XML 59 R44.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Information of Subsidiaries, Summarized
12 Months Ended
Dec. 31, 2021
FINANCIAL INFORMATION OF SUBSIDIARIES, SUMMARIZED  
Financial Information Of Subsidiaries, Summarized

39.  FINANCIAL INFORMATION ON SUBSIDIARIES, SUMMARIZED

As of December 31, 2021, 2020 and 2019, summarized financial information of the Company’s principal consolidated subsidiaries prepared under IFRS is as follows:

12-31-2021

Financial

Current
Assets

Non-Current
Assets

Total Assets

Current
Liabilities

Non-Current
Liabilities

Equity

Total Equity and

Liabilities

Revenues

Raw Materials and
Consumables Used

Contribution
Margin

Gross

Operating

Income

Operating
Income

Financial
Results

Income
before
Taxes

Income tax

Profit (Loss)

Other Comprehensive Income

Total Comprehensive Income

Statements

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

  

Grupo Enel Distribución Chile

Consolidated

355,550,335

1,276,352,458

1,631,902,793

597,095,713

355,313,363

679,493,717

1,631,902,793

1,164,996,417

(1,000,659,317)

164,337,100

72,015,180

16,530,439

(9,474,782)

7,056,882

9,609,968

16,666,850

4,877,440

21,544,290

Grupo Enel Transmisión Chile

Consolidated

48,577,101

314,425,878

363,002,979

172,645,950

15,974,544

174,382,485

363,002,979

69,228,629

(2,571,288)

66,657,341

51,518,389

41,653,048

(2,210,228)

39,442,820

(7,334,537)

32,108,283

203,377

32,311,660

Enel Generación Chile

Separate

530,408,211

2,705,722,064

3,236,130,275

483,172,950

1,242,808,323

1,510,149,002

3,236,130,275

1,869,125,271

(1,629,466,468)

239,658,803

110,284,335

16,150,815

(43,993,753)

77,683,613

33,147,652

110,831,265

(130,158,612)

(19,327,347)

Enel Distribución Chile

Separate

352,304,900

1,267,457,144

1,619,762,044

591,495,830

355,253,688

673,012,526

1,619,762,044

1,160,793,856

(999,492,100)

161,301,756

69,894,610

15,278,349

(9,696,737)

5,581,612

9,752,809

15,334,421

4,866,485

20,200,906

Empresa Eléctrica Pehuenche S.A.

Separate

71,263,125

160,836,183

232,099,308

45,665,642

40,961,161

145,472,505

232,099,308

208,152,869

(50,164,405)

157,988,464

149,853,935

142,376,688

1,549,390

143,926,078

(38,959,905)

104,966,173

104,966,173

Enel Transmision Chile S.A.

Separate

48,577,102

314,425,879

363,002,981

172,645,951

15,974,544

174,382,485

363,002,981

68,238,700

(2,174,763)

66,063,937

51,053,425

41,201,514

(2,219,446)

41,152,259

(7,234,900)

33,917,359

203,377

34,120,736

Empresa De Transmision Chena S.A.

Separate

989,929

(396,525)

593,403

464,964

451,535

9,219

460,753

(99,637)

361,116

361,116

Geotermica del Norte S.A.

Separate

5,894,673

480,845,799

486,740,472

63,249,169

4,392,957

419,098,346

486,740,472

29,824,491

(751,374)

29,073,117

17,531,064

(3,248,229)

(4,531,802)

(7,780,032)

1,128,172

(6,651,860)

70,443,147

63,791,287

Parque Eolico Talinay Oriente S.A.

Separate

104,653,972

89,697,647

194,351,619

6,633,281

27,036,007

160,682,331

194,351,619

12,818,816

(1,446,268)

11,372,548

8,267,530

2,113,875

59,282

2,173,157

(614,662)

1,558,495

26,745,027

28,303,522

Enel Green Power Chile S.A

Separate

99,047,153

2,955,681,630

3,054,728,783

633,476,536

1,369,691,239

1,051,561,008

3,054,728,783

314,323,284

(133,738,760)

180,584,524

135,344,197

65,819,037

(18,369,603)

47,449,434

(19,571,243)

27,878,191

167,145,499

195,023,690

Grupo Enel Green Power

Consolidated

197,492,004

3,113,557,814

3,311,049,818

691,255,192

1,405,135,706

1,214,658,920

3,311,049,818

325,711,059

(109,034,364)

216,676,695

161,136,930

64,308,728

(20,252,770)

43,993,474

(18,854,738)

25,138,736

264,760,275

289,899,011

Grupo Enel Generación Chile

Consolidated

546,172,832

2,755,711,323

3,301,884,155

508,122,463

1,283,153,774

1,510,607,918

3,301,884,155

1,899,774,388

(1,505,110,838)

394,663,550

260,005,226

158,527,503

(42,444,363)

129,470,720

(5,812,252)

123,658,468

(129,444,345)

(5,785,877)

12-31-2020

Financial

Current
Assets

Non-Current
Assets

Total Assets

Current
Liabilities

Non-Current
Liabilities

Equity

Total Equity and

Liabilities

Revenues

Raw Materials and
Consumables Used

Contribution
Margin

Gross

Operating

Income

Operating
Income

Financial
Results

Income
before
Taxes

Income tax

Profit (Loss)

Other Comprehensive Income

Total Comprehensive Income

Statements

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

  

Grupo Enel Distribución Chile

Consolidated

582,076,850

1,069,130,548

1,651,207,398

394,984,535

355,577,789

900,645,074

1,651,207,398

1,382,068,218

(1,116,324,483)

265,743,735

158,471,761

99,889,095

5,929,058

105,828,440

(23,421,217)

82,407,223

(3,032,588)

79,374,635

Enel Generación Chile

Separate

450,585,522

2,568,790,911

3,019,376,433

346,738,652

962,018,025

1,710,619,756

3,019,376,433

1,454,983,823

(906,062,618)

548,921,205

421,458,046

(355,272,815)

(47,019,373)

(311,920,879)

154,534,331

(157,386,549)

97,628,933

(59,757,615)

Enel Distribución Chile

Separate

577,456,051

1,060,265,626

1,637,721,677

377,127,464

355,408,175

905,186,038

1,637,721,677

1,378,024,639

(1,115,217,690)

262,806,949

156,516,439

99,162,164

5,643,080

104,815,531

(23,518,908)

81,296,623

(3,031,870)

78,264,753

Empresa Eléctrica Pehuenche S.A.

Separate

57,648,247

165,957,367

223,605,614

43,582,095

42,466,077

137,557,442

223,605,614

162,555,069

(29,660,883)

132,894,186

126,117,737

118,664,949

537,780

119,202,729

(32,100,661)

87,102,068

87,102,068

Enel Green Power Chile Ltda.

Separate

2,643,361

2,643,361

656,694

443,065

(728,828)

(285,763)

(27,623)

(313,386)

32,849,632

32,536,246

Empresa Electrica Panguipulli S.A.

Separate

36,961,169

(1,553,242)

35,407,927

30,644,413

17,824,133

(2,975,352)

14,848,781

(1,094,018)

13,754,763

3,300,577

17,055,341

Geotermica del Norte S.A.

Separate

6,236,103

400,007,251

406,243,354

47,175,660

322,246

358,745,448

406,243,354

29,621,783

(1,987,867)

27,633,916

22,284,312

4,542,775

(4,106)

4,538,668

(350,271)

4,188,397

(20,985,401)

(16,797,004)

Parque Eolico Talinay Oriente S.A.

Separate

80,718,677

81,224,769

161,943,446

3,322,615

24,923,743

133,697,088

161,943,446

13,327,199

(215,507)

13,111,692

10,119,202

2,877,967

569,821

3,447,787

(1,028,866)

2,418,922

(7,863,429)

(5,444,508)

Enel Green Power Chile S.A.

Separate

48,915,258

1,536,057,410

1,584,972,668

337,590,586

542,949,053

704,433,029

1,584,972,668

176,960,820

(30,028,125)

146,932,695

119,153,489

72,729,793

(24,394,047)

48,335,747

(14,300,689)

34,035,057

(61,492,284)

(27,457,227)

Almeyda Solar S.P.A

Separate

16,915,219

461,620,519

478,535,738

204,561,234

72,286,638

201,687,866

478,535,738

52,290,734

(2,463,593)

49,827,141

41,553,826

24,434,638

(7,386,090)

17,048,548

(4,556,211)

12,492,337

(21,883,149)

(9,390,812)

Grupo Enel Green Power

Consolidated

139,617,642

2,097,626,417

2,237,244,059

579,459,760

644,053,803

1,013,730,496

2,237,244,059

297,348,087

(12,123,965)

285,224,122

241,778,194

140,591,339

(33,609,299)

106,911,680

(25,014,045)

81,897,635

(63,316,482)

18,581,153

Grupo Enel Generación Chile

Consolidated

465,808,355

2,625,152,610

3,090,960,965

347,895,331

1,003,735,347

1,739,330,287

3,090,960,965

1,490,102,269

(811,503,735)

678,598,534

547,442,737

(236,607,867)

(46,481,593)

(271,116,321)

122,433,670

(148,682,651)

97,437,499

(51,245,152)

12-31-2019

Financial

Current
Assets

Non-Current
Assets

Total Assets

Current
Liabilities

Non-Current
Liabilities

Equity

Total Equity and

Liabilities

Revenues

Raw Materials and
Consumables Used

Contribution
Margin

Gross

Operating

Income

Operating
Income

Financial
Results

Income
before
Taxes

Income tax

Profit (Loss)

Other Comprehensive Income

Total Comprehensive Income

Statements

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Grupo Enel Distribución Chile

Consolidated

289,393,933

1,175,550,962

1,464,944,895

317,248,208

301,769,861

845,926,826

1,464,944,895

1,412,871,737

(1,114,936,281)

297,935,456

201,152,462

152,293,464

5,232,127

157,525,602

(38,748,555)

118,777,047

(5,268,320)

113,508,727

Enel Generación Chile

Separate

583,721,624

2,934,658,635

3,518,380,259

449,869,095

1,081,712,205

1,986,798,959

3,518,380,259

1,566,647,603

(1,015,974,072)

550,673,531

438,227,197

273,796,017

(61,735,905)

378,925,840

(47,979,392)

330,946,448

(51,590,095)

279,356,353

Enel Distribución Chile

Separate

281,307,184

1,166,614,368

1,447,921,552

293,190,807

301,606,886

853,123,859

1,447,921,552

1,409,434,510

(1,113,958,943)

295,475,567

200,130,596

151,879,931

4,770,147

156,650,077

(38,583,882)

118,066,195

(5,258,044)

112,808,151

Empresa Eléctrica Pehuenche S.A.

Separate

40,913,391

172,823,608

213,736,999

32,304,951

44,330,262

137,101,786

213,736,999

147,472,130

(19,725,956)

127,746,174

121,631,813

114,117,571

2,230,250

116,442,545

(31,554,368)

84,888,177

84,888,177

Enel Green Power Chile Ltda.

Separate

93,176,241

728,572,966

821,749,207

148,584,958

26,709,820

646,454,429

821,749,207

17,470,331

(5,891)

17,464,440

2,941,543

1,770,750

(3,819,658)

4,271,982

789,773

5,061,755

47,305,179

52,366,934

Empresa Electrica Panguipulli S.A.

Separate

11,883,401

268,737,935

280,621,336

35,237,664

152,717,912

92,665,760

280,621,336

65,392,897

(10,089,283)

55,303,614

45,295,840

25,634,374

(7,544,701)

18,091,741

(3,984,287)

14,107,454

4,145,983

18,253,437

Geotermica del Norte S.A.

Separate

21,392,710

389,334,650

410,727,360

34,868,730

316,179

375,542,451

410,727,360

25,736,468

(4,666,032)

21,070,436

16,240,808

985,760

(2,431,778)

(1,446,018)

(268,161)

(1,714,179)

28,824,398

27,110,219

Parque Eolico Talinay Oriente S.A.

Separate

75,985,899

91,924,981

167,910,880

3,479,000

25,290,284

139,141,596

167,910,880

12,662,715

(891,215)

11,771,500

8,846,598

1,956,884

1,076,843

3,033,727

(812,645)

2,221,082

10,644,581

12,865,663

Enel Green Power del Sur

Separate

190,106,543

732,488,168

922,594,711

54,033,958

534,433,995

334,126,758

922,594,711

144,036,603

(25,778,573)

118,258,030

99,202,697

66,657,147

(23,438,689)

43,218,457

(9,496,203)

33,722,254

25,195,173

58,917,427

Grupo Enel Green Power

Consolidated

371,759,514

1,775,791,317

2,147,550,831

377,911,553

773,916,901

995,722,377

2,147,550,831

273,239,617

(26,298,083)

246,941,534

204,174,344

115,016,205

(42,962,825)

71,875,897

(16,890,333)

54,985,564

122,991,836

177,977,400

Grupo Enel Generación Chile

Consolidated

591,085,044

2,996,113,733

3,587,198,777

488,183,716

1,125,160,667

1,973,854,394

3,587,198,777

1,638,374,434

(834,936,802)

803,437,632

669,742,608

280,918,860

(58,362,079)

224,783,599

(23,457,536)

201,326,063

(55,986,126)

145,339,937

Grupo GasAtacama Chile S.A.

Consolidated

186,194,326

(54,061,747)

132,132,579

110,016,642

(107,102,417)

1,143,576

(103,917,448)

56,076,224

(47,841,224)

(4,396,031)

(52,237,255)