XML 82 R67.htm IDEA: XBRL DOCUMENT v3.22.1
Lease Liabilities (Tables)
12 Months Ended
Dec. 31, 2021
LEASE LIABILITIES  
Schedule of lease liabilities

​

​

​

​

​

​

​

12-31-2021

12-31-2020

Lease liability

Current
ThCh$

Non-Current
ThCh$

Current
ThCh$

Non-Current
ThCh$

Lease liability

11,105,018

148,557,059

7,007,711

44,857,807

Total

11,105,018

148,557,059

7,007,711

44,857,807

Schedule of individualization of lease liabilities

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2021

12-31-2020

​

​

​

​

​

​

​

​

​

Current

Non-Current ThCh$

Taxpayer ID
Number

Company

Country

Taxpayer ID
Number

Company

Country

Currency

Effective
Interest
Rate

Maturity

Less than
90 days
ThCh$

More
than 90
days
ThCh$

Total
Current
ThCh$

One to
two
years
ThCh$

Two to
three
years
ThCh$

Three to
four
years
ThCh$

Four to
five
years
ThCh$

More
than five
years
ThCh$

Total Non-
Current

Less than
90 days
ThCh$

More
than 90
days
ThCh$

Total
Current
ThCh$

One to
two
years
ThCh$

Two to
three
years
ThCh$

Three to
four
years
ThCh$

Four to
five
years
ThCh$

More
than five
years
ThCh$

Total Non-
Current

91.081.000-6

Enel Generación Chile S.A.

Chile

76.555.400-4

Transelec S.A

Chile

US$

6.50%

Monthly

776,668

2,404,736

3,181,404

5,992,962

—

—

—

—

5,992,962

613,801

1,900,462

2,514,263

2,677,690

5,044,096

—

—

—

7,721,786

91.081.000-6

Enel Generación Chile S.A.

Chile

10.579.624-2

Marcelo Alberto Amar Basulto

Chile

UF

2.06%

Monthly

4,933

15,092

20,025

20,485

20,906

21,337

21,775

184,656

269,159

4,631

13,872

18,503

18,828

19,215

19,610

20,014

193,632

271,299

91.081.000-6

Enel Generación Chile S.A.

Chile

91.004.000-6

Productos Fernandez S.A.

Chile

UF

2.09%

Monthly

16,794

28,366

45,160

38,515

39,320

40,142

40,982

368,423

527,382

13,012

26,063

39,075

35,386

36,127

36,882

37,654

384,022

530,071

91.081.000-6

Enel Generación Chile S.A.

Chile

61.216.000-7

Empresa de Ferrocarriles del Estado

Chile

UF

1.07%

Biannual

1,847

—

1,847

—

—

—

—

—

—

1,163

578

1,741

—

—

—

—

—

—

91.081.000-6

Enel Generación Chile S.A.

Chile

78.392.580-K

Agricola el Bagual LTDA.

Chile

UF

1.91%

Annual

1,285

—

1,285

636

—

—

—

—

636

1,205

—

1,205

588

597

—

—

—

1,185

91.081.000-6

Enel Generación Chile S.A.

Chile

99.527.200-8

Rentaequipos Tramaca S.A.

Chile

UF

0.83%

Monthly

144,460

—

144,460

—

—

—

—

—

—

144,460

—

144,460

—

—

—

—

—

—

91.081.000-6

Enel Generación Chile S.A.

Chile

96.565.580-8

Compañía de Leasing Tattersall S A.

Chile

UF

0.83%

Monthly

10,176

—

10,176

—

—

—

—

—

—

9,546

—

9,546

—

—

—

—

—

—

91.081.000-6

Enel Generación Chile S.A.

Chile

8.992.234-8

Roberto Guzman Borquez

Chile

CLP

1.37%

Monthly

371

1,114

1,485

1,377

—

—

—

—

1,377

367

1,099

1,466

1,483

1,377

—

—

—

2,860

91.081.000-6

Enel Generación Chile S.A.

Chile

19.048.130-1

Yaritza Alexandra Bernal

Chile

UF

1.37%

Monthly

409

1,232

1,641

1,525

—

—

—

—

1,525

379

1,140

1,519

1,538

1,431

—

—

—

2,969

91.081.000-6

Enel Generación Chile S.A.

Chile

71.024.400-6

Corporación Comunidades V.

Chile

CLP

1.07%

Monthly

—

—

—

—

—

—

—

—

—

1,034

3,005

4,039

—

—

—

—

—

—

96.800.570-7

Enel Distribución Chile S.A.

Chile

96.643.660-3

INMOBILIARIA EL ROBLE S.A.

Chile

UF

1.41%

Monthly

5,097

—

5,097

—

—

—

—

—

—

19,023

38,171

57,194

—

—

—

—

—

—

96.800.570-7

Enel Distribución Chile S.A.

Chile

70.015.730-K

MUTUAL DE SEGUROS DE CHILE

Chile

UF

1.91%

Monthly

23,270

51,474

74,744

69,779

71,113

72,470

61,449

—

274,811

21,619

47,378

68,997

64,225

65,453

66,704

67,977

57,639

321,998

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.596.523-3

CAPITAL INVESTI

Chile

UF

1.91%

Monthly

19,090

42,080

61,170

57,044

58,134

59,244

50,235

—

224,657

17,765

38,732

56,497

52,505

53,508

54,530

55,571

47,121

263,235

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.253.641-2

BCYCLE LATAM S.P.A

Chile

CLP

6.24%

Annual

79,717

—

79,717

17,719

18,825

—

—

—

36,544

60,000

—

60,000

16,679

17,719

18,825

—

—

53,223

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.203.089-6

RENTAS INMOBILIARIAS AMANECER S.A.

Chile

UF

1.56%

Monthly

5,013

4,754

9,767

—

—

—

—

—

—

4,563

39,724

44,287

17,803

—

—

—

—

17,803

96.800.570-7

Enel Distribución Chile S.A.

Chile

61.219.000-3

EMPRESA DE TRANSPORTE DE PASAJEROS METRO S.A

Chile

US$

5.99%

Annual

—

234,086

234,086

70,479

74,698

79,169

83,908

735,553

1,043,807

—

327,074

327,074

111,940

118,640

125,742

133,269

1,249,650

1,739,241

96.800.570-7

Enel Distribución Chile S.A.

Chile

96.565.580-8

COMPAÑIA DE LEASING TATTERSALL S A.

Chile

UF

1.08%

Monthly

457,380

285,436

742,816

31,728

—

—

—

—

31,728

191,038

272,511

463,549

356,941

29,760

—

—

—

386,701

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.013.489-9

INVERSIONES DON ISSA LTDA

Chile

UF

1.77%

Monthly

98,029

115,211

213,240

109,492

77,991

32,930

—

—

220,413

41,407

106,769

148,176

143,774

102,703

73,155

30,888

—

350,520

96.800.570-7

Enel Distribución Chile S.A.

Chile

99.530.420-1

INMOBILIARIA NIALEM SA

Chile

UF

0.40%

Monthly

45,910

137,991

183,901

184,630

185,366

46,457

—

—

416,453

42,897

128,922

171,819

172,496

173,183

173,873

43,576

—

563,128

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.164.095-K

INMOBILIARIA MIXTO RENTA SPA

Chile

UF

0.10%

Monthly

9,607

—

9,607

—

—

—

—

—

—

27,018

81,066

108,084

9,011

—

—

—

—

9,011

76.412.562-2

Enel Green Power Chile S.A.

Chile

61.402.000-8

Ministerio de Bienes Nacionales

Chile

UF

3.16%

Annual

1,642,921

1,941,762

3,584,683

2,866,968

2,914,858

2,964,390

3,015,619

107,161,591

118,923,426

546,737

430,871

977,608

711,487

735,784

761,006

787,190

15,513,561

18,509,028

76.412.562-2

Enel Green Power Chile S.A.

Chile

76.400.311-K

Fundo Los Buenos Aires SpA

Chile

UF

2.54%

Annual

250,639

—

250,639

77,502

79,471

81,490

83,561

1,419,297

1,741,321

109,911

—

109,911

70,851

72,651

74,497

76,389

1,408,792

1,703,180

76.412.562-2

Enel Green Power Chile S.A.

Chile

3.750.131-K

Federico Rioseco Garcia

Chile

UF

4.94%

Annual

16,532

—

16,532

7,259

7,618

7,994

8,389

198,038

229,298

266,597

—

266,597

6,483

6,804

7,140

7,493

193,507

221,427

76.412.562-2

Enel Green Power Chile S.A.

Chile

3.750.132-8

Juan Rioseco Garcia

Chile

UF

4.94%

Annual

21,470

—

21,470

9,572

10,045

10,542

11,063

242,741

283,963

51,923

—

51,923

8,550

8,973

9,416

9,882

237,592

274,413

76.412.562-2

Enel Green Power Chile S.A.

Chile

4.595.479-K

Adriana Castro Parra

Chile

UF

4.94%

Annual

74,019

—

74,019

15,602

16,374

17,183

18,033

369,450

436,642

33,522

—

33,522

13,937

14,626

15,349

16,108

363,230

423,250

76.412.562-2

Enel Green Power Chile S.A.

Chile

7.256.021-3

Alicia Freire Hermosilla

Chile

UF

4.31%

Annual

—

—

—

—

—

—

—

—

—

97,512

—

97,512

—

—

—

—

—

—

76.412.562-2

Enel Green Power Chile S.A.

Chile

77.378.630-5

Agricola Santa Amalia

Chile

UF

4.94%

Annual

33,913

—

33,913

15,602

16,374

17,183

18,033

369,450

436,642

22,346

—

22,346

13,937

14,626

15,349

16,108

363,230

423,250

76.412.562-2

Enel Green Power Chile S.A.

Chile

77.894.990-3

Orafti Chile S.A.

Chile

UF

4.94%

Annual

16,954

—

16,954

7,434

7,801

8,187

8,592

186,308

218,322

8,966

—

8,966

6,640

6,968

7,313

7,674

183,027

211,622

76.412.562-2

Enel Green Power Chile S.A.

Chile

78.201.750-0

Sociedad Agricola Parant

Chile

UF

4.94%

Annual

107,386

—

107,386

47,172

49,504

51,952

54,521

1,231,819

1,434,968

66,597

—

66,597

42,137

44,221

46,407

48,701

1,205,826

1,387,292

76.412.562-2

Enel Green Power Chile S.A.

Chile

61.402.000-8

Ministerio de Bienes Nacionales

Chile

EUR

5.02%

Annual

—

1,050,760

1,050,760

209,159

219,656

230,680

242,258

2,431,078

3,332,831

—

596,278

596,278

181,888

191,016

200,603

210,671

2,441,450

3,225,628

76.412.562-2

Enel Green Power Chile S.A.

Chile

76.259.106-5

Inmobiliaria Terra Australis Tres S.A.

Chile

UF

6.39%

Biannual

85,721

21,033

106,754

43,211

44,784

46,414

48,103

1,207,776

1,390,288

32,757

19,025

51,782

39,084

40,507

41,981

43,509

1,177,273

1,342,354

76.412.562-2

Enel Green Power Chile S.A.

Chile

79.938.160-5

Soc. Serv. Com. Multiservice F.L.

Chile

UF

2.94%

Annual

—

76,729

76,729

40,483

41,673

42,898

44,159

1,023,505

1,192,718

—

101,743

101,743

36,866

37,949

39,065

40,213

963,970

1,118,063

76.412.562-2

Enel Green Power Chile S.A.

Chile

76.064.627-K

Fortestal Danco

Chile

UF

2.42%

Annual

—

68,355

68,355

32,670

33,460

34,268

35,097

1,862,245

1,997,740

—

—

—

—

—

—

—

—

—

76.412.562-2

Enel Green Power Chile S.A.

Chile

99.576.780-5

Inversiones e Inmobiliaria Itraque S.A.

Chile

UF

5.35%

Annual

—

—

—

4,363

4,363

4,363

4,363

104,715

122,167

—

—

—

—

—

—

—

—

—

76.412.562-2

Enel Green Power Chile S.A.

Chile

76.152.312-0

Sociedad Agricola El Futuro Huerto Limitada

Chile

UF

4.35%

Annual

—

—

—

104,970

104,970

104,970

104,970

2,414,316

2,834,196

—

—

—

—

—

—

—

—

—

76.126.507-5

Parque Eólico Talinay Oriente S.A.

Chile

76.248.317-3

Agricola Alto Talinay

Chile

EUR

4.61%

Annual

427,121

—

427,121

250,397

261,940

274,015

286,647

2,823,778

3,896,777

374,657

—

374,657

218,600

228,677

239,219

250,247

2,840,625

3,777,368

76.536.353-5

Enel Chile S.A.

Chile

96.565.580-8

COMPAÑIA DE LEASING TATTERSALL S A.

Chile

UF

0.10%

Monthly

4,339

4,338

8,677

498

—

—

—

—

498

2,710

4,065

6,775

5,426

476

—

—

—

5,902

77.282.311-8

Enel Transmisión Chile S.A.

Chile

61.219.000-3

EMPRESA DE TRANSPORTE DE PASAJEROS METRO S.A

Chile

US$

5.99%

Annual

—

239,398

239,398

70,479

74,698

79,169

83,908

735,554

1,043,808

—

—

—

—

—

—

—

—

—

​

​

​

​

​

​

​

Total Leasing

​

4,381,071

6,723,947

11,105,018

10,399,712

4,433,942

4,327,447

4,325,665

125,070,293

148,557,059

2,829,163

4,178,548

7,007,711

5,036,773

7,067,087

2,026,666

1,903,134

28,824,147

44,857,807

Summary of estimation of undiscounted debt cash flows

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Current

Non-Current

Current

Non-Current

​

​

​

Maturity

Total Current

Maturity

Total Non-Current

Maturity

Total Current

Maturity

Total Non-Current

Country

Currency

Nominal Interest Rate

One to Three Months

Three to twelve months

as of 12-31-2021

One to two years

Two to Three Years

Three to Four Years

Four to Five Years

More than Five Years

as of 12-31-2021

One to Three Months

Three to twelve months

as of 12-31-2020

One to two years

Two to Three Years

Three to Four Years

Four to Five Years

More than Five Years

as of 12-31-2020

​

​

​

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Chile

US$

6.16%

930,191

3,228,385

4,158,576

6,452,784

281,183

270,895

260,606

1,714,465

8,979,933

805,609

2,544,526

3,350,135

3,343,654

5,400,991

227,622

219,295

1,598,935

10,790,497

Chile

EUR

4.82%

418,674

—

418,674

660,889

638,249

615,610

592,971

2,145,489

4,653,208

427,451

—

427,451

582,405

563,152

543,900

524,648

2,334,458

4,548,563

Chile

UF

2.68%

3,269,537

5,810,978

9,080,515

9,570,650

9,401,180

9,063,780

8,792,850

189,317,356

226,145,816

2,058,130

2,175,978

4,234,108

3,289,984

2,954,856

2,808,037

2,598,818

30,660,789

42,312,484

Chile

CLP

2.89%

74,988

1,142

76,130

22,841

20,252

—

—

—

43,093

24,156

—

24,156

20,234

19,173

18,112

—

—

57,519

Totals

4,693,390

9,040,505

13,733,895

16,707,164

10,340,864

9,950,285

9,646,427

193,177,310

239,822,050

3,315,346

4,720,504

8,035,850

7,236,277

8,938,172

3,597,671

3,342,761

34,594,182

57,709,063