XML 104 R89.htm IDEA: XBRL DOCUMENT v3.23.1
Appendix 2 Additional Information Circular No. 715 of February 3, 2012 (Tables)
12 Months Ended
Dec. 31, 2022
TRADE AND OTHER RECEIVABLES.  
Summary of Aging of Trade and Other Receivables

-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

Summary of Trade and Other Receivables 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

Summary of Portfolio in Default and in Legal Collection Process of Notes Receivable
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.

Summary of Provisions and Write-offs Portfolio
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

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

Trade Receivables 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:
Summary of Estimated Sales and Purchases of Energy and Capacity

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

Trade Receivables 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