XML 74 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Property, Plant and Equipment (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Property Plant And Equipment [Abstract]  
Summary of Property Plant and Equipment

The following table shows property, plant and equipment as of December 31, 2017 and 2016:

 

 

 

As of December 31,

 

 

 

2017

 

 

2016

 

Classes of Property, Plant and Equipment, Net

 

ThCh$

 

 

ThCh$

 

Property, Plant and Equipment, Net

 

 

3,585,687,137

 

 

 

3,476,128,634

 

Construction in progress

 

 

666,590,543

 

 

 

688,387,124

 

Land

 

 

67,485,380

 

 

 

66,868,119

 

Buildings

 

 

12,793,641

 

 

 

13,020,474

 

Generation Plant and equipment

 

 

2,080,903,064

 

 

 

2,033,720,809

 

Network infrastructure

 

 

683,120,815

 

 

 

613,443,219

 

Fixtures and fittings

 

 

56,284,762

 

 

 

41,325,699

 

Other property, plant and equipment under financial lease

 

 

18,508,932

 

 

 

19,363,190

 

 

 

2017

 

 

2016

 

Classes of Property, Plant and Equipment, Gross

 

ThCh$

 

 

ThCh$

 

Property, Plant and Equipment, Gross

 

 

6,726,796,186

 

 

 

6,471,364,618

 

Construction in progress

 

 

666,590,543

 

 

 

688,387,124

 

Land

 

 

67,485,380

 

 

 

66,868,119

 

Buildings

 

 

28,382,234

 

 

 

27,891,216

 

Generation Plant and equipment

 

 

4,636,175,749

 

 

 

4,481,701,141

 

Network infrastructure

 

 

1,151,951,280

 

 

 

1,050,212,442

 

Fixtures and fittings

 

 

147,450,968

 

 

 

127,544,544

 

Other property, plant and equipment under financial lease

 

 

28,760,032

 

 

 

28,760,032

 

 

Classes of Accumulated Depreciation and Impairment in Property, Plant

 

2017

 

 

2016

 

and Equipment

 

ThCh$

 

 

ThCh$

 

Total Accumulated Depreciation and Impairment in

   Property, Plant and Equipment

 

 

(3,141,109,049

)

 

 

(2,995,235,984

)

Buildings

 

 

(15,588,593

)

 

 

(14,870,742

)

Generation Plant and equipment

 

 

(2,555,272,685

)

 

 

(2,447,980,332

)

Network infrastructure

 

 

(468,830,465

)

 

 

(436,769,223

)

Fixtures and fittings

 

 

(91,166,206

)

 

 

(86,218,845

)

Other property, plant and equipment under financial lease

 

 

(10,251,100

)

 

 

(9,396,842

)

 

Summary of Changes in Property Plant and Equipment

The detail and changes in property, plant, and equipment at December 31, 2017 and 2016, are as follows:

 

 

 

Construction

in progress

 

 

Land

 

 

Buildings

 

 

Generation Plant and

Equipment

 

 

Network infrastructure

 

 

Fixtures and

Fittings

 

 

Other Property,

Plant and

Equipment under

Financial Lease

 

 

Property, Plant and

Equipment, Net

 

Changes in 2017

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Opening balance January 1, 2017

 

 

688,387,124

 

 

 

66,868,119

 

 

 

13,020,474

 

 

 

2,033,720,809

 

 

 

613,443,219

 

 

 

41,325,699

 

 

 

19,363,190

 

 

 

3,476,128,634

 

Changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increases other than from business combinations

 

 

281,007,995

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,811,255

 

 

 

 

 

 

283,819,250

 

Increases (decreases) from exchange differences, net

 

 

(101,444

)

 

 

(25,624

)

 

 

(44,699

)

 

 

(336,622

)

 

 

 

 

 

(83,651

)

 

 

 

 

 

(592,040

)

Depreciation (1) (3)

 

 

 

 

 

 

 

 

(717,851

)

 

 

(107,292,353

)

 

 

(32,061,242

)

 

 

(4,947,361

)

 

 

(854,258

)

 

 

(145,873,065

)

Increases (decreases) from transfers and other

   changes

 

 

(273,509,759

)

 

 

776,933

 

 

 

439,284

 

 

 

155,711,630

 

 

 

99,419,024

 

 

 

17,162,888

 

 

 

 

 

 

 

Increases (decreases) for transfers

 

 

(273,509,759

)

 

 

776,933

 

 

 

439,284

 

 

 

155,711,630

 

 

 

99,419,024

 

 

 

17,162,888

 

 

 

 

 

 

 

Disposals and removals from service

 

 

(30,255,180

)

 

 

(31,447

)

 

 

(154,623

)

 

 

(1,704,924

)

 

 

(1,023,777

)

 

 

15,932

 

 

 

 

 

 

(33,154,019

)

Disposals

 

 

(5,099,800

)

 

 

(31,447

)

 

 

 

 

 

(435,327

)

 

 

(18,555

)

 

 

38,212

 

 

 

 

 

 

(5,546,917

)

Removals from service

 

 

(25,155,380

)

 

 

 

 

 

(154,623

)

 

 

(1,269,597

)

 

 

(1,005,222

)

 

 

(22,280

)

 

 

 

 

 

(27,607,102

)

Other increases (decreases)

 

 

1,061,807

 

 

 

(102,601

)

 

 

251,056

 

 

 

804,524

 

 

 

3,343,591

 

 

 

 

 

 

 

 

 

5,358,377

 

Total changes

 

 

(21,796,581

)

 

 

617,261

 

 

 

(226,833

)

 

 

47,182,255

 

 

 

69,677,596

 

 

 

14,959,063

 

 

 

(854,258

)

 

 

109,558,503

 

Closing balance December 31, 2017

 

 

666,590,543

 

 

 

67,485,380

 

 

 

12,793,641

 

 

 

2,080,903,064

 

 

 

683,120,815

 

 

 

56,284,762

 

 

 

18,508,932

 

 

 

3,585,687,137

 

 

 

 

 

Construction

in progress

 

 

Land

 

 

Buildings

 

 

Generation Plant and

Equipment

 

 

Network infrastructure

 

 

Fixtures and

Fittings

 

 

Other Property,

Plant and

Equipment under

Financial Lease

 

 

Property, Plant and

Equipment, Net

 

Changes in 2016

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Opening balance January 1, 2016

 

 

636,148,748

 

 

 

66,900,933

 

 

 

13,481,093

 

 

 

2,072,402,503

 

 

 

589,334,703

 

 

 

20,716,643

 

 

 

20,075,072

 

 

 

3,419,059,695

 

Changes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increases other than from business combinations

 

 

244,473,325

 

 

 

 

 

 

24,934

 

 

 

 

 

 

1,443,508

 

 

 

3,126,834

 

 

 

 

 

 

249,068,601

 

Increases (decreases) from exchange differences, net

 

 

(37,543

)

 

 

(6,591

)

 

 

(11,711

)

 

 

(59,516

)

 

 

 

 

 

(33,227

)

 

 

 

 

 

(148,588

)

Depreciation (1)

 

 

 

 

 

 

 

 

(620,865

)

 

 

(99,397,373

)

 

 

(25,187,344

)

 

 

(4,497,175

)

 

 

(711,882

)

 

 

(130,414,639

)

Impairment losses recognized in profit or loss (2)

 

 

(30,785,531

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(30,785,531

)

Increases (decreases) from transfers and other

   changes

 

 

(128,045,183

)

 

 

104,268

 

 

 

147,023

 

 

 

60,822,509

 

 

 

48,308,750

 

 

 

22,123,585

 

 

 

 

 

 

3,460,952

 

Increases (decreases) for transfers

 

 

(127,694,878

)

 

 

104,268

 

 

 

147,023

 

 

 

55,464,141

 

 

 

48,308,750

 

 

 

23,670,696

 

 

 

 

 

 

 

Increases (decreases) from transfers from constructions in progress

 

 

(127,694,878

)

 

 

104,268

 

 

 

147,023

 

 

 

55,464,141

 

 

 

48,308,750

 

 

 

23,670,696

 

 

 

 

 

 

 

Increases (decreases) from other changes

 

 

(350,305

)

 

 

 

 

 

 

 

 

5,358,368

 

 

 

 

 

 

(1,547,111

)

 

 

 

 

 

3,460,952

 

Disposals and removals from service

 

 

(33,366,692

)

 

 

(130,491

)

 

 

 

 

 

(47,314

)

 

 

(456,398

)

 

 

(110,961

)

 

 

 

 

 

(34,111,856

)

Disposals

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Removals from service

 

 

(33,366,692

)

 

 

(130,491

)

 

 

 

 

 

(47,314

)

 

 

(456,398

)

 

 

(110,961

)

 

 

 

 

 

(34,111,856

)

Other increases (decreases)

 

 

 

 

 

 

 

 

 

 

 

1,753,884

 

 

 

 

 

 

 

 

 

 

 

 

 

3,416,059,695

 

Total changes

 

 

52,238,376

 

 

 

(32,814

)

 

 

(460,619

)

 

 

(38,681,694

)

 

 

24,108,516

 

 

 

20,609,056

 

 

 

(711,882

)

 

 

57,068,939

 

Closing balance December 31, 2016

 

 

688,387,124

 

 

 

66,868,119

 

 

 

13,020,474

 

 

 

2,033,720,809

 

 

 

613,443,219

 

 

 

41,325,699

 

 

 

19,363,190

 

 

 

3,476,128,634

 

 

Schedule of Minimum Lease Payments Receivable

The present value of future lease payments derived from these finance leases is as follows:

 

 

 

As of December 31,

 

 

 

2017

 

 

2016

 

 

 

Gross

 

 

Interest

 

 

Present Value

 

 

Gross

 

 

Interest

 

 

Present Value

 

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Less than one year

 

 

2,459,000

 

 

 

659,212

 

 

 

1,799,788

 

 

 

2,677,881

 

 

 

837,514

 

 

 

1,840,367

 

From one to five years

 

 

9,836,000

 

 

 

1,244,808

 

 

 

8,591,192

 

 

 

10,711,519

 

 

 

1,763,190

 

 

 

8,948,329

 

More than five years

 

 

4,377,544

 

 

 

159,610

 

 

 

4,217,934

 

 

 

7,445,079

 

 

 

484,128

 

 

 

6,960,951

 

Total

 

 

16,672,544

 

 

 

2,063,630

 

 

 

14,608,914

 

 

 

20,834,479

 

 

 

3,084,832

 

 

 

17,749,647

 

 

Disclosure Of Future Minimum Lease Payments Under Finance Leases Explanatory

As of December 31, 2017 and 2016, the total future lease payments under those contracts are as follows:

 

 

 

As of December 31,

 

 

 

2017

 

 

2016

 

 

 

ThCh$

 

 

ThCh$

 

Less than one year

 

 

4,622,605

 

 

 

7,133,186

 

From one to five years

 

 

9,006,627

 

 

 

11,998,147

 

More than five years

 

 

1,345,183

 

 

 

9,015,356

 

Total

 

 

14,974,415

 

 

 

28,146,689