XML 103 R87.htm IDEA: XBRL DOCUMENT v3.8.0.1
Appendix 4 Additional Information on Financial Debt (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Financial Liabilities [Line Items]  
Summary of Bank Loans by Currency and Maturity

 

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

 

Summary of Unsecured Liabilities by Currency and Maturity

 

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

 

Summary of Secured and Unsecured Liabilities by Company

 

-

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

 

Summary of Detail of Finance Lease Obligations

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

 

Undiscounted Cash Flow [Member]  
Disclosure Of Financial Liabilities [Line Items]  
Summary of Bank Loans by Currency and Maturity

 

-

Summary of bank borrowing by currency and 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

4,181

-

4,181

 Total

 

 

 

 

109

-

109

4,181

-

4,181

 

Summary of Identification of Bank Borrowings by Company

 

-

Identification of bank borrowings by company

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12-31-2017

Balance as of 12-31-2016

Taxpayer

ID No.

 

Company

Country

Taxpayer

ID No.

 

Financial Institution

Country

Currency

Effective

Interest

Rate

Nominal

Interest

Rate

Interest payment

Less than

90 days

Total

Current

Less than

90 days

Total

Current

 

 

 

 

 

 

 

 

 

 

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

2,048

2,048

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

2,133

2,133

 

 

 

 

Total ThCh$

 

 

 

 

 

109

109

4,181

4,181

 

Summary of Unsecured Liabilities by Currency and Maturity

 

-

Summary of secured and unsecured liabilities by currency and maturity

 

 

 

 

 

 

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$

6.00%

6.90%

No

6,697,979

20,093,935

26,791,914

26,791,913

26,791,913

26,791,913

26,791,913

568,727,913

675,895,565

Chile

UF

6.00%

5.48%

No

5,775,038

22,689,438

28,464,476

51,927,014

49,837,566

47,748,117

45,658,669

256,892,562

452,063,928

 

 

 

 

Total

12,473,017

42,783,373

55,256,390

78,718,927

76,629,479

74,540,030

72,450,582

825,620,475

1,127,959,493

 

 

 

 

 

 

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

7,264,786

21,794,359

29,059,145

29,059,146

29,059,146

29,059,146

29,059,146

641,348,382

757,584,966

Chile

UF

6.00%

5.48%

No

6,466,160

24,665,200

31,131,360

30,632,431

53,611,843

51,316,337

49,020,830

305,390,728

489,972,169

 

 

 

 

Total

13,730,946

46,459,559

60,190,505

59,691,577

82,670,989

80,375,483

78,079,976

946,739,110

1,247,557,135

 

Summary of Secured and Unsecured Liabilities by Company

 

-

Secured and unsecured liabilities by company

 

 

 

 

 

 

 

 

 

 

Balance as of 12-31-2017

 

 

 

 

 

 

 

 

 

Current

Non-current

Taxpayer ID

No.

Company

Country

Taxpayer  ID

No.

Company

Country

Currency

Nominal

Interest

Rate

Secured

(Yes/

No)

Less than

90 days

More than

90 days

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$

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-1

US

US$

7.88%

No

2,612,406

7,837,217

10,449,623

10,449,623

10,449,623

10,449,623

10,449,623

170,108,928

211,907,420

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-2

US

US$

7.33%

No

833,743

2,501,229

3,334,972

3,334,972

3,334,972

3,334,972

3,334,972

86,312,007

99,651,895

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-3

US

US$

8.13%

No

530,161

1,590,483

2,120,644

2,120,644

2,120,644

2,120,644

2,120,644

51,884,633

60,367,209

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon 24296

US

US$

4.25%

No

2,721,669

8,165,006

10,886,675

10,886,674

10,886,674

10,886,674

10,886,674

260,422,345

303,969,041

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander 317-H

Chile

U.F.

6.20%

No

1,414,018

9,606,378

11,020,396

10,516,773

10,013,150

9,509,527

9,005,904

44,726,323

83,771,677

91.081.000-6

Enel Generación Chile S.A.

Chile

97.036.000-k

Banco Santander 522-M

Chile

U.F.

4.75%

No

4,361,020

13,083,060

17,444,080

41,410,241

39,824,416

38,238,590

36,652,765

212,166,239

368,292,251

 

 

 

 

Total

 

 

 

 

12,473,017

42,783,373

55,256,390

78,718,927

76,629,479

74,540,030

72,450,582

825,620,475

1,127,959,493

 

 

 

 

 

 

 

 

 

 

 

Balance as of 12-31-2016

 

 

 

 

 

 

 

 

 

 

Current

Non-current

Taxpayer ID

No.

Company

Country

Taxpayer  ID

No.

Company

Country

Currency

Effective

Interest

Rate

Nominal

Interest

Rate

Secured

(Yes/

No)

Less than

90 days

More than

90 days

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$

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-1

US

US$

7.96%

7.88%

No

2,832,647

8,497,942

11,330,589

11,330,590

11,330,590

11,330,590

11,330,590

196,227,387

241,549,747

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-2

US

US$

7.40%

7.33%

No

903,234

2,709,703

3,612,937

3,612,937

3,612,937

3,612,937

3,612,937

93,701,216

108,152,964

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon S-3

US

US$

8.26%

8.13%

No

574,765

1,724,294

2,299,059

2,299,059

2,299,059

2,299,059

2,299,059

56,341,806

65,538,042

91.081.000-6

Enel Generación Chile S.A.

Chile

Foreign

BNY Mellon 24296

US

US$

4.32%

4.25%

No

2,954,140

8,862,420

11,816,560

11,816,560

11,816,560

11,816,560

11,816,560

295,077,973

342,344,213

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

1,525,571

9,843,433

11,369,004

10,870,075

10,371,146

9,872,218

9,373,289

52,887,199

93,373,927

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

4,940,589

14,821,767

19,762,356

19,762,356

43,240,697

41,444,119

39,647,541

252,503,529

396,598,242

 

 

 

 

Total

 

 

 

 

 

13,730,946

46,459,559

60,190,505

59,691,577

82,670,989

80,375,483

78,079,976

946,739,110

1,247,557,135

 

Summary of Detail of Finance Lease Obligations

 

-

Finance lease obligations by company

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2017

 

 

 

 

 

 

 

 

Current

Non-current

Taxpayer ID No. 

Company

Country

Taxpayer ID

No.

Name

Country

Currency

Nominal

Interest

Rate

Less than

90 days

More than

90 days

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$

91.081.000-6

Enel Generación Chile S.A.

Chile

76.555.400-4

Transelec S.A

Chile

US$

6.50%

685,232

2,052,448

2,737,680

2,728,693

2,719,123

2,708,931

2,698,076

4,473,883

15,328,706

 

 

 

 

Total

 

 

 

685,232

2,052,448

2,737,680

2,728,693

2,719,123

2,708,931

2,698,076

4,473,883

15,328,706

 

 

 

 

 

 

 

 

 

Balance as of December 31, 2016

 

 

 

 

 

 

 

 

Current

Non-current

Taxpayer ID No. 

Company

Country

Taxpayer ID

No.

Name

Country

Currency

Nominal

Interest

Rate

Less than

90 days

More than

90 days

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$

91.081.000-6

Enel Generación Chile S.A.

Chile

76.555.400-4

Transelec S.A

Chile

US$

6.50%

734,006

2,200,827

2,934,833

2,931,533

2,928,019

2,924,276

2,920,289

7,777,314

19,481,431

 

 

 

 

Total

 

 

 

734,006

2,200,827

2,934,833

2,931,533

2,928,019

2,924,276

2,920,289

7,777,314

19,481,431