XML 38 R22.htm IDEA: XBRL DOCUMENT v3.8.0.1
Other Financial Liabilities
12 Months Ended
Dec. 31, 2017
Disclosure Of Financial Liabilities [Abstract]  
Other Financial Liabilities

 

17.OTHER FINANCIAL LIABILITIES

The balance of other financial liabilities as of December 31, 2017 and 2016 is as follows:

 

 

Balance as of

Other Financial Liabilities

12-31-2017

12-31-2016

 

Current

Non-current

Current

Non-current

 

ThCh$

ThCh$

ThCh$

ThCh$

Interest-bearing borrowings

17,255,679

760,932,929

18,013,012

802,046,968

Hedging derivatives (*)

304,278

21,045,216

313,571

48,981,953

Non-hedging derivatives (**)

1,255,478

-

7,369,481

2,987,830

Total

18,815,435

781,978,145

25,696,064

854,016,751

 

(*) See Note 19.2.a.

(**) See Note 19.2.b.

 

17.1

Interest-bearing borrowings

The detail of current and non-current interest-bearing borrowings as of December 31, 2017 and 2016 is as follows:

 

 

Balance as of

Interest-bearing borrowings

12-31-2017

12-31-2016

 

Current

Non-current

Current

Non-current

 

ThCh$

ThCh$

ThCh$

ThCh$

Bank loans

109

-

4,172

-

Unsecured liabilities

15,455,782

748,123,803

16,168,473

786,137,688

Finance leases

1,799,788

12,809,126

1,840,367

15,909,280

Total

17,255,679

760,932,929

18,013,012

802,046,968

 

 

 

17.2

Bank loans by currency and contractual maturity as of December 31, 2017 and 2016 are as follows:

 

-

Summary of bank loans by currency and contractual maturity

 

 

 

 

 

 

Balance as of 12-31-2017

Balance as of 12-31-2016

Country

Currency

Effective

Interest

Rate

Nominal

Interest

Rate

Secured

(Yes/No)

One to

three

months

Three to

twelve

months

Total

Current

One to

three

months

Three to

twelve

months

Total

Current

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Chile

CH$

6.00%

6.00%

No

109

-

109

4,172

-

4,172

 Total

 

 

 

 

109

-

109

4,172

-

4,172

 

 

 

-

Identification of Bank Loans by Company

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12-31-2017

Balance as of 12-31-2016

Taxpayer

 

 

Taxpayer

 

 

 

Effective

Nominal

 

Less than

Total

Less than

Total

ID No.

Company

Country

ID No.

Financial Institution

Country

Currency

Interest

Interest

Interest payment

90 days

Current

90 days

Current

 

 

 

 

 

 

 

Rate

Rate

 

ThCh$

ThCh$

ThCh$

ThCh$

91.081.000-6

Enel Generación Chile S.A.

Chile

97.006.000-6

Banco de Crédito e Inversiones

Chile

Ch$

6.00%

6.00%

At maturity

97

97

2,037

2,037

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander

Chile

Ch$

6.00%

6.00%

At maturity

12

12

2,135

2,135

 

 

 

 

Total ThCh$

 

 

 

 

 

109

109

4,172

4,172

Appendix 4, letter a), presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the bank loans detailed above.

 

17.3

Unsecured liabilities

The detail of unsecured liabilities by currency and maturity as of December 31, 2017 and 2016 is as follows:

 

 

 

 

 

 

Balance as of 12-31-2017

 

 

 

 

 

Current

Non-current

Country

Currency

Effective Interest Rate

Nominal Interest Rate

Secured (Yes/No)

One to

three

months

Three to

twelve

months

Total

One to

two years

Two to

three

years

Three to

four years

Four to

five years

More than

five years

Total

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Chile

US$

6.99%

6.90%

No

6,322,081

2,206,269

8,528,350

-

-

-

-

430,228,859

430,228,859

Chile

UF

6.00%

5.48%

No

-

6,927,432

6,927,432

5,574,013

5,574,013

5,574,013

5,574,013

295,598,892

317,894,944

 

 

 

 

Total

6,322,081

9,133,701

15,455,782

5,574,013

5,574,013

5,574,013

5,574,013

725,827,751

748,123,803

 

 

 

 

 

 

Balance as of 12-31-2016

 

 

 

 

 

Current

Non-current

Country

Currency

Effective Interest Rate

Nominal Interest Rate

Secured (Yes/No)

One to

three

months

Three to

twelve

months

Total

One to

two years

Two to

three

years

Three to

four years

Four to

five years

More than

five years

Total

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Chile

US$

6.99%

6.90%

No

6,884,819

2,402,653

9,287,472

-

-

-

-

468,578,474

468,578,474

Chile

UF

6.00%

5.48%

No

-

6,881,001

6,881,001

5,480,380

5,480,380

5,480,380

5,480,380

295,637,694

317,559,214

 

 

 

 

Total

6,884,819

9,283,654

16,168,473

5,480,380

5,480,380

5,480,380

5,480,380

764,216,168

786,137,688

 

17.4

Secured liabilities

The detail of secured liabilities by currency and maturity as of December 31, 2017 and 2016 is as follows:

 

-

Summary of secured liabilities by currency and maturity

There are no secured liabilities as of December 31, 2017 and 2016.

 

-

Fair value measurement and hierarchy

The fair value of current and non-current bond obligations, both secured and unsecured, as of December 31, 2017 and 2016 totaled ThCh$ 947,565,989 and ThCh$ 998,383,047 respectively. During both periods, the obligations have been classified as Level 2 fair values based on the inputs from the valuation techniques used (see Note 3.g). Notably, these financial liabilities are measured at amortized cost. (See Note 3.f.4).

 

-

Secured and Unsecured Liabilities by Company

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12-31-2017

 

 

 

 

 

 

 

 

 

 

Current

Non-current

 

 

 

 

 

 

 

Effective

Nominal

Secured

 

 

 

One to

Two to

Three to

 

 

 

Taxpayer ID

Company

Country

Taxpayer ID

Company

Country

Currency

Interest

Interest

(Yes

Less than

More than

Total

two

three

four

Four to

More than

Total

No.

 

 

No.

 

 

 

Rate

Rate

/ No)

90 days

90 days

 

years

years

years

five years

five years

 

 

 

 

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-1

US

US$

7.96%

7.88%

No

4,152,926

-

4,152,926

-

-

-

-

125,566,611

125,566,611

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-2

US

US$

7.40%

7.33%

No

1,328,023

-

1,328,023

-

-

-

-

42,902,198

42,902,198

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-3

US

US$

8.26%

8.13%

No

841,132

-

841,132

-

-

-

-

19,398,499

19,398,499

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon 24296

US

US$

4.32%

4.25%

No

-

2,206,269

2,206,269

-

-

-

-

242,361,551

242,361,551

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander 317-H

Chile

U.F.

7.17%

6.20%

No

-

6,374,051

6,374,051

5,574,013

5,574,013

5,574,013

5,574,013

30,872,536

53,168,588

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander 522-M

Chile

U.F.

4.82%

4.75%

No

-

553,381

553,381

-

-

-

-

264,726,356

264,726,356

 

 

 

 

Total

 

 

 

 

 

6,322,081

9,133,701

15,455,782

5,574,013

5,574,013

5,574,013

5,574,013

725,827,751

748,123,803

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12-31-2016

 

 

 

 

 

 

 

 

 

 

Current

Non-current

 

 

 

 

 

 

 

Effective

Nominal

Secured

 

 

 

One to

Two to

Three to

 

 

 

Taxpayer ID

Company

Country

Taxpayer ID

Company

Country

Currency

Interest

Interest

(Yes

Less than

More than

Total

two

three

four

Four to

More than

Total

No.

 

 

No.

 

 

 

Rate

Rate

/ No)

90 days

90 days

 

years

years

years

five years

five years

 

 

 

 

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-1

US

US$

7.96%

7.88%

No

4,522,585

-

4,522,585

-

-

-

-

136,759,395

136,759,395

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-2

US

US$

7.40%

7.33%

No

1,446,232

-

1,446,232

-

-

-

-

46,792,429

46,792,429

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-3

US

US$

8.26%

8.13%

No

916,002

-

916,002

-

-

-

-

21,608,757

21,608,757

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon 24296

US

US$

4.32%

4.25%

No

-

2,402,653

2,402,653

-

-

-

-

263,417,893

263,417,893

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander 317-H

Chile

U.F.

7.17%

6.20%

No

-

6,337,021

6,337,021

5,480,380

5,480,380

5,480,380

5,480,380

35,587,764

57,509,284

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander 522-M

Chile

U.F.

4.82%

4.75%

No

-

543,980

543,980

-

-

-

-

260,049,930

260,049,930

 

 

 

 

Total

 

 

 

 

 

6,884,819

9,283,654

16,168,473

5,480,380

5,480,380

5,480,380

5,480,380

764,216,168

786,137,688

Appendix 4, letter b) shows the detail of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the secured and unsecured liabilities detailed above.

 

 

 

 

-

Detail of Finance Lease Obligations

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2017

 

 

 

 

 

 

 

 

Current

Non-current

 

 

 

 

 

 

 

Nominal

Less

 

 

One to

Two to

Three to

 

 

 

Taxpayer ID

Company

Country

Taxpayer ID

Name

Country

Currency

Interest

than

More than

Total

two

three

four

Four to

More than

Total

No.

 

 

No.

 

 

 

Rate

90 days

90 days

 

years

years

years

five years

five years

 

 

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

91.081.000-6

Enel Generación Chile S.A.

Chile

76.555.400-4

Transelec S.A

Chile

US$

6.50%

439,377

1,360,411

1,799,788

2,459,000

1,916,774

2,041,364

2,174,053

4,217,935

12,809,126

 

 

 

 

Total

 

 

 

 

 

1,799,788

 

 

 

 

 

12,809,126

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2016

 

 

 

 

 

 

 

 

Current

Non-current

 

 

 

 

 

 

 

Nominal

Less

 

 

One to

Two to

Three to

 

 

 

Taxpayer ID

Company

Country

Taxpayer ID

Name

Country

Currency

Interest

than

More than

Total

two

three

four

Four to

More than

Total

No.

 

 

No.

 

 

 

Rate

90 days

90 days

 

years

years

years

five years

five years

 

 

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

91.081.000-6

Enel Generación Chile S.A.

Chile

76.555.400-4

Transelec S.A

Chile

US$

6.50%

449,283

1,391,084

1,840,367

2,677,880

2,677,880

1,959,990

2,087,390

6,506,140

15,909,280

 

 

 

 

Total

 

 

 

 

 

1,840,367

 

 

 

 

 

15,909,280

Appendix 4 letter c) presents details of estimated future cash flows (undiscounted) that the Group will have to disburse to settle the finance lease obligations detailed above.

 

 

17.5

Hedged debt

Of the U.S. dollar denominated debt held by the Group as of December 31, 2017, ThCh 440,823,086 is related to future cash flow hedges for the Group’s U.S. dollar-linked operating income (see Note 3.m). As of December 31, 2016, this amount was ThCh$ 480,061,539.

The following table details changes in “Reserve for cash flow hedges” for the years ended December 31, 2017, 2016 and 2015 due to exchange differences corresponding to this debt:

 

 

12-31-2017

12-31-2016

12-31-2015

HEDGING RESERVE

ThCh$

ThCh$

ThCh$

Balance in hedging reserves (hedging income) at beginning of year

(85,790,673)

(122,448,724)

(64,530,210)

Foreign currency exchange differences recorded in net equity

28,878,949

23,870,051

(70,199,670)

Recognition of foreign currency exchange differences in profit (loss)

12,633,039

12,788,000

6,438,133

Foreign currency translation differences

-

-

(73,961)

Classified as assets held for distribution to owners (*)

-

-

5,916,984

Balance in hedging reserves (hedging income) at year end

(44,278,685)

(85,790,673)

(122,448,724)

 

(*) Corresponds to the effects generated by the financial debt of Enel Generación Perú S.A. (formerly named Edegel S.A.A.)

 

17.6

Other information

As of December 31, 2017 and 2016 the Group had long-term lines of credit unconditionally available for use totaling ThCh$ 199,271,103 and ThCh$ 342,827,047, respectively.