Edesur S.A.   Argentina   Citibank   Ar$   21.94%   20.00%   57,771       1,428,116     1,485,887     -     -     -     -     673,842     228,279     902,121     3,245,052     -     -     3,245,052

Foreign

  Edesur S.A.   Argentina   Banco Itaú   Ar$   21.52%   19.65%   119,563     2,712,832     2,832,395     -     -     -     -     288,456     4,819,512     5,107,968   2,454,313     -     -     2,454,313

 

 

Page 146 


LOGO

 

 

 

c.        Identification of bank borrowings by company

 

Taxpayer ID No. 

(RUT) 

  Company       Country           Financial Institution     Currency      

  Effective    

  Interest    
  Rate    

 

Nominal  

Interest Rate  

  12-2012     12-2011  
              Current     Non-current     Current     Non-current  
              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

    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

  Edesur S.A.   Argentina   Banco Galicia   Ar$   21.94%   20.00%     592,597        195,649        788,246        -        -        -        -        2,120,536        1,891,956        4,012,492        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Macro   Ar$   23.67%   22.31%     2,014,971        -        2,014,971        -        -        -        -        151,298        508,762        660,060        3,474,143        -        -        3,474,143   

Foreign

  Edesur S.A.   Argentina   Citibank   Ar$   24.06%   21.75%     877,758        578,433        1,456,191        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Santander Río   Ar$   21.26%   19.75%     48,076        689,891        737,967        411,852        -        -        411,852        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Santander Río   Ar$   21.27%   20.69%     97,084        1,381,833        1,478,917        824,138        -        -        824,138        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Santander Río   Ar$   21.27%   20.69%     121,354        1,727,291        1,848,645        1,030,173        -        -        1,030,173        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Frances   Ar$   18.55%   22.00%     491,236        -        491,236        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Comafi   Ar$   25.07%   23.50%     238,213        -        238,213        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Supervielle   Ar$   22.39%   19.75%     79,285        -        79,285        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Edesur S.A.   Argentina   Banco Santander Río   US$   6.24%   6.24%     199,159        -        199,159        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Sol   3.85%   3.80%     -        -        -        -        -        -        -        14,597        1,585,500        1,600,097        -        -        -        -   

Foreign

  Chinango S.A.C.   Peru   Banco Scotiabank   US$   4.07%   4.01%     161,573        923,528        1,085,101        2,391,649        2,288,243        12,109,598        16,789,490        166,062        558,407        724,469        2,423,556        17,774,668        -        20,198,224   

Foreign

  Chinango S.A.C.   Peru   Bank of Nova Scotia   US$   3.10%   3.06%     37,359        112,077        149,436        2,621,204        2,471,768        -        5,092,972        -        -        -        -        -        -        -   

Foreign

  Edegel   Peru   Banco de Crédito   US$   1.65%   1.65%     1,739,482        -        1,739,482        -        -        -        -        1,949,762        5,760,203        7,709,965        1,880,534        -        -        1,880,534   

Foreign

  Edegel   Peru   Banco Continental   US$   2.99%   2.96%     -        -        -        -        -        -        -        405,477        1,378,129        1,783,606        -        -        -        -   

Foreign

  Edegel   Peru   Banco Continental   US$   3.54%   3.49%     276,481        829,443        1,105,924        9,160,648        23,070,803        -        32,231,451        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$   3.45%   3.41%     -        -        -        -        -        -        -        8,155        1,878,060        1,886,215        -        -        -        -   

Foreign

  Edegel   Peru   Banco Continental   US$   3.00%   3.00%     -        -        -        -        -        -        -        260        -        260        -        -        -        -   

Foreign

  Emgesa   Colombia   Bancolombia   CP   9.41%   9.20%     428,684        1,286,051        1,714,735        5,805,307        7,495,253        13,520,587        26,821,147        326,504        20,008,140        20,334,644        -        -        -        -   

Foreign

  Emgesa   Colombia   Bancolombia   CP   9.41%   9.20%     131,424        394,271        525,695        1,838,073        2,414,481        4,407,478        8,660,032        99,148        6,208,686        6,307,834        -        -        -        -   

Foreign

  Emgesa   Colombia   BBVA Colombia   CP   9.41%   9.20%     1,158,673        3,476,018        4,634,691        15,690,942        20,258,627        36,544,265        72,493,834        361,976        22,181,880        22,543,856        -        -        -        -   

Foreign

  Emgesa   Colombia   AV VILLAS   CP   9.41%   9.20%     181,346        544,039        725,385        2,455,833        3,170,740        5,719,663        11,346,236        -        -        -        -        -        -        -   

Foreign

  Emgesa   Colombia   Banco Santander   CP   8.15%   7.91%     -        -        -        -        -        -        -        412,115        25,254,372        25,666,487        -        -        -        -   

Foreign

  Emgesa   Colombia   Banco Davivienda   CP   8.15%   7.91%     -        -        -        -        -        -        -        138,411        8,481,828        8,620,239        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Supervielle   Ar$   20.75%   20.75%     1,483,661        -        1,483,661        -        -        -        -        123,454        -        123,454        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Santander Río   Ar$   22.00%   22.00%     879,133        -        879,133        -        -        -        -        10,746,076        1,949,571        12,695,647        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Nación Argentina   Ar$   18.85%   18.85%     946,327        1,855,665        2,801,992        411,921        -        -        411,921        1,382,931        1,533,096        2,916,027        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Citibank   Ar$   17.00%   17.00%     4,349,740        -        4,349,740        -        -        -        -        1,844,142        -        1,844,142        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Ciudad   Ar$   18.75%   18.75%     395,870        -        395,870        -        -        -        -        4,670,705        -        4,670,705        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Standard Bank   Ar$   21.00%   21.00%     1,388,486        -        1,388,486        -        -        -        -        832,611        -        832,611        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Itau   Ar$   23.75%   23.75%     2,459,388        -        2,459,388        -        -        -        -        3,503,302        -        3,503,302        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Galicia   Ar$   18.75%   18.75%     2,031,944        -        2,031,944        -        -        -        -        1,105,942        -        1,105,942        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Banco Provincia de Buenos Aires   Ar$   18.09%   18.09%     96,871        122,911        219,782        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Endesa Costanera S.A.   Argentina   Credit Suisse International   US$   11.45%   11.45%     4,883,837        -        4,883,837        -        -        -        -        166,419        3,156,573        3,322,992        2,652,744        -        -        2,652,744   

91,081,000-6

  Endesa S.A. (Chile)   Chile   B.N.P. Paribas   US$   6.32%   5.98%     31,301        859,843        891,144        1,657,085        -        -        1,657,085        53,521        1,002,756        1,056,277        1,915,379        876,746        -        2,792,125   

91,081,000-6

  Endesa S.A. (Chile)   Chile   Export Development Corporation Loan   US$   1.82%   1.73%     347,952        354,206        702,158        689,651        -        -        689,651        379,501        764,980        1,144,481        1,132,904        -        -        1,132,904   

91,081,000-6

  Endesa S.A. (Chile)   Chile   Banco Bilbao Vizcaya Argentaria S.A.NY     US$   1.72%   1.12%     439,133        1,317,400        1,756,533        96,635,723        -        -        96,635,723        473,367        1,591,761        2,065,128        106,583,616        -        -        106,583,616   

91,081,000-6  

  Endesa S.A. (Chile)   Chile   Banco Santander Chile (Linea Crédito)   Ch$   6.00%   6.00%     272        -        272        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón     Argentina   Deutsche Bank   US$   8.30%   8.06%     881,121        2,547,013        3,428,134        3,918,502        -        -        3,918,502        518,208        1,530,246        2,048,454        3,576,867        402,643        -        3,979,510   

Foreign

  Hidroeléctrica El Chocón   Argentina   Standard Bank   US$   8.30%   8.06%     440,417        1,273,172        1,713,589        1,959,017        -        -        1,959,017        1,611,491        4,749,662        6,361,153        10,912,983        1,209,420        -        12,122,403   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Itau   US$   8.30%   8.06%     440,527        1,273,427        1,713,954        1,959,196        -        -        1,959,196        1,791,907        -        1,791,907        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Standard Bank - Syndicated I   Ar$   25.42%   23.31%     -        -        -        -        -        -        -        64,001        1,336,177        1,400,178        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Santander - Syndicated I   Ar$   25.42%   23.31%     -        -        -        -        -        -        -        80,629        1,707,695        1,788,324        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Hipotecario - Syndicated I   Ar$   25.42%   23.31%     354,694        340,398        695,092        -        -        -        -        55,506        1,125,918        1,181,424        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Galicia - Syndicated I   Ar$   25.42%   23.31%     -        -        -        -        -        -        -        26,301        535,888        562,189        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Itau - Syndicated II   Ar$   26.96%   24.11%     239,076        488,681        727,757        230,121        -        -        230,121        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Standard Bank - Syndicated II   Ar$   26.96%   24.11%     527,542        1,078,428        1,605,970        507,222        -        -        507,222        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Santander - Syndicated II   Ar$   26.96%   24.11%     383,587        784,144        1,167,731        368,840        -        -        368,840        329,514        1,108,036        1,437,550        6,245,072        1,229,220        -        7,474,292   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Hipotecario - Syndicated II   Ar$   26.96%   24.11%     190,602        389,550        580,152        183,696        -        -        183,696        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Galicia - Syndicated II   Ar$   26.96%   24.11%     190,906        390,193        581,099        183,881        -        -        183,881        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Ciudad - Syndicated II   Ar$   26.96%   24.11%     152,374        311,411        463,785        146,892        -        -        146,892        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Galicia - Syndicated III   Ar$   26.95%   24.10%     614,638        779,040        1,393,678        1,679,513        -        -        1,679,513        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Itau - Syndicated III   Ar$   26.95%   24.10%     614,638        779,040        1,393,678        1,679,513        -        -        1,679,513        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Standard Bank - Syndicated III   Ar$   26.95%   24.10%     614,638        779,040        1,393,678        1,679,513        -        -        1,679,513        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Santander - Syndicated III   Ar$   26.95%   24.10%     614,638        779,040        1,393,678        1,679,513        -        -        1,679,513        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Macro   Ar$   18.81%   18.00%     87,619        2,034,700        2,122,319        -        -        -        -        233,981        2,275,667        2,509,648        2,994,506        -        -        2,994,506   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Macro I   Ar$   23.14%   21.00%     295,652        -        295,652        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Standard Bank   Ar$   23.14%   21.00%     198,116        -        198,116        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Santander Río   Ar$   22.42%   20.75%     98,949        -        98,949        -        -        -        -        -        -        -        -        -        -        -   

Foreign

  Hidroeléctrica El Chocón   Argentina   Citibank   Ar$   19.84%   BPC + 5.10%     -        -        -        -        -        -        -        112,503        1,115,167        1,227,670        1,471,923        -        -        1,471,923   

Foreign

  Hidroeléctrica El Chocón   Argentina   BBVA   Ar$   19.84%   BPC + 5.10%     -        -        -        -        -        -        -        152,645        1,527,554        1,680,199        2,019,288        -        -        2,019,288   

Foreign

  Hidroeléctrica El Chocón   Argentina   Banco Industrial de Azul   Ar$   19.84%   BPC + 5.10%     -        -        -        -        -        -        -        329,514        1,108,036        1,437,550        6,245,072        1,229,220        -        7,474,292   
                                                                                                                                         
                Total             52,503,961        78,753,216        131,257,177        177,459,336        79,839,161        89,977,464        347,275,961        77,007,952        324,538,353        401,546,305        345,704,646        138,492,715        79,093,234        563,290,595   

 

 

Page 147 


LOGO

 

 

 

b)     Secured and unsecured liabilities

a.     Secured and unsecured liabilities 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 12-31-2012  

    

    One to Three    

Years

    

 Three to Five 

Years

    

 More than Five 

Years

    

Total

non-Current

 at 12-31-2012 

    

 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

 
                     ThCh$       ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$      ThCh$        ThCh$  
                                                                                                                               

Chile

   US$       7.71     14,737,200         230,223,447         244,960,647         321,100,837         152,918,883         397,654,469         871,674,189         22,439,241         48,971,036         71,410,277         481,039,815         346,571,275         425,876,193           1,253,487,283   

Chile

   U.F.       5.57     6,471,264         26,447,107         32,918,371         64,353,555         62,344,872         439,118,433         565,816,860         41,003,385         39,199,072         80,202,457         89,539,138         263,688,193         527,887,200         881,114,531   

Peru

   US$       6.89     628,048         1,884,143         2,512,191         12,047,614         12,454,106         22,585,830         47,087,550         853,625         2,238,831         3,092,456         16,267,919         28,913,608         19,449,710         64,631,237   

Peru

   Sol       6.52     23,539,322         33,223,851         56,763,173         82,309,019         33,206,836         70,650,808         186,166,663         31,909,724         18,212,792         50,122,516         92,722,951         73,395,355         17,029,264         183,147,570   

Argentina  

   Ar$       0.00     -         -         -         -         -                  -         116,551         4,100,169         4,216,720         -         -         -         -   

Colombia  

   CP       8.01     41,109,039         101,282,166         142,391,205         299,961,187         293,630,963         646,033,188         1,239,625,338         17,854,990         68,624,369         86,479,359         299,425,050         335,136,989         589,777,719         1,224,339,758   

Brazil

   Real       11.58     9.870.157         55,941,012         65,811,169         132,005,212         195,057,347         97,529,513         424,592,072         11,815,750         134,615,237         146,430,987         123,922,410         200,558,653         90,131,132         414,612,195   
                                              
          96,355,030         449,001,726         545,356,756         911,777,424         749,613,007         1,673,572,241         3,334,962,672         125,993,266         315,961,506         441,954,772         1,102,917,283         1,248,264,073         1,670,151,218         4,021,332,574   

 

 

Page 148 


LOGO

 

 

 

b.      Secured and unsecured liabilities by company

 

Taxpayer ID    

No. (RUT)    

  Company       Country       Financial Institution       Country       Currency      

 

Effective    
Interest    

Rate    

 

 

 

Nominal    
Interest    
Rate    

 

   12-2012      12-2011
                 Current      Non-current      Current      Non-current
                

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

    

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   Real   9.56%   9.56%      -         -         -         -         -         -         -         6,698,731         102,230,946         108,929,677         59,162,266         133,237,309         -       192,399,575

Foreign

  Ampla   Brazil   Bonds, 1st series   Brazil   Real   9.47%   9.55%      649,029         1,947,086         2,596,115         18,249,614         14,355,442         -         32,605,056         -         -         -         -         -         -       -

Foreign

  Ampla   Brazil   Bonds, 2nd series   Brazil   Real   13.89%   13.99%      1,306,206         16,457,896         17,764,102         30,303,386         -         -         30,303,386         -         -         -         -         -         -       -

Foreign

  Ampla   Brazil   Bonds, 2nd series   Brazil   Real   13.49%   14.21%      1,563,703         4,691,110         6,254,813         12,509,626         39,253,525         16,499,357         68,262,508         -         -         -         -         -         -       -

Foreign

  Ampla   Brazil   Bonds, 1st series   Brazil   Real   8.30%   8.38%      486,106         1,458,317         1,944,423         3,888,844         25,374,189         -         29,263,033         -         -         -         -         -         -       -

Foreign

  Ampla   Brazil   Bonds, 2nd series   Brazil   Real   11.40%   11.69%      2,063,384         6,190,152         8,253,536         16,507,071         39,266,574         53,772,545         109,546,190         -         -         -         -         -         -       -

Foreign

  Codensa   Colombia   B8   Colombia   CP   9.65%   9.32%      1,578,308         4,734,924         6,313,232         69,271,323         -         -         69,271,323         1,601,595         5,385,582         6,987,177         74,917,478         -         -       74,917,478

Foreign

  Codensa   Colombia   B102   Colombia   CP   8.57%   8.31%      2,233,916         6,701,749         8,935,665         17,871,330         117,176,843         -         135,048,173         2,268,235         7,627,252         9,895,487         18,295,433         139,590,884         -       157,886,317

Foreign

  Codensa   Colombia   B502   Colombia   CP   6.81%   6.93%      -         -         -         -         -         -         -         142,540         9,063,816         9,206,356         -         -         -       -

Foreign

  Codensa   Colombia   B503   Colombia   CP   8.17%   7.93%      452,748         24,509,254         24,962,002         -         -         -         -         369,477         1,242,417         1,611,894         24,349,062         -         -       24,349,062

Foreign

  Codensa   Colombia   B503   Colombia   CP   9.29%   8.98%      457,666         21,816,289         22,273,955         -         -         -         -         467,694         1,572,686         2,040,380         22,071,605         -         -       22,071,605

Foreign

  Codensa   Colombia   B103   Colombia   CP   8.83%   8.55%      464,493         1,393,478         1,857,971         3,715,942         3,715,942         23,519,736         30,951,620         469,953         1,580,283         2,050,236         3,790,614         32,393,688         -       36,184,302

Foreign

  Codensa   Colombia   B304   Colombia   CP   6.18%   6.04%      21,879,751         -         21,879,751         -         -         -         -         346,784         1,166,108         1,512,892         21,620,973         -         -       21,620,973

Foreign

  Codensa   Colombia   B604   Colombia   CP   7.15%   6.97%      682,706         2,048,119         2,730,825         5,461,651         39,717,086         -         45,178,737         717,221         2,411,754         3,128,975         5,785,056         46,931,965         -       52,717,021

Foreign

  Coelce   Brazil   Itaú 2   Brazil   Real   12.36%   12.22%      942,362         16,618,350         17,560,712         15,675,987         -         -         15,675,987         2,539,943         23,718,519         26,258,462         43,973,620         34,824,619         -       78,798,239

Foreign

  Coelce   Brazil   Itaú 1   Brazil   Real   10.26%   10.30%      563,189         1,689,567         2,252,756         16,501,261         13,122,127         -         29,623,388         -         -         -         -         -         -       -

Foreign

  Coelce   Brazil   Itaú 2   Brazil   Real   11.48%   11.57%      2,296,178         6,888,534         9,184,712         18,369,423         63,685,490         27,257,611         109,312,524         2,577,076         8,665,772         11,242,848         20,786,524         32,496,725         90,131,132       143,414,381

Foreign

  Edelnor   Peru   Rimac Internacional Cia de Seguros   Peru   Sol   5.44%   5.37%      65,162         195,487         260,649         4,844,664         -         -         4,844,664         63,823         214,613         278,436         5,077,124         -         -       5,077,124

Foreign

  Edelnor   Peru   Rimac Internacional Cia de Seguros   Peru   Sol   6.50%   6.40%      78,864         236,592         315,456         4,905,580         -         -         4,905,580         76,203         256,244         332,447         5,180,728         -         -       5,180,728

Foreign

  Edelnor   Peru   AFP Integra   Peru   Sol   6.50%   6.40%      157,047         471,140         628,187         9,793,310         -         -         9,793,310         151,944         510,933         662,877         10,342,337         -         -       10,342,337

Foreign

  Edelnor   Peru   Retirement Insurance Fund for Non-commissioned Officers and Specialists – Fosersoe   Peru   Sol   8.75%   8.57%      122,881         368,642         491,523         6,370,075         -         -         6,370,075         126,147         424,187         550,334         1,017,494         6,418,045         -       7,435,539

Foreign

  Edelnor   Peru   AFP Integra   Peru   Sol   8.16%   8.00%      68,809         206,427         275,236         550,471         3,402,611         -         3,953,082         70,593         237,379         307,972         569,399         4,271,435         -       4,840,834

Foreign

  Edelnor   Peru   AFP Horizonte   Peru   Sol   7.22%   7.09%      50,772         152,315         203,087         406,174         2,951,787         -         3,357,961         52,086         175,146         227,232         420,122         3,482,779         -       3,902,901

Foreign

  Edelnor   Peru   AFP Integra   Peru   Sol   8.00%   7.85%      101,946         305,837         407,783         815,566         5,175,028         -         5,990,594         104,593         351,709         456,302         843,643         6,430,925         -       7,274,568

Foreign

  Edelnor   Peru   FCR – Macrofondo   Peru   Sol   6.66%   6.55%      46,822         2,925,647         2,972,469         -         -         -         -         48,033         161,519         209,552         3,034,955         -         -       3,034,955

Foreign

  Edelnor   Peru   AFP Integra   Peru   Sol   5.91%   5.82%      55,380         166,139         221,519         4,050,553         -         -         4,050,553         56,814         191,045         247,859         458,259         3,910,505         -       4,368,764

Foreign

  Edelnor   Peru   AFP Prima   Peru   Sol   6.94%   6.82%      129,963         389,890         519,853         8,376,812         -         -         8,376,812         133,328         448,335         581,663         1,075,419         8,019,674         -       9,095,093

Foreign

  Edelnor   Peru   AFP Prima   Peru   Sol   6.81%   6.70%      79,787         239,362         319,149         4,853,567         -         -         4,853,567         81,845         275,214         357,059         5,284,017         -         -       5,284,017

Foreign

  Edelnor   Peru   AFP Prima   Peru   Sol   7.13%   7.00%      83,444         250,333         333,777         667,555         4,860,882         -         5,528,437         85,597         287,833         373,430         690,422         5,790,825         -       6,481,247

Foreign

  Edelnor   Peru   AFP Profuturo   Peru   Sol   7.72%   7.58%      53,186         2,851,853         2,905,039         -         -         -         -         54,563         183,474         238,037         2,962,950         -         -       2,962,950

Foreign

  Edelnor   Peru   AFP Profuturo   Peru   Sol   8.06%   7.91%      108,459         5,777,404         5,885,863         -         -         -         -         111,264         374,141         485,405         6,004,573         -         -       6,004,573

Foreign

  Edelnor   Peru   AFP Horizonte   Peru   Sol   6.56%   6.46%      90,609         271,826         362,435         5,685,232         -         -         5,685,232         92,948         312,552         405,500         6,177,926         -         -       6,177,926

Foreign

  Edelnor   Peru   Rimac Internacional Cia de Seguros   Peru   Sol   7.06%   6.94%      99,182         297,547         396,729         793,458         6,161,764         -         6,955,222         101,873         342,563         444,436         821,704         6,921,650         -       7,743,354

Foreign

  Edelnor   Peru   AFP Prima   Peru   Sol   6.63%   6.52%      62,025         186,076         248,101         4,085,997         -         -         4,085,997         63,749         214,363         278,112         514,191         3,917,515         -       4,431,706

Foreign

  Edelnor   Peru   AFP Prima   Peru   Sol   7.44%   7.30%      104,449         313,346         417,795         835,588         835,588         6,746,909         8,418,085         107,277         360,734         468,011         865,289         2,512,167         6,209,886       9,587,342

Foreign

  Edelnor   Peru   Rimac Internacional Cia de Seguros   Peru   Sol   6.50%   6.40%      60,855         182,566         243,421         486,841         4,221,751         -         4,708,592         62,548         210,325         272,873         504,506         4,816,026         -       5,320,532

 

 

Page 149 


LOGO

 

 

 

c.      Secured and unsecured liabilities by company

 

Taxpayer ID    

No. (RUT)    

  Company       Country       Financial Institution       Country       Currency      

 

Effective    
Interest    

Rate    

 

 

 

Nominal    
Interest    
Rate    

 

   12-2012      12-2011
                 Current      Non-current      Current      Non-current
                

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

    

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   FCR - Macrofondo   Peru   Sol   7.03%   6.91%      65,829         197,487         263,316         526,631         526,631         4,040,453         5,093,715         68,516         230,393         298,909         552,643         5,457,537         -       6,010,180
Foreign   Edelnor   Peru   9th issue, Series A   Peru   Sol   6.28%   6.19%      119,124         357,371         476,495         952,989         952,989         9,575,198         11,481,176         -         -         -         -         -         -       -
Foreign   Edelnor   Peru   11th issue, Series A   Peru   Sol   6.06%   5.97%      143,745         431,236         574,981         1,149,961         1,149,961         16,862,736         19,162,658         -         -         -         -         -         -       -
Foreign   Edelnor   Peru   Essalud Health Insurance   Peru   Sol   7.84%   7.70%      755,962         -         755,962         -         -         -         -         15,147         821,547         836,694         -         -         -       -
Foreign   Edelnor   Peru   AFP Prima   Peru   Sol   6.84%   6.73%      5,664,849         -         5,664,849         -         -         -         -         98,656         6,111,343         6,209,999         -         -         -       -
Foreign   Edelnor   Peru   Mapfre Peru Cia de Seguros   Peru   Sol   6.28%   6.19%      3,814,063         -         3,814,063         -         -         -         -         60,381         203,039         263,420         3,893,541         -         -       3,893,541
Foreign   Edelnor   Peru   AFP Profuturo   Peru   Sol   8.31%   8.15%      94,076         282,228         376,304         5,147,475         -         -         5,147,475         96,506         324,515         421,021         778,412         4,863,685         -       5,642,097
Foreign   Edelnor   Peru   AFP Profuturo   Peru   Sol   7.91%   7.76%      -         -         -         -         -         -         -         51,945         2,662,041         2,713,986         -         -         -       -
Foreign   Edelnor   Peru   AFP Profuturo   Peru   Sol   7.56%   7.42%      5,669,822         -         5,669,822         -         -         -         -         6,276,791         -         6,276,791         -         -         -       -
Foreign   Edelnor   Peru   13th issue, Series A   Peru   Sol   5.56%   5.49%      133,594         400,781         534,375         1,068,749         1,068,749         11,881,733         14,019,231         -         -         -         -         -         -       -
Foreign   Edelnor   Peru   AFP Profuturo   Peru   Sol   5.77%   5.69%      -         -         -         -         -         -         -         3,926,418         -         3,926,418         -         -         -       -
Foreign   Edelnor   Peru   AFP Horizonte   Peru   Sol   6.06%   5.97%      -         -         -         -         -         -         -         7,975,989         -         7,975,989         -         -         -       -
Foreign   Edelnor   Peru   AFP Profuturo   Peru   Sol   6.67%   6.56%      -         -         -         -         -         -         -         6,065,488         -         6,065,488         -         -         -       -
Foreign   Edelnor   Peru   AFP Profuturo   Peru   Sol   7.97%   7.81%      -         -         -         -         -         -         -         4,936,463         -         4,936,463         -         -         -       -
Foreign   Edelnor   Peru   Rimac Internacional Cia de Seguros   Peru   Sol   5.00%   4.94%      90,003         270,010         360,013         720,026         720,026         10,360,492         11,800,544         -         -         -         -         -         -       -
Foreign   Edesur S.A.   Argentina   oeds7   Argentina   Ar$   12.28%   11.75%      -         -         -         -         -         -         -         116,551         4,100,169         4,216,720         -         -         -       -
94,271,000-3   Enersis S.A.   Chile   Yankee bonds 2016   USA   US$   7.76%   7.40%      2,297,908         6,893,723         9,191,631         18,383,260         128,761,093         -         147,144,353         2,492,775         8,382,298         10,875,073         20,106,557         158,089,452         -       178,196,009
94,271,000-3   Enersis S.A.   Chile   Yankee bonds 2026   USA   US$   7.76%   6.60%      7,041         21,124         28,165         56,331         56,331         664,287         776,949         7,638         25,685         33,323         61,611         178,874         660,104       900,589
94,271,000-3   Enersis S.A.   Chile   Yankee bonds 2014   USA   US$   7.69%   7.38%      3,166,579         9,499,738         12,666,317         168,631,075         -         -         168,631,075         9,552,437         5,637,390         15,189,827         195,829,642         -         -       195,829,642
94,271,000-3   Enersis S.A.   Chile   UF 269 bonds   Chile   U.F.   7.02%   5.75%      669,150         4,474,479         5,143,629         10,049,549         9,701,503         20,334,599         40,085,651         837,156         5,068,678         5,905,834         10,912,682         27,372,736         11,324,847       49,610,265
91,081,000-6   Empresa Nacional de Electricidad S.A.   Chile   The Bank of New York Mellon – First issue S-1   USA   US$   7.96%   7.88%      1,975,290         5,925,870         7,901,160         15,802,321         15,802,321         171,658,937         203,263,579         703,310         2,364,976         3,068,286         5,672,852         16,469,819         84,974,171       107,116,842
91,081,000-6   Empresa Nacional de Electricidad S.A.   Chile   The Bank of New York Mellon – First issue S-2   USA   US$   7.40%   7.33%      630,588         1,891,764         2,522,352         5,044,703         5,044,703         78,366,028         88,455,434         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   Empresa Nacional de Electricidad S.A.   Chile   The Bank of New York Mellon – First issue S-3   USA   US$   8.26%   8.13%      406,804         1,220,413         1,627,217         3,254,435         3,254,435         146,965,217         153,474,087         2,384,734         8,018,994         10,403,728         19,235,104         109,486,718         -       128,721,822
91,081,000-6   Empresa Nacional de Electricidad S.A.   Chile   The Bank of New York Mellon - 144 - A   USA   US$   8.50%   8.35%      4,127,302         198,393,750         202,521,052         -         -         -         -         4,635,971         15,589,088         20,225,059         218,659,499         -         -       218,659,499
91,081,000-6   Empresa Nacional de Electricidad S.A.   Chile   The Bank of New York Mellon - 144 - A   USA   US$   8.83%   8.63%      2,125,688         6,377,065         8,502,753         109,928,712         -         -         109,928,712         457,603         1,538,753         1,996,356         3,690,997         10,715,959         162,562,141       176,969,097
91,081,000-6   Empresa Nacional de Electricidad S.A.   Chile   Banco Santander Chile - 317 Series-H   Chile   U.F.   7.17%   6.20%      1,684,588         9,620,049         11,304,637         21,363,797         19,703,160         79,761,211         120,828,168         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   Empresa Nacional de Electricidad S.A.   Chile   Banco Santander Chile - 522 Series-M   Chile   U.F.   4.82%   4.75%      4,117,526         12,352,579         16,470,105         32,940,209         32,940,209         339,022,623         404,903,041         4,973,783         16,725,028         21,698,811         40,118,205         136,748,818         305,217,831       482,084,854
91,081,000-6   Empresa Nacional de Electricidad S.A.   Chile   Banco Santander Chile - 318 Series-K   Chile   U.F.   3.86%   3.86%      -         -         -         -         -         -         -         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   Empresa Nacional de Electricidad S.A.   Chile   Banco Santander Chile - 264 Series-F   Chile   U.F.   6.44%   6.44%      -         -         -         -         -         -         -         31,321,953         -         31,321,953         -         -         -       -
Foreign   Emgesa S.A. E.S.P.   Colombia   A-10 Bonds   Colombia   CP   7.95%   7.72%      1,102,280         3,306,839         4,409,119         62,006,104         -         -         62,006,104         1,150,327         3,868,134         5,018,461         9,278,465         -         56,536,718       65,815,183
Foreign   Emgesa S.A. E.S.P.   Colombia   A102 Bonds   Colombia   CP   7.95%   7.72%      209,956         629,869         839,825         11,810,678         -         -         11,810,678         216,825         729,104         945,929         1,748,896         10,768,120         -       12,517,016
Foreign   Emgesa S.A. E.S.P.   Colombia   A5 Bonds   Colombia   CP   8.06%   8.06%      223,748         671,245         894,993         13,536,136         -         -         13,536,136         179,093         602,226         781,319         14,001,389         -         -       14,001,389
Foreign   Emgesa S.A. E.S.P.   Colombia   B09-09 Bonds   Colombia   CP   7.38%   7.19%      1,325,639         3,976,917         5,302,556         10,605,111         10,605,111         62,175,621         83,385,843         1,328,332         4,466,698         5,795,030         10,714,236         84,115,563         -       94,829,799
Foreign   Emgesa S.A. E.S.P.   Colombia   B10 Bonds   Colombia   CP   8.71%   8.44%      946,998         2,840,995         3,787,993         7,575,987         7,575,987         47,759,102         62,911,076         989,794         3,328,320         4,318,114         7,983,617         -         65,971,663       73,955,280
Foreign   Emgesa S.A. E.S.P.   Colombia   B-103 Bonds   Colombia   CP   9.03%   8.74%      894,296         2,682,888         3,577,184         7,154,367         50,204,631         -         57,358,998         1,129,556         3,798,288         4,927,844         9,110,927         -         62,840,794       71,951,721
Foreign   Emgesa S.A. E.S.P.   Colombia   B12 Bonds   Colombia   CP   9.27%   9.27%      555,900         1,667,701         2,223,601         4,447,203         4,447,203         32,223,666         41,118,072         556,858         1,872,513         2,429,371         4,491,583         13,040,277         28,416,894       45,948,754
Foreign   Emgesa S.A. E.S.P.   Colombia   B15 Bonds   Colombia   CP   8.83%   8.56%      339,573         1,018,719         1,358,292         2,716,583         2,716,583         23,403,981         28,837,147         354,285         1,191,331         1,545,616         2,857,637         8,296,492         21,943,442       33,097,571
Foreign   Emgesa S.A. E.S.P.   Colombia   E5-09 Bonds   Colombia   CP   9.04%   8.75%      577,113         1,731,338         2,308,451         26,317,195         -         -         26,317,195         569,828         1,916,126         2,485,954         28,105,888         -         -       28,105,888
Foreign   Emgesa S.A. E.S.P.   Colombia   Foreign bonds   Colombia   CP   10.17%   10.17%      618,169         1,854,506         2,472,675         4,945,349         4,945,349         31,993,565         41,884,263         610,366         2,052,440         2,662,806         4,923,173         -         43,251,722       48,174,895
Foreign   Emgesa S.A. E.S.P.   Colombia   Quimbo bonds   Colombia   CP   10.17%   10.17%      4,442,297         13,326,891         17,769,188         35,538,377         35,538,377         229,912,869         300,989,623         4,386,227         14,749,291         19,135,518         35,379,018         -         310,816,486       346,195,504
Foreign   Emgesa S.A. E.S.P.   Colombia   Quimbo B10 bonds   Colombia   CP   6.39%   6.24%      1,264,032         3,792,096         5,056,128         10,112,255         10,112,255         106,512,256         126,736,766         -         -         -         -         -         -       -
Foreign   Emgesa S.A. E.S.P.   Colombia   Quimbo B15 bonds   Colombia   CP   6.39%   6.24%      859,450         2,578,349         3,437,799         6,875,596         6,875,596         88,532,392         102,283,584         -         -         -         -         -         -       -
Foreign   Edegel S.A.A   Peru   Banco Continental   Peru   US$   6.57%   6.47%      79,897         239,692         319,589         639,178         639,178         4,814,505         6,092,861         97,652         235,722         333,374         616,363         1,789,469         5,500,435       7,906,267
Foreign   Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.41%   6.31%      73,875         221,624         295,499         590,997         590,997         6,023,737         7,205,731         160,276         -         160,276         -         -         10,819,378       10,819,378

 

 

Page 150 


LOGO

 

 

 

 

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.38%   6.28%      73,509         220,527         294,036         588,072         588,072         5,159,550         6,335,694         79,552         267,504         347,056         4,950,085         -         -       4,950,085

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.86%   6.75%      63,196         189,587         252,783         3,923,716         -         -         3,923,716         78,051         262,457         340,508         4,868,653         -         -       4,868,653

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.61%   6.50%      4,770,062         -         4,770,062         -         -         -         -         77,676         261,195         338,871         5,051,067         -         -       5,051,067

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.54%   6.44%      75,338         4,744,218         4,819,556         -         -         -         -         73,923         248,577         322,500         5,114,463         -         -       5,114,463

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.74%   6.63%      77,532         4,771,525         4,849,057         -         -         -         -         89,628         301,387         391,015         5,873,636         -         -       5,873,636

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   Sol   6.70%   6.59%      87,352         262,056         349,408         5,400,952         -         -         5,400,952         77,300         259,934         337,234         4,919,966         -         -       4,919,966

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   US$   6.44%   6.34%      78,353         235,060         313,413         626,827         626,827         7,948,123         9,201,777         83,851         281,959         365,810         2,639,913         -         8,220,849       10,860,762

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   US$   9.20%   9.00%      108,049         324,147         432,196         5,049,991         -         -         5,049,991         115,630         388,820         504,450         5,903,654         -         -       5,903,654

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   US$   7.93%   7.78%      78,482         235,446         313,928         627,856         627,856         4,249,866         5,505,578         83,988         282,422         366,410         677,444         6,208,170         -       6,885,614

Foreign

  Edegel S.A.A   Peru   Banco Continental   Peru   US$   7.25%   7.13%      55,926         167,777         223,703         3,285,038         -         -         3,285,038         59,850         201,252         261,102         3,783,487         -         -       3,783,487

Foreign

  Edegel S.A.A   Peru   Banco Scotiabank   Peru   US$   6.74%   6.63%      81,827         245,481         327,308         654,617         4,978,803         -         5,633,420         87,568         294,460         382,028         706,319         6,190,863         -       6,897,182

Foreign

  Edegel S.A.A   Peru   Banco Scotiabank   Peru   US$   6.09%   6.00%      74,108         222,323         296,431         592,861         5,010,196         -         5,603,057         79,307         266,681         345,988         639,685         6,096,813         -       6,736,498

Foreign

  Edegel S.A.A   Peru   Banco Scotiabank   Peru   US$   5.87%   5.78%      71,406         214,217         285,623         571,246         571,246         5,573,336         6,715,828         85,503         287,515         373,018         689,660         6,853,252         -       7,542,912

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Peru   US$   6.15%   6.06%      -         -         -         -         -         -         -         75,800         254,886         330,686         611,394         1,775,041         5,728,426       8,114,861

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Peru   Sol   6.57%   6.47%      75,703         4,870,634         4,946,337         -         -         -         -         75,424         253,624         329,048         608,367         6,582,587         -       7,190,954

Foreign

  Chinango S.A.C.   Peru   Banco Continental   Peru   Sol   6.25%   6.16%      72,046         216,138         288,184         4,718,008         -         -         4,718,008         64,842         218,041         282,883         4,267,060         -         -       4,267,060
                                                       
      Total      96,355,030         449,001,726         545,356,756         911,777,424         749,613,007         1,673,572,241         3,334,962,672         125,993,266         315,961,506         441,954,772         1,102,917,283         1,248,264,073         1,670,151,218       4,021,332,574

 

 

Page 151 


LOGO

 

 

 

c )      Financial lease obligations

       a.       Financial lease obligations by company

 

Taxpayer ID

No. (RUT)

  Company   Country  

ID No.

Financial

Institution

  Financial Institution   Country   Currency   Nominal
Interest
Rate
    12-2012     12-2011  
                Current     Non-current     Current     Non-current  
                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

    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 S.A. (Chile)   Chile   87,509,100-K   Abengoa Chile   Chile   US$     6.50     517,486        1,552,682        2,070,168        4,142,238        4,145,057        13,854,905        22,142,200        567,586        1,900,568        2,468,154        4,556,135        12,220,275        10,867,880        27,644,290   

Foreign

  Edegel   Peru   Foreign   Banco Scotiabank   Peru   US$     2.13     1,406,430        4,177,025        5,583,455        12,608,401        17,546,542        -        30,154,943        2,137,134        6,953,795        9,090,929        11,858,222        27,292,271        -        39,150,493   

Foreign

  Edelnor   Peru   Foreign   BBVA   Peru   Sol     5.77     1,230,672        3,009,713        4,240,385        2,238,071        -        -        2,238,071        1,178,706        3,660,137        4,838,843        2,604,306        -        -        2,604,306   

Foreign

  Edesur S.A.   Argentina   Foreign   COMAFI   Argentina   Ar$     25.60     216,766        313,356        530,122        216,179        -        -        216,179        170,578        411,253        581,831        673,700        -        -        673,700   
                                         
      Total        3,371,354        9,052,776        12,424,130        19,204,889        21,691,599        13,854,905        54,751,393        4,054,004        12,925,753        16,979,757        19,692,363        39,512,546        10,867,880        70,072,789   

d )      Other liabilities

Other liabilities by company

 

Taxpayer ID

No. (RUT)

  Company   Country  

ID No.

Financial

Institution

  Financial Institution   Country   Currency   Nominal
Interest
Rate
    12-2012     12-2011  
                Current     Non-current     Current     Non-current  
                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
    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 S.A.   Argentina   Foreign   Mitsubishi (secured debt)   Argentina   US$     7.42     56,264,078        -        56,264,078        -        -        -        -        14,958,554        10,030,787        24,989,341        32,747,272        24,243,194        -        56,990,466   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Mitsubishi (unsecured debt)   Argentina   US$     7.42     11,534,186        -        11,534,186        -        -        -        -        2,296,618        67,527        2,364,145        161,976        1,139,597        -        1,301,573   

Foreign

  Endesa Costanera S.A.   Argentina   Foreign   Other   Argentina   Ar$     17.29     799,346        5,846,518        6,645,864        6,019,282        -        -        6,019,282        547,198        884,765        1,431,963        -        -        -        -   

96,830,980-3

  Inversiones Gas Atacama Holding Ltda.   Chile   96,963,440-6   SC GROUP   Chile   US$     7.50     6,659,064        -        6,659,064        -        -        -        -        10,193,375        -        10,193,375        -        -        -        -   

96,827,970-K

  Endesa Eco S.A.   Chile   96,601,250-1   Inversiones Centinela S.A.   Chile   US$     6.10     2,017,319        -        2,017,319        -        -        -        -        -        3,930,734        3,930,734        -        -        -        -   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Eletrobrás   Brazil   Real     6.50     285,377        965,266        1,250,643        3,045,792        2,592,406        1,861,196        7,499,394        -        -        -        -        -        -        -   

Foreign

  Ampla Energía E Servicios S.A.   Brazil   Foreign   Bndes   Brazil   Real     9.06     4,536,007        13,214,919        17,750,926        31,774,969        27,224,080        14,032,389        73,031,438        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Eletrobras   Brazil   Real     6.46     1,190,648        3,151,597        4,342,245        6,954,127        6,017,081        8,923,825        21,895,033        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   US$     4.62     16,441        113,614        130,055        149,411        115,228        1,694,259        1,958,898        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Brasil   Brazil   Real     15.61     1,116,763        3,235,164        4,351,927        935,799        -        -        935,799        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   BNDES   Brazil   Real     9.52     3,934,967        9,755,961        13,690,928        12,079,881        -        -        12,079,881        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Banco do Nordeste   Brazil   Real     7.78     2,267,540        8,719,128        10,986,668        22,974,521        11,730,771        6,498,966        41,204,258        -        -        -        -        -        -        -   

Foreign

  Compañía Energética Do Ceará S.A.   Brazil   Foreign   Faelce   Brazil   Real     13.22     121,287        3,117,565        3,238,852        1,498,141        -        -        1,498,141        -        -        -        -        -        -        -   
                                         
      Total        90,743,023        48,119,732        138,862,755        85,431,923        47,679,566        33,010,635        166,122,124        27,995,745        14,913,813        42,909,558        32,909,248        25,382,791        -        58,292,039   

 

 

Page 152 


LOGO

 

 

 

APPENDIX 5 DETAILS OF ASSETS AND LIABILITIES IN FOREIGN CURRENCY

This appendix forms an integral part of the Enersis financial statements.

The detail of assets and liabilities denominated in foreign currencies is the following:

 

ASSETS   Foreign Currency               Functional        
Currency
  12-31-2012    
ThCh$    
    12-31-2011  
ThCh$  
       

 CURRENT ASSETS

       
       

Cash and cash equivalents

            34,346,077      42,323,083
    U.S. dollar     Chilean peso     29,667,476      22,805,258
    U.S. dollar     Colombian peso     10,947      5,634
    U.S. dollar     Peruvian sol     4,233,557      3,201,968
    U.S. dollar     Argentine peso     434,097      16,310,223
                     

Trade and other current receivables

            6,803,538      10,100,793
    U.S. dollar     Chilean peso     6,803,538      10,100,793
                     

Accounts receivable from related companies

            580,405      379,862
    U.S. dollar     Chilean peso     580,405      379,862

  Total current assets other than assets classified as held for

  sale and discontinued operations

        41,730,020      52,803,738
       
TOTAL CURRENT ASSETS         41,730,020      52,803,738
       

Investments accounted for using the equity method

            9,030,441      9,733,400
    U.S. dollar     Chilean peso     9,030,441      9,733,400
                     

Goodwill

            426,209,853      477,068,142
    Brazilian real     Peruvian sol     8,703,399      10,361,690
    Brazilian real     Chilean peso     272,442,268      313,990,020
    Colombian peso     Chilean peso     11,742,640      11,589,629
    Sol     Chilean peso     124,877,836      128,304,143
    Argentine peso     Chilean peso     8,443,710      12,822,660
       
TOTAL NON-CURRENT ASSETS         435,240,294      486,801,542
       
TOTAL ASSETS             476,970,314      539,605,280

 

 

Page 153 


LOGO

 

 

 

                12-31-2012         12-31-2011  
                Current Liabilities     Non-current Liabilities         Current Liabilities     Non-current Liabilities  
                

  90 days or  

less

   

  91 days to  

1 year

    Total    

More than 1

  year to 3 years  

   

  More than 3  

years to 5

years

   

More than 5

years

   

Total

        

  90 days or  

less

   

  91 days to 1  

year

    Total    

More than 1

  year to 3 years  

   

  More than 3  

years to 5

years

   

  More than 5  

years

    Total  
        Foreign   Currency       Functional Currency       ThCh$        ThCh$        Current        ThCh$        ThCh$        ThCh$        Non-current            ThCh$        ThCh$        Current        ThCh$        ThCh$        ThCh$        Non-current   

 

    LIABILITIES

                               
                                   

Other current liabilities  

   U.S. dollar             104,128,409        255,065,083        359,193,492        487,384,775         223,960,388        450,043,533        1,161,388,696          50,273,399        110,007,608        160,281,007        698,191,147        484,059,182        493,795,421        1,676,045,750   
         U.S. dollar       Chilean peso       24,749,455        234,307,578        259,057,033        424,225,534         157,063,940        411,509,374        992,798,848          23,913,216        58,161,835        82,075,051        595,227,849        359,668,296        436,744,073        1,391,640,218   
         U.S. dollar       Brazilian real       486,256        7,606,194        8,092,450        16,493,010         9,064,986        3,838,731        29,396,727          644,936        12,599,186        13,244,122        17,532,685        17,877,446        6,352,599        41,762,730   
         U.S. dollar       Peruvian sol       4,249,373        7,926,216        12,175,589        38,829,516         57,831,462        34,695,428        131,356,406          5,801,056        19,711,792        25,512,848        35,378,771        79,518,586        50,698,749        165,596,106   
         U.S. dollar       Argentine peso       74,643,325        5,225,095        79,868,420        7,836,715         -        -        7,836,715          19,914,191        19,534,795        39,448,986        50,051,842        26,994,854        -        77,046,696   
                                   
                                   
                                   
 

    TOTAL LIABILITIES

          104,128,409        255,065,083        359,193,492        487,384,775        223,960,388        450,043,533        1,161,388,696          50,273,399        110,007,608        160,281,007        698,191,147        484,059,182        493,795,421        1,676,045,750   

 

 

Page 154 


LOGO

 

 

 

APPENDIX 6    ADDITIONAL INFORMATION OFICIO CIRCULAR (OFFICIAL BULLETIN) No. 715 OF FEBRUARY 3, 2012

This appendix forms an integral part of the Enersis financial statements.

a ) Portfolio stratification

 

  -  

Trade and other accounts receivable by time in arrears:

 

Trade and other accounts receivable

    Balance at   
    12-31-2012   
 

Up-to-date

Portfolio

ThCh$

   

1-30 days

in arrears

ThCh$

   

31-60
days in
arrears

ThCh$

   

61-90 days in
arrears

ThCh$

   

91-120 days
in arrears

ThCh$

   

121-150 days
in arrears

ThCh$

   

151-180
days in
arrears

ThCh$

   

181-210
days in
arrears

ThCh$

   

211-250 days

in arrears

ThCh$

   

More than 251
days in
arrears

ThCh$

   

Total Current

ThCh$

   

Total

Non-current
ThCh$

 
                       

Trade receivables, gross

    577,631,678        85,836,682        31,117,064        14,481,479        7,021,733        6,325,361        5,023,586        3,995,097        4,173,859        166,502,746        902,109,285        163,265,685   

Impairment provision

    (2,348,483)        (1,217,309)        (396,729)        (626,718)        (2,690,963)        (1,863,025)        (1,995,194)        (1,258,411)        (916,663)        (136,848,875)        (150,162,370)        -   

Other accounts receivable, gross

    130,237,560        -        -        -        -        -        -        -        -        -        130,237,560        39,712,008   

Impairment provision

    (12,979,909)                                                                        -        (12,979,909)        -   
                       

Total

    692,540,846        84,619,373        30,720,335        13,854,761        4,330,770        4,462,336        3,028,392        2,736,686        3,257,196        29,653,871        869,204,566        202,977,693   

 

  

Trade and other accounts receivable

    Balance at   
    12-31-2011   
  Up-to-date
Portfolio
ThCh$
    1-30 days
in arrears
ThCh$
    31-60
days in
arrears
ThCh$
    61-90 days in
arrears
ThCh$
    91-120 days
in arrears
ThCh$
    121-150 days
in arrears
ThCh$
   

151-180

days in
arrears
ThCh$

    181-210
days in
arrears
ThCh$
    211-250 days
in arrears
ThCh$
    More than 251
days in
arrears
ThCh$
    Total Current
ThCh$
   

Total

Non-current
ThCh$

 
                       

Trade receivables, gross

    534,607,770        79,940,683        35,672,835        12,874,596        8,896,804        7,584,496        5,471,489        8,895,281        4,139,605        366,906,201        1,064,989,760        182,387,693   

Impairment provision

    (2,786,319)        (489,464)        (185,027)        (4,711,605)        (3,233,750)        (2,895,859)        (4,921,080)        (5,688,359)        (1,381,095)        (161,000,694)        (187,293,252)        (999,510)   

Other accounts receivable, gross

    57,740,000        1,220,415        429,523        292,486        523,760        105,650        161,472        5,288,580        576,549        34,893,534        101,231,969        261,940,267   

Impairment provision

    (1,326,089)        -        -        -        -        -        -        -        -        -        (1,326,089)        -   
                       

Total

    588,235,362        80,671,634        35,917,331        8,455,477        6,186,814        4,794,287        711,881        8,495,502        3,335,059        240,799,041        977,602,388        443,328,450   

 

 

Page 155 


LOGO

 

 

 

- By type of portfolio:

 

Time in Arrears   Balance at     Balance at
  12-31-2012     12-31-2011
  Non-renegotiated Portfolio     Renegotiated Portfolio     Total Gross Portfolio     Non-renegotiated Portfolio     Renegotiated Portfolio     Total Gross Portfolio
  Number of
Clients
   

Gross

Amount

   

Number

of

Clients

    Gross Amount     Number of
Clients
    Gross Amount     Number of
Clients
   

Gross

Amount

    Number of
Clients
    Gross Amount     Number of
Clients
   

Gross

Amount

    ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$

    

                                                                                           

Up to date

    10,265,582        557,611,707        333,154        20,019,971        10,598,736        577,631,678        7,908,458        513,850,924        92,748        20,756,846        8,001,206      534,607,770

1 to 30 days

    2,063,754        79,490,817        92,078        6,345,865        2,155,832        85,836,682        2,128,913        75,776,992        16,026        4,163,691        2,144,939      79,940,683

31 to 60 days

    371,586        28,579,364        36,119        2,537,700        407,705        31,117,064        423,750        28,581,320        49,184        7,091,515        472,934      35,672,835

61 to 90 days

    76,378        12,571,244        24,312        1,910,235        100,690        14,481,479        133,395        11,531,589        795        1,343,007        134,190      12,874,596

91 to 120 days

    54,860        5,415,338        15,077        1,606,395        69,937        7,021,733        113,101        7,636,149        6,420        1,260,655        119,521      8,896,804

121 to 150 days

    43,521        4,895,739        14,427        1,429,622        57,948        6,325,361        98,637        6,367,912        8,836        1,216,584        107,473      7,584,496

151 to 180 days

    34,882        3,794,350        9,840        1,229,236        44,722        5,023,586        89,794        3,355,049        8,423        2,116,440        98,217      5,471,489

181 to 210 days

    18,980        2,566,420        15,738        1,428,677        34,718        3,995,097        36,235        7,811,862        3,180        1,083,419        39,415      8,895,281

211 to 250 days

    17,673        3,218,482        10,848        955,377        28,521        4,173,859        24,108        3,162,199        2,565        977,406        26,673      4,139,605

251 days and over

    312,567        156,553,928        22,929        9,948,818        335,496        166,502,746        847,486        331,712,072        43,791        35,194,129        891,277      366,906,201

    

                                                                                           

Total

    13,259,783        854,697,389        574,522        47,411,896        13,834,305        902,109,285        11,803,877        989,786,068        231,968        75,203,692        12,035,845      1,064,989,760

b ) Portfolio in default and in legal collection process.

 

Portfolio in Default and in Legal Collection Process    Balance at      Balance at
   12-31-2012      12-31-2011
   Number of            Amount            Number of            Amount       
   Clients            ThCh$            Clients            ThCh$       

    

           

Notes receivable in default

     154,337         19,650,395         50,995       17,482,266

Notes receivable in legal collection process (*)

     11,333         24,548,940         11,033       26,318,280

    

           

Total

     165,670         44,199,335         62,028       43,800,546

(*) Legal collections are included in the portfolio in arrears.

 

 

Page 156 


LOGO

 

 

 

c ) Provisions and write-offs

 

Provisions and Write-offs    Balance at  
   12-31-2012        12-31-2011  
   ThCh$        ThCh$  

    

     

Provision for non-renegotiated portfolio

     25,406,355         21,443,190   

Provision for renegotiated portfolio

     1,683,468         527,254   

Write-offs during the period

     (16,073,728)         (7,046,353)   

Recoveries during the period

     6,083,566         (3,320,964)   

    

     

Total

     17,099,661         11,603,127   

d ) Number and amount of operations

 

Number and amount of operations   Balance at  
  12-31-2012     12-31-2011  
  Total detail by
type of
operation
Last Quarter
    Total detail by
type of
operation
Annual
Accumulation
   

Total detail

by type of
operation
Last Quarter

    Total detail by
type of
operation
Annual
Accumulation
 
  ThCh$     ThCh$     ThCh$     ThCh$  
                                   

Impairment provision and recoveries:

                               

Number of operations

    1,678,956        1,679,017        2,590,194        2,590,264   

Amount of operations, in ThCh$

    19,069,326        33,173,389        (1,048,188)        18,649,480   

 

 

Page 157 


LOGO

 

 

 

APPENDIX 6.1          COMPLEMENTARY INFORMATION ON TRADE RECEIVABLES

This appendix forms an integral part of the Enersis financial statements.

a ) Portfolio stratification

  -  

Trade receivables by time in arrears:

     Balance at              
     12-31-2012              
Trade Receivables  

Up to date

ThCh$

   

1-30 days

in arrears

ThCh$

   

31-60

days

in arrears

ThCh$

   

61-90

days

in arrears

ThCh$

   

91-120

days in
arrears

ThCh$

   

121-150

days

in arrears
ThCh$

   

151-180

days in

arrears
ThCh$

    181-210
days in
arrears
ThCh$
    211-250
days in
arrears
ThCh$
   

More than

250 days in

arrears
ThCh$

   

Total

Current
ThCh$

   

Total

Non-current
ThCh$

                       

Generation and transmission receivables

    162,178,765        814,505        47,700        4,335,174        308,432        274,643        28,484        -        311        66,123,434        234,111,448      140,323,852

-Large clients

    115,182,971        201,283        635        6,290        82,886        272,789        2        -        311        18,340,888        134,088,055      -

-Institutional clients

    18,748,525        -        -        -        -        -        -        -        -        -        18,748,525      140,323,852

-Others

    28,247,269        613,222        47,065        4,328,884        225,546        1,854        28,482        -        -        47,782,546        81,274,868      -

Impairment provision

    (260,312)        -        -        -        -        -        -        -        -        (56,996,601)        (57,256,913)      -
                       

Non-invoiced services

    70,067,853        -        -        -        -        -        -        -        -        -        70,067,853      -

Invoiced services

    92,110,912        814,505        47,700        4,335,174        308,432        274,643        28,484        -        311        66,123,434        164,043,595      140,323,852
                       

Distribution receivables

    415,452,913        85,022,177        31,069,364        10,146,305        6,713,301        6,050,718        4,995,102        3,995,097        4,173,548        100,379,312        667,997,837      22,941,833

-Mass-market clients

    261,331,994        61,975,079        20,915,473        6,292,552        4,776,095        3,393,756        3,289,634        2,009,216        1,322,318        40,247,009        405,553,126      11,877,739

-Large clients

    101,717,620        15,465,074        6,738,078        2,093,418        771,383        876,241        813,456        541,975        720,722        36,025,809        165,763,776      6,095,508

-Institutional clients

    52,403,299        7,582,024        3,415,813        1,760,335        1,165,823        1,780,721        892,012        1,443,906        2,130,508        24,106,494        96,680,935      4,968,586

Impairment provision

    (2,088,171)        (1,217,309)        (396,729)        (626,718)        (2,690,963)        (1,863,025)        (1,995,194)        (1,258,411)        (916,663)        (79,852,274)        (92,905,457)      -
                       

Non-invoiced services

    207,144,462        -        -        -        -        -        -        -        -        1,239,251        208,383,713      -

Invoiced services

    208,308,451        85,022,177        31,069,364        10,146,305        6,713,301        6,050,718        4,995,102        3,995,097        4,173,548        99,140,061        459,614,124      22,941,833
                                                                                             

Total Trade Receivables, Gross

    577,631,678        85,836,682        31,117,064        14,481,479        7,021,733        6,325,361        5,023,586        3,995,097        4,173,859        166,502,746        902,109,285      163,265,685

Total Impairment Provision

    (2,348,483)        (1,217,309)        (396,729)        (626,718)        (2,690,963)        (1,863,025)        (1,995,194)        (1,258,411)        (916,663)        (136,848,875)        (150,162,370)      -

Total Net Trade Receivables

    575,283,195        84,619,373        30,720,335        13,854,761        4,330,770        4,462,336        3,028,392        2,736,686        3,257,196        29,653,871        751,946,915      163,265,685

Since not all of our commercial databases in our Group’s different subsidiaries distinguish whether the final electricity service consumer is a natural or legal person, the main management segmentation used by all the subsidiaries to monitor and follow up on trade receivables is the following:

 

  -  

Mass-market Clients

  -  

Large Clients

  -  

Institutional Clients

 

 

Page 158 


LOGO

 

 

 

      Balance at  
Trade Receivables    12-31-2011  
   Up to date
ThCh$
     1-30 days
in arrears
ThCh$
    

31-60 days

in arrears
ThCh$

     61-90 days
in arrears
ThCh$
     91-120 days
in arrears
ThCh$
    

121-150

days

in arrears
ThCh$

    

151-180

days in
arrears
ThCh$

     181-210
days in
arrears
ThCh$
     211-250
days in
arrears
ThCh$
     More than
250 days in
arrears
ThCh$
     Total Current
ThCh$
     Total
Non-current
ThCh$
 
                                   

Generation and Transmission Receivables

     276,162,422         2,205,313         84,972         7,284,829         493,005         138,523         1,323,063         -         -         77,148,806         364,840,933         148,953,896   

-Large clients

     219,872,741         2,205,313         84,972         7,284,829         493,005         138,523         1,323,063         -         -         77,148,806         308,551,252         586,863   

-Institutional clients

     56,289,681         -         -         -         -         -         -         -         -         -         56,289,681         148,367,033   

Impairment provision

     (983,105)         -         -         (4,110,640)         (55,494)         -         -         -         -         (43,766,186)         (48,915,425)         -   
                                   

Non-invoiced services

     108,875,974         -         -         -         -         -         -         -         -         -         108,875,974         -   

Invoiced services

     167,286,448         2,205,313         84,972         7,284,829         493,005         138,523         1,323,063         -         -         77,148,806         255,964,959         148,953,896   
                                   

Distribution Receivables

     258,445,348         77,735,369         35,587,863         5,589,767         8,403,798         7,445,973         4,148,425         8,895,281         4,139,606         289,757,397         700,148,827         33,433,797   

-Mass-market clients

     112,922,763         60,157,006         28,341,140         2,984,669         5,486,134         5,666,497         2,738,905         7,186,606         2,699,305         249,080,159         477,263,184         9,995,785   

-Large clients

     94,208,438         11,240,026         4,312,588         1,311,741         1,519,470         621,819         635,550         776,703         1,015,465         38,272,310         153,914,110         4,622,939   

-Institutional clients

     51,314,147         6,338,337         2,934,135         1,293,357         1,398,194         1,157,657         773,970         931,972         424,836         2,404,928         68,971,533         18,815,073   

Impairment provision

     (1,803,214)         (489,464)         (185,027)         (600,965)         (3,178,256)         (2,895,859)         (4,921,080)         (5,688,359)         (1,381,095)         (117,234,508)         (138,377,827)         (999,510)   
                                   

Non-invoiced services

     150,400,140         -         -         -         -         -         -         -         -         -         150,400,140         -   

Invoiced services

     108,045,208         77,735,370         35,587,863         5,589,767         8,403,799         7,445,973         4,148,426         8,895,281         4,139,605         289,757,395         549,748,687         33,433,797   
                                   

Total Trade Receivables, Gross

     534,607,770         79,940,682         35,672,835         12,874,596         8,896,803         7,584,496         5,471,488         8,895,281         4,139,606         366,906,203         1,064,989,760         182,387,693   

Total Impairment Provision

     (2,786,319)         (489,464)         (185,027)         (4,711,605)         (3,233,750)         (2,895,859)         (4,921,080)         (5,688,359)         (1,381,095)         (161,000,694)         (187,293,252)         (999,510)   

Total Net Trade Receivables

     531,821,451         79,451,218         35,487,808         8,162,991         5,663,053         4,688,637         550,408         3,206,922         2,758,511         205,905,509         877,696,508         181,388,183   

 

 

Page 159 


LOGO

 

 

 

- By type of portfolio:

 

Type of Portfolio   Balance at                                    
  12-31-2012                                     
  Up to date
ThCh$    
    1-30 days in
     arrears
ThCh$
    31-60 days
in arrears
ThCh$     
   

61-90

days in

arrears
ThCh$        

    91-120 days
in arrears
ThCh$  
    121-150
days in
arrears
ThCh$     
    151-180
days in
arrears
ThCh$    
    181-210
days in
arrears
ThCh$    
    211-250
days in
arrears
ThCh$    
   

More than
250 days in
arrears

ThCh$     

   

    Total
    portfolio,
    gross

    ThCh$    

 

GENERATION AND TRANSMISSION

                     

Non-renegotiated portfolio

    155,229,004        814,505        47,700        4,311,860        308,432        274,643        4,577        -        311        65,515,189        226,506,221   

-Large clients

    115,182,971        201,283        635        6,290        82,886        272,789        2        -        311        18,340,888        134,088,055   

-Institutional clients

    18,748,525        -        -        -        -        -        -        -        -        -        18,748,525   

-Others

    21,297,508        613,222        47,065        4,305,570        225,546        1,854        4,575        -        -        47,174,301        73,669,641   

Renegotiated portfolio

    6,949,761        -        -        23,314        -        -        23,907        -        -        608,245        7,605,227   

-Large clients

    -        -        -        -        -        -        -        -        -        -        -   

-Institutional clients

    -        -        -        -        -        -        -        -        -        -        -   

-Others

    6,949,761        -        -        23,314        -        -        23,907        -        -        608,245        7,605,227   

DISTRIBUTION

                     

Non-renegotiated portfolio

    402,382,703        78,676,312        28,531,664        8,259,384        5,106,906        4,621,096        3,789,773        2,566,420        3,218,171        91,038,739        628,191,168   

-Mass-market clients

    252,003,889        57,670,992        19,067,440        5,008,539        3,688,532        2,463,672        2,491,643        1,318,921        731,935        32,414,708        376,860,271   

-Large clients

    100,406,979        14,047,180        6,585,752        1,954,431        692,787        843,697        772,966        497,816        687,530        35,801,753        162,290,891   

-Institutional clients

    49,971,835        6,958,140        2,878,472        1,296,414        725,587        1,313,727        525,164        749,683        1,798,706        22,822,278        89,040,006   

Renegotiated portfolio

    13,070,210        6,345,865        2,537,700        1,886,921        1,606,395        1,429,622        1,205,329        1,428,677        955,377        9,340,573        39,806,669   

-Mass-market clients

    8,681,754        3,795,249        1,846,968        1,283,578        1,094,281        929,814        797,592        689,649        590,346        7,807,681        27,516,912   

-Large clients

    1,194,312        791,220        140,433        139,948        78,339        32,945        41,019        44,993        33,298        253,891        2,750,398   

-Institutional clients

    3,194,144        1,759,396        550,299        463,395        433,775        466,863        366,718        694,035        331,733        1,279,001        9,539,359   
                     

Total Portfolio, Gross

    577,631,678        85,836,682        31,117,064        14,481,479        7,021,733        6,325,361        5,023,586        3,995,097        4,173,859        166,502,746        902,109,285   

 

 

Page 160 


LOGO

 

 

 

 

Types of Portfolio     Balance at           
  12-31-2011           
 

Up to date

ThCh$

   

1-30 days in
arrears

ThCh$

   

31-60 days
in arrears

ThCh$

   

61-90
days in
arrears

ThCh$

   

91-120 days
in arrears

ThCh$

   

121-150
days in
arrears

ThCh$

   

151-180
days in
arrears

ThCh$

   

181-210
days in
arrears

ThCh$

   

211-250
days in
arrears

ThCh$

   

More than
250 days in
arrears

ThCh$

   

Total
portfolio,
gross

ThCh$

                     

GENERATION AND TRANSMISSION    

                     

Non-renegotiated portfolio

        256,097,955        2,205,313        2,894,669        4,727,650        493,005        -        935,644        -        -        72,143,556      339,497,792

-Large clients

    206,702,908        2,205,313        2,894,669        4,727,650        493,005        -        935,644        -        -        72,143,556      290,102,745

-Institutional clients

    49,395,047        -        -        -        -        -        -        -        -        -      49,395,047

Renegotiated portfolio

    -        -        -        -        -        -        -        -        -        -      -

-Large clients

    -        -        -        -        -        -        -        -        -        -      -

-Institutional clients

    -        -        -        -        -        -        -        -        -        -      -

DISTRIBUTION

                     

Non-renegotiated portfolio

    257,752,969        73,571,679        25,686,651        6,803,939        7,143,144        6,367,912        2,419,405        7,811,862        3,162,199        259,568,517      650,288,277

-Mass-market clients

    116,163,607        56,976,736        19,972,918        4,801,938        5,568,695        5,865,662        1,812,061        7,121,529        2,250,787        224,276,812      444,810,745

-Large clients

    93,126,921        11,031,598        3,980,710        1,152,224        1,453,185        490,552        554,707        690,333        911,412        35,291,705      148,683,347

-Institutional clients

    48,462,441        5,563,345        1,733,023        849,777        121,264        11,698        52,637        -        -        -      56,794,185

Renegotiated portfolio

    20,756,846        4,163,691        7,091,516        1,343,007        1,260,655        1,216,584        2,116,440        1,083,419        977,406        35,194,127      75,203,691

-Mass-market clients

    16,403,309        3,111,313        5,410,638        690,352        622,125        532,578        857,606        349,526        267,212        10,304,763      38,549,422

-Large clients

    1,131,708        224,970        341,266        167,209        72,709        139,446        86,961        90,179        108,624        3,024,804      5,387,876

-Institutional clients

    3,221,829        827,408        1,339,612        485,446        565,821        544,560        1,171,873        643,714        601,570        21,864,560      31,266,393
                     

Total Portfolio, Gross

    534,607,770        79,940,683        35,672,836        12,874,596        8,896,804        7,584,496        5,471,489        8,895,281        4,139,605        366,906,200      1,064,989,760

 

 

Page 161 

GRAPHIC 6 g485187b10.gif GRAPHIC begin 644 g485187b10.gif M1TE&.#=A"@`I`*4``,SZ_,3R]'2.C&1Z?*3*S%1J;$Q:7'26E'R:G%QV=#1" M1)S&Q*32U&1^?)2^O$125"PZ/)2VM#0^/(RVM%1F9+3BY#Q.3*S2U'R>G,3V M]+SN[`0"!+3>W)2ZO(RJK)S"Q&R"A'R6E&R*C"PV-%QR=$QB9(RRM(RNK*S: MW+SJ[*S6U(2FI*3.S(2BI&R&A#1&1+3FY(2JK+SN[)2^O+3>W'2.C*3.S,S^ M_#0^/&1^?!P>'*S6U'R:G$Q>7(RNK"0N+"P`````"@`I```&\D``('``@!H8 MH1`385B,2D"LDR@`#-%`E2-:1;]@TF.`C"Y6CD'@$3UT'"3`(`IK3$@A=C3T M@E!08($`'`U'1Q@<0@$*'2PC+BM6`"LFBB4`10`++4(<;")*"1(2)2PM(5D! M8`$6$",0ETH8J($K'8(<"@-D24HH"0,D`[1**2HJ%Q-1%P\/(P^20@T.*'%Q M2B8G&4\-41DC`20E3U$:0PNJ>P7KH$H?%H:]2[=?'!T>"1UO!$(#&_\`(2@) M0#"#A@P9E%R@L"2!D@H6'`BI4&`.``G*HC`$`"'"%XL,NBEQH`=``0,'$"10 +L""+@`'\E`0!`#L_ ` end GRAPHIC 7 g485187enersis-logo.jpg GRAPHIC begin 644 g485187enersis-logo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`.@!?`P$1``(1`0,1`?_$`*X```(#``(#`0`````` M```````)!P@*`P4!!`8+`0`!!`,!````````````````!08'"`(#!`$0```' M``$#`@$)!@8#``````$"`P0%!@<(`!$)$A,T(3$R%!4U%C8*06$B8C,70E(C M5&1E4V-%$0`"`0,#`@,&`@4("P`````!`@,1!`4`(1(Q!D$3!U&!(C(S%&%Q M0E)B(Q7QO=>GT_9BHM($TG22:'^BN5=90DK8W&^G,GIS<7] M_\P7X)S8,&#`1JL=.+1LN[N:D&NZT`+4N;GN->XXX((ZX8@5:@(I3XB6Z MA@>@\=NM=.JZBG3KT=&C66/S@\_-LC>26.^/7`-C;<2\BN`WE6G>35F)2I MD//2C5_1Y5>-68/TW*2CR/,Z05;O04`3`]NWO_/S`+C?DHV(J=_;J3/*YQ,Y@>/N@9KR[KWDHY0 MZA?9S1XND7=S/6R5K*3.S3L/,3T;,TJ`@I4U59U1)U`+MU85TS6;E142`OJ( M"A!X/3CN3MCO6]N.V9\#C[>S2`R1A4#512JE79AS+T8$2!@:@_@==/<>-RF$ M@CR:7]Q),9`K5)&Y!(*@&E-J%2*4IKAYG^7_`)-ZGQP\?V&YIID9B6N7&P*IMWA%4W2:J?J%3[=G;OBYGP M/=_;266-:%FBE$#1E*$#CYA5:/0U5E*@E:%2#37-D4&$BCOL/DVFN0P#KY@: MOC7C4U6NQ!KL>NNG\EG,;8>0/*3QXZSD.KW['!W/CAQQM\=$UJW69O6J9?KC MK%CAYAVM6F4NUC9\D#8VXD4(Y(87S=H1-7N4>W6WL+M?%X7M[-XW)VT-U]G? MW2%F12SQI"K*.1!*\EW!'REB1K#/92ZOV75$#R,KFEKM]V5EI[5Z\"TO+ M5YD=2,;*QT<@=D`1[MVW$BAR$*GTRNV,S@O4_,V/;=[B[6RL;)I)PL.PE1$H ML+?"&.Y#,>7Q*K;"M=+63LK_`+8LY\E#=2SSS!8ZON4):I<;D=-@*;$C44\! M.,4+R,Q.I[SA'EYVF.\A\C#J6:0IELV$DM5XS12&6>ESO16!J*B*KMI]84*DD8_ M8Y`]*9C,5A)/1/)9&"VB:9;F;RY7C3S@HEB"5<`D$*=P&H*FFVNFZN[Y>]K: MV>1A&8TY*K'@24(J/$5U0'CMKL7Y/^8&]+\]?(%K'%R.A)YVC@N6T[4R MX_64P2LD_$K5V#DY4?PK&OZ6PBF17)%DAEY5VZ46,L)4S$*],YC)/3[MFS7L M["VV1=T'W$KP^>WR*>3`?&1(6:A!X(``!O72-8W*]P9.;^,WLEN`W[M%?@.I M%`3L"H`_:)WKK4CQYP#=*5Q=WC!]HY;R>I4.9A[Q!8)RH93Q&6VU;'KE01:( M3=RMX)I0;F[YC-/7B\5/(N5P7:H-UEC$,02EKSF\UA[ON&SS&*QJV]VC1M<6 MA6L#S))4JB?,(Y5"AXR!0E@*UU(=E97<6/FL[JY,D)#".6M'5&7J6Z%E-2&_ M(G6&T*!=MCK0DT]SQZ]C+=GLDH5=N1M* M3=%@-`1[1IB]XVWVF=AR=Q'YF/?B&'@>.Q4_B5W'M]VK<7V8_3957'3ZC2< M,3)0,3H,;:'6QWRXR9"HP%!:4P[HLS!34M+*IM3J/T46[8QA.8P@ M``9LV<7KOVUNC?O)Y"@@C0?-(9*<6514T4DGII4F?L2.U^XBB@D MD(^&-0>;$]%X]0:[;]-+,Y35>`H?F[X3TVNYQ'8Q"U]UP!8L,BC7C=\QS,IP MA'2](;/D")(R`5YXY4;&<$*4JYR"<`_BZ?\`V[<3WGI+EKJ>=KJ5QD29B*&7 MYAYE#TY"AIX=--[(QI#W;:Q1QB)%-M\'ZO3X?=[=.C_4U&*7@)0!,8I0'D]G M(!ZA`.X_A+1![!W_`&]@ZBGT!_\` MYO@GB;YIVK.4M4P"9QBH4'2*]()*K5R3D\UV*]3+VA6)RW60"/;Z+29I9)B= M15(JSEHL0#`8H`,[X;*+?9KN7M.WG^WS27;RQ,/F"RPQJ)%KU,3J"W6@8'3# MO;4P6>-RLL?F69B"L/#X)&)4_P`Y3M^6GM6*>_3/P>+FV.&RWCS:WKJ%([KV M25Z(M"VT3]E=H!]FT1OGX/OMQE97LF%=M/&23L-+7[I(X&)%0@!YD^"\>M:[>S M\=*V\G]->MUO(F/'F':X=Q*>-<,:OD'Q,I6FMPG)E_1U'Z2:";]Y! M2,@JBX7`A?=<`I#]/IY[OL[/3W%T;Z4WEX#<$4\[C;JHDIX!@`0/`4TW M>X(XXLQ8)'$(%\F(^7^I5R>-?&AUKU\A6SX!C>%,AY79JMH7&G3KY7,EV20< M0Q;!5,XKEO2D1C;_`'V,1(M*A4H^T1[%HJ[8IF=,'+U!P7T^WZ@K)V3BLUE, MP?\`+R0^5R:H!C=2`D@9>1)"@*!N:'47=RX[M^RBCNL+/6=G^57YT%">0/52#0"I MWKMTU9D\SH[GSG^.V9U1J]>[(MQ2XX2V@Q+Q5%I-2&B&X[Z2\L#!Y];.DDUF M)"XK]S]O$6!Z\O*>OO)_VZL?N^1>##G?D^E\DYG0(/A[OQF5GEM6J_XS M84W1ZEKL=]:)882^X?+J/8FZ3R5B;'1<&AF`*3!Q%1)P*JGK!"P^3]7NSLE! M@8H7R>%Y(L+^67B>$TXM'.M&1>)J.;?`-B*"FN^\M>T,Q;R7S.MM>T)<5XL' M'4-&=F->M!OX'4,>(.@L8WIIE02_P!<=;!M#S;/M;J,Q M0-1I56T.D6!`&\U4[E!QUB@))(A@43^MQXZ:2"[0U5T8JP_(@@_G[1MJ3IX(+F(PW"*\)ZA@"#[CJJF.^-? M@;@%X:Z7C_%?(J5?8]4R\5:V==^T)B$7/Z@,XK[F:<27X?<`4P@"C($#E*/8 M!`/DZ<64[\[QS5H;#*9&ZFLR*%"U%8>Q@H'(?SJZ3;7`X>RE$]K;Q),.AI4C M\JUI[J:FJS\7^.5UU"%VVWX9E-FV"N*1"T#ILY1:Y)WB)6KZBBL"NQLCN/5E M$%X514QFIP4]3<1[D$O8.DJW[@SMICWQ-K>7,>,D#7CMOX MZZY,?8RW`NY88VNEI1RH+"G3?KMX:^JU?&,DW:KDI.SYM2=3J"*GEM[GB M5Y1L4;B>HJI!H:#;\-;;FUMKR/RKJ-)(JUHP!%1XT/CKU/[$XM_:A+"!R?.S M8JA"A7$WG7E6FW7IMTUC]G:_;?9^6GVM*<.(XT]E.FJVY5XRN`6 M(WQCIV6\3\=J=]BG7UZ&LK>MA(OH%]W$2/:\29<2+6`>(B(^VJS3042_P"7I M>R/?_>>6LS89')74MFPHREZ!A[&XT+#VAB:ZX;;`8:TF%Q;VT2S#H:5I^5:T M]VK!7KCE@&GW*N:)I&*97?+[4`8EJUSM]#K-BL]?+&2(R\<2(FY6-=2+$C"5 M$7*()J%!)<1.7L81'I%L\YFL?:O8V%W<0V4M>:)(ZHU10\E4@&HV-1N-M=LU MC97$JSSQ1O,O1F4$BAJ*$BO7?46\T-OJ^(Y,V=7++V>OUW0+&USJ3I$FO%$B M)1I.QDJY62EFTS&RT?),%TXX43-U$3%.*@=Q``'I:[+[?N.X,LT5K=&TF@B, MPD`)(*LH^'B5(.]:UVIIN]X=Q1=MXU+F:W^Y2:81<*@`\@QWJ""-J4IXZ73B M'%;C7FFF&U*.\0-.QJ5K<1:+NWT9S)TN<:UV5K4#(3\::%@UP>,X:3DGK0K9 MJX9-TCM%52J!V`@]G]ELOE\E9+BQW8]X)I8XO*"2*6$CJAY-L6"@\F#$\@*> M.FK:7CV;R7]QVXUM##!+*9#)&0/+C9P`*;%B.((&Q-=)-F_U2_#61UF/V6;\ M74M);/5$5X&&U%_;\D=7^'9-/M%@+*.M:].-.,VZ:,@Y3*4BP`1-=0H=@.8! M<*^CO=4-@^'BS-,4[5:("01L:CS7J^HG;<\D>0:WKYLP\QZM0U/YT45]^M`G!?RG<<>6OC7YI[!3N&J>68)Q"S36(BP<DV*I1S.&@F-:BXVUPJJ\:LFY;*IJ*+G45`Y3&`8H[C[1SF% M[RL+6ZR#39F^GB9;CX^:2-*$5RQ8L2K48$$4H*4T],;G,5?X&>\MX0N.@B?D ME*`JJDLM*#J![#6NM!?46Z=FCHT:.C1HZ-&CHT:.C1HZ-&E=>5X5"X?FATB> MZL3;ZL=%(3`0%EBP5G,DB)Q^1,%5``OJ'Y"]^_4J^DE#G+H,:*;"2I]@YIO[ MM17ZM$C!VI7=A?1_U7U*3S5N2#_,-L<:SQ^B\OK-?P[0Y^.L$=I,+<7#^6BJ MVZ7;Q'V1&(@Y(5TS*JI[HCV**8%'N)@Z2X,9VU;9C'MB,B]W=-D(%*-"T8"F M05;D338T%/&M?#2C=9+N6ZPN03+XY+6U&.G(<3+(2PC-%X@5%14U/2FOS#7' M`[:=`Y$W3/JG!%29O=*L#>%D'J@((.8"0<_B1G-E'Z",0A5Y-)XJX.)4DT`, M<1[!U>F+%W$UF^3M#2BCJ23\('BVPWU2F[]5^W<2]IV^IDG[EDM MHJ0HI^$E*5D8_*H"EV/14JY(7?56-=IL57-3L=(I3E>Q1\')'A8UZF@!%I8C M#_1-(@@03>RB[%,5OXQ#VTS!ZA#L/7/=0^7=&V12'%!3J0:;@T]GB>FG3VKF M6N^VH\WE)$$P)_.("(!W&NWJ.O\`]-[=4$5\^W_+^]CQ M_P!^K#=GW7/T_P`I?DBS70].R"B1F;TV9N\O"ZU7;"^B8,K8[Q.+8P]A36=" M5RX;D]H'#A),1#U"45`'MV[]2-Z:9/&XO,7$N3F2"&2S=`S5IR+)0;`^`)]V MHZ]2L9D+&0O/-'>(Y5:5XA7WW(VJ0/?KF-ON^Z)7KC17O"W3*F$QFN@ MMF,Q9+17%H5>9;TR7/"PCU./]EZ4MDE"),BG3-ZDS+@;Y@$0Q7`X#%74&2BS M5K.T5U"Q1$<-Q\U>3`FH^$58U\!KU\YGLO:SXN7#75NLMK,H=W0J&\M@H(%" M>1H-M]]0G"\*(+?N'\&6.S8W#+?=%Q^%HET4DJW&W&Y9TU*VBJ_>(-EVDF*3 MU:<@X,&#=^#@##''3[E`1,7IZIZJY'MSO%VNK@YGMF"[>>*-9/+C=VY/"Q/% MA^ZD?F4*\?,6O0#46Y'T,PO=G9*PV=K#@N\;BRCM9IS%YL@A0I'.@(=6IKMZAL=B/6/TRR&&%S>W4=KE9EK+&W*O([DM'IT!\2PSQ0^/C ME[@7BU\J6`Z_A#NDZCN]5VR,R2@+3$&Y"YJ6GC0\I$$Q;R;&2<-4`DK*J5D* MBZB?H,/J$0*'?JO'?G!@K1K4J?B.PV%=M:T^J_ZFO1T:-'1HT=& MC1T:-'1HT=&C55N6ND7G-:337M)=H0B=CTNMU2UVYRI%M4:E6)1M**N),TM/ M1DU7Z^9Y)-&S(L@_:.&C4SH#')W$IBNSM#&V&3OYDOP9#':O)'&.1,CJ5HO% M&5WH"S<$8,W'8]1IJ=W9._QEC"]B0@EN4CDD)4"-DZLB5("\W4JO+<=- M4K0Y#\FTH+4)Z1O\$[>9&O@!HV-JE:KTY6-"::'=7=>EE'=C4A&;ATG)P0)* M&6BP;H)/?4HW/]7]!>GLW;G:QN+6WCMY%2\%WR,CNKPF&(.M$Y$#B]11ZDKL MPY5.F0O<7=(M[JXEN(R]F;2BQHC),)I2C5?B*\EH:QT`;=3QH-1[*;]JB=JI MVB,;^E+6NR9XW@=#.+"OPK'"64]ML;'3\&X]Z&?1L&X@BM$6!7T^U?*,S*&= M+>M(Y0!2B[>Q+6DV.DMREG%36UTA_4I/0;G#6FNJPD MTR;-<@"G7&>F9)D]N[UI8K%6743!2=MAGM:AVB7VG5EFT6SD&ZYU2F1/Z01Q MVO@[Z.:+'0O%=!U)-QYD:*I$0*(X9A&P=F/"<-(R%0-Q72O_`)HSEC)%+D)D MEMBC`"W\N1V8&4AW0JK2*451S@*HKAB10TU,.%;Q?[7F7(V;L]B;2W]NX-.R M5&PM9:D.7;:/F2FNI`YMH^<;AHB0 M&@\RA=4$1*GQ*47Y6Y4W8'U'>I#T=&C1T:-'1HT=&C1T:-'1HUU4Y]SR/W5\ M(M]^?<_T?_H_\3_/^[K;!]9?G^8?+\W]'\?9K3/]%ODZ?I?+_2_#7JM_@R_< M'PD5\/\`!_1)]'_B?[3]W;K-_G/U.K=>O\OZVL5^G_P^B].G\GZNNM#^A9/R M=].5^;^A]!#\R?S_`.[_`)?3UM_2B^OT7\_'Y/[/OUJ\)?H?I?Z/_:UX;_'U MS\F_<2_P_P`?_11_+G_1?Y_Y/3T-].7ZWU!UZ>/S_M^SWZ%^I%]#Z9Z=>@^3 M]CV_A37*P_+;O\I?=B_P'Y;^'7^+_P"L_P#)_P"OU=>2?WI?K?,.OS]1T_:] 5GXTUE'_=C]'Y3T^3IX_L^W\-?__9 ` end GRAPHIC 8 g485187g80b65.jpg GRAPHIC begin 644 g485187g80b65.jpg M_]C_X``02D9)1@`!`@$!+`$L``#_X0EW17AI9@``34T`*@````@`!P$2``,` M```!``$```$:``4````!````8@$;``4````!````:@$H``,````!``(```$Q M``(````4````<@$R``(````4````AH=I``0````!````G````,@```$L```` M`0```2P````!061O8F4@4&AO=&]S:&]P(#7U5F9VAI:FML;6YO8W1U=G=X>7 MI[?'U^?W$0`"`@$"!`0#!`4&!P<&!34!``(1`R$Q$@1!46%Q(A,%,H&1%*&Q M0B/!4M'P,R1BX7*"DD-3%6-S-/$E!A:BLH,')C7"TD235*,79$55-G1EXO*S MA,/3=>/S1I2DA;25Q-3D]*6UQ=7E]59F=H:6IK;&UN;V)S='5V=WAY>GM\?_ MV@`,`P$``A$#$0`_`/3II=]`[&RUI;[7.][T].;A8OUJP\O MZOX^1C8EA97D4N8YH.YVRQL>_P!FT[E8^[Z;GBX>+^I_=8_WV_P!?7VJ.+U/IV8XLQ,FJ]S?I-K>UQ'^:5YI]4>CX?5?K!FX^ M8"^AOJ/=4"6AY%GM%NR-S&_21.K86/T'Z[X;.F`T5EU+M@)(`>[T[6:_F/:E M[$>(PXCQ"/%MHKW#5UI=/I&9U'`P6AV9D5X[7?1]1P;/PE/BYV'F5^KB7,OK M'+ZW!P'QVKR^GJ73,_ZQ9F?]8*KLREIO=%=7 M9:W-H-=,"QV]L-)XG5$LZMTRK%9EVY53,>T37:YP#7`_N?O+SGZA]#Z9U?)S M6=0J]9E+6EC=SFB7%XW>PM4OK%3B=*^L^+5U+'LNZ+C5,9CU22-@;^:YT;W, MN_G/,P!-@7_`.@Q5QFKH/>9^17U+HN4>F9M=9?6X,RVN!:P^+GM^@JG MU4KOP>A`Y^=7EP]SO7;9O8QO^C]=WTMJPFGZKY'2NKY707F@G#>W(PH+6G]R M\U/GW-^AOK6!>W,/U#PQ2''&&7:W5S:WAQ`^`27&=$R/J1G7X3,)CNF=2J.[+P,HN- MK*P20'ZV5NV[MOZ3])6];73_`*Q]3ZYET5]/P;<3$8[=EY.2T"6C_`4M_?L_ M?730E`4DLG$!<09`5Q?V+1&CH=.SP'U$Z=GXWUBS[%?3C6VTCT)L:TEHVO.[ M&KJ?U-^L.3F,Q7Y?3,PNUJ!,-<[U&MTG994[][Z:W^F]G6$.QKJ:Q8`"/?3?6[\]K_SU MTRPQ?U3*ZMEXM&4**Z(+06!W,(\?',SD!MKT0?2`-=2\;TSHV;EV]8ZIB85F M)A6XUS,;'+8K<,S%#/TP:XM]*]C M'?29[7;V)?7OKW7_`*O8F$[$RFFVU[Q=8:VF1S7[73M7'#_&3]<#_P!JF:?\ M"S_R*GK)DC=1,21UE^CZ=V/BA$]01^UW\JAGUCZ]A/Z+TVS!KI^OTFZ M.:_>X-]NYFW^NDLKI?\`C$^M>3U3#Q[LICJKKZZ[`*F"6N>UKM823N')\E#A MX:KBE?\`CJXH;V=^S__1]522224I))))2DDDDE++G:L6[)Z[GMJR'XQ;M)=7 M$GC3W+HEC7]+>.H79%'4/LUE^KF0TG:!_*NAY? M4L?%PZRZ]];"[U"-26N;NW?];>]<-U;H3>E8;,?87YN1#BSES6?F_P"?])>L MLQ+&9&/F6=2]08H>RYOMVV!^K6NAWM?7^8AYW2>C]8I-@V579#0\VB!9M`]N M[^2K&+.(@1EK'K(-7-@G(F4#KN,[[53/@/>U)>C5_ MXN^G#.QLL=2)--K;:V`-AQ8X/V_2_DI*3WL7'=GAJMI(X,WM?*..[JW_TO54 ME\JI)*?JI)?*J22GZJ27RJDDI^J5S?5*Z#DY8?8`7&6N._VN]/Z+F-K=O;M_ MEKYZ24F+<_L8\NPVWZOT&68XS`^NREX#&#TS(:3Z3QN+MFS?^<@TUXK:R+K1 M8R)W#U&Z^G[F;15O^A^>O`DE)TZ[!BZ].K]"/JMVT^K.$))30/S```````)```````````!`#A"24T$"@`````` M`0``.$))32<0```````*``$``````````3A"24T#]0``````2``O9F8``0!L M9F8`!@```````0`O9F8``0"AF9H`!@```````0`R`````0!:````!@`````` M`0`U`````0`M````!@```````3A"24T#^```````<```________________ M_____________P/H`````/____________________________\#Z`````#_ M____________________________`^@`````________________________ M_____P/H```X0DE-!`@``````!`````!```"0````D``````.$))300>```` M```$`````#A"24T$&@`````#<0````8``````````````#8```!8````'@!% M`&X`90!R`',`:0!S`"``+0`@`$4`>`!H`&D`8@!T`"``.0`Y`"X`-``@`&8` M;P!R`"``-@`M`$L`,0````$``````````````````````````0`````````` M````6````#8``````````````````````0`````````````````````````0 M`````0```````&YU;&P````"````!F)O=6YD'1)D%L:6=N96YU;0````]%4VQI8V5(;W)Z06QI9VX````'9&5F875L=`````EV M97)T06QI9VYE;G5M````#T53;&EC959E7!E96YU;0```!%%4VQI8V5"1T-O;&]R5'EP90````!.;VYE M````"71O<$]U='-E=&QO;F<`````````"FQE9G1/=71S971L;VYG```````` M``QB;W1T;VU/=71S971L;VYG``````````MR:6=H=$]U='-E=&QO;F<````` M`#A"24T$%```````!`````(X0DE-!`P`````"&4````!````6````#8```$( M```WL```"$D`&``!_]C_X``02D9)1@`!`@$`2`!(``#_[0`,061O8F5?0TT` M`?_N``Y!9&]B90!D@`````'_VP"$``P("`@)"`P)"0P1"PH+$14/#`P/%1@3 M$Q43$Q@1#`P,#`P,$0P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P!#0L+ M#0X-$`X.$!0.#@X4%`X.#@X4$0P,#`P,$1$,#`P,#`P1#`P,#`P,#`P,#`P, M#`P,#`P,#`P,#`P,#`P,#/_``!$(`#8`6`,!(@`"$0$#$0'_W0`$``;_Q`$_ M```!!0$!`0$!`0`````````#``$"!`4&!P@)"@L!``$%`0$!`0$!```````` M``$``@,$!08'"`D*"Q```00!`P($`@4'!@@%`PPS`0`"$0,$(1(Q!4%181,B M<8$R!A21H;%"(R054L%B,S1R@M%#!R624_#A\6-S-1:BLH,F1)-49$7"HW0V M%])5XF7RLX3#TW7C\T8GE*2%M)7$U.3TI;7%U>7U5F9VAI:FML;6YO8W1U=G M=X>7I[?'U^?W$0`"`@$"!`0#!`4&!P<&!34!``(1`R$Q$@1!46%Q(A,%,H&1 M%*&Q0B/!4M'P,R1BX7*"DD-3%6-S-/$E!A:BLH,')C7"TD235*,79$55-G1E MXO*SA,/3=>/S1I2DA;25Q-3D]*6UQ=7E]59F=H:6IK;&UN;V)S='5V=WAY>G MM\?_V@`,`P$``A$#$0`_`/3II=]`[&RUI;[7.][T].;A8OU MJP\OZOX^1C8EA97D4N8YH.YVRQL>_P!FT[E8^[Z;GBX>+^I_=8_WV_P!?7VJ.+U/IV8XLQ,FJ]S?I-K>UQ'^:5YI]4>CX?5?K M!FX^8"^AOJ/=4"6AY%GM%NR-S&_21.K86/T'Z[X;.F`T5EU+M@)(`>[T[6:_ MF/:E[$>(PXCQ"/%MHKW#5UI=/I&9U'`P6AV9D5X[7?1]1P;/PE/BYV'F5^KB M7,OK'+ZW!P'QVKR^GJ73,_ZQ9F?]8*KLREIO M=%=79:W-H-=,"QV]L-)XG5$LZMTRK%9EVY53,>T37:YP#7`_N?O+SGZA]#Z9 MU?)S6=0J]9E+6EC=SFB7%XW>PM4OK%3B=*^L^+5U+'LNZ+C5,9CU22-@;^:Y MT;W,N_G/,P!-@7_`.@Q5QFKH/>9^17U+HN4>F9M=9?6X,RVN!:P^+GM M^@JGU4KOP>A`Y^=7EP]SO7;9O8QO^C]=WTMJPFGZKY'2NKY707F@G#>W(PH+ M6G]R\U/GW-^AOK6!>W,/U#PQ2''&&7:W5S:WAQ`^`27&=$R/J1G7X3,)CNF=2J.[+P M,HN-K*P20'ZV5NV[MOZ3])6];73_`*Q]3ZYET5]/P;<3$8[=EY.2T"6C_`4M M_?L_?730E`4DLG$!<09`5Q?V+1&CH=.SP'U$Z=GXWUBS[%?3C6VTCT)L:TEHVO.[&KJ?U-^L.3F,Q7Y?3,PNUJ!,-<[U&MTG994[][Z:W^F]G6$.QKJ:Q8`"/?3?6[\] MK_SUTRPQ?U3*ZMEXM&4**Z(+06!W,(\?',SD!MKT0?2`-=2\;TSHV;EV]8ZI MB85F)A6XUS,;'+8K<,S%#/TP:XM M]*]C'?29[7;V)?7OKW7_`*O8F$[$RFFVU[Q=8:VF1S7[73M7'#_&3]<#_P!J MF:?\"S_R*GK)DC=1,21UE^CZ=V/BA$]01^UW\JAGUCZ]A/Z+TVS!KI^ MOTFZ.:_>X-]NYFW^NDLKI?\`C$^M>3U3#Q[LICJKKZZ[`*F"6N>UKM823N') M\E#AX:KBE?\`CJXH;V=^S__1]522224I))))2DDDDE++G:L6[)Z[GMJR'XQ; MM)=7$GC3W+HEC7]+>.H79%'4/LUE^KF0TG:!_* MNAY?4L?%PZRZ]];"[U"-26N;NW?];>]<-U;H3>E8;,?87YN1#BSES6?F_P"? M])>LLQ+&9&/F6=2]08H>RYOMVV!^K6NAWM?7^8AYW2>C]8I-@V579#0\VB!9 MM`]N[^2K&+.(@1EK'K(-7-@G(F4#KN,[[53/@/>U) M>C5_XN^G#.QLL=2)--K;:V`-AQ8X/V_2_DI*3WL7'=GAJMI(X,WM?*..[JW_ MTO54E\JI)*?JI)?*J22GZJ27RJDDI^J5S?5*Z#DY8?8`7&6N._VN]/Z+F-K= MO;M_EKYZ24F+<_L8\NPVWZOT&68XS`^NREX#&#TS(:3Z3QN+MFS?^<@TUXK: MR+K18R)W#U&Z^G[F;15O^A^>O`DE)TZ[!BZ].K]"/JMVT^KG)E4WI.5&-Z:V,Y9"<_/@H\ M/V%D;V)E+7AA<"UF:6QT97)S(&5S8STB0U(B/SX*/'@Z>&%P;65T82!X;6QN M#IX87!T:STG6$U0('1O;VQK:70@,BXX M+C(M,S,L(&9R86UE=V]R:R`Q+C4G/@H\&%P34TZ1&]C=6UE;G1)1#YA9&]B M93ID;V-I9#IP:&]T;W-H;W`Z96-A-F%D-#DM-V-A-BTQ,64R+3DV93#IX87!M971A/@H@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`* M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`*("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@(`H@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@"B`@("`@("`@("`@("`@("`@("`@("`@("`@ M("`@("`@("`@("`@("`@("`@("`@("`@("`@("`*/#]X<&%C:V5T(&5N9#TG M=R<_/O_B#%A)0T-?4%)/1DE,10`!`0``#$A,:6YO`A```&UN=')21T(@6%E: M(`?.``(`"0`&`#$``&%C'0`````0V]P>7)I9VAT("AC*2`Q.3DX($AE=VQE='0M4&%C:V%R9"!#;VUP M86YY``!D97-C`````````!)S4D="($E%0S8Q.38V+3(N,0`````````````` M$G-21T(@245#-C$Y-C8M,BXQ```````````````````````````````````` M``````````````````````````````!865H@````````\U$``0````$6S%A9 M6B``````````````````````6%E:(````````&^B```X]0```Y!865H@```` M````8ID``+>%```8VEA96B`````````DH```#X0``+;/9&5S8P`````````6 M245#(&AT='`Z+R]W=W`&,`:`!M`'(`=P!\ M`($`A@"+`)``E0":`)\`I`"I`*X`L@"W`+P`P0#&`,L`T`#5`-L`X`#E`.L` M\`#V`/L!`0$'`0T!$P$9`1\!)0$K`3(!.`$^`44!3`%2`5D!8`%G`6X!=0%\ M`8,!BP&2`9H!H0&I`;$!N0'!`$!Z0'R`?H"`P(,`A0"'0(F`B\" M.`)!`DL"5`)=`F<"<0)Z`H0"C@*8`J("K`*V`L$"RP+5`N`"ZP+U`P`#"P,6 M`R$#+0,X`T,#3P-:`V8#<@-^`XH#E@.B`ZX#N@/'`],#X`/L`_D$!@03!"`$ M+00[!$@$501C!'$$?@2,!)H$J`2V!,0$TP3A!/`$_@4-!1P%*P4Z!4D%6`5G M!7<%A@66!:8%M07%!=4%Y07V!@8&%@8G!C<&2`99!FH&>P:,!IT&KP;`!M$& MXP;U!P<'&09!ZP'OP?2!^4'^`@+"!\(,@A&"%H(;@B" M")8(J@B^"-((YPC["1`))0DZ"4\)9`EY"8\)I`FZ"<\)Y0G["A$*)PH]"E0* M:@J!"I@*K@K%"MP*\PL+"R(+.0M1"VD+@`N8"[`+R`OA"_D,$@PJ#$,,7`QU M#(X,IPS`#-D,\PT-#28-0`U:#70-C@VI#<,-W@WX#A,.+@Y)#F0.?PZ;#K8. MT@[N#PD/)0]!#UX/>@^6#[,/SP_L$`D0)A!#$&$0?A";$+D0UQ#U$1,1,1%/ M$6T1C!&J$)%ZX7TA?W&!L80!AE&(H8KQC5&/H9(!E%&6L9D1FW&=T:!!HJ&E$: M=QJ>&L4:[!L4&SL;8QN*&[(;VAP"'"H<4AQ['*,0!YJ'I0>OA[I'Q,?/A]I'Y0?OQ_J(!4@02!L()@@Q"#P(1PA2"%U(:$A MSB'[(B--@U$S5--8Y",$)R0K5"]T,Z0WU#P$0# M1$=$BD3.11)%546:1=Y&(D9G1JM&\$25^!8+UA]6,M9&EEI6;A:!UI66J9:]5M%6Y5;Y5PU7(9O5\/7V%?LV`%8%=@JF#\84]AHF'U8DEBG&+P8T-CEV/K9$!DE&3I93UE MDF7G9CUFDF;H9SUGDV?I:#]HEFCL:4-IFFGQ:DAJGVKW:T]KIVO_;%=LKVT( M;6!MN6X2;FMNQ&\>;WAOT7`K<(9PX'$Z<95Q\')+%V/G:;=OAW5G>S>!%X;GC,>2IYB7GG>D9ZI7L$>V-[PGPA?(%\X7U! M?:%^`7YB?L)_(W^$?^6`1X"H@0J!:X'-@C""DH+T@U>#NH0=A("$XX5'A:N& M#H9RAM>'.X>?B`2(:8C.B3.)F8G^BF2*RHLPBY:+_(QCC,J-,8V8C?^.9H[. MCS:/GI`&D&Z0UI$_D:B2$9)ZDN.339.VE""4BI3TE5^5R98TEI^7"I=UE^"8 M3)BXF229D)G\FFB:U9M"FZ^<')R)G/>=9)W2GD">KI\=GXN?^J!IH-BA1Z&V MHB:BEJ,&HW:CYJ16I,>E.*6IIAJFBZ;]IVZGX*A2J,2I-ZFIJARJCZL"JW6K MZ:QK_UP'#` M[,%GP>/"7\+;PUC#U,11Q,[%2\7(QD;&P\=!Q[_(/%$XIZ#+HO.E&Z=#J6^KEZW#K^^R&[1'MG.XH[K3O M0._,\%CPY?%R\?_RC/,9\Z?T-/3"]5#UWO9M]OOWBO@9^*CY./G'^E?ZY_MW M_`?\F/TI_;K^2_[<_VW____N``Y!9&]B90!D0`````'_VP"$``$!`0$!`0$! M`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$"`@("`@("`@(" M`@,#`P,#`P,#`P,!`0$!`0$!`0$!`0("`0("`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`__``!$(`#8`6`,!$0`" M$0$#$0'_W0`$``O_Q`"@```!`P4!`0``````````````!0@)`@0&!PH!`P$` M`00#`0````````````````,$!@M,WCD@%,=LR/)N4#O7 M)0.`BFB!S@`@/'`].K#&Y'(R>SC,>^64]F@G]J0N;NULF"2ZO6,;YD"DS#^Q M6"=@HM]-X/RUCS+$;%+@VE'-#M438_Z8N8!,FG(HQ[E9PQ,J4.2^Z0@'_#SU MG+83,866*+-XJ2&=P!8'-(4'H=:2M+ZQOF/EL[AL@'<4HH9RPR]_,HM%8-U;2$L=>M9(WJ%"CZT@XPV;UUS;)R4)A[-^*3B:)?*U99)BW(<$SNG#&)D7+DC3W!`ON]HI\_BZ<9#"9K#11/NL/+%"_4;F MD*OUT_U\JS'=V-V[VH[AKY!X&KW+VQ>!]?HUC+9OR_CK$["4.=.*5OELAJXI M*'2_Y"QK:1=HNGXI?C]I,_9]O'2>-PF3RSRS%X>6;17;6DH?`H/"E+B[MK8M M;/=-C*:`D:^=*6+S?6U;CAW)M%R?5&ZHH.I^C6B(L<O''260QV1P\XBO\1+%.2`T$$$KU(4=!HM8BNX)FN?#.V1@ MZIJGUK3[/?'2^0K]OMS':+!#JK4%PR9W&>0R56%(^OOI15VA&LI%8'_";N05 M8+E13#N.J*)^T![1X[3^'\LBN[2Q''KA9V;FC:5*$@_H:974 ML>2QE[]E?M7:@<#T_*F]^*.`NN!-&8Y?87:K'F?"1ULN5A/E6$RDE?J!2:F* M[5%*I_W3G'*(2J$(]066447.7Z=1W[(?*4O7;Y_/9YGECSA\%):1&-H]LM1Q M*==HU]7CW2F?&XI;7$'[C(M=&UQ)*Z`=PM/@Q%MMK%GV)?0YS2`?STKI6N3L;V1T-I?L>YO4`K7_]"[SILKA;9'RUYBM^^D#E[*^MN" M[)D&@8WPUC*MS%L!!*ERI*Q#M)"&@Y*(<1T',2K=W*2CLBQ%GCCV4%#"F`%# MUSB>.Y+#?%N-=Q26UMLW/("^:?:'*X*=KW`DH>@5$JG+N_MKWDET,O;OELV` MHU@4:>0_6KJH9DPMB7RHZWYG\;F(]@/>.[$1:L.X209OTP6<=C*1:BHD"8<]8DLLGEN#\@Q?.LUC;G.0P2/AD#H MWR>@@C:\`$:@H`?XTG!=Q6F:B'&P!T`I*\2&H6'=O_`"`[ M/XUSA'3$]C>$;Y-N6C3^R"2TD=2FI\SWI;CUM:Y?.Y"" M]]QTK3ZB"4)0?MTK,]K\)T+QY>;37&%U79/L8U9W9\`V4E=C962>LXQG?K.X MJEYK;=S(N7,@\K5@C&RAE&CE59,IES`4`*4@%VXYD;_GGQ!D[CDC8I,HVSO? M7M;I[;%C((`]3>Q"$?K6^19'@.51_8.<+]:HINR>L^P_D-V4V M#\D-(S3L%08V8ME>PYC&A5*P7:'K;)C=7T/5HN=BX*9A#Q%:KU5C>4405*F^ MD5E%EP4,0>7=UQ_DO'^&8C$\!R%C9Y&5HDEEF+&DG:A(+@223UU5*;V^7L[[ M-W\V=ED]OK:]4Z:(#IHIUJS\#>D6M M&YV2-G8;8_'I\BPM!AJU(5N$5LMD@8=M*6"?M<>[EG#.MRD4+Z2:LFI2-55C M'^F!13L#DPCT^^8N2YWBN"X@,/,67!8`9--Y;L5-Q!/GH:VXUC+?+Y._DR.Y MS&:M"E`=R=*4/(?3<2Z?>3K!55V?P_?\D>/O#.*:/3,04)20EY*+6H32J/D' MJ45*R3Z.:V"6KV1G)GI.GZ2*2:QS$%/N:<(?>WYK-*7N M>4:]R'U^K4^IJ;>OTK;+C&8_.V\5_9S'$@)Z53=_2H!"A>HI_$>Z\8.1]5_( MCEWQVS\MC-^[TSR#7LR:SD92E2@)/N;D=5?*+W']@4D`;S$'].O&DD8=P+)1 M)V*:_)Q((P86O.CE45VXI,-<8_- M/PSS&P1(6=$[JGX5$'=8_+KKP0:X)4IC/+XB1V[S2YS,2`2=F9D632;?D%2S MI,$503KH/_K>5'!1:)O?IS'`3^UU:89A8OEW-07,ENW(OLH1;^X&EK97./\` MRT`Z+_O43G??3\/M&P-=[7W2/+25+>X/B/WJ5?2>_P#A%V`NVLL)@>`M6F.W M%*L=#DZ3:&S:2@)RW6:'%H>RXZ>W@\E8*7D*-R"T1<,7+:1*@X>)N!%N0BW: M7JL^88[Y.PD>6N\Q(S(X.3>U%$D;&N4*UO\`1M!T+>B?C4BQ+N*7,-I!&'6] M\PMU:2UQ<".KAU4]5T[5_]%^&R.&]H_$WY-+EOGA;#5ISQK3G&2LTC?8&AQL MC)O8-C>5F,C=*A-IQ3.4=0!^1/CFQ MX?R#(_:XUJLS"0J,2V=**XNQG#B51%]9[?(* M()*R)3F,P:`HX3AN'MRK\[GF2Y<0L$,<)5AW'J\KH`-3X]/`5* M;7,W.3N'Q6]D88G1*=/%=.@_*HU_!+KUGK%_D1VUM62\+Y.Q[5Y"HY(CHZQ7 M*FS4!!R;Z0S.C),FL7*R+5!I)K.8Y`RY/9.IW(AW\\<#U87R[G<9FN$<5M(K MN$WL<40?$QP(:`P@:`_\47S-1[A]C=V&5R398"V$N*%/QZU;^5W7?/EZ\S>L M>0*1A3)UQH+53687USKE+FIJI,25W)D@[GPE)UDU5CF!(IF8%'/O*$]M,P&' MT'GI7X^Y#@\7\49^SGR;6Y)[)F,CW`$!X30=?4.OC2&>Q][<]8BXJNSGA!\@N<3L:PNL;1KZ35CH*?M#NY0<6NJS8R"=> MNE`E7Z[4I'Z:;.28J?[2Q!-\F6'#?+'#,5AK_D5KC\U:`MW3%'O*)N4$$M(/ MX$>5:LBR?',W=/$3IK"4JB:=OJAT%2[ZX[O;1;^Y7KDGB37;(^M.IU#A+=)9 M8N&=:S'-;GFNP25;>QM/QOC6%.4YHZ,92;PLC(RR)S&`&Q$"F#W!*>M/\R8:R3BMC.1%&CH1W>ZI*5I"8>L;';W#QO$JR*219`6 MR"Z9SF2$Y0* M^RDD[2&$(%\=U/RW&W8LNLN4\E8[W)TLNFRFJ]K?1]BP=DW%F*H7*$)'Q[N# M9MY_'63ZE.&<)M+-$6-LX4;2(&(5TSK1RD6^;24H=S>#B?+_D?D<6* MY''!.QD?L7#W>B1[0OMEP(`5="NA\:[>*ENL/@X_=Q_NV[9"2U.OGJ$_V[4R MC*5'AO)WOEK3/:):0Y(UJK./K57)W.N4K5BYMA^"5"'NT#9RV&5CH=)*&2FJ M^QB7*+0Y%#2,BZT+ZNZE?P/4?A654$%$-?,6Z1@`!`P@''XS_`/@'^;I$6L0BEA<7NC M>$.YSG%/(N)(_"AB1NW,:`Y$Z#I7T!,H<<=WI\`$QA#U^X1$.E1$T)J4`\3V M"5CH$KP4RB(C\WJ'`\',`?PYX`>L>TW>9%=N(\2GY*GZ4#1-.AH]HG:)>WY3 M!VB`B(\AQQP/(_LZ5Z%1UH=ZE+@"OE09(AN`$!$`^`=QO3]WKZ=!UZBLM.T@ MM`7Z5X)"A\.?4>!^8WV\>OQ^/IUHX>N-W<+^U:-`B!V#J:BP1N^S^7-K<_XD MH6,JQC`L*^B47&.Z[:_=;2+2/24:&5=D;NP,1TL93O.HIR`\X!\]S=OD$I$LK=Q!(:?2X!J=]H`/=:K..\Y3E>6(3+ M))LD_JC=O#2C:1;11HY--9,3HB45A^8_P#J4_'/$.+\LN,U+_B'MMVENUKI9 M7;?Q+EZUR>0XPT$N1;/V90\ MI-,"7`J"H>"GDJ5QY/DS.PQ1Q>@%Q1$9_JU:WMJW^H=\K>3]G=;\;W/.U)DZ MCD//6(J+:X]MA'&T0O(L9_?B8\M)DDS;*-J67[KAUS%I5N0>RU*0BUWF2-@3N27EV(K2Q?<6[2=_\`^.0D`>;F-3P4BJ_ M^8YLQA[CBS\5:S9'(,L[T,AV[3*]TL08-_\`2CB/J!YURG[6Z-,M1,0US'0U MQ_.;"Y;.RLKFNF2*_L%.Q^V.\;1"2[5`1%J^M#GN>K@(=J31!'U^">?C[S/'"Y'/!4%P"NV^(:H!_ZE':O-N-Y)R6/E%C:?([8\;+!$Z>9IDVB M(_T0.'_L>.BZTU#4/'DK2]TM-D9AB"DO_P"I=?U721#"NRB2&RG5RF2<.$0% M!P_^;U(4PD3X]1,;T"*\PM)K+`Y".1Q1T+R?^PU>'".56.>SUN^ROP8&R``K MJ[U#]//O7__4[^.BBCHHHZ**.BBCHHHZ**H/Z!_/^'K_`#ZU>=K2_P`!6"-Q M:U"B_M49MWU>FV>?,FY+H.WZ.'+5D=!M*3=81A*H]E$(**9MP`ZX3$VFY/&- MC,S+>\#=(I2B/<80#GJP[3D]G-@,/A\GQ4W5I;"0M*N:"YY74M[M)T`/UJM[ MOB]U%FLQF+#DXM;JY>P.'H.UK>R.7KW4?1*5(K$]@@K_`(9S59MV`M[+"\5D MFH9(B%VU10@LL-;R"4G!1,TFSFQ:0UCJB[)(\>9,IW2X%$GH4PATVDS-G<6. M9Q>.XE]L;Q\+@YID)C,(+?2IU#MQW*O72G<6(E@O\/DLGR<7(LV2C:X1@/\` M=(I4B_96K,#<']Z;-XACE!>M,6)1C% M9ILY?HR3>$:,#`"B!NUL(``J<]H"'=X9\A\OX!EA'%#)-9-(;[+BX,<5!+=! MU=T.A/A5??)7PM\<_+&#O3>^W!E+F82ONV.'NA[5#7%2GIZH4!J**N_IX=>& MF;\'YD9[MS+QY0\HTS(]/K#.)HB<5;G]%M498AB&JB$\HX>D<+1@(',@"AT@ M,/IR'4\Y+\Z9WDUM>6=YP M8173RYNLS6%Q0C0%D@U/;KJFAK__U>_CHHHZ**.BBCHHHZ**.BBJ3<>G(AQS M]OV_LX^_GK1_MH-Z>7UH]:C:?K4(FSE>I*N2M@FL[=F:3J9DG+V,F9(]_;*4 MRQCB%XW)!2U?A\;S+B?A@A$E'"3QK(?0%9*J%43.'_P`S?-DF.\O5Q/NC:==$:P@_4%*L7$+0 M&68VR.=^R;K*&?. M&Y54NU)Q[91WBEOGX>ZAFMI6$RD^XWVW2!)@0T-]P/+24:H&T#5=NM,WQXUF M2MI(9HWN#$V.]T-(,9!*F/:H"N"E20B+I6L:;7,5Q-?>-KA>(BVP*D>K(#+, MU\LP2;=U_91%O.5I:%C\5'L:S`:L15=K)"\!@5FH4#MSK%`@N\O/D)+VS=<6 M;H[L-`VM]EQ(W#U`B7JO5O\`)>XI+$P6++:]99WK7VQ4[G"4`.0Z(Z-"//HE M;2E:M:TX_&@VO(U-6@7-NQVYIQ6Y'/YBAE&^4X-W#1MS6K.+F\G9[!(PGLM6 MZPIPY$%P,98#@)U`9F:-+X_:7F[VW;UW;3Z#J%DT:#X[E%/XX+K?9;KRTV>X -U$#%_D--&=2/I7__V3\_ ` end GRAPHIC 9 g485187item1_logo.jpg GRAPHIC begin 644 g485187item1_logo.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`-`!4`P$1``(1`0,1`?_$`*P```("`@(#```````` M```````'"`D&"@4+`0,$`0`"`P`#`0``````````````!00&!P(#"`$0```& M`0$(`0($`@@'``````(#!`4&!P$(`!$3%!46%PD2(1@B(R09,R4Q06%C1(4F M"D:V)W>7.&@1``$#`P,"!`,%`PP#``````$1`@,2!`4`$P8A,4$B%!51,@=A M<8$S%D)B(Y%2@K)#DR1D="4V%\%3-/_:``P#`0`"$0,1`#\`WCKGU(4#IU:T M3U>UR5O4KY>WOML51YNO3HO7IK[;7MG>1F:UE9)$ M.Y:00/O^'XZX91JGTRI8:\V(;J'H_L*/+4S8^S(JU8,?&&AT6)Q*T36X/9#X M8W)7-:E!DPE.,S!QH,9R`.<;=S>.Y]UTRQ%C=^L>"6LV9`]P!0D-+5(!Z$H@ M\=<3D<>(C/OP[+2A=6U`?@JHOV:R"I+YI.^V=8_TG;-=VPS-QX$KDX5_+V*5 MD-BHW`Q$IG/HRU6-N/.`6(0`'8+$,.,YQC./KMT9+#Y;#2B#+6T]M*X*!(QS M%'Q%0"_AKG;7EI>-+[21DC1WI<"GWIVTLK7UP:/:+E((/<&IBE:[F.5A3>TFHI.!8-I6@9'VF MVMIWY0$_P@QVX*0I5B*$'4J.@U(DO;2*W]7)*P6O3SU"GJ4'7MWTMFO7%H\? M)!6$39-2],/,GND*<=51]HGS`YO$Z+5J5:-(8PMR%8>J4E*E:`\HH60A"882 M8$.3PP7%S-873+>T_.XV6/O);%%K;$\M(^(('F'VA=$N7Q< M$WIIKB%LZI27`%?@>O3\=5M^R&K[WL#69H2E%5>P&L]-$-;WQMYJH93:2B'2 M"SEQ4RB/*2H_AO69"G)$H+^`LX4&XVO?!,AB++BV8M\C MA;B_NG,*3,B#VQ#;(#9'GK"&.!DJ;U*%?E&D6=M[R;*6QP0@CR%])<:@ MI:!\ZCRH>G\NK/[FU?Z6=.SHVL=YZ@JBJE\=B@*&YCFTZ8&)Z4I#!9`6N"TJ MUH'`MO,&'(0J!EA)$(.<8%OQG=GV*XSR+.1NFQ%E-Q^'\_P[]_TV@>W9#UWMFQ-[C53M4.W*OA0E2_8BZD>HM]CU-; M/3HM2BE/C5V3\=:)[7?U>:C?:5J7OS5[IFO[6?#8.OED1K*DJHA)MCM<':V. M4=JQ+$LCAKBW)TL5;6AL5GA)_A+7U8,\X`Q@QO\`8$N&OL%]/+##<8O[+%74 MP8^6>:3:=(7,K?0Y"2\N("]VQM0$`ZR!EY#?\BN+S)6\UW$TD,C8VH-`-+5' M3H`OWN*G6:5"?+J\]A%B3[2=H^U4Z.ON2V5U%)% M+%,Q[W).Q`.SB]S'%KD;YD:XJ0NNRVW8,T^;&VMQ!C)HGM>US"`%8Y2>X`#@ M".O12.Q369?[=;0KIBU91?4+)=1-;I+40UF\UHUP^"R->X9KU`XRB*/1SK+U M440J$:!TF&$;>6B3+5/%$D29&$H(1#R+:+]<>8<@XW"GL-1]JN=+ M/7#[._837%@B%4U)J\;HWQZY$:GBD802BMTKQA6(T3R1!Y0L),2&* M>(<%.4(.1YXAF1.\C9LYU]/\(_-AK[JYN;(N>B%7N+)2U/EW&`JB!2J=!J%; MS'!<@O66*B*.*8`?<`6K\:3V7PU[/7B^:3PU%9\QU7>O?5WKJMJY)M)U#S=$ M4JQ99$=;V\11"=25')<9(6]:GGI[V:K6.C@']:6H,**`8$!.,9X\XAY+[G;V MO',UC,1C+6%@;`^81.)ZGS,I(,=*!C?E(!)"G7W"/QQMI)9>I/=4^&E]'L7[7GK,U_P!"S^L;Q@U&-%KZ>++I/S%!Y/$^D*'VY3F1 M[84(WMO2-@G9V8DC:N<$Z(8R@K"3C\8_.&(IV,T^P9UB@9['GE>W&I>I`FD+?:L=D$\C=>J!J,.X&TJ/ M-F4B0K+>,C+?D(1#$5D8LCVQ[ZC\XSUISB\X_<73_P!+UQ1RP!K2TPN;&Z3] ME:BI-2U>"IJW\=P=A+A(LA%$/=*7N:]2H>"X-\40=.G;5(^A"[=$&DQ3YB##$IN&8@A62!:D)0`(4;SRQBS5N)OR M\G'N9/S<++?,D.WF,:&M$GI9`YP`)'G/G)!I<7$MZ$:9Y<6@R.&%B\R6:B@D MJ:=UB!3U\O;KU"(>ND1*K$KC1Y[4=7D^]IVDJ2Z@(Y9TWE@*]D,EC3?)V=IC M:N5*CX1*84T30U!#)FP*(%A$V$$DJP*6?"7))183,G`V<6UC?\H^G>,L_IWD MX[*>WA9NM:XL<7!@#V2.8KV.$E3B2$>JDHAU$DF@Q?([F;D-LZ>.1YI)"@"K MREH[^GGV/?=1Y$^U#<\]%\Y=H\OX2\0].[D[6 MZG_K#H7/=#ZA^MX_(_E[9KL_5;]7^V;,/ZN]NVO6>6KT]:[^\M-:?P=RGJII96]I'UU^M#V)V)K:T24>JU M.T1?)SZ?8%0Q54$N1M)4L7(GV1QE:TEY&\$EM\P2B=6%V;T[@`D!IB542$&< MY,8XSDW#^?<'@XGRR[&/S%G3MS/^4E@+6O![=6&B1CBWL'-/PC7.,S&`S+Q-O>AJ6IK[%KF'G.0UN,C*1*EKGDCY&#(+,P"EWMAP/B38 MH+._;ELU)=0N,S&N;#:Q1R![RU"=R5X%/=P:U>@)&G4,^>RQ>Z:W-I9-B>*' M$%\KW-(`/04M'?P)*>&D'_MW-'&IK2'76IANU*5(]U,XS:6U`TN>TM'F:WN`>W;4+@^+R&,M[AM_$8W/]VBQ.:9$&2,F;W`4AI"M#BPDAKV.-32`6@CI\Q8Y%Q=S[#TC[NSO:\;TLK"&AL8J+8F(&L\JDEQ)(0Z89.SS^5PD[KF,"YE?&60`CR- M:>JN*`N/<]4```U/SUS:?-0-,>K>LJ"D`LT?J(:JVLUI;5J\M@EV:[F4DE$U M(D" MIFXQK(P]H)#7-6EP!Z$=].L'97MKQ^.S?_"O0QPZH:7$N()1044'55NMFW_8 M?J%8XO],]KV3EI!_@R-4AZ*A(: M:D\H5#JN9:ZS>0L'8NYQCG7A1NX"#&O\]I[C[%(3QTE'?U):QJSDOIDCK-`" M[);].$G=I1J$E$W'=I)ZZZ-+HZM4?91*2`*$28\*DY*8( M`<<0`_M^53RS;$E_&UMLQS'52AEL^%I\H(!VHWV#U;'[8TWWKZU)!K_`&AV7SQ# M55W5P&)K*\GL&DJ]U-A2:VZ_+952N&26+-*XA`YY3%DEJLI.,0(.3./FDX?! M\)R,UMGU[@7-4DA4(Z)I[>7^:MVR6-W8&\ M82ZB1B4N:2::VH2"`@*=T4?'5,W[$&M/]N3J?;R+[@O.GF'[<.OM?/\`COL3 MLOI75^J=N>1_\;R'.?#DOTW,\W^#;5/^X>*?KK;W#[+Z/8]524W-S<5$JVOV M:J?F\U-/755_1^5]CJI_QN]7M*/EII152OQ1>W15UO.[>0]:[HV-&C8T:-C1 MHV-&C8T:3VH1W=6"B;B?&-Q5M#RT5I-7%J=&\X2=X.UQ.,VF*QLFT:Q4P> M8$$"IIY@E%!I>?*06DEKD0A?$ZT0O85[/ MO9'5VN75?`H1KAU(Q>$QR\9REAT<9K$<$;.Q1=0YB7L;4TI0E9"G;D+"P\VY(&N8+E[J M9YVJ2249/*T#N.S0!]P&HCK?;9[5&_E@JM?&J<@:I,6K+`;93B`623LBX0_C MDG&PO]HCS!]YVH7RG^XWXW\@=_+>Z>POMQ[D[-ZGP^-T#N#];P/Z.8_%M3 M?T=Q;]=^W>@MO1>UUT4"FO?IJ3M4G1?AJZ?J7-?I3W+>=ZKU5"_NTK\5[]>_ M?[-=EGMY)UM.C8T:-C1HV-&C8T:-C1I':FO_`%UO/_M//O\`EERV?<6_Y)8? MZR+^NW2'E/\`QN__`-)+_4.H3:#=+=2K:=HB]#TDJS/P-Y[\$\$XE13%U%.Z MO+:4/MDMT`QY3\J#&\G@<(0OQ9#G.S[5GNM"T5K M.*H1+II);%=$3AAR5AC];2F<(E)[,A:!K"U#_(XZUM2$@K.1B+\79L\9=$^?E4D=M%!&X%L=5A*_4Z.T MEY#C;N&R^GL$]]/=RL(?<;<<\I+8@T%7/#&LB;_[)37T85UK=2="S^7VE+;% M?(@?7D37B*-A\(-2&H9'B-)4P"8\W$-2@@D3$UA:RB2RE2W!8S2L8-"`>19S MMJ\N"N+ASKF-P?9L:&M<.ID+>CD\&J5)4HWLBA-9OQOZIX7!8Z'`%/U#-(Y\ MH/Y5ON&H5'H^5S6D(U@\_6Z7S(.0^/VO;N0YSY M?Q_G]>-Q/G\_K\M_TVR*AW_9VV@7V=$7I_\`1V7_`,KKU-ZV'_J_W%9Z?65; MM)K_`"_S*/YO[E--/1/'7:P;>'->K=&QHT;&C1L:-&QHT;&C6%62BB+E7LX0 M3\\"6#+(G($\P4F*CT0$\9-:U07L\2M+D*E-@INR8+YEY^8=V\/UW;3L8^\B MR,$F/"W[9F&,("KZA2$/0^9._34')QV\OKRG*,9T8BPIEJT> M`@R9Q@A1Y+#X8VO<(PX$.+R6AS&_MN/0NJTJ[8T[^M76).N8L M2M))+IZ^DN^):B;4LW9W>.AC[@-C6CG2.-GIS4AG4,\'8WM>'BH"(O[BGJ0H\1\W35)R_TU^BO,>3#/WV M-+^3/4O?&)8Y&%CJ291&0%JZ!0[P/;KI(?MY^GKP%X0\&R3QI]Q?>GBWG;&[ MD\T^.>0ZURG5NI+S7;?15G6>4X'YW-\A\^%\/Q<3 M=N^NS'#^M]VMO;D]?OQ[:]JZA2J]$5%^S2[,>B]IN?<5]!L/W$[T4FI$\45/ MMU5K7/B;J,5ZIWKW!X7O;IW1/!/"[$[$CG.]S>,?T_?/3-WPY[\_G^+QOROA MMJV3]WVY=G9V/76M5?JOS=UZ4;_7:J[T]*4IZKK*L9[/N1;N]ZCT-U31Z7\K M:8NYL=-VGM5UJ6KHFE4#P)XX8^?\Z^%_]3>/./XMX7DKL*+=Q\OQ?YKSOS8_J'W*3;]![WY-[\_P#)W9*%_92BI:?XE%">?2AOZ?\` M;&;GK_8_/LKL?G;4=:?M+72E7\.NK]C3"L#Q1V_67??<^[JS]S'C'[?.[>X> M3[^HNO0;7R,_/\`5[="C\[?\JJN MWN=5JH\-,V]PW?G>NQZ3]^]K__V3\_ ` end GRAPHIC 10 g485187item2_pg27.jpg GRAPHIC begin 644 g485187item2_pg27.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@!`0(-`P$1``(1`0,1`?_$`*L``0`!!`,!`0$````` M```````(!08'"0$$"@(#"P$!`````````````````````!````8"`@`#`P<% M!@L0#@L!`0(#!`4&``<1""$2"3$3%$%1(A66%QEA<=065C(CUB=7EX&10C,D M)C9F-Q@*H;%2/ZE4DPL'J9=> MM6[`@NR^S-52O4#;=E-J;KPT*ORL?;=B MV(K95ZT6>%0C4D/(FJ;WHC@9]]1WMM?X3T]*-N/1LE8]53786W]=:.E;W\:F MUM.HZWO&YUB"L4LY92*0)1UF@8N86:D.J4"MW@@?^I#`RT&D-9^G70-U]C:E ML/8[NJ5'4$[8+-KK:>X2HZWEY^OD&5_762F[0@NWJ]BDS)`TMU2E=CZ<;=3+750A+)9J_0KY2.U\ZC!0(M9"V1J,T M22K2YQ.+PJ0,))#RJH>4A@P-IW4+N7?MR;W[/=6-XZYKM!W7UK_P`LKW%VC?.NG5B*>O7#EKKG;\;>Z?2G#.GN"MS!&.$:-?W,J'B/NRQQ M1^3`V0^G9WS[)0/4+HUUFUO78G?G:*]==MQ;[N-YWE=9*(KC6AZMV'-U4[=Y M(Q#)>9E[7;9EL9E'@F4&[,$P43%",5!)-$IO.?P#:QTLVM9MD^I+W[.K9[4\U\XU)T_NE%IT\NLDRJ*% MZUG]?/4FL,NDF>)DW)W(?&D'Z7OBCR`<8&X_`8#`8#`8#`8#`8#`8#`8#`8# M`8#`8#`8#`8#`8#`8#`8#`8#`8#`8#`8'`B`>T0#D0`.1XY$?8'YQP`B!0Y, M(`'SB(`'@'(^(_D#`X(4O@`C@6;:.T M7I97#L]J_MY-[I!7<^H=;WO55+DT&UT0A6U0V.ZCGEG;/88M<%)\[76BTO=* MF.`I``\`/M`(UO4O1C-68:$K^\;A1YVK[@VGN^G;*IDW>XK9-/NVZW+A;9Z= M=LB]5?)-8"WE4Y"F`.Q9S^C?8(K7,=&]A-GT:0US07>J0 MN%%V+N6%V#>=92$H$X_I&Q+ZO'R%LLL,O-'.Z*H#M!XV44.#==$@^0`EWLKN MCZ7&X--2V@-E;,K]OU3-UIC4Y"MS,7L%XHK%1:+9.+5":6C33A9:-49(K(O_ M`(GXPCE,JOO!4^E@13CY?T@E:EMBE[#[([/W=#[DU._T=;"[CO.TK6#?5LAY M3'J\%'M8*&@H]1!PDFJG(F:*RH*)E$SHP<@(0=[-:0]-:P:>V)!=:NRQW&Y- MM..M-6V'=-\V_9TFG8-5=>KLWGH6*^M(VD*.&$]!P0';1RC=%+S`FF0X^`F$ M-I77#L=Z6'5^1V=9:%O)]+WS<]@C;%L[85Z->;7CG,JXK;9)"# MK<<)D&+9%%(B9#")O.<1-@8'^&]$T2.@QY!-!RF50!]H"%%^H/179:RU%K.J;PN]`+HZ#O M=1UY?:18]@0NRHZE;.DW$M?J8\M)JN["4K5G=.C^^160,=(/I('2/]/`N.XG M]%:T1.GH>#VE)ZL:Z0UQ:-.T]75$AL&G/'FJ+HB*=JU]:'1*^]4L-?FW)C.E M16_LHKPQEDUB',(B%KMZSZ*L/!ZR@*;O;8FN&NM-81&D@>ZYN^U*;-WO3\%8 M%+-$:ZV#.P\(A+34$PEEE#)*MEF4@1-0Z97($,8!"6NN^UOI;ZNW7MWL!4=T MF;;&W;":_KM\>OT[[)L'D7K&&&!J:;%D\@U1:K-HT?*LJ)SJ.#_2.83S[^H?[/6_^G_M#[,#LL/5"Z-2L2N^E9!C%,$`K]M*+A_(ND MV;-N4QH(I"BNX5*4!$0`.?$>,"?A3`8H&*/)3`!@'YP$.0'^B&!S@,!@,!@, M!@,!@,!@,!@,!@,!@,!@,!@,!@,!@,!@,!@,!@,!@,!@>;WUB:7W6[.;WJ6G M^L5(VFA3^L^E+)V9?7>OW6XZC@++O$D@1EK*GQT]"P[]EMI2*9,5W3NK^_D9KWK]5Z'0K%( M,]F4[T_+%K*9JW7K8=ZUP.O[S4)0_9A[*7EL_L+6,:U^;(SX+)20OVB!OH@O MYO/@6E=MV^H_MS3EMK-RLV^T++J;N!UVL5GW/I'KE=X77U@U&^V*NSLM6HM, MLL#6=KV)G7XU-!6:]TP=M_:M[,06OM=:N:NRS1I-539FJY9:4.H9#XP4&XN&Z1R`80"K6/N3Z MRKJ5[=N(;7\957U.=R,10=>/M);(LMA@(U;:%*K]'O&OG+"L)4[9[-[2Y1^Y MEFXS97"8`5R.=ZDN%@)":PDY,R77J(C[E!:FGT"V!!(BJ#EFX16> MB":H_2#`C_0.]OJ=6RC;?5D*QNZD:R0W#I5*#WE:NG]OE=S:QTO?->7V5O$D MKI&,9M%-C62G;+KT7#O&\9[_`."2?&4Y53,140Z\=O+U)JIM?>VP9.=W^2/V M;7>G:JTM(=3;:[A]2ZFF::N7<.VM<:FB9*?!:\5NQD3;OJH+US+%,N9PHC]' MR%"9/1+='J6[U[,5J*[!&F]8Z*IFA4+L"C[1+JLK[WGWNP)>M0`P&`P(&73TS>E^P;A:;Y;-1_6=IN_X1X''X4'1#Q_B5#Q_OUO?A^;^V/`?A0=$../N5_H_KK> M^?\`WCP'X4'1#^14!\/ENM[_`(1^T<#G\*#HA_(H'VUO?\(\!^%!T0_D5#[: MWO\`A'@NM)O5.T%UPH,#N;L MA<&XV9]5;#97=4I.M-8LSJ(O]@[+M$=$SSJ%;/WQ2LX=B1L=U*N1/[ORIHG/ M@6(-V]43D>-#=0!#D>!'>>R`$0^01#[KAX$<"U+NGZB.S*G/4+8G5OI#=Z3: M8Y:(LM3M&X+[-5^>BG(`#B.EHM_JE=F^9+@'!TU"&*8/:&!5(&8]2FK0L16Z MSUMZ6UZNP$:SAX*"A=S;`C8B'B8YNFU81D9'M-5)-63!FV1*FDDF4I"$*``` M`&!50NOJB`'`:$Z?@'S!O/8X!_\`U;@<_KMZHO\`(+U`_GTV1_\`*[`X_77U M1.>?N$Z?\^SG[\]D<\?-S]UN!S^NWJB_R"]0/Y]-D?\`RNP'Z[>J+_(+U`_G MTV1_\KL#C]=?5$XX^X3I_P`?-]^FR./'_P#BW`OC6UK]0-_>JZSVQIWK-7]< MKN5B6J:IFW+S/VE@S!LJ*"D/#2>OHE@_7.Z`A3%51$.,";6`P&`P& M`P&`P&`P&`P&`P&`P&`P&`P&`P-9GK!W3<5"]/3?DYH"_P`_J[<#AO2J_1+_ M`%D5BS58F;/?ZQ`)R+4R#=TJ0I4I$Q5!!,W"1C?GP//?T\]5+N99.P6T=X[T MV!.Z\TC2.C[:IP>N-I5NZ2M''L7J&^:MT]M+;%DKE.CBV9XWMVTY:529"S4! M<6/!S`!"F,`2=K7J_P#<_M%K.Z5VE4'3^GI:!ZP]F]G;)V"@&VR6*'D-17"8 MHL.YTW%KLU/A9B93;I2+5*9,,-5-+U^Y-9C;QF!&C.'M?82329&4(YDFCKRB"()8&WS`8#`8#`8#`8#`8#`8#`8#`8#`8#`8#`8#`8 M#`8#`BGVE[(J:.A*Y5*%72[)[$;;D5:IH[5"#D4#6"P&3\SRSVIVF!C5[6M' M:&&0G),_E*DU2%-,1743*(?75?K670E@;X""C"B!&C%(O("H8XB$JL!@,!@,!@,!@,!@,!@,!@, M!@,!@,!@,!@,!@,!@,!@,!@,!@6#M"Y:UU[1+%==OS]3J^NJTR"5L]@O#J.9 M5B*9M54SD=R3F6$&*14W`$]V)O'WGE\OTN,");7NEZNE00:B!AD'C!*Q,7DFU.4?=@Z356`/,`X%2IO;7T] MY9JZ;T;=76A1FA*RNOW"$'.T=LV&0;,'4S*UL$6_N4UD#1S)9P=,H&0432,; MZ7`X&)-P>H#Z;]:1T[!3]WTSM)KV!G:+&T2-JS2F7N-DFLQ&SJU"M'T$V=7773P:DRV_4 M(F-EI6MQ+>\Q%??R;ANR*O$*E9C[]9N"?`$$!Y*`3XP&`P&`P&`P&`P&`P&` MP&`P&`P&`P&`P&`P&`P+.O\`L&D:KI\]?]C6B%IE,K#!:3GK)87[>-BHUD@4 M3'5<.G)R)@(\<%*')CF$`*`B/&!J>K_KQ>G+R8WU6B6Z M-UN>3;G]VU@269_$H&YB/=&8OXFFVB2 M8O2)E6.S>,81\Z;.BHF^BJ9NLD4X%'P,(<8'G%U=MCU'-$:=<]M[`[D[%2)C M7U?BXJN;SWVSVO`[(V1M+8]6JM"L3&O536E&E=20561F'+Q^@B_>&=MSIM@\ MADQ6$,A;.]37M5(0^]=9P[#0]3V;$5GL#2XQK7W=N>;(U'H'NS0ISQFS-R:X0HU3UYL6L(2 MFZ).U7"X;`WA"V/4\5&3Z$J$S644ZD#R[K$<-3J-T6#04CJNT2B=4`H5)]7O ML%:+9";**CJAHQ9U!]6+;H&PS+J)G-HV6K]@[-K-S,=<8R*L%E!];9^!;H/S M-%)6?01:I?O9E2"*X!;S3U".R[I]L1_3;.Y8R3Z@T28UQ"[$G)B:J>M)?[K- MPV:U2=F"*;Q\W<$I!Q6T%%FZZY$VBZ!?((%+P(;*^GW?'<.[MR5?K=::=19: MX576C3;6W=F4YU.#17^K+K5ZE(Z-M]"3VMW'L+9OLJ?V;W(LCZ MDTYY69MDXJW;&DZVU[,'E[7$U*JMV%M916N_B4EH9DP20,^$G!A3\PAC_?\` MZ0'7S7/7ZTO^PO87;$Y'QU?TQI2C[+K]:I%;G--Z?U[;W,C68Q%E!131I/OG M`S#AG+2[L#O5F2X@`@`8&<]/>B7I+4FO(*,T/O"]02#/LM7>S5'LRD;5;0A& MUJ*UR\UY7=2L&\FQ7:KZ^CZS.OE68^"Z#AX90A@'C`DYU#],NB]1+]K*_5K9 M=LMCO6O5]'K&W8S,/6H]":B4MIVK:1K?)+0\>UX5$"IK*I%3.;P`1'`U=;SW'ZH^T-M M7S2/5#KGKW1]"JLL6!==M^PEI1L,=.MW;!B^3L6I-4U81D+`1D#LR"I999H0 M%TQXY`.1"279;24-M#I)=M8=EX^L;M=L-7C(6]T\@_JN"L5VJL9]9H69E")+ MJ#$^2;:`Y12*H;W?[GD0Y`0\O#C3NIF&JVKJ.J5(8+%KZ#QN+&,%L0RX*(F$ M!13_`'M-T50>1'CRJAX@(<W;86C_2U)2Z98;@>I]Y.CMULB=>BE MY0U>JL"05IFS2I6Q#`QA8A)0#.'!N$TBCR(X&[S`8#`8#`8#`8#`8#`8#`8# M`8#`8#`8#`^3D(J0Z2I"*)J$,11,Y0.0Y#@)3D.0P"4Q#%'@0'P$,#H*1$2L MQ)%K1</*RE'_`,-\4_:%\H<)JG.0./9@0@[@]K.O M'5>P:=K>U];-K(CMFR'A3R+>N5UW&TV#DY^J524M,V$HB!G,:$[9XM-T@V!1 MP+?SN#E%%LD>QVOX7;.OJ+5$JTVL-A;460/"U95V>)BIAXSAK?$ M$CTEG%>:6M@F619I*>X=E:N2&4(43<8$@@J55`3B%9KX"H0R:@A#1P"HF9)9 M$R9Q^&Y,0R+A0@@/@)3F#V&'D,7:SZ[ZOU->]H;)J$2\2N6W7<`I;):1D5WX MHQ54CCQE8JE=;*>5K7*?7T%EC-(UJ1-LBJX5.!>3C@9QP&`P&`P&!@WLW*24 M)UYW5+PS]W%RL;K2WO8Z28+"W>L7;>&=*(.FJX>**Z"A0,4P>P0P/$K8-^;Q MO5;6K5UW%L&W5R021^L8*?L;B0BWP)\F)\2V4#RJB0?$.?EP/0'Z+._-OW>I MW#3EGAI2PZUUHV:GJ.Q'2P"C`K/%2\:[645#WLB*21CN6YB"/PZ93$-[2@`; MVKOHFF;% MG=#]>J+M/N3V(@)->"F-7Z%J[Z595B;:NU8]ZRNU]?-T:G5S1;U(2.RJK'40 M#]T7`EEV+TUL;M)HJ%H]>W)L[JA/6)Y6)RWSVM'$4I?&,,#-92Q4!O,KE.V8 MF?*.P06>(`)R^YY)[<"S^I7IX]7NE[B;L&GJ8_5V/;F?P5XVW=;#,W+9=S2. MN@\72G+/./'3E1DK(H_$%;I@1%-01\I0#`G!@:TO4#@^O%KJZ*VT>V4SUVE8 MN.D(]NI7;\FR8S3)3SJO(BR4E)18)]!V9ZZ=B&:SY_JW M3<4RW^T*DI&-+;38"R,XB9:$33]R#FO+-CNHQ\@4@E-YCD3$0\X>&!*GK+V[ M[M=0I?6]KVOKJX3>F]U66-U77V6S;FNI,GD$7<5X0P%/]),,#UP(*>^115$/**J2:GE]O'G(!N.?R.?$/:'RAS[/Z?&`P&`P&`P&`P&`P&`P(T]I^LE*[5:W^[JXEB&3M_UMB:I)RH%$C'9(Z3D4+?:2('$'M@4*U< M2(%)YT2>0.0V#8#`8#`8#`8#`H5GK,%-%5&ZJ*Y"+HG$HB0Y3!SX"`X&J_LCZ5?7B?U3(5[K]INJT78\K*P;".M MZT1$?``#`QOMO;=#T?K.W[?V/,'AJ#1HA2J'<+D(4B29S"8WS80'`R+VVZK=E.R-WJS6A]T M[OUKT:TKSEI?:7JZFP"M[NTPJ_(8IDM@S"BSFN11HH3IF^%1!IZQNR:_C72LQ/.7#J>X^OVT==+VK"RVHMF*.(.PV952N)*-SU\ MZ/EC`638G=-SG,8AA((D\QA`0Y'`V0]2M/;-I_J&^H[M:S4:5A-<[:4T$IK: MZN18FB;LG6Z=(L9TT2HW<*N#EBGBI4U/>%)XCXH1S5%@P66^.>F4>.2$_>D MS`41Y'@`$<#'G;2W=O8RA5ZIE:HL91=2 MZM,Q.L9=GKYF0ZT^];OP4+[Q60.*O)<"84'4:12`G'=;K%5J`3TH\L%D=0<+ M$0`34T\,*S^;FUF#9I]8R;HW)EG*XG5./B8PX$4-U>HKTUT$19+8&]:8$NDD MJH2N5M[^M=A7,EY@,BG%U\L@N"WF+QY3>4><#7#+^L[L#<J-/.7GQ#V@&-R:L]7_`+B2TK"[ M.WM3NN5%8)MC6J,H"S1HI$@N0KGZG6,"X- M;>D'UKL+YQ*RUBOVZW$3)J#=-S[-GG3&LRA&(B9VVK4"DX=O)%XGY!!1\H_! M!,`#CS#R`!LBI=$U?"T@U>TA2:SJC0];(HA=;RWAFT7*W6'CC"=^PA7Y$#2S M]NY5()5GRYQ%3GR)#X\X&K[U;IN5L:G1>7;5[]4Z"&](YK4H=ZC\/-O$2+P8 M(R[MH`<1K%9N'[PB816,`^^Q?5,Z5 M:[V;4-/GVY&W*_6^U1%33A]?MW-P2@W4NY3;)O+!(PR3F/CF:!E.5.5!.``/ M!>0P(;^M7I+L-:8/1FTNL4]M-M?XZ\-],#`GHY[2VS<.HU!I^Y*Y8&4Q4JW#.Z'=)00>Q^R-5SB2CRGSS. M61%1):08-1%F[15/\40R)3J`'G#`VT8#`8#`8#`8#`8#`ZCY^QC&RKV2>M(] MFCY16=OG"+1LD!C`0HJKKG323\QS``[Y*KP5IM\L9T=%W$.]51[E_.5UVD[Q^0S@BQ'#15/S>3S"4`P)]ZDTW0]*:IJ&EJ/'OOU!H\"WKD''V6 M8D[<_-%MA,8BZF[A!MG"OT1\R:;+XPSM M4XAS]$I!$?D#`\_G9C?7HW.K/,6.G7+98;17!V5S*];T)A=8JB[PC]XH>`MJ MC6COC/WA"'56!LJ)A(')@'P$(A1-^KUS23LFM^D79KL:>!,96OWW==A>5;7D M4DH0J2HR5,UW!U")?-W9?(!P>/G0*#QP(^T`W"^E7W.W;V#O.\],;;H%`UTW MTA'5=M!U6DQ.1#`W48#`8#`8#`8 M#`AKW![N:VZ:PE1<6ZE;@V?<=C23^$USK72NNIF_6^W3,>U*[<,T@9E;PL,B MDDP10<+"4`_IW3>3HK2TIJ)UZV;4;.GDF^;@<`^O(U)^6O0+-LB7DRA M7"+LA"_U1O;@6=>^B_>?=4C&17;'N9,R-HM2Z"K'2^FS/R1K1J=3]_F95T@$ M)`P$0AA`/-@2CH'IH]1=3R[+7>K]7Q^U=N?#ME[QM#:"Q[ MI'4OW@![^1)&.1_5YG9%3"(MT6[9,Y/`QA$W/`3CAX6/KC!$`[B=8C;$FIJRBRQ834% M.,HKM&VH.Q))6>=\'#Z%^NN2%.H9),%))R`\%*8J8"''`!SPTVPT&'A_)2NM M],3%.0D4_P#T2%Z"-'D[=BM^]"VJSI&J'77 M7Q2NXN.*W^#6V`M%>#98S0`+Y*XBY3*""7'+DX@/R\@&GSU:GMSM$ETJO%J0 M/7HV5[`,VU1I1T@(ZC(8'$$HG*S!P-XRL@0H?O7'"*8@'/MP/2`S_P!9M/\` M8R'^I%P.S@,!@,!@,!@1HWUW#ZV=9XM:1W+MNJ51=,AC)0/QP2EH>&*/E\C6 MMQ0/)RMHJ_;EF8UO M7:I3HQ1(QW,@T*0[]G+@W,)?,(O43!P8`3,/&!/[MEUO/1'JEU< MCD6>G=.56$D")E(XM,FS+8;@^,4WO/>/;--`]EE3>\Y,``H4I1'Z(`'A@2Y$ M`'CD`'@>0Y`!X'YPY]@^.!S@,!@,!@,!@,!@,!@8#[5@'^*_V0-P'(:#W"'F MX#D`'7MA$0Y]H`(@']+`P;Z88?\`^?743D/$-(TWC\G++G_-P)W8#`8#`8#` M8%(D)^!B'48QE9N(C'TVZ^!AF^0RGP<8WR;`=4G4T#$K3"LM#U\]'IQV3280@2B1%)=PI[PY$P\WRX&S2X;/T[KR-*% M[OU"K#")30,5.S6.$9G;%:E!-!0K=^Z!P*B0%\#`43!@05V9ZPO076BRK0VY MV]\?I>/,(8%H5?H/W5['R M\_*=@._UP#7L,5PWE;!KE>2BH&5.@7AXPBV\J9%@XCV@>8JCD.$A``\GMP+^ MU3Z.G4.RS*EBFE-D7'6T#[XLC;]D7!P8+U*)'*"CN':KF%&'@$C`;E4IBBJ( M^`_,$V*%U7ZU,_>S\)I?6>M-&4-8YV,B>N1Y)V^.XDPI!)NI9TFHY_5P%"B! M"`/+M00`.?'`SJW%K>T"WVY)IT#0]663>5>I>Z+#?K:Y;G`C*8G&#!3!@;_P#`8#`8#`QOM'<6J=)5A[=-O;%IFM:K'H*N'4Y=+#&5 M]@5)$OF4]TI(N$!&B=,4V^=AK6S47;QKBLUX[6!3>JD%!LX93;Y(ZS]LNH8" MG^%)YQ*/'R^`1ZM_9OUA-]QC1W3M453JK4;*NS80"EA`WZ^S*CXA3-G=>929 MEY1ZF9%8#J"FFF"?M\/#`^'_`*5LG)LX:T=W^R^X-[[-LZPC!ZAIMC?Q\:ZD MW0DX1*[64-()1[!`!#`DJ0SK5*B34@);![#7],"H MM&X`$56V7B)"(MR`"4#5(@AO:!2&<&+\H8'()N-:.3UFN+!?^Q&P2E<3T\N' MOD:ZR6Y\TB],//U57HDAA^$;#P*QB^8P<#XA\-B.&YEM+:85`DH8YG>U]HG` M7'U:[>"(R@D?_P#XVSNS"8$B4<#Z:M/K0%-)Z0.I%5N*5$FS-F$$5 MEA0.>,#]`!#;C7ZQ?I_J;UPI9?>,F'NS M1IKX,8(>[VY-C6QNO5-'T82/J?4C( M`R=W5XQ_>V#^2CQ`O,:*Y"E9-/*(JF$!XXP-/GJU%NTU)=*KS>O/#K3G8%FA M6Z240!.O08+P2J2S[^J5FW@`45A_R2IY!A:WT(X0$#KL""!K)*$?-N?LFNHR1WCV3&[;YG9)Z@6C-=EO%G$G;)`YB*I2:59*H*@OI1T4` M2`_($0-YCAS@;L-%522J5((S?U:L49%X^7D(BEU2*:14?58==-'X.'629I)) M+/TS%.HL;Q'WBI@YY`<#,^`P&`P&`P&`P&`P&`P&`P,0]@FZ#O0F[VKE(B[9 MSJ'93=P@H`BFL@M3)I-5)0`$!$BB9A`?$/`<"*'I2***>GWUE`YSG!&@IMD0 M.83>Z;MY%\DW0((^()HI%`I0^0`P-AN`P&`P+=&W50MA0J(V:`"U.F3B1;5K MZWC_`*^<1[0Y$W3Y&(^(^/4:-SG`#J`F)"B/B.!KS[-=^ME:HVU(]?\`0G27 MLAV9VJSAH:;^N:Y7V=0T>U0F&Y7:;:5W-:';.KLY%LW.`J-P$RA3?1X\WA@9 MJK%SVG:NK[EUVIDZ;U*V[:("=93JU(V)"SC?6:KX[A&&D8JU3B:$6[FX]F9- M53S$.@5S]7*5H]*W/C MMZ\ZOJYBV--'CD[F1@I]]&2+-BS3-YE'`M?=^8/+R)O#`M2T=1_4VVO:(^F; M;[U&:66=\KB6H6HC2*$'7H?D2K2,M*-8Z(7B2>4W"9?>G,H(<%`1XY"X5?1M MZXELK.DSURVSV+VRN@W<3D_<;8K^KU%:&!,7DA(+&)*/BN%A`?A69ES*'\P> M80Y#`FA1NEG6."F"ZYT;I2B1#&HHH1VR-R3,"UG98[A!,#.(J#=397;%Q,.` MY]^L"8)H%'P#Y1"2,(PC[&9;76E&K376HJPL"=VO5?:M8=6?<-2"#B'@'K9) M%-4_!3?%O?8F41`O'(!@?;0M*N"#\[!P>JZ`UV9P,LZ;F/',MD3A!_LX'KT! M!S+PK,2`4YO,8[Y=02\F#V@24:W",4O=Y(-#T)6FXFJM'\H19K:FER+>7GV2 M/NQ59.^`^$8A_71'S&`?:(<^5G9XL^Q=O^[ING(Q`K>EZU5*+1M)LS"'P4M8 MXUN4IW3IT`!\*Q*`E`H@)BCX<@6,P6BQVKMH08T!@"#76&K&R8"V8IL#!7:OO/UK[H76G6NA>G[;NVEDTXWDE*?8=I1$X76U3=OG*2 MA9N6JD>D=U\U_"-MP=N MK!L7>=]E%T3UVGV:<>NGKV0<']\VC#(*+NYEZZDCG#WK;WQ"-BFX$/-X`&PN M@:7U)US@V=U=ZJHU;MTL=%EK?5M/KK$5(5PJ4I(YDBN=-Q*OY?\`NE%3) MI<"(<#XX$;O4>O>U.OW5NTVS6LY-R792U3%.+9[I"PZMKF]%ZBG[/'M=DW2M MQB+5\6#CJ#5EG"Q'(H&^FC[XX&*0>`@\\[H4KJ[$C`=4^V['MA,[$W`VJ=A[ M;=KYI:W=?>K;$FKE;8YBE]RU*#AXVQ0]LE&I6[)LT4,1"3=JMU5`5\J0AB&/ M]4_MVI8Z*WUQI[45?V%=('K1$6F4W`UOLE>B6+LI.R\*-C8+,61&D#KV)"-+ M(Q;1<$5W+%5,JA2B/(A8D1ZSG96->*U2H430I-FQE7F/O`)).KF^VKN:\P6_ MWNFY*M:39&:KB:6DH5`TG'1JACB@)1Y*)?'`O2:]8K;<3=>R>J.M]>UAL,M2 MJ5GMM"QSDC8;GL[9M5OQHQ=D_A`A8.>CJQ+,X:-JLD5)["E2 M%R0AP<$!?WO)#"/EP/3M_6: M,5D-R;7JM5KIO[L,^D:OT#ZOVBU-&P*)R&V-E,CQ-5@DP3/YWCLP+I0<84G`J)B_?(^\ M```"^8>,#&-)]/WLQW!0D-L>H/VBLB>K&0K/242G2AXZN2"2(@#A%NW,DUB4 M(1/W?E\RB+PZBO@D8>!,`;`M&]1>KO7B"+M5'559J%4BTDD-?P[EB22)5'3VR3`B!T&R!42HIF#SAP`\!))XX%)@.VMYHJ%17422UOIY'AR MBV4-P,05>)`/+*6IV`E\WF*9-J!O``'`^',K/ULS&XW>`0L>W;BL5IJS7#5( M%VU)8`3]Y`YC$]VS5;@8%'[O@!)Y?(`AP(`$B-:UVR5V`5)<+$I8[-*2"\Q, M+@(`QCW;Q-$!B8E/RE,E&,4TRE3`WTC>)OEP,A8#`8#`8#`8#`8#`8#`8#`Q M)O\`520T/NQ9=9!L@CJ39"JSARLDW;H))TV9.HLX<+'31002(`F.^X,`AP(QY77\S*;'<;"^INLDI:)0Z#2E:]L.XM&!]AOG1&OF!J3K3L!HV>V9<`^M+QLJ9W#K;R MQ9%C^X=S;[WUG]^NX2.809,DB"4H<&$`+@>RSPA([#V MK*[BUNHXC?C#"5U**@I9Q=R$^[\Q@;(E*)&Y3`81`1YP/S<[QT-8$FVH:=V# MTK5M7U_RMKOMD7ES49B47$''$0LYW#2'*IXN7"GE,X$1XY M`1P/U5WUU5NSM!Q+[NT?!Z5UB4PUR`+M_6Q6MTEX\IR*2+F.;V^CHJCU8HOZ'KUM)MV"" MX%*WE)=!&RJ-)*PODSAY4^3D1*/'R#@?2'8/KQ\:XW%LW?.CI)]%B9#6&N6& MW]:JH0+9P)"1A@(-F!BK8Y$H%,HJ8PD:D#GGZ`>4.678/0T2Z4W#M#>FC;!L M-=0L?2*#';DULLSJ)7A_L+^$:R(*/D2MA!K M[WR&4`W(E`1P-4/:COIVP]22U(5GJ-M%;KYH6*B%(JZ1+;>&F]?6"T2CEPWUCB['`Q!V1O=BVC3+>8/,.!6"=H='3#U3:EXW3I)G6*HF)M7ZS;;@U>O(/GBW#-C8I,"VGX M!.47(H`-4A,/P:9A./E$H\A\,^P6B8E9?;^SMYZ-L6Q5C?`4;7\;N76JS.K" M[,)&<4P<+68C(TJN)P^+>B82D`1\H\>T/AIO_1=6%UM"[;YT5<]R6#F)J=78 M[DUJ$952NQ.+:&C%W5F(T1;LQ#S/'G(B?@>!$1#D"6_]%:_8+LZQO;0UPW9L M?WCNS664W%K88Z"15#S.E7)W-G\X0<*')6S1,IA<"ER(#P``'Y*;PZ^T*%"@ M:]WGU^L^P[CQ*7.\S.T]6DC8TIE?[(G7[-2Q%*J=JHK_`&"R33,`"(&,'M$0 M_57=W7"GL`HFM.P>A'FR)WW2UNV=-;4UHN^8M5U3+/YAP[6L0N'#\HJ&!FU) MR5$1`P`7CG`Q:5WTUJ^VI2S:=VQH:-W!:J-#4';&_GVZZ*L^1IC"4&;:1[>) M5N!F+JR.)015(LDV(H@)N3J?,&3W>\.NR*:.HM5;TT)7:TW`BFQ=DJ[;U@:1 M<_&E!1ZS8G+8_CG]AE_=#[]T<`*W`/*`@)0``Q#LEET<[+7_`%1*7O96C&VL MNM5A6L6OCN^P-6:1DO=F":C):=_4N+O:=7=A&D,H",C(M%G9#'.9$Q/,(X&8 MG&^NN^U'Z24OO;1-2T94B\,(@FX-;(OKV>-/Y@5>_"V4RL=5VYT^01,8IW!N M!,`<\@'Z?XQ'5VS/E=EW/<^D8^C4Y`S77E#^]G6"B4,40.Z>"%.A&((M9Y5.)K\<;Z"2ARD!0P&$3#P/`>AAKVCZSILFPJ M]B=$IBFU1%7S;>U]Y4_(B43\G_6'R^4O`^//'&!KI[%>N3T?TNH]@J+?X3>M MU;F,@6+HEGKB=>;N@.=$22-LD)!-BF5)P4`/[@BX^4>0Y#`U[K]P^]_>R2<1 M,-O;KKTITZY^C(R:&Z==_K>,>Y((HM@DD[.O97;UT3DQ#L_JXA>!`_AX"&0] M,]#_`$Z(>]%D]G=E==[WDH5PI)7_`&3L#>.NT(B?L(""Y(:(@D+/B`;+8_<76*YILJ^WW'U[UMUTI1?)#U&'VMJ^)2NPQYO`SIA% MV,B456V:Q>2HF\IUQ'DP``\X%15[`=?-H/4YRZ[WT76-+U(H.JS3?O?UL56V M#&`)$)2<;-+,=-O%MSH`#5D(@)A`!,'LP/M#L'UVRR9/(8YC&\C8O^D`"A\->P>AXY=SN3:.\]'3U\ M'EG0]>1^Y-:KLZL#DW#)@S56LQ&:LTX$Y16=HMT54F203X>XCVJ38B:)/D(4/` M/8`9$_QI.LO_`#B]$_SNZ_\`X0X#_&DZR_\`.+T3_.[K_P#A#@/\:3K+_P`X MO1/\[NO_`.$.`_QI.LO_`#B]$_SNZ_\`X0X%XTS<&I=CO7L;KS:.NKY(QS4C MV084R[5JT/6#)14$$W;UK!R;Y=JU.N8"`H.><#(N`P&`P&`P&`P&!@ MSL^TCG_6GL.QEXD)Z)>Z-VTTDX(2^<)J/<4&?1>Q(DY+Y@D6QS(\R-^3%>F+'H_J?U)BVBJ[D[73U>/%/G#9PD)"1]A:04@ M=5^#,W!DQ$X'\P?T>J4R^#-THUM<_H`0'6PUIVXO"<#SYDEI25."1 MA_[D`X#P#PP+\'T(_1\'_P#Y[=?;R0)3R#S^;`^/P&_1XX\OX>O702_Z$:L[$OS_N1E/+[<`/H-^CP(<# MZ>W700#C@HU9X)0XYXX*,IQX<^'S8`?0<]'@>!'T]NN@B'L$:L\$2_Z7F4^C M_0P`^@YZ/`B`CZ>W701`>0,-6>"8!YYY*893DH\_-@/P&_1X$0$?3VZZ"(>P M?U6>>8/;X`;ZTY`.1P'X#?H\`(B'I[==`$?:8*L\`P_G,$IR.`#T&_1X`1$/ M3VZZ`(^T0JSP!'QY^D(2G)OZ.`#T&_1X`.`]/;KJ`?,%7>`'/''/`2GMXP'X M#?H\`'E#T]>N@%_T(59X4OC[?`)0`\7_`$/ZK._)_P#1 M^L_+\GS8'(^@YZ/`AP/I[==#%#C@IJL[,4./9P4902^'R8`?0<]'@?;Z>W70 MWS`:K/!`./9P`R@@`A@O700#V`-6=B`#\X`,H/`X'/X#GH\" M("/I[==#"4>0$U6=FX'P\0\TF/`CQ@>878GHT;CM7=#N)IKK3Z:_6J'TNUOT M:QUUMK=%>]]3*A2).#:RS976Z+Z2%5:1]^FH0YFX'\@C[L_!A#`V&];_`/)2 MNN%>90TCV8L5=NDZT=%D'L9K.MNZO&N/?',NI&GE'TBO(HI,Q/[M,Z`$'RA\ MP!R&UFO>@;Z0L!$-XEQT:TY:3H"8QYBY1\E8YYT8_'F,[E'LC[Y;V>SP#\F! M5Q]"'T?#CQQQ^'MUT$O M^A&K.Q+Q[>/+]:>7C\G&`'T&_1X'CGT]NN@\>P!JSP0#\P#*!$! M-Z>W70PA[!-5G@B`\@/(",H(@/(>T,`/H.>CP(\CZ>W701#V"-6>"(?F$901 M`?S8'/X#GH\>80^;S?6GFXP./P'/1XYY_#VZZTWUIR/LP`>@WZ.X"(AZ>O70##[3!5G@&'\YOK3D<`'H.>CP'(AZ>W70 M!'VB%6>`)O\`3"$H`F'\^`#T&_1W#GCT]>N@>;]UQ5G@>;_3<2GTA\?EP'X# M?H\<>7\/;KH!?'Z(59X!?'V_1"4X\?E^?`?@.>CQQY?P]NNGE_T/ZK._+^;R M_6GEX_H8`?0;]'<0`!]/7KF)0]A1JKL2AX"'@49/@/;@!]!ST>!_=>GMUT-Q M[/-5GAN/RAYI0>!#`#Z#GH\"/(^GMUU,(>P35=X(A^81E!X'`T_>K1Z//2?6 MB74ZM]3>B.GHJ][DW9,:W;LZQ#E8!8I1OKVR;`9P\\=_*>Z/#%A*1*+G'YTA M*/[L,#\]&?Y+KIFWRA+GVAJNKJ2V?.BO76K-,0J[1JB0JB8FCC39I([2-9N$ M.0$&9/.F?V&P-N%<]`?T>:W",(1/H5HZ:(Q2]W]:66'D)R<>C\JTA*O)(SEV MN;Y3&'`JX^@]Z/0CR/I\==N1_O7>!^;V2@>S`^0]!OT=P`0#T]>N@`/M`*L[ M`!\./I`$IP/(?/@/P&_1XX\OX>W73R^SR_JL\`O`CR(>7ZT\O`C@!]!OT>!# MRCZ>O702AQ]$:L\\O`>(!Y?K3R\.?-^'MUU\P>PWZKO M/,'YC?6G(8'/X#OH\_\`5[]=OLP]_P!],!^`[Z//_5[]=OLP]_WTP'X#OH\_ M]7OUV^S#W_?3`?@.^CS_`-7OUV^S#W_?3`?@.^CS_P!7OUV^S#W_`'TP)-=8 M?3HZ/=+K+9;CU6ZSZPT;:+C!H5JT3=$B7$<^FX%L_2E$(M\HL\G[UI$ MQC'$*,)0$YA,(%"5D.`Y-X\!@;#L!@,!@,!@,!@,!@,!@,!@,!@,!@,"-&GF M?89#=/9IQM9PW5U$\LM"/UW22<0:JS>O)558EV*Y1C3FDVYCV7R"4'P%4,'B MGR3`DO@,!@,!@,!@,!@,!@,!@,!@,!@,!@1)[)[`BJ7LOIM"2.I8_9+G8_8] MS3(>S/4S'6TW(DTCM^SCL:-$(R0]V]595U6$Y%1H'NI]\?=G"6V`P&`P& M`P&`P&`P&`P&`P&`P&`P&`P&`P&`P,=[?8IRFIMH1BQSII2.N[LQ543X]XFF M[K4FW.`P&`P&`P&`P&`P&`P&`P&`P&`P&!&W>TWOJ)OO5UIIR`0F:9/;S<178= MZLTBW)Z[I\-3;-D$9ANK(/&KADJ;93&OMO>M"KN/*X$OD]V8YBA)+`8#`8#` M8#`8#`8#`8#`8#`8#`8#`8#`8#`8%D;,_P`&^P?^!%K_`/4+_`@)Z0'_`$?N MCO'GZ-T\?G_MWL&!LRP&`P&`P&`P&`P&`P&`P&`P&`P&`P(7=>8;2,?V1[JR M.N;)8)?9DS<]5K;PAI1(21-:FVM%/,F40"3^`P&`P&`P&`P& M`P&`P&`P&`P&`P&`P&`P&`P+(V9_@WV#_P`"+7_ZA?X$!?2`_P"C]T=\GT;I M_P"^]@]GY,#9C@,!@,!@,!@,!@,!@,!@,!@,!@,!@0VZ_734UA[%]S:W1=:. M:??J5<=7,MMW19P15'9LM*T=P^K?3]T:/\`W-S^;]M[ M!\P`&!LRP&`P&`P&`P&`P&`P&`P&`P&`P&`P(.5_LL%%VIV<1[",:)H_5E,O M&MZUJC95A#]5"[3_`%BJ+F2EE'LU+2!F<\]AY1(&J0MR)`F4?*8!$><"^/\` M'GZZ74L\=1)8G8O3YXS9\2,]K MQ^6\P1FESA?UF:4SZTKJY78IR;$;8_1C@43$2B\5*D`^8>,"R6WJ+]&'_73&Y0ERLU7[):JFJUKVN*6^YV-G9$1@("L)2",4:<>32A M"1IH\TDX(@11-4X'5,!2\C@9`J7:3KU?;42CTO;50L]L,Z;L30<*^4?O6[]U M7V%J1CW@((F38OQKLHW=F06,FJ1)8HF*`CQ@92EKM5(*Q5NI2TTT8V.X#(A6 MHE8%A.#@FW:,F:)W#IRNH;Z*:*""9CF,/@!0$<"Q->;=UEMEHM(:TNT!=XY! MC!R9I*NO`D8Y2.LL8E,P+YM((E%F\:RD6L19)1(YRF(;V\^&!D-55-%-1990 MB2*1#JJJJ&`B:::91.=0YS"!2D(4!$1'P`,"C5NS5ZXPC"RU2:C+%7Y0BJL; M-0[Q%_&/TT5U6JJC1XW.H@X3(X0.03%,(>8HA\F!7,"CV"PP53A9*R6>8C8" M`AVIWLK,R[Q"/C(YHGP!W+QXY.F@W1*)@`3&,`2@JF$PL!@, M!@,!@,!@,!@,!@,!@,!@,!@,!@,!@,!@6K>F*DG2+C&I'(FK(56PL4E%.?=I MJ.XAXW(<_'CY"F4`1_)@:YO1ND22/I]Z<$B1TACY79,,H!S%-[Q:(V-9H]98 MGE``!)91`3%`?$"B'.!M#P&`P&`P&`P&`P&`P&`P&`P&`P&`P-8.T.DUA[>V MCL31NVTM+2VAC[.UA=>N,;5+:G&2\`T@:DZ:VMN^^K4"/&*#VQJE5]RX,<50 M#S%$`\,#"'X"'1#_`,FVS_.1+?\`V,"Z*+Z'_2;7EZI6PZ^VV@%@H5HAK=!" M\V#*.F82T$[(]8"[:G)Y'+<%R!YB#X&#PP.QZR'37?O;K1^J0ZL+P++?&J]T MUFP0[^P3#2`:$US:4G%,W$T)*NTE2D5>T&6/?N)>FK.6K M90QS.UE1\IBB8<"8_;OTV.P&WY+U-E=>4C7#4G9Z0Z5FTI*%FZ[!2J*.G9FF MNMDRBZ_U096JRL.E#KN6!C"<7CE),?`1P)$=;NB^[M,[(]2J1LUEEMD0O9>E MZVA=3WC8UW;6B[6%Y`:2D*1+QUN7(T17BXF)L#DJ#3WHJ>9KR8.`\,#614?3 M$[GV+T][/TWV%I&Q,[2SH.IHZ"E+7VJUU:]3OYVA[;KT[)QE1J]7JL98*I'N MJJFY72&06<(#\.5`Q14.!@#(K7TK^\&KT=F1O5V?AM&O+SV7[C;);6YKLH91 M0E3V'JRNUC1TQ+,U&AW[J31EH]T@9N10#Q0JE<&W^T"+LG::2WR_B+;=-814%"W!.2?,BL6T;9[JV=.6\:P]V6)^(!54 M3&\V!C/77I?^H-(:_P!:U/9NP=JFKTIV M#5\?'+SE0L6UB(2JB$B8[F-6`ZIQ,!S!@9(HG3#O56[.\L/;&S6J4@'.ED(V MZ]FZOV=LL,GIG6S;K4VJ-XUJVTG5F?Q6RK5%[08N)YM.A^\.5C^^\@K`4,#, M7I=5GN7?.F6]NQNX)%WL;?.]81W4]-T;8LM:J=2'FO-40+K7FM9EW&.O=RU. M=;=:1X3,JX!,CD7#OWA@#`@I!^G=ZJJU#L<%?JJK9-726VY^XQ/5J'[6QU6; M1#.XZ1GJJV5;;(C([W"U7UYM9PUE0B%@,:2;@!O!8IN0J74747>6,JHU/3+* M4NLWTSWKU+IUVUX78JNN->7-#6W49QK?=]"U[?)V&2AIR,K>RI])VX7]PHR> MNV9C)&$_E'`O[7/IX^I*QL77.1O;B4N4HXTL34_8`NS]_0ESU'0XN88W1K9I M/6T7&,FFS76QE4IIFE\>DX*P7]V8QB^!<#%%1](WOG"ZRU[1*XC/:F;:8T;K M:@4.*JG:9V$:OL:*['EL.QK\DG'MTDD/UFTJNL@4KH%#^IZWVWK2/B]S;#BNONN]T;:<:R;4[<5+DKQJ.@/MJU"TZ[L3YQLJ-?I7!H\I M[.2CG,>01D6K94Z('$%"B`4O=GI,]YMKT?8$'*V&2M+_`'`EW4:[9B[+V#EU M*S;H69VC6;=U+@FL00I64"1&%CGA5C-RD)%*N/(KYR=7VBZUHI&:[9PT;2M%LZRP8V,D.:SMQ%R:9.JW!$P MF2`!XP-H/8_8+NE[)Z=PC;54?L5+9'8MS3'MC>L'+Q?4+8FE-N6;[PXU9!NN MG'O5%Z\2%]\J9)/W4LV;?S\WRX&UC`8#`8#`8 M#`8#`8#`8#`8#`8#`8#`T+=S.Y,?Z6COLUV7CE7?:=]N3>^E:=+:7KEI+'R& MBU?U'>L6R4G\0ZG4V)K"B47Q42M6?O2%\W!_W6!K:-_E7*H%,8.AE]'@HF_P M@,_'@.?;^KOLP/4!U#W\/:?K)I#L4:INZ(;<>NZY?1IS]X5^\KGU^Q3>_53E MX1%N5RLT!3RB<"%Y$/8&!A'O!WM@>CK[2,E?*BI)Z[VQ8[I49>YIS"+`M/L< M'2).U5&/68K-U!D3WB4COJQOY#E%-PH41`0P-7E)_P`H*BK_`$W4MF@>L5D+ M)6.O4UWNRL2-S8,)C0]LV#O&D:BJ%-L39S&)KO9"8BKPA.)G\B)3-B"F4!/R M(!E7:WJV=AM&6#M4WV;U4UXVJG3Q]IDNUY^!WJH]<.X?>`B9D749D140: M/&JY3>]3``#D,:2?JN[\FJUI:WZNZL4J=AMX]I]J=1*TE;-TC7)*+V3K>V[& M@$)F81:4^60"ISI3.]0MJZ)TS(532418] MOZTMM\D[KNS>">J-75N1IY6Z3RJM+$K6)E],R4@\6$&P@V2`4BBD].0G7&;ODI#/NL%(2LFJGD4$@35I/JI]6WE?U(%_V-`,+GM87GN&="A-C7&HUE$NPI M;6<1(W.RGI,::B0\W;8A1@U=SB$)J$1,H!?,(='7?JS=29IEKUE?=K5* M%M.PY&::,SU5E>Y^C02+2V3E3@#6^Y2-/A65,<6>0@E46))4K,KUP42MC+%\ MIC!7:MZM_0ZX0MVL,3M^10B:+6#6]ZZF==;$@?UB@BW!77X+T!*7K#-783D] MU3^K"MX8KQQ))A.4._0EA90<= ML='4LI'K5R4K;6;"V1&P';>/=PX(#)MSNT#G1!-9,Q@S%N7NCH7K].ZQA=MS M-LJ#3;DC78:H7!WKN].->%F[:Z.RKL'9+\R@'%4J4S*N2>5)M).FRH\AR4.0 MP((V?UFM%K;CF-8ZQ:EGJO`ZEM^QY+<%T8WBF4%21J&UX75+B%KJJM,>R%VB M'\W)J)I3$,D]CRN4!2.H'(F`)/7CU/>DNMHLTQ=]S-8".)]]Q!=.:S;CI*+] M=IR+K6VFJ'N8-0ZSJO3DRV;I)%`3OCJA\,"HU>/I^(E*NA.-?K$72JH&403*DW*DH;P< MH^8*W2_6#Z!7FQ1]88;@EH&1D'*[$5[UK+9="B(R2+5C7>-BYV:MM4B(J#E+ M+4B#(1#=TJDK*M0$[8JH!@8`W-ZO.C'3SJA;M';0DY*C6'L^;7^]*RGJ>\R6 MR'&OWO7O;&P*\,5KU>!1O*;:S3T5"/8V0:,%R/F?F%'SIBE),&EJKSG=TU6KO>/L2)%*_&3Z-&<$IQ:H!VQ"BV6 MKPF,X'S*""WRA[,"8?U3%?\`Z9'_`/Y)M_\`=X'=3332(5)(A$DR%`I$TRE( M0A0\`*4A0`I2@'R!@0_[N](-*]_-/QFD]ZELA:G$;&H>SX]W49-M#3C>Q:^G M$)V)3(_=1\D0L<]61]R[2!,#*H'$H&*/!@"/TYZ1'469MG92Z-XZY5Z<[4[4 MT'M[9RM=G6<:@G9.ND[!6*BLJVW+$*)PT$[DJZU-(M@\X.0(/!B"/.!?VWO3 M8T!NI]V=?VZ2V&DMVQD-%26S21-D;-$6R_7R2@Y2CDK*:D4X"+0=+U]`)`A_ M?@Y()P#R>;P#I;"],CKOL2P[IN3V0V)7[KN2XZ;V,G;ZI96T)/:OV%HB`)7: M!<=7N4(DR<%)H,"?V8FY(\:OO,8JR1B#Y<"S5/2@T>>)++%V?O4F^PW.&_#= MIQME=7W@?8H5AU2!6^)V@CNPW#;,V6WJ62Q[!D%(_R3@V*1O$@[=)(I MM4_?G+[L"$*!,"YNQW1RK]@]O:XWPTV]N'3.U=7TVVT&O6;5KRB&(O6+JH16 M;8RD-L&BWJ%=JF52*9)8&Y%4A#P-@6+,^F9I*T6J3O5MNFV[) M,<*,'"C5=55$YBB%I5/T2^G-)M]!ND"A9G$E28^>B'J-OB=7[%;W",F;1,VY MNC,*7_75D?0;R!EIM06;V"6B7I2$)[Q90Q?,(7&MZ.74]Q2JQ25I':YVE(TZ MZT[3)<+HB2=K+,^XC[SC+I&O21!4QO$#>S`=JY534;_#$!)1!0.1$,7;2])M MUL7=/1N2E=ES][UCU5V3?=UWF\[@>Y.XJGN/;-MVX1Y4F]&(SI$+:8H:`H M]UY:EK;7)EM!SM=G%J[,B]$>;B=0%/MU!G M6$H%DD8!!RU M2)"V5?LBO&N]A0"];CJ6VI52AD7D2BK&M:Y&0R#$P#Y"B4PA@7]9/2%ZGW!R M\4LY]DR[&2V%0-D242O;DTF#Z9UQJ9735?8K?#1:+HL0:J*^==(BI3J/`!0# ME#DN!B&$]*+3F@I?IA%:LO$#`L-.=B)6W.%+E!:PJ=UO]:>=>-IZQ:4"&D-< MTJA&NEFAD)Q!^@YE4Y*0!HR=*'5.(F,`9`JWH\]>Z#`S=9H=_P!LP4'9]-:\ MTI:(:9)JO9$#8H+5TO)2]0GY>N;2UE=(!U9V)Y11$RWPP-SI`7E'SAYQ"U[6$G'VC79) MS:KF>K:;3?BSBHKJLYY@L@\!9P2G-^8XXJ"(E,;@/E#`E+]X=`_;FG_::%_3 M?R8#[PZ!^W-/^TT+^FX#[PZ!^W-/^TT+^FX#[PZ!^W-/^TT+^FX#[PZ!^W-/ M^TT+^;_RWY\!]X=`_;FG_::%_3'0/VYI_P!IH7]-_+@/O#H'['0/VYI_VFA?TW`?>'0/VYI_VFA?TW M`?>'0/VYI_VFA?TW`?>'0/VYI_VFA?TW`?>'0!]EYIP_^TT+^FX#[PZ!^W-/ M^TT+^FX#[PZ!^W-/^TT+^FX#[PZ!^W-/^TT+^FX#[PZ!^W-/^TT+^FX#[PZ! M^W-/^TT+^FX#[PZ!^W%/^TT+^FX#[PZ!^W-/^TT+^FX#[PZ!^W-/^TT+^FX% M#LNY=4U"OS-IL&PZ86O6UTK=VKLDV2>,Y6MRS.4;*(+E`R9C_``RISMS"`_N5`*8/ ME#`OK`8#`8#`8#`8$>>QW9S6O5RJP%JV.TOLP%LM+"EU6M:SU[;-G72R6621 M<.&T;#U2F1DK+NC`W:J*'/[L$TR%$3&#`C!9O5>Z20&O=9;$>W^P3%5VS`6* MS-4X#7MOL$M3*94;&VIE[MVV8&.B7$EK2J4:U/"QLT]F$FR,>Z\Q%1#RFX"! M3W1_H@(]A7'75;7CE.ZGD5FC^SM)#[2:3R6O8[8#BGN/ MK?ZG%T1W\&/O/)Q@5+K/UO\`1<[:V>>J.G-361[-0M>3ND:2U.MZ4MK>*`K- M+UU+8FN'MDGF#>]412>;F:!*1YEFWO\`@OF\0Y"9_P"#IZ=_//W!ASR(^.PM MF?+_`.V&`_!T]._P_B##P]G\86S?#V_WX?EP.?P=?3O]GW!E_G"V9_##`X_! MT]._^0,/;SQ]X6S/FX_:_P#[!P.?P=?3P\/X@P\../XPMF?(//[7X`/1U].\ M`X^X,O\`.#LS^C_^[\#Y_!S]._\`D$#Q_P"4+9GY?[[_`,O^8&!S^#IZ=_// MW!A_.%LS\@?MA^3`?@Z>G?\`R!E'QY\=A;,\/S?VW^'&`_!T]._P_B##Y/\` MC"V9X\`(.,#%^Z/36]+306LK7MS9.D7T?3*8Q3?RZT1:-PV*75^)=-V#-E$0, M)97LO+R<@^=)(H-VZ1U55#@`!@0P3HWH=*:PD]DETEM,)"'V:&FI'31J[V.# ML,WV8>!4MH5+[CAE?O`4E`J")I<0*S$H1O\`9`CY!`<"^)?4/H4QC/JLHXBH MU^X[CV&'JO7:`C;MN&6G[<^G7*S4%C5YK9UI&O1$;(MCMY!V[20;LW)!35,! MP$,#[@=#^BI8>R:75AOI^[,-F/[#9J?792>;=@H/7%RNE+A$[!;*;2]E2G>'_$('R!S]X6 MS.?`>?'^V_QP'X.GIWA[-!E#QY_PA;,\>0$/'^V_Q]N`_!T]._\`D##V\_X0 MMF_]NX8#\'3T[_Y!`\?^4+9G\+_EP'X.OIW@''W!AQ_\0MF?POP'X.OIW^`? M<&'A_P`H6S/\W^W#QP.?P=?3O'G^(,/'D!_C"V9\O_M?@G?_(('\X6S M?G$?#^W#\N`#T=/3O`>0T&'A_P`H6S/Z?]V'MP'X.GIW?R!E_G"V9[/F_NPP M`^CIZ=X_\0@>SCPV%LSGY/E_6_GY,#G\'7T\.>?N$#D/^4+9GS<$ M0.N9DW=G4^B(?N@XP/RTUIWT,]X-=IR%:H[VLQ.H*JGL&T36SIK=>M8:0U>[ MD9>)8[7J$I;K%&-+?K20DX)TW;S3`RS-55/RE,(F*`A;C+6WHJ6#K14.W=%Z MZ;OV;H6Y+7WX2X:VI?9:X'A(S6[V18VJQ6R(BI-63J]9;JPK@R#YXDD@Y33$ MR9C`(8$N-">G'Z6_9'3NOMZ:UT'81H.SZXRM534MDWN:G3SB$?>/\08>/M_C"V9^3^^_P#)@/P=?3OX MX^X,./\`XA;,'YOGM_R\8''X.GIW@'`:#`.?FV%LS^%_R8#\'7T[_#^(0/#P MX^\+9G'R<>'ZW_)Q@/P=/3O_`)!`^3_C"V9\@B/[7_..!Q^#GZ=_''W">SV# M]X>S>?E^7]P0_PA;,\.?F_MO]H8''X.?IW^/\0GMY_X MP]F_+Q[/[%LS^&&!Q^#IZ=_A_$&'ASP'WA;, MX\?G_MO\<"&._.N/HI]8KE9*-O'6TG0YBN:6L.^".967W:,':*75Y)O%3471 MYM&PJ1MQOK:0?MDRU]@=:65%RCY$#`H7`R^R]-#TL]DT1R>`H9:%+6'73.XB ME-7Z^P6Q*#7['&(R+*>L%+M%L%Y77[!JX*8Z,FT\J!^2JD\!#`EIU-U!TGZ= MZTBZ[HNV4*-@K6_39.+8^V##RDC?;*S3(DNHJ^/)%CW$J(F`RC=DDB0GF`?= MA[<"4Y=TZ@.194FT=?F1;V%M4EURVZ!%!&T/"NSM*\JN#[W1)ER1@N*;81]Z M8$C\%^B/`9-P&`P&`P&`P-9?JM7?O'6.LJM9Z`ZAG-C[LV?8FE"?W*"=TH'V MCJ-+MURVK:<="W>UT^.LUBB8[S)1;(KPH&?*$,I]`HX&EBT>G7OO7>J:M`]= M^O.\;A#;(]/3FX6S/84_!)T2X.WTC(/E8 MF2E)!O[I)'X5039U>^N.FI?NU`=PYO>KJQ5Y#7DOKF, MZX&UE,:F>,@G"7IE>I2U.%&:921BK)*/`KD'(F`$L"1?IG=)^P&O.TUK:VT%0;/JD6Y+=K>%B4_>)3,XW:2[ MA11)$[\37#)ZOU6TE8"$+8;9).FT9&N)&2LLM"1"$-`G=_'O"GS&VNSNLNW]\[)]P8>^IZ7K-[WA;=NZ5>Z^1?:19 M1FWIZH*TG4WE813=K)RL6X%FF=5,IO+Y3!ER+],[>-*T5Z1+WCI#N! M1=@[_M$(K4CV#6NGW5YM%WE81Q:)*08O9F!K)I=N5RSCU%_>N2&%-(X!YA"7 MFUM<]H=]^H7U,V7"]9)[1:_6#;>RR;"WY.7NFW76>T.L5AHTY"LZS18UL_2L M+38%ULTBR7>(+P#)2(19G`LDY*;RB&[O`8#`8#`8#`8#`8#`8#`8#`8#`\V& MZ=3]S^XWJ//GN_\`KIN^E=3^OR5KKG3$*J.H9?7EFV]=*7*UMQV=WO)DVNVN MT+#TXT@*43%M(9\N4IQ6.0P\D$._ZO]IR5Y6O5:C(29G6SG79$XF.=,U95)B]5=.#$.U("0F,%G4+IC MW)C?1PTKTH6T]-U^Z;$[1NZ[V"JR=BII'=5ZT6+L+<+W<)19\SL:D6YC)RGH M,FRC9DX6="T?F3]USYR@'I:K\#$56!A*Q7V#>+@:Y$1L%"QC5,J36/B8AFBP MCF+=,H`5-!JS;D3(`>`%*&!5\!@,!@,!@,!@,!@0,[P=(X+N3)=5)&77J#4W M6_LS2=\+!::F-G//PE883"$C3XXQ9&/"*4F9!TR<&64!PB!F)/,B<0*)0@67 MT?+Y"]H.S_8NK[UB1LFXI;<%WU3:+3!6>>FM9VC;;>.0=4FVU8;>AK_:6GH- M-F9!I$2,<`HMQ*!#%.7S"&/NL_H;2FK=H4W8&YMA::VY`UZ_[TV<_P!=):?? M1-8&V;EULE3/?5UL\MTFTK;>!FD`?H"V0(JD4XD2,F8I%`"B1_HD;+::JMVG M%KWH=QINP;OUULB-T(%%V,G1HF"J$1M%O-@>]EV3]\+RUV"9O$>[(Y-.>Z;? M5AB%+PN?`](>`P&`P&`P&`P&!CVC[9UGLM_6):I7AE7I=I)N M*M96Z1%UH:93;*',S?$24`?*;V^/`\@/`9"P&`P&`P&`P&`P&`P&`P&`P&`P M&`P,?0&U]:6J[W/6M;O-8G+_`*[3BE;S4(R7:.Y^JISB)EXH\U')*&79`]2( M(E\P?D'@1`,#(.`P&`P&`P&`P&`P&`P&`P&`P&`P&!C^^;6UKJXU5)L:\UBE M&O%G84NH!9)=I%?K%:I,JAF$'%_%*)_$OW)4C<%#P#Y1#D.0R!@,!@,!@,!@ M,!@,!@,!@,!@,!@,!@,!@,!@,#3%ZU^^>Z&E^JUS=]2*0@U9EK$E)[8WL]GX MABOJ^F`JC'.T:=`NE/K&8N,J#SA)=,OD8I`*@-?T;MX]R=9]SH1#J* MP3V=:-A-)"4VAJJUV=&'A]IU:*_L^9>2,[,+"@RMS`C@ZS-Z<14,J/D,(E-X M!_2MKTB^EX*'E).'=5^1D(UF\?P3Y5!9Y#O'#0'@<"L8#`8#`8#`8#`8#`8#`8#`8#`8&O/U+]L=N=4=:+G*]--:Q=QV>: MOV.1D+G8IV(B*]JBJ0,.O+3MQ.RDUDU;).HQ[=4(YBB4P&<%\R@@``4X?SW_ M`$^-_=PJ_P!Y-<;(ZRV%U>NR.V;.X0DXR[3ADXG="4N"DA.UV^OWBH)$;R#; MSBW<"(&8*@0R7`%`,#^G?J^R6RWZ^J5DO='=ZVN1'C`_ MFQ>M5N3N;L?N-*Q_;N//K5U48]G/Z@U%`6=K,0NMZ5**'5A95*2A')VCF[R7 MP7OGCPIA525`$R"!2^(>P+T0=T=TMH]4J8EVUJ`R46%9C);36]$IV'D'6PZ` ML4&T7'7&*:KC)Q]MAT40`SA9,H/$!*81\X&Y#=;@,!@,!@,!@,!@,!@,!@,! M@,!@,!@,!@,!@0J]1;35\["=*.Q&F-8,6P-+N<-)OXFZ,)AXD M^F(]!NP(FP;I%.H514@@80XX]N![-\!@,!@,!@,!@,!@,!@,!@,!@,!@8HWQ M5IB]:.W-2*ZDDXL%QU1L2JP3=98K=%>9L%0F(F,167-R5!)1Z[(4QQ\"@//R M8'BM]-7T0?4*ZX]V.K>Z-JZ^I450M8W!"7M[^-O<=)/6K$D4LT$[=DDB"CHP M+'`/*40'C`]U.`P&`P&`P&`P&`P&`P&`P&`P&`P&!X[/6F](GO!W)[LS.Z-# MTBI3E">:RIU:0?S%Q80KPTK#ED@?)&8N$CJ`F3X@OE-SP;G`](GIXZ/R"//R`(^TO(X%!=3#GQ$7*@F`"\`4W``(>!OF\/$`P*,M..R@82.U MB>T"A[P>>>/W7/L#GVX'3_7279"B=,1]X4/E$0\`P,H,WK20;INV+E%TV5*!DUD#E M4(8!`!]I1\#``^(#XA@=K`8#`8#`8#`8#`8#`8#`Z#J00;`/)@,?V`4!Y$1\ M/9\_@.!0',VN(F!,`(``'AX"(@)@`!^0`'D<"@.YAP`>+E7GD/W(^'/'`A\_ M/_:P*(M.O"^)'BY`'V%!01$..1Y]O'`^7`Z`W.89B`E?>]]@`5<`4+X`(>SY M`$0_H`.!5F&UFQ#E2F&@D+P'+EGR<`^3DR)A\P^/MXP,HQLK'3#8KR-=HO&Y M_P#PB)P-Y3?*0Y?W1#A\P@`X%0P&`P&`P&`P&`P&`P&`P/Q5731*)E#```'. M!0G,WY>?,"A.9ET(FY7]V`"`?0#@3`/B/`?)Q_ M3P*"XFG(&`2NEB")A'S><0$.!`0`0*/]4'.!2E;+)H")DY%?R%X'CS>;S``\ MAX&']S\GA@?HCLQ^S,`/$$'J0<`(D$$5OS!Q]`3/M\`_+@6>L[$HB(B(CR!C`/B/CX_EY$?Z.!C^]/[ M3^K$XK2)&`B;0W8.'49(6>+=34$B=FB=RL1[&,5VSIP"J:8E*)3AY3"`_)Q@ M:[:CW?L54ZV5_L;V&85R5B;>I8%V4+JW!9VI M'E6(E&$672`_E$G@`B%4LG>NMN9@\33J9?CL8G:=4UK+VV2@JZYKLY.VJO&L M;&L0"1[,RF&,F\CC$'XY=O\`#MA$?/@8-Z^=T=];IVK1Z?9-;5>K5*TUR_7- M_)-6K)=\C`5>TN:W&M8]TE8W"HG*HAY73DZ`*'7'Z"7N_IX&P![*`;P*(^;Q M,/CP4?$`+R/Y_P#/#`Y@-C35)?FD8X5)!IR)Y"",IY49!`O)E?A0,/E;R12@ M/NC?N3&$"F\!Y`)O5BR1-OK\39H-R1W%33))\S6(8IN4U0^D0PD$Q0514`2' M`!'@Q1#`KV`P&`P&`P&`P&`P&!2I1^#-+@HA[U3P*'R@'L$0`/'PP+(<.^`, M)C>(<&Y'V\B(^/\`W(CQ[/;@6O-+RSF.D&U?=L(^=<-5T89]+M%9"+:29@$C M1S(1Z"B*[UFDJ8#*)D.43%\`$!P-<&N>WFRF6M-H[;W@UHDS6:+LJY:N906L M4X>ES;A]19!^C)V562V/:8F*D4)!DT`Z<UITL/7F+R'6LT;,2,R]6(=$2MBG3;&X5,(DP M,0U#NSON\[GK.ND=85V#K%GW=LS7Z4PZ;1SYY&U75<,G(3*BID;*"KFQN57: M2BJI4@1;H>"0+'$0`-A3V5$3'\@A[1$OTN1`/841-P`<&#V8'0CKI.5=\$G! M.Q3<)B"BK%4QOJ^2(7CSMGB91$">^XX!0`\Y!X'QP)IZ\O<1L:JL+/$&`I5S M+-)!D8Y3.(J69F]T_C'90^DFNW5\0`P`)DS%-QP8,"]\!@,!@,!@,!@,!@,# M\U5`23.H;C@A1'QP+$>2*C@YCB;Z)!$`+R/'CSP`A[3&^?Y@P*`L]X#CD/E] M@B(`8!Y'Y/EYP(,[5V_O^N=H=6:G&AYZ#MKRM@BY?1"A'!7#E%9KYBBH0OCP$<-B^H'M"(?_"TC M6K><)$RO8(EI)88N'C7T6AI1LW]Y6VI$;6LV1;R MK0)ARJ[OE5B5RW>"4EG:[AZ99^P=/!!#S('/QR'9K-4Z M^4>;;O:>E0Z[9JE59*.!L2ZLSS=6J-CD!LDLA+1;JPNE8QB[E'`N%%W)/*0Q MOHJ>3C`O1I<*]8$575L;9!46KAU79V)GFS97R\^Y<.(=X\10<>0P#Y#F M`W`^S@<#K*O3'5+Y3?2$Q``/SF`0\OL'\PC@9VZ%6-S/:_VDV`ZCB%@-Y[!A MH!V9454#,T5F2J[-B//NR,6#M4Y$RE``*(C@3HP&`P&`P&`P&`P&`P+!MBQF M[I$P"`>9'D/-SP/E$0/QX^WRX%@.7PB/@;@>3<>/M$0\``/'D1'Y,#%LCMC7 M$8O()/-F:VCW<,Z3;RZ3_8%/9N(5ZJH9)NSET',T12+>JK$,4B+@$U#&*(`4 M1#@`C;=-4]5W51DX.?@J2XKD->IO8[J.:7T\?(-=E62.=/I9XUD6UMC7S*Q6 M>-54$C(7*";A!0>">Z$3`&.&U(ZA-*5*Q<;6J`J]?K77EC-UBR0#"GP=S57LFS MJY'O+(0_6ZQ&@#69\97ZYBT"%<'3*NR2*F)DC\`)A"^6=WJU@%R M6N6RKV,[("_&$KECA)X['SB)4_C21+YX=J"GE$"^\`O(@/'.!^"[\YP#@XB/ M]`!Y_-X#[<#)G16S.)6X]HJ\@Y46@JSL"IBT0\X"BRFIBK&`'@.,#$;I M^80X$0^4.`'@!^4!`?`1#_L^7`L2Q7:K5U5DG9+=5JVK)JJ-HE*R6:#KZLLY M2!/SH124N^9GDUDP4+YRH`HR%S5D:Y4HUNP/9)&Q6F:N+*-JLJIO5JD[MSJ.FCW$4#!<$6Q M/>BJFU+X`+7D.1P,DHVO7-89U^J1MMI$,W;Q<9&U6`4N,$F\7ATVY$(=&':N MY8TA)MEFY`!!1,%??!^Y,;VX'?>2!O,Z,C-RV[&L`V1)XJOX*1I]M5LC$2E`5%&YOA&JJGE\`%$HCX!@; MDL!@,!@,!@,!@,!@,!@,!@,!@,"Q[O$.';#ZP8(BN]8$4.9`G]<]^D0W! M@$.!#`U13'IXQ2E7UK`(WR&56I(;,:6DHQEF@(F^1FQK&:?55.AE?L%DV]*QE^-$0>P=?*UBG59]&/)5CKJZS+.(B[A M?RK&<@K*N[)&038A@#RK^<#G.81..!1+%TPDGCR_DKVQZ_2ZU?T!7G:W#PUE MDF=@GQ?PSU.PV!&9?+H,7"7U4(>2-%(AS*B)@$`P+4E^CKEXQ>PP;0C$8I%: M^R4/*EJSP+L\D]@Q*44^8WB?^+`E@JD3Y!.T9D`#!]$!'Z.!G;4.E6FG9N\R M,9*QB\=<(S7S%"$BX@\4WBEZ15FU<=O?+YS).59UPV%P(E`#%$W!A$?'`[&S MMESD?)Q>J=4QPW#?]]*+&D4]F/G^H4W`>YL'8:_P"\7;@T/,L&4C%WZ#6@5Z9/O8-VA/.%HEL;S(.45"I\ MB8/*'FP.L^Z.5-.[P5DB;5]55>(UK)UM[03-I67BY39IZ>XI%;VBO)RCI60= MK5J$<'(1%P8ZZG//FY\<#'L=TBF*S\$A7-H05>07UV-$NKN)A+*O(;`\E?>P MC=Y-1\F_<0;!N@H[!4/A"IN!*7R^;D><#H-^E"[!2*:!LR,6B6*E-E7V.%#+&*=22!YY?=F`5"^7D1'G`R'M;;C773>+ MB(J-=7+:5RF> M@I/0.GD(NWNF\IM"\S#[8.U)9OP9%Q<;`5([F.:*_NE(Z`:IILT!$1`2I"8/ M`V!+/`8#`8#`8#`8#`8#`_-5(BZ2B*A0,FJ0R9RCX@)3`("`A^8<"-5J][79 M<(EV<2BX!1:+6$#$(];@/];(H;Z!G2/L,GSYAXY`,"&V\]$16Z-B:DO$S+LV MC'5D!MZ%"(7B`D7K]SM*`80"$Q%N53?#1KVMBQ%4!.0PJ>;@H@(8$+HST^6T M'JRR4YKLQM&[*7/ZT^J:RX,Y)W`3=.[&I/\`ZXO=OQ-HMJ#JBORC;Z>X?56:>U&EO:<^ M5M4$S72)(D?%=_$-13`IFXEX/SR(X%HAT49-VZI";#9.Y#ZEUA%,)61KCAP] MAU]?VA6RR!HM4''G91\T"AFS=!,0%LD`>81#`G3/6",AXZ1GIV29P\+'(F>R M)\#8MJ*L5RIN6$:1FD9G&@!0 M#D<"GM]XL;,HJUUKKO<6U)),/.5G3M;V0[=4/DYEI%BTC$B`/]4=0"A\^!DF M`Z]=RMRG23>,:]U9I;@R8NI>5>Q]^VPZ8*E,)RQ<-&+*5VOOB'\!^*<"8"FY M\O(!@;"NO7534O6R.D`I$:]D[;81(M;]BVIX>2FG(>]19>]#S) MM4`3;I^'!1$.<"26`P&`P&`P&`P&`P&`P&!B#8>GXF[*'F(R2=U*W$0%%"PQ MB9'"+@H>)$9V'5.DTFFA1^0QDU@#P*J4,"(%OJ&]J,8_UGKG[QH"/'(8"G=WTRONO@K@%NHCWCD[. MZ4JS03E(1*4PD5*YC2E2.'/``(^WD,"QW'9?1!S^0NT:\)^?+[L"2)E!.'@4 MGE!IR*G(<<<>/.!2TM]UFP.?@*%4]I[*E#B4&T?2=<6J1!PKP;R)@^/&IL40 MX`0Y.'(3SZZ],]5]>G3VUM3RNP=L3B()V3;-Y6+)VE^!O*91 MI%$-YFE:AQ.')6K0"@`#P8Q\"7&`P&`P&`P&`P&`P&`P&!0;)682VQ2\-/L2 M/F*_`^43J(K(*E'E-PUT9W&;+A4R M^9K6YMVA7+FW3#RE*T9SZXEK\TH)A$WO7IF/D+]'Z0^(A&>QWZ5J9EBWW6NT MJ0+<_D<.Y"F2LM``;R@)_A[)"(/H=\FF'M,BJ[3)'QJWF/R'''R<_EP*Y&NNQ>QE@9ZDZRWU5!RF0[:Y;:4;ZPJ)&RA@ M+\:5O,"2PR`H\^;W2+8QC@`@&!(;7/IWNK)-1]Q[;7]';3N+=H2,)JBK-'=? MT_!O&YP406?,E%"2=R714`IB_&`FD!R^)#E'C`V>-6C5BV;LF+9NS9M$4V[5 MHU13;MFS=$@)HH-T$2D21123*!2E*`%*`<`&!V,!@,!@,!@,!@,!@,!@,!@, M!@,!@,!@6S8/]9N__$J?]Z.!&&O_`-T$9_LXO_U\"6K']Q_0P._@,!@,!@,! M@,!@,!@,!@,!@,!@464_<*_Z4/\`.P(GD_V^#_=0?]5'`EC$_P!:)^8?\\<" MLX#`8#`8#`8#`8#`8#`8#`8#`8'XK_ULV!';9_\`KUA^9?\`[U+`O'6?^T2/ A_CE?^_'`RZ'L#\P?YV!S@,!@,!@,!@,!@,!@,!@,#__9 ` end GRAPHIC 11 g485187w10.gif GRAPHIC begin 644 g485187w10.gif M1TE&.#=A"@`I`*4``/SZ_/3R](R*C'QZ?,S*S*RJK!06%"PN+#P^/`P.#.SJ M[%125,S.S.SN[&1B9'1R=+RZO'1V=!P>',3"Q,3&Q$Q.3)22E&QJ;'Q^?$1" M1)26E*2BI+2VM)R>G)R:G#0V-.3BY.3FY&1F9%Q:7(2&A*2FI`0"!+2RM/3V M]-S>W$1&1(2"A+R^O-32U*RNK-S:W%Q>7(R.C-36U#0R-)R>G-S>W+R^O/S^ M_%Q>7'Q^?````````````````````````"P`````"@`I```&\T```&4!K%8> MH?!4""$``R7`XQ(\&A