XML 47 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Information by Segment
12 Months Ended
Dec. 31, 2017
Disclosure Of Segment Assets And Segment Liabilities [Abstract]  
Information by Segment


32.

INFORMATION BY SEGMENT

32.1 Basis of segmentation

The Group’s activities operate under a matrix management structure with dual and cross management responsibilities (based on businesses), and its subsidiaries are engaged in either the Generation Business or the Distribution Business.

The Group adopted a “bottom-up” approach to determine its reportable segments. The Generation and the Distribution reportable segments have been defined based on IFRS 8.9 and on the criteria described in IFRS 8.12.

Generation Business: The Generation Reportable Segment is comprised of a group of electricity companies that own electricity generating plants, whose energy is transmitted and distributed to end customers.

The Generation Business is conducted by our subsidiaries Enel Generación Chile S.A., Empresa Eléctrica Pehuenche S.A. and GasAtacama Chile S.A..

Distribution Business: The Distribution Reportable Segment is comprised of a group of electricity companies operating under a public utility concession, with service obligations and regulated tariffs for supplying regulated customers.

The Distribution Business is conducted by our subsidiary Enel Distribución Chile S.A. and its subsidiaries.

Each of the operating segments generates separate financial information, which is aggregated into one combined set of information for the Generation Business, and another set of combined information for the Distribution Business at the reportable segment level. In addition, in order to assist the decision maker process, the Planning & Control Department at the Parent Company level prepares internal reports containing combined information at the reportable segment level about the main key performance indicators (KPIs), such as: EBITDA, Gross Margin, Total Capex, Total Opex, Net income, Total Energy Generation, among others. The presentation of information under this business approach has been made taking into consideration that the KPIs are similar and comparable in all segments, in each of the following aspects:

 

(a)

the nature of the activities: Generation on one hand, and Distribution on the other;

 

(b)

the nature of the production processes: the Generation Business deals with the generation of electricity, while the Distribution Business does not generate electricity, but distributes electricity to end customers;

 

(c)

the type or class of customer for their products and services: the Generation Business provides services mainly to unregulated customers, while the Distribution Business provides energy to regulated customers;

 

(d)

the methods used to distribute their products or provide their services: generators generally sell the energy through energy auctions, while distributors provide energy in their concession area; and

 

(e)

the nature of the regulatory environment (public utilities): the regulatory frameworks differs in the Generation Business and Distribution Business

The Company’s chief operating decision maker (CODM) in conjunction with the Chile manager reviews on a monthly basis these internal reports and uses the KPI information to make decisions on the allocation of resources and the assessment of the performance of the operating segments for each reportable segment.

The information disclosed in the following tables is based on the financial information of the companies forming each segment. The accounting policies used to determine the segment information are the same as those used in the preparation of the Group’s consolidated financial statements.

 

The following tables present details of this information by segment:

32.2 Generation, distribution and others

 

Line of Business

 

Generation

 

 

Distribution

 

 

Holdings, eliminations and others

 

 

Total

 

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2017

 

 

12-31-2016

 

ASSETS

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

CURRENT ASSETS

 

 

662,804,360

 

 

 

543,372,955

 

 

 

261,378,069

 

 

 

245,122,733

 

 

 

135,159,356

 

 

 

78,031,249

 

 

 

1,059,341,785

 

 

 

866,526,937

 

Cash and cash equivalents

 

 

211,027,141

 

 

 

114,486,479

 

 

 

42,594,390

 

 

 

23,378,615

 

 

 

165,834,495

 

 

 

108,134,098

 

 

 

419,456,026

 

 

 

245,999,192

 

Other current financial assets

 

 

20,523,276

 

 

 

487,106

 

 

 

61,887

 

 

 

47,517

 

 

 

41,899

 

 

 

49,621

 

 

 

20,627,062

 

 

 

584,244

 

Other current non-financial assets

 

 

2,167,272

 

 

 

4,409,288

 

 

 

3,434,462

 

 

 

11,091,061

 

 

 

400,408

 

 

 

331,137

 

 

 

6,002,142

 

 

 

15,831,486

 

Trade and other current receivables

 

 

218,178,007

 

 

 

260,440,086

 

 

 

197,011,114

 

 

 

180,290,279

 

 

 

4,563,165

 

 

 

4,341,491

 

 

 

419,752,286

 

 

 

445,071,856

 

Current accounts receivable from related companies

 

 

109,797,820

 

 

 

82,727,781

 

 

 

6,305,806

 

 

 

8,895,440

 

 

 

(44,247,580

)

 

 

(38,764,837

)

 

 

71,856,046

 

 

 

52,858,384

 

Inventories

 

 

31,740,903

 

 

 

33,390,799

 

 

 

3,049,576

 

 

 

1,878,072

 

 

 

4,896,463

 

 

 

2,270,725

 

 

 

39,686,942

 

 

 

37,539,596

 

Current tax assets

 

 

65,164,708

 

 

 

34,438,408

 

 

 

8,920,834

 

 

 

19,541,749

 

 

 

3,670,506

 

 

 

1,669,014

 

 

 

77,756,048

 

 

 

55,649,171

 

Non-current assets classified as held for sale

 

 

4,205,233

 

 

 

12,993,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,205,233

 

 

 

12,993,008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT ASSETS

 

 

2,891,657,830

 

 

 

2,856,309,537

 

 

 

893,633,579

 

 

 

829,203,115

 

 

 

850,139,814

 

 

 

846,671,423

 

 

 

4,635,431,223

 

 

 

4,532,184,075

 

Other non-current financial assets

 

 

33,391,398

 

 

 

28,802,569

 

 

 

26,806

 

 

 

24,973

 

 

 

 

 

 

 

 

 

33,418,204

 

 

 

28,827,542

 

Other non-current non-financial assets

 

 

12,853,460

 

 

 

12,318,444

 

 

 

959,679

 

 

 

1,019,050

 

 

 

 

 

 

(1,342

)

 

 

13,813,139

 

 

 

13,336,152

 

Trade and other non-current receivables

 

 

1,032,922

 

 

 

6,788,437

 

 

 

34,272,234

 

 

 

24,978,209

 

 

 

877,243

 

 

 

1,733,459

 

 

 

36,182,399

 

 

 

33,500,105

 

Investments accounted for using the equity method

 

 

12,707,221

 

 

 

18,738,198

 

 

 

 

 

 

60,325

 

 

 

 

 

 

(60,325

)

 

 

12,707,221

 

 

 

18,738,198

 

Intangible assets other than goodwill

 

 

18,607,972

 

 

 

19,266,874

 

 

 

34,236,891

 

 

 

25,430,420

 

 

 

2,326,041

 

 

 

(226,544

)

 

 

55,170,904

 

 

 

44,470,750

 

Goodwill

 

 

24,860,356

 

 

 

24,860,356

 

 

 

2,240,478

 

 

 

2,240,478

 

 

 

860,156,821

 

 

 

860,156,821

 

 

 

887,257,655

 

 

 

887,257,655

 

Property, plant and equipment

 

 

2,788,204,501

 

 

 

2,726,838,536

 

 

 

821,234,672

 

 

 

774,999,730

 

 

 

(23,752,036

)

 

 

(25,709,632

)

 

 

3,585,687,137

 

 

 

3,476,128,634

 

Investment property

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,356,772

 

 

 

8,128,522

 

 

 

8,356,772

 

 

 

8,128,522

 

Deferred tax assets

 

 

 

 

 

18,696,123

 

 

 

662,819

 

 

 

449,930

 

 

 

2,174,973

 

 

 

2,650,464

 

 

 

2,837,792

 

 

 

21,796,517

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

 

3,554,462,190

 

 

 

3,399,682,492

 

 

 

1,155,011,648

 

 

 

1,074,325,848

 

 

 

985,299,170

 

 

 

924,702,672

 

 

 

5,694,773,008

 

 

 

5,398,711,012

 

  

Line of Business

 

Generation

 

 

Distribution

 

 

Holdings, eliminations and others

 

 

Total

 

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2017

 

 

12-31-2016

 

LIABILITIES AND EQUITY

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

CURRENT LIABILITIES

 

 

543,356,500

 

 

 

555,777,465

 

 

 

408,687,871

 

 

 

259,684,837

 

 

 

(135,227,725

)

 

 

(58,215,655

)

 

 

816,816,646

 

 

 

757,246,647

 

Other current financial liabilities

 

 

18,815,434

 

 

 

25,696,064

 

 

 

14

 

 

 

102

 

 

 

 

 

 

 

 

 

18,815,448

 

 

 

25,696,166

 

Trade and other current payables

 

 

329,448,226

 

 

 

341,088,664

 

 

 

189,458,076

 

 

 

151,549,875

 

 

 

75,592,304

 

 

 

68,866,744

 

 

 

594,498,606

 

 

 

561,505,283

 

Current accounts payable to related companies

 

 

122,862,944

 

 

 

121,018,039

 

 

 

207,909,593

 

 

 

96,520,909

 

 

 

(211,159,565

)

 

 

(127,110,019

)

 

 

119,612,972

 

 

 

90,428,929

 

Other current provisions

 

 

5,296,635

 

 

 

6,493,428

 

 

 

 

 

 

104

 

 

 

339,536

 

 

 

 

 

 

5,636,171

 

 

 

6,493,532

 

Current tax liabilities

 

 

66,933,261

 

 

 

61,457,940

 

 

 

94,246

 

 

 

113,855

 

 

 

 

 

 

27,620

 

 

 

67,027,507

 

 

 

61,599,415

 

Other current non-financial liabilities

 

 

 

 

 

23,330

 

 

 

11,225,942

 

 

 

11,499,992

 

 

 

 

 

 

 

 

 

11,225,942

 

 

 

11,523,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT LIABILITIES

 

 

1,022,091,736

 

 

 

1,114,144,775

 

 

 

61,965,918

 

 

 

106,283,505

 

 

 

6,937,051

 

 

 

(41,957,557

)

 

 

1,090,994,705

 

 

 

1,178,470,723

 

Other non-current financial liabilities

 

 

781,978,145

 

 

 

854,016,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

781,978,145

 

 

 

854,016,751

 

Trade and other non-current payables

 

 

632,642

 

 

 

1,453,022

 

 

 

27,182

 

 

 

30,091

 

 

 

 

 

 

 

 

 

659,824

 

 

 

1,483,113

 

Non-current accounts payable to related companies

 

 

318,518

 

 

 

251,527

 

 

 

 

 

 

50,000,180

 

 

 

 

 

 

(50,000,180

)

 

 

318,518

 

 

 

251,527

 

Other long-term provisions

 

 

63,992,567

 

 

 

57,325,914

 

 

 

14,430,270

 

 

 

5,780,994

 

 

 

 

 

 

 

 

 

78,422,837

 

 

 

63,106,908

 

Deferred tax liabilities

 

 

160,293,916

 

 

 

185,277,004

 

 

 

18,786,185

 

 

 

20,502,853

 

 

 

(6,856,420

)

 

 

(6,415,063

)

 

 

172,223,681

 

 

 

199,364,794

 

Non-current provisions for employee benefits

 

 

14,875,948

 

 

 

15,820,557

 

 

 

28,412,505

 

 

 

29,655,884

 

 

 

13,793,471

 

 

 

14,457,686

 

 

 

57,081,924

 

 

 

59,934,127

 

Other non-current non-financial liabilities

 

 

 

 

 

 

 

 

309,776

 

 

 

313,503

 

 

 

 

 

 

 

 

 

309,776

 

 

 

313,503

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY

 

 

1,989,013,954

 

 

 

1,729,760,252

 

 

 

684,357,859

 

 

 

708,357,506

 

 

 

1,113,589,844

 

 

 

1,024,875,884

 

 

 

3,786,961,657

 

 

 

3,462,993,642

 

Equity attributable to Enel Chile

 

 

1,989,013,954

 

 

 

1,729,760,252

 

 

 

684,357,859

 

 

 

708,357,506

 

 

 

1,113,589,844

 

 

 

1,024,875,884

 

 

 

2,983,384,010

 

 

 

2,763,391,288

 

Issued capital

 

 

552,777,321

 

 

 

552,777,321

 

 

 

230,137,980

 

 

 

230,137,980

 

 

 

1,446,193,674

 

 

 

1,446,193,674

 

 

 

2,229,108,975

 

 

 

2,229,108,975

 

Retained earnings

 

 

1,398,018,156

 

 

 

1,199,429,221

 

 

 

769,928,443

 

 

 

794,856,204

 

 

 

(416,341,016

)

 

 

(424,910,134

)

 

 

1,751,605,583

 

 

 

1,569,375,291

 

Share Premium

 

 

85,511,492

 

 

 

 

 

 

354,220

 

 

 

 

 

 

(85,865,712

)

 

 

 

 

 

 

 

 

 

 

Other reserves

 

 

(47,293,015

)

 

 

(22,446,290

)

 

 

(316,062,784

)

 

 

(316,636,678

)

 

 

169,602,898

 

 

 

3,592,344

 

 

 

(997,330,548

)

 

 

(1,035,092,978

)

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

803,577,647

 

 

 

699,602,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Liabilities and Equity

 

 

3,554,462,190

 

 

 

3,399,682,492

 

 

 

1,155,011,648

 

 

 

1,074,325,848

 

 

 

985,299,170

 

 

 

924,702,672

 

 

 

5,694,773,008

 

 

 

5,398,711,012

 

 

The holdings, eliminations and others column corresponds to transactions between companies in different lines of business, primarily purchases and sales of energy and services.

Line of Business

 

Generation

 

 

Distribution

 

 

Holdings, eliminations and others

 

 

Total

 

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

STATEMENT OF COMPREHENSIVE INCOME

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

REVENUES AND OTHER OPERATING INCOME

 

 

1,634,937,087

 

 

 

1,659,727,329

 

 

 

1,543,812,461

 

 

 

1,333,027,456

 

 

 

1,315,760,852

 

 

 

1,257,732,165

 

 

 

(438,617,665

)

 

 

(433,921,362

)

 

 

(402,515,486

)

 

 

2,529,346,878

 

 

 

2,541,566,819

 

 

 

2,399,029,140

 

Revenues

 

 

1,599,032,140

 

 

 

1,639,959,816

 

 

 

1,539,991,519

 

 

 

1,328,791,205

 

 

 

1,310,175,226

 

 

 

1,247,900,614

 

 

 

(437,353,167

)

 

 

(434,291,162

)

 

 

(403,598,944

)

 

 

2,490,470,178

 

 

 

2,515,843,880

 

 

 

2,384,293,189

 

Energy sales

 

 

1,457,671,722

 

 

 

1,516,688,442

 

 

 

1,474,818,366

 

 

 

1,186,795,410

 

 

 

1,172,700,558

 

 

 

1,112,912,836

 

 

 

(376,007,978

)

 

 

(376,745,382

)

 

 

(340,367,445

)

 

 

2,268,459,154

 

 

 

2,312,643,618

 

 

 

2,247,363,757

 

Other sales

 

 

94,452,287

 

 

 

64,638,599

 

 

 

24,293,133

 

 

 

12,741,568

 

 

 

8,968,859

 

 

 

7,769,616

 

 

 

168,942

 

 

 

 

 

 

(5,225

)

 

 

107,362,797

 

 

 

73,607,458

 

 

 

32,057,524

 

Other services rendered

 

 

46,908,131

 

 

 

58,632,775

 

 

 

40,880,020

 

 

 

129,254,227

 

 

 

128,505,809

 

 

 

127,218,162

 

 

 

(61,514,131

)

 

 

(57,545,780

)

 

 

(63,226,274

)

 

 

114,648,227

 

 

 

129,592,804

 

 

 

104,871,908

 

Other operating income

 

 

35,904,947

 

 

 

19,767,513

 

 

 

3,820,942

 

 

 

4,236,251

 

 

 

5,585,626

 

 

 

9,831,551

 

 

 

(1,264,498

)

 

 

369,800

 

 

 

1,083,458

 

 

 

38,876,700

 

 

 

25,722,939

 

 

 

14,735,951

 

RAW MATERIALS AND CONSUMABLES USED

 

 

(903,978,006

)

 

 

(895,060,114

)

 

 

(880,891,222

)

 

 

(1,062,076,646

)

 

 

(1,042,329,385

)

 

 

(983,732,902

)

 

 

444,899,135

 

 

 

439,969,919

 

 

 

382,638,565

 

 

 

(1,521,155,517

)

 

 

(1,497,419,580

)

 

 

(1,481,985,559

)

Energy purchases

 

 

(346,954,692

)

 

 

(335,731,822

)

 

 

(320,731,795

)

 

 

(938,067,783

)

 

 

(936,965,119

)

 

 

(881,589,779

)

 

 

382,587,604

 

 

 

380,950,057

 

 

 

342,118,393

 

 

 

(902,434,871

)

 

 

(891,746,884

)

 

 

(860,203,181

)

Fuel consumption

 

 

(280,739,362

)

 

 

(295,148,838

)

 

 

(327,502,995

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(280,739,362

)

 

 

(295,148,838

)

 

 

(327,502,995

)

Transportation expenses

 

 

(152,869,838

)

 

 

(192,502,995

)

 

 

(179,691,471

)

 

 

(63,009,956

)

 

 

(60,454,433

)

 

 

(60,901,746

)

 

 

60,000,545

 

 

 

57,834,310

 

 

 

58,140,062

 

 

 

(155,879,249

)

 

 

(195,123,118

)

 

 

(182,453,155

)

Other miscellaneous supplies and services

 

 

(123,414,114

)

 

 

(71,676,459

)

 

 

(52,964,961

)

 

 

(60,998,907

)

 

 

(44,909,833

)

 

 

(41,241,377

)

 

 

2,310,986

 

 

 

1,185,552

 

 

 

(17,619,890

)

 

 

(182,102,035

)

 

 

(115,400,740

)

 

 

(111,826,228

)

CONTRIBUTION MARGIN

 

 

730,959,081

 

 

 

764,667,215

 

 

 

662,921,239

 

 

 

270,950,810

 

 

 

273,431,467

 

 

 

273,999,263

 

 

 

6,281,470

 

 

 

6,048,557

 

 

 

(19,876,921

)

 

 

1,008,191,361

 

 

 

1,044,147,239

 

 

 

917,043,581

 

Other work performed by the entity and capitalized

 

 

7,226,484

 

 

 

9,758,304

 

 

 

15,250,811

 

 

 

6,630,130

 

 

 

6,338,547

 

 

 

5,753,242

 

 

 

532,373

 

 

 

1

 

 

 

 

 

 

14,388,987

 

 

 

16,096,852

 

 

 

21,004,053

 

Employee benefits expense

 

 

(54,222,470

)

 

 

(60,350,072

)

 

 

(70,969,357

)

 

 

(38,449,551

)

 

 

(35,557,457

)

 

 

(32,454,962

)

 

 

(28,831,756

)

 

 

(28,190,899

)

 

 

(33,130,402

)

 

 

(121,503,777

)

 

 

(124,098,428

)

 

 

(136,554,721

)

Other expenses

 

 

(102,821,020

)

 

 

(119,303,215

)

 

 

(90,327,960

)

 

 

(61,942,592

)

 

 

(52,077,948

)

 

 

(62,182,651

)

 

 

2,939,538

 

 

 

612,026

 

 

 

26,653,214

 

 

 

(161,824,074

)

 

 

(170,769,137

)

 

 

(125,857,397

)

GROSS OPERATING INCOME

 

 

581,142,075

 

 

 

594,772,232

 

 

 

516,874,733

 

 

 

177,188,797

 

 

 

192,134,609

 

 

 

185,114,892

 

 

 

(19,078,375

)

 

 

(21,530,315

)

 

 

(26,354,109

)

 

 

739,252,497

 

 

 

765,376,526

 

 

 

675,635,516

 

Depreciation and amortization expense

 

 

(117,337,553

)

 

 

(132,600,381

)

 

 

(124,835,559

)

 

 

(36,685,324

)

 

 

(30,399,304

)

 

 

(29,082,449

)

 

 

1,338,771

 

 

 

1,339,075

 

 

 

716,346

 

 

 

(152,684,106

)

 

 

(161,660,610

)

 

 

(153,201,662

)

Impairment losses (reversal of impairment losses) recognized in profit or loss

 

 

55,494

 

 

 

(30,785,531

)

 

 

9,793,653

 

 

 

(7,993,311

)

 

 

(5,141,179

)

 

 

(6,738,750

)

 

 

 

 

 

 

 

 

 

 

 

(7,937,817

)

 

 

(35,926,710

)

 

 

3,054,903

 

OPERATING INCOME

 

 

463,860,016

 

 

 

431,386,320

 

 

 

401,832,827

 

 

 

132,510,162

 

 

 

156,594,126

 

 

 

149,293,693

 

 

 

(17,739,604

)

 

 

(20,191,240

)

 

 

(25,637,763

)

 

 

578,630,574

 

 

 

567,789,206

 

 

 

525,488,757

 

FINANCIAL RESULT

 

 

(36,610,248

)

 

 

(35,678,632

)

 

 

(114,252,182

)

 

 

6,411,837

 

 

 

8,579,316

 

 

 

12,294,531

 

 

 

7,783,757

 

 

 

6,616,146

 

 

 

4,088,867

 

 

 

(22,414,654

)

 

 

(20,483,170

)

 

 

(97,868,784

)

Financial income

 

 

5,273,672

 

 

 

6,150,751

 

 

 

234,822

 

 

 

12,894,635

 

 

 

14,289,185

 

 

 

13,308,032

 

 

 

3,494,381

 

 

 

2,665,965

 

 

 

1,727,315

 

 

 

21,662,688

 

 

 

23,105,901

 

 

 

15,270,169

 

Cash and cash equivalents

 

 

3,077,708

 

 

 

2,150,797

 

 

 

152,518

 

 

 

1,975,564

 

 

 

1,680,365

 

 

 

634,961

 

 

 

3,323,751

 

 

 

 

 

 

1,778,538

 

 

 

8,377,023

 

 

 

3,831,162

 

 

 

2,566,017

 

Other financial income

 

 

2,195,964

 

 

 

3,999,954

 

 

 

82,304

 

 

 

10,919,071

 

 

 

12,608,820

 

 

 

12,673,071

 

 

 

170,630

 

 

 

2,665,965

 

 

 

(51,223

)

 

 

13,285,665

 

 

 

19,274,739

 

 

 

12,704,152

 

Financial costs

 

 

(50,851,829

)

 

 

(55,701,778

)

 

 

(64,206,719

)

 

 

(7,094,366

)

 

 

(6,488,659

)

 

 

(1,801,829

)

 

 

4,435,313

 

 

 

3,991,055

 

 

 

(692,150

)

 

 

(53,510,882

)

 

 

(58,199,382

)

 

 

(66,700,698

)

Bank borrowings

 

 

(261

)

 

 

(2,033,835

)

 

 

(129,350

)

 

 

(12,299

)

 

 

(476

)

 

 

(1,659

)

 

 

(25

)

 

 

 

 

 

(494

)

 

 

(12,585

)

 

 

(2,034,311

)

 

 

(131,503

)

Secured and unsecured obligations

 

 

(42,708,253

)

 

 

(44,268,489

)

 

 

(51,697,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(42,708,253

)

 

 

(44,268,489

)

 

 

(51,697,708

)

Other

 

 

(8,143,315

)

 

 

(9,399,454

)

 

 

(12,379,661

)

 

 

(7,082,067

)

 

 

(6,488,183

)

 

 

(1,800,170

)

 

 

4,435,338

 

 

 

3,991,055

 

 

 

(691,656

)

 

 

(10,790,044

)

 

 

(11,896,582

)

 

 

(14,871,487

)

Profit (loss) from indexed assets and liabilities

 

 

145,608

 

 

 

606,075

 

 

 

3,600,187

 

 

 

761,262

 

 

 

974,891

 

 

 

973,087

 

 

 

9,796

 

 

 

50,874

 

 

 

265,803

 

 

 

916,666

 

 

 

1,631,840

 

 

 

4,839,077

 

Foreign currency exchange differences

 

 

8,822,301

 

 

 

13,266,320

 

 

 

(53,880,472

)

 

 

(149,694

)

 

 

(196,101

)

 

 

(184,759

)

 

 

(155,733

)

 

 

(91,748

)

 

 

2,787,899

 

 

 

8,516,874

 

 

 

12,978,471

 

 

 

(51,277,332

)

Positive

 

 

19,563,838

 

 

 

48,546,664

 

 

 

26,738,738

 

 

 

58,288

 

 

 

609,359

 

 

 

(235,571

)

 

 

134,942

 

 

 

65,643

 

 

 

3,930,935

 

 

 

19,757,068

 

 

 

49,221,666

 

 

 

30,434,102

 

Negative

 

 

(10,741,537

)

 

 

(35,280,344

)

 

 

(80,619,210

)

 

 

(207,982

)

 

 

(805,460

)

 

 

50,812

 

 

 

(290,675

)

 

 

(157,391

)

 

 

(1,143,036

)

 

 

(11,240,194

)

 

 

(36,243,195

)

 

 

(81,711,434

)

Share of profit of associates accounted for using the equity method

 

 

(2,696,904

)

 

 

7,878,201

 

 

 

8,905,045

 

 

 

 

 

 

1,818

 

 

 

5,248

 

 

 

 

 

 

(1,819

)

 

 

(5,248

)

 

 

(2,696,904

)

 

 

7,878,200

 

 

 

8,905,045

 

Other gains (losses)

 

 

113,088,869

 

 

 

121,490,974

 

 

 

4,015,401

 

 

 

157,458

 

 

 

(831

)

 

 

14,660,351

 

 

 

(5,131

)

 

 

(81

)

 

 

1,379,993

 

 

 

113,241,196

 

 

 

121,490,062

 

 

 

20,055,745

 

Gain (loss) from other investments

 

 

105,462,769

 

 

 

121,457,430

 

 

 

4,309,205

 

 

 

4,026

 

 

 

(831

)

 

 

 

 

 

(5,131

)

 

 

(81

)

 

 

(346

)

 

 

105,461,664

 

 

 

121,456,518

 

 

 

4,308,859

 

Gain (loss) from the sale of property, plant and equipment

 

 

7,626,100

 

 

 

33,544

 

 

 

(293,804

)

 

 

153,432

 

 

 

 

 

 

14,660,351

 

 

 

 

 

 

 

 

 

1,380,339

 

 

 

7,779,532

 

 

 

33,544

 

 

 

15,746,886

 

Income before tax

 

 

537,641,733

 

 

 

525,076,863

 

 

 

300,501,091

 

 

 

139,079,457

 

 

 

165,174,429

 

 

 

176,253,823

 

 

 

(9,960,978

)

 

 

(13,576,994

)

 

 

(20,174,151

)

 

 

666,760,212

 

 

 

676,674,298

 

 

 

456,580,763

 

Income tax

 

 

(112,099,519

)

 

 

(83,216,935

)

 

 

(76,655,819

)

 

 

(34,030,322

)

 

 

(32,589,362

)

 

 

(36,956,051

)

 

 

2,787,540

 

 

 

4,403,115

 

 

 

3,999,271

 

 

 

(143,342,301

)

 

 

(111,403,182

)

 

 

(109,612,599

)

Net income from continuing operations

 

 

425,542,214

 

 

 

441,859,928

 

 

 

223,845,272

 

 

 

105,049,135

 

 

 

132,585,067

 

 

 

139,297,772

 

 

 

(7,173,438

)

 

 

(9,173,879

)

 

 

(16,174,880

)

 

 

523,417,911

 

 

 

565,271,116

 

 

 

346,968,164

 

Net income from discontinued operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

425,542,214

 

 

 

441,859,928

 

 

 

223,845,272

 

 

 

105,049,135

 

 

 

132,585,067

 

 

 

139,297,772

 

 

 

(7,173,438

)

 

 

(9,173,879

)

 

 

(16,174,880

)

 

 

523,417,911

 

 

 

565,271,116

 

 

 

346,968,164

 

Net income attributable to:

 

 

425,542,214

 

 

 

441,859,928

 

 

 

223,845,272

 

 

 

105,049,135

 

 

 

132,585,067

 

 

 

139,297,772

 

 

 

(7,173,438

)

 

 

(9,173,879

)

 

 

(16,174,880

)

 

 

523,417,911

 

 

 

565,271,116

 

 

 

346,968,164

 

Shareholders of Enel Chile

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

349,382,642

 

 

 

384,159,865

 

 

 

251,838,410

 

Non-controlling interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

174,035,269

 

 

 

181,111,251

 

 

 

95,129,754

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Line of Business

 

Generation

 

 

Distribution

 

 

Holdings, eliminations and others

 

 

Total

 

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

 

12-31-2017

 

 

12-31-2016

 

 

12-31-2015

 

STATEMENT OF CASH FLOWS

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Cash flows from (used in) operating activities

 

 

488,157,362

 

 

 

490,177,558

 

 

 

428,211,622

 

 

 

170,628,958

 

 

 

148,354,968

 

 

 

194,756,025

 

 

 

(23,182,620

)

 

 

(23,847,670

)

 

 

(46,436,120

)

 

 

635,613,720

 

 

 

614,684,856

 

 

 

576,531,527

 

Cash flows from (used in) investing activities

 

 

(91,867,647

)

 

 

(34,631,759

)

 

 

(255,251,615

)

 

 

(74,464,531

)

 

 

(55,007,620

)

 

 

(82,947,418

)

 

 

19,886,401

 

 

 

26,150,787

 

 

 

41,457,686

 

 

 

(146,465,777

)

 

 

(63,488,592

)

 

 

(296,741,347

)

Cash flows from (used in) financing activities

 

 

(301,835,211

)

 

 

(374,835,378

)

 

 

(175,094,207

)

 

 

(76,923,085

)

 

 

(88,519,047

)

 

 

(98,304,569

)

 

 

61,162,775

 

 

 

17,487,453

 

 

 

(43,674

)

 

 

(317,595,521

)

 

 

(445,866,972

)

 

 

(273,442,450

)

 

The holdings, eliminations and others column corresponds to transactions between companies in different lines of business, primarily purchases and sales of energy and services