XML 63 R48.htm IDEA: XBRL DOCUMENT v3.23.1
Appendix 2 Additional Information Circular No. 715 OF February 3, 2012
12 Months Ended
Dec. 31, 2022
TRADE AND OTHER RECEIVABLES.  
Appendix 2 Additional Information No. 715 of February 3, 2012

APPENDIX 2 ADDITIONAL INFORMATION CIRCULAR No. 715 OF FEBRUARY 3, 2012

This appendix forms an integral part of these consolidated financial statements.

a)Portfolio stratification

-Trade and other receivables by maturity:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2022

​

    

Current
Portfolio

    

1 - 30 days

past due

    

31 - 60 days

past due

    

61 - 90 days

past due

    

91 - 120 days

past due

    

121 - 150 days

past due

    

151 - 180 days

past due

    

181 - 210 days

past due

    

211 - 250 days

past due

    

More than

251 days past due

    

Total
Current

    

Total Non-
Current

Trade and Other Receivables

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

Trade receivables, gross

​

1,063,126,893

​

165,196,456

​

20,742,604

​

13,545,981

​

19,943,245

​

20,455,008

​

20,258,067

​

12,059,092

​

10,660,914

​

91,914,939

​

1,437,903,199

​

529,584,066

Impairment provision

​

(13,839,714)

​

(582,502)

​

(1,202,377)

​

(1,820,576)

​

(2,309,882)

​

(2,940,313)

​

(2,441,799)

​

(2,756,571)

​

(3,164,816)

​

(34,271,448)

​

(65,329,998)

​

(10,767,122)

Accounts receivable for leasing, gross

​

21,037,785

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

21,037,785

​

170,338,861

Impairment provision

​

(262,097)

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

(262,097)

​

(1,415,859)

Other receivables, gross

​

116,120,154

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

11,474,680

​

127,594,834

​

3,407,699

Impairment provision

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

(11,430,368)

​

(11,430,368)

​

—

Total

​

1,186,183,021

​

164,613,954

​

19,540,227

​

11,725,405

​

17,633,363

​

17,514,695

​

17,816,268

​

9,302,521

​

7,496,098

​

57,687,803

​

1,509,513,355

​

691,147,645

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 2021

​

​

Current
Portfolio

    

1 - 30 days

past due

    

31 - 60 days

past due

    

61 - 90 days

past due

    

91 - 120 days

past due

​

121 - 150 days

past due

    

151 - 180 days

past due

    

181 - 210 days

past due

    

211 - 250 days

past due

    

More than

251 days past due

    

Total
Current

    

Total Non-
Current

Trade and Other Receivables

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

Trade receivables, gross

​

446,237,669

​

74,471,160

​

22,450,779

​

9,642,258

​

9,167,019

​

13,722,247

​

11,648,433

​

8,508,022

​

10,709,953

​

88,040,199

​

694,597,739

​

442,941,968

Impairment provision

​

(12,199,914)

​

(538,295)

​

(1,271,819)

​

(1,612,055)

​

(2,007,354)

​

(5,163,509)

​

(4,464,527)

​

(4,772,548)

​

(5,319,334)

​

(28,566,584)

​

(65,915,939)

​

(70,461)

Accounts receivable for leasing, gross

​

10,735,484

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

10,735,484

​

69,873,385

Impairment provision

​

(2,369,901)

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

(2,369,901)

​

—

Other receivables, gross

​

51,137,744

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

11,429,594

​

62,567,338

​

3,041,448

Impairment provision

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

(11,429,594)

​

(11,429,594)

​

—

Total

​

493,541,082

​

73,932,865

​

21,178,960

​

8,030,203

​

7,159,665

​

8,558,738

​

7,183,906

​

3,735,474

​

5,390,619

​

59,473,615

​

688,185,127

​

515,786,340

​

​

-By type of portfolio:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

December 31, 2022

​

December 31, 2021

​

​

Portfolio with no renegotiated terms

​

Portfolio with renegotiated terms

​

Total Gross Portfolio

​

Portfolio with no renegotiated terms

​

Portfolio with renegotiated terms

​

Total Gross Portfolio

​

​

​

​

Gross

​

​

​

Gross

​

​

​

Gross

​

​

​

Gross

​

​

​

Gross

​

​

​

Gross

​

​

Number of

​

Amount

​

Number of

​

Amount

​

Number of

​

Amount

​

Number of

​

Amount

​

Number of

​

Amount

​

Number of

​

Amount

​

    

clients

    

ThCh$

    

clients

    

ThCh$

    

clients

    

ThCh$

    

clients

    

ThCh$

    

clients

    

ThCh$

    

clients

    

ThCh$

Up-to-date

​

1,978,750

​

1,049,380,978

​

83,186

​

543,329,981

​

2,061,936

​

1,592,710,959

​

2,230,792

​

527,654,070

​

26,165

​

361,525,567

​

2,256,957

​

889,179,637

1 to 30 days

​

40,186

​

161,637,984

​

1,428

​

3,558,472

​

41,614

​

165,196,456

​

102,883

​

73,364,730

​

6,645

​

1,106,430

​

109,528

​

74,471,160

31 to 60 days

​

30,621

​

19,108,793

​

1,588

​

1,633,811

​

32,209

​

20,742,604

​

43,856

​

21,393,764

​

4,206

​

1,057,015

​

48,062

​

22,450,779

61 to 90 days

​

29,542

​

12,388,582

​

1,765

​

1,157,399

​

31,307

​

13,545,981

​

8,738

​

8,935,098

​

1,030

​

707,160

​

9,768

​

9,642,258

91 to 120 days

​

44,792

​

19,164,002

​

1,411

​

779,243

​

46,203

​

19,943,245

​

21,811

​

8,855,902

​

3,267

​

311,117

​

25,078

​

9,167,019

121 to 150 days

​

32,952

​

19,978,533

​

1,584

​

476,475

​

34,536

​

20,455,008

​

12,729

​

12,958,406

​

2,739

​

763,841

​

15,468

​

13,722,247

151 to 180 days

​

15,522

​

19,875,975

​

970

​

382,092

​

16,492

​

20,258,067

​

12,155

​

11,029,547

​

3,938

​

618,886

​

16,093

​

11,648,433

181 to 210 days

​

12,464

​

11,764,028

​

903

​

295,064

​

13,367

​

12,059,092

​

6,683

​

7,587,824

​

2,759

​

920,198

​

9,442

​

8,508,022

211 to 250 days

​

32,553

​

10,467,899

​

1,430

​

193,015

​

33,983

​

10,660,914

​

7,367

​

10,185,568

​

1,353

​

524,385

​

8,720

​

10,709,953

More than 251 days

​

735,816

​

88,792,498

​

75,189

​

3,122,441

​

811,005

​

91,914,939

​

484,362

​

85,302,461

​

23,839

​

2,737,738

​

508,201

​

88,040,199

Total

​

2,953,198

​

1,412,559,272

​

169,454

​

554,927,993

​

3,122,652

​

1,967,487,265

​

2,931,376

​

767,267,370

​

75,941

​

370,272,337

​

3,007,317

​

1,137,539,707

​

b)Portfolio in default and in legal collection process

​

​

​

​

​

​

​

​

​

​

​

As of December 31, 

​

​

2022

​

2021

​

​

Number of

​

Amount

​

Number of

​

Amount

Portfolio in Default and in Legal Collection Process

    

clients

    

ThCh$

    

Clients

    

ThCh$

Notes receivable in default

​

1,856

​

255,178

​

1,864

​

255,977

Notes receivable in legal collection process (*)

​

755

​

3,304,750

​

1,368

​

5,608,066

Total

​

2,611

​

3,559,928

​

3,232

​

5,864,043

(*)

Legal collections are included in the portfolio past due.

c)Allowances and write-offs

​

​

​

​

​

​

​

As of December 31, 

​

    

12-31-2022

    

12-31-2021

​

​

ThCh$

​

ThCh$

Provisions and Write-offs

​

​

​

​

Allowance for portfolio with no renegotiated terms

​

13,738,391

​

10,188,647

Allowance for portfolio with renegotiated terms

​

8,893,362

​

8,576,528

Recoveries of the period

​

74,833

​

—

Total

​

22,706,586

​

18,765,175

​

d)Number and value of transactions

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2022

​

12-31-2021

​

​

Total detail by type of transaction
ThCh$

​

Total detail by
type of operation
ThCh$

​

Total detail by type of transaction
ThCh$

​

Total detail by
type of operation
ThCh$

Number and Amount of Transactions

    

Last Quarter

    

Year-to-date

    

Last Quarter

    

Year-to-date

Allowance for impairment and recoveries:

​

​

​

​

​

​

​

​

Number of Transactions

​

26,010

​

33,861

​

24,625

​

83,672

Amount of the transactions  

​

5,303,963

​

22,706,586

​

3,840,423

​

18,765,175

APPENDIX 2.1 SUPPLEMENTARY INFORMATION ON TRADE RECEIVABLES:

This appendix forms an integral part of these consolidated financial statements.

a)Portfolio stratification
-Trade receivables detailed by aging:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2022

Trade receivables

    

Up-to-date
Portfolio

    

1-30 days past due

    

31-60 days past due

    

61 - 90 days

past due

    

91 - 120 days

past due

    

121 - 150 days

past due

    

151 - 180 days

past due

    

181 - 210 days

past due

    

211 - 250 days

past due

    

More than 251

days past due

    

More than 365

days past due

    

Total
Current

    

Total Non-
Current

​

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

Trade receivables, Generation and Transmission

​

654,985,092

​

143,536,076

​

8,891,588

​

5,258,816

​

12,773,438

​

13,785,800

​

15,520,362

​

8,046,533

​

6,266,126

​

745,668

​

16,622,321

​

886,431,820

​

45,059,200

- Large customers

​

650,526,145

​

143,493,478

​

8,872,845

​

5,125,060

​

12,752,139

​

13,778,132

​

15,518,658

​

8,044,829

​

6,264,422

​

421,075

​

16,219,836

​

881,016,619

​

45,059,200

- Institutional customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Others

​

4,458,947

​

42,598

​

18,743

​

133,756

​

21,299

​

7,668

​

1,704

​

1,704

​

1,704

​

324,593

​

402,485

​

5,415,201

​

—

Allowance for impairment

​

(121,270)

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

(2,556)

​

(5,104,847)

​

(5,228,673)

​

(105,869)

Unbilled services

​

640,741,166

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

640,741,166

​

1,858,103

Billed services

​

14,243,926

​

143,536,076

​

8,891,588

​

5,258,816

​

12,773,438

​

13,785,800

​

15,520,362

​

8,046,533

​

6,266,126

​

745,668

​

16,622,321

​

245,690,654

​

43,201,097

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Trade receivables, Distribution

​

408,141,801

​

21,660,380

​

11,851,016

​

8,287,165

​

7,169,807

​

6,669,208

​

4,737,705

​

4,012,559

​

4,394,788

​

8,884,006

​

65,662,944

​

551,471,379

​

484,524,866

- Mass-market customers

​

366,272,977

​

18,467,498

​

8,246,806

​

5,884,359

​

5,064,562

​

4,915,647

​

3,712,699

​

3,057,882

​

3,318,993

​

6,753,036

​

44,500,915

​

470,195,374

​

451,150,735

- Large customers

​

36,208,465

​

834,666

​

1,075,417

​

510,124

​

488,532

​

547,488

​

199,112

​

429,147

​

318,026

​

678,559

​

6,609,561

​

47,899,097

​

7,855,802

- Institutional customers

​

5,660,359

​

2,358,216

​

2,528,793

​

1,892,682

​

1,616,713

​

1,206,073

​

825,894

​

525,530

​

757,769

​

1,452,411

​

14,552,468

​

33,376,908

​

25,518,329

Allowance for impairment

​

(13,718,444)

​

(582,502)

​

(1,202,377)

​

(1,820,576)

​

(2,309,882)

​

(2,940,313)

​

(2,441,799)

​

(2,756,571)

​

(3,164,816)

​

(6,244,946)

​

(22,919,099)

​

(60,101,325)

​

(10,661,253)

Unbilled services

​

332,260,920

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

332,260,920

​

447,746,461

Billed services

​

75,880,881

​

21,660,380

​

11,851,016

​

8,287,165

​

7,169,807

​

6,669,208

​

4,737,705

​

4,012,559

​

4,394,788

​

8,884,006

​

65,662,944

​

219,210,459

​

36,778,403

Total trade receivables, gross

​

1,063,126,893

​

165,196,456

​

20,742,604

​

13,545,981

​

19,943,245

​

20,455,008

​

20,258,067

​

12,059,092

​

10,660,914

​

9,629,674

​

82,285,265

​

1,437,903,199

​

529,584,066

Total Allowance for impairment

​

(13,839,714)

​

(582,502)

​

(1,202,377)

​

(1,820,576)

​

(2,309,882)

​

(2,940,313)

​

(2,441,799)

​

(2,756,571)

​

(3,164,816)

​

(6,247,502)

​

(28,023,946)

​

(65,329,998)

​

(10,767,122)

Total trade receivables, net

​

1,049,287,179

​

164,613,954

​

19,540,227

​

11,725,405

​

17,633,363

​

17,514,695

​

17,816,268

​

9,302,521

​

7,496,098

​

3,382,172

​

54,261,319

​

1,372,573,201

​

518,816,944

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2021

Trade receivables

    

Up-to-date
Portfolio

    

1 - 30 days
past due

    

31 - 60 days
past due

    

61 - 90 days
past due

    

91 - 120 days
past due

    

121 - 150 days
past due

    

151 - 180 days
past due

    

181 - 210 days
past due

    

211 - 250 days
past due

    

More than 251
days past due

    

More than 365
days past due

    

Total
Current

    

Total Non-
Current

​

​

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

  

Trade receivables, Generation and Transmission

​

239,206,312

​

53,529,239

​

5,068,187

​

1,699,828

​

555,824

​

529,143

​

1,642,032

​

780,749

​

1,662,418

​

3,827,927

​

11,826,850

​

320,328,509

​

98,464,396

​

- Large customers

​

236,623,099

​

53,489,015

​

5,048,035

​

1,679,005

​

526,570

​

486,746

​

1,536,563

​

731,150

​

1,624,299

​

3,540,039

​

11,424,365

​

316,708,886

​

98,464,396

​

- Institutional customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

- Others

​

2,583,213

​

40,224

​

20,152

​

20,823

​

29,254

​

42,397

​

105,469

​

49,599

​

38,119

​

287,888

​

402,485

​

3,619,623

​

—

​

Allowance for impairment

​

(831,459)

​

(34)

​

(44,694)

​

(33,223)

​

(10,689)

​

(25,879)

​

(83,565)

​

(113,137)

​

(12,055)

​

(23,558)

​

(3,426,898)

​

(4,605,191)

​

(70,461)

​

Unbilled services

​

48,467,567

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

48,467,567

​

5,315,369

​

Billed services

​

190,738,745

​

53,529,239

​

5,068,187

​

1,699,828

​

555,824

​

529,143

​

1,642,032

​

780,749

​

1,662,418

​

3,827,927

​

11,826,850

​

271,860,942

​

93,149,027

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Trade receivables, Distribution

​

207,031,357

​

20,941,921

​

17,382,592

​

7,942,430

​

8,611,195

​

13,193,104

​

10,006,401

​

7,727,273

​

9,047,535

​

14,466,560

​

57,918,862

​

374,269,230

​

344,477,572

​

- Mass-market customers

​

184,932,481

​

5,491,380

​

13,707,222

​

6,926,780

​

2,531,592

​

8,515,887

​

5,638,984

​

4,846,195

​

5,421,728

​

11,551,826

​

44,481,081

​

294,045,156

​

338,671,964

​

- Large customers

​

21,292,324

​

15,164,974

​

2,576,480

​

(67,893)

​

3,960,872

​

2,161,778

​

1,573,396

​

1,129,525

​

550,515

​

1,061,673

​

4,931,358

​

54,335,002

​

604,764

​

- Institutional customers

​

806,552

​

285,567

​

1,098,890

​

1,083,543

​

2,118,731

​

2,515,439

​

2,794,021

​

1,751,553

​

3,075,292

​

1,853,061

​

8,506,423

​

25,889,072

​

5,200,844

​

Allowance for impairment

​

(11,368,455)

​

(538,261)

​

(1,227,125)

​

(1,578,832)

​

(1,996,665)

​

(5,137,630)

​

(4,380,962)

​

(4,659,411)

​

(5,307,279)

​

(9,975,061)

​

(15,141,067)

​

(61,310,748)

​

—

​

Unbilled services

​

198,801,542

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

198,801,542

​

—

​

Billed services

​

8,229,815

​

20,941,921

​

17,382,592

​

7,942,430

​

8,611,195

​

13,193,104

​

10,006,401

​

7,727,273

​

9,047,535

​

14,466,560

​

57,918,862

​

175,467,688

​

344,477,572

​

Total trade receivables, gross

​

446,237,669

​

74,471,160

​

22,450,779

​

9,642,258

​

9,167,019

​

13,722,247

​

11,648,433

​

8,508,022

​

10,709,953

​

18,294,487

​

69,745,712

​

694,597,739

​

442,941,968

​

Total Allowance for impairment

​

(12,199,914)

​

(538,295)

​

(1,271,819)

​

(1,612,055)

​

(2,007,354)

​

(5,163,509)

​

(4,464,527)

​

(4,772,548)

​

(5,319,334)

​

(9,998,619)

​

(18,567,965)

​

(65,915,939)

​

(70,461)

​

Total trade receivables, net

​

434,037,755

​

73,932,865

​

21,178,960

​

8,030,203

​

7,159,665

​

8,558,738

​

7,183,906

​

3,735,474

​

5,390,619

​

8,295,868

​

51,177,747

​

628,681,800

​

442,871,507

​

​

Because not all of our commercial databases in our Group’s different consolidated entities distinguish whether the final electricity service consumer is an individual or legal entity, the main management segmentation used by all consolidated entities to monitor and follow up on trade receivables is the following:

​

-
Mass-market Customers

​

-
Institutional Customers
-
Large Customers

​

​

​

​

-By type of portfolio:

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2022

Type of Portfolio

    

Up-to-date
portfolio

    

1 - 30 days

past due

    

31 - 60 days

past due

    

61 - 90 days

past due

    

91 - 120 days

past due

    

121 - 150 days

past due

    

151 - 180 days

past due

    

181 - 210 days

past due

    

211 - 250 days

past due

    

More than 251

days past due

    

Total current

    

Total non-current

​

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

GENERATION AND TRANSMISSION

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Portfolio with no renegotiated terms

​

654,985,092

​

143,536,076

​

8,891,588

​

5,258,816

​

12,773,438

​

13,785,800

​

15,520,362

​

8,046,533

​

6,266,126

​

17,367,989

​

886,431,820

​

45,059,200

- Large customers

​

650,526,145

​

143,493,478

​

8,872,845

​

5,125,060

​

12,752,139

​

13,778,132

​

15,518,658

​

8,044,829

​

6,264,422

​

16,640,911

​

881,016,619

​

45,059,200

- Institutional customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Other

​

4,458,947

​

42,598

​

18,743

​

133,756

​

21,299

​

7,668

​

1,704

​

1,704

​

1,704

​

727,078

​

5,415,201

​

—

Portfolio with renegotiated terms

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Large customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Institutional customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Other

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

DISTRIBUTION

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Portfolio with no renegotiated terms

​

348,967,768

​

18,101,908

​

10,217,205

​

7,129,766

​

6,390,564

​

6,192,733

​

4,355,613

​

3,717,495

​

4,201,773

​

71,424,509

​

480,699,334

​

368,918

- Mass-market customers

​

311,820,388

​

14,959,951

​

6,613,958

​

4,729,193

​

4,285,454

​

4,439,308

​

3,330,743

​

2,762,818

​

3,102,394

​

48,799,268

​

404,843,475

​

63,972

- Large customers

​

35,302,143

​

787,279

​

1,075,417

​

508,243

​

488,532

​

547,488

​

199,112

​

429,147

​

341,610

​

7,288,119

​

46,967,090

​

304,946

- Institutional customers

​

1,845,237

​

2,354,678

​

2,527,830

​

1,892,330

​

1,616,578

​

1,205,937

​

825,758

​

525,530

​

757,769

​

15,337,122

​

28,888,769

​

—

Portfolio with renegotiated terms

​

59,174,033

​

3,558,472

​

1,633,811

​

1,157,399

​

779,243

​

476,475

​

382,092

​

295,064

​

193,015

​

3,122,441

​

70,772,045

​

484,155,948

- Mass-market customers

​

54,452,589

​

3,507,547

​

1,632,848

​

1,155,166

​

779,107

​

476,339

​

381,956

​

295,064

​

193,015

​

2,454,684

​

65,328,315

​

451,086,763

- Large customers

​

906,322

​

47,387

​

—

​

1,881

​

—

​

—

​

—

​

—

​

—

​

—

​

955,590

​

7,550,856

- Institutional customers

​

3,815,122

​

3,538

​

963

​

352

​

136

​

136

​

136

​

—

​

—

​

667,757

​

4,488,140

​

25,518,329

Total gross portfolio

​

1,063,126,893

​

165,196,456

​

20,742,604

​

13,545,981

​

19,943,245

​

20,455,008

​

20,258,067

​

12,059,092

​

10,660,914

​

91,914,939

​

1,437,903,199

​

529,584,066

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2021

Type of Portfolio

    

Current
Portfolio

    

1 - 30 days

past due

    

31 - 60 days

past due

    

61 - 90 days

past due

    

91 - 120 days

past due

    

121 - 150 days

past due

    

151 - 180 days

past due

    

181 - 210 days

past due

    

211 - 250 days

past due

    

More than 251

days past due

    

Total

Current

    

Total Non-

Current

​

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

GENERATION AND TRANSMISSION

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Portfolio with no renegotiated terms

​

239,206,312

​

53,529,239

​

5,068,187

​

1,699,828

​

555,824

​

529,143

​

1,642,032

​

780,749

​

1,662,418

​

15,654,777

​

320,328,509

​

98,464,396

- Large customers

​

236,623,099

​

53,489,015

​

5,048,035

​

1,679,005

​

526,570

​

486,746

​

1,536,563

​

731,150

​

1,624,299

​

14,964,404

​

316,708,886

​

98,464,396

- Institutional customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Other

​

2,583,213

​

40,224

​

20,152

​

20,823

​

29,254

​

42,397

​

105,469

​

49,599

​

38,119

​

690,373

​

3,619,623

​

—

Portfolio with renegotiated terms

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Large customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Institutional customers

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

- Other

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

​

—

DISTRIBUTION

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Portfolio with no renegotiated terms

​

189,612,249

​

19,835,491

​

16,325,577

​

7,235,270

​

8,300,078

​

12,429,263

​

9,387,515

​

6,807,075

​

8,523,150

​

69,647,684

​

348,103,352

​

371,113

- Mass-market customers

​

169,498,416

​

4,481,996

​

12,726,746

​

6,237,619

​

2,318,628

​

7,952,717

​

5,174,721

​

4,385,681

​

4,964,847

​

53,705,922

​

271,447,293

​

125,705

- Large customers

​

20,575,913

​

15,120,780

​

2,552,779

​

(85,892)

​

3,960,872

​

2,145,245

​

1,573,146

​

1,129,274

​

550,515

​

5,993,031

​

53,515,663

​

245,408

- Institutional customers

​

(462,080)

​

232,715

​

1,046,052

​

1,083,543

​

2,020,578

​

2,331,301

​

2,639,648

​

1,292,120

​

3,007,788

​

9,948,731

​

23,140,396

​

—

Portfolio with renegotiated terms

​

17,419,108

​

1,106,430

​

1,057,015

​

707,160

​

311,117

​

763,841

​

618,886

​

920,198

​

524,385

​

2,737,738

​

26,165,878

​

344,106,459

- Mass-market customers

​

15,434,064

​

1,009,382

​

980,476

​

689,161

​

212,965

​

563,170

​

464,262

​

460,514

​

456,881

​

2,326,986

​

22,597,861

​

338,546,260

- Large Customers

​

716,411

​

44,195

​

23,701

​

17,999

​

—

​

16,533

​

251

​

251

​

—

​

—

​

819,341

​

359,355

- Institutional Customers

​

1,268,633

​

52,853

​

52,838

​

—

​

98,152

​

184,138

​

154,373

​

459,433

​

67,504

​

410,752

​

2,748,676

​

5,200,844

Total Gross Portfolio

​

446,237,669

​

74,471,160

​

22,450,779

​

9,642,258

​

9,167,019

​

13,722,247

​

11,648,433

​

8,508,022

​

10,709,953

​

88,040,199

​

694,597,739

​

442,941,968

​

APPENDIX 2.2 ESTIMATES OF SALES AND PURCHASES OF ENERGY, POWER AND TOLL

This appendix forms an integral part of these consolidated financial statements.

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2022

​

12-31-2021

​

​

Energy and

​

​

​

Energy and

​

​

​

    

Capacity

    

Tolls

    

Capacity

    

Tolls

​

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

STATEMENT OF FINANCIAL POSITION

​

​

​

​

​

​

​

​

Trade and other receivables, current

​

771,542,899

​

44,081,383

​

302,100,766

​

11,112,332

Trade and other receivables, non-current

​

441,133,414

​

-

​

389,606,316

​

-

Total Estimated Assets

​

1,212,676,313

​

44,081,383

​

691,707,082

​

11,112,332

Trade and other payables, current

​

116,540,839

​

23,547,980

​

106,108,407

​

5,855,074

Trade and other payables, non-current

​

288,973,001

​

-

​

157,402,765

​

-

Total Estimated Liabilities

​

405,513,840

​

23,547,980

​

263,511,172

​

5,855,074

​

​

​

​

​

​

​

​

​

​

​

​

12-31-2022

​

12-31-2021

​

​

Energy and

​

​

​

Energy and

​

​

​

    

 power

    

Tolls

    

 power

    

Tolls

​

​

ThCh$

​

ThCh$

​

ThCh$

​

ThCh$

INCOME STATEMENT

​

​

​

​

​

​

​

​

Energy Sales

​

812,406,845

​

38,856,793

​

466,620,691

​

11,112,332

Energy Purchases

​

248,111,074

​

23,547,980

​

151,312,313

​

5,855,074

​