6-K 1 enipr4q07_6k.htm EARNIG RELEASE 4Q07 Provided By MZ Data Products



FORM 6-K

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

Report of Foreign Issuer

Pursuant to Rule 13a-16 or 15d-16 of
the Securities Exchange Act of 1934

For the month of February, 2008

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
ontained 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 12g3-2(b): N/A


 

Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

ENERSIS ANNOUNCES CONSOLIDATED RESULTS FOR
THE YEAR ENDED DECEMBER 31, 2007

HIGHLIGHTS FOR THE PERIOD
[All figures in Chilean Pesos]

• Operating Revenues increased 12.8% to Ch$4,686,676 million, explained by 24.2% higher operating revenues arising from our generation and transmission businesses, and 3.9% arising from our distribution business.

• Operating Income accounted for Ch$1,255,567 million, or an 11.0% improvement over 2006. This better outcome is attributable to 9.3% better operating income in generation and transmission, and to 11.7% of better higher operating income in distribution.

• Net Income reached Ch$188,376 million, which represents an increase of 13.3% if we compare in homogeneous terms and isolate the one time recognition of the positive effect due to Chilectra and Elesur merger. This result decreased primarily because of an investment impairment of Ch$48,890 million in connection with GasAtacama.

• Energy demand grew in the five countries where we operate, as follows:

Chile    4.0% 
Argentina    5.2% 
Brazil    4.8% 
Colombia    4.0% 
Peru    10.7% 

• In line with the increased demand, physical sales in distribution grew by 5.7% .

• On September, the Colombian companies Emgesa and Betania completed the merger.

• Our client base increased by more than 390 thousand new customers.

• In 2007, we approved the operations of Bocamina II and Quintero and also started the operations of the second part of San Isidro II, Palmucho and Canela, which represents 155 MW of new generating capacity in Chile.

• Based on a recognition of our improved financial condition, Standard & Poor’s increased the international rating risk classification to 'BBB' from 'BBB-'.

• Local Rating agencies, Feller Rate and Fitch Chile, also improved the domestic risk rating to “AA-“(stable) from “A+”, ratifying the positive opinion released by the international agencies.

Pg. 1


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

TABLE OF CONTENTS

HIGHLIGHTS FOR THE PERIOD  1 
TABLE OF CONTENTS  2 
GENERAL INFORMATION  4 
     SIMPLIFIED ORGANIZATIONAL STRUCTURE  5 
MARKET INFORMATION  6 
     EQUITY MARKET  6 
     MARKET PERCEPTION  8 
     DEBT MARKET  8 
RISK RATING CLASSIFICATION  9 
CONSOLIDATED INCOME STATEMENT  10 
     UNDER CHILEAN GAAP, MILLION CH$  10 
     UNDER CHILEAN GAAP, THOUSAND US$  11 
CONSOLIDATED INCOME STATEMENT ANALYSIS  12 
     NET INCOME  12 
     OPERATING INCOME  12 
     NON OPERATING INCOME  13 
     EVOLUTION OF KEY FINANCIAL RATIOS  14 
CONSOLIDATED BALANCE SHEET  15 
     ASSETS UNDER CHILEAN GAAP, MILLION CH$  15 
     ASSETS UNDER CHILEAN GAAP, THOUSAND US$  16 
     LIABILITIES AND SHAREHOLDERS EQUITY UNDER CHILEAN GAAP, MILLION CH$  17 
     LIABILITIES AND SHAREHOLDERS EQUITY UNDER CHILEAN GAAP, THOUSAND US$  18 
CONSOLIDATED BALANCE SHEET ANALYSIS  19 
     DEBT MATURITY WITH THIRD PARTIES, MILLION CH$  21 
     DEBT MATURITY WITH THIRD PARTIES, THOUSAND US$  21 
CONSOLIDATED CASH FLOW  22 
     UNDER CHILEAN GAAP, MILLION CH$  22 
     UNDER CHILEAN GAAP, THOUSAND US$  24 
CONSOLIDATED CASH FLOW ANALYSIS  26 
     CASH FLOW RECEIVED FROM FOREIGN SUBSIDIARIES BY ENERSIS, CHILECTRA AND ENDESA CHILE  27 
     CAPEX AND DEPRECIATION  28 
ANALYSIS OF THE EXCHANGE RISK AND THE INTEREST RATE  29 
ARGENTINA  30 
     GENERATION  30 
     Costanera  30 
     Chocón  31 
     DISTRIBUTION  31 

Pg. 2


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

     Edesur  31 
BRAZIL  33 
     Endesa Brazil (*) 33 
     GENERATION  34 
     Cachoeira Dourada  34 
     Fortaleza  34 
     TRANSMISSION  35 
     Cien  35 
     DISTRIBUTION  36 
     Ampla  36 
     Coelce  37 
CHILE  38 
     GENERATION  38 
     ENDESA CHILE  38 
     DISTRIBUTION  39 
     Chilectra  39 
COLOMBIA  41 
     GENERATION  41 
     Emgesa  41 
     DISTRIBUTION  42 
     Codensa  42 
PERU  43 
     GENERATION  43 
     Edegel  43 
     DISTRIBUTION  44 
     Edelnor  44 
PARTIALLY CONSOLIDATED INCOME STATEMENT  45 
     UNDER CHILEAN GAAP, MILLION CH$  45 
     UNDER CHILEAN GAAP, THOUSAND US$  46 
CONFERENCE CALL INVITATION  47 
     CONTACT INFORMATION  48 
     DISCLAIMER  48 

Pg. 3


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

GENERAL INFORMATION

(Santiago, Chile, February 27, 2008) Enersis S.A. (NYSE: ENI), announced today its consolidated financial results for the year ended on December 31, 2007. All figures are in both US$ and Ch$, under Chilean Generally Accepted Accounting Principles (Chilean GAAP), as seen in the standardized form required by Chilean authorities (FECU). Variations refer to the period between December 31, 2006 and December 31, 2007. Figures for 2007 have been adjusted by the one-moth lag accounting convention for CPI variation between both periods, accounting to 7.4% .

Any figures in US$ are merely offered as a convenience translation, using the observado exchange rate of Ch$496.89 = US$1 for December 31, 2007. The Chilean pesos appreciated by 7.1% against the US$ between December 31, 2006 and the comparable date in 2007.

The consolidation includes the following investment vehicles and companies,
a) In Chile: Endesa Chile (NYSE: EOC)*, Chilectra, Synapsis, CAM and Inmobiliaria Manso de Velasco.
b) Outside Chile: Distrilima (Peru), Endesa Brasil (Brazil)**, Edesur (Argentina) and Codensa (Colombia).

In the following pages you will find a detailed analysis of financial statements, a brief explanation for most variations, and comments on main items in the Income and Cash Flow Statements compared to the information as of December 2006.

* Includes its Chilean subsidiaries (Celta, Pangue, Pehuenche, San Isidro, Tunel El Melon) and Costanera, El Chocón, Edegel.
** Includes Endesa Fortaleza, CIEN, Cachoeira Dourada, Ampla and Coelce.

Pg. 4


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

SIMPLIFIED ORGANIZATIONAL STRUCTURE


Pg. 5


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

MARKET INFORMATION

EQUITY MARKET

New York Stock Exchange (NYSE)

The chart below presents the performance of Enersis’ ADS stock price listing in NYSE (“ENI”) against Dow Jones and the DJ Utilities Index:

Bolsa de Comercio de Santiago (BCS)

The chart below presents the performance of the Enersis’ Chilean stock price during the last 12 months compared to Chilean Stock Index:

Pg. 6


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

Bolsa de Comercio de Madrid (Latibex)

The chart below illustrates the Enersis’ share price at the Madrid Stock Exchange, (Latibex ) over the last 12 months compared with the Local Stock Index:



Pg. 7


Table of Contents

PRESS RELEASE
Year Ended 2007 – Market Information 

 

MARKET PERCEPTION

The chart below summarizes the ADS´ target price released by analysts.

Table 1

 
 Publication Date    Company    Main Analyst    Target Price    Recommendation 
            US$     
 
12-Sep-07    Santander    Raimundo Valdés    22,0    Buy 
01-Oct-07    Penta Inversiones    Jorge Palavecino    22,5    Neutral (3)
11-Oct-07    UBS    Brian Chase    20,2    Neutral (4)
12-Oct-07    Banchile (1)   Sergio Zapata    21,5    Buy 
26-Oct-07    Larrain Vial    Jorge Donoso    24,4    Overweight 
30-Oct-07    Deutsche Bank    Marcus Sequeira    23,0    Buy 
30-Oct-07    Bear Stearns    Rowe Michels    19,0    Peer Perform (5)
10-Dec-07    Alfa Corredores (2)   Lorena Pizarro    23,4    Buy 
06-Feb-08    Merrill Lynch    Frank McGann    22,0    Buy 
26-Feb-08    Raymond James    Ricardo Cavanagh    20,8    Buy 
 
ADR average target price (US$)       21,9     
 

(1) The analyst used an exchange rate of Ch$535 forecasted by Banchile for the end of year 2008.
(2) We used an exchange rate of Ch$497 as of report´s date
(3) Target price differ between -8% & 8% from real price.
(4) Target price differ between -6% & 6% from real price.
(5) Stock is projected to perform in line with estimation

Source: Bloomberg and market researches

DEBT MARKET

The following chart shows the pricing of our Yankee Bonds during the last twelve months.

Pg. 8


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Income Statement 

 

RISK RATING CLASSIFICATION

Standard & Poor’s: BBB / Stable
Rationale (July 03, 2007); “Standard & Poor's Ratings Services raised its ratings on Chile -based electricity provider Enersis S.A. by one notch, to 'BBB' from 'BBB'-, and removed them from CreditWatch with positive implications where they were placed on Dec. 15, 2006. The outlook is stable. The upgrade reflects the improvement of the company's financial risk profile mainly due to the very good performance of its Chilean operations, which represent about 50% of its consolidated EBITDA adjusted by ownership, combined with adequate debt service coverage ratios (DSCR) and very good liquidity and financial flexibility.”

Fitch: BBB / Stable
Rationale (July 5, 2007); “Fitch has affirmed both the Foreign Currency Issuer Default Rating (FC IDR) and the Local Currency IDR (LC IDR) for Enersis S.A. (Enersis) at 'BBB'. The unsecured debt rating is also 'BBB' and applies to the company's US$600.6 million of Yankee Bonds. The ratings affect approximately US$679 million of debt. All ratings have a Stable Outlook. The ratings reflect continued growth in electricity demand in all the countries where Enersis has a presence. In general, Enersis operates in countries with a stable regulatory framework, resulting in growing tariffs and electricity prices, and a manageable level of government interference.”

Moody’s: Baa3 / Stable
Rationale (December 14, 2006); “Moody’s upgraded its rating for Enersis and for its 60% owned subsidiary, Endesa Chile, from Ba1 to Baa3, both with Stable Outlook. With this rating action, both companies achieved “investment grade” category. Moody’s upgrade was mainly due to the companies’ higher financial flexibility and liquidity, and based also on the fact that the financial performance has raised markedly over the last two years as a result of improvements in the regulatory framework and higher demand for electricity in the countries in which the companies operate; namely, Chile, Colombia, Peru, Brazil and Argentina. The ratings were placed on Stable Outlook, reflecting the stable scenario in the region, with higher prices for electricity, better economic conditions, strong increase in electricity demand and a lower regulatory uncertainty.”

Feller Rate: Bonds: AA- / Positive - Shares: 1st Class Level 1
Rationale (July 6, 2007); “Feller Rate improved the credit risk classification for the Company’s local bonds and bonds lines to the level “AA-” from “A+”, with stable outlook. These ratings had been under positive outlook since July, 2006. Feller Rate remarked, that it had raised the risk rating category based upon Enersis’ improved financial profile, derived from the better financial situation of the Chilean subsidiary Endesa Chile, as well as to the sustained positive results arising from the distribution business, mainly through the subsidiary Chilectra. At the same time, and due to a healthy financial flexibility, the agency expects that Enersis will continue facing refinancing of its consolidated debt maturity in better terms and conditions, to reduce its total debt.”

Fitch Chile: Bonds: AA- / Stable - Shares: 1st Class Level 1
Rationale (July 20, 2007); “Fitch Ratings raised its domestic credit rating for Enersis S.A. (“Enersis” or “the Company”) to “AA-“ from “A+”, maintaining a “Stable Outlook.” This change affects the local bonds issuance No.264 (Series B1 and B2). The increase in the rating for Enersis reflects the culmination of a credit improvement plan to reduce debt and extend debt maturities, resulting in a stronger cash flow and greater financial flexibility.”

Pg. 9


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Income Statement 

 

CONSOLIDATED INCOME STATEMENT

UNDER CHILEAN GAAP, MILLION CH$

Table 2

 
CONS. INCOME STATEMENT - (million Ch$)   12M 06    12M 07    Var 06-07    Chg % 
 
         Revenues from Generation & Transmission    1,737,839    2,158,077    420,238    24.2% 
         Revenues from Distribution    2,717,257    2,822,626    105,369    3.9% 
         Revenues from Engineering and Real Estate    53,460    54,745    1,285    2.4% 
         Revenues from Other Businesses    214,841    202,813    (12,028)   (5.6%)
         Consolidation Adjustments    (567,551)   (551,585)   15,966    2.8% 
 
Operating Revenues    4,155,845    4,686,676    530,831    12.8% 
 
         Costs from Generation    (1,059,442)   (1,428,300)   (368,858)   (34.8%)
         Costs from Distribution    (2,033,790)   (2,051,844)   (18,054)   (0.9%)
         Costs from Engineering and Real Estate    (38,811)   (41,762)   (2,951)   (7.6%)
         Costs from Other Businesses    (181,861)   (162,121)   19,740    10.9% 
         Consolidation Adjustments    531,217    520,162    (11,055)   (2.1%)
 
Operating Costs    (2,782,687)   (3,163,865)   (381,178)   (13.7%)
 
Operating Margin    1,373,158    1,522,811    149,653    10.9% 
 
         SG&A from Generation    (52,032)   (45,127)   6,905    13.3% 
         SG&A from Distribution    (179,674)   (208,096)   (28,422)   (15.8%)
         SG&A from Engineering and Real Estate    (4,052)   (4,530)   (478)   (11.8%)
         SG&A from Other Businesses    (43,303)   (45,573)   (2,270)   (5.2%)
         Consolidation Adjustments    37,534    36,082    (1,452)   (3.9%)
 
Selling and Administrative Expenses    (241,527)   (267,244)   (25,717)   (10.7%)
 
Operating Income    1,131,631    1,255,567    123,936    11.0% 
 
         Interest Income    139,286    116,408    (22,878)   (16.4%)
         Interest Expense    (419,622)   (407,286)   12,336    2.9% 
Net Interest (Expense)   (280,336)   (290,878)   (10,542)   (3.8%)
         Equity Gains from Related Companies    5,546    2,732    (2,814)   (50.7%)
         Equity Losses from Related Companies    (135)   (57,493)   (57,359)   N/A 
Net Income from Related Companies    5,412    (54,761)   (60,173)   N/A 
         Other Non Operating Income    113,673    199,328    85,655    75.4% 
         Other Non Operating Expenses    (224,763)   (348,716)   (123,953)   (55.1%)
Net other Non Operating Income (Expense)   (111,089)   (149,389)   (38,300)   (34.5%)
         Price Level Restatement    1,307    (10,803)   (12,110)   N/A 
         Foreign Exchange Effect    5,722    6,786    1,064    18.6% 
Net of Monetary Exposure    7,029    (4,016)   (11,045)   N/A 
Positive Goodwill Amortization    (60,045)   (59,814)   231    0.4% 
 
Non Operating Income    (439,029)   (558,859)   (119,830)   (27.3%)
 
Net Inc b. Taxes, Min Int and Neg Goodwill Amort.    692,602    696,708    4,106    0.6% 
 
         Extraordinary Items         
         Income Tax    (102,257)   (253,148)   (150,891)   (147.6%)
         Minority Interest    (289,750)   (259,606)   30,144    10.4% 
         Negative Goodwill Amortization    6,527    4,422    (2,105)   (32.3%)
 
NET INCOME    307,122    188,376    (118,746)   (38.7%)
 
 
 
EBITDA    1,585,370    1,680,994    95,624    6.0% 
 

Pg. 10


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Income Statement 

 

UNDER CHILEAN GAAP, THOUSAND US$

Table 2.1

 
CONS. INCOME STATEMENT - (thousand US$)   12M 06    12M 07    Var 06-07    Chg % 
 
         Revenues from Generation & Transmission    3,497,433    4,343,168    845,735    24.2% 
         Revenues from Distribution    5,468,529    5,680,585    212,056    3.9% 
         Revenues from Engineering and Real Estate    107,588    110,175    2,587    2.4% 
         Revenues from Other Businesses    432,371    408,164    (24,207)   (5.6%)
         Consolidation Adjustments    (1,142,208)   (1,110,074)   32,134    2.8% 
 
Operating Revenues    8,363,712    9,432,018    1,068,306    12.8% 
 
         Costs from Generation    (2,132,147)   (2,874,480)   (742,333)   (34.8%)
         Costs from Distribution    (4,093,038)   (4,129,373)   (36,335)   (0.9%)
         Costs from Engineering and Real Estate    (78,108)   (84,048)   (5,940)   (7.6%)
         Costs from Other Businesses    (365,999)   (326,271)   39,728    10.9% 
         Consolidation Adjustments    1,069,084    1,046,835    (22,249)   (2.1%)
 
Operating Costs    (5,600,207)   (6,367,335)   (767,128)   (13.7%)
 
Operating Margin    2,763,505    3,064,683    301,178    10.9% 
 
         SG&A from Generation    (104,715)   (90,818)   13,897    13.3% 
         SG&A from Distribution    (361,597)   (418,798)   (57,201)   (15.8%)
         SG&A from Engineering and Real Estate    (8,155)   (9,116)   (961)   (11.8%)
         SG&A from Other Businesses    (87,147)   (91,717)   (4,570)   (5.2%)
         Consolidation Adjustments    75,537    72,615    (2,922)   (3.9%)
 
Selling and Administrative Expenses    (486,077)   (537,833)   (51,756)   (10.7%)
 
Operating Income    2,277,428    2,526,850    249,422    11.0% 
 
         Interest Income    280,316    234,273    (46,043)   (16.4%)
         Interest Expense    (844,497)   (819,670)   24,827    2.9% 
Net Interest (Expense)   (564,181)   (585,398)   (21,217)   (3.8%)
         Equity Gains from Related Companies    11,162    5,499    (5,663)   (50.7%)
         Equity Losses from Related Companies    (271)   (115,706)   (115,435)   N/A 
Net Income from Related Companies    10,891    (110,208)   (121,099)   N/A 
         Other Non Operating Income    228,770    401,150    172,380    75.4% 
         Other Non Operating Expenses    (452,339)   (701,797)   (249,458)   (55.1%)
Net other Non Operating Income (Expense)   (223,569)   (300,647)   (77,078)   (34.5%)
         Price Level Restatement    2,630    (21,740)   (24,370)   N/A 
         Foreign Exchange Effect    11,515    13,658    2,143    18.6% 
Net of Monetary Exposure    14,145    (8,082)   (22,227)   N/A 
Positive Goodwill Amortization    (120,842)   (120,377)   465    0.4% 
 
Non Operating Income    (883,555)   (1,124,712)   (241,157)   (27.3%)
 
Net Inc b. Taxes, Min Int and Neg Goodwill Amort.    1,393,872    1,402,138    8,266    0.6% 
 
         Extraordinary Items         
         Income Tax    (205,793)   (509,466)   (303,673)   (147.6%)
         Minority Interest    (583,127)   (522,461)   60,666    10.4% 
         Negative Goodwill Amortization    13,136    8,899    (4,237)   (32.3%)
 
NET INCOME    618,088    379,111    (238,977)   (38.7%)
 
 
 
EBITDA    3,190,585    3,383,031    192,446    6.0% 
 

Pg. 11


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Income Statement 

 

CONSOLIDATED INCOME STATEMENT ANALYSIS
(Source in Ch$ FECU)

NET INCOME

Enersis´ Net Income amounted Ch$ 188,376 million, during the year ended on December 31, 2007.

This income compared to the Ch$ 307,122 million achieved by December 2006 represents a decrease of 38.7% . If we isolate the one time recognition of the positive effect of deferred taxes for Ch$ 140,835 million due to Chilectra and Elesur merger of March 2006, and compare in homogeneous terms, we would have accounted an increase of 13.3%, mainly due to a higher Operating Income by Ch$ 123,936 million. This was offset by a higher non operating loss, which is primarily driven by the effect of losses coming from the application of Technical Bulletin N° 64 (“BT 64”), related to foreign subsidiaries for Ch$ 114,523 million (Ch$ 35,945 million net of minority interest) and due to Ch$ 48,890 million in a provision because of an investment impairment in Gas Atacama Holding, (Ch$ 29,324 million net of minority interest).

OPERATING INCOME

Amounted Ch$ 1,255,567 million, increasing Ch$ 123,936 or 11,0% compared with the Ch$ 1,131,631 accounted for December 2006.

Table 4

   
    12M 06    12M 07 
 
Million Ch$    Operating
Revenues
  Operating
Costs
  SG & A   Operating
Income
  Operating
Revenues
 
  Operating
Costs
  SG& A   Operating
Income
 
Endesa Chile    1.436.068    (851.961)   (42.301)   541.806    1.726.964    (1.119.053)   (37.081)   570.830 
Cachoeira (*)   67.258    (33.285)   (2.240)   31.733    115.325    (61.960)   (2.550)   50.815 
Fortaleza (**)   107.607    (49.502)   (1.687)   56.418    103.414    (57.384)   (1.606)   44.424 
Cien (**)   154.549    (149.363)   (6.000)   (814)   261.370    (233.816)   (4.374)   23.180 
Chilectra    714.164    (537.874)   (50.484)   125.806    801.817    (630.573)   (49.139)   122.105 
Edesur    266.775    (232.947)   (38.206)   (4.378)   293.374    (223.049)   (41.146)   29.179 
Distrilima (Edelnor)   230.127    (167.251)   (21.442)   41.434    214.530    (152.111)   (19.937)   42.482 
Ampla    573.827    (452.665)   (18.461)   102.701    551.394    (380.606)   (35.252)   135.536 
Investluz (Coelce)   449.269    (319.503)   (36.812)   92.954    439.785    (315.228)   (46.884)   77.673 
Codensa    483.097    (323.551)   (14.178)   145.368    521.726    (350.277)   (15.629)   155.820 
CAM Ltda.    151.520    (130.458)   (10.565)   10.497    138.574    (114.708)   (11.758)   12.108 
Inmobiliaria Manso de Velasco Ltda.    23.262    (12.632)   (2.820)   7.810    23.844    (16.196)   (3.191)   4.457 
Synapsis Soluciones y Servicios IT Ltda.    58.277    (48.828)   (9.471)   (22)   59.228    (45.912)   (8.691)   4.625 
Enersis Holding and other investment vehicles    5.042    (2.573)   (23.350)   (20.881)   5.011    (1.501)   (24.937)   (21.427)
Consolidation Adjustments    (564.997)   529.706    36.490    1.199    (569.680)   538.509    34.931    3.760 
 
Total Consolidation    4.155.845    (2.782.687)   (241.527)   1.131.631    4.686.676    (3.163.865)   (267.244)   1.255.567 
 

Table 4.1

   
    12M 06    12M 07 
 
Thousand US$    Operating
Revenues
  Operating
Costs
  SG & A   Operating
Income
  Operating
Revenues
 
  Operating
Costs
  SG& A   Operating
Income
 
Endesa Chile    2.890.112    (1.714.587)   (85.132)   1.090.393    3.475.546    (2.252.115)   (74.625)   1.148.806 
Cachoeira (*)   135.358    (66.987)   (4.507)   63.864    232.094    (124.696)   (5.131)   102.267 
Fortaleza (**)   216.562    (99.623)   (3.396)   113.543    208.123    (115.487)   (3.233)   89.403 
Cien (**)   311.032    (300.595)   (12.076)   (1.639)   526.012    (470.559)   (8.803)   46.651 
Chilectra    1.437.268    (1.082.481)   (101.601)   253.187    1.613.671    (1.269.039)   (98.893)   245.739 
Edesur    536.890    (468.810)   (76.890)   (8.810)   590.420    (448.889)   (82.807)   58.724 
Distrilima (Edelnor)   463.135    (336.596)   (43.153)   83.386    431.745    (306.126)   (40.123)   85.495 
Ampla    1.154.836    (910.997)   (37.153)   206.687    1.109.691    (765.976)   (70.946)   272.769 
Investluz (Coelce)   904.161    (643.006)   (74.086)   187.070    885.076    (634.402)   (94.354)   156.319 
Codensa    972.241    (651.153)   (28.533)   292.555    1.049.983    (704.939)   (31.453)   313.592 
CAM Ltda.    304.936    (262.549)   (21.263)   21.124    278.883    (230.851)   (23.664)   24.368 
Inmobiliaria Manso de Velasco Ltda.    46.815    (25.423)   (5.675)   15.717    47.986    (32.594)   (6.422)   8.971 
Synapsis Soluciones y Servicios IT Ltda.    117.284    (98.268)   (19.060)   (44)   119.198    (92.399)   (17.491)   9.308 
Enersis Holding and other investment vehicles    10.147    (5.179)   (46.992)   (42.024)   10.084    (3.021)   (50.187)   (43.124)
Consolidation Adjustments    (1.137.066)   1.066.043    73.438    2.414    (1.146.492)   1.083.758    70.299    7.566 
 
Total Consolidation    8.363.711    (5.600.211)   (486.079)   2.277.421    9.432.019    (6.367.334)   (537.833)   2.526.852 
 

(*) Consolidated by Endesa Chile until September 30th, 2005. Since October 1th is consolidated by Enersis through Endesa Brasil.
(**) Since October 1, 2005, these subsidiaries are consolidated by Enersis through Endesa Brasil.

Pg. 12


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Income Statement 

 

NON OPERATING INCOME

The company’s non-operating losses increased Ch$ 119,830 to a loss of Ch$ 558,859 million. This is mainly explained by:

Net interest expenses increased by Ch$ 10,542 million to a net expense of Ch$ 290,878 million, due to higher average debt primarily in our subsidiaries Codensa, Ampla, and Edelnor, and also to the reduction in interest income as a consequence of lower issuances and restatements. Additionally, our subsidiary Edesur accounted for Ch$ 7,385 million in interest expense attributable to fines and penalties due to quality of service.

Income from investments in related companies decreased Ch$ 60,173 million to a loss of Ch$ 54.761 million. This is mainly explained by the loss recognized from Gas Atacama Holding by Ch$ 10,208 million and a loss provision on our investment amounting to Ch$ 48,890 million (Ch$29,324 million net of minority interest), due to the investment impairment associated with the affiliate Gas Atacama Holding, which has not been able to count on contractual agreements for Argentine natural gas.

Amortization on positive goodwill remains with no significant variations, reaching Ch$ 59,814 million.

Net other non-operating income decreased by 34.5% to a net loss of Ch$ 149.389 million. The main reasons for this variation are,

  • Net losses of Ch$ 114,523 million coming from conversion adjustments in accordance with BT 64, primarily from our subsidiaries in Brazil, Colombia and Perú (Ch$ 35,760 million net of minorities).
  • Lower profit in fixed assets sales of Ch$ 21,142 million (Ampla Generation).
  • Higher equity tax in Colombia of Ch$ 18,576 million.

These items were partially offset by:

  • Lower penalties from accounts receivable in CIEN during the 2006 renegotiation of the new contract with Copel for Ch$ 32,776 million.
  • Tariff adjustment from previous periods in Edesur for Ch$ 27,804 million.
  • Lower provisions from contingencies and litigations in Brazilian subsidiaries for Ch$ 21,086 million.
  • Lower expenses from energy efficiency programs in Brazilian subsidiaries for Ch$ 11,919 million.
  • Profits coming from finishing the contract between Cemsa and CIEN for Ch$ 8,144 million.
  • Lower provision for obsolescence and decrease in fixed assets for Ch$ 6,457 million

Price-level restatement shows a negative variation of Ch$ 12,110 million, mainly due to the higher one-month lag inflation of 7.4% in 2007, in comparison with 2.1% for the comparable period in 2006. This variation affects monetary and non-monetary assets and liabilities, mainly debt denominated in U.F., as well as the accounting effects on the income statement.

The foreign exchange effect increased by Ch$ 1,064 million, due to the dollar mismatch position as of December 2007.

Income tax and Deferred tax accounted a Ch$ 253,148 million loss which means a negative variation of Ch$ 150,891 million.

Income tax, decreased Ch$ 48,302 million, mainly explained by lower taxes provisions as follows: Emgesa Ch$ 19,916 million, Endesa Ch$ 21,597 million, Codensa Ch$ 14,788 million, Enersis Ch$ 13,932 million, Coelce Ch$ 7,030 million and Ampla Ch$ 6,377 million. This was partially offset by an increase of Ch$ 15,462 million in Edesur, Ch$ 13,518 million in Pehuenche and of Ch$ 5,786 million in El Chocón.

Pg. 13


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Income Statement 

 

Deferred taxes, which do not constitute cash flow, evidenced a negative variation of Ch$ 199,193 million. This increase was mainly explained by Ch$ 140,835 million from Chilectra due to the one time effect as consequence of the merger between Elesur and Chilectra. For Elesur, this merger implied an adjustment in the provisions on valuations upon accumulated tax losses booked in prior years. Other important variations were caused by Ampla Ch$ 30,837 million, CIEN Ch$ 21,634 million, Emgesa Ch$ 14,245 million and Codensa by Ch$ 12,973 million. That was partially offset by variations in El Chocón Ch$ 8,040 million, Edegel Ch$ 7,177 million Endesa Chile Ch$ 3,274 million and Coelce Ch$ 2,607 million.

Amortization on negative goodwill decreased Ch$2,105 million, reaching Ch$4,422 million as of December 2007, explained by the end of the amortization related to the first purchase of shares in Betania, which effect is a lower amortization of Ch$ 1,798 million.

EVOLUTION OF KEY FINANCIAL RATIOS

Table 5

 
Indicator    Unit    12M 06    12M 07    Var 06-07    Chg % 
 
Liquidity    Times    1.19    1.30    0.11    9.2% 
Acid ratio test *    Times    1.11    1.21    0.10    9.0% 
Working capital    million Ch$    287,190    520,429    233,239    81.2% 
Working capital    th. US$    577,975    1,047,373    469,398    81.2% 
Leverage **    Times    0.93    1.03    0.10    10.8% 
Short-term debt      0.26    0.30    0.04    15.4% 
Long-term debt      0.74    0.70    (0.04)   (5.4%)
Interest Coverage***    Times    4.14    4.27    0.13    3.1% 
EBITDA****    th. US$    3,190,585    3,383,031    192,446    6.0% 
ROE      9.96%    6.49%    (3.47%)   (34.8%)
ROA      2.58%    1.65%    (0.93%)   (36.0%)
 

* Current assets net of inventories and pre-paid expenses
** Using the ratio = Total debt / (equity + minority interest)
***EBITDAEI/Interest expenses = (Earnings before taxes+Fin exp+Net non operating income+depreciation+Positive Goodwill) /Interest expenses
****EBITDA: Operating Income+Depreciation+Amortization

Liquidity ratio increased to 1.30 times, which represents an improvement of 9.2% . This means that the company is showing stronger liquidity, reducing its obligations with banks using cash surplus and structuring an adequate debt maturity calendar.

Leverage reached 1.03 times, an increase of 10.8% compared with last year.

Interest Coverage improved to 4.27 times, mainly due to the increase in operating income in the whole Enersis group, plus a decrease in interest expenses during the period.

ROE and ROA reached to 6.49% and 1.65%, respectively. The reductions are mainly explained by the lower net income accounted this year, as a consequence of the effect produced by the merger that took place in March 2006 between Chilectra and Elesur.

Pg. 14


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

CONSOLIDATED BALANCE SHEET

ASSETS UNDER CHILEAN GAAP, MILLION CH$

Table 6

 
ASSETS - (million Ch$)   12M 06    12M 07    Var 06-07    Chg % 
 
CURRENT ASSETS                 
Cash    107,179    81,980    (25,199)   (23.5%)
Time deposits    303,002    404,584    101,582    33.5% 
Marketable securities    9,788    11,797    2,009    20.5% 
Accounts receivable, net    901,209    987,383    86,175    9.6% 
Notes receivable, net    8,021    11,839    3,818    47.6% 
Other accounts receivable, net    108,527    99,770    (8,757)   (8.1%)
Amounts due from related companies    14,569    152,384    137,815    946.0% 
Inventories    71,789    105,440    33,650    46.9% 
Income taxes recoverable    76,630    144,712    68,082    88.8% 
Prepaid expenses    55,250    50,357    (4,894)   (8.9%)
Deferred income taxes    66,112    68,409    2,298    3.5% 
Other current assets    71,589    142,032    70,444    98.4% 
 
Total currrent assets    1,793,666    2,260,688    467,022    26.0% 
 
 
PROPERTY, PLANT AND EQUIPMENT                 
Land    142,417    138,136    (4,281)   (3.0%)
Buildings and infraestructure and works in progress    11,772,970    11,269,879    (503,091)   (4.3%)
Machinery and equipment    2,134,240    1,984,795    (149,445)   (7.0%)
Other plant and equipment    674,281    533,413    (140,868)   (20.9%)
Technical appraisal    141,423    126,858    (14,565)   (10.3%)
     Sub - Total 
  14,865,331    14,053,081    (812,249)   (5.5%)
Accumulated depreciation    (6,179,423)   (6,045,735)   133,688    2.2% 
 
Total property, plant and equipment    8,685,908    8,007,346    (678,562)   (7.8%)
 
 
OTHER ASSETS                 
Investments in related companies    123,445    59,196    (64,249)   (52.0%)
Investments in other companies    25,874    22,977    (2,897)   (11.2%)
Positive goodwill, net    703,537    641,178    (62,359)   (8.9%)
Negative goodwill, net    (39,756)   (37,394)   2,362    5.9% 
Long-term receivables    147,653    195,538    47,885    32.4% 
Amounts due from related companies    97,223    627    (96,596)   (99.4%)
Deferred income taxes    13,156      (13,156)  
Intangibles    97,476    95,326    (2,150)   (2.2%)
Accumulated amortization    (58,857)   (59,912)   (1,055)   (1.8%)
Others assets    294,779    252,198    (42,581)   (14.4%)
 
Total other assets    1,404,530    1,169,733    (234,797)   (16.7%)
 
 
 
TOTAL ASSETS    11,884,104    11,437,767    (446,337)   (3.8%)
 

Pg. 15


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

ASSETS UNDER CHILEAN GAAP, THOUSAND US$

Table 6.1

 
ASSETS - (thousand US$)   12M 06    12M 07    Var 06-07    Chg % 
 
CURRENT ASSETS                 
Cash    215,700    164,985    (50,715)   (23.5%)
Time deposits    609,798    814,232    204,434    33.5% 
Marketable securities    19,699    23,743    4,044    20.5% 
Accounts receivable, net    1,813,699    1,987,127    173,428    9.6% 
Notes receivable, net    16,142    23,826    7,684    47.6% 
Other accounts receivable, net    218,412    200,789    (17,623)   (8.1%)
Amounts due from related companies    29,320    306,676    277,356    946.0% 
Inventories    144,478    212,199    67,721    46.9% 
Income taxes recoverable    154,220    291,236    137,016    88.8% 
Prepaid expenses    111,192    101,344    (9,848)   (8.9%)
Deferred income taxes    133,051    137,675    4,624    3.5% 
Other current assets    144,074    285,843    141,769    98.4% 
 
Total currrent assets    3,609,784    4,549,674    939,890    26.0% 
 
 
PROPERTY, PLANT AND EQUIPMENT                 
Land    286,617    278,002    (8,615)   (3.0%)
Buildings and infraestructure and works in progress    23,693,312    22,680,833    (1,012,479)   (4.3%)
Machinery and equipment    4,295,197    3,994,435    (300,762)   (7.0%)
Other plant and equipment    1,357,003    1,073,504    (283,499)   (20.9%)
Technical appraisal    284,616    255,304    (29,312)   (10.3%)
      Sub - Total 
  29,916,744    28,282,077    (1,634,667)   (5.5%)
Accumulated depreciation    (12,436,199)   (12,167,150)   269,049    2.2% 
 
Total property, plant and equipment    17,480,545    16,114,927    (1,365,618)   (7.8%)
 
 
OTHER ASSETS                 
Investments in related companies    248,435    119,132    (129,303)   (52.0%)
Investments in other companies    52,072    46,241    (5,831)   (11.2%)
Positive goodwill, net    1,415,881    1,290,383    (125,498)   (8.9%)
Negative goodwill, net    (80,010)   (75,257)   4,753    5.9% 
Long-term receivables    297,154    393,523    96,369    32.4% 
Amounts due from related companies    195,663    1,261    (194,402)   (99.4%)
Deferred income taxes    26,477      (26,477)  
Intangibles    196,172    191,846    (4,326)   (2.2%)
Accumulated amortization    (118,451)   (120,574)   (2,123)   (1.8%)
Others assets    593,248    507,552    (85,696)   (14.4%)
 
Total other assets    2,826,642    2,354,109    (472,533)   (16.7%)
 
 
 
TOTAL ASSETS    23,916,970    23,018,710    (898,260)   (3.8%)
 

Pg. 16


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

LIABILITIES AND SHAREHOLDERS EQUITY UNDER CHILEAN GAAP, MILLION CH$

Table 7

 
LIABILITIES AND SHAREHOLDER´S EQUITY - (million Ch$)   12M 06    12M 07    Var 06-07    Chg % 
 
CURRENT LIABILITIES                 
Short-term debt due to banks and financial institutions    144,194    169,695    25,501    17.7% 
Current portion of long-term debt due to banks and financial institutions    105,769    129,311    23,541    22.3% 
Current portion of bonds payable    121,585    366,035    244,450    201.1% 
Current portion of long-term notes payable    36,541    24,184    (12,357)   (33.8%)
Dividends payable    80,213    32,886    (47,328)   (59.0%)
Accounts payable    397,090    514,756    117,665    29.6% 
Short-term notes payable    16,890    15,962    (929)   (5.5%)
Miscellaneous payables    119,630    106,101    (13,529)   (11.3%)
Accounts payable to related companies    32,072    31,851    (221)   (0.7%)
Accrued expenses    85,223    85,056    (167)   (0.2%)
Withholdings    107,386    106,033    (1,352)   (1.3%)
Income taxes payable    156,915    18,343    (138,572)   (88.3%)
Anticipated income    5,392    7,830    2,438    45.2% 
Reinbursable financial contribution    1,127    1,340    213    18.9% 
Other current liabilities    96,448    130,878    34,430    35.7% 
 
Total current liabilities    1,506,476    1,740,259    233,783    15.5% 
 
 
LONG-TERM LIABILITIES                 
Due to banks and financial institutions    972,982    1,024,723    51,741    5.3% 
Bonds payable    2,357,989    2,146,924    (211,065)   (9.0%)
Long -term notes payable    120,705    122,968    2,262    1.9% 
Accounts payables    165,166    143,949    (21,218)   (12.8%)
Amounts payable to related companies    12,083    8,162    (3,921)   (32.5%)
Accrued expenses    348,993    328,300    (20,693)   (5.9%)
Deferred income taxes      22,441    22,441   
Reinbursable financial contribution    3,171    3,824    653    20.6% 
Other long-term liabilities    231,945    251,241    19,296    8.3% 
 
Total long-term liabilities    4,213,035    4,052,531    (160,504)   (3.8%)
 
 
Minority interest    3,082,340    2,741,767    (340,573)   (11.0%)
 
SHAREHOLDERS´ EQUITY                 
Paid-in capital, no par value    2,594,015    2,594,015      0.0% 
Additional paid-in capital         
Additional paid-in capital (share premium)   184,861    184,861      0.0% 
Other reserves    (255,980)   (435,491)   (179,512)   70.1% 
     Total capital and reserves 
  2,522,897    2,343,385    (179,512)   (7.1%)
Retained earnings    291,354    388,983    97,628    33.5% 
Net income for the period    307,121    188,376    (118,745)   (38.7%)
Interim dividends    (38,925)   (17,535)   21,390    (55.0%)
Deficits of subsidaries in development stage    (195)     195    (100.0%)
     Total retained earnings 
  559,356    559,824    468    0.1% 
 
Total shareholder´s equity    3,082,253    2,903,210    (179,043)   (5.8%)
 
 
 
TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY    11,884,104    11,437,767    (446,337)   (3.8%)
 

Pg. 17


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

LIABILITIES AND SHAREHOLDERS EQUITY UNDER CHILEAN GAAP, THOUSAND US$

Table 7.1

 
LIABILITIES - (thousand US$)   12M 06    12M 07    Var 06-07    Chg % 
 
CURRENT LIABILITIES                 
Short-term debt due to banks and financial institutions    290,193    341,514    51,321    17.7% 
Current portion of long-term debt due to banks and financial institutions    212,863    260,240    47,377    22.3% 
Current portion of bonds payable    244,692    736,651    491,959    201.1% 
Current portion of long-term notes payable    73,539    48,670    (24,869)   (33.8%)
Dividends payable    161,431    66,183    (95,248)   (59.0%)
Accounts payable    799,152    1,035,955    236,803    29.6% 
Short-term notes payable    33,992    32,123    (1,869)   (5.5%)
Miscellaneous payables    240,758    213,529    (27,229)   (11.3%)
Accounts payable to related companies    64,546    64,101    (445)   (0.7%)
Accrued expenses    171,512    171,177    (335)   (0.2%)
Withholdings    216,115    213,394    (2,721)   (1.3%)
Income taxes payable    315,794    36,916    (278,878)   (88.3%)
Anticipated income    10,851    15,757    4,906    45.2% 
Reinbursable financial contribution    2,268    2,697    429    18.9% 
Other current liabilities    194,103    263,395    69,292    35.7% 
 
Total current liabilities    3,031,809    3,502,303    470,494    15.5% 
 
 
LONG-TERM LIABILITIES                 
Due to banks and financial institutions    1,958,144    2,062,274    104,130    5.3% 
Bonds payable    4,745,496    4,320,723    (424,773)   (9.0%)
Long -term notes payable    242,922    247,475    4,553    1.9% 
Accounts payables    332,400    289,699    (42,701)   (12.8%)
Amounts payable to related companies    24,317    16,426    (7,891)   (32.5%)
Accrued expenses    702,355    660,709    (41,646)   (5.9%)
Deferred income taxes      45,163    45,163   
Reinbursable financial contribution    6,381    7,696    1,315    20.6% 
Other long-term liabilities    466,793    505,626    38,833    8.3% 
 
Total long-term liabilities    8,478,808    8,155,791    (323,017)   (3.8%)
 
 
Minority interest    6,203,264    5,517,855    (685,409)   (11.0%)
 
SHAREHOLDERS´ EQUITY                 
Paid-in capital, no par value    5,220,502    5,220,502      0.0% 
Additional paid-in capital         
Additional paid-in capital (share premium)   372,037    372,037      0.0% 
Other reserves    (515,164)   (876,434)   (361,270)   70.1% 
    Total capital and reserves 
  5,077,376    4,716,105    (361,271)   (7.1%)
Retained earnings    586,356    782,834    196,478    33.5% 
Net income for the period    618,087    379,111    (238,976)   (38.7%)
Interim dividends    (78,337)   (35,289)   43,048    (55.0%)
Deficits of subsidaries in development stage    (393)     393    (100.0%)
    Total retained earnings 
  1,125,714    1,126,656    942    0.1% 
 
Total shareholder´s equity    6,203,090    5,842,761    (360,329)   (5.8%)
 
 
 
TOTAL LIABILITIES AND SHAREHOLDER´S EQUITY    23,916,970    23,018,710    (898,259)   (3.8%)
 

Pg. 18


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

CONSOLIDATED BALANCE SHEET ANALYSIS

The Company’s total assets decreased Ch$ 446,337 million. This was due to:

• A decline of Ch$ 678,562 million, or 7.8% in fixed assets is explained by one year fixed asset depreciation by nearly Ch$ 417,000, lower fixed assets of Ch$ 3,756 million, and real exchange rate effect upon subsidiaries located in countries with unstable currencies, pursuant to BT 64, by Ch$ 850,000 million. This is partially offset by the addition of fixed assets for one year by nearly Ch$ 594,000 million.

Other assets decreased by Ch$ 234,797 million, explained mainly as follows:

• Decrease in accounts receivable from related companies for Ch$ 96,596 million, due to the transfer at Atacama Finance’s debt.
• Decrease of investment in related companies by Ch$ 64,250 million, basically due to impairment for Gas Atacama Holding for Ch$ 48,890 million, the loss recognized during 2007 for Ch$ 8,603 million and exchange rate effect.
• Decrease of positive goodwill of Ch$ 62,358 million basically due to the amortization registered during the year.
• Decrease in other long term assets for Ch$ 42,582 million, basically explained by the amortization in deferred expenses by Ch$ 27,100 million, a decrease in credit rate taxes by Ch$ 9,081 million and a lower fair value in derivatives instruments by Ch$ 5,418 million.
• Decrease in negative goodwill of Ch$ 2,361 million, due to amortization, partially offset by raises in new investments made in the first quarter in El Chocón and Endesa Costanera.
• Increase in long term debt for Ch$ 47,885 million, basically explained by increases in Codensa for Ch$ 52,570 million (Codensa Hogar), Chocón and Endesa Costanera for Ch$ 13,920 million (Foninvemem) and Edesur Ch$ 17,013 million (tariff adjustment), partially offset by a decrease in regulatory assets coming from Ampla and Coelce for Ch$ 23,783 million and Ch$ 5,269 million, respectively.

Current assets increased by Ch$ 467,022 million, a 26.0% mainly due to:

• An increase of Ch$ 137,815 million in receivable documents due to related companies, mainly due to the transfer into short term of the account collectable from Atacama Finance Co by Ch$ 89,080 million, and also due to the increase in accounts receivable from GNL Quintero by Ch$ 40,175 million, Cemsa by Ch$ 2,410 million and GNL Chile by Ch$ 1,874 million.
• An increase in time deposits of Ch$ 101,582 million, mainly explained by redemptions in Ampla of Ch$ 90,903 million, Codensa Ch$ 48,642 million, Endesa Fortaleza Ch$ 33,627 million, Endesa Chile Ch$ 25,913 million, Cachoeira Dourada Ch$ 12,750 million and Cien Ch$ 4,506 million, partially offset by decreases in dividends in Emgesa Ch$ 48,909 million, Endesa Brazil Ch$ 37,853 million, Conosur Ch$ 19,275 million and Edegel Ch$ 9,031 million.
• An increase in debt receivable of Ch$ 86,175 million due to increases in Endesa Chile of Ch$48,858 million, Ampla Ch$ 27,984 million, Cachoeira Dourada Ch$ 25,558 million, El Chocón Ch$ 8,980 million, Emgesa Ch$ 6,752 million, Endesa Costanera Ch$ 2,458 million and Edelnor Ch$ 2,009 million. This is partially offset by decreases in Codensa Ch$ 12,652 million, Coelce Ch$ 11,843 million and Edegel Ch$ 11,547 million.
• An increase in tax receivable of Ch$ 68,082 million due to increases in Endesa Chile of Ch$ 34,113 million, Emgesa Ch$ 10,361 million, San Isidro Ch$ 8,647 million, Enersis Ch$ 8,010 million and Endesa Eco Ch$ 5,067 million.
• An increase in inventories by Ch$ 33,650 million, mainly at Endesa Chile by Ch$ 23,483, San Isidro Ch$ 4,362 million due to an increase in coal and fuel oil, and at CAM by Ch$ 1,372 million.
• Decrease in cash and cash equivalent by Ch$ 25,199 million, mainly in Emgesa by Ch$ 4,878 million, Cien Ch$ 29,670 million and Endesa Fortaleza Ch$ 4,147 million. This is partially offset by increases in Coelce Ch$ 7,547 million and Endesa Brazil Ch$ 4,247 million.

Pg. 19


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

Total Liabilities decreased by Ch$ 446,337 million, due to:

Long term liabilities decreased by Ch$ 160.504 million or 3.8% due to:

• Decrease of Ch$ 211,065 million in obligations due to the transfer to short term liabilities of Endesa Chile Ch$ 198,756 million, Ampla Ch$ 77,558 million, Edegel Ch$ 15,506 million and Emgesa Ch$ 5,190 million, plus expenditure made by Endesa Chile and Edesur by Ch$ 78,773 million and Ch$ 11,209 million respectively and a strong decrease in debts by nearly Ch$ 200,000 million, due to the exchange rate effect in relation to US$ denominated debts. This is partially offset by increases in bonds in Codensa by Ch$ 160,306 million, Endesa Chile Ch$ 78,773 million, Emgesa Ch$ 51,791 million, Edegel Ch$ 37,134 million, Edesur Ch$ 26,006 million and Edelnor Ch$ 24,877 million.
• Increase in miscellaneous payable accounts by Ch$ 21,217 million, due to a lower leasing obligations in Edegel by Ch$ 29,324 million, offset by higher obligations in Endesa Brazil and Ampla by Ch$ 11,112 million and Ch$ 2,277 million respectively.
• Decrease in provisions of Ch$ 20,693 million, due to lower provisions for labor and third-party contingencies in Ampla, Coelce and CIEN for Ch$ 20,595 million.
• Increase in banks long term obligations by Ch$ 51,741 million, mainly due to the increase in Ampla by Ch$ 145,703 million, Endesa Chile Ch$ 44,307 million, partially offset by decreases in Edesur Ch$ 53,690 million, Edegel Ch$ 32,155 million, and Endesa Fortaleza Ch$ 12,490 million.
• Increase in other long term liabilities by Ch$ 19,295 million mainly due to increases in Enersis of Ch$ 38,966 million as a consequence of lower fair value in derivatives instruments and transfer to short term penalties in Edesur by Ch$ 13,828 million.

Short-term liabilities increased Ch$ 233,783 million or 15.5% as a result of:

• Increase in obligations by Ch$ 244,450 million due to change from long term to short term in Endesa Chile, Ampla, Edegel and Emgesa, offset by payments in Edelnor by Ch$ 10,967 million, Edesur Ch$ 11,208 million and Edegel Ch$ 34,930 million.
• Increase in payable accounts of Ch$ 117,665 million due to debt increase in Endesa by Ch$45,213 million, San Isidro Ch$ 40,630 million, Coelce Ch$ 23,185 million and Emgesa Ch$7,097 million.
• Increase in other short term liabilities by Ch$ 34,644 million, principally due to increase in Edesur by Ch$ 26,829 million, provisions for electric emergencies by Ch$ 11,524 million in Argentina and Brazil, increases in derivatives contracts by Ch$ 8,737 million, partially offset by liabilities diminish in earnings by Ch$ 10,589 million.
• Increase in banks obligations by Ch$ 49,042 million due to increases in Ampla by Ch$ 29,545 million, Coelce Ch$ 26.626 million, Edelnor Ch$ 12,515 million, Codensa Ch$ 16,384 million, partially offset by decreases in Emgesa by Ch$ 31,724 million and Cachoeira Dourada Ch$2,690 million.
• Decrease in income taxes by Ch$ 138,572 million, where highlights Ampla by Ch$ 62,763 million, Endesa Chile Ch$ 23,576 million, Emgesa Ch$ 25,538 million, Codensa Ch$ 16,794 million and Edelnor Ch$ 9,338 million.
• Decrease in payable dividend in Ch$ 47,328 million, of which Ch$ 31,808 million corresponds to third parties and Ch$ 15,520 million to Endesa Internacional.

Minority interest reached Ch$ 2,741,767 million, showing a decrease by Ch$ 340,573 million as a consequence of purchase made to minorities in Endesa Costanera and Chocón and by the decreases in equity due to dividends in Codensa, Emgesa and Endesa Brasil and by exchange rates.

Shareholders’ Equity decreased by Ch$ 179,043 million. This variation is mainly explained by decrease in results by Ch$ 118,550 million and reserves Ch$ 179,512 million mainly due to exchange rates over the foreign investments coverage, partially offset by increase in retained earnings Ch$ 97,628 million and lower distribution of interim dividends of Ch$ 21,390 million.

Pg. 20


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

DEBT MATURITY WITH THIRD PARTIES, MILLION CH$

Table 8

 
                            TOTAL 
     
Million Ch$    2008    2009    2010    2011    2012    Balance     
 
Chile 
  220,122    489,579    51,698    74,165    9,245    1,075,648    1,920,457 
 
Enersis    1,833    175,747    1,836    1,942    2,053    462,189    645,600 
Chilectra               
Other (*)   7,259    329    192          7,779 
Endesa Chile (**)   211,030    313,503    49,670    72,223    7,192    613,459    1,267,077 
 
Argentina 
  38,405    52,188    45,301    52,845    15,811    -    204,551 
 
Edesur    2,912    10,832    13,681    13,726    5,338      46,489 
Costanera    29,696    29,762    20,027    18,416    10,473      108,373 
Chocon    5,797    11,594    11,594    20,704        49,689 
Hidroinvest               
CTM               
Tesa               
 
Perú 
  109,470    56,322    26,535    31,115    50,613    81,502    355,556 
 
Edelnor    42,505    12,320    4,984    7,454    14,922    44,800    126,984 
Edegel    66,965    44,002    21,551    23,661    35,691    36,702    228,572 
 
Brazil 
  175,316    99,132    178,920    183,231    181,492    89,643    907,735 
 
Endesa Brasil    -    -    -    -    -    -    - 
Coelce    59,295    18,011    23,308    23,494    22,324    23,330    169,762 
Ampla    108,487    73,953    91,989    95,739    95,958    35,857    501,983 
Cachoeira    624              624 
Cien    2,407    2,338    58,443    58,443    57,251      178,883 
Fortaleza    4,503    4,829    5,180    5,556    5,959    30,457    56,483 
 
Colombia 
  82,200    90,628    55,436    147,975    83,539    261,792    721,570 
 
Codensa    66,589    12,331    55,436    49,325    8,316    158,210    350,207 
Emgesa    15,611    78,297      98,650    75,223    103,582    371,363 
Betania               
 
TOTAL 
  625,513    787,849    357,890    489,331    340,700    1,508,585    4,109,869 
 

(*) Includes: CAM
(**) Includes: Endesa Chile Internacional, Pangue, Pehuenche, San Isidro, Celta and Tunel El Melon.

DEBT MATURITY WITH THIRD PARTIES, THOUSAND US$

Table 8.1

 
                            TOTAL 
     
Thousand US$    2008    2009    2010    2011    2012    Balance     
 
Chile    443,000    985,287    104,043    149,258    18,605    2,164,761    3,864,954 
 
Enersis    3,690    353,695    3,695    3,907    4,132    930,163    1,299,282 
Chilectra               
Other (*)   14,608    662    386          15,656 
Endesa Chile (**)   424,703    630,931    99,962    145,351    14,473    1,234,597    2,550,016 
 
Argentina    77,290    105,029    91,170    106,352    31,821    -    411,662 
 
Edesur    5,860    21,800    27,532    27,623    10,743      93,559 
Costanera    59,763    59,896    40,304    37,062    21,077      218,102 
Chocon    11,667    23,333    23,333    41,667        100,000 
Hidroinvest               
CTM               
Tesa               
 
Peru    220,310    113,349    53,403    62,619    101,859    164,024    715,563 
 
Edelnor    85,541    24,794    10,031    15,001    30,030    90,160    255,557 
Edegel    134,769    88,555    43,372    47,618    71,829    73,863    460,006 
 
Brazil    352,827    199,504    360,079    368,756    365,257    180,409    1,826,832 
 
Endesa Brasil    -    -        -    -   
Coelce    119,332    36,247    46,908    47,281    44,928    46,951    341,649 
Ampla    218,333    148,832    185,129    192,677    193,118    72,162    1,010,250 
Cachoeira    1,255              1,255 
Cien    4,845    4,706    117,617    117,617    115,219      360,005 
Fortaleza    9,062    9,719    10,424    11,181    11,992    61,295    113,673 
 
Colombia    165,428    182,390    111,567    297,802    168,124    526,862    1,452,173 
 
Codensa    134,011    24,817    111,567    99,267    16,736    318,400    704,799 
Emgesa    31,417    157,573      198,535    151,387    208,462    747,374 
Betania               
 
TOTAL    1,258,856    1,585,560    720,261    984,787    685,665    3,036,055    8,271,184 
 

(*) Includes: CAM
(**) Includes: Endesa Chile Internacional, Pangue, Pehuenche, San Isidro, Celta and Tunel El Melon.

Pg. 21


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

CONSOLIDATED CASH FLOW

UNDER CHILEAN GAAP, MILLION CH$

Table 9

 
Million Ch$    12M 06    12M 07    Var 06-07    Chg % 
 
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES                 
 
Net income (loss) for the year    307.122    188.376    (118.746)   (38,7%)
 
Gain (losses) from sales of assets:                 
Losses (gain) on sale of property, plant and equipment    (20.238)   (4.210)   16.028    79,2% 
Charges (credits) to income which do not represent cash flows:                 
Depreciation    445.298    416.693    (28.605)   (6,4%)
Amortization of intangibles    8.441    8.734    293    3,5% 
Write-offs and accrued expenses    27.993    52.432    24.439    87,3% 
Equity in income of related companies    (5.546)   (2.732)   2.814    50,7% 
Equity in losses of related companies    135    57.493    57.358   
Amortization of positive goodwill    60.045    59.814    (231)   (0,4%)
Amortization of negative goodwill    (6.527)   (4.422)   2.105    32,3% 
Price-level restatement, net    (1.307)   10.804    12.111    N/A 
Exchange difference, net    (5.722)   (6.786)   (1.064)   (18,6%)
Other credits to income which do not represent cash flows    (16.315)   (53.731)   (37.416)  
Other charges to income which do not represent cash flows    73.903    204.010    130.107    176,1% 
Changes in assets which affect cash flows:                 
Decrease (increase) in trade receivables    (193.956)   (216.051)   (22.095)   (11,4%)
Decrease (increase) in inventory    5.012    (30.585)   (35.597)   N/A 
Decrease (increase) in other assets    (104.363)   (66.934)   37.429    35,9% 
Changes in liabilities which affect cash flow:                 
Decreased (increase) in payable accounts associated with operating results    156.946    233.700    76.754    48,9% 
Decreased (increase) of payable interest    29.992    30.090    98    0,3% 
Decreased (increase) in income tax payable    (32.879)   (96.771)   (63.892)   (194,3%)
Decreased (increase) in other accounts payable associated with non-operating results    (39.664)   (15.724)   23.940    60,4% 
Decreased (increase) in value added tax and other similar taxes payable, net    (51.891)   (69.371)   (17.480)   (33,7%)
Income (loss) attributable to minority interest    289.750    259.606    (30.144)   (10,4%)
 
NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES    926.227    954.434    28.207    3,0% 
 

Pg. 22


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

Cont. Table 9

 
Million Ch$    12M 06    12M 07    Var 06-07    Chg % 
 
CASH FLOWS FROM FINANCING ACTIVITIES                 
 
Proceeds from issuance of shares issued to minorities      2.820    2.820   
Proceeds from debt issuance    1.368.499    869.562    (498.937)   (36,5%)
Proceeds from bond issuance    178.977    363.115    184.138    102,9% 
Proceeds from loans obtained from related companies         
Proceeds from other loans obtained from related companies         
Other sources of financing         
Capital paid    (91.852)   (14.340)   77.512    84,4% 
Dividends paid    (191.825)   (553.117)   (361.292)   (188,3%)
Payment of debt    (1.062.290)   (713.170)   349.120    32,9% 
Payment of bonds    (503.548)   (129.597)   373.951    74,3% 
Payments of loans obtained from related companies    (8.676)   (2.375)   6.301    72,6% 
Payments of other loans obtained from related companies         
Payments of shares issuance costs         
Payments of bonds issuance costs    (537)     537    100,0% 
Other disbursements for financing    (7.823)   (1.381)   6.442    82,3% 
 
NET CASH FLOW FROM FINANCING ACTIVITIES    (319.074)   (178.482)   140.592    44,1% 
 
CASH FLOWS FROM INVESTING ACTIVITIES                 
 
Proceeds from sale of property, plant and equipment    47.847    3.756    (44.091)   (92,2%)
Sale of investment    53    8.374    8.321   
Other loans received from related companies    2.997      (2.997)  
Other receipts from investments    2.054    44.103    42.049   
Additions to property, plant and equipment    (556.083)   (594.055)   (37.972)   (6,8%)
Long-term investments    (24.219)   (38.182)   (13.963)   (57,7%)
Investment in financing instruments         
Other loans granted to related companies      (43.172)   (43.172)  
Other investment disbursements    (13.472)   (72.360)   (58.888)  
 
NET CASH FLOW FROM INVESTMENT ACTIVITIES    (540.823)   (691.537)   (150.714)   (27,9%)
 
NET CASH FLOW FOR THE PERIOD    66.330    84.415    18.085    (27,3%)
 
EFFECT OF PRICE-LEVEL RESTATEMENT ON CASH AND CASH EQUIVALENT    11.232    19.450    8.218    73,2% 
 
NET VARIATION ON CASH AND CASH EQUIVALENT    77.562    103.864    26.302    33,9% 
 
CASH AND CASH EQUIVALENT AT THE BEGINNING OF THE YEAR    395.097    472.657    77.560    19,6% 
 
CASH AND CASH EQUIVALENT AT THE END OF THE PERIOD    472.659    576.521    103.862    22,0% 
 

Pg. 23


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

UNDER CHILEAN GAAP, THOUSAND US$

Table 9.1

 
Thousand US$    12M 06    12M 07    Var 06-07    Chg % 
 
CASH FLOWS PROVIDED BY OPERATING ACTIVITIES                 
 
Net income (loss) for the year    618.088    379.111    (238.977)   (38,7%)
 
Gain (losses) from sales of assets:                 
Losses (gain) on sale of property, plant and equipment    (40.730)   (8.472)   32.258    79,2% 
Charges (credits) to income which do not represent cash flows:                 
Depreciation    896.170    838.602    (57.568)   (6,4%)
Amortization of intangibles    16.988    17.577    589    3,5% 
Write-offs and accrued expenses    56.336    105.520    49.184    87,3% 
Equity in income of related companies    (11.161)   (5.499)   5.662    50,7% 
Equity in losses of related companies    272    115.706    115.434   
Amortization of positive goodwill    120.842    120.377    (465)   (0,4%)
Amortization of negative goodwill    (13.136)   (8.899)   4.237    32,3% 
Price-level restatement, net    (2.630)   21.742    24.372    N/A 
Exchange difference, net    (11.516)   (13.658)   (2.142)   (18,6%)
Other credits to income which do not represent cash flows    (32.834)   (108.134)   (75.300)  
Other charges to income which do not represent cash flows    148.731    410.574    261.843    176,1% 
Changes in assets which affect cash flows:                 
Decrease (increase) in trade receivables    (390.340)   (434.806)   (44.466)   (11,4%)
Decrease (increase) in inventory    10.087    (61.554)   (71.641)   N/A 
Decrease (increase) in other assets    (210.032)   (134.707)   75.325    35,9% 
Changes in liabilities which affect cash flow:                 
Decreased (increase) in payable accounts associated with operating results    315.857    470.325    154.468    48,9% 
Decreased (increase) of payable interest    60.359    60.557    198    0,3% 
Decreased (increase) in income tax payable    (66.170)   (194.753)   (128.583)   (194,3%)
Decreased (increase) in other accounts payable associated with non-operating results    (79.825)   (31.645)   48.180    60,4% 
Decreased (increase) in value added tax and other similar taxes payable, net    (104.432)   (139.610)   (35.178)   (33,7%)
Income (loss) attributable to minority interest    583.127    522.461    (60.666)   (10,4%)
 
NET CASH FLOW PROVIDED BY OPERATING ACTIVITIES    1.864.052    1.920.816    56.764    3,0% 
 

Pg. 24


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Balance Sheet 

 

Cont. Table 9.1

 
Thousand US$    12M 06    12M 07    Var 06-07    Chg % 
 
CASH FLOWS FROM FINANCING ACTIVITIES                 
 
Proceeds from issuance of shares issued to minorities      5.676    5.676   
Proceeds from debt issuance    2.754.129    1.750.009    (1.004.120)   (36,5%)
Proceeds from bond issuance    360.194    730.775    370.581    102,9% 
Proceeds from loans obtained from related companies         
Proceeds from other loans obtained from related companies         
Other sources of financing         
Capital paid    (184.854)   (28.859)   155.995    84,4% 
Dividends paid    (386.051)   (1.113.157)   (727.106)   (188,3%)
Payment of debt    (2.137.878)   (1.435.268)   702.610    32,9% 
Payment of bonds    (1.013.399)   (260.816)   752.583    74,3% 
Payments of loans obtained from related companies    (17.461)   (4.779)   12.682    72,6% 
Payments of other loans obtained from related companies         
Payments of shares issuance costs         
Payments of bonds issuance costs    (1.081)     1.081    100,0% 
Other disbursements for financing    (15.744)   (2.779)   12.965    82,3% 
 
NET CASH FLOW FROM FINANCING ACTIVITIES    (642.144)   (359.199)   282.945    44,1% 
 
CASH FLOWS FROM INVESTING ACTIVITIES                 
 
Proceeds from sale of property, plant and equipment    96.293    7.558    (88.735)   (92,2%)
Sale of investment    107    16.852    16.745   
Other loans received from related companies    6.032      (6.032)  
Other receipts from investments    4.134    88.758    84.624   
Additions to property, plant and equipment    (1.119.127)   (1.195.547)   (76.420)   (6,8%)
Long-term investments    (48.741)   (76.842)   (28.101)   (57,7%)
Investment in financing instruments         
Other loans granted to related companies      (86.884)   (86.884)  
Other investment disbursements    (27.113)   (145.626)   (118.513)  
 
NET CASH FLOW FROM INVESTMENT ACTIVITIES    (1.088.416)   (1.391.731)   (303.315)   (27,9%)
 
NET CASH FLOW FOR THE PERIOD    133.490    169.886    36.396    (27,3%)
 
EFFECT OF PRICE-LEVEL RESTATEMENT ON CASH AND CASH EQUIVALENT    22.605    39.143    16.538    73,2% 
 
NET VARIATION ON CASH AND CASH EQUIVALENT    156.095    209.029    52.934    33,9% 
 
CASH AND CASH EQUIVALENT AT THE BEGINNING OF THE YEAR    795.140    951.231    156.091    19,6% 
 
CASH AND CASH EQUIVALENT AT THE END OF THE PERIOD    951.235    1.160.260    209.025    22,0% 
 

Pg. 25


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Cash Flow Analysis 

 

CONSOLIDATED CASH FLOW ANALYSIS

During the period, the Company generated a positive net cash flow of Ch$ 84,415 million, comprised by the following activities:

Table 10

 
Effective Cash Flow (million Ch$)
  12M 06    12M 07    Var 06-07    Chg % 
 
                 Operating    926,227    954,434    28,207    3.0% 
                 Financing    (319,074)   (178,482)   140,592    44.1% 
                 Investment    (540,823)   (691,537)   (150,714)   (27.9%)
 
Net cash flow of the period 
  66,330    84,415    18,085    (27.3%)
 

Table 10.1

 
Effective Cash Flow (thousand US$)   12M 06    12M 07    Var 06-07    Chg % 
 
                 Operating    1,864,048    1,920,816    56,768    3.0% 
                 Financing    (642,142)   (359,199)   282,943    44.1% 
                 Investment    (1,088,416)   (1,391,731)   (303,315)   (27.9%)
 
Net cash flow of the period 
  133,490    169,886    36,396    (27.3%)
 

Operating activities generated a net positive cash flow of Ch$ 954,434 million, which represents an increase of 3.0% . The operating cash flow is comprised mainly of:

• Net income for the period reached Ch$ 188,376 million, plus:

• Charges of Ch$ 809,980 million to the income statement that do not represent cash flow and refers mainly to the Depreciation of the period for Ch$ 416,693 million, write-offs and provisions for Ch$ 52,432 million, amortizations of positive goodwill of Ch$ 59,814 million, amortization of intangibles of Ch$ 8,734 million, losses in long term investments of Ch$ 57,493 million and other charges that do not represent cash flow for Ch$ 204,010 million, which includes the Ch$ 192,036 million negative conversion effect of the application of the BT 64 over foreign subsidiaries.

• The variation of net liabilities that affect cash flow of Ch$ 81,924 million.

• The above was partially offset by:

• Charges of Ch$ 67,671 million that do not represent cash, which corresponds to other non cash charges by Ch$ 53,731, of which Ch$ 39,426 million refers to the positive effect of the conversion of the foreign subsidiaries, Ch$ 2,732 million of profit on investment in related companies and Ch$ 4,422 million of negative goodwill amortization.

• Variation in net assets that affect operating cash flow of Ch$ 313,570 million.

Financing activities resulted in a negative cash flow of Ch$ 178,482 million mainly due to the payment of loans for a value of Ch$ 713,170 million, dividend payments of Ch$ 553,117 million, payments to other obligations for Ch$ 129,597 million, payment of loans with related companies for Ch$ 2,735 million and other disbursements for Ch$ 1,381 million. This is partially offset by loans obtained for Ch$ 869,562 million and bonds issued for Ch$ 363,115 million.

Investment activities had a net negative cash flow of Ch$ 691,537 million, an increase of Ch$ 150,714 million that correspond mainly to the addition of fixed assets for Ch$ 594,055 million, long term investments for Ch$ 38,182 million, other loans for related companies for Ch$ 38,731 and other disbursements of Ch$ 72,360 million, partially offset by earnings coming from long term investments of Ch$ 8,374 million, sale of fixed assets Ch$ 3,756 million and other investment revenues Ch$ 44,103 million.

Pg. 26


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Cash Flow Analysis 

 

CASH FLOW RECEIVED FROM FOREIGN SUBSIDIARIES BY ENERSIS, CHILECTRA AND ENDESA CHILE

Table 11

                     
Millions Ch$ Interest Received Dividends Received Management Fee Prepayment intercompany Capital Reductions
  12M 06  12M 07  12M 06  12M 07  12M 06  12M 07  12M 06  12M 07  12M 06  12M 07 
                     
Argentina  4,259     280  5,794  1,263  1,437  59,627 
Peru     -  9,452  11,770  4,887  7,755 
Brazil  1,623     -  21,577  70,897  30,921 
Colombia  17,994     -  2,549  53,710  86,124  18,097  5,856 
                     
Total  23,876     280  33,579  142,171  1,263  1,437  176,671  -  22,984  13,611 
                     

     
Millions Ch$  Total Cash Received 
  12M 06   12M 07 
     
Argentina  65,149  7,511 
Peru  14,339  19,525 
Brazil  54,122  70,897 
Colombia  124,764  59,566 
     
Total  258,373  157,499 
     

Table 11.1

                     
Thousand US$  Interest Received Dividends Received Management Fee Prepayment intercompany Capital Reductions
  12M 06  12M 07  12M 06  12M 07  12M 06  12M 07  12M 06  12M 07  12M 06  12M 07 
                     
Argentina  8,571     564  11,660  2,542  2,891  120,000 
Peru     -  19,023  23,688  9,835  15,607 
Brazil  3,267     -  43,425  142,681  62,229 
Colombia  36,214     -  5,130  108,092  173,325  36,420  11,785 
                     
Total  48,052     564  67,578  286,121  2,542  2,891  355,554  -  46,255  27,392 
                     

     
Thousand US$  Total Cash Received 
  12M 06   12M 07 
     
Argentina  131,113  15,116 
Peru  28,858  39,294 
Brazil  108,921  142,681 
Colombia  251,089  119,878 
     
Total  519,981  316,969 
     

Source: Internal Financial Report

Pg. 27


Table of Contents

PRESS RELEASE
Year Ended 2007 – Consolidated Cash Flow Analysis 

 

CAPEX AND DEPRECIATION

Table 12

         
  Payments for Additions of  Depreciation 
  Fixed assets     
   
Million Ch$  12M 06  12M 07  12M 06  12M 07 
         
Endesa  182,671  207,030  188,280  192,976 
Cachoeira (*) 1,808  1,834  16,290  12,588 
Fortaleza (**) 2,424  1,468  5,366  3,690 
Cien (**) 2,034  163  14,465  12,292 
Chilectra S.A.  61,503  68,903  19,295  21,070 
Edesur S.A.  37,769  41,676  46,557  37,920 
Edelnor S.A.  21,425  19,913  18,361  15,854 
Ampla  115,081  104,627  45,904  35,099 
Coelce  78,915  101,292  39,741  38,241 
Codensa S.A.  46,028  41,876  44,581  40,892 
Cam Ltda.  1,567  1,633  2,316  1,689 
Inmobiliaria Manso de Velasco Ltda.  1,202  1,120  368  318 
Synapsis Soluciones y Servicios Ltda.  3,190  1,519  2,382  2,576 
Holding Enersis  465  1,001  1,392  1,488 
         
Total  556,083  594,055  445,298  416,693 
         

Table 12.1

         
  Payments for Additions of  Depreciation 
  Fixed assets     
   
Thousand US$  12M 06  12M 07  12M 06  12M 07 
         
Endesa  367,629  416,651  378,917  388,368 
Cahoeira (*) 3,639  3,692  32,783  25,333 
Fortaleza (*) 4,877  2,954  10,800  7,426 
Cien (*) 4,093  327  29,111  24,738 
Chilectra S.A.  123,776  138,669  38,831  42,403 
Edesur S.A.  76,011  83,874  93,697  76,314 
Edelnor S.A.  43,118  40,075  36,952  31,906 
Ampla  231,602  210,564  92,383  70,638 
Coelce  158,819  203,853  79,980  76,961 
Codensa S.A.  92,632  84,276  89,721  82,297 
Cam Ltda.  3,154  3,286  4,661  3,398 
Inmobiliaria Manso de Velasco Ltda.  2,419  2,255  741  641 
Synapsis Soluciones y Servicios Ltda.  6,419  3,057  4,794  5,184 
Holding Enersis  935  2,014  2,801  2,994 
         
Total  1,119,123  1,195,547  896,172  838,599 
         

(*) Consolidated by Enersis through Endesa Brasil since October 1st, 2005.

Pg. 28


Table of Contents

PRESS RELEASE
Year Ended 2007 – Risks Hedging 

 

ANALYSIS OF THE EXCHANGE RISK AND THE INTEREST RATE

The company has a high percentage of its loans in US Dollars considering that an important part of its sales, in the different markets where it operates, are mainly indexed to that currency. However, the Brazilian, Argentine and Colombian markets are indexed to the US Dollar to a lower extent and, therefore, subsidiaries in those markets have most of their liabilities in local currency. In the case of Argentina, the company has chosen to replace dollar denominated debt with local currency debt, when market financial conditions allow it.

In a scenario of a high exchange rate risk, the company has continued with its policy of partly covering its liabilities in dollars in order to mitigate the effects of the fluctuations in the exchange rate upon results. Considering the important reduction in the accounting mismatch in recent years, the company has modified its policy on Dollar-Peso hedging in order to establish a policy of covering cash flows, together with a maximum permissible accounting mismatch, on which hedging operations will be performed.

As of December 31, 2007, the company has hedged in Chile, by means of US$/UF Swap operations, an amount of US$ 600 million on a consolidated basis and holds US$ 125 million in forward contracts, allowing for an adequate management of the hedging policy. At the same date last year, the Company had already contracted US$ 600 million of the total US$/UF swap as part of the establishment of the new hedging policy mentioned.

In terms of interest rate risk, the Company had, on a consolidated basis, a proportion of its indebtedness at a fixed / variable ratio of approximately 68.3% fixed / 31.7% variable as of December 31, 2007. The percentage of its indebtedness at a fixed rate has decreased compared with the 70.8% / 29.2% ratio as of the same date in 2006.

Pg. 29


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 

 


ARGENTINA

GENERATION

Operating Income decreased in both companies in 2007, mainly due to lower hydrology and higher demand and cost of liquid fuels. Argentina’s weather has been extremely cold and very hot, in winter and in summer, respectively, so heating and air conditioning that requires more fuel, raised prices.

COSTANERA

Operating Income, decreased by Ch$4,867 million, accounting a lower profit. This is explained by higher use of fuel. Additionally, operating revenues grew 12.1% due to higher sale price, partially offset by lower physical sales.

Table 13

               
  Million US$    Million Ch$     
       
  12M 06  12M 07    12M 06  12M 07    Chg % 
               
Operating Revenues  376  421    186,588  209,225    12.1% 
Operating Costs  (360) (415)   (178,946) (206,330)   (15.3%)
Operating Margin  15  6    7,643  2,894    (62.1%)
             Selling and Administrative Expenses  (5) (5)   (2,388) (2,506)   (4.9%)
 
Operating Income  11  1    5,255  388    (92.6%)
 
Figures may differ from those accounted under Argentine GAAP.

Additional Information

Table 14

         
Costanera  12M 06  12M 07  Var 06-07  Chg % 
         
GWh Produced  8,709  8,421  (288) (3.3%)
GWh Sold  8,736  8,450  (285) (3.3%)
Market Share  8.9%  8.2%  (8.0%)
         

Pg. 30


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

CHOCÓN

Operating Income, decreased by Ch$7,248 million, accounting a lower profit. This is explained by lower physical sales as a consequence of the poor hydrology in the Comahue region, and partially offset by an increase in average sales prices.

Table 15

 
  Million US$   Million Ch$     
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
Operating Revenues  133  112       66,248     55,716    (15.9%)
Operating Costs  (66) (59)   (32,568) (29,189)   10.4% 
Operating Margin  68  53       33,681     26,527    (21.2%)
             Selling and Administrative Expenses  (2) (2)        (1,128)      (1,223)   (8.4%)
 
Operating Income  66  51       32,553     25,305    (22.3%)
 
Figures may differ from those accounted under Argentine GAAP.

Additional Information

Table 16

         
Chocón  12M 06  12M 07  Var 06-07  Chg % 
         
GWh Produced  5,041  3,696  (1,345) (26.7%)
GWh Sold  5,191  3,956  (1,235) (23.8%)
Market Share  5.3%  3.8%  (27.5%)
         

DISTRIBUTION

On February 5, 2007, the National Electricity Regulatory Entity (ENRE) published in the Official Bulletin the Resolution No.50 approving tariffs for Edesur effective as of February 1, 2007. This refers to consumption accrued during the period between November 1st, 2005 and January 31st, 2007. The ENRE established that the total amount will be charged in 55 monthly installments.

EDESUR

Operating Income, grew by Ch$33,557 million, accounting a profit. This is mainly explained by higher sales margin and energy demand, which boosted physical sales in order to reach a 6.7% growth. Additionally, 32 thousand new clients were served.

Pg. 31


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

Table 17

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
             Revenues from Sales  499  547    247,944           271,691    9.6% 
             Other Operating Revenues  38  44    18,831  21,682    15.1% 
Operating Revenues  537  590    266,775           293,374    10.0% 
             Energy Purchases  (309) (296)   (153,522) (147,129)   4.2% 
             Other Operating Cost  (160) (153)   (79,426)          (75,919)   4.4% 
Operating Costs  (469) (449)   (232,947) (223,049)   4.2% 
             Selling and Administrative Expenses  (77) (83)   (38,206)          (41,146)   (7.7%)
 
Operating Income  (9) 59    (4,378) 29,179    - 
 
Figures may differ from those accounted under Argentine GAAP.

Additional Information

Table 18

 
Edesur  12M 06  12M 07  Var 06-07  Chg % 
 
Customers (Th) 2,196  2,228  32  1.4% 
GWh Sold  14,837  15,833  996  6.7% 
Clients/Employee  912  879  (33) (3.6%)
Energy Losses % (12M) 10.5%  10.7%  1.9% 
         

Pg. 32


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

BRAZIL

ENDESA BRAZIL (*)

Table 19

 
    Million US$    Million Ch$    Chg % 
     
    12M 06   12M 07   12M 06   12M 07     
 
     Revenues from Sales    2,325    2,466    1,155,152    1,225,230    6.1% 
     Other Operating Revenues                   60                 155    29,648    77,229    160.5% 
Operating Revenues    2,384    2,621    1,184,800    1,302,459    9.9% 
     Energy Purchases    (1,112)   (1,351)   (552,505)   (671,093)   (21.5%)
     Other Operating Cost               (572)   (421)   (284,105)   (209,071)   26.4% 
Operating Costs    (1,684)   (1,771)   (836,609)   (880,164)   (5.2%)
     Selling and Administrative Expenses               (142)   (192)   (70,451)   (95,521)   (35.6%)
 
Operating Income                 559                 658    277,740    326,774    17.7% 
 
         Interest Income                 218                 162    108,305    80,543    (25.6%)
         Interest Expense               (323)   (288)   (160,612)   (142,882)   11.0% 
Net Financial Income (Expenses)              (105)   (125)   (52,307)   (62,339)   (19.2%)
         Equity Gains from Related Companies                 -         
         Equity Losses from Related Companies                 -         
Net Income from Related Companies                 -    -    -    -   
         Other Non Operating Income                 131                 248    64,952    123,132    89.6% 
         Other Non Operating Expenses               (267)   (402)   (132,781)   (199,553)   (50.3%)
Net other Non Operating Income (Expense)              (137)   (154)   (67,828)   (76,421)   (12.7%)
         Price Level Restatement                 -         
         Foreign Exchange Effect                 -         
Net of Monetary Exposure                 -    -    -    -   
Positive Goodwill Amortization                 -    -    -    -   
 
Non Operating Income               (242)   (279)   (120,135)   (138,760)   (15.5%)
 
Net Inc b. Taxes, Min Int and Neg Goodwill                 317                 378    157,605    188,014    19.3% 
 
         Extraordinary Items                 -         
         Income Tax                 (19)   (113)   (9,522)   (56,280)   (491.1%)
         Minority Interest                 (99)                  (46)   (49,033)   (22,683)   53.7% 
         Negative Goodwill Amortization                 -         
 
NET INCOME                 199                 219    99,049    109,051    10.1% 
 
 
 
EBITDA                 807                 866    401,094    430,194    7.3% 
 
Figures may differ from those accounted under Brazilian GAAP.
(*) Consolidated by Enersis since October 1st.

Pg. 33


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

GENERATION

CACHOEIRA DOURADA

Operating Income, increased by Ch$19,082 million, accounting a higher profit. This is explained by 11.2% of higher physical sales, and better average sales margin during the period.

Table 20

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
Operating Revenues  135  232    67,258  115,325    71.5% 
Operating Costs  (67) (125)   (33,285) (61,960)   (86.2%)
Operating Margin  68  107    33,973  53,365    57.1% 
               Selling and Administrative Expenses  (5) (5)    (2,240) (2,550)   (13.8%)
 
Operating Income  64  102    31,733  50,815    60.1% 
     
Figures may differ from those accounted under Brazilian GAAP.

Additional Information

Table 21

         
Cachoeira  12M 06  12M 07  Var 06-07  Chg % 
         
GWh Produced  4,241  3,888  (353) (8.3%)
GWh Sold  4,177  4,643  466  11.2% 
Market Share  1.2%  1.3%  8.3% 
         

FORTALEZA

Operating Income, decreased by Ch$11,994 million, accounting a lower profit. This is explained by lower sales prices and higher energy purchases at higher prices.

Table 22

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
Operating Revenues           217  208    107,607  103,414    (3.9%)
Operating Costs  (100) (115)   (49,502) (57,384)   (15.9%)
Operating Margin           117  93    58,106  46,030    (20.8%)
       Selling and Administrative Expenses  (3) (3)   (1,687) (1,606)   4.8% 
 
Operating Income           114  89    56,418  44,424    (21.3%)
 
Figures may differ from those accounted under Brazilian GAAP.

Pg. 34


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

Additional Information

Table 23

 
Fortaleza  12M 06 12M 07 Var 06-07 Chg %
 
GWh Produced  248  66  (183) (73.6%)
GWh Sold  2,690  2,705  15  0.6% 
Market Share  0.8%  0.7% 
 

TRANSMISSION

CIEN

Operating Income, increase by Ch$23,994 million, accounting a better profit. This is explained by higher average margins during the year.

It is important to remind that Cien is restructuring its business in order to reduce its dependency on the energy supply in both countries. The company is renegotiating its supply contracts, as well as searching for an adequate compensation for its international transmission capacity.

Table 24

 
  Million US$    Million Ch$     
       
  12M 06 12M 07   12M 06 12M 07   Chg % 
 
Operating Revenues  311  526    154,549  261,370    69.1% 
Operating Costs  (301) (471)   (149,363) (233,816)   (256.5%)
Operating Margin  10  55    5,186  27,554    (431.3%)
           Selling and Administrative Expenses  (12) (9)   (6,000) (4,374)   27.1% 
 
Operating Income  (2) 47    (814) 23,180    N/A 
 
Figures may differ from those accounted under Brazilian GAAP.

Additional Information

Table 25

         
CIEN  12M 06  12M 07  Var 06-07  Chg % 
         
GWh Produced 
GWh Sold  6.394  6.232  -161  (2,5%)
Market Share  N.A.  N.A. 
         

Pg. 35


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

DISTRIBUTION

AMPLA

Operating Income, grew by US$32,835 million, rising 32%. This is explained by higher physical sales leaded by higher energy demand, and either due to higher sales margin.
Additionally, 63 thousand new clients were served.

Table 26

 
  Million US$   Million Ch$    
       
  12M 06  12M 07    12M 06  12M 07    Chg % 
 
             Revenues from Sales  1,135  1,085    563,928  539,087    (4.4%)
             Other Operating Revenues  20  25    9,899  12,307    24.3% 
Operating Revenues  1,155  1,110    573,827  551,394    (3.9%)
             Energy Purchases  (538) (524)   (267,147) (260,604)   2.4% 
             Other Operating Cost  (373) (242)   (185,519) (120,002)   35.3% 
Operating Costs  (911) (766)   (452,665) (380,606)   15.9% 
             Selling and Administrative Expenses  (37) (71)      (18,461)          (35,252)   (91.0%)
 
Operating Income  207  273    102,701  135,536    32.0% 
 
Figures may differ from those accounted under Brazilan GAAP.

Additional Information

Table 27

         
Ampla  12M 06 12M 07 Var 06-07 Chg %
         
Customers (Th) 2,316  2,379  63  2.7% 
GWh Sold  8,668  8,985  316  3.7% 
Clients/Employee  1,639  1,718  79  4.8% 
Energy Losses % (12M) 21.9%  21.4%  (2.0%)
         

Pg. 36


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

COELCE

Operating Income, decreased Ch$15,281 million, accounting a lower profit. This is mainly explained by a provision for uncollectible accounts coming from the regulatory assets ARTE by Ch$14,370 million, together with lower sales margins, both effects partially offset by higher physical sales.
Additionally, 146 thousand new clients were served.

Table 28

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
             Revenues from Sales  882  841    438,027           417,843    (4.6%)
             Other Operating Revenues  23  44    11,242  21,943    95.2% 
Operating Revenues  904  885    449,269           439,785    (2.1%)
             Energy Purchases  (411) (439)   (204,368) (218,078)   (6.7%)
             Other Operating Cost  (232) (196)   (115,135)          (97,150)   15.6% 
Operating Costs  (643) (634)   (319,503) (315,228)   1.3% 
             Selling and Administrative Expenses           (74)          (94)   (36,812)          (46,884)   (27.4%)
 
Operating Income  187  156    92,954  77,673    (16.4%)
 
Figures may differ from those accounted under Brazilian GAAP.

Additional Information

Table 29

 
Coelce  12M 06  12M 07  Var 06-07  Chg % 
 
Customers (Th) 2,543  2,689  146  5.7% 
GWh Sold  6,769  7,227  458  6.8% 
Clients/Employee  1,937  2,073  136  7.0% 
Energy Losses % (12M) 13.0%  12.5%  (3.8%)
         

Pg. 37


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

CHILE

GENERATION

ENDESA CHILE

Consolidated Income Statement

Table 30

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
Operating Revenues  2,890  3,476    1,436,068  1,726,964    20.3% 
Operating Costs  (1,715) (2,252)   (851,962) (1,119,053)   (31.4%)
             Selling and Administrative Expenses  (85) (75)   (42,300) (37,081)   12.3% 
 
Operating Income  1,090  1,149    541,806  570,830    5.4% 
 
             Interest Income  32  47    15,915  23,275    46.2% 
             Interest Expenses  (372) (357)   (184,641) (177,529)   3.9% 
Net Financial Income (Expenses) (340) (310)   (168,726) (154,254)   8.6% 
             Equity Gains from Related Company  92  94    45,613  46,947    2.9% 
             Equity Losses from Related Company  (0) (116)   (134) (57,400)  
Net Income from Related Companies  92  (21)   45,478  (10,453)   (123.0%)
             Other Non Operating Income  65  36    32,185  17,916    (44.3%)
             Other Non Operating Expenses  (94) (172)   (46,792) (85,251)   (82.2%)
Net other Non Operating Income (Expenses) (29) (136)   (14,606) (67,335)   - 
             Price Level Restatement  18    1,597  8,854   
             Foreign Exchange Effect  33    3,875  16,612   
Net of Monetary Exposure  11  51    5,472  25,466    - 
Positive Goodwill Amortization  (2) (2)   (1,013) (910)   10.2% 
 
Non Operating Income  (268) (418)   (133,395) (207,485)   (55.5%)
 
Net Income b. Taxes, Min Int and Neg Goodwill Amort.  822  731    408,411  363,345    (11.0%)
Extraordinary Items           -           -     
Income Tax  (283) (228)   (140,540) (113,413)   19.3% 
Minority Interest  (142) (125)   (70,788) (61,874)   12.6% 
Negative Goodwill Amortization  13    6,484  4,382    (32.4%)
 
NET INCOME  410  387    203,567  192,439    (5.5%)
 
*Includes generation subsidiaries in Chile, Argentina, Colombia and Peru.

Chilean Operations

The reserve at Endesa Chile’s reservoirs allowed the supply of all the contracts, even though year 2007 was a dry year.

Operating Income, increased by Ch$23,836 million, accounting a higher profit. This is explained by higher energy sales prices, despite physical sales decreased by 8.2% due to the 23% of lower hydraulic generation and 98% higher thermoelectric generation, in order to handle efficiently our reservoir levels and ensure the supply of our contracts, in a dry scenario faced in year 2007.

Additional Information

Table 31

         
Chilean Companies  12M 06  12M 07  Var 06-07  Chg % 
         
GWh Produced  19,973  18,773  (1,200) (6.0%)
GWh Sold  20,923  19,212  (1,711) (8.2%)
Market Share  41.6%  36.5%  (12.4%)
         

Pg. 38


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

DISTRIBUTION

It is important to mention that in the year 2006, Chilectra participated in the first auction for 4.500 GWh at an energy average price of US$ 54 MWh. This auction was for a period of 11 years, starting the year 2010.

Currently, Chilectra faced its second auction process for 3 blocks of 2,500 GWh each at an energy average price of US$ 60 MWh. Terms of the auction comprise maturity periods of 11, 13 and 15 years respectively, starting from 2011.

CHILECTRA

Operating Income, decreased Ch$3,701 million, accounting a 2.9% of lower profit. This is explained by higher average purchase price as a consequence of the node price adjustments during the year and higher energy purchases leaded by the growth in energy demand. The higher operating revenues from sales were not enough to compensate higher energy purchase costs.
Additionally, 46 thousand new clients were served.

Pg. 39


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

Table 32

 
  Million US$   Million Ch$    
         
  12M 06 12M 07   12M 06 12M 07   Chg %
 
           Revenues from Sales  1.331  1.478    661.478  734.529    11,0% 
           Other Operating Revenues  106  135    52.686  67.288    27,7% 
Operating Revenues  1.437  1.614    714.164  801.817    12,3% 
           Energy Purchases  (939) (1.116)   (466.626) (554.509)   (18,8%)
           Other Operating Cost  (143) (153)   (71.247) (76.064)   (6,8%)
Operating Costs  (1.082) (1.269)   (537.874) (630.573)   (17,2%)
           Selling and Administrative Expenses  (102) (99)   (50.484) (49.139)   2,7% 
 
Operating Income  253  246    125.806  122.105    (2,9%)
 
           Interest Income  14    4.607  7.104    54,2% 
           Interest Expenses  (55) (49)   (27.254) (24.230)   11,1% 
Net Financial Income (Expenses) (46) (34)   (22.647) (17.126)   24,4% 
           Equity Gains from Related Company  62  60    31.030  29.988    (3,4%)
           Equity Losses from Related Company  (17)   (8.568)   100,0% 
Net Income from Related Companies  45  60    22.463  29.988    33,5% 
           Other Non Operating Income  13  30    6.554  14.731    124,8% 
           Other Non Operating Expenses  (9) (14)   (4.377) (6.945)   (58,7%)
           Conversion Effect (BT 64)      
Net other Non Operating Income (Expenses) 4  16    2.177  7.786    - 
           Price Level Restatement  (23)   331  (11.346)  
           Foreign Exchange Effect  (0) 20    (49) 9.779     
Net of Monetary Exposure  1  (3)   282  (1.567)   - 
Positive Goodwill Amortization  (1) (1)   (638) (583)   8,6% 
 
Non Operating Income  3  37    1.636  18.497    - 
 
Net Income b. Taxes, Min Int and Neg Goodwill Amort.  256  283    127.442  140.602    10,3% 
Extraordinary Items       
Income Tax  244  (25)   121.489  (12.494)   (110,3%)
Minority Interest  (12)   277  (5.793)  
Negative Goodwill Amortization       
 
NET INCOME  502  246    249.209  122.315    (50,9%)
 

Additional Information

Table 33

         
Chilectra  12M 06 12M 07 Var 06-07 Chg %
         
Customers (Th) 1,437  1,483  46  3.2% 
GWh Sold  12,377  12,923  546  4.4% 
Clients/Employee  2,030  2,037  0.4% 
Energy Losses % (12M) 5.4%  5.9%  8.2% 
         

Pg. 40


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

COLOMBIA

GENERATION

On September, 2007 Colombian generation companies Emgesa and Betania completed the merger process, and the resulting company was named Emgesa.

EMGESA

Operating Income, increase by Ch$29,964 million, accounting a higher profit. This is explained by higher energy sales prices as a consequence of the lower hydrology in the country, better revenues coming from reliability charges, and higher physical sales driven by the increase in demand. Additionally, the company recorded lower operating costs derived from lower energy purchases as a consequence of intermediation operations.

Table 36

 
  Million US$    Million Ch$     
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
Operating Revenues  592   640    294,088  318,085    8.2% 
Operating Costs  (320) (307)   (158,854) (152,793)   3.8% 
Operating Margin  272  333    135,233  165,292    22.2% 
             Selling and Administrative Expenses  (10) (10)   (4,925) (5,021)   (1.9%)
 
Operating Income  262  323    130,307  160,271    23.0% 
 
Since September 1, 2007, Betania is merged with Emgesa.               
* Please take note that these figures could differ from those accounted under Colombian GAAP.

Additional Information

Table 37

 
Emgesa  12M 06  12M 07  Var 06-07  Chg % 
 
GWh Produced  12,564  11,942  -622  (5.0%)
GWh Sold  15,327  15,613  286  1.9% 
Market Share  17.4%  21.5%  23.6% 
         

Pg. 41


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

DISTRIBUTION

CODENSA

Operating Income, increased 7.2%, accounting a higher profit. This is explained by 6.4% higher physical sales due to the increase in energy demand in Colombia, and by lower energy losses, both effects partially offset by decrease in sales margins.
Additionally, 71 thousand new clients were served.

Table 38

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06  12M 07   Chg %
 
             Revenues from Sales  726  769    360,587  382,353    6.0% 
             Other Operating Revenues  247  280    122,509  139,373    13.8% 
Operating Revenues  972  1,050    483,097  521,726    8.0% 
             Energy Purchases  (414) (461)   (205,706) (228,915)   (11.3%)
             Other Operating Cost  (237) (244)   (117,846) (121,362)   (3.0%)
Operating Costs  (651) (705)   (323,551) (350,277)   (8.3%)
             Selling and Administrative Expenses           (29) (31)      (14,178)          (15,629)   (10.2%)
 
Operating Income  293  314    145,368  155,820    7.2% 
 
* Please take note that these figures could differ from those accounted under Colombian GAAP.

Additional Information

Table 39

         
Codensa  12M 06 12M 07 Var 06-07 Chg %
         
Customers (Th) 2,138  2,209  70  3.3% 
GWh Sold  10,755  11,441  686  6.4% 
Clients/Employee  2,289  2,373  85  3.7% 
Energy Losses % (12M) 8.9%  8.7%  (2.0%)
         

Pg. 42


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

PERU

GENERATION

EDEGEL

Operating Income, decrease by Ch$13,492 million, accounting a lower profit. This is explained by lower energy sales prices as a consequence of the good hydrology in the country, lower fuel prices and diminish in regulated prices due to tariff adjustment driven by the exchange rate indexation. Additionally, operating costs rose 3.8% which mainly correspond to higher energy purchases at higher prices related with transmission problems.. All the above mentioned was partially offset by higher energy physical sales by 18% driven by the increase in demand.

Table 40

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
Operating Revenues             364           337    180,628  167,379    (7.3%)
Operating Costs  (218) (226)   (108,263) (112,328)   (3.8%)
Operating Margin             146           111    72,364  55,051    (23.9%)
             Selling and Administrative Expenses               (26)            (18)   (12,719) (8,897)   30.1% 
 
Operating Income             120  93    59,645  46,153    (22.6%)
 
* Please take note that these figures could differ from those accounted under Peruvian GAAP.

Additional Information

Table 41

 
Edegel  12M 06  12M 07  Var 06-07  Chg % 
 
GWh Produced  6.662  7.654  992  14,9% 
GWh Sold  6.766  7.994  1.227  18,1% 
Market Share  30,4%  32,5%  6,9% 
         

Pg. 43


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

DISTRIBUTION

EDELNOR

Operating Income increased Ch$1,048 million, accounting a higher profit. This is explained by 6.7% higher physical sales due to the increase in energy demand in Peru, better average sales margin and lower energy losses.

Additionally, 34 thousand new clients were served.

Operating Income

Table 42

 
  Million US$   Million Ch$    
       
  12M 06 12M 07   12M 06 12M 07   Chg %
 
             Revenues from Sales         441           401       219,201           199,381    (9.0%)
             Other Operating Revenues  22  30    10,926  15,149    38.6% 
Operating Revenues         463           432       230,127           214,530    (6.8%)
             Energy Purchases  (279) (242)   (138,548) (120,000)   13.4% 
             Other Operating Cost           (58)          (65)      (28,702)          (32,111)   (11.9%)
Operating Costs  (337) (306)   (167,251) (152,111)   9.1% 
             Selling and Administrative Expenses           (43)          (40)      (21,442)          (19,937)   7.0% 
 
Operating Income  83  85    41,434  42,482    2.5% 
 

* Please take note that these figures could differ from those accounted under Peruvian GAAP.

Additional Information

Table 43

         
Edelnor  12M 06  12M 07  Var 06-07  Chg % 
         
Customers (Th) 952  986  34  3.7% 
GWh Sold  4,874  5,201  327  6.8% 
Clients/Employee  1,737  1,813  76  4.4% 
Energy Losses % (12M) 8.2%  8.1%  (1.8%)
         

Pg. 44


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

PARTIALLY CONSOLIDATED INCOME STATEMENT
(Parent Company Year Ended 2007 Earnings Report)

UNDER CHILEAN GAAP, MILLION CH$

Table 44

 
4Q 06    4Q 07    Var %    (in million Ch$ of 12M07)   12M 06    12M 07    Var % 
 
904    865    (4.4%)   Gross Operating Margin    3,625    3,510    (3.2%)
(4,523)   (6,194)   (36.9%)   S&A Expenses    (18,100)   (20,083)   (11.0%)
 
(3,619)   (5,329)   (47.3%)   Operating Income    (14,474)   (16,574)   (14.5%)
 
30,359    39,879    31.4%    Endesa    122,102    115,427    (5.5%)
16,107    22,876    42.0%    Chilectra    225,504    91,496    (59.4%)
(4,603)   7,849    (270.5%)   Edesur    (16,381)   13,339    (181.4%)
1,136    (333)   (129.3%)   Edelnor    3,546    4,332    22.2% 
4,467    3,099    (30.6%)   Ampla    14,084    3,943    (72.0%)
    N/A    Coelce        N/A 
4,940    5,270    6.7%    Codensa    20,338    14,730    (27.6%)
(78)   1,744    (2325.1%)   CAM LTDA    2,944    5,588    89.8% 
1,544    413    (73.2%)   Inm Manso de Velasco    4,278    7,020    64.1% 
(2,494)   1,421    157.0%    Synapsis    (2,491)   1,466    (158.8%)
9,761    11,225    15.0%    Endesa Brasil    30,673    33,763    10.1% 
    N/A    CGTF        N/A 
1,814      N/A    Other        N/A 
 
62,952    93,443    48.4%    Net Income from Related Companies    404,596    291,102    (28.1%)
 
9,519    7,816    (17.9%)   Interest Income    43,546    35,975    (17.4%)
(13,771)   (13,239)   3.9%    Interest Expense    (61,670)   (54,592)   11.5% 
(4,252)   (5,423)   (27.5%)   Net Financial Income (Expenses)   (18,124)   (18,616)   (2.7%)
1,963    3,764    91.7%    Other Non Operating Income    7,082    12,481    76.2% 
5,679    (396)   107.0%    Other Non Operating Expenses    (3,430)   (878)   74.4% 
7,642    3,368    (55.9%)   Net other Non Operating Income (Expenses)   3,653    11,603    217.7% 
698    25    96.4%    Price Level Restatement    (1,465)   (6,332)   (332.1%)
(2,961)   (9,071)   206.4%    Foreign Exchange Effect    2,002    (19,551)   (1076.5%)
(2,263)   (9,046)   299.7%    Net Monetary Exposure    537    (25,883)   (4922.9%)
(14,586)   (14,555)   0.2%    Positive Goodwill Amortization    (58,388)   (58,315)   0.1% 
 
49,493    67,786    (37.0%)   Non Operating Income    332,273    199,891    (39.8%)
 
45,874    62,457    (36.1%)   Net Income before (1), (2) & (3)   317,798    183,317    (42.3%)
677    4,276    531.2%    Income Tax (1)   (10,720)   5,019    (146.8%)
11    9    (14.7%)   Negative Goodwill Amortization (2)   43    40    (7.6%)
-    -    N/A    Minority Interest (3)   -    -    N/A 
 
46,563    66,742    (43.3%)   NET INCOME    307,122    188,376    (38.7%)
 
1.43    2.04        EPS (Ch$)   9.41    5.77     
0.14    0.21        EPADS (US$)   0.95    0.58     
32,651,166    32,651,166        Common Shares Outstanding (Th)   32,651,166    32,651,166     
 

Pg. 45


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

UNDER CHILEAN GAAP, THOUSAND US$

Table 44.1

 
4Q 06    4Q 07    Var %    (in thousand US$ of 12M07)   12M 06    12M 07    Var % 
 
1,820    1,740    (4.4%)   Gross Operating Margin    7,296    7,063    (3.2%)
(9,103)   (12,465)   (36.9%)   S&A Expenses    (36,426)   (40,418)   (11.0%)
 
(7,283)   (10,725)   (47.3%)   Operating Income    (29,130)   (33,355)   (14.5%)
 
61,098    80,257    31.4%    Endesa    245,732    232,299    (5.5%)
32,416    46,038    42.0%    Chilectra    453,830    184,137    (59.4%)
(9,264)   15,795    (270.5%)   Edesur    (32,967)   26,846    (181.4%)
2,286    (670)   (129.3%)   Edelnor    7,136    8,718    22.2% 
8,990    6,237    (30.6%)   Ampla    28,345    7,935    (72.0%)
    N/A    Coelce        N/A 
9,942    10,606    6.7%    Codensa    40,930    29,644    (27.6%)
(158)   3,510    (2325.1%)   CAM LTDA    5,925    11,245    89.8% 
3,106    832    (73.2%)   Inm Manso de Velasco    8,609    14,127    64.1% 
(5,019)   2,860    157.0%    Synapsis    (5,014)   2,949    (158.8%)
19,643    22,591    15.0%    Endesa Brasil    61,731    67,948    10.1% 
    N/A    CGTF        N/A 
3,651      N/A    Others        N/A 
 
126,691    188,055    48.4%    Net Income from Related Companies    814,256    585,847    (28.1%)
 
19,158    15,730    (17.9%)   Interest Income    87,637    72,401    (17.4%)
(27,715)   (26,644)   3.9%    Interest Expense    (124,113)   (109,867)   11.5% 
(8,558)   (10,914)   (27.5%)   Net Financial Income (Expenses)   (36,475)   (37,466)   (2.7%)
3,950    7,574    91.7%    Other Non Operating Income    14,254    25,118    76.2% 
11,430    (796)   107.0%    Other Non Operating Expenses    (6,902)   (1,767)   74.4% 
15,380    6,778    (55.9%)   Net other Non Operating Income (Expenses)   7,351    23,351    217.7% 
1,404    50    96.4%    Price Level Restatement    (2,949)   (12,742)   (332.1%)
(5,959)   (18,256)   206.4%    Foreign Exchange Effect    4,029    (39,347)   (1076.5%)
(4,554)   (18,206)   299.7%    Net Monetary Exposure    1,080    (52,089)   (4922.9%)
(29,354)   (29,292)   0.2%    Positive Goodwill Amortization    (117,507)   (117,359)   0.1% 
 
99,605    136,421    (37.0%)   Non Operating Income    668,705    402,284    (39.8%)
 
92,322    125,696    (36.1%)   Net Income before (1), (2) & (3)   639,575    368,929    (42.3%)
1,363    8,605    531.2%    Income Tax (1)   (21,574)   10,101    (146.8%)
21    18    (14.7%)   Negative Goodwill Amortization (2)   87    80    (7.6%)
-    -    N/A    Minority Interest (3)     -    N/A 
 
93,707    134,319    (43.3%)   NET INCOME    618,088    379,109    (38.7%)
 
1.43    2.04        EPS (Ch$)   9.41    5.77     
0.14    0.21        EPADS (US$)   0.95    0.58     
32,651,166    32,651,166        Common Shares Outstanding (Th)   32,651,166    32,651,166     
 

Pg. 46


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

OWNERSHIP OF THE COMPANY AS OF DECEMBER 31, 2007

CONFERENCE CALL INVITATION

Enersis is pleased to inform you that it will hold a conference call to review its results for the period, on Thursday, February 28, 2008, at 10:00 AM EST (Eastern Standard Time) (12:00 pm Chilean time). To participate, please dial +1 (617) 213-4846 or +1 (888) 679-8033 (toll free USA), approximately 10 minutes prior to the scheduled start time, Passcode ID: 62493646.

The phone replay will be available between February 28, 2008, and March 06, 2008, dialing +1 (617) 801-6888 or +1 (888) 286-8010 (toll free USA) Passcode ID: 94207493.

To access the call online, or to access the replay, go to: http://www.enersis.com Investor Relations.

Pg. 47


Table of Contents

PRESS RELEASE
Year Ended 2007 – Breakdown by country 
 

CONTACT INFORMATION

For further information, please contact us:

Susana Rey
Head of Investor Relations
srm@e.enersis.cl
56 (2) 353 4554
 
 
Ignacio González    Denisse Labarca    Doris Saba    Carmen Poblete 
Investor Relations    Investor Relations    Investor Relations    Investor Relations 
Representative    Representative    Representative    Representative 
ijgr@e.enersis.cl    dla@e.enersis.cl    dsb@e.enersis.cl    cpt@e.enersis.cl 
56 (2) 353 4552    56 (2) 353 4492    56 (2) 353 4555    56 (2) 353 4447 
 
 
Maria Luz Muñoz
Investor Relations
Assistant
mlmr@e.enersis.cl
56 (2) 353 4682

DISCLAIMER

This Press Release contains statements that could constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements appear in a number of places in this announcement and include statements regarding the intent, belief or current expectations of Enersis and its management with respect to, among other things: (1) Enersis’ business plans; (2) Enersis’ cost-reduction plans; (3) trends affecting Enersis’ financial condition or results of operations, including market trends in the electricity sector in Chile or elsewhere; (4) supervision and regulation of the electricity sector in Chile or elsewhere; and (5) the future effect of any changes in the laws and regulations applicable to Enersis’ or its affiliates. Such forward-looking statements are not guarantees of future performance and involve risks and uncertainties. Actual results may differ materially from those in the forward-looking statements as a result of various factors. These factors include a decline in the equity capital markets of the United States or Chile, an increase in the market rates of interest in the United States or elsewhere, adverse decisions by government regulators in Chile or elsewhere and other factors described in Enersis’ Annual Report on Form 20-F. Readers are cautioned not to place undue reliance on those forward-looking statements, which state only as of their dates. Enersis undertakes no obligation to release publicly the result of any revisions to these forward-looking statements.

Pg. 48

 


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 Antoñanzas 
  -------------------------------------------------- 
   
  Title: Chief Executive Officer 

Date: February 28, 2008