XML 84 R69.htm IDEA: XBRL DOCUMENT v3.23.1
Lease Liabilities (Tables)
12 Months Ended
Dec. 31, 2022
LEASE LIABILITIES  
Schedule of lease liabilities

Current

Non-Current

Lease liability

    

12-31-2022
ThCh$

    

12-31-2021
ThCh$

    

12-31-2022
ThCh$

    

12-31-2021
ThCh$

Lease liability

19,020,636

11,105,018

216,664,919

148,557,059

Total

19,020,636

11,105,018

216,664,919

148,557,059

Schedule of individualization of lease liabilities

12-31-2022

12-31-2021

Maturiry

Maturity

Maturity

Maturity

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

838,089

5,234,124

6,072,213

776,668

2,404,736

3,181,404

5,992,962

5,992,962

91.081.000-6

Enel Generación Chile S.A.

Chile

10.579.624-2

Marcelo Alberto Amar Basulto

Chile

UF

2.06%

Monthly

3,260

17,450

20,710

23,685

24,173

24,669

25,176

185,955

283,658

4,933

15,092

20,025

20,485

20,906

21,337

21,775

184,656

269,159

91.081.000-6

Enel Generación Chile S.A.

Chile

91.004.000-6

Productos Fernandez S.A.

Chile

UF

2.09%

Monthly

10,952

32,810

43,762

44,546

45,478

46,429

47,399

373,619

557,471

16,794

28,366

45,160

38,515

39,320

40,142

40,982

368,423

527,382

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

91.081.000-6

Enel Generación Chile S.A.

Chile

78.392.580-K

Agricola el Bagual Ltda.

Chile

UF

1.91%

Annual

1,456

1,456

1,285

1,285

636

636

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

11,529

11,529

10,176

10,176

91.081.000-6

Enel Generación Chile S.A.

Chile

8.992.234-8

Roberto Guzman Borquez

Chile

CLP

1.37%

Monthly

126

1,003

1,129

247

247

371

1,114

1,485

1,377

1,377

91.081.000-6

Enel Generación Chile S.A.

Chile

19.048.130-1

Yaritza Alexandra Bernal

Chile

UF

1.37%

Monthly

303

1,260

1,563

157

157

409

1,232

1,641

1,525

1,525

96.800.570-7

Enel Distribución Chile S.A.

Chile

96.643.660-3

Inmobiliaria El Roble S.A.

Chile

UF

1.41%

Monthly

5,757

5,757

5,097

5,097

96.800.570-7

Enel Distribución Chile S.A.

Chile

70.015.730-K

Mutual de Seguros de Chile

Chile

UF

1.91%

Monthly

19,472

59,430

78,902

80,565

82,103

76,188

238,856

23,270

51,474

74,744

69,779

71,113

72,470

61,449

274,811

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.596.523-3

Capital Investi

Chile

UF

1.91%

Monthly

15,908

48,584

64,492

65,861

67,119

62,285

195,265

19,090

42,080

61,170

57,044

58,134

59,244

50,235

224,657

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.253.641-2

Bcycle Latam S.P.A

Chile

CLP

6.24%

Annual

99,528

99,528

18,825

18,825

79,717

79,717

17,719

18,825

36,544

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.203.089-6

Rentas Inmobiliarias Amanecer S.A.

Chile

UF

2.84%

Monthly

15,139

44,972

60,111

62,086

15,912

77,998

5,013

4,754

9,767

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

333,555

333,555

75,686

80,216

85,018

90,107

690,878

1,021,905

234,086

234,086

70,479

74,698

79,169

83,908

735,553

1,043,807

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

13,245

13,245

457,380

285,436

742,816

31,728

31,728

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.013.489-9

Inversiones Don Issa Ltda.

Chile

UF

1.77%

Monthly

201,001

80,152

281,153

95,842

37,307

133,149

98,029

115,211

213,240

109,492

77,991

32,930

220,413

96.800.570-7

Enel Distribución Chile S.A.

Chile

99.530.420-1

Inmobiliaria Nialem S.A.

Chile

UF

0.40%

Monthly

52,217

156,955

209,172

210,003

52,631

262,634

45,910

137,991

183,901

184,630

185,366

46,457

416,453

96.800.570-7

Enel Distribución Chile S.A.

Chile

76.164.095-K

Inmobiliaria Mixto Renta Spa

Chile

UF

3.78%

Monthly

31,854

96,080

127,934

10,849

10,849

9,607

9,607

76.412.562-2

Enel Green Power Chile S.A.

Chile

61.402.000-8

Ministerio de Bienes Nacionales

Chile

UF

2.99%

Annual

2,101,460

7,156,814

9,258,274

3,607,599

3,579,837

3,692,707

3,810,023

180,754,898

195,445,064

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

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

121,131

121,131

89,622

91,899

94,234

96,629

1,503,967

1,876,351

250,639

250,639

77,502

79,471

81,490

83,561

1,419,297

1,741,321

76.412.562-2

Enel Green Power Chile S.A.

Chile

3.750.131-K

Federico Rioseco Garcia

Chile

UF

4.94%

Annual

36,953

36,953

8,591

9,015

9,460

9,928

213,406

250,400

16,532

16,532

7,259

7,618

7,994

8,389

198,038

229,298

76.412.562-2

Enel Green Power Chile S.A.

Chile

3.750.132-8

Juan Rioseco Garcia

Chile

UF

4.94%

Annual

22,963

22,963

11,329

11,888

12,476

13,093

261,071

309,857

21,470

21,470

9,572

10,045

10,542

11,063

242,741

283,963

76.412.562-2

Enel Green Power Chile S.A.

Chile

4.595.479-K

Adriana Castro Parra

Chile

UF

4.94%

Annual

75,539

75,539

18,465

19,378

20,336

21,342

395,302

474,823

74,019

74,019

15,602

16,374

17,183

18,033

369,450

436,642

76.412.562-2

Enel Green Power Chile S.A.

Chile

77.378.630-5

Agricola Santa Amalia

Chile

UF

4.94%

Annual

33,399

33,399

18,465

19,378

20,336

21,342

395,302

474,823

33,913

33,913

15,602

16,374

17,183

18,033

369,450

436,642

76.412.562-2

Enel Green Power Chile S.A.

Chile

77.894.990-3

Orafti Chile S.A.

Chile

UF

4.94%

Annual

25,055

25,055

8,797

9,233

9,689

10,168

199,524

237,411

16,954

16,954

7,434

7,801

8,187

8,592

186,308

218,322

76.412.562-2

Enel Green Power Chile S.A.

Chile

78.201.750-0

Sociedad Agricola Parant

Chile

UF

4.94%

Annual

112,261

112,261

55,829

58,589

61,486

64,526

1,324,643

1,565,073

107,386

107,386

47,172

49,504

51,952

54,521

1,231,819

1,434,968

76.412.562-2

Enel Green Power Chile S.A.

Chile

61.402.000-8

Ministerio de Bienes Nacionales

Chile

EUR

5.02%

Annual

1,043,226

1,043,226

209,571

220,089

231,135

242,735

2,076,728

2,980,258

1,050,760

1,050,760

209,159

219,656

230,680

242,258

2,431,078

3,332,831

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

67,213

24,583

91,796

50,505

52,343

54,247

56,221

1,305,833

1,519,149

85,721

21,033

106,754

43,211

44,784

46,414

48,103

1,207,776

1,390,288

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

77,088

77,088

46,997

48,378

49,800

51,264

1,102,981

1,299,420

76,729

76,729

40,483

41,673

42,898

44,159

1,023,505

1,192,718

76.412.562-2

Enel Green Power Chile S.A.

Chile

76.064.627-K

Fortestal Danco

Chile

UF

2.42%

Annual

69,487

69,487

37,734

38,646

39,580

40,536

2,059,587

2,216,083

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

4.35%

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

76.412.562-2

Enel Green Power Chile S.A.

Chile

96.629.120-6

Agricola Esmeralda

Chile

UF

5.24%

Annual

50,365

50,365

15,217

16,014

16,852

17,735

1,665,050

1,730,868

76.412.562-2

Enel Green Power Chile S.A.

Chile

84.810.200-8

Huertos Carmen Sociedad Agrícola Limitada

Chile

US$

3.56%

Annual

23,269

23,269

5,355

5,355

76.126.507-5

Parque Eólico Talinay Oriente S.A.

Chile

76.248.317-3

Agricola Alto Talinay

Chile

EUR

4.61%

Annual

405,871

405,871

249,914

261,435

273,487

286,095

2,408,039

3,478,970

427,121

427,121

250,397

261,940

274,015

286,647

2,823,778

3,896,777

76.536.353-5

Enel Chile S.A.

Chile

96.565.580-8

Compañia de Leasing Tattersall S. A.

Chile

UF

0.10%

Monthly

3,288

3,288

4,339

4,338

8,677

498

498

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

4,469,429

14,551,207

19,020,636

5,122,342

4,841,061

4,880,414

4,904,319

196,916,783

216,664,919

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

Summary of estimation of undiscounted debt cash flows

12-31-2022

12-31-2021

Maturity

Maturity

Maturity

Maturity

Country

   

Currency

   

Nominal Interest Rate

   

One to three months

   

Three to twelve months

   

Total Current

   

One to two years

   

Two to three years

   

Three to four years

   

Four to five years

   

More than five years

   

Total Non-Current

   

One to three months

   

Three to twelve months

   

Total Current

   

One to two years

   

Two to three years

   

Three to four years

   

Four to five years

   

More than five years

   

Total Non-Current

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Chile

US$

5.35%

929,732

5,585,516

6,515,248

169,484

137,273

137,063

150,852

882,065

1,476,737

930,191

3,228,385

4,158,576

6,452,784

281,183

270,895

260,606

1,714,465

8,979,933

Chile

EUR

4.82%

445,609

445,609

843,610

813,686

783,763

753,839

2,081,974

5,276,872

418,674

418,674

660,889

638,249

615,610

592,971

2,145,489

4,653,208

Chile

UF

2.96%

3,303,831

12,202,205

15,506,036

14,971,118

14,502,444

14,159,140

13,784,036

304,466,585

361,883,323

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

Chile

CLP

3.81%

100,844

18,975

119,819

15,421

-

15,421

74,988

1,142

76,130

22,841

20,252

-

43,093

Total

4,780,016

17,806,696

22,586,712

15,999,633

15,453,403

15,079,966

14,688,727

307,430,624

368,652,353

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