XML 65 R49.htm IDEA: XBRL DOCUMENT v3.8.0.1
Appendix 6 Additional Information Circular No. 715 of February 3, 2012
12 Months Ended
Dec. 31, 2017
Disclosure Of Assets And Liabilities By Currency [Abstract]  
Appendix 6 Additional Information Circular No. 715 of February 3, 2012

APPENDIX 6 ADDITIONAL INFORMATION CIRCULAR No. 715 OF FEBRUARY 3, 2012

This appendix forms an integral part of the Group’s financial statements.

 

a)

Portfolio stratification

 

-

Trade and other receivables by aging (original maturity):

 

 

Balance as of  12-31-2017

Trade and Other Receivables

On demand

1-30 days

31-60 days

61-90 days

91-120 days

121-150 days

151-180 days

181-210 days

211-250 days

More than

251 days

Total Current

Total Non-

current

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables, gross

186,769,753

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

4,116,042

195,570,350

62,563

Allowance for doubtful accounts

-

-

-

-

-

-

-

-

-

(1,258,817)

(1,258,817)

-

Other receivables, gross

23,866,474

-

-

-

-

-

-

-

-

-

23,866,474

970,360

Total

210,636,227

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

2,857,225

218,178,007

1,032,923

 

 

Balance as of  12-31-2016

Trade and Other Receivables

On demand

1-30 days

31-60 days

61-90 days

91-120 days

121-150 days

151-180 days

181-210 days

211-250 days

More than

251 days

Total Current

Total Non-

current

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables, gross

179,498,352

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

20,108,963

214,479,114

5,751,510

Allowance for doubtful accounts

-

-

-

-

-

-

-

-

-

(1,314,311)

(1,314,311)

-

Other receivables, gross

47,275,283

-

-

-

-

-

-

-

-

-

47,275,283

1,036,927

Total

226,773,635

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

18,794,652

260,440,086

6,788,437

 

 

-

By type of portfolio:

 

 

Non-renegotiated portfolio as of 12-31-2017

Renegotiated portfolio as of 12-31-2017

Total portfolio as of 12-31-2017

Non-renegotiated portfolio as of 12-31-2016

Renegotiated portfolio as of 12-31-2016

Total portfolio as of 12-31-2016

Aging (original maturity) of balances of trade receivables

Number of customers

Gross value

ThCh$

Number of customers

Gross value

ThCh$

Number of customers

Gross value

ThCh$

Number of customers

Gross value

ThCh$

Number of customers

Gross value

ThCh$

Number of customers

Gross value

ThCh$

On demand and non-current

502

186,724,468

2

107,848

504

186,832,316

402

195,758,558

-

-

402

195,758,558

1 to 30 days

85

3,057,994

-

-

85

3,057,994

91

2,770,582

-

-

91

2,770,582

31 to 60 days

68

333,078

-

-

68

333,078

62

1,165,177

-

-

62

1,165,177

61 to 90 days

28

279,100

-

-

28

279,100

55

773,502

-

-

55

773,502

91 to 120 days

71

10,021

-

-

71

10,021

41

900,093

-

-

41

900,093

121 to 150 days

99

42,015

-

-

99

42,015

85

5,101,117

-

-

85

5,101,117

151 to 180 days

45

334,297

-

-

45

334,297

87

13,609

-

-

87

13,609

181 to 210 days

48

399,552

-

-

48

399,552

29

553,986

-

-

29

553,986

211 to 250 days

33

228,498

-

-

33

228,498

26

3,593,733

-

-

26

3,593,733

More than 251 days

323

4,116,042

-

-

323

4,116,042

79

9,600,267

-

-

79

9,600,267

Total

1,302

195,525,065

2

107,848

1,304

195,632,913

957

220,230,624

-

-

957

220,230,624

 

As of December 31, 2017 and 2016 the Group did not have trade receivables with renegotiated terms.

 

b)

Provisions and write-offs

 

 

For the years ended

Provisions and Write-offs

12-31-2017

12-31-2016

12-31-2015

 

ThCh$

ThCh$

ThCh$

Provision (recovery of provision) for non-renegotiated portfolio

(55,494)

-

371,558

Write-offs during the period

-

-

-

Total

(55,494)

-

371,558

 

 

c)

Number and value of operations

 

 

For the years ended

Number and Value of Operations

12-31-2017

12-31-2016

12-31-2015

 

Last quarter

Year

Last quarter

Year

Last quarter

Year

Impairment provision and recoveries

 

 

 

 

 

 

Number of operations

-

5

-

-

12

12

Value of operations, in ThCh$

-

(55,494)

-

-

371,558

371,558

 

APPENDIX 6.1 SUPPLEMENTARY INFORMATION ON TRADE RECEIVABLES

This appendix forms an integral part of the Group’s financial statements.

 

a)

Portfolio stratification

 

-

Trade receivables by aging (original maturity):

 

 

Balance as of 12-31-2017

Trade Receivables

On

demand

1-30

days

31-60

days

61-90

days

91-120

days

121-150

days

151-180

days

181-210

days

211-250

days

251-365

days

More than 365

days

Total

Current

Total Non-current

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Generation and transmission

receivables

186,769,753

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

195,570,350

62,563

-Large customers

186,724,468

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

195,525,065

62,563

-Others

45,285

45,285

-

Allowance for doubtful Accounts

(1,103,086)

(155,731)

(1,258,817)

-

Unbilled services

138,781,170

138,781,170

-

Billed services

47,988,583

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

56,789,180

-

Total trade receivables, gross

186,769,753

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

195,570,350

62,563

Total allowance for doubtful accounts

-

-

-

-

-

-

-

-

-

(1,103,086)

(155,731)

(1,258,817)

-

Total trade receivables, net

186,769,753

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

493,890

2,363,335

194,311,533

62,563

 

 

Balance as of 12-31-2016

Trade Receivables

On

demand

1-30

days

31-60

days

61-90

days

91-120

days

121-150

days

151-180

days

181-210

days

211-250

days

251-365

days

More than 365

days

Total

Current

Total Non-current

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Generation and transmission

receivables

179,498,352

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

214,479,114

5,751,510

-Large customers

179,482,500

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

214,463,262

5,723,943

-Others

15,852

-

-

-

-

-

-

-

-

-

-

15,852

27,567

Allowance for doubtful Accounts

-

-

-

-

-

-

-

-

-

(1,314,311)

-

(1,314,311)

-

Unbilled services

125,367,509

-

-

-

-

-

-

-

-

-

-

125,367,509

3,308,454

Billed services

54,130,843

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

89,111,605

2,443,056

Total trade receivables, gross

179,498,352

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

214,479,114

5,751,510

Total allowance for doubtful accounts

-

-

-

-

-

-

-

-

-

(1,314,311)

-

(1,314,311)

-

Total trade receivables, net

179,498,352

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

8,285,956

10,508,696

213,164,803

5,751,510

 

 

-

By type of portfolio:

 

 

Balance as of 12-31-2017

Portfolio type

On demand

1-30 days

31-60 days

61-90 days

91-120 days

121-150 days

151-180 days

181-210 days

211-250 days

251-365 days

More than 365 days

Total Current

Total Non-current

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Generation and transmission

186,769,753

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

195,570,350

62,563

-Large customers

186,724,468

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

195,525,065

-Others

45,285

45,285

970,360

Total gross portfolio

186,769,753

3,057,994

333,078

279,100

10,021

42,015

334,297

399,552

228,498

1,596,976

2,519,066

195,570,350

1,032,923

 

 

Balance as of 12-31-2016

Portfolio type

On demand

1-30 days

31-60 days

61-90 days

91-120 days

121-150 days

151-180 days

181-210 days

211-250 days

251-365 days

More than 365 days

Total Current

Total Non-current

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Generation and transmission

179,498,352

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

214,479,114

5,751,510

-Large customers

179,482,500

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

214,463,262

5723943

-Others

15,852

-

-

-

-

-

-

-

-

-

-

15,852

27,567

Total gross portfolio

179,498,352

2,770,582

1,165,177

773,502

900,093

5,101,117

13,609

553,986

3,593,733

9,600,267

10,508,696

214,479,114

5,751,510

 

APPENDIX 6.2 ESTIMATED SALES AND PURCHASES OF ENERGY AND CAPACITY

This appendix forms an integral part of the Group’s financial statements.

 

Balance as of 31, December

2017

2016

 

Energy

and Capacity

Tolls

Energy

and Capacity

Tolls

STATEMEMENT OF FINANCIAL POSITION

ThCh$

ThCh$

ThCh$

ThCh$

Current accounts receivable from related parties

40,584,214

6,235,517

29,836,181

5,522,921

Trade and other current receivables

105,768,269

43,356,142

111,304,041

19,109,490

Total Estimated Assets

146,352,483

49,591,659

141,140,222

24,632,411

Trade and other current payables to related parties

20,942,895

5,818,224

17,499,611

191,657

Trade and other current payables

39,101,357

41,338,368

20,844,033

37,425,664

Total Estimated Liabilities

60,044,252

47,156,592

38,343,644

37,617,321

 

 

Chile

For the year ended 12-31-2017

For the year ended 12-31-2016

For the year ended 12-31-2015

 

Energy

and Capacity

Tolls

Energy

and Capacity

Tolls

Energy

and Capacity

Tolls

STATEMENT OF INCOME

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Energy Sales

146,352,483

49,591,659

141,140,222

24,632,411

131,440,713

23,919,361

Energy Purchases

60,035,699

47,156,593

38,343,644

37,687,588

28,630,375

43,204,333