{"text_format":"3","workbook":"xls","n_sheets":27,"sheets":["Generation Business","Distribution Business","energy sales revenues","Income Statement OC","Income Statement DO","Income Statement Total","op. inc. by business line (OC)","op. inc. by business line (DO)","op. inc. by business line total","op. inc. by country (Gx) (OC)","op. inc. by country (Dx)","Op. Inc. Detail","Financial Result","Assets","Liabilities","Ratios OC","Cash Flow","Depreciación y Act Fijo","Dx physical data","Gx physical data","Ebitda y activo fijo","Merc Generacón","Impuestos Diferidos","Segmentos pais","Segmentos LN resumen","Segmentos LN Generacion","Segmentos LN Distribucion"],"not_rendered":{"external_links":2,"defined_names":18},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Generation Business","index":0,"n_rows":21,"n_cols":7,"rows_kept":21,"merged":[[2,1,4,1],[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6]],"flags":["formulas_cached_only"]}
[]
[]
[null,"Company","Markets ","Energy Sales",null,"Market"]
[null,null,"in which","(GWh) ",null,"Share"]
[null,null,"operates","2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
[null,"Endesa Chile (1)","SIC & SING Chile",{"v":17962,"d":"17,962"},{"v":17311,"d":"17,311"},{"v":0.35,"d":"35.0%"},{"v":0.35,"d":"35.0%"}]
[null,"Costanera","SIN Argentina",{"v":4763,"d":"4,763"},{"v":6225,"d":"6,225"},{"v":0.047,"d":"4.7%"},{"v":0.063,"d":"6.3%"}]
[null,"El Chocón","SIN Argentina",{"v":2083,"d":"2,083"},{"v":2887,"d":"2,887"},{"v":0.021,"d":"2.1%"},{"v":0.029,"d":"2.9%"}]
[null,"Dock Sud","SIN Argentina",{"v":3557,"d":"3,557"},{"v":2497,"d":"2,497"},{"v":0.035,"d":"3.5%"},{"v":0.025,"d":"2.5%"}]
[null,"Edegel consolidated","SICN Peru",{"v":6750,"d":"6,750"},{"v":6501,"d":"6,501"},{"v":0.208,"d":"20.8%"},{"v":0.221,"d":"22.1%"}]
[null,"EE. Piura","SICN Peru",530,478,{"v":0.016,"d":"1.6%"},{"v":0.016,"d":"1.6%"}]
[null,"Emgesa ","SIN Colombia",{"v":13825,"d":"13,825"},{"v":12845,"d":"12,845"},{"v":0.219,"d":"21.9%"},{"v":0.195,"d":"19.5%"}]
[null,"Cachoeira Dourada ","SICN Brazil",{"v":4398,"d":"4,398"},{"v":2343,"d":"2,343"},{"v":0.013,"d":"1.3%"},{"v":0.007,"d":"0.7%"}]
[null,"Fortaleza","SICN Brazil",{"v":2289,"d":"2,289"},{"v":2438,"d":"2,438"},{"v":0.007,"d":"0.7%"},{"v":0.007,"d":"0.7%"}]
[null,"Total   ",null,{"v":56158,"d":"56,158"},{"v":53525,"d":"53,525"}]
[]
[null,"Discontinued operations (1)",null,{"v":-17962,"d":"(17,962)"},{"v":-17311,"d":"(17,311)"}]
[]
[null,"Total   ",null,{"v":38196,"d":"38,196"},{"v":36215,"d":"36,215"}]
[null,"(1) includes Endesa Chile and its generation subsidiaries in Chile. As of September 30, 2016 and 2015, corresponds to discontinued operations."]

{"sheet":"Distribution Business","index":1,"n_rows":21,"n_cols":12,"rows_kept":21,"merged":[[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[3,2,3,3],[3,4,3,5],[3,6,3,7],[3,8,3,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Energy Sales",null,"Energy Losses",null,"Clients",null,"Clients / Employees"]
[null,"Company","(GWh) ( * )",null,"(%)",null,"(thousand)"]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
[null,"Chilectra (**)",{"v":12009,"d":"12,009 "},{"v":11960,"d":"11,960 "},{"v":0.053,"d":"5.3%"},{"v":0.05,"d":"5.0%"},{"v":1814,"d":"1,814 "},{"v":1773,"d":"1,773 "},{"v":2626.180897250362,"d":"2,626 "},{"v":2600,"d":"2,600 "},0,0]
[null,"Río Maipo",0,0,{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},0,0,0,0]
[null,"Edesur",{"v":14203,"d":"14,203 "},{"v":14004,"d":"14,004 "},{"v":0.121,"d":"12.1%"},{"v":0.124,"d":"12.4%"},{"v":2495,"d":"2,495 "},{"v":2477,"d":"2,477 "},{"v":585.9558478158759,"d":"586 "},{"v":600,"d":"600 "}]
[null,"Edelnor",{"v":5824,"d":"5,824 "},{"v":5710,"d":"5,710 "},{"v":0.08,"d":"8.0%"},{"v":0.077,"d":"7.7%"},{"v":1360,"d":"1,360 "},{"v":1329,"d":"1,329 "},{"v":2192.548387096774,"d":"2,193 "},{"v":2162,"d":"2,162 "}]
[null,"Ampla",{"v":8410,"d":"8,410 "},{"v":8226,"d":"8,226 "},{"v":0.196,"d":"19.6%"},{"v":0.19,"d":"19.0%"},{"v":3035,"d":"3,035 "},{"v":2972,"d":"2,972 "},{"v":2832.1567164179105,"d":"2,832 "},{"v":2475,"d":"2,475 "}]
[null,"Coelce",{"v":8569,"d":"8,569 "},{"v":8342,"d":"8,342 "},{"v":0.13,"d":"13.0%"},{"v":0.12,"d":"12.0%"},{"v":3859,"d":"3,859 "},{"v":3722,"d":"3,722 "},{"v":3382.1209465381244,"d":"3,382 "},{"v":3141,"d":"3,141 "}]
[null,"Codensa ",{"v":10105,"d":"10,105 "},{"v":10430,"d":"10,430 "},{"v":0.073,"d":"7.3%"},{"v":0.072,"d":"7.2%"},{"v":2931,"d":"2,931 "},{"v":2844,"d":"2,844 "},{"v":2674.2700729927005,"d":"2,674 "},{"v":2592,"d":"2,592 "}]
[]
[null,"Total",{"v":59120,"d":"59,120 "},{"v":58673,"d":"58,673 "},{"v":0.10783333333333334,"d":"10.8%"},{"v":0.10449999999999998,"d":"10.5%"},{"v":15495,"d":"15,495 "},{"v":15116,"d":"15,116 "},{"v":1745.3255237666142,"d":"1,745 "},{"v":1696,"d":"1,696 "}]
[]
[null,"Discontinued operations (**)",{"v":-12009,"d":"(12,009)"},{"v":-11960,"d":"(11,960)"},null,null,{"v":-1814,"d":"(1,814)"},{"v":-1773,"d":"(1,773)"}]
[]
[null,"Total Continuing Operations",{"v":47111,"d":"47,111 "},{"v":46713,"d":"46,713 "},{"v":0.10783333333333334,"d":"10.8%"},{"v":0.10449999999999998,"d":"10.5%"},{"v":13681,"d":"13,681 "},{"v":13343,"d":"13,343 "},{"v":1745.3255237666142,"d":"1,745 "},{"v":1696,"d":"1,696 "}]
[null,"(*) Includes final customer sales and tolls."]
[null,"(**) Consolidated data. As of September 30, 2016 and 2015, corresponds to discontinued operations."]

{"sheet":"energy sales revenues","index":2,"n_rows":31,"n_cols":23,"rows_kept":31,"merged":[[2,0,3,22],[4,0,4,22],[5,0,5,22],[7,1,7,2],[7,3,7,4],[7,5,7,6],[7,7,7,8],[7,9,7,10],[7,11,7,12],[7,13,7,14],[7,16,7,17],[7,19,7,20],[7,21,7,22]],"flags":["formulas_cached_only"]}
[]
[]
["Energy Sales Revenues"]
[]
["Generation and Distribution"]
["(Figures in million Ch$)"]
[]
["Country","Chile (*)",null,"Argentina",null,"Brazil",null,"Colombia",null,"Peru",null,"Eliminaciones",null,"Total Segmentos",null,null,"Total Segments",null,null,"Structure and adjustments",null,"Total"]
[null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01",null,"2016-09-01","2015-09-01",null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
["Energy Sales Revenues"]
[]
["Generation",{"v":1474818,"d":"1,474,818"},{"v":1155806,"d":"1,155,806"},{"v":75851,"d":"75,851"},{"v":85618,"d":"85,618"},{"v":232641,"d":"232,641"},{"v":189147,"d":"189,147"},{"v":602903,"d":"602,903"},{"v":518967,"d":"518,967"},{"v":271144,"d":"271,144"},{"v":260490,"d":"260,490"},0,0,{"v":1182539,"d":"1,182,539"},{"v":1054222,"d":"1,054,222"},0,{"v":1182539,"d":"1,182,539"},{"v":1054222,"d":"1,054,222"},null,{"v":-331565,"d":"(331,565)"},{"v":-209314,"d":"(209,314)"},{"v":850974,"d":"850,974"},{"v":844908,"d":"844,908"}]
["Regulated customers",{"v":1067435,"d":"1,067,435"},{"v":760297,"d":"760,297"},13,0,{"v":143792,"d":"143,792"},{"v":110844,"d":"110,844"},0,0,{"v":166266,"d":"166,266"},{"v":151401,"d":"151,401"},0,0,{"v":310071,"d":"310,071"},{"v":262245,"d":"262,245"},0,{"v":310071,"d":"310,071"},{"v":262245,"d":"262,245"},null,{"v":-226415,"d":"(226,415)"},{"v":-158335,"d":"(158,335)"},{"v":83656,"d":"83,656"},{"v":103910,"d":"103,910"}]
["Non regulated customers",{"v":264112,"d":"264,112"},{"v":274938,"d":"274,938"},{"v":1960,"d":"1,960"},{"v":4345,"d":"4,345"},{"v":97215,"d":"97,215"},{"v":46964,"d":"46,964"},{"v":453131,"d":"453,131"},{"v":400082,"d":"400,082"},{"v":89341,"d":"89,341"},{"v":84336,"d":"84,336"},0,0,{"v":641647,"d":"641,647"},{"v":535727,"d":"535,727"},0,{"v":641647,"d":"641,647"},{"v":535727,"d":"535,727"},null,{"v":-105149,"d":"(105,149)"},{"v":-50960,"d":"(50,960)"},{"v":536498,"d":"536,498"},{"v":484767,"d":"484,767"}]
["Spot Market",{"v":140340,"d":"140,340"},{"v":98451,"d":"98,451"},{"v":27238,"d":"27,238"},{"v":54553,"d":"54,553"},{"v":-8366,"d":"(8,366)"},{"v":31339,"d":"31,339"},{"v":149772,"d":"149,772"},{"v":118885,"d":"118,885"},{"v":4190,"d":"4,190"},{"v":10633,"d":"10,633"},0,0,{"v":172834,"d":"172,834"},{"v":215410,"d":"215,410"},0,{"v":172834,"d":"172,834"},{"v":215410,"d":"215,410"},null,0,0,{"v":172834,"d":"172,834"},{"v":215410,"d":"215,410"}]
["Other Clients",{"v":2931,"d":"2,931"},{"v":22120,"d":"22,120"},{"v":46640,"d":"46,640"},{"v":26720,"d":"26,720"},0,0,0,0,{"v":11347,"d":"11,347"},{"v":14120,"d":"14,120"},0,0,{"v":57987,"d":"57,987"},{"v":40840,"d":"40,840"},0,{"v":57987,"d":"57,987"},{"v":40840,"d":"40,840"},null,{"v":-1,"d":"(1)"},{"v":-19,"d":"(19)"},{"v":57986,"d":"57,986"},{"v":40821,"d":"40,821"}]
[]
["Distribution",{"v":1112914,"d":"1,112,914"},{"v":997836,"d":"997,836"},{"v":446695,"d":"446,695"},{"v":200566,"d":"200,566"},{"v":907114,"d":"907,114"},{"v":1192745,"d":"1,192,745"},{"v":553724,"d":"553,724"},{"v":539145,"d":"539,145"},{"v":418714,"d":"418,714"},{"v":386000,"d":"386,000"},0,0,{"v":2326247,"d":"2,326,247"},{"v":2318456,"d":"2,318,456"},0,{"v":2326247,"d":"2,326,247"},{"v":2318456,"d":"2,318,456"},null,{"v":-149,"d":"(149)"},{"v":-188,"d":"(188)"},{"v":2326098,"d":"2,326,098"},{"v":2318268,"d":"2,318,268"}]
["Residential",{"v":407437,"d":"407,437"},{"v":335917,"d":"335,917"},{"v":74708,"d":"74,708"},{"v":67316,"d":"67,316"},{"v":432340,"d":"432,340"},{"v":604164,"d":"604,164"},{"v":285007,"d":"285,007"},{"v":284459,"d":"284,459"},{"v":201923,"d":"201,923"},{"v":185848,"d":"185,848"},0,0,{"v":993978,"d":"993,978"},{"v":1141787,"d":"1,141,787"},0,{"v":993978,"d":"993,978"},{"v":1141787,"d":"1,141,787"},null,{"v":-1,"d":"(1)"},0,{"v":993977,"d":"993,977"},{"v":1141787,"d":"1,141,787"}]
["Commercial",{"v":350157,"d":"350,157"},{"v":281979,"d":"281,979"},{"v":188049,"d":"188,049"},{"v":82647,"d":"82,647"},{"v":271518,"d":"271,518"},{"v":255311,"d":"255,311"},{"v":135763,"d":"135,763"},{"v":133712,"d":"133,712"},{"v":86425,"d":"86,425"},{"v":79545,"d":"79,545"},0,0,{"v":681755,"d":"681,755"},{"v":551215,"d":"551,215"},0,{"v":681755,"d":"681,755"},{"v":551215,"d":"551,215"},null,{"v":-34,"d":"(34)"},{"v":-60,"d":"(60)"},{"v":681721,"d":"681,721"},{"v":551155,"d":"551,155"}]
["Industrial",{"v":230416,"d":"230,416"},{"v":196219,"d":"196,219"},{"v":57284,"d":"57,284"},{"v":22473,"d":"22,473"},{"v":98675,"d":"98,675"},{"v":94978,"d":"94,978"},{"v":58622,"d":"58,622"},{"v":56348,"d":"56,348"},{"v":56893,"d":"56,893"},{"v":52364,"d":"52,364"},0,0,{"v":271474,"d":"271,474"},{"v":226163,"d":"226,163"},0,{"v":271474,"d":"271,474"},{"v":226163,"d":"226,163"},null,0,0,{"v":271474,"d":"271,474"},{"v":226163,"d":"226,163"}]
["Other",{"v":124904,"d":"124,904"},{"v":183721,"d":"183,721"},{"v":126654,"d":"126,654"},{"v":28130,"d":"28,130"},{"v":104581,"d":"104,581"},{"v":238292,"d":"238,292"},{"v":74332,"d":"74,332"},{"v":64626,"d":"64,626"},{"v":73473,"d":"73,473"},{"v":68243,"d":"68,243"},0,0,{"v":379040,"d":"379,040"},{"v":399291,"d":"399,291"},0,{"v":379040,"d":"379,040"},{"v":399291,"d":"399,291"},null,{"v":-114,"d":"(114)"},{"v":-128,"d":"(128)"},{"v":378926,"d":"378,926"},{"v":399163,"d":"399,163"}]
["Less: Consolidation adjustments",{"v":-340368,"d":"(340,368)"},{"v":-267341,"d":"(267,341)"},{"v":-24,"d":"(24)"},{"v":-19,"d":"(19)"},{"v":-143807,"d":"(143,807)"},{"v":-99067,"d":"(99,067)"},{"v":-105263,"d":"(105,263)"},{"v":-51088,"d":"(51,088)"},{"v":-82620,"d":"(82,620)"},{"v":-59328,"d":"(59,328)"},0,0,{"v":-331714,"d":"(331,714)"},{"v":-209502,"d":"(209,502)"},0,{"v":-331714,"d":"(331,714)"},{"v":-209502,"d":"(209,502)"},null,{"v":331714,"d":"331,714"},{"v":209502,"d":"209,502"},0,0]
[]
["Energy Sales Revenues",{"v":2247364,"d":"2,247,364"},{"v":1886301,"d":"1,886,301"},{"v":522522,"d":"522,522"},{"v":286165,"d":"286,165"},{"v":995948,"d":"995,948"},{"v":1282825,"d":"1,282,825"},{"v":1051364,"d":"1,051,364"},{"v":1007024,"d":"1,007,024"},{"v":607238,"d":"607,238"},{"v":587162,"d":"587,162"},0,0,{"v":3177072,"d":"3,177,072"},{"v":3163176,"d":"3,163,176"},0,{"v":3177072,"d":"3,177,072"},{"v":3163176,"d":"3,163,176"},null,0,0,{"v":3177072,"d":"3,177,072"},{"v":3163176,"d":"3,163,176"}]
[]
[]
[]
["(*) Discontinued Operations"]
["(**) Continuing Operations"]

{"sheet":"Income Statement OC","index":3,"n_rows":46,"n_cols":6,"rows_kept":46,"merged":[[45,1,45,5]],"flags":["formulas_cached_only"]}
[]
[]
[null,"CONSOLIDATED INCOME STATEMENT (Continuing Operations) (million Ch$)","2016-09-01","2015-09-01","Change","% Change"]
[]
[null,"Revenues",{"v":3822043,"d":"3,822,043"},{"v":3924407,"d":"3,924,407"},{"v":-102364,"d":"(102,364)"},{"v":-0.0261,"d":"(2.6%)"}]
[null,"Sales",{"v":3540267,"d":"3,540,267 "},{"v":3484132,"d":"3,484,132"},{"v":56135,"d":"56,135"},{"v":0.0161,"d":"1.6%"}]
[null,"Other operating income",{"v":281776,"d":"281,776 "},{"v":440275,"d":"440,275"},{"v":-158499,"d":"(158,499)"},{"v":-0.36,"d":"(36.0%)"}]
[null,"Procurements and Services",{"v":-1914358,"d":"(1,914,358)"},{"v":-2035857,"d":"(2,035,857)"},{"v":121499,"d":"121,499"},{"v":0.0597,"d":"6.0%"}]
[null,"Energy purchases",{"v":-1226577,"d":"(1,226,577)"},{"v":-1398992,"d":"(1,398,992)"},{"v":172415,"d":"172,415"},{"v":0.1232,"d":"12.3%"}]
[null,"Fuel consumption",{"v":-197888,"d":"(197,888)"},{"v":-171043,"d":"(171,043)"},{"v":-26845,"d":"(26,845)"},{"v":-0.1569,"d":"(15.7%)"}]
[null,"Transportation expenses",{"v":-194844,"d":"(194,844)"},{"v":-186599,"d":"(186,599)"},{"v":-8245,"d":"(8,245)"},{"v":-0.0442,"d":"(4.4%)"}]
[null,"Other variable costs",{"v":-295049,"d":"(295,049)"},{"v":-279223,"d":"(279,223)"},{"v":-15826,"d":"(15,826)"},{"v":-0.0567,"d":"(5.7%)"}]
[null,"Contribution Margin",{"v":1907685,"d":"1,907,685 "},{"v":1888550,"d":"1,888,550"},{"v":19135,"d":"19,135"},{"v":0.0101,"d":"1.0%"}]
[null,"Trabajos para el inmovilizado",0,0,0,{"$error":"#DIV/0!"}]
[null,"Personnel costs",{"v":-271984,"d":"(271,984)"},{"v":-314120,"d":"(314,120)"},{"v":42136,"d":"42,136"},{"v":0.1341,"d":"13.4%"}]
[null,"Other fixed operating expenses",{"v":-406741,"d":"(406,741)"},{"v":-377895,"d":"(377,895)"},{"v":-28846,"d":"(28,846)"},{"v":-0.0763,"d":"(7.6%)"}]
[null,"Gross Operating Income (EBITDA)",{"v":1228960,"d":"1,228,960 "},{"v":1196535,"d":"1,196,535"},{"v":32425,"d":"32,425"},{"v":0.0271,"d":"2.7%"}]
[null,"Depreciation and amortization",{"v":-236677,"d":"(236,677)"},{"v":-236261,"d":"(236,261)"},{"v":-416,"d":"(416)"},{"v":-0.0018,"d":"(0.2%)"}]
[null,"Reversal of impairment profit (impairment loss) recognized in profit or loss",{"v":-56928,"d":"(56,928)"},{"v":-31636,"d":"(31,636)"},{"v":-25292,"d":"(25,292)"},{"v":-0.7995,"d":"(80.0%)"}]
[null,"Operating Income",{"v":935355,"d":"935,355 "},{"v":928638,"d":"928,638"},{"v":6717,"d":"6,717"},{"v":0.0072,"d":"0.7%"}]
[null,"Net  Financial Income",{"v":-242967,"d":"(242,967)"},{"v":-96706,"d":"(96,706)"},{"v":-146261,"d":"(146,261)"},{"v":-1.5124,"d":"(151.2%)"}]
[null,"Financial income",{"v":151289,"d":"151,289 "},{"v":191487,"d":"191,487"},{"v":-40198,"d":"(40,198)"},{"v":-0.2099,"d":"(21.0%)"}]
[null,"Financial costs",{"v":-406407,"d":"(406,407)"},{"v":-271583,"d":"(271,583)"},{"v":-134824,"d":"(134,824)"},{"v":-0.4964,"d":"(49.6%)"}]
[null,"Gain (Loss) for indexed assets and liabilities",{"v":-584,"d":"(584)"},{"v":-6418,"d":"(6,418)"},{"v":5834,"d":"5,834"},{"v":0.909,"d":"90.9%"}]
[null,"Foreign currency exchange differences, net",{"v":12735,"d":"12,735 "},{"v":-10192,"d":"(10,192)"},{"v":22927,"d":"22,927"},{"v":2.2495,"d":"225.0%"}]
[null,"Other Non Operating Income",{"v":2259,"d":"2,259 "},{"v":4583,"d":"4,583"},{"v":-2324,"d":"(2,324)"},{"v":-0.5071,"d":"(50.7%)"}]
[null,"Resultados de otras inversiones",0,0,0,{"$error":"#DIV/0!"}]
[null,"Net Income From Sale of Assets",{"v":666,"d":"666 "},721,{"v":-55,"d":"(55)"},{"v":-0.0763,"d":"(7.6%)"}]
[null,"Share of profit (loss) of associates accounted for using the equity method",{"v":1593,"d":"1,593 "},{"v":3862,"d":"3,862"},{"v":-2269,"d":"(2,269)"},{"v":-0.5875,"d":"(58.8%)"}]
[null,"Otther Non Operating revenues (expenses)",0,0,0,{"v":0,"d":"0.0%"}]
[null,"Net Income Before Taxes",{"v":694647,"d":"694,647 "},{"v":836515,"d":"836,515"},{"v":-141868,"d":"(141,868)"},{"v":-0.1696,"d":"(17.0%)"}]
[null,"Income Tax",{"v":-186286,"d":"(186,286)"},{"v":-377182,"d":"(377,182)"},{"v":190896,"d":"190,896"},{"v":0.5061,"d":"50.6%"}]
[null,"Itemes  extraordinarios",0,0,0,{"v":0,"d":"0.0%"}]
[null,"Net Income from Continuing Operations",{"v":508361,"d":"508,361 "},{"v":459333,"d":"459,333"},{"v":49028,"d":"49,028"},{"v":0.1067,"d":"10.7%"}]
[null,"Net income (Loss) from discontinued operations after taxes",{"v":115130,"d":"115,130 "},{"v":233693,"d":"233,693"},{"v":-118563,"d":"(118,563)"},{"v":0.5073,"d":"50.7%"}]
[null,"NET INCOME ",{"v":623491,"d":"623,491 "},{"v":693026,"d":"693,026"},{"v":-69535,"d":"(69,535)"},{"v":-0.1003,"d":"(10.0%)"}]
[]
[null,"NET INCOME",{"v":623491,"d":"623,491 "},{"v":693026,"d":"693,026"},{"v":-69535,"d":"(69,535)"},{"v":-0.1003,"d":"(10.0%)"}]
[null,"Net Income attributable to owners of parent",{"v":362582,"d":"362,582 "},{"v":405425,"d":"405,425"},{"v":-42843,"d":"(42,843)"},{"v":-0.1057,"d":"(10.6%)"}]
[null,"Net income attributable to non-controlling interest",{"v":260909,"d":"260,909 "},{"v":287601,"d":"287,601"},{"v":-26692,"d":"(26,692)"},{"v":-0.0928,"d":"(9.3%)"}]
[]
[null,"Earning per share from continuing operations  (Ch$ /share)",{"v":5.8,"d":"5.80"},4.46,{"v":1.3399999999999999,"d":"1.34"},{"v":0.3014,"d":"30.1%"}]
[null,"Earning per share from discontinued operations  (Ch$ /share)",1.59,{"v":3.8,"d":"3.80"},{"v":-2.21,"d":"(2.21)"},{"v":-0.5806,"d":"(58.1%)"}]
[null,"Earning per share  (Ch$ /share)",7.39,8.26,{"v":-0.8700000000000001,"d":"(0.87)"},{"v":-0.1043,"d":"(10.4%)"}]
[]
[null,"(*) As of September 30, 2016 and 2015 the average number of paid and subscribed shares were 49,092,772,762"]

{"sheet":"Income Statement DO","index":4,"n_rows":40,"n_cols":8,"rows_kept":40,"merged":[[39,1,39,5]],"flags":["formulas_cached_only"]}
[null,null,"Enersis Chile","Enersis Chile","Enersis Chile","Enersis Chile"]
[null,null,"2 months","7 months","Total","Total"]
[null,"CONSOLIDATED INCOME STATEMENT (Discontinued Operations)(million Ch$)","2016-09-01","2016-09-01","2016-09-01","2015-09-01","Change","% Change"]
[]
[null,"Revenues",{"v":405372,"d":"405,372 "},{"v":1533433,"d":"1,533,433 "},{"v":1938805,"d":"1,938,805 "},{"v":1760971,"d":"1,760,971 "},{"v":177834,"d":"177,834 "},{"v":0.101,"d":"10.1%"}]
[null,"Sales",{"v":402810,"d":"402,810 "},{"v":1523993,"d":"1,523,993 "},{"v":1926803,"d":"1,926,803 "},{"v":1752672,"d":"1,752,672 "},{"v":174131,"d":"174,131 "},{"v":0.0994,"d":"9.9%"}]
[null,"Other operating income",{"v":2562,"d":"2,562 "},{"v":9440,"d":"9,440 "},{"v":12002,"d":"12,002 "},{"v":8299,"d":"8,299 "},{"v":3703,"d":"3,703 "},{"v":0.4462,"d":"44.6%"}]
[null,"Procurements and Services",{"v":-236672.08299999998,"d":"(236,672)"},{"v":-924363,"d":"(924,363)"},{"v":-1161035.083,"d":"(1,161,035)"},{"v":-1151827,"d":"(1,151,827)"},{"v":-9208.0830000001,"d":"(9,208)"},{"v":-0.008,"d":"-0.8%"}]
[null,"Energy purchases",{"v":-155834.651,"d":"(155,835)"},{"v":-537315,"d":"(537,315)"},{"v":-693149.6510000001,"d":"(693,150)"},{"v":-642368,"d":"(642,368)"},{"v":-50781.65100000007,"d":"(50,782)"},{"v":-0.0791,"d":"-7.9%"}]
[null,"Fuel consumption",{"v":-34794.485,"d":"(34,794)"},{"v":-217636,"d":"(217,636)"},{"v":-252430.485,"d":"(252,430)"},{"v":-289425,"d":"(289,425)"},{"v":36994.515000000014,"d":"36,995 "},{"v":0.1278,"d":"12.8%"}]
[null,"Transportation expenses",{"v":-37339.175,"d":"(37,339)"},{"v":-114308,"d":"(114,308)"},{"v":-151647.175,"d":"(151,647)"},{"v":-129577,"d":"(129,577)"},{"v":-22070.17499999999,"d":"(22,070)"},{"v":-0.1703,"d":"-17.0%"}]
[null,"Other variable costs",{"v":-8703.772,"d":"(8,704)"},{"v":-55104,"d":"(55,104)"},{"v":-63807.772,"d":"(63,808)"},{"v":-90457,"d":"(90,457)"},{"v":26649.228000000003,"d":"26,649 "},{"v":0.2946,"d":"29.5%"}]
[null,"Contribution Margin",{"v":168699.91700000002,"d":"168,700 "},{"v":609070,"d":"609,070 "},{"v":777769.9169999999,"d":"777,770 "},{"v":609144,"d":"609,144 "},{"v":168625.9169999999,"d":"168,626 "},{"v":0.2768,"d":"27.7%"}]
[null,"Trabajos para el inmovilizado",0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"Personnel costs",{"v":-12732,"d":"(12,732)"},{"v":-66637,"d":"(66,637)"},{"v":-79369,"d":"(79,369)"},{"v":-86220,"d":"(86,220)"},{"v":6851,"d":"6,851 "},{"v":0.0795,"d":"8.0%"}]
[null,"Other fixed operating expenses",{"v":-16591,"d":"(16,591)"},{"v":-110321,"d":"(110,321)"},{"v":-126912,"d":"(126,912)"},{"v":-82470,"d":"(82,470)"},{"v":-44442,"d":"(44,442)"},{"v":-0.5389,"d":"-53.9%"}]
[null,"Gross Operating Income (EBITDA)",{"v":139376.91700000002,"d":"139,377 "},{"v":432112,"d":"432,112 "},{"v":571488.9169999999,"d":"571,489 "},{"v":440454,"d":"440,454 "},{"v":131034.9169999999,"d":"131,035 "},{"v":0.2975,"d":"29.8%"}]
[null,"Depreciation and amortization",0,{"v":-94747,"d":"(94,747)"},{"v":-94747,"d":"(94,747)"},{"v":-112391,"d":"(112,391)"},{"v":17644,"d":"17,644 "},{"v":0.157,"d":"15.7%"}]
[null,"Reversal of impairment profit (impairment loss) recognized in profit or loss",{"v":-968.888,"d":"(969)"},{"v":-4097,"d":"(4,097)"},{"v":-5065.888,"d":"(5,066)"},{"v":-4918,"d":"(4,918)"},{"v":-147.88799999999992,"d":"(148)"},{"v":-0.0301,"d":"-3.0%"}]
[null,"Operating Income",{"v":138408.029,"d":"138,408 "},{"v":333268,"d":"333,268 "},{"v":471676.0289999999,"d":"471,676 "},{"v":323145,"d":"323,145 "},{"v":148531.0289999999,"d":"148,531 "},{"v":0.4596,"d":"46.0%"}]
[null,"Net  Financial Income",{"v":-5807.407,"d":"(5,807)"},{"v":-8755,"d":"(8,755)"},{"v":-14562.407000000001,"d":"(14,562)"},{"v":-46133,"d":"(46,133)"},{"v":31570.593,"d":"31,571 "},{"v":0.6843,"d":"68.4%"}]
[null,"Financial income",{"v":2563,"d":"2,563 "},{"v":12323,"d":"12,323 "},{"v":14886,"d":"14,886 "},{"v":11075,"d":"11,075 "},{"v":3811,"d":"3,811 "},{"v":0.3441,"d":"34.4%"}]
[null,"Financial costs",{"v":-8617,"d":"(8,617)"},{"v":-35017,"d":"(35,017)"},{"v":-43634,"d":"(43,634)"},{"v":-48004,"d":"(48,004)"},{"v":4370,"d":"4,370 "},{"v":0.091,"d":"9.1%"}]
[null,"Gain (Loss) for indexed assets and liabilities",{"v":267.856,"d":"268 "},{"v":595,"d":"595 "},{"v":862.856,"d":"863 "},{"v":3320,"d":"3,320 "},{"v":-2457.1440000000002,"d":"(2,457)"},{"v":0.7401,"d":"74.0%"}]
[null,"Foreign currency exchange differences, net",{"v":-21.263,"d":"(21)"},{"v":13344,"d":"13,344 "},{"v":13322.737,"d":"13,323 "},{"v":-12524,"d":"(12,524)"},{"v":25846.737,"d":"25,847 "},{"v":2.0638,"d":"206.4%"}]
[null,"Other Non Operating Income",{"v":1293.725,"d":"1,294 "},{"v":126991,"d":"126,991 "},{"v":128284.725,"d":"128,285 "},{"v":14177,"d":"14,177 "},{"v":114107.725,"d":"114,108 "},{"v":8.0488,"d":"804.9%"}]
[null,"Resultados de otras inversiones",0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"Net Income From Sale of Assets",0,{"v":121440,"d":"121,440 "},{"v":121440,"d":"121,440 "},{"v":6694,"d":"6,694 "},{"v":114746,"d":"114,746 "},{"v":17.1416,"d":"1714.2%"}]
[null,"Share of profit (loss) of associates accounted for using the equity method",{"v":1293.725,"d":"1,294 "},{"v":5551,"d":"5,551 "},{"v":6844.725,"d":"6,845 "},{"v":7483,"d":"7,483 "},{"v":-638.2749999999996,"d":"(638)"},{"v":-0.0853,"d":"-8.5%"}]
[null,"Otther Non Operating revenues (expenses)",0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"Net Income Before Taxes",{"v":133894.347,"d":"133,894 "},{"v":451504,"d":"451,504 "},{"v":585398.347,"d":"585,398 "},{"v":291189,"d":"291,189 "},{"v":294209.34699999995,"d":"294,209 "},{"v":1.0104,"d":"101.0%"}]
[null,"Income Tax",{"v":-18764,"d":"(18,764)"},{"v":-85395,"d":"(85,395)"},{"v":-104159,"d":"(104,159)"},{"v":-57496,"d":"(57,496)"},{"v":-46663,"d":"(46,663)"},{"v":-0.8116,"d":"-81.2%"}]
[null,"Itemes  extraordinarios",0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"NET INCOME",{"v":115130.34700000001,"d":"115,130 "},{"v":366109,"d":"366,109 "},{"v":481239.34699999995,"d":"481,239 "},{"v":233693,"d":"233,693 "},{"v":247546.34699999995,"d":"247,546 "},{"v":1.0593,"d":"105.9%"}]
[null,"Net Income attributable to owners of parent",{"v":77880,"d":"77,880 "},{"v":248356,"d":"248,356 "},{"v":326236,"d":"326,236 "},{"v":186332,"d":"186,332 "},{"v":139904,"d":"139,904 "},{"v":0.7508,"d":"75.1%"}]
[null,"Net income attributable to non-controlling interest",{"v":37250,"d":"37,250 "},{"v":117753,"d":"117,753 "},{"v":155003,"d":"155,003 "},{"v":47361,"d":"47,361 "},{"v":107642,"d":"107,642 "},{"v":2.2728,"d":"227.3%"}]
[null,null,0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"Earning per share  (Ch$ /share)",{"v":1.5863842194768554,"d":"1.59"},{"v":5.058911648849434,"d":"5.06"},{"v":6.645295868326289,"d":"6.65"},{"v":3.795507760446346,"d":"3.80"},{"v":2.8497881078799434,"d":"2.85"},{"v":0.7508,"d":"75.1%"}]
[]
[null,"(*) As of September 30, 2016 and 2015 the average number of paid and subscribed shares were 49,092,772,762"]

{"sheet":"Income Statement Total","index":5,"n_rows":44,"n_cols":8,"rows_kept":44,"merged":[[43,1,43,5]],"flags":["formulas_cached_only"]}
[]
[null,null,"Enersis Américas + 2 months of Enersis Chile","Enersis Chile 7 months","Total","Total"]
[null,"CONSOLIDATED INCOME STATEMENT (including discontinued operations) (million Ch$)","2016-09-01","2016-09-01","2016-09-01","2015-09-01","Change","% Change"]
[]
[null,"Revenues",{"v":4227415,"d":"4,227,415 "},{"v":1533433,"d":"1,533,433 "},{"v":5760848,"d":"5,760,848 "},{"v":5685378,"d":"5,685,378 "},{"v":75470,"d":"75,470 "},{"v":0.0133,"d":"1.3%"}]
[null,"Sales",{"v":3943077,"d":"3,943,077 "},{"v":1523993,"d":"1,523,993 "},{"v":5467070,"d":"5,467,070 "},{"v":5236804,"d":"5,236,804 "},{"v":230266,"d":"230,266 "},{"v":0.044,"d":"4.4%"}]
[null,"Other operating income",{"v":284338,"d":"284,338 "},{"v":9440,"d":"9,440 "},{"v":293778,"d":"293,778 "},{"v":448574,"d":"448,574 "},{"v":-154796,"d":"(154,796)"},{"v":-0.3451,"d":"-34.5%"}]
[null,"Procurements and Services",{"v":-2151030.083,"d":"(2,151,030)"},{"v":-924363,"d":"(924,363)"},{"v":-3075393.083,"d":"(3,075,393)"},{"v":-3187684,"d":"(3,187,684)"},{"v":112290.9169999999,"d":"112,291 "},{"v":0.0352,"d":"3.5%"}]
[null,"Energy purchases",{"v":-1382411.651,"d":"(1,382,412)"},{"v":-537315,"d":"(537,315)"},{"v":-1919726.651,"d":"(1,919,727)"},{"v":-2041359,"d":"(2,041,359)"},{"v":121632.34899999993,"d":"121,632 "},{"v":0.0596,"d":"6.0%"}]
[null,"Fuel consumption",{"v":-232682.485,"d":"(232,682)"},{"v":-217636,"d":"(217,636)"},{"v":-450318.485,"d":"(450,318)"},{"v":-460468,"d":"(460,468)"},{"v":10149.515000000014,"d":"10,150 "},{"v":0.022,"d":"2.2%"}]
[null,"Transportation expenses",{"v":-232183.175,"d":"(232,183)"},{"v":-114308,"d":"(114,308)"},{"v":-346491.175,"d":"(346,491)"},{"v":-316176,"d":"(316,176)"},{"v":-30315.17499999999,"d":"(30,315)"},{"v":-0.0959,"d":"-9.6%"}]
[null,"Other variable costs",{"v":-303752.772,"d":"(303,753)"},{"v":-55104,"d":"(55,104)"},{"v":-358856.772,"d":"(358,857)"},{"v":-369681,"d":"(369,681)"},{"v":10824.228000000003,"d":"10,824 "},{"v":0.0293,"d":"2.9%"}]
[null,"Contribution Margin",{"v":2076384.917,"d":"2,076,385 "},{"v":609070,"d":"609,070 "},{"v":2685454.917,"d":"2,685,455 "},{"v":2497694,"d":"2,497,694 "},{"v":187760.9169999999,"d":"187,761 "},{"v":0.0752,"d":"7.5%"}]
[null,"Trabajos para el inmovilizado",0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"Personnel costs",{"v":-284716,"d":"(284,716)"},{"v":-66637,"d":"(66,637)"},{"v":-351353,"d":"(351,353)"},{"v":-400339,"d":"(400,339)"},{"v":48986,"d":"48,986 "},{"v":0.1224,"d":"12.2%"}]
[null,"Other fixed operating expenses",{"v":-423332,"d":"(423,332)"},{"v":-110321,"d":"(110,321)"},{"v":-533653,"d":"(533,653)"},{"v":-460366,"d":"(460,366)"},{"v":-73287,"d":"(73,287)"},{"v":-0.1592,"d":"-15.9%"}]
[null,"Gross Operating Income (EBITDA)",{"v":1368336.917,"d":"1,368,337 "},{"v":432112,"d":"432,112 "},{"v":1800448.917,"d":"1,800,449 "},{"v":1636989,"d":"1,636,989 "},{"v":163459.9169999999,"d":"163,460 "},{"v":0.0999,"d":"10.0%"}]
[null,"Depreciation and amortization",{"v":-236677,"d":"(236,677)"},{"v":-94747,"d":"(94,747)"},{"v":-331424,"d":"(331,424)"},{"v":-348652,"d":"(348,652)"},{"v":17228,"d":"17,228 "},{"v":0.0494,"d":"4.9%"}]
[null,"Reversal of impairment profit (impairment loss) recognized in profit or loss",{"v":-57896.888,"d":"(57,897)"},{"v":-4097,"d":"(4,097)"},{"v":-61993.888,"d":"(61,994)"},{"v":-36554,"d":"(36,554)"},{"v":-25439.888,"d":"(25,440)"},{"v":-0.696,"d":"-69.6%"}]
[null,"Operating Income",{"v":1073763.0289999999,"d":"1,073,763 "},{"v":333268,"d":"333,268 "},{"v":1407031.0289999999,"d":"1,407,031 "},{"v":1251783,"d":"1,251,783 "},{"v":155248.0289999999,"d":"155,248 "},{"v":0.124,"d":"12.4%"}]
[null,"Net  Financial Income",{"v":-248774.407,"d":"(248,774)"},{"v":-8755,"d":"(8,755)"},{"v":-257529.407,"d":"(257,529)"},{"v":-142839,"d":"(142,839)"},{"v":-114690.407,"d":"(114,690)"},{"v":-0.8029,"d":"-80.3%"}]
[null,"Financial income",{"v":153852,"d":"153,852 "},{"v":12323,"d":"12,323 "},{"v":166175,"d":"166,175 "},{"v":202562,"d":"202,562 "},{"v":-36387,"d":"(36,387)"},{"v":-0.1796,"d":"-18.0%"}]
[null,"Financial costs",{"v":-415024,"d":"(415,024)"},{"v":-35017,"d":"(35,017)"},{"v":-450041,"d":"(450,041)"},{"v":-319588,"d":"(319,588)"},{"v":-130453,"d":"(130,453)"},{"v":-0.4082,"d":"-40.8%"}]
[null,"Gain (Loss) for indexed assets and liabilities",{"v":-316.144,"d":"(316)"},{"v":595,"d":"595 "},{"v":278.856,"d":"279 "},{"v":-3097,"d":"(3,097)"},{"v":3375.8559999999998,"d":"3,376 "},{"v":1.09,"d":"109.0%"}]
[null,"Foreign currency exchange differences, net",{"v":12713.737,"d":"12,714 "},{"v":13344,"d":"13,344 "},{"v":26057.737,"d":"26,058 "},{"v":-22716,"d":"(22,716)"},{"v":48773.737,"d":"48,774 "},{"v":2.1471,"d":"214.7%"}]
[null,"Other Non Operating Income",{"v":3552.725,"d":"3,553 "},{"v":126991,"d":"126,991 "},{"v":130543.725,"d":"130,544 "},{"v":18760,"d":"18,760 "},{"v":111783.725,"d":"111,784 "},{"v":5.9586,"d":"595.9%"}]
[null,"Resultados de otras inversiones",0,0,0,0,0,{"$error":"#DIV/0!"}]
[null,"Net Income From Sale of Assets",{"v":666,"d":"666 "},{"v":121440,"d":"121,440 "},{"v":122106,"d":"122,106 "},{"v":7415,"d":"7,415 "},{"v":114691,"d":"114,691 "},{"v":15.4674,"d":"1546.7%"}]
[null,"Share of profit (loss) of associates accounted for using the equity method",{"v":2886.725,"d":"2,887 "},{"v":5551,"d":"5,551 "},{"v":8437.725,"d":"8,438 "},{"v":11345,"d":"11,345 "},{"v":-2907.2749999999996,"d":"(2,907)"},{"v":-0.2563,"d":"-25.6%"}]
[null,"Otther Non Operating revenues (expenses)",0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"Net Income Before Taxes",{"v":828541.3469999998,"d":"828,541 "},{"v":451504,"d":"451,504 "},{"v":1280045.3469999998,"d":"1,280,045 "},{"v":1127704,"d":"1,127,704 "},{"v":152341.34699999983,"d":"152,341 "},{"v":0.1351,"d":"13.5%"}]
[null,"Income Tax",{"v":-205050,"d":"(205,050)"},{"v":-85395,"d":"(85,395)"},{"v":-290445,"d":"(290,445)"},{"v":-434678,"d":"(434,678)"},{"v":144233,"d":"144,233 "},{"v":0.3318,"d":"33.2%"}]
[null,"Itemes  extraordinarios",0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"Net Income from Continuing Operations",{"v":623491.3469999998,"d":"623,491 "},{"v":366109,"d":"366,109 "},{"v":989600.3469999998,"d":"989,600 "},{"v":693026,"d":"693,026 "},{"v":296574.34699999983,"d":"296,574 "},{"v":0.4279,"d":"42.8%"}]
[null,"Net income (Loss) from discontinued operations after taxes",0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"NET INCOME ",{"v":623491.3469999998,"d":"623,491 "},{"v":366109,"d":"366,109 "},{"v":989600.3469999998,"d":"989,600 "},{"v":693026,"d":"693,026 "},{"v":296574.34699999983,"d":"296,574 "},{"v":0.4279,"d":"42.8%"}]
[null,null,0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"NET INCOME",{"v":623491.3469999998,"d":"623,491 "},{"v":366109,"d":"366,109 "},{"v":989600.3469999998,"d":"989,600 "},{"v":693026,"d":"693,026 "},{"v":296574.34699999983,"d":"296,574 "},{"v":0.4279,"d":"42.8%"}]
[null,"Net Income attributable to owners of parent",{"v":362582,"d":"362,582 "},{"v":248356,"d":"248,356 "},{"v":610938,"d":"610,938 "},{"v":405425,"d":"405,425 "},{"v":205513,"d":"205,513 "},{"v":0.5069,"d":"50.7%"}]
[null,"Net income attributable to non-controlling interest",{"v":298159,"d":"298,159 "},{"v":117753,"d":"117,753 "},{"v":415912,"d":"415,912 "},{"v":287601,"d":"287,601 "},{"v":128311,"d":"128,311 "},{"v":0.4461,"d":"44.6%"}]
[null,null,0,0,0,0,0,{"v":0,"d":"0.0%"}]
[null,"Earning per share from continuing operations  (Ch$ /share)",{"v":7.385649243276287,"d":"7.39"},{"v":5.058911648849434,"d":"5.06"},{"v":12.44456089212572,"d":"12.44"},{"v":8.258343890362148,"d":"8.26"},{"v":4.1862170017635725,"d":"4.19"},{"v":0.5069,"d":"50.7%"}]
[]
[null,"(*) As of September  30, 2016 and 2015 the average number of paid and subscribed shares were 49,092,772,762"]

{"sheet":"op. inc. by business line (OC)","index":6,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[2,1,2,9],[3,1,3,9],[4,1,4,9],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,"OPERATING INCOME"]
[null,"BY BUSINESS LINES (Continuing Operations)"]
[null,"(Figures in million Ch$)"]
[]
[null,null,"Generation & Transmission",null,"Distribution",null,"Adjustments",null,"Total"]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
[null,"Operating Revenues",{"v":1400550.287,"d":"1,400,550"},{"v":1222358.17,"d":"1,222,358"},{"v":2783611.83,"d":"2,783,612"},{"v":2938373.117,"d":"2,938,373"},{"v":-362119.186,"d":"(362,119)"},{"v":-236323.858,"d":"(236,324)"},{"v":3822042.931,"d":"3,822,043"},{"v":3924407.429,"d":"3,924,407"}]
[null,"Operating Costs",{"v":-847805.641,"d":"(847,806)"},{"v":-675243.828,"d":"(675,244)"},{"v":-2352764.651,"d":"(2,352,765)"},{"v":-2532511.999,"d":"(2,532,512)"},{"v":313882.378,"d":"313,882"},{"v":211986.271,"d":"211,986"},{"v":-2886687.914,"d":"(2,886,688)"},{"v":-2995769.5559999994,"d":"(2,995,770)"}]
[]
[null,"Operating Income",{"v":552744.6460000001,"d":"552,745 "},{"v":547114.342,"d":"547,114 "},{"v":430847.179,"d":"430,847 "},{"v":405861.11800000025,"d":"405,861 "},{"v":-48236.80799999996,"d":"(48,237)"},{"v":-24337.587,"d":"(24,338)"},{"v":935355.017,"d":"935,355 "},{"v":928637.8730000006,"d":"928,638 "}]
[]
[null,"Change in million Ch$ and %",{"v":5630.30400000012,"d":"5,630 "},{"v":0.010290909171597116,"d":"1.0%"},{"v":24986.060999999754,"d":"24,986 "},{"v":0.061563081290284476,"d":"6.2%"},{"v":-23899.22099999996,"d":"(23,899)"},{"v":-0.9819881075309546,"d":"(98.2%)"},{"v":6717.143999999389,"d":"6,717 "},{"v":0.0072,"d":"0.7%"}]
[]
[{"$nulls":3},{"v":5630.30400000012,"d":"5,630 "},null,{"v":24986.060999999754,"d":"24,986 "},null,{"v":-23899.22099999996,"d":"(23,899)"},null,{"v":6717.143999999389,"d":"6,717 "}]
[{"$nulls":3},{"v":0.010290909171597116,"d":"1.0%"},null,{"v":0.061563081290284476,"d":"6.2%"},null,{"v":0.9819881075309546,"d":"98.2%"},null,{"v":0.007233329799806027,"d":"0.7%"}]
[]
[]
[]
[null,"Ingresos de explotación",null,{"v":178192.1170000001,"d":"178,192"},null,{"v":-154761.287,"d":"(154,761)"}]
[{"$nulls":3},{"v":0.14577733545970417,"d":"14.6%"},null,{"v":-0.052669038558999313,"d":"-5.3%"}]
[null,"Costos de explotación",null,{"v":-172561.81299999997,"d":"(172,562)"},null,{"v":179747.34799999977,"d":"179,747"}]
[{"$nulls":3},{"v":0.2555548171556186,"d":"25.6%"},null,{"v":-0.07097591169201792,"d":"-7.1%"}]

{"sheet":"op. inc. by business line (DO)","index":7,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[2,1,2,9],[3,1,3,9],[4,1,4,9],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,"OPERATING INCOME"]
[null,"BY BUSINESS LINES (Discontinued Operations)"]
[null,"(Figures in million Ch$)"]
[]
[null,null,"Generation & Transmission",null,"Distribution",null,"Adjustments",null,"Total"]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
[null,"Operating Revenues",{"v":1276246,"d":"1,276,246"},{"v":1131407,"d":"1,131,407"},{"v":994087,"d":"994,087"},{"v":930399,"d":"930,399"},{"v":-331528,"d":"(331,528)"},{"v":-300835,"d":"(300,835)"},{"v":1938805,"d":"1,938,805"},{"v":1760971,"d":"1,760,971"}]
[null,"Operating Costs",{"v":-914565,"d":"(914,565)"},{"v":-902055,"d":"(902,055)"},{"v":-872629,"d":"(872,629)"},{"v":-818318,"d":"(818,318)"},{"v":320066,"d":"320,066"},{"v":282547,"d":"282,547"},{"v":-1467129,"d":"(1,467,129)"},{"v":-1437826,"d":"(1,437,826)"}]
[null,null,-914565,-902055]
[null,"Operating Income",{"v":361681,"d":"361,681 "},{"v":229352,"d":"229,352 "},{"v":121458,"d":"121,458 "},{"v":112081,"d":"112,081 "},{"v":-11462,"d":"(11,462)"},{"v":-18288,"d":"(18,288)"},{"v":471676,"d":"471,676 "},{"v":323145,"d":"323,145 "}]
[]
[null,"Change in million Ch$ and %",{"v":132329,"d":"132,329 "},{"v":0.5769690257769716,"d":"57.7%"},{"v":9377,"d":"9,377 "},{"v":0.08366270821994808,"d":"8.4%"},{"v":6826,"d":"6,826 "},{"v":-0.3732502187226597,"d":"(37.3%)"},{"v":148531,"d":"148,531 "},{"v":0.45964195639728295,"d":"46.0%"}]
[]
[{"$nulls":3},{"v":132329,"d":"132,329 "},null,{"v":9377,"d":"9,377 "},null,{"v":6826,"d":"6,826 "},null,{"v":148531,"d":"148,531 "}]
[{"$nulls":3},{"v":0.5769690257769716,"d":"57.7%"},null,{"v":0.08366270821994808,"d":"8.4%"},null,{"v":-0.3732502187226597,"d":"-37.3%"},null,{"v":0.45964195639728295,"d":"46.0%"}]
[]
[]
[]
[null,"Ingresos de explotación",null,{"v":144839,"d":"144,839"},null,{"v":63688,"d":"63,688"}]
[{"$nulls":3},{"v":0.1280167083993647,"d":"12.8%"},null,{"v":0.06845235216288925,"d":"6.8%"}]
[null,"Costos de explotación",null,{"v":-12510,"d":"(12,510)"},null,{"v":-54311,"d":"(54,311)"}]
[{"$nulls":3},{"v":0.01386833397076675,"d":"1.4%"},null,{"v":0.06636906434906724,"d":"6.6%"}]

{"sheet":"op. inc. by business line total","index":8,"n_rows":25,"n_cols":10,"rows_kept":25,"merged":[[2,1,2,9],[3,1,3,9],[4,1,4,9],[6,2,6,3],[6,4,6,5],[6,6,6,7],[6,8,6,9]],"flags":["formulas_cached_only"]}
[]
[]
[null,"OPERATING INCOME"]
[null,"BY BUSINESS LINES (Discontinued Operations)"]
[null,"(Figures in million Ch$)"]
[]
[null,null,"Generation & Transmission",null,"Distribution",null,"Adjustments",null,"Total"]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
[null,"Operating Revenues",{"v":2676796.287,"d":"2,676,796"},{"v":2353765.17,"d":"2,353,765"},{"v":3777698.83,"d":"3,777,699"},{"v":3868772.117,"d":"3,868,772"},{"v":-693647.186,"d":"(693,647)"},{"v":-537158.858,"d":"(537,159)"},{"v":5760847.931000001,"d":"5,760,848"},{"v":5685378.4290000005,"d":"5,685,378"}]
[null,"Operating Costs",{"v":-1762370.6409999998,"d":"(1,762,371)"},{"v":-1577298.828,"d":"(1,577,299)"},{"v":-3225393.651,"d":"(3,225,394)"},{"v":-3350829.999,"d":"(3,350,830)"},{"v":633948.378,"d":"633,948"},{"v":494533.271,"d":"494,533"},{"v":-4353815.913999999,"d":"(4,353,816)"},{"v":-4433595.556,"d":"(4,433,596)"}]
[null,null,-914565,-902055]
[null,"Operating Income",{"v":914425.6460000002,"d":"914,426 "},{"v":776466.342,"d":"776,466 "},{"v":552305.179,"d":"552,305 "},{"v":517942.11800000025,"d":"517,942 "},{"v":-59698.80799999996,"d":"(59,699)"},{"v":-42625.587,"d":"(42,626)"},{"v":1407032.0170000019,"d":"1,407,032 "},{"v":1251782.8730000006,"d":"1,251,783 "}]
[]
[null,"Change in million Ch$ and %",{"v":137959.30400000024,"d":"137,959 "},{"v":0.17767583285664204,"d":"17.8%"},{"v":34363.060999999754,"d":"34,363 "},{"v":0.06634536911709454,"d":"6.6%"},{"v":-17073.22099999996,"d":"(17,073)"},{"v":-0.4005392582628824,"d":"(40.1%)"},{"v":155249.14400000125,"d":"155,249 "},{"v":0.124,"d":"12.4%"}]
[]
[{"$nulls":3},{"v":137959.30400000024,"d":"137,959 "},null,{"v":34363.060999999754,"d":"34,363 "},null,{"v":-17073.22099999996,"d":"(17,073)"},null,{"v":155249.14400000125,"d":"155,249 "}]
[{"$nulls":3},{"v":0.17767583285664204,"d":"17.8%"},null,{"v":0.06634536911709454,"d":"6.6%"},null,{"v":0.4005392582628824,"d":"40.1%"},null,{"v":0.12402242221762781,"d":"12.4%"}]
[]
[]
[]
[null,"Ingresos de explotación",null,{"v":323031.1170000001,"d":"323,031"},null,{"v":-91073.28700000001,"d":"(91,073)"}]
[{"$nulls":3},{"v":0.13724016359711877,"d":"13.7%"},null,{"v":-0.023540618120103145,"d":"-2.4%"}]
[null,"Costos de explotación",null,{"v":-185071.81299999985,"d":"(185,072)"},null,{"v":125436.34799999977,"d":"125,436"}]
[{"$nulls":3},{"v":0.11733465448311349,"d":"11.7%"},null,{"v":-0.03743441118691016,"d":"-3.7%"}]

{"sheet":"op. inc. by country (Gx) (OC)","index":9,"n_rows":51,"n_cols":22,"rows_kept":51,"merged":[[4,1,4,21],[6,1,6,21],[7,1,7,21],[12,2,12,3],[12,4,12,5],[12,6,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[12,14,12,15],[12,20,12,21]],"flags":["formulas_cached_only"]}
[]
[0]
[]
[]
[null,"OPERATING INCOME BY COUNTRY"]
[]
[null,"Generation & Transmission"]
[null,"(Figures in million Ch$)"]
[]
[null,null,"            Discontinued Operations",{"$nulls":4},"Continuing Operations"]
[]
[]
[null,null,"Chile",null,"Argentina",null,"Brazil",null,"Colombia",null,"Peru",null,"Eliminaciones",null,"Total Continuing Operations",{"$nulls":3},"Total",null,"Total"]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01",null,null,"2016-09-01",null,"2016-09-01","2015-09-01"]
[]
[null,"Operating Revenues",{"v":1276246,"d":"1,276,246"},{"v":1131407,"d":"1,131,407"},{"v":156854.466,"d":"156,854"},{"v":147995.237,"d":"147,995"},{"v":282436.091,"d":"282,436"},{"v":233324.136,"d":"233,324"},{"v":615815.9,"d":"615,816"},{"v":525190.775,"d":"525,191"},{"v":345442.83,"d":"345,443"},{"v":316726.715,"d":"316,727"},0,{"v":-878.693,"d":"(879)"},{"v":1400550.287,"d":"1,400,550"},{"v":1222358.1700000002,"d":"1,222,358"},0,0,0,0,{"v":2676796.287,"d":"2,676,796"},{"v":2353765.17,"d":"2,353,765"}]
[]
[null,"Operating Costs",{"v":-914565,"d":"(914,565)"},{"v":-902055,"d":"(902,055)"},{"v":-118428.804,"d":"(118,429)"},{"v":-118041.827,"d":"(118,042)"},{"v":-160952.448,"d":"(160,952)"},{"v":-133620.118,"d":"(133,620)"},{"v":-305524.994,"d":"(305,525)"},{"v":-225756.416,"d":"(225,756)"},{"v":-262898.395,"d":"(262,898)"},{"v":-198704.16,"d":"(198,704)"},0,{"v":878.693,"d":"879"},{"v":-847805.6410000001,"d":"(847,806)"},{"v":-675243.8280000001,"d":"(675,244)"},0,0,0,0,{"v":-1762370.641,"d":"(1,762,371)"},{"v":-1577298.8280000002,"d":"(1,577,299)"}]
[null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Operating Income",{"v":361681,"d":"361,681"},{"v":229352,"d":"229,352"},{"v":38425.66199999998,"d":"38,426"},{"v":29953.40999999999,"d":"29,953"},{"v":121483.64300000001,"d":"121,484"},{"v":99704.01800000001,"d":"99,704"},{"v":310290.906,"d":"310,291"},{"v":299434.35900000005,"d":"299,434"},{"v":82544.435,"d":"82,544"},{"v":118022.55500000002,"d":"118,023"},0,0,{"v":552744.646,"d":"552,745"},{"v":547114.3420000001,"d":"547,114"},0,0,0,0,{"v":914425.646,"d":"914,426"},{"v":776466.3419999997,"d":"776,466"}]
[null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Change in million Ch$ and %",{"v":132329,"d":"132,329 "},{"v":0.5769690257769716,"d":"57.7%"},{"v":8472.251999999993,"d":"8,472 "},{"v":0.28284766241973774,"d":"28.3%"},{"v":21779.625,"d":"21,780 "},{"v":0.21844280137235791,"d":"21.8%"},{"v":10856.546999999962,"d":"10,857 "},{"v":0.036256851205241816,"d":"3.6%"},{"v":-35478.120000000024,"d":"(35,478)"},{"v":-0.3006045751170191,"d":"(30.1%)"},0,0,{"v":5630.303999999887,"d":"5,630 "},{"v":0.010290909171596687,"d":"1.0%"},0,{"v":0,"d":"0.0%"},0,{"v":0,"d":"0.0%"},{"v":137959.30400000024,"d":"137,959 "},{"v":0.17767583285664207,"d":"17.8%"}]
[]
[null,"% Variación en Moneda Local",null,{"v":0.5769690257769716,"d":"57.7%"},null,{"v":0.5409952111985201,"d":"54%"},null,{"v":0.36762181176119135,"d":"36.8%"},null,{"v":0.08580601686634651,"d":"8.6%"},null,{"v":-0.29574762129367455,"d":"(29.6%)"},0]
[]
[]
[]
[]
[]
[]
[null,"Ratio EBITDA/Activo Fijo",{"v":0.099,"d":"9.9%"},{"v":0.089,"d":"8.9%"},{"v":0.167,"d":"16.7%"},{"v":0.231,"d":"23.1%"},{"v":0.464,"d":"46.4%"},{"v":0.505,"d":"50.5%"},{"v":0.263,"d":"26.3%"},{"v":0.237,"d":"23.7%"},{"v":0.198,"d":"19.8%"},{"v":0.208,"d":"20.8%"},null,null,{"v":0.193,"d":"19.3%"},{"v":0.185,"d":"18.5%"}]
[]
[]
[null,null,{"v":132329,"d":"132,329"},null,{"v":8472.251999999993,"d":"8,472"},null,{"v":21779.625,"d":"21,780"},null,{"v":10856.546999999962,"d":"10,857"},null,{"v":-35478.120000000024,"d":"-35,478 "},{"$nulls":3},{"v":5630.303999999887,"d":"5,630"}]
[null,null,{"v":0.5769690257769716,"d":"57.7%"},null,{"v":0.28284766241973774,"d":"28.3%"},null,{"v":0.21844280137235791,"d":"21.8%"},null,{"v":0.036256851205241816,"d":"3.6%"},null,{"v":-0.3006045751170191,"d":"-30.1%"},{"$nulls":3},{"v":0.010290909171596687,"d":"1.0%"}]
[]
[null,"Ingresos de explotación",null,{"v":144839,"d":"144,839"},null,{"v":8859.228999999992,"d":"8,859"},null,{"v":49111.955000000016,"d":"49,112"},null,{"v":90625.125,"d":"90,625"},null,{"v":28716.11499999999,"d":"28,716"},null,{"v":878.693,"d":"879"},null,{"v":178192.11699999985,"d":"178,192"}]
[{"$nulls":3},{"v":0.1280167083993647,"d":"12.8%"},null,{"v":0.05986158189672004,"d":"6.0%"},null,{"v":0.21048810398252163,"d":"21.0%"},null,{"v":0.17255658193920104,"d":"17.3%"},null,{"v":0.09066527589881386,"d":"9.1%"},null,{"v":-1,"d":"-100.0%"},null,{"v":0.14577733545970395,"d":"14.6%"}]
[null,"Costos de explotación",null,{"v":-12510,"d":"(12,510)"},null,{"v":-386.97699999999895,"d":"(387)"},null,{"v":-27332.330000000016,"d":"(27,332)"},null,{"v":-79768.57800000001,"d":"(79,769)"},null,{"v":-64194.235000000015,"d":"(64,194)"},null,{"v":-878.693,"d":"(879)"},null,{"v":-172561.81299999997,"d":"(172,562)"}]
[{"$nulls":3},{"v":0.01386833397076675,"d":"1.4%"},null,{"v":0.003278304054036701,"d":"0.3%"},null,{"v":0.20455250608295392,"d":"20.5%"},null,{"v":0.3533391405363204,"d":"35.3%"},null,{"v":0.3230643736900124,"d":"32.3%"},null,{"v":-1,"d":"-100.0%"},null,{"v":0.25555481715561856,"d":"25.6%"}]
[]
[null,"Resultado explotación ML",{"v":361681,"d":"361,681"},{"v":229352,"d":"229,352"},{"v":411.359181007081,"d":"411 "},{"v":266.94384123824983,"d":"267"},{"v":515.5613247003739,"d":"516"},{"v":376.9765298174399,"d":"377"},{"v":1184057.9897737557,"d":"1,184,058"},{"v":1090487.5929781324,"d":"1,090,488"},{"v":451.4054494809182,"d":"451"},{"v":640.9711392244443,"d":"641"},0,0,0,{"v":5630.303999999887,"d":"5,630"}]
[]
[null,"Variación   y   % Var.",{"v":132329,"d":"132,329 "},{"v":0.5769690257769716,"d":"57.7%"},{"v":144.4153397688312,"d":"144 "},{"v":0.5409952111985201,"d":"54.1%"},{"v":138.58479488293403,"d":"139 "},{"v":0.36762181176119135,"d":"36.8%"},{"v":93570.39679562324,"d":"93,570 "},{"v":0.08580601686634651,"d":"8.6%"},{"v":-189.5656897435261,"d":"(190)"},{"v":-0.29574762129367455,"d":"-29.6%"},0,{"$error":"#DIV/0!"},{"v":-5630.303999999887,"d":"(5,630)"},{"v":-1,"d":"-100.0%"}]
[]
[]
[null,"Tipo de cambio medio",478.73,492.55,5.12496,4.38959,2.03167,1.86231,1826.815,1793.781,2.618,2.675]
[{"$nulls":10},928733.6543354292,922328.5407572835]
[{"$nulls":10},132.2869347827008,145.28061946843138,null,null,{"v":-0.08943852754258141,"d":"-8.9%"}]

{"sheet":"op. inc. by country (Dx)","index":10,"n_rows":49,"n_cols":19,"rows_kept":49,"merged":[[4,1,4,18],[6,1,6,18],[7,1,7,18],[12,2,12,3],[12,4,12,5],[12,6,12,7],[12,8,12,9],[12,10,12,11],[12,12,12,13],[12,14,12,15],[12,17,12,18]],"flags":["formulas_cached_only"]}
[]
[0]
[]
[]
[null,"OPERATING INCOME BY COUNTRY"]
[]
[null,"Distribution"]
[null,"(Figures in million Ch$)"]
[]
[null,null,"            Discontinued Operations",{"$nulls":3},"Continuing Operations"]
[]
[]
[null,"COUNTRY","Chile",null,"Argentina",null,"Brazil",null,"Colombia",null,"Peru",null,"Eliminaciones",null,"Total Continuing Operations",null,null,"Total"]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01","2016-09-01","2015-09-01",null,"2016-09-01","2015-09-01"]
[]
[null,"Operating Revenues",{"v":994087,"d":"994,087"},{"v":930399,"d":"930,399"},{"v":499360.131,"d":"499,360"},{"v":448747.409,"d":"448,747"},{"v":1167935.009,"d":"1,167,935"},{"v":1422254.94,"d":"1,422,255"},{"v":671930.331,"d":"671,930"},{"v":658012.508,"d":"658,013"},{"v":444386.359,"d":"444,386"},{"v":409358.26,"d":"409,358"},0,0,{"v":2783611.83,"d":"2,783,612"},{"v":2938373.1169999996,"d":"2,938,373"},0,{"v":3777698.83,"d":"3,777,699"},{"v":3868772.1169999996,"d":"3,868,772"}]
[]
[null,"Operating Costs",{"v":-872629,"d":"(872,629)"},{"v":-818318,"d":"(818,318)"},{"v":-418233.449,"d":"(418,233)"},{"v":-390873.159,"d":"(390,873)"},{"v":-1085260.671,"d":"(1,085,261)"},{"v":-1328061.079,"d":"(1,328,061)"},{"v":-490921.37,"d":"(490,921)"},{"v":-481654.607,"d":"(481,655)"},{"v":-358349.161,"d":"(358,349)"},{"v":-331923.154,"d":"(331,923)"},0,0,{"v":-2352764.651,"d":"(2,352,765)"},{"v":-2532511.999,"d":"(2,532,512)"},0,{"v":-3225393.651,"d":"(3,225,394)"},{"v":-3350829.999,"d":"(3,350,830)"}]
[]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Operating Income",{"v":121458,"d":"121,458"},{"v":112081,"d":"112,081"},{"v":81126.68199999997,"d":"81,127"},{"v":57874.25,"d":"57,874 "},{"v":82674.33799999999,"d":"82,674"},{"v":94193.86100000003,"d":"94,194"},{"v":181008.961,"d":"181,009"},{"v":176357.901,"d":"176,358"},{"v":86037.19799999997,"d":"86,037"},{"v":77435.10600000003,"d":"77,435"},0,0,{"v":430847.179,"d":"430,847"},{"v":405861.1179999998,"d":"405,861"},0,{"v":552305.179,"d":"552,305"},{"v":517942.1179999998,"d":"517,942"}]
[null,null,{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0.0%"},{"v":0,"d":"0%"},{"v":0,"d":"0%"},null,{"v":0,"d":"0%"},{"v":0,"d":"0%"}]
[]
[null,"Change in million Ch$ and %",{"v":9377,"d":"9,377 "},{"v":0.08366270821994808,"d":"8.4%"},{"v":23252.43199999997,"d":"23,252 "},{"v":-0.40177508995796873,"d":"(40.2%)"},{"v":-11519.523000000045,"d":"(11,520)"},{"v":-0.12229589994192977,"d":"(12.2%)"},{"v":4651.059999999998,"d":"4,651 "},{"v":0.02637284733843593,"d":"2.6%"},{"v":8602.091999999946,"d":"8,602 "},{"v":0.1110877539187451,"d":"11.1%"},0,null,{"v":24986.06100000022,"d":"24,986 "},{"v":0.06156308129028569,"d":"6.2%"},null,{"v":34363.06100000022,"d":"34,363 "},{"v":0.0663453691170955,"d":"6.6%"}]
[]
[null,"% Variación en Moneda Local",null,{"v":0.08366270821994808,"d":"8.4%"},null,{"v":-0.683854415518144,"d":"(68.4%)"},null,{"v":-0.014834943290201859,"d":"(1.5%)"},null,{"v":0.07544940416282066,"d":"7.5%"},null,{"v":0.1188037064721521,"d":"11.9%"},0]
[]
[]
[]
[]
[]
[]
[null,"Ratio EBITDA/Activo Fijo",{"v":0.273,"d":"27.3%"},{"v":0.28,"d":"28.0%"},{"v":-0.308,"d":"(30.8%)"},{"v":-0.089,"d":"(8.9%)"},{"v":0.308,"d":"30.8%"},{"v":0.463,"d":"46.3%"},{"v":0.34,"d":"34.0%"},{"v":0.358,"d":"35.8%"},{"v":0.204,"d":"20.4%"},{"v":0.2,"d":"20.0%"},null,null,{"v":0.249,"d":"24.9%"},{"v":0.324,"d":"32.4%"}]
[]
[null,null,{"v":9377,"d":"9,377"},null,{"v":23252.43199999997,"d":"23,252"},null,{"v":-11519.523000000045,"d":"-11,520 "},null,{"v":4651.059999999998,"d":"4,651"},null,{"v":8602.091999999946,"d":"8,602"},{"$nulls":3},{"v":24986.06100000022,"d":"24,986"}]
[null,null,{"v":0.08366270821994808,"d":"8.4%"},null,{"v":0.40177508995796873,"d":"40.2%"},null,{"v":-0.12229589994192977,"d":"-12.2%"},null,{"v":0.02637284733843593,"d":"2.6%"},null,{"v":0.1110877539187451,"d":"11.1%"},{"$nulls":3},{"v":0.06156308129028569,"d":"6.2%"}]
[]
[null,"Ingresos de explotación",null,{"v":63688,"d":"63,688"},null,{"v":50612.72200000001,"d":"50,613"},null,{"v":-254319.93099999987,"d":"(254,320)"},null,{"v":13917.822999999975,"d":"13,918"},null,{"v":35028.09899999999,"d":"35,028"},null,0,null,{"v":-154761.28699999955,"d":"(154,761)"}]
[{"$nulls":3},{"v":0.06845235216288925,"d":"6.8%"},null,{"v":0.11278666123730201,"d":"11.3%"},null,{"v":-0.1788145879106596,"d":"-17.9%"},null,{"v":0.021151304619273247,"d":"2.1%"},null,{"v":0.08556832101054951,"d":"8.6%"},null,{"$error":"#DIV/0!"},null,{"v":-0.05266903855899917,"d":"-5.3%"}]
[null,"Costos de explotación",null,{"v":-54311,"d":"(54,311)"},null,{"v":-27360.290000000037,"d":"(27,360)"},null,{"v":242800.40799999982,"d":"242,800"},null,{"v":-9266.762999999977,"d":"(9,267)"},null,{"v":-26426.00700000004,"d":"(26,426)"},null,0,null,{"v":179747.34799999977,"d":"179,747"}]
[{"$nulls":3},{"v":0.06636906434906724,"d":"6.6%"},null,{"v":0.06999787365803758,"d":"7.0%"},null,{"v":-0.18282322390083372,"d":"-18.3%"},null,{"v":0.019239436030142606,"d":"1.9%"},null,{"v":0.0796148345830675,"d":"8.0%"},null,{"$error":"#DIV/0!"},null,{"v":-0.07097591169201792,"d":"-7.1%"}]
[]
[]
[null,"Resultado explotación ML",{"v":121458,"d":"121,458"},{"v":112081,"d":"112,081"},{"v":868.4874567767214,"d":"868 "},{"v":515.7734830118769,"d":"516"},{"v":350.8595080409834,"d":"351 "},{"v":356.1428672802965,"d":"356"},{"v":690723.1322232052,"d":"690,723 "},{"v":642264.6472717104,"d":"642,265"},{"v":470.50609814300316,"d":"471 "},{"v":420.54392153080914,"d":"421"},0,{"$error":"#DIV/0!"},0,{"v":-0.12364495025101709,"d":"(0)"}]
[]
[null,"Variación   y   % Var.",{"v":9377,"d":"9,377 "},{"v":0.08366270821994808,"d":"8.4%"},{"v":352.71397376484447,"d":"353 "},{"v":0.683854415518144,"d":"68.4%"},{"v":-5.283359239313086,"d":"(5)"},{"v":-0.014834943290201859,"d":"-1.5%"},{"v":48458.48495149473,"d":"48,458 "},{"v":0.07544940416282066,"d":"7.5%"},{"v":49.962176612194014,"d":"50 "},{"v":0.1188037064721521,"d":"11.9%"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"v":0.12364495025101709,"d":"0 "},{"v":-1,"d":"-100.0%"}]
[]
[]
[null,"Tipo de cambio medio",478.73,492.55,5.12496,4.38959,2.03167,1.86231,1826.815,1793.781,2.618,2.675]

{"sheet":"Op. Inc. Detail","index":11,"n_rows":90,"n_cols":30,"rows_kept":90,"merged":[[1,15,1,21],[2,15,2,21],[4,16,4,18],[4,19,4,21],[4,23,4,25]],"flags":["formulas_cached_only"]}
[]
[{"$nulls":13},{"v":0,"d":"0.000"},null,"Operating Income Detail (Continuing Operations)"]
[null,"DETALLE INGRESOS DE EXPLOTACION ",{"$nulls":13},"(Figures in million Ch$)"]
[null,"(millones de pesos)"]
[null,"Empresa",null,"2007-12-01",null,"2008-12-01",null,"Var  07-08",null,"%Var 07-08",{"$nulls":3},"histórico",null,null,"2016-09-01",null,null,"2015-09-01",{"$nulls":3},"Variación"]
[{"$nulls":15},{"$error":"#REF!"},"Operating Revenues","Operating Costs","Operating Income","Operating Revenues","Operating Costs","Operating Income",null,"Ingresos de Explotación","Costos de Explotación",{"$error":"#REF!"}]
[]
[null,"Endesa S.A.",null,{"v":-1,"d":"(1)"},null,{"v":2491589,"d":"2,491,589"},null,{"v":2491590,"d":"2,491,590"},null,{"v":-2491590,"d":"(249159000.0%)  "},{"$nulls":3},{"v":1726964,"d":"1,726,964"},null,"Endesa Américas consolidated",{"v":1002012,"d":"1,002,012 "},{"v":-600789,"d":"(600,789) "},{"v":401223,"d":"401,223 "},{"v":905918,"d":"905,918 "},{"v":-468609,"d":"(468,609) "},{"v":437309,"d":"437,309 "},0,{"v":96094,"d":"96,094 "},{"v":-132180,"d":"(132,180) "},{"v":-36086,"d":"(36,086) "},{"v":-0.0825183108511373,"d":"(0) "},0,0,0]
[null,"Endesa Cachoeira (*)",null,0,null,{"v":181685,"d":"181,685"},null,{"v":181685,"d":"181,685"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":115325,"d":"115,325"},null,"Cachoeira Dourada",{"v":131587,"d":"131,587 "},{"v":-73364,"d":"(73,364) "},{"v":58223,"d":"58,223 "},{"v":71494,"d":"71,494 "},{"v":-20380,"d":"(20,380) "},{"v":51114,"d":"51,114 "},null,{"v":60093,"d":"60,093 "},{"v":-52984,"d":"(52,984) "},{"v":7109,"d":"7,109 "},{"v":0.1390812693195602,"d":"13.9%"}]
[null,"CGTF (**)",null,0,null,{"v":138504,"d":"138,504"},null,{"v":138504,"d":"138,504"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":103414,"d":"103,414"},null,"CGTF",{"v":117389,"d":"117,389 "},{"v":-79078,"d":"(79,078) "},{"v":38311,"d":"38,311 "},{"v":117665,"d":"117,665 "},{"v":-97090,"d":"(97,090) "},{"v":20575,"d":"20,575 "},null,{"v":-276,"d":"(276) "},{"v":18012,"d":"18,012 "},{"v":17736,"d":"17,736 "},{"v":0.8620170109356015,"d":"86.2%"}]
[null,"Cien (**)",null,0,null,{"v":93228,"d":"93,228"},null,{"v":93228,"d":"93,228"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":87253,"d":"87,253"},null,"Cien",{"v":39804,"d":"39,804 "},{"v":-14014,"d":"(14,014) "},{"v":25790,"d":"25,790 "},{"v":46790,"d":"46,790 "},{"v":-17792,"d":"(17,792) "},{"v":28998,"d":"28,998 "},null,{"v":-6986,"d":"(6,986) "},{"v":3778,"d":"3,778 "},{"v":-3208,"d":"(3,208) "},{"v":-0.1106283191944272,"d":"-11.1%"}]
[null,"Chilectra S.A.",null,0,null,{"v":1081028,"d":"1,081,028"},null,{"v":1081028,"d":"1,081,028"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":803144,"d":"803,144"},null,"Chilectra S.A.",0,0,0,0,0,0,null,0,0,0,{"$error":"#DIV/0!"}]
[null,"Edesur S.A.",null,0,null,{"v":416413,"d":"416,413"},null,{"v":416413,"d":"416,413"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":293374,"d":"293,374"},null,"Edesur S.A.",{"v":499360,"d":"499,360 "},{"v":-418233,"d":"(418,233) "},{"v":81127,"d":"81,127 "},{"v":448747,"d":"448,747 "},{"v":-390873,"d":"(390,873) "},{"v":57874,"d":"57,874 "},null,{"v":50613,"d":"50,613 "},{"v":-27360,"d":"(27,360) "},{"v":23253,"d":"23,253 "},{"v":0.40178663994194286,"d":"40.2%"}]
[null,"Edelnor S.A.",null,0,null,{"v":313236,"d":"313,236"},null,{"v":313236,"d":"313,236"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":214530,"d":"214,530"},null,"Edelnor S.A.",{"v":444386,"d":"444,386 "},{"v":-358353,"d":"(358,353) "},{"v":86033,"d":"86,033 "},{"v":409358,"d":"409,358 "},{"v":-331926,"d":"(331,926) "},{"v":77432,"d":"77,432 "},null,{"v":35028,"d":"35,028 "},{"v":-26427,"d":"(26,427) "},{"v":8601,"d":"8,601 "},{"v":0.11107810724248372,"d":"11.1%"}]
[null,"Ampla (ex Cerj)",null,0,null,{"v":863638,"d":"863,638"},null,{"v":863638,"d":"863,638"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":551394,"d":"551,394"},null,"Ampla",{"v":605905,"d":"605,905 "},{"v":-599001,"d":"(599,001) "},{"v":6904,"d":"6,904 "},{"v":792047,"d":"792,047 "},{"v":-783432,"d":"(783,432) "},{"v":8615,"d":"8,615 "},null,{"v":-186142,"d":"(186,142) "},{"v":184431,"d":"184,431 "},{"v":-1711,"d":"(1,711) "},{"v":-0.19860708067324434,"d":"-19.9%"}]
[null,"Coelce",null,0,null,{"v":662957,"d":"662,957"},null,{"v":662957,"d":"662,957"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":439785,"d":"439,785"},null,"Coelce",{"v":562030,"d":"562,030 "},{"v":-486260,"d":"(486,260) "},{"v":75770,"d":"75,770 "},{"v":630208,"d":"630,208 "},{"v":-544629,"d":"(544,629) "},{"v":85579,"d":"85,579 "},null,{"v":-68178,"d":"(68,178) "},{"v":58369,"d":"58,369 "},{"v":-9809,"d":"(9,809) "},{"v":-0.11461924070157399,"d":"-11.5%"}]
[null,"Codensa S.A.",null,0,null,{"v":827845,"d":"827,845"},null,{"v":827845,"d":"827,845"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":521726,"d":"521,726"},null,"Codensa S.A. ",{"v":671930,"d":"671,930 "},{"v":-490921,"d":"(490,921) "},{"v":181009,"d":"181,009 "},{"v":658013,"d":"658,013 "},{"v":-481655,"d":"(481,655) "},{"v":176358,"d":"176,358 "},null,{"v":13917,"d":"13,917 "},{"v":-9266,"d":"(9,266) "},{"v":4651,"d":"4,651 "},{"v":0.02637249231676476,"d":"2.6%"}]
[null,"Inmobiliaria Manso de Velasco Ltda.",null,0,null,{"v":13377,"d":"13,377"},null,{"v":13377,"d":"13,377"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":23844,"d":"23,844"},null,"Inmob. Manso de Velasco Ltda. (1)",0,0,0,0,0,0,null,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":15}," Servicios Informaticos e Inmobiliarios Ltda (ex ICT)",0,0,0,0,0,0,null,0,0,0,{"$error":"#DIV/0!"}]
[{"$nulls":15},"Cemsa",{"v":1456,"d":"1,456 "},{"v":-1695,"d":"(1,695) "},{"v":-239,"d":"(239) "},{"v":590,"d":"590 "},{"v":-2626,"d":"(2,626) "},{"v":-2036,"d":"(2,036) "},null,{"v":866,"d":"866 "},{"v":931,"d":"931 "},{"v":1797,"d":"1,797 "},{"v":-0.8826129666011788,"d":"-88.3%"}]
[{"$nulls":15},"Dock Sud",{"v":67665,"d":"67,665 "},{"v":-60355,"d":"(60,355) "},{"v":7310,"d":"7,310 "},{"v":45073,"d":"45,073 "},{"v":-46134,"d":"(46,134) "},{"v":-1061,"d":"(1,061) "},null,{"v":22592,"d":"22,592 "},{"v":-14221,"d":"(14,221) "},{"v":8371,"d":"8,371 "},{"v":-7.889726672950047,"d":"-789.0%"}]
[{"$nulls":15},"EE Piura",{"v":49446,"d":"49,446 "},{"v":-31809,"d":"(31,809) "},{"v":17637,"d":"17,637 "},{"v":41842,"d":"41,842 "},{"v":-28418,"d":"(28,418) "},{"v":13424,"d":"13,424 "},null,{"v":7604,"d":"7,604 "},{"v":-3391,"d":"(3,391) "},{"v":4213,"d":"4,213 "},{"v":0.3138408820023838,"d":"31.4%"}]
[null,"Holding Enersis y sociedades de inversión",null,0,null,{"v":5447,"d":"5,447"},null,{"v":5447,"d":"5,447"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":5011,"d":"5,011"},null,"Holding Enersis y soc. inversión",{"v":14647,"d":"14,647 "},{"v":-57319,"d":"(57,319) "},{"v":-42672,"d":"(42,672) "},{"v":4173,"d":"4,173 "},{"v":-31404,"d":"(31,404) "},{"v":-27231,"d":"(27,231) "},null,{"v":10474,"d":"10,474 "},{"v":-25915,"d":"(25,915) "},{"v":-15441,"d":"(15,441) "},{"v":0.5670375674782417,"d":"56.7%"}]
[null,"Ajustes eliminaciones de consolidación",null,0,null,{"v":-710713,"d":"(710,713)"},null,{"v":-710713,"d":"(710,713)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-569680,"d":"-569,680"},null,"Consolidation Adjustments",{"v":-385574,"d":"(385,574) "},{"v":384503,"d":"384,503 "},{"v":-1071,"d":"(1,071) "},{"v":-247511,"d":"(247,511) "},{"v":249199,"d":"249,199 "},{"v":1688,"d":"1,688 "},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Total Consolidado",null,{"v":-1,"d":"(1)"},null,{"v":6378234,"d":"6,378,234"},null,{"v":6378235,"d":"6,378,235"},null,{"v":-6378235,"d":"(637823500.0%)  "},{"$nulls":3},{"v":4316084,"d":"4,316,084"},null,"Total",{"v":3822043,"d":"3,822,043 "},{"v":-2886688,"d":"(2,886,688)"},{"v":935355,"d":"935,355 "},{"v":3924407,"d":"3,924,407 "},{"v":-2995769,"d":"(2,995,769)"},{"v":928638,"d":"928,638 "},null,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"DETALLE COSTOS DE EXPLOTACION",{"$nulls":13},"(1) Company merged in 2015 by Servicios Informaticos e Inmobiliarios Ltda.(ex ICT)"]
[null,"(millones de pesos)"]
[null,"Codensa S.A.",null,0,null,{"v":-545709,"d":"(545,709)"},null,{"v":-545709,"d":"(545,709)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-350277,"d":"-350,277"}]
[null,"Cam Ltda.",null,0,null,{"v":-166228,"d":"(166,228)"},null,{"v":-166228,"d":"(166,228)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-114708,"d":"-114,708"}]
[null,"Inmobiliaria Manso de Velasco Ltda.",null,0,null,{"v":-9203,"d":"(9,203)"},null,{"v":-9203,"d":"(9,203)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-16196,"d":"-16,196"}]
[null,"Synapsis Soluciones y Servicios Ltda.",null,0,null,{"v":-58261,"d":"(58,261)"},null,{"v":-58261,"d":"(58,261)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-45912,"d":"-45,912"}]
[null,"Holding Enersis y sociedades de inversión",null,{"v":-1,"d":"(1)"},null,{"v":-1714,"d":"(1,714)"},null,{"v":-1713,"d":"(1,713)"},null,{"v":-1713,"d":"(171300.0%)  "},{"$nulls":3},{"v":-1501,"d":"-1,501"}]
[]
[null,"Ajustes eliminaciones de consolidación",null,0,null,{"v":680831,"d":"680,831"},null,{"v":680831,"d":"680,831"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":538509,"d":"538,509"}]
[]
[null,"Total Consolidado",null,{"v":-1,"d":"(1)"},null,{"v":-100284,"d":"(100,284)"},null,{"v":-100283,"d":"(100,283)"},null,{"v":-100283,"d":"(10028300.0%)  "},{"$nulls":3},{"v":9915,"d":"9,915"}]
[]
[]
[null,"DETALLE GASTOS DE ADMINISTRACION Y VENTAS"]
[null,"(millones de pesos)"]
[null,"Empresa",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},"histórico"]
[]
[null,"Endesa S.A.",null,0,null,{"v":-49215,"d":"(49,215)"},null,{"v":-49215,"d":"(49,215)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-37081,"d":"(37,081)"},-40381.208999999995]
[null,"Endesa Cachoeira (*)",null,0,null,{"v":-3094,"d":"(3,094)"},null,{"v":-3094,"d":"(3,094)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-2550,"d":"(2,550)"},-2776.95]
[null,"CGTF (**)",null,0,null,{"v":-2591,"d":"(2,591)"},null,{"v":-2591,"d":"(2,591)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-1606,"d":"(1,606)"},-1748.934]
[null,"Cien (**)",null,0,null,{"v":-5239,"d":"(5,239)"},null,{"v":-5239,"d":"(5,239)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-4374,"d":"(4,374)"},-4763.286]
[null,"Chilectra S.A.",null,0,null,{"v":-53346,"d":"(53,346)"},null,{"v":-53346,"d":"(53,346)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-49139,"d":"(49,139)"},-53512.371]
[null,"Edesur S.A.",null,0,null,{"v":-68055,"d":"(68,055)"},null,{"v":-68055,"d":"(68,055)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-41146,"d":"(41,146)"},-44807.994]
[null,"Edelnor S.A.",null,0,null,{"v":-27428,"d":"(27,428)"},null,{"v":-27428,"d":"(27,428)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-19937,"d":"(19,937)"},-21711.393]
[null,{"$error":"#REF!"},null,0,null,{"v":-46816,"d":"(46,816)"},null,{"v":-46816,"d":"(46,816)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-35252,"d":"(35,252)"},-38389.428]
[null,"Coelce",null,0,null,{"v":-46016,"d":"(46,016)"},null,{"v":-46016,"d":"(46,016)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-46884,"d":"(46,884)"},-51056.676]
[null,"Codensa S.A.",null,0,null,{"v":-32857,"d":"(32,857)"},null,{"v":-32857,"d":"(32,857)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-15629,"d":"(15,629)"},-17019.981]
[null,"Cam Ltda.",null,0,null,{"v":-16964,"d":"(16,964)"},null,{"v":-16964,"d":"(16,964)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-11758,"d":"(11,758)"},-12804.462]
[null,"Inmobiliaria Manso de Velasco Ltda.",null,0,null,{"v":-3193,"d":"(3,193)"},null,{"v":-3193,"d":"(3,193)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-3191,"d":"(3,191)"},-3474.999]
[null,"Synapsis Soluciones y Servicios Ltda.",null,0,null,{"v":-9718,"d":"(9,718)"},null,{"v":-9718,"d":"(9,718)"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":-8691,"d":"(8,691)"},-9464.499]
[null,"Holding Enersis y sociedades de inversión",null,{"v":-2,"d":"(2)"},null,{"v":-35664,"d":"(35,664)"},null,{"v":-35662,"d":"(35,662)"},null,{"v":-17831,"d":"(1783100.0%)  "},{"$nulls":3},{"v":-24937,"d":"(24,937)"},-27156.393]
[{"$nulls":14},0]
[null,"Ajustes eliminaciones de consolidación",null,0,null,{"v":34610,"d":"34,610"},null,{"v":34610,"d":"34,610"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":34931,"d":"34,931"},38039.859]
[]
[null,"Total Consolidado",null,{"v":-2,"d":"(2)"},null,{"v":-365586,"d":"(365,586)"},null,{"v":-365584,"d":"(365,584)"},null,{"v":-182792,"d":"(18279200.0%)  "},{"$nulls":3},{"v":-267244,"d":"-267,244"},-288890.76399999997]
[]
[{"$nulls":14},-291028.716]
[null,"DETALLE RESULTADO OPERACIONAL"]
[null,"(millones de pesos)"]
[null,"Empresa",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},"histórico"]
[]
[null,"Endesa S.A.",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Endesa Cachoeira (*)",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"CGTF (**)",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Cien (**)",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Chilectra S.A.",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Edesur S.A.",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Edelnor S.A.",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Coelce",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Codensa S.A.",null,0,null,{"v":249279,"d":"249,279"},null,{"v":249279,"d":"249,279"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":155820,"d":"155,820"}]
[null,"Cam Ltda.",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Inmobiliaria Manso de Velasco Ltda.",null,0,null,981,null,981,null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":4457,"d":"4,457"}]
[null,"Synapsis Soluciones y Servicios Ltda.",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[null,"Holding Enersis y sociedades de inversión",null,{"v":-3,"d":"(3)"},null,{"v":-31931,"d":"(31,931)"},null,{"v":-31928,"d":"(31,928)"},null,{"v":10642.666666666666,"d":"1064266.7%  "},{"$nulls":3},{"v":-21427,"d":"-21,427"}]
[{"$nulls":13},{"$error":"#REF!"}]
[null,"Ajustes eliminaciones de consolidación",null,0,null,{"v":4728,"d":"4,728"},null,{"v":4728,"d":"4,728"},null,{"$error":"#DIV/0!"},{"$nulls":3},{"v":3760,"d":"3,760"}]
[]
[null,"Total Consolidado",null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},null,{"$error":"#REF!"},{"$nulls":3},{"$error":"#REF!"}]
[]
[]
[]
[{"$nulls":13},{"$error":"#REF!"}]

{"sheet":"Financial Result","index":12,"n_rows":19,"n_cols":6,"rows_kept":19,"merged":[[2,1,2,5],[3,1,3,5],[4,1,4,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"FINANCIAL RESULT"]
[null,"(Figures in million Ch$)"]
[]
[null,"CONSOLIDATED INCOME STATEMENT (million Ch$)","2016-09-01","2015-09-01","Change","% Change"]
[null,"Net Financial Income",{"v":-242967,"d":"(242,967)"},{"v":-96706,"d":"(96,706)"},{"v":-146261,"d":"(146,261)"},{"v":-1.5124,"d":"(151.2%)"}]
[null,"Financial Income",{"v":151289,"d":"151,289 "},{"v":191487,"d":"191,487 "},{"v":-40198,"d":"(40,198)"},{"v":-0.2099,"d":"(21.0%)"}]
[null,"Financial Costs",{"v":-406407,"d":"(406,407)"},{"v":-271583,"d":"(271,583)"},{"v":-134824,"d":"(134,824)"},{"v":-0.4964,"d":"(49.6%)"}]
[null,"Gain (Loss) for indexed assets and liabilities",{"v":-584,"d":"(584)"},{"v":-6418,"d":"(6,418)"},{"v":5834,"d":"5,834 "},{"v":0.909,"d":"90.9%"}]
[null,"Foreign currency exchange differences, net",{"v":12735,"d":"12,735 "},{"v":-10192,"d":"(10,192)"},{"v":22927,"d":"22,927 "},{"v":2.2495,"d":"225.0%"}]
[null,"Other Non Operating Income",{"v":2259,"d":"2,259 "},{"v":4583,"d":"4,583"},{"v":-2324,"d":"(2,324)"},{"v":-0.5071,"d":"(50.7%)"}]
[null,"Net Income From Sale of Assets",{"v":666,"d":"666 "},{"v":721,"d":"721 "},{"v":-55,"d":"(55)"},{"v":-0.0763,"d":"(7.6%)"}]
[null,"Share of profit (loss) of associates accounted for using the equity method",{"v":1593,"d":"1,593 "},{"v":3862,"d":"3,862 "},{"v":-2269,"d":"(2,269)"},{"v":-0.5875,"d":"(58.8%)"}]
[]
[null,"Net Income Before Taxes",{"v":694647,"d":"694,647 "},{"v":836515,"d":"836,515"},{"v":-141868,"d":"(141,868)"},{"v":-0.1696,"d":"(17.0%)"}]
[null,"Income Tax",{"v":-186286,"d":"(186,286)"},{"v":-377182,"d":"(377,182)"},{"v":190896,"d":"190,896"},{"v":0.5061,"d":"50.6%"}]
[null,"Net Income",{"v":508361,"d":"508,361 "},{"v":459333,"d":"459,333"},{"v":49028,"d":"49,028"},{"v":0.1067,"d":"10.7%"}]

{"sheet":"Assets","index":13,"n_rows":9,"n_cols":7,"rows_kept":9,"flags":["formulas_cached_only"]}
[]
[]
[null,"Assets (million Ch$)","2016-09-01","2016-09-01","Dec-15","Change","% Change"]
[{"$nulls":3},"Including Disc. Operations","SVS"]
[null,"Current Assets",{"v":2988831.579,"d":"2,988,832"},{"v":3896215,"d":"3,896,215"},{"v":2589625.829,"d":"2,589,626"},{"v":399205.75,"d":"399,206"},{"v":0.15415576471684944,"d":"15.4%    "}]
[null,"Non Current Assets",{"v":7926594.358,"d":"7,926,594"},{"v":11281449,"d":"11,281,449"},{"v":7535592.681,"d":"7,535,593"},{"v":391001.67700000014,"d":"391,002 "},{"v":0.05188731577621741,"d":"5.2%    "}]
[null,"Discontinued Operations",0,0,{"v":5323935.881,"d":"5,323,936 "},{"v":-5323935.881,"d":"(5,323,936)"},{"v":-1,"d":"(100.0%)    "}]
[]
[null,"Total Assets",{"v":10915425.936999999,"d":"10,915,426"},{"v":15177664,"d":"15,177,664"},{"v":15449154.390999999,"d":"15,449,154"},{"v":-4533728.454,"d":"(4,533,728) "},{"v":-0.2934612690932231,"d":"(29.3%)    "}]

{"sheet":"Liabilities","index":14,"n_rows":17,"n_cols":10,"rows_kept":17,"flags":["formulas_cached_only"]}
[{"$nulls":8},{"$error":"#REF!"}]
[]
[null,"Liabilities (million Ch$)","2016-09-01","Dec-15","Change","% Change"]
[{"$nulls":3},"SVS"]
[null,"Current Liabilities",{"v":2513345.065,"d":"2,513,345 "},{"v":2559728.698,"d":"2,559,729 "},{"v":-46383.632999999914,"d":"(46,384)"},{"v":-0.018120527005944354,"d":"(1.8%)    "}]
[null,"Non Current Liabilities",{"v":3004495.301,"d":"3,004,495 "},{"v":2753965.211,"d":"2,753,965 "},{"v":250530.08999999985,"d":"250,530 "},{"v":0.09097068074764425,"d":"9.1%    "}]
[null,"Discontinued Operations",0,{"v":1945652.102,"d":"1,945,652 "},{"v":-1945652.102,"d":"(1,945,652)"},{"v":-1,"d":"(100.0%)    "}]
[null,"Total Shareholders' Equity",{"v":5397585.571,"d":"5,397,586 "},{"v":8189808.3780000005,"d":"8,189,808 "},{"v":-2792222.807,"d":"(2,792,223)"},{"v":-0.3409387226324674,"d":"(34.1%)    "}]
[null,"Attributable to shareholders of the company",{"v":3796393.224,"d":"3,796,393 "},{"v":6026149.283,"d":"6,026,149 "},{"v":-2229756.059,"d":"(2,229,756)"},{"v":-0.3700134122614964,"d":"(37.0%)    "}]
[null,"Attributable to minority interest",{"v":1601192.347,"d":"1,601,192 "},{"v":2163659.095,"d":"2,163,659 "},{"v":-562466.7480000001,"d":"(562,467)"},{"v":-0.2599608918520503,"d":"(26.0%)    "}]
[]
[null,"Total Liabilities and Shareholders' equity",{"v":10915425.937,"d":"10,915,426 "},{"v":15449154.389,"d":"15,449,154"},{"v":-4533728.452,"d":"(4,533,728)"},{"v":-0.29346126900175673,"d":"(29.3%)"}]
[]
[]
[null,null,0,{"v":-0.001999998465180397,"d":"(0.00)"},{"v":0.0020000003278255463,"d":"0.002000000"},{"v":9.14663900175583e-11,"d":"0.00"}]
[{"$nulls":9},0]
["Total Pasivos C/P y L/P",null,{"v":5517840.366,"d":"5,517,840"},{"v":5313693.909,"d":"5,313,694"},{"v":204146.45699999994,"d":"204,146"},{"v":0.03841893426609122,"d":"3.8%"}]

{"sheet":"Ratios OC","index":15,"n_rows":17,"n_cols":9,"rows_kept":17,"merged":[[2,1,2,2]],"flags":["formulas_cached_only"]}
[0]
[]
[null,"Indicator",null,"Unit","2016-09-01","2015-12-01","2015-09-01","Change","% Change"]
[]
[null,"Liquidity","Current liquidity","Times",1.19,1.01,0,{"v":0.17999999999999994,"d":"0.18"},{"v":0.17821782178217815,"d":"17.8%    "}]
[null,null,"Acid ratio test (1)","Times",1.16,0.97,0,{"v":0.18999999999999995,"d":"0.19"},{"v":0.19587628865979378,"d":"19.6%    "}]
[null,null,"Working Capítal","MMCh$",{"v":475486.51,"d":"475,487"},{"v":29897,"d":"29,897"},0,{"v":445589.51,"d":"445,590"},{"v":14.90415459745125,"d":"1490.4%    "}]
[null,"Leverage","Leverage","Times",1.02,0.65,0,0.37,{"v":0.5692307692307692,"d":"56.9%"}]
[null,null,"Short Term Debt","%",{"v":0.4555,"d":"45.6%"},{"v":0.482,"d":"48.2%"},0,{"v":-0.026499999999999968,"d":"(2.7%)"},{"v":-0.05497925311203311,"d":"(5.5%)"}]
[null,null,"Long Term Debt","%",{"v":0.5445,"d":"54.5%"},{"v":0.518,"d":"51.8%"},0,{"v":0.026499999999999968,"d":"2.7%"},{"v":0.051158301158301,"d":"5.1%"}]
[null,null,"Financial Expenses Coverage (2)","Times",{"v":3.117,"d":"3.12"},0,{"v":4.152,"d":"4.15"},{"v":-1.0350000000000001,"d":"(1.04)"},{"v":-0.24927745664739887,"d":"(24.9%)"}]
[null,"Profitability","Operating Income/Operating Revenues","%",{"v":0.2447264460394611,"d":"24.5%"},0,{"v":0.23663141972787227,"d":"23.7%"},{"v":0.008095026311588815,"d":"0.8%"},{"v":0.03420943136333343,"d":"3.4%"}]
[null,null,"ROE (annualized)","%",{"v":0.126,"d":"12.6%"},0,{"v":0.1208,"d":"12.1%"},{"v":0.005199999999999996,"d":"0.5%"},{"v":0.043046357615893927,"d":"4.3%"}]
[null,null,"ROA (annualized)","%",{"v":0.0829,"d":"8.3%"},0,{"v":0.0778,"d":"7.8%"},{"v":0.005100000000000007,"d":"0.5%"},{"v":0.06555269922879181,"d":"6.6%"}]
[]
[null,"(1) Current assets net from inventories and advanced payments"]
[null,"(2) Considers EBITDA divided by financial expenses"]

{"sheet":"Cash Flow","index":16,"n_rows":11,"n_cols":6,"rows_kept":11,"flags":["formulas_cached_only"]}
[]
[]
[null,"Cash Flow   (million Ch$)","2016-09-01","2015-09-01","Change","% Change"]
[]
[null,"From Operating Activities",{"v":1157973,"d":"1,157,973 "},{"v":1223495,"d":"1,223,495 "},{"v":-65522,"d":"(65,522)"},{"v":-0.053553140797469534,"d":"(5.4%)    "}]
[null,"From Investing Activities",{"v":-358411,"d":"(358,411)"},{"v":-964314,"d":"(964,314)"},{"v":605903,"d":"605,903 "},{"v":-0.6283254209728366,"d":"(62.8%)    "}]
[null,"From Financing Activities",{"v":-559639,"d":"(559,639)"},{"v":-880480,"d":"(880,480)"},{"v":320841,"d":"320,841 "},{"v":-0.36439328548064687,"d":"(36.4%)    "}]
[]
[null,"Net Cash Flow",{"v":239923,"d":"239,923 "},{"v":-621299,"d":"(621,299)"},{"v":861222,"d":"861,222"},{"v":-1.3861635058160402,"d":"(138.6%)"}]
[]
[null,"* Includes continuing and discontinued operations"]

{"sheet":"Depreciación y Act Fijo","index":17,"n_rows":29,"n_cols":6,"rows_kept":29,"merged":[[2,1,2,5],[3,1,3,5],[5,1,6,1],[5,2,5,3],[5,4,5,5]],"flags":["formulas_cached_only"]}
[]
[]
[null,"PROPERTY, PLANTS AND EQUIPMENT INFORMATION BY COMPANY"]
[null,"(million Ch$)"]
[]
[null,"Company","Payments for additions of Property, plant and equipment",null,"Depreciation     "]
[null,null,"2016-09-01","2015-09-01","2016-09-01","2015-09-01"]
[]
[null,"Endesa Chile",{"v":48519,"d":"48,519"},{"v":432301,"d":"432,301"},0,0]
[null,"Endesa Américas",{"v":120173,"d":"120,173"},0,{"v":77303,"d":"77,303"},{"v":78847,"d":"78,847"}]
[null,"Cachoeira Dourada",{"v":2358,"d":"2,358"},{"v":2713,"d":"2,713"},{"v":3577,"d":"3,577"},{"v":3912,"d":"3,912"}]
[null,"CGTF",{"v":5557,"d":"5,557"},{"v":12492,"d":"12,492"},{"v":4051,"d":"4,051"},{"v":4413,"d":"4,413"}]
[null,"CIEN ",774,636,{"v":7697,"d":"7,697"},{"v":8625,"d":"8,625"}]
[null,"Chilectra S.A.",{"v":11502,"d":"11,502"},{"v":32526,"d":"32,526"},0,0]
[null,"Edesur S.A.",{"v":62751,"d":"62,751"},{"v":155374,"d":"155,374"},{"v":7883,"d":"7,883"},{"v":9556,"d":"9,556"}]
[null,"Edelnor S.A.",{"v":64899,"d":"64,899"},{"v":89189,"d":"89,189"},{"v":22839,"d":"22,839"},{"v":21242,"d":"21,242"}]
[null,"Ampla (*)",{"v":106759,"d":"106,759"},{"v":117571,"d":"117,571"},{"v":34922,"d":"34,922"},{"v":31276,"d":"31,276"}]
[null,"Coelce (*)",{"v":60958,"d":"60,958"},{"v":60266,"d":"60,266"},{"v":23361,"d":"23,361"},{"v":22555,"d":"22,555"}]
[null,"Codensa S.A.",{"v":110929,"d":"110,929"},{"v":93839,"d":"93,839"},{"v":42313,"d":"42,313"},{"v":45062,"d":"45,062"}]
[null,"Inmobiliaria Manso de Velasco Ltda. (1)",0,0,0,0]
[null,"Servicios Informaticos e Inmobiliarios Ltda (ex ICT)",51,77,0,0]
[null,"Holding Enersis and investment companies",{"v":2728,"d":"2,728"},{"v":4592,"d":"4,592"},{"v":-168,"d":"(168)"},{"v":-343,"d":"(343)"}]
[null,"Cemsa",100,96,29,30]
[null,"Dock Sud",{"v":3704,"d":"3,704"},{"v":38575,"d":"38,575"},{"v":8697,"d":"8,697"},{"v":6999,"d":"6,999"}]
[null,"EE Piura",{"v":4457,"d":"4,457"},{"v":4321,"d":"4,321"},{"v":4173,"d":"4,173"},{"v":4087,"d":"4,087"}]
[]
[null,"Total",{"v":606219,"d":"606,219 "},{"v":1044568,"d":"1,044,568 "},{"v":236677,"d":"236,677 "},{"v":236261,"d":"236,261 "}]
[]
[null,"(*) Includes intangible assets concessions"]

{"sheet":"Dx physical data","index":18,"n_rows":34,"n_cols":14,"rows_kept":34,"merged":[[1,1,3,1],[1,2,1,3],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[2,2,2,3],[2,4,2,5],[2,6,2,7],[2,8,2,9],[2,10,2,11],[15,1,15,15],[17,1,19,1],[17,2,17,3],[17,4,17,5],[17,6,17,9],[17,10,17,11],[17,12,17,13],[18,2,18,3],[18,4,18,5],[18,6,18,7],[18,8,18,9],[18,10,18,11],[18,12,18,13],[26,1,28,1],[26,2,26,3],[26,4,26,5],[26,6,26,9],[26,10,26,11],[26,12,26,13],[27,2,27,3],[27,4,27,5],[27,6,27,7],[27,8,27,9],[27,10,27,11],[27,12,27,13]],"flags":["formulas_cached_only"]}
[]
[null,"COMPANY","Sales",null,"Energy Losses",null,"Clients",null,"Employees",null,"Clients/Employees"]
[null,null,"Gwh",null,"%",null,"N°",null,"N°",null,"N°"]
[null,null,"2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01"]
[]
[null,"Edesur",{"v":14202.904933006348,"d":"14,203"},{"v":14004,"d":"14,004"},12.1,12.4,{"v":2495026,"d":"2,495,026"},{"v":2476741,"d":"2,476,741"},{"v":4258,"d":"4,258"},{"v":4129,"d":"4,129"},{"v":585.9619539689995,"d":"586"},{"v":599.8403971906031,"d":"600"}]
[null,"Edelnor",{"v":5823.788414434994,"d":"5,824"},{"v":5710.172608055,"d":"5,710"},{"v":8,"d":"8.0"},7.7,{"v":1359953,"d":"1,359,953"},{"v":1329686,"d":"1,329,686"},620,615,{"v":2193.472580645161,"d":"2,193"},{"v":2162.091056910569,"d":"2,162"}]
[null,"AMPLA Energía",{"v":8410,"d":"8,410"},{"v":8226,"d":"8,226"},19.6,{"v":19,"d":"19.0"},{"v":3035422,"d":"3,035,422"},{"v":2972262,"d":"2,972,262"},{"v":1072,"d":"1,072"},{"v":1201,"d":"1,201"},{"v":2831.5503731343283,"d":"2,832"},{"v":2474.8226477935054,"d":"2,475"}]
[null,"Coelce",{"v":8569,"d":"8,569"},{"v":8342,"d":"8,342"},{"v":13,"d":"13.0"},{"v":12,"d":"12.0"},{"v":3859306,"d":"3,859,306"},{"v":3721709,"d":"3,721,709"},{"v":1141,"d":"1,141"},{"v":1185,"d":"1,185"},{"v":3382.3891323400526,"d":"3,382"},{"v":3140.682700421941,"d":"3,141"}]
[null,"Codensa",{"v":10105,"d":"10,105"},{"v":10430,"d":"10,430"},7.3,7.2,{"v":2930661,"d":"2,930,661"},{"v":2843538,"d":"2,843,538"},{"v":1096,"d":"1,096"},{"v":1097,"d":"1,097"},{"v":2673.9607664233577,"d":"2,674"},{"v":2592.1039197812215,"d":"2,592"}]
[]
[]
[]
[]
[]
[null,"SALES"]
[]
[null,null,"Argentina",null,"Peru",null,"Brazil",{"$nulls":3},"Colombia",null,"TOTAL"]
[null,null,"Edesur",null,"Edelnor",null,"Ampla",null,"Coelce",null,"Codensa"]
[null,null,"2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01"]
[null,"Residential",{"v":6403.288365496043,"d":"6,403"},{"v":6303,"d":"6,303"},{"v":2115.250427156586,"d":"2,115"},{"v":2124.22381836,"d":"2,124"},{"v":3580,"d":"3,580"},{"v":3532,"d":"3,532"},{"v":3080,"d":"3,080"},{"v":2946,"d":"2,946"},{"v":3409,"d":"3,409"},{"v":3493,"d":"3,493"},{"v":18587.53879265263,"d":"18,588"},{"v":18398.22381836,"d":"18,398"}]
[null,"Industrial",{"v":1079.4023003586879,"d":"1,079"},{"v":1028,"d":"1,028"},{"v":903.4474916600001,"d":"903"},{"v":903.4474916600001,"d":"903"},516,654,816,888,764,739,{"v":4078.849792018688,"d":"4,079"},{"v":4212.44749166,"d":"4,212"}]
[null,"Commercial",{"v":3534.650007865103,"d":"3,535"},{"v":3400,"d":"3,400"},{"v":1263.91411762,"d":"1,264"},{"v":1263.91411762,"d":"1,264"},{"v":1597,"d":"1,597"},{"v":1629,"d":"1,629"},{"v":1602,"d":"1,602"},{"v":1596,"d":"1,596"},{"v":1685,"d":"1,685"},{"v":1699,"d":"1,699"},{"v":9682.564125485103,"d":"9,683"},{"v":9587.91411762,"d":"9,588"}]
[null,"Others",{"v":3185.5642592865124,"d":"3,186"},{"v":3273,"d":"3,273"},{"v":1627.9400966955977,"d":"1,628"},{"v":1418.5871804149997,"d":"1,419"},{"v":2717,"d":"2,717"},{"v":2411,"d":"2,411"},{"v":3071,"d":"3,071"},{"v":2912,"d":"2,912"},{"v":4247,"d":"4,247"},{"v":4499,"d":"4,499"},{"v":14848.50435598211,"d":"14,849"},{"v":14513.587180415,"d":"14,514"}]
[null,"TOTAL",{"v":14202.904933006346,"d":"14,203 "},{"v":14004,"d":"14,004 "},{"v":5910.552133132183,"d":"5,911 "},{"v":5710.172608055,"d":"5,710 "},{"v":8410,"d":"8,410 "},{"v":8226,"d":"8,226 "},{"v":8569,"d":"8,569 "},{"v":8342,"d":"8,342 "},{"v":10105,"d":"10,105 "},{"v":10430,"d":"10,430 "},{"v":47197.45706613854,"d":"47,197 "},{"v":46712.172608055,"d":"46,712 "}]
[]
[null,0,"Argentina",null,"Peru",null,"Brazil",{"$nulls":3},"Colombia",null,"TOTAL"]
[null,0,"Edesur",null,"Edelnor",null,"Ampla",null,"Coelce",null,"Codensa"]
[null,null,"2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01","2016-06-01","2015-06-01"]
[null,"Residential",{"v":0.45084357007948034,"d":"45%"},{"v":0.45008568980291347,"d":"45%"},{"v":0.35787695963281346,"d":"36%"},{"v":0.37200693642141125,"d":"37%"},{"v":0.42568370986920334,"d":"43%"},{"v":0.42937028932652566,"d":"43%"},{"v":0.3594351732991014,"d":"36%"},{"v":0.3531527211699832,"d":"35%"},{"v":0.33735774369124194,"d":"34%"},{"v":0.33489932885906043,"d":"33%"},{"v":0.39382500558463607,"d":"39%"},{"v":0.3938635861091896,"d":"39%"}]
[null,"Industrial",{"v":0.07599869924146634,"d":"8%"},{"v":0.07340759782919166,"d":"7%"},{"v":0.15285331578341657,"d":"15%"},{"v":0.15821719476317767,"d":"16%"},{"v":0.061355529131985734,"d":"6%"},{"v":0.07950401167031364,"d":"8%"},{"v":0.09522698097794376,"d":"10%"},{"v":0.10644929273555502,"d":"11%"},{"v":0.0756061355764473,"d":"8%"},{"v":0.07085330776605944,"d":"7%"},{"v":0.08642096514443419,"d":"9%"},{"v":0.09017879615673474,"d":"9%"}]
[null,"Commercial",{"v":0.24886810300693318,"d":"25%"},{"v":0.242787774921451,"d":"24%"},{"v":0.2138402790722384,"d":"21%"},{"v":0.221344292786714,"d":"22%"},{"v":0.18989298454221165,"d":"19%"},{"v":0.19803063457330417,"d":"20%"},{"v":0.186952970008169,"d":"19%"},{"v":0.19132102613282187,"d":"19%"},{"v":0.16674913409203365,"d":"17%"},{"v":0.162895493767977,"d":"16%"},{"v":0.2051501230652485,"d":"21%"},{"v":0.20525515261447438,"d":"21%"}]
[null,"Others",{"v":0.22428962767212018,"d":"22%"},{"v":0.23371893744644387,"d":"23%"},{"v":0.27542944551153165,"d":"28%"},{"v":0.24843157602869717,"d":"25%"},{"v":0.3230677764565993,"d":"32%"},{"v":0.29309506442985656,"d":"29%"},{"v":0.35838487571478583,"d":"36%"},{"v":0.3490769599616399,"d":"35%"},{"v":0.4202869866402771,"d":"42%"},{"v":0.43135186960690314,"d":"43%"},{"v":0.3146039062056811,"d":"31%"},{"v":0.3107024651196012,"d":"31%"}]
[null,"TOTAL",{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":1,"d":"100%"},{"v":0.9999999999999999,"d":"100%"},{"v":0.9999999999999999,"d":"100%"}]

{"sheet":"Gx physical data","index":19,"n_rows":38,"n_cols":15,"rows_kept":38,"flags":["formulas_cached_only"]}
[]
[]
[]
[null,"For the Period ended September,  2016","Costanera","Chocón","Docksud","Emgesa","Edegel","Eepsa","Cachoeira","Fortaleza","Argentina","Colombia","Peru","Brazil","Total"]
[null,"Total generation",{"v":4762.605164999999,"d":"4,763"},{"v":1898.4905769999998,"d":"1,898"},{"v":3557.238590001,"d":"3,557"},{"v":11355.367032420001,"d":"11,355"},{"v":6070.34508218647,"d":"6,070"},{"v":492.363703,"d":"492"},{"v":1424.836785577,"d":"1,425"},{"v":1215.82818491838,"d":"1,216"},{"v":10218.334332000999,"d":"10,218"},{"v":11355.367032420001,"d":"11,355"},{"v":6562.70878518647,"d":"6,563"},{"v":2640.6649704953797,"d":"2,641"},{"v":30777.075120102854,"d":"30,777"}]
[null,"Hydroelectric generation",0,{"v":1798.8872,"d":"1,799"},0,{"v":10486.92622255,"d":"10,487"},{"v":3167.48679579342,"d":"3,167"},0,{"v":1424.836785577,"d":"1,425"},0,{"v":1798.8872,"d":"1,799"},{"v":10486.92622255,"d":"10,487"},{"v":3167.48679579342,"d":"3,167"},{"v":1424.836785577,"d":"1,425"},{"v":16878.13700392042,"d":"16,878"}]
[null,"Thermal electric generation",{"v":4762.605164999999,"d":"4,763"},{"v":99.603377,"d":"100"},{"v":3557.238590001,"d":"3,557"},{"v":868.44080987,"d":"868"},{"v":2902.85828639305,"d":"2,903"},{"v":492.363703,"d":"492"},0,{"v":1215.82818491838,"d":"1,216"},{"v":8419.447132001,"d":"8,419"},{"v":868.44080987,"d":"868"},{"v":3395.22198939305,"d":"3,395"},{"v":1215.82818491838,"d":"1,216"},{"v":13898.938116182431,"d":"13,899"}]
[null,"Other generation",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Purchases",0,{"v":184.193198651031,"d":"184"},0,{"v":2598.39894624675,"d":"2,598"},{"v":680.101507738147,"d":"680"},{"v":37.398259187662,"d":"37"},{"v":2973.3441260842,"d":"2,973"},{"v":1073.3273865576,"d":"1,073"},{"v":184.193198651031,"d":"184"},{"v":2598.39894624675,"d":"2,598"},{"v":717.499766925809,"d":"717"},{"v":4046.6715126418003,"d":"4,047"},{"v":7546.763424465384,"d":"7,547"}]
[null,"    Purchases to related companies -generators",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Purchases to others generators",0,0,0,{"v":155.82054056674698,"d":"156"},0,0,{"v":1919.2208770850002,"d":"1,919"},{"v":494.3315657,"d":"494"},0,{"v":155.82054056674698,"d":"156"},0,{"v":2413.552442785,"d":"2,414"},{"v":2569.372983351747,"d":"2,569"}]
[null,"    Purchases at spot",0,{"v":184.193198651031,"d":"184"},0,{"v":2442.57840568,"d":"2,443"},{"v":680.101507738147,"d":"680"},{"v":37.398259187662,"d":"37"},{"v":1054.123248999198,"d":"1,054"},{"v":578.9958208575986,"d":"579"},{"v":184.193198651031,"d":"184"},{"v":2442.57840568,"d":"2,443"},{"v":717.499766925809,"d":"717"},{"v":1633.1190698567966,"d":"1,633"},{"v":4977.390441113636,"d":"4,977"}]
[null,"Transmission losses, pump and other consumption",0,0,0,{"v":72.9717803467677,"d":"73"},0,0,0,0,0,{"v":72.9717803467677,"d":"73"},0,0,{"v":72.9717803467677,"d":"73"}]
[null,"Total electricity sales",{"v":4762.605165,"d":"4,763"},{"v":2082.6837756510317,"d":"2,083"},{"v":3557.238590001,"d":"3,557"},{"v":13824.88221767501,"d":"13,825"},{"v":6750.446589924615,"d":"6,750"},{"v":529.761962187663,"d":"530"},{"v":4398.180894866,"d":"4,398"},{"v":2289.155570366662,"d":"2,289"},{"v":10402.52753065203,"d":"10,403"},{"v":13824.88221767501,"d":"13,825"},{"v":7280.208552112278,"d":"7,280"},{"v":6687.336465232662,"d":"6,687"},{"v":38194.95476567198,"d":"38,195"}]
[null,"Sales at regulated prices",0,0,0,{"v":7449.321098871671,"d":"7,449"},{"v":3719,"d":"3,719"},{"v":441.5,"d":"442"},{"v":533.280253,"d":"533"},{"v":2013.825136,"d":"2,014"},0,{"v":7449.321098871671,"d":"7,449"},{"v":4160.5,"d":"4,161"},{"v":2547.105389,"d":"2,547"},{"v":14156.926487871671,"d":"14,157"}]
[null,"Sales at unregulated prices",0,{"v":305.487617375702,"d":"305"},0,{"v":2747.8366592,"d":"2,748"},{"v":2714.0450154050022,"d":"2,714"},{"v":48.32751390048202,"d":"48"},{"v":3762.3769332529996,"d":"3,762"},{"v":224.6743457,"d":"225"},{"v":305.487617375702,"d":"305"},{"v":2747.8366592,"d":"2,748"},{"v":2762.372529305484,"d":"2,762"},{"v":3987.0512789529994,"d":"3,987"},{"v":9802.748084834186,"d":"9,803"}]
[null,"Sales at spot marginal cost",{"v":4762.605165,"d":"4,763"},{"v":1777.19615827533,"d":"1,777"},{"v":3557.238590001,"d":"3,557"},{"v":3627.72445960334,"d":"3,628"},{"v":317.401574519613,"d":"317"},{"v":39.934448287181,"d":"40"},{"v":102.523708613,"d":"103"},{"v":50.656088666662,"d":"51"},{"v":10097.03991327633,"d":"10,097"},{"v":3627.72445960334,"d":"3,628"},{"v":357.336022806794,"d":"357"},{"v":153.179797279662,"d":"153"},{"v":14235.280192966125,"d":"14,235"}]
[null,"Sales to related companies generators",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL SALES IN THE SYSTEM",{"v":101114.38210499998,"d":"101,114"},{"v":101114.38210499998,"d":"101,114"},{"v":101114.38210499998,"d":"101,114"},{"v":63224.11027674992,"d":"63,224"},{"v":32467.58151123953,"d":"32,468"},{"v":32467.58151123953,"d":"32,468"},{"v":343649.1970287657,"d":"343,649"},{"v":343649.1970287657,"d":"343,649"},{"v":101114.38210499998,"d":"101,114"},{"v":63224.11027674992,"d":"63,224"},{"v":32467.58151123953,"d":"32,468"},{"v":343649.1970287657,"d":"343,649"},0]
[null,"Market Share on total sales (%)",{"v":0.047101164699343945,"d":"4.7%"},{"v":0.020597305074646206,"d":"2.1%"},{"v":0.035180342459167326,"d":"3.5%"},{"v":0.21866471757624692,"d":"21.9%"},{"v":0.20791344090682473,"d":"20.8%"},{"v":0.016316643788336117,"d":"1.6%"},{"v":0.012798461142622264,"d":"1.3%"},{"v":0.006661315056630394,"d":"0.7%"},{"v":0.10287881223315748,"d":"10.3%"},{"v":0.21866471757624692,"d":"21.9%"},{"v":0.22423008469516084,"d":"22.4%"},{"v":0.019459776199252654,"d":"1.9%"},{"v":0,"d":"0.0%"}]
[]
[null,"For the Period ended September,  2015","Costanera","Chocón","Docksud","Emgesa","Edegel","Eepsa","Cachoeira","Fortaleza","Argentina","Colombia","Peru","Brazil","Total"]
[null,"Total generation",{"v":6224.14,"d":"6,224"},{"v":2456.00573665917,"d":"2,456"},{"v":2493.87975,"d":"2,494"},{"v":10750.40534967,"d":"10,750"},{"v":6189.735140716998,"d":"6,190"},{"v":411.09197863225,"d":"411"},{"v":1382.484584862,"d":"1,382"},{"v":1654.34115621534,"d":"1,654"},{"v":11174.02548665917,"d":"11,174"},{"v":10750.40534967,"d":"10,750"},{"v":6600.827119349248,"d":"6,601"},{"v":3036.8257410773404,"d":"3,037"},{"v":31562.08369675576,"d":"31,562"}]
[null,"Hydroelectric generation",0,{"v":2456.00573665917,"d":"2,456"},0,{"v":9885.70061197,"d":"9,886"},{"v":3593.611155958178,"d":"3,594"},0,{"v":1382.484584862,"d":"1,382"},0,{"v":2456.00573665917,"d":"2,456"},{"v":9885.70061197,"d":"9,886"},{"v":3593.611155958178,"d":"3,594"},{"v":1382.484584862,"d":"1,382"},{"v":17317.80208944935,"d":"17,318"}]
[null,"Thermal electric generation",{"v":6224.14,"d":"6,224"},0,{"v":2493.87975,"d":"2,494"},{"v":864.7047377,"d":"865"},{"v":2596.12398475882,"d":"2,596"},{"v":411.09197863225,"d":"411"},0,{"v":1654.34115621534,"d":"1,654"},{"v":8718.01975,"d":"8,718"},{"v":864.7047377,"d":"865"},{"v":3007.21596339107,"d":"3,007"},{"v":1654.34115621534,"d":"1,654"},{"v":14244.28160730641,"d":"14,244"}]
[null,"Other generation",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Purchases",{"v":0.960375067115,"d":"1"},{"v":430.970198727667,"d":"431"},{"v":2.8043,"d":"3"},{"v":2239.10096838906,"d":"2,239"},{"v":311.37630941198796,"d":"311"},{"v":67.047568520374,"d":"67"},{"v":960.897108621776,"d":"961"},{"v":784.049708992586,"d":"784"},{"v":434.73487379478206,"d":"435"},{"v":2239.10096838906,"d":"2,239"},{"v":378.42387793236196,"d":"378"},{"v":1744.946817614362,"d":"1,745"},{"v":4797.188993552232,"d":"4,797"}]
[null,"    Purchases to related companies -generators",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"    Purchases to others generators",0,0,0,{"v":141.71751944158402,"d":"142"},0,0,{"v":110.717470002,"d":"111"},{"v":600.0253769999999,"d":"600"},0,{"v":141.71751944158402,"d":"142"},0,{"v":710.742847002,"d":"711"},{"v":852.460366443584,"d":"852"}]
[null,"    Purchases at spot",{"v":0.960375067115,"d":"1"},{"v":430.970198727667,"d":"431"},{"v":2.8043,"d":"3"},{"v":2097.3834489474807,"d":"2,097"},{"v":311.37630941198796,"d":"311"},{"v":67.047568520374,"d":"67"},{"v":850.1796386197755,"d":"850"},{"v":184.0067878142476,"d":"184"},{"v":434.73487379478206,"d":"435"},{"v":2097.3834489474807,"d":"2,097"},{"v":378.42387793236196,"d":"378"},{"v":1034.1864264340231,"d":"1,034"},{"v":3944.7286271086477,"d":"3,945"}]
[null,"Transmission losses, pump and other consumption",0,0,0,{"v":86.3423752830088,"d":"86"},0,0,0,0,0,{"v":86.3423752830088,"d":"86"},0,0,{"v":86.3423752830088,"d":"86"}]
[null,"Total electricity sales",{"v":6225.100375067115,"d":"6,225"},{"v":2886.975658549009,"d":"2,887"},{"v":2496.684049999999,"d":"2,497"},{"v":12845.10569826416,"d":"12,845"},{"v":6501.432522384108,"d":"6,501"},{"v":478.13954715262497,"d":"478"},{"v":2343.3816974637757,"d":"2,343"},{"v":2438.3908698153737,"d":"2,438"},{"v":11608.760083616122,"d":"11,609"},{"v":12845.10569826416,"d":"12,845"},{"v":6979.572069536733,"d":"6,980"},{"v":4781.772567279149,"d":"4,782"},{"v":36215.210418696166,"d":"36,215"}]
[null,"Sales at regulated prices",0,0,0,{"v":6672.4214474337,"d":"6,672"},{"v":3393.596263383029,"d":"3,394"},{"v":403.22691202685974,"d":"403"},{"v":823.6959860000001,"d":"824"},{"v":2012.279677298,"d":"2,012"},0,{"v":6672.4214474337,"d":"6,672"},{"v":3796.823175409889,"d":"3,797"},{"v":2835.975663298,"d":"2,836"},{"v":13305.22028614159,"d":"13,305"}]
[null,"Sales at unregulated prices",{"v":0.960375067115,"d":"1"},{"v":445.280953715289,"d":"445"},{"v":3.3563040717190002,"d":"3"},{"v":2554.6425798548103,"d":"2,555"},{"v":2525.8538960653623,"d":"2,526"},{"v":44.144226612903225,"d":"44"},{"v":1088.9980047539996,"d":"1,089"},{"v":329.51284722187,"d":"330"},{"v":449.59763285412305,"d":"450"},{"v":2554.6425798548103,"d":"2,555"},{"v":2569.9981226782656,"d":"2,570"},{"v":1418.5108519758696,"d":"1,419"},{"v":6992.749187363069,"d":"6,993"}]
[null,"Sales at spot marginal cost",{"v":6224.14,"d":"6,224"},{"v":2441.69470483372,"d":"2,442"},{"v":2493.32774592828,"d":"2,493"},{"v":3618.04167097565,"d":"3,618"},{"v":581.982362935716,"d":"582"},{"v":30.768408512862,"d":"31"},{"v":430.687706709776,"d":"431"},{"v":96.598345295504,"d":"97"},{"v":11159.162450762,"d":"11,159"},{"v":3618.04167097565,"d":"3,618"},{"v":612.750771448578,"d":"613"},{"v":527.28605200528,"d":"527"},{"v":15917.240945191508,"d":"15,917"}]
[null,"Sales to related companies generators",0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL SALES IN THE SYSTEM",{"v":99236.1,"d":"99,236"},{"v":99236.1,"d":"99,236"},{"v":99236.1,"d":"99,236"},{"v":65904.64577440996,"d":"65,905"},{"v":29421.77298504968,"d":"29,422"},{"v":29421.77298504968,"d":"29,422"},{"v":348445.86739314947,"d":"348,446"},{"v":348445.86739314947,"d":"348,446"},{"v":99236.1,"d":"99,236"},{"v":65904.64577440996,"d":"65,905"},{"v":29421.77298504968,"d":"29,422"},{"v":348445.86739314947,"d":"348,446"},0]
[null,"Market Share on total sales (%)",{"v":0.06273019974653493,"d":"6.3%"},{"v":0.029091990299387107,"d":"2.9%"},{"v":0.025159030332711572,"d":"2.5%"},{"v":0.19490440389032138,"d":"19.5%"},{"v":0.22097351256458042,"d":"22.1%"},{"v":0.01625121461563808,"d":"1.6%"},{"v":0.006725238887163358,"d":"0.7%"},{"v":0.0069979044035099755,"d":"0.7%"},{"v":0.11698122037863361,"d":"11.7%"},{"v":0.19490440389032138,"d":"19.5%"},{"v":0.23722472718021848,"d":"23.7%"},{"v":0.013723143290673335,"d":"1.4%"},{"v":0,"d":"0.0%"}]

{"sheet":"Ebitda y activo fijo","index":20,"n_rows":31,"n_cols":7,"rows_kept":31,"hidden":true,"merged":[[4,2,4,6],[5,2,5,6],[6,2,6,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
[]
[null,null,"EBITDA Y ACTIVO FIJO NETO POR PAIS"]
[null,null,"Al 31 de marzo de 2011"]
[]
[]
[null,null,"Lineas de Negocio","EBITDA","Activo Fijo neto","EBITDA / Activo Fijo DIC. 2010","EBITDA / Activo Fijo marzo 2007"]
[{"$nulls":3},"Ch$ Millones","Ch$ Millones","%","%"]
[null,null,"Generación y Transmisión"]
[null,null,"Chile",{"v":115625,"d":"115,625"},{"v":2350118,"d":"2,350,118"},{"v":0.19679862883480745,"d":"19.7%"},{"v":0.2620513659830263,"d":"26.2%"}]
[null,null,"Colombia",{"v":36395,"d":"36,395"},{"v":1207616,"d":"1,207,616"},{"v":0.12055156606073454,"d":"12.1%"},{"v":0.16653419547020115,"d":"16.7%"}]
[null,null,"Argentina",{"v":14999,"d":"14,999"},{"v":142944,"d":"142,944"},{"v":0.4197168121781957,"d":"42.0%"},{"v":0.16979656226377887,"d":"17.0%"}]
[null,null,"Perú",{"v":32174,"d":"32,174"},{"v":680395,"d":"680,395"},{"v":0.18914895024213876,"d":"18.9%"},{"v":0.16223657853818924,"d":"16.2%"}]
[null,null,"Brasil",{"v":32517,"d":"32,517"},{"v":497773,"d":"497,773"},{"v":0.2612998294403272,"d":"26.1%"},{"v":0.15617793924285378,"d":"15.6%"}]
[null,null,"Total Gx y Tx",{"v":231710,"d":"231,710"},{"v":4878846,"d":"4,878,846"},{"v":0.18997115301446285,"d":"19.0%"},{"v":0.20207124723379644,"d":"20.2%"}]
[]
[null,null,"Distribución"]
[null,null,"Chile",{"v":37244,"d":"37,244"},{"v":562855,"d":"562,855"},{"v":0.2646791802506862,"d":"26.5%"},{"v":0.30879655748641593,"d":"30.9%"}]
[null,null,"Colombia",{"v":37204,"d":"37,204"},{"v":783717,"d":"783,717"},{"v":0.1898848691555753,"d":"19.0%"},{"v":0.27295778398474824,"d":"27.3%"}]
[null,null,"Argentina",{"v":2518,"d":"2,518"},{"v":310232,"d":"310,232"},{"v":0.0324660254261327,"d":"3.2%"},{"v":0.11185438401775805,"d":"11.2%"}]
[null,null,"Perú",{"v":22042,"d":"22,042"},{"v":352571,"d":"352,571"},{"v":0.25007161678073353,"d":"25.0%"},{"v":0.2213841453434448,"d":"22.1%"}]
[null,null,"Brasil   (*)",{"v":106978,"d":"106,978"},{"v":1467208,"d":"1,467,208"},{"v":0.291650536256618,"d":"29.2%"},{"v":0.33533739354956343,"d":"33.5%"}]
[null,null,"Total Dx",{"v":205986,"d":"205,986"},{"v":3476583,"d":"3,476,583"},{"v":0.23699822498125314,"d":"23.7%"},{"v":0.269091585879481,"d":"26.9%"}]
[]
[null,null,"Estructura y ajustes",{"v":-3335,"d":"-3,335"},{"v":-4825,"d":"-4,825"},{"v":0.6911917098445596,"d":"69.1%"},{"v":0.10359265433905596,"d":"10.4%"}]
[]
[null,null,"Total Grupo Enersis",{"v":434361,"d":"434,361"},{"v":8350604,"d":"8,350,604"},{"v":0.20806207550974756,"d":"20.8%"},{"v":0.2277174154412694,"d":"22.8%"}]
[]
[null,null,"(*) Incluye activos intangibles por concesiones en Ampla y Coelce"]

{"sheet":"Merc Generacón","index":21,"n_rows":18,"n_cols":7,"rows_kept":18,"hidden":true,"merged":[[2,3,2,4],[2,5,2,6],[3,3,3,4],[3,5,3,6],[12,1,12,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,null,"Mercados ","Ventas de Energía",null,"Participación"]
[null,"País","en que ","(GWh)",null,"de mercado"]
[null,null,"participa",{"$error":"#REF!"},"2015-09-01",{"$error":"#REF!"},"2015-09-01"]
[]
[null,"Chile  ","SIC y SING",{"v":18461,"d":"18,461 "},{"v":20730.5,"d":"20,731 "},{"v":0.403,"d":"40.3%"},{"v":0.437,"d":"43.7%"}]
[null,"Argentina","SIN",{"v":11603.3,"d":"11,603 "},{"v":12578.8,"d":"12,579 "},{"v":0.14,"d":"14.0%"},{"v":0.143,"d":"14.3%"}]
[null,"Perú","SICN",{"v":4327.6,"d":"4,328 "},{"v":4599.9,"d":"4,600 "},{"v":0.233,"d":"23.3%"},{"v":0.236,"d":"23.6%"}]
[null,"Colombia","SIN",{"v":15147.8,"d":"15,148 "},{"v":15077.400000000001,"d":"15,077 "},{"v":0.233,"d":"23.3%"},{"v":0.219,"d":"21.9%"}]
[null,"Brasil  (1)","SICN",{"v":3902,"d":"3,902 "},{"v":6012,"d":"6,012 "},{"v":0.012,"d":"1.2%"},{"v":0.014,"d":"1.4%"}]
[]
[null,"Total   ",null,{"v":53441.7,"d":"53,442 "},{"v":58998.600000000006,"d":"58,999 "}]
[]
[null,"(1)  En el año 2005  se incluyen las ventas del trimestre octubre-diciembre 2005 de las sociedades Endesa Fortaleza y CIEN."]
[]
[]
[{"$nulls":3},{"v":5556.900000000009,"d":"5,557"},{"v":0.10398059941955456,"d":"10.398%"}]

{"sheet":"Impuestos Diferidos","index":22,"n_rows":27,"n_cols":6,"rows_kept":27,"hidden":true,"merged":[[3,2,3,5]],"flags":["formulas_cached_only"]}
[]
[]
[]
[null,null,"Impuesto a la Renta e Impuestos diferidos"]
[]
[null,null,"Concepto  (Millones de $)","2016-09-01","Dec-15","Variaciones"]
[]
[null,null,"Impuesto Renta",{"v":-224930,"d":"(224,930)"},{"v":-352977,"d":"(352,977)"},{"v":-128047,"d":"(128,047)"}]
[null,null,"Impuesto Diferido",{"v":-50747,"d":"(50,747)"},{"v":-97997,"d":"(97,997)"},{"v":-47250,"d":"(47,250)"}]
[]
[null,null,"Total",{"v":-275677,"d":"(275,677)"},{"v":-450974,"d":"(450,974)"},{"v":-175297,"d":"(175,297)"}]
[]
[{"$nulls":3},{"v":-89391,"d":"-89,391.00"},{"v":-73792,"d":"-73,792.00"}]
{"$rows_empty":12}
[null,null,213074908,151017830]
[null,null,60101797,44687778]

{"sheet":"Segmentos pais","index":23,"n_rows":153,"n_cols":30,"rows_kept":153,"merged":[[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[3,1,4,2],[33,1,33,2],[33,3,33,4],[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[34,1,35,2],[71,1,71,2],[71,3,71,4],[71,5,71,6],[71,7,71,8],[71,9,71,10],[71,11,71,12],[71,13,71,14],[71,15,71,16],[72,1,73,2],[134,1,134,2],[134,3,134,4],[134,5,134,6],[134,7,134,8],[134,9,134,10],[134,11,134,12],[134,13,134,14],[134,15,134,16],[135,1,136,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ACTIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"ACTIVOS CORRIENTES",null,{"v":1069242638,"d":"1,069,242,638"},{"v":7206153017,"d":"7,206,153,017"},{"v":387495479,"d":"387,495,479"},{"v":335086963,"d":"335,086,963"},{"v":941930414,"d":"941,930,414"},{"v":790909682,"d":"790,909,682"},{"v":499079870,"d":"499,079,870"},{"v":372444839,"d":"372,444,839"},{"v":251331641,"d":"251,331,641"},{"v":246261307,"d":"246,261,307"},{"v":-160248463,"d":"(160,248,463)"},{"v":-1037294098,"d":"-1,037,294,098"},{"v":2988831579,"d":"2,988,831,579"},{"v":7913561710,"d":"7,913,561,710"},{"$nulls":3},{"v":2988831579,"d":"2,988,831,579"},0,{"v":7913561710,"d":"7,913,561,710"},0]
[null,null,"Efectivo y equivalentes al efectivo",{"v":858582202,"d":"858,582,202"},{"v":842075831,"d":"842,075,831"},{"v":116700826,"d":"116,700,826"},{"v":46181049,"d":"46,181,049"},{"v":221620812,"d":"221,620,812"},{"v":91204686,"d":"91,204,686"},{"v":258078685,"d":"258,078,685"},{"v":156927518,"d":"156,927,518"},{"v":104467675,"d":"104,467,675"},{"v":48774260,"d":"48,774,260"},0,0,{"v":1559450200,"d":"1,559,450,200"},{"v":1185163344,"d":"1,185,163,344"},{"$nulls":3},{"v":1559450200,"d":"1,559,450,200"},0,{"v":1185163344,"d":"1,185,163,344"},0]
[null,null,"Otros activos financieros corrientes",{"v":29433842,"d":"29,433,842"},{"v":16360472,"d":"16,360,472"},{"v":709450,"d":"709,450"},{"v":694177,"d":"694,177"},{"v":43165078,"d":"43,165,078"},{"v":48170095,"d":"48,170,095"},{"v":15239997,"d":"15,239,997"},{"v":3037702,"d":"3,037,702"},507,0,0,0,{"v":88548874,"d":"88,548,874"},{"v":68262446,"d":"68,262,446"},{"$nulls":3},{"v":88548874,"d":"88,548,874"},0,{"v":68262446,"d":"68,262,446"},0]
[null,null,"Otros activos no financieros, corriente",{"v":103585,"d":"103,585"},{"v":41022,"d":"41,022"},{"v":4036383,"d":"4,036,383"},{"v":2763894,"d":"2,763,894"},{"v":71529857,"d":"71,529,857"},{"v":80268243,"d":"80,268,243"},{"v":4057680,"d":"4,057,680"},{"v":9724564,"d":"9,724,564"},{"v":5785683,"d":"5,785,683"},{"v":9191334,"d":"9,191,334"},0,0,{"v":85513188,"d":"85,513,188"},{"v":101989057,"d":"101,989,057"},{"$nulls":3},{"v":85513188,"d":"85,513,188"},0,{"v":101989057,"d":"101,989,057"},0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar corrientes",{"v":1706674,"d":"1,706,674"},{"v":729821,"d":"729,821"},{"v":230897499,"d":"230,897,499"},{"v":216550824,"d":"216,550,824"},{"v":556046137,"d":"556,046,137"},{"v":536725492,"d":"536,725,492"},{"v":187950166,"d":"187,950,166"},{"v":179304792,"d":"179,304,792"},{"v":111205944,"d":"111,205,944"},{"v":154034146,"d":"154,034,146"},{"v":-76166,"d":"(76,166)"},{"v":786492,"d":"786,492"},{"v":1087730254,"d":"1,087,730,254"},{"v":1088131567,"d":"1,088,131,567"},{"$nulls":3},{"v":1087730254,"d":"1,087,730,254"},0,{"v":1088131567,"d":"1,088,131,567"},0]
[null,null,"Cuentas por cobrar a entidades relacionadas, corrientes",{"v":124531113,"d":"124,531,113"},{"v":72105375,"d":"72,105,375"},{"v":20678107,"d":"20,678,107"},{"v":24224813,"d":"24,224,813"},{"v":20180125,"d":"20,180,125"},{"v":19580577,"d":"19,580,577"},{"v":1475310,"d":"1,475,310"},{"v":2063025,"d":"2,063,025"},{"v":1121970,"d":"1,121,970"},{"v":1292410,"d":"1,292,410"},{"v":-160172297,"d":"(160,172,297)"},{"v":-115699270,"d":"-115,699,270"},{"v":7814328,"d":"7,814,328"},{"v":3566930,"d":"3,566,930"},{"$nulls":3},{"v":7814328,"d":"7,814,328"},0,{"v":3566930,"d":"3,566,930"},0]
[null,null,"Inventarios corrientes",0,0,{"v":11963184,"d":"11,963,184"},{"v":40147347,"d":"40,147,347"},{"v":2286153,"d":"2,286,153"},{"v":900446,"d":"900,446"},{"v":32276956,"d":"32,276,956"},{"v":21381902,"d":"21,381,902"},{"v":25792848,"d":"25,792,848"},{"v":32628202,"d":"32,628,202"},0,0,{"v":72319141,"d":"72,319,141"},{"v":95057897,"d":"95,057,897"},{"$nulls":3},{"v":72319141,"d":"72,319,141"},0,{"v":95057897,"d":"95,057,897"},0]
[null,null,"Activos por impuestos corrientes, corriente",{"v":54885222,"d":"54,885,222"},{"v":28523295,"d":"28,523,295"},{"v":2510030,"d":"2,510,030"},{"v":4524859,"d":"4,524,859"},{"v":27102252,"d":"27,102,252"},{"v":14060143,"d":"14,060,143"},{"v":1076,"d":"1,076"},{"v":5336,"d":"5,336"},{"v":2957014,"d":"2,957,014"},{"v":340955,"d":"340,955"},0,0,{"v":87455594,"d":"87,455,594"},{"v":47454588,"d":"47,454,588"},{"$nulls":3},{"v":87455594,"d":"87,455,594"},0,{"v":47454588,"d":"47,454,588"},0]
[]
[null,null,"Activos no corrientes o grupos de activos para su disposición clasificados como mantenidos para la venta o como mantenidos para distribuir a los propietarios",0,{"v":6246317201,"d":"6,246,317,201"},0,0,0,0,0,0,0,0,0,{"v":-922381320,"d":"-922,381,320"},0,{"v":5323935881,"d":"5,323,935,881"},{"$nulls":3},0,0,{"v":5323935881,"d":"5,323,935,881"},0]
[]
[null,"ACTIVOS NO CORRIENTES ",null,{"v":4531202555,"d":"4,531,202,555"},{"v":4419757344,"d":"4,419,757,344"},{"v":904129376,"d":"904,129,376"},{"v":989117985,"d":"989,117,985"},{"v":2389637802,"d":"2,389,637,802"},{"v":2026630282,"d":"2,026,630,282"},{"v":2769286188,"d":"2,769,286,188"},{"v":2655603106,"d":"2,655,603,106"},{"v":1544560311,"d":"1,544,560,311"},{"v":1626705797,"d":"1,626,705,797"},{"v":-4212221874,"d":"(4,212,221,874)"},{"v":-4182221833,"d":"-4,182,221,833"},{"v":7926594358,"d":"7,926,594,358"},{"v":7535592681,"d":"7,535,592,681"},{"$nulls":3},{"v":7926594358,"d":"7,926,594,358"},0,{"v":7535592681,"d":"7,535,592,681"},0]
[null,null,"Otros activos financieros no corrientes",0,0,{"v":673545,"d":"673,545"},{"v":21751,"d":"21,751"},{"v":635068877,"d":"635,068,877"},{"v":488876852,"d":"488,876,852"},{"v":1708277,"d":"1,708,277"},{"v":616296,"d":"616,296"},{"v":3471,"d":"3,471"},{"v":13305,"d":"13,305"},0,0,{"v":637454170,"d":"637,454,170"},{"v":489528204,"d":"489,528,204"},{"$nulls":3},{"v":637454170,"d":"637,454,170"},0,{"v":489528204,"d":"489,528,204"},0]
[null,null,"Otros activos no financieros no corrientes",{"v":9807779,"d":"9,807,779"},{"v":9809121,"d":"9,809,121"},{"v":2137337,"d":"2,137,337"},{"v":3927495,"d":"3,927,495"},{"v":69699376,"d":"69,699,376"},{"v":60707204,"d":"60,707,204"},{"v":3808220,"d":"3,808,220"},{"v":3380076,"d":"3,380,076"},0,0,{"v":-54483,"d":"(54,483)"},{"v":-261188,"d":"-261,188"},{"v":85398229,"d":"85,398,229"},{"v":77562708,"d":"77,562,708"},{"$nulls":3},{"v":85398229,"d":"85,398,229"},0,{"v":77562708,"d":"77,562,708"},0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar no corrientes",0,0,{"v":280370135,"d":"280,370,135"},{"v":307327055,"d":"307,327,055"},{"v":46875769,"d":"46,875,769"},{"v":81551731,"d":"81,551,731"},{"v":17444511,"d":"17,444,511"},{"v":9817078,"d":"9,817,078"},0,0,0,0,{"v":344690415,"d":"344,690,415"},{"v":398695864,"d":"398,695,864"},{"$nulls":3},{"v":344690415,"d":"344,690,415"},0,{"v":398695864,"d":"398,695,864"},0]
[null,null,"Cuentas por cobrar a entidades relacionadas, no corrientes",{"v":34202999,"d":"34,202,999"},0,{"v":254955,"d":"254,955"},{"v":355485,"d":"355,485"},{"v":36009580,"d":"36,009,580"},{"v":34884531,"d":"34,884,531"},0,0,{"v":1475958,"d":"1,475,958"},0,{"v":-71688537,"d":"(71,688,537)"},{"v":-34884531,"d":"-34,884,531"},{"v":254955,"d":"254,955"},{"v":355485,"d":"355,485"},{"$nulls":3},{"v":254955,"d":"254,955"},0,{"v":355485,"d":"355,485"},0]
[null,null,"Inversiones contabilizadas utilizando el método de la participación",{"v":4410020952,"d":"4,410,020,952"},{"v":4392452234,"d":"4,392,452,234"},{"v":25610240,"d":"25,610,240"},{"v":33278110,"d":"33,278,110"},0,0,{"v":30686282,"d":"30,686,282"},{"v":29497710,"d":"29,497,710"},{"v":84563684,"d":"84,563,684"},{"v":78272852,"d":"78,272,852"},{"v":-4519285753,"d":"(4,519,285,753)"},{"v":-4502540461,"d":"-4,502,540,461"},{"v":31595405,"d":"31,595,405"},{"v":30960445,"d":"30,960,445"},{"$nulls":3},{"v":31595405,"d":"31,595,405"},0,{"v":30960445,"d":"30,960,445"},0]
[null,null,"Activos intangibles distintos de la plusvalía",0,0,{"v":1539557,"d":"1,539,557"},{"v":1901334,"d":"1,901,334"},{"v":1090119028,"d":"1,090,119,028"},{"v":910420453,"d":"910,420,453"},{"v":40878220,"d":"40,878,220"},{"v":36607957,"d":"36,607,957"},{"v":29988092,"d":"29,988,092"},{"v":32469528,"d":"32,469,528"},0,0,{"v":1162524897,"d":"1,162,524,897"},{"v":981399272,"d":"981,399,272"},{"$nulls":3},{"v":1162524897,"d":"1,162,524,897"},0,{"v":981399272,"d":"981,399,272"},0]
[null,null,"Plusvalía",0,0,{"v":842627,"d":"842,627"},{"v":1070609,"d":"1,070,609"},{"v":86799346,"d":"86,799,346"},{"v":76703162,"d":"76,703,162"},{"v":4388731,"d":"4,388,731"},{"v":4285457,"d":"4,285,457"},0,{"v":6675472,"d":"6,675,472"},{"v":378806899,"d":"378,806,899"},{"v":355464347,"d":"355,464,347"},{"v":470837603,"d":"470,837,603"},{"v":444199047,"d":"444,199,047"},{"$nulls":3},{"v":470837603,"d":"470,837,603"},0,{"v":444199047,"d":"444,199,047"},0]
[null,null,"Propiedades, planta y equipo",0,null,{"v":592242815,"d":"592,242,815"},{"v":640616088,"d":"640,616,088"},{"v":333495532,"d":"333,495,532"},{"v":307829742,"d":"307,829,742"},{"v":2651441053,"d":"2,651,441,053"},{"v":2545846163,"d":"2,545,846,163"},{"v":1428529106,"d":"1,428,529,106"},{"v":1509274640,"d":"1,509,274,640"},0,0,{"v":5005708506,"d":"5,005,708,506"},{"v":5003566633,"d":"5,003,566,633"},{"$nulls":3},{"v":5005708506,"d":"5,005,708,506"},0,{"v":5003566633,"d":"5,003,566,633"},0]
[null,null,"Propiedad de inversión",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Activos por impuestos diferidos",{"v":77170825,"d":"77,170,825"},{"v":17495989,"d":"17,495,989"},{"v":458165,"d":"458,165"},{"v":620058,"d":"620,058"},{"v":91570294,"d":"91,570,294"},{"v":65656607,"d":"65,656,607"},{"v":18930894,"d":"18,930,894"},{"v":25552369,"d":"25,552,369"},0,0,0,0,{"v":188130178,"d":"188,130,178"},{"v":109325023,"d":"109,325,023"},{"$nulls":3},{"v":188130178,"d":"188,130,178"},0,{"v":109325023,"d":"109,325,023"},0]
[]
[null,"TOTAL ACTIVOS",null,{"v":5600445193,"d":"5,600,445,193"},{"v":11625910361,"d":"11,625,910,361"},{"v":1291624855,"d":"1,291,624,855"},{"v":1324204948,"d":"1,324,204,948"},{"v":3331568216,"d":"3,331,568,216"},{"v":2817539964,"d":"2,817,539,964"},{"v":3268366058,"d":"3,268,366,058"},{"v":3028047945,"d":"3,028,047,945"},{"v":1795891952,"d":"1,795,891,952"},{"v":1872967104,"d":"1,872,967,104"},{"v":-4372470337,"d":"(4,372,470,337)"},{"v":-5219515931,"d":"(5,219,515,931)"},{"v":10915425937,"d":"10,915,425,937"},{"v":15449154391,"d":"15,449,154,391"},{"$nulls":3},{"v":10915425937,"d":"10,915,425,937"},0,{"v":15449154391,"d":"15,449,154,391"},0]
[]
[]
[]
[]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"PATRIMONIO NETO Y PASIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"PASIVOS CORRIENTES",null,{"v":279119130,"d":"279,119,130"},{"v":2214708056,"d":"2,214,708,056"},{"v":681518498,"d":"681,518,498"},{"v":650930971,"d":"650,930,971"},{"v":735001946,"d":"735,001,946"},{"v":649275989,"d":"649,275,989"},{"v":684835171,"d":"684,835,171"},{"v":589400597,"d":"589,400,597"},{"v":272637114,"d":"272,637,114"},{"v":313823925,"d":"313,823,925"},{"v":-139766794,"d":"(139,766,794)"},{"v":87241262,"d":"87,241,262"},{"v":2513345065,"d":"2,513,345,065"},{"v":4505380800,"d":"4,505,380,800"},{"$nulls":3},{"v":2513345065,"d":"2,513,345,065"},null,{"v":4505380800,"d":"4,505,380,800"},0]
[null,null,"Otros pasivos financieros corrientes",{"v":262992612,"d":"262,992,612"},{"v":251988261,"d":"251,988,261"},{"v":25755591,"d":"25,755,591"},{"v":30883517,"d":"30,883,517"},{"v":209352436,"d":"209,352,436"},{"v":136422798,"d":"136,422,798"},{"v":275451603,"d":"275,451,603"},{"v":170601821,"d":"170,601,821"},{"v":74182616,"d":"74,182,616"},{"v":97977111,"d":"97,977,111"},0,0,{"v":847734858,"d":"847,734,858"},{"v":687873508,"d":"687,873,508"},{"$nulls":3},{"v":847734858,"d":"847,734,858"},0,{"v":687873508,"d":"687,873,508"},0]
[null,null,"Cuentas por pagar comerciales y otras cuentas por pagar",{"v":8212362,"d":"8,212,362"},{"v":30630264,"d":"30,630,264"},{"v":527544651,"d":"527,544,651"},{"v":524765510,"d":"524,765,510"},{"v":438716981,"d":"438,716,981"},{"v":438614827,"d":"438,614,827"},{"v":247059423,"d":"247,059,423"},{"v":258880100,"d":"258,880,100"},{"v":134471724,"d":"134,471,724"},{"v":149516849,"d":"149,516,849"},{"v":220572,"d":"220,572"},{"v":50416657,"d":"50,416,657"},{"v":1356225713,"d":"1,356,225,713"},{"v":1452824207,"d":"1,452,824,207"},{"$nulls":3},{"v":1356225713,"d":"1,356,225,713"},0,{"v":1452824207,"d":"1,452,824,207"},0]
[null,null,"Cuentas por pagar a entidades relacionadas corrientes",{"v":7132731,"d":"7,132,731"},{"v":37738690,"d":"37,738,690"},{"v":22995424,"d":"22,995,424"},{"v":23671742,"d":"23,671,742"},{"v":55981771,"d":"55,981,771"},{"v":50826174,"d":"50,826,174"},{"v":89792830,"d":"89,792,830"},{"v":30878126,"d":"30,878,126"},{"v":10912327,"d":"10,912,327"},{"v":8587452,"d":"8,587,452"},{"v":-139987366,"d":"(139,987,366)"},{"v":-41804676,"d":"-41,804,676"},{"v":46827717,"d":"46,827,717"},{"v":109897508,"d":"109,897,508"},{"$nulls":3},{"v":46827717,"d":"46,827,717"},0,{"v":109897508,"d":"109,897,508"},0]
[null,null,"Otras provisiones corrientes",{"v":715112,"d":"715,112"},{"v":3595,"d":"3,595"},{"v":62858111,"d":"62,858,111"},{"v":30169043,"d":"30,169,043"},{"v":2192031,"d":"2,192,031"},{"v":2144014,"d":"2,144,014"},{"v":40885080,"d":"40,885,080"},{"v":77759932,"d":"77,759,932"},{"v":16210396,"d":"16,210,396"},{"v":17222592,"d":"17,222,592"},0,0,{"v":122860730,"d":"122,860,730"},{"v":127299176,"d":"127,299,176"},{"$nulls":3},{"v":122860730,"d":"122,860,730"},0,{"v":127299176,"d":"127,299,176"},0]
[null,null,"Pasivos por impuestos corrientes",{"v":66313,"d":"66,313"},{"v":27324425,"d":"27,324,425"},{"v":42364721,"d":"42,364,721"},{"v":41441159,"d":"41,441,159"},{"v":24834166,"d":"24,834,166"},{"v":19959622,"d":"19,959,622"},{"v":30422429,"d":"30,422,429"},{"v":49992270,"d":"49,992,270"},{"v":6520505,"d":"6,520,505"},{"v":3890484,"d":"3,890,484"},0,0,{"v":104208134,"d":"104,208,134"},{"v":142607960,"d":"142,607,960"},{"$nulls":3},{"v":104208134,"d":"104,208,134"},0,{"v":142607960,"d":"142,607,960"},0]
[null,null,"Provisiones por beneficios a los empleados corrientes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otros pasivos no financieros corrientes",0,0,0,0,{"v":3924561,"d":"3,924,561"},{"v":1308554,"d":"1,308,554"},{"v":1223806,"d":"1,223,806"},{"v":1288348,"d":"1,288,348"},{"v":30339546,"d":"30,339,546"},{"v":36629437,"d":"36,629,437"},0,0,{"v":35487913,"d":"35,487,913"},{"v":39226339,"d":"39,226,339"},{"$nulls":3},{"v":35487913,"d":"35,487,913"},0,{"v":39226339,"d":"39,226,339"},0]
[{"$nulls":23},0]
[null,null,"Pasivos incluidos en grupos de activos para su disposición clasificados como mantenidos para la venta",0,{"v":1867022821,"d":"1,867,022,821"},0,0,0,0,0,0,0,null,0,{"v":78629281,"d":"78,629,281"},0,{"v":1945652102,"d":"1,945,652,102"},{"$nulls":3},0,0,{"v":1945652102,"d":"1,945,652,102"},0]
[{"$nulls":23},0]
[null,"PASIVOS NO CORRIENTES",null,{"v":40552338,"d":"40,552,338"},{"v":25261654,"d":"25,261,654"},{"v":375275992,"d":"375,275,992"},{"v":393937987,"d":"393,937,987"},{"v":879098037,"d":"879,098,037"},{"v":725609705,"d":"725,609,705"},{"v":1279755192,"d":"1,279,755,192"},{"v":1113128603,"d":"1,113,128,603"},{"v":521975199,"d":"521,975,199"},{"v":555256672,"d":"555,256,672"},{"v":-92161457,"d":"(92,161,457)"},{"v":-59229410,"d":"-59,229,410"},{"v":3004495301,"d":"3,004,495,301"},{"v":2753965211,"d":"2,753,965,211"},{"$nulls":3},{"v":3004495301,"d":"3,004,495,301"},null,{"v":2753965211,"d":"2,753,965,211"},0]
[null,null,"Otros pasivos financieros no corrientes",{"v":20966300,"d":"20,966,300"},{"v":22163958,"d":"22,163,958"},{"v":31359118,"d":"31,359,118"},{"v":38637260,"d":"38,637,260"},{"v":465408620,"d":"465,408,620"},{"v":424551031,"d":"424,551,031"},{"v":1166204310,"d":"1,166,204,310"},{"v":1012352174,"d":"1,012,352,174"},{"v":345020608,"d":"345,020,608"},{"v":349592169,"d":"349,592,169"},0,0,{"v":2028958956,"d":"2,028,958,956"},{"v":1847296592,"d":"1,847,296,592"},{"$nulls":3},{"v":2028958956,"d":"2,028,958,956"},0,{"v":1847296592,"d":"1,847,296,592"},0]
[null,null,"Cuentas comerciales por pagar y otras cuentas por pagar no corrientes",0,0,{"v":245836895,"d":"245,836,895"},{"v":249256884,"d":"249,256,884"},{"v":58724746,"d":"58,724,746"},{"v":25765233,"d":"25,765,233"},0,0,{"v":7257109,"d":"7,257,109"},{"v":8522137,"d":"8,522,137"},{"v":63239,"d":"63,239"},0,{"v":311881989,"d":"311,881,989"},{"v":283544254,"d":"283,544,254"},{"$nulls":3},{"v":311881989,"d":"311,881,989"},0,{"v":283544254,"d":"283,544,254"},0]
[null,null,"Cuentas por pagar a entidades relacionadas, no corrientes",0,0,{"v":36127169,"d":"36,127,169"},{"v":35630861,"d":"35,630,861"},{"v":56097527,"d":"56,097,527"},{"v":23598549,"d":"23,598,549"},0,0,0,0,{"v":-92224696,"d":"(92,224,696)"},{"v":-59229410,"d":"-59,229,410"},0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otras provisiones no corrientes",0,0,{"v":11224260,"d":"11,224,260"},{"v":10544604,"d":"10,544,604"},{"v":166151701,"d":"166,151,701"},{"v":132216036,"d":"132,216,036"},{"v":48836790,"d":"48,836,790"},{"v":36538802,"d":"36,538,802"},{"v":4350283,"d":"4,350,283"},{"v":4548842,"d":"4,548,842"},0,0,{"v":230563034,"d":"230,563,034"},{"v":183848284,"d":"183,848,284"},{"$nulls":3},{"v":230563034,"d":"230,563,034"},0,{"v":183848284,"d":"183,848,284"},0]
[null,null,"Pasivo por impuestos diferidos",{"v":17944252,"d":"17,944,252"},0,{"v":38634887,"d":"38,634,887"},{"v":46358947,"d":"46,358,947"},{"v":10368811,"d":"10,368,811"},{"v":15701628,"d":"15,701,628"},0,0,{"v":144698641,"d":"144,698,641"},{"v":169844040,"d":"169,844,040"},0,0,{"v":211646591,"d":"211,646,591"},{"v":231904615,"d":"231,904,615"},{"$nulls":3},{"v":211646591,"d":"211,646,591"},0,{"v":231904615,"d":"231,904,615"},0]
[null,null,"Provisiones por beneficios a los empleados no corrientes",{"v":1641786,"d":"1,641,786"},{"v":3097696,"d":"3,097,696"},{"v":12093663,"d":"12,093,663"},{"v":13509431,"d":"13,509,431"},{"v":122346632,"d":"122,346,632"},{"v":103777228,"d":"103,777,228"},{"v":64714092,"d":"64,714,092"},{"v":64237627,"d":"64,237,627"},{"v":2508876,"d":"2,508,876"},{"v":2648492,"d":"2,648,492"},0,0,{"v":203305049,"d":"203,305,049"},{"v":187270474,"d":"187,270,474"},{"$nulls":3},{"v":203305049,"d":"203,305,049"},0,{"v":187270474,"d":"187,270,474"},0]
[null,null,"Otros pasivos no financieros no corrientes",0,0,0,0,0,0,0,0,{"v":18139682,"d":"18,139,682"},{"v":20100992,"d":"20,100,992"},0,0,{"v":18139682,"d":"18,139,682"},{"v":20100992,"d":"20,100,992"},{"$nulls":3},{"v":18139682,"d":"18,139,682"},0,{"v":20100992,"d":"20,100,992"},0]
[{"$nulls":23},0]
[null,"PATRIMONIO NETO",null,{"v":5280773725,"d":"5,280,773,725"},{"v":9385940651,"d":"9,385,940,651"},{"v":234830365,"d":"234,830,365"},{"v":279335990,"d":"279,335,990"},{"v":1717468233,"d":"1,717,468,233"},{"v":1442654270,"d":"1,442,654,270"},{"v":1303775695,"d":"1,303,775,695"},{"v":1325518745,"d":"1,325,518,745"},{"v":1001279639,"d":"1,001,279,639"},{"v":1003886507,"d":"1,003,886,507"},{"v":-4140542086,"d":"(4,140,542,086)"},{"v":-5247527783,"d":"-5,247,527,783"},{"v":5397585571,"d":"5,397,585,571"},{"v":8189808380,"d":"8,189,808,380"},{"$nulls":3},{"v":5397585571,"d":"5,397,585,571"},0,{"v":8189808380,"d":"8,189,808,380"},0]
[null,"Patrimonio atribuible a los propietarios de la controladora",null,{"v":5280773725,"d":"5,280,773,725"},{"v":9385940651,"d":"9,385,940,651"},{"v":234830365,"d":"234,830,365"},{"v":279335990,"d":"279,335,990"},{"v":1717468233,"d":"1,717,468,233"},{"v":1442654270,"d":"1,442,654,270"},{"v":1303775695,"d":"1,303,775,695"},{"v":1325518745,"d":"1,325,518,745"},{"v":1001279639,"d":"1,001,279,639"},{"v":1003886507,"d":"1,003,886,507"},{"v":-4140542086,"d":"(4,140,542,086)"},{"v":-5247527783,"d":"-5,247,527,783"},{"v":3796393224,"d":"3,796,393,224"},{"v":6026149285,"d":"6,026,149,285"},{"$nulls":3},{"v":3796393224,"d":"3,796,393,224"},0,{"v":6026149285,"d":"6,026,149,285"},0]
[null,null,"Capital emitido",{"v":4492066476,"d":"4,492,066,476"},{"v":8275947660,"d":"8,275,947,660"},{"v":124085669,"d":"124,085,669"},{"v":157658399,"d":"157,658,399"},{"v":283513751,"d":"283,513,751"},{"v":216661867,"d":"216,661,867"},{"v":153052992,"d":"153,052,992"},{"v":149451431,"d":"149,451,431"},{"v":495223495,"d":"495,223,495"},{"v":484427384,"d":"484,427,384"},{"v":-1972603373,"d":"(1,972,603,373)"},{"v":-3479698755,"d":"-3,479,698,755"},{"v":3575339010,"d":"3,575,339,010"},{"v":5804447986,"d":"5,804,447,986"},{"$nulls":3},{"v":3575339010,"d":"3,575,339,010"},0,{"v":5804447986,"d":"5,804,447,986"},0]
[null,null,"Ganancias (pérdidas) acumuladas",{"v":1830082626,"d":"1,830,082,626"},{"v":3903767587,"d":"3,903,767,587"},{"v":4005271,"d":"4,005,271"},{"v":24530244,"d":"24,530,244"},{"v":162884698,"d":"162,884,698"},{"v":144278288,"d":"144,278,288"},{"v":194365555,"d":"194,365,555"},{"v":322708452,"d":"322,708,452"},{"v":34192065,"d":"34,192,065"},{"v":66656282,"d":"66,656,282"},{"v":16566656,"d":"16,566,656"},{"v":-1081279330,"d":"-1,081,279,330"},{"v":2242096871,"d":"2,242,096,871"},{"v":3380661523,"d":"3,380,661,523"},{"$nulls":3},{"v":2242096871,"d":"2,242,096,871"},0,{"v":3380661523,"d":"3,380,661,523"},0]
[null,null,"Primas de emisión",{"v":120709147,"d":"120,709,147"},{"v":206574859,"d":"206,574,859"},0,0,{"v":606049339,"d":"606,049,339"},{"v":535555881,"d":"535,555,881"},{"v":28985581,"d":"28,985,581"},{"v":2981182,"d":"2,981,182"},{"v":46042,"d":"46,042"},{"v":49641,"d":"49,641"},{"v":-755790109,"d":"(755,790,109)"},{"v":-745161563,"d":"-745,161,563"},0,0,{"$nulls":3},0,0,0,0]
[null,null,"Acciones propias en cartera",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otras participaciones en el patrimonio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":4},0,null,0]
[null,null,"Otras reservas",{"v":-1162084524,"d":"(1,162,084,524)"},{"v":-3000349455,"d":"-3,000,349,455"},{"v":106739425,"d":"106,739,425"},{"v":97147347,"d":"97,147,347"},{"v":665020445,"d":"665,020,445"},{"v":546158234,"d":"546,158,234"},{"v":927371567,"d":"927,371,567"},{"v":850377680,"d":"850,377,680"},{"v":471818037,"d":"471,818,037"},{"v":452753200,"d":"452,753,200"},{"v":-1428715260,"d":"(1,428,715,260)"},{"v":58611865,"d":"58,611,865"},{"v":-2021042657,"d":"(2,021,042,657)"},{"v":-3158960224,"d":"(3,158,960,224)"},{"$nulls":3},{"v":-2021042657,"d":"(2,021,042,657)"},0,{"v":-3158960224,"d":"(3,158,960,224)"},0]
[{"$nulls":23},0]
[null,"Participaciones no controladoras",null,0,null,0,null,0,0,0,0,0,0,0,0,{"v":1601192347,"d":"1,601,192,347"},{"v":2163659095,"d":"2,163,659,095"},{"$nulls":3},{"v":1601192347,"d":"1,601,192,347"},0,{"v":2163659095,"d":"2,163,659,095"},0]
[{"$nulls":23},0]
[null,"Total Patrimonio Neto y Pasivos",null,{"v":5600445193,"d":"5,600,445,193"},{"v":11625910361,"d":"11,625,910,361"},{"v":1291624855,"d":"1,291,624,855"},{"v":1324204948,"d":"1,324,204,948"},{"v":3331568216,"d":"3,331,568,216"},{"v":2817539964,"d":"2,817,539,964"},{"v":3268366058,"d":"3,268,366,058"},{"v":3028047945,"d":"3,028,047,945"},{"v":1795891952,"d":"1,795,891,952"},{"v":1872967104,"d":"1,872,967,104"},{"v":-4372470337,"d":"(4,372,470,337)"},{"v":-5219515931,"d":"(5,219,515,931)"},{"v":10915425937,"d":"10,915,425,937"},{"v":15449154391,"d":"15,449,154,391"},{"$nulls":3},{"v":10915425937,"d":"10,915,425,937"},0,{"v":15449154391,"d":"15,449,154,391"},0]
[{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$nulls":10},0,null,0]
[]
[]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ESTADO DE RESULTADOS INTEGRALES",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"INGRESOS ",null,{"v":7543136,"d":"7,543,136"},{"v":2848293,"d":"2,848,293"},{"v":654890671,"d":"654,890,671"},{"v":596723189,"d":"596,723,189"},{"v":1310287403,"d":"1,310,287,403"},{"v":1559487327,"d":"1,559,487,327"},{"v":1162709445,"d":"1,162,709,445"},{"v":1112840174,"d":"1,112,840,174"},{"v":686606908,"d":"686,606,908"},{"v":655307306,"d":"655,307,306"},{"v":5368,"d":"5,368"},{"v":-2798860,"d":"(2,798,860)"},{"v":3822042931,"d":"3,822,042,931"},{"v":3924407429,"d":"3,924,407,429"},{"$nulls":3},{"v":3822042931,"d":"3,822,042,931"},0,{"v":3924407429,"d":"3,924,407,429"}]
[null,null,"Ingresos de actividades ordinarias",{"v":6395708,"d":"6,395,708"},{"v":2848293,"d":"2,848,293"},{"v":593806031,"d":"593,806,031"},{"v":324488390,"d":"324,488,390"},{"v":1102574079,"d":"1,102,574,079"},{"v":1399151655,"d":"1,399,151,655"},{"v":1153446556,"d":"1,153,446,556"},{"v":1108537237,"d":"1,108,537,237"},{"v":684044192,"d":"684,044,192"},{"v":651892436,"d":"651,892,436"},0,{"v":-2785672,"d":"(2,785,672)"},{"v":3540266566,"d":"3,540,266,566"},{"v":3484132339,"d":"3,484,132,339"},{"$nulls":3},{"v":3540266566,"d":"3,540,266,566"},0,{"v":3484132339,"d":"3,484,132,339"}]
[null,null,"Ventas de energía",0,0,{"v":522521863,"d":"522,521,863"},{"v":286165174,"d":"286,165,174"},{"v":995948402,"d":"995,948,402"},{"v":1282824505,"d":"1,282,824,505"},{"v":1051363567,"d":"1,051,363,567"},{"v":1007024938,"d":"1,007,024,938"},{"v":607238291,"d":"607,238,291"},{"v":587161610,"d":"587,161,610"},0,0,{"v":3177072123,"d":"3,177,072,123"},{"v":3163176227,"d":"3,163,176,227"},{"$nulls":3},{"v":3177072123,"d":"3,177,072,123"},0,{"v":3163176227,"d":"3,163,176,227"},0]
[null,null,"Otras ventas",{"v":6144846,"d":"6,144,846"},0,{"v":117403,"d":"117,403"},{"v":347603,"d":"347,603"},{"v":1058115,"d":"1,058,115"},{"v":8846748,"d":"8,846,748"},{"v":7141652,"d":"7,141,652"},{"v":5098368,"d":"5,098,368"},{"v":13144517,"d":"13,144,517"},{"v":12071367,"d":"12,071,367"},0,0,{"v":27606533,"d":"27,606,533"},{"v":26364086,"d":"26,364,086"},{"$nulls":3},{"v":27606533,"d":"27,606,533"},0,{"v":26364086,"d":"26,364,086"},0]
[null,null,"Otras prestaciones de servicios",{"v":250862,"d":"250,862"},{"v":2848293,"d":"2,848,293"},{"v":71166765,"d":"71,166,765"},{"v":37975613,"d":"37,975,613"},{"v":105567562,"d":"105,567,562"},{"v":107480402,"d":"107,480,402"},{"v":94941337,"d":"94,941,337"},{"v":96413931,"d":"96,413,931"},{"v":63661384,"d":"63,661,384"},{"v":52659459,"d":"52,659,459"},0,{"v":-2785672,"d":"(2,785,672)"},{"v":335587910,"d":"335,587,910"},{"v":294592026,"d":"294,592,026"},{"$nulls":3},{"v":335587910,"d":"335,587,910"},0,{"v":294592026,"d":"294,592,026"},0]
[null,null,"Otros ingresos",{"v":1147428,"d":"1,147,428"},0,{"v":61084640,"d":"61,084,640"},{"v":272234799,"d":"272,234,799"},{"v":207713324,"d":"207,713,324"},{"v":160335672,"d":"160,335,672"},{"v":9262889,"d":"9,262,889"},{"v":4302937,"d":"4,302,937"},{"v":2562716,"d":"2,562,716"},{"v":3414870,"d":"3,414,870"},{"v":5368,"d":"5,368"},{"v":-13188,"d":"(13,188)"},{"v":281776365,"d":"281,776,365"},{"v":440275090,"d":"440,275,090"},{"$nulls":3},{"v":281776365,"d":"281,776,365"},0,{"v":440275090,"d":"440,275,090"},0]
[{"$nulls":23},0]
[null,"MATERIAS PRIMAS Y CONSUMIBLES UTILIZADOS",null,{"v":-2833924,"d":"(2,833,924)"},0,{"v":-258386206,"d":"(258,386,206)"},{"v":-162823338,"d":"(162,823,338)"},{"v":-781102797,"d":"(781,102,797)"},{"v":-1076060723,"d":"(1,076,060,723)"},{"v":-496493317,"d":"(496,493,317)"},{"v":-464529242,"d":"(464,529,242)"},{"v":-375542224,"d":"(375,542,224)"},{"v":-332443953,"d":"(332,443,953)"},0,0,{"v":-1914358468,"d":"(1,914,358,468)"},{"v":-2035857256,"d":"(2,035,857,256)"},{"$nulls":3},{"v":-1914358468,"d":"(1,914,358,468)"},0,{"v":-2035857256,"d":"(2,035,857,256)"},0]
[null,null,"Compras de energía",0,0,{"v":-209738178,"d":"(209,738,178)"},{"v":-124318674,"d":"(124,318,674)"},{"v":-494775654,"d":"(494,775,654)"},{"v":-793031332,"d":"(793,031,332)"},{"v":-295541488,"d":"(295,541,488)"},{"v":-286804939,"d":"(286,804,939)"},{"v":-228025362,"d":"(228,025,362)"},{"v":-197220837,"d":"(197,220,837)"},{"v":1503708,"d":"1,503,708"},{"v":2383918,"d":"2,383,918"},{"v":-1226576974,"d":"(1,226,576,974)"},{"v":-1398991864,"d":"(1,398,991,864)"},{"$nulls":3},{"v":-1226576974,"d":"(1,226,576,974)"},0,{"v":-1398991864,"d":"(1,398,991,864)"},0]
[null,null,"Consumo de combustible",0,0,{"v":-40673569,"d":"(40,673,569)"},{"v":-25191252,"d":"(25,191,252)"},{"v":-37885798,"d":"(37,885,798)"},{"v":-43115163,"d":"(43,115,163)"},{"v":-41745382,"d":"(41,745,382)"},{"v":-32941563,"d":"(32,941,563)"},{"v":-77583187,"d":"(77,583,187)"},{"v":-69795647,"d":"(69,795,647)"},0,0,{"v":-197887936,"d":"(197,887,936)"},{"v":-171043625,"d":"(171,043,625)"},{"$nulls":3},{"v":-197887936,"d":"(197,887,936)"},0,{"v":-171043625,"d":"(171,043,625)"},0]
[null,null,"Gastos de transporte",0,0,{"v":-2008387,"d":"(2,008,387)"},{"v":-930390,"d":"(930,390)"},{"v":-55603124,"d":"(55,603,124)"},{"v":-59432412,"d":"(59,432,412)"},{"v":-99770313,"d":"(99,770,313)"},{"v":-92344629,"d":"(92,344,629)"},{"v":-35958672,"d":"(35,958,672)"},{"v":-31507361,"d":"(31,507,361)"},{"v":-1503708,"d":"(1,503,708)"},{"v":-2383918,"d":"(2,383,918)"},{"v":-194844204,"d":"(194,844,204)"},{"v":-186598710,"d":"(186,598,710)"},{"$nulls":3},{"v":-194844204,"d":"(194,844,204)"},0,{"v":-186598710,"d":"(186,598,710)"},0]
[null,null,"Otros aprovisionamientos variables y servicios",{"v":-2833924,"d":"(2,833,924)"},0,{"v":-5966072,"d":"(5,966,072)"},{"v":-12383022,"d":"(12,383,022)"},{"v":-192838221,"d":"(192,838,221)"},{"v":-180481816,"d":"(180,481,816)"},{"v":-59436134,"d":"(59,436,134)"},{"v":-52438111,"d":"(52,438,111)"},{"v":-33975003,"d":"(33,975,003)"},{"v":-33920108,"d":"(33,920,108)"},0,0,{"v":-295049354,"d":"(295,049,354)"},{"v":-279223057,"d":"(279,223,057)"},{"$nulls":3},{"v":-295049354,"d":"(295,049,354)"},0,{"v":-279223057,"d":"(279,223,057)"},0]
[{"$nulls":23},0]
[null,"MARGEN DE CONTRIBUCIÓN",null,{"v":4709212,"d":"4,709,212"},{"v":2848293,"d":"2,848,293"},{"v":396504465,"d":"396,504,465"},{"v":433899851,"d":"433,899,851"},{"v":529184606,"d":"529,184,606"},{"v":483426604,"d":"483,426,604"},{"v":666216128,"d":"666,216,128"},{"v":648310932,"d":"648,310,932"},{"v":311064684,"d":"311,064,684"},{"v":322863353,"d":"322,863,353"},{"v":5368,"d":"5,368"},{"v":-2798860,"d":"(2,798,860)"},{"v":1907684463,"d":"1,907,684,463"},{"v":1888550173,"d":"1,888,550,173"},{"$nulls":3},{"v":1907684463,"d":"1,907,684,463"},0,{"v":1888550173,"d":"1,888,550,173"},0]
[{"$nulls":23},0]
[null,null,"Otros trabajos realizados por la entidad y capitalizados",0,0,{"v":21506042,"d":"21,506,042"},{"v":28855815,"d":"28,855,815"},{"v":11870013,"d":"11,870,013"},{"v":6678426,"d":"6,678,426"},{"v":6256284,"d":"6,256,284"},{"v":7206762,"d":"7,206,762"},{"v":3523095,"d":"3,523,095"},{"v":3469762,"d":"3,469,762"},0,{"v":1857837,"d":"1,857,837"},{"v":43155434,"d":"43,155,434"},{"v":48068602,"d":"48,068,602"},{"$nulls":3},{"v":43155434,"d":"43,155,434"},0,{"v":48068602,"d":"48,068,602"},0]
[null,null,"Gastos por beneficios a los empleados",{"v":-8505411,"d":"(8,505,411)"},{"v":-4757649,"d":"(4,757,649)"},{"v":-164170240,"d":"(164,170,240)"},{"v":-214012881,"d":"(214,012,881)"},{"v":-71783012,"d":"(71,783,012)"},{"v":-74127521,"d":"(74,127,521)"},{"v":-38780059,"d":"(38,780,059)"},{"v":-39573897,"d":"(39,573,897)"},{"v":-31900145,"d":"(31,900,145)"},{"v":-29716375,"d":"(29,716,375)"},0,0,{"v":-315138867,"d":"(315,138,867)"},{"v":-362188323,"d":"(362,188,323)"},{"$nulls":3},{"v":-315138867,"d":"(315,138,867)"},0,{"v":-362188323,"d":"(362,188,323)"},0]
[null,null,"Otros gastos, por naturaleza",{"v":-22838058,"d":"(22,838,058)"},{"v":-4213017,"d":"(4,213,017)"},{"v":-98669280,"d":"(98,669,280)"},{"v":-125199018,"d":"(125,199,018)"},{"v":-164525763,"d":"(164,525,763)"},{"v":-140092874,"d":"(140,092,874)"},{"v":-66472026,"d":"(66,472,026)"},{"v":-68089232,"d":"(68,089,232)"},{"v":-54230334,"d":"(54,230,334)"},{"v":-41242593,"d":"(41,242,593)"},{"v":-5368,"d":"(5,368)"},{"v":941023,"d":"941,023"},{"v":-406740829,"d":"(406,740,829)"},{"v":-377895711,"d":"(377,895,711)"},{"$nulls":3},{"v":-406740829,"d":"(406,740,829)"},0,{"v":-377895711,"d":"(377,895,711)"},0]
[{"$nulls":23},0]
[null,"RESULTADO BRUTO DE EXPLOTACIÓN",null,{"v":-26634257,"d":"(26,634,257)"},{"v":-6122373,"d":"(6,122,373)"},{"v":155170987,"d":"155,170,987"},{"v":123543767,"d":"123,543,767"},{"v":304745844,"d":"304,745,844"},{"v":275884635,"d":"275,884,635"},{"v":567220327,"d":"567,220,327"},{"v":547854565,"d":"547,854,565"},{"v":228457300,"d":"228,457,300"},{"v":255374147,"d":"255,374,147"},0,0,{"v":1228960201,"d":"1,228,960,201"},{"v":1196534741,"d":"1,196,534,741"},{"$nulls":3},{"v":1228960201,"d":"1,228,960,201"},0,{"v":1196534741,"d":"1,196,534,741"},0]
[{"$nulls":23},0]
[null,null,"Gasto por depreciación y amortización",{"v":-144304,"d":"(144,304)"},0,{"v":-30757594,"d":"(30,757,594)"},{"v":-34222611,"d":"(34,222,611)"},{"v":-73578694,"d":"(73,578,694)"},{"v":-70635394,"d":"(70,635,394)"},{"v":-73918191,"d":"(73,918,191)"},{"v":-72162297,"d":"(72,162,297)"},{"v":-58278125,"d":"(58,278,125)"},{"v":-59240612,"d":"(59,240,612)"},0,0,{"v":-236676908,"d":"(236,676,908)"},{"v":-236260914,"d":"(236,260,914)"},{"$nulls":3},{"v":-236676908,"d":"(236,676,908)"},0,{"v":-236260914,"d":"(236,260,914)"},0]
[null,null,"Pérdidas por deterioro de valor (reversiones de pérdidas por deterioro de valor) reconocidas en el resultado del periodo",{"v":-1068657,"d":"(1,068,657)"},0,{"v":-4974725,"d":"(4,974,725)"},{"v":-1610055,"d":"(1,610,055)"},{"v":-47397954,"d":"(47,397,954)"},{"v":-28858424,"d":"(28,858,424)"},{"v":-1948573,"d":"(1,948,573)"},{"v":126215,"d":"126,215"},{"v":-1538367,"d":"(1,538,367)"},{"v":-1293690,"d":"(1,293,690)"},0,0,{"v":-56928276,"d":"(56,928,276)"},{"v":-31635954,"d":"(31,635,954)"},{"$nulls":3},{"v":-56928276,"d":"(56,928,276)"},0,{"v":-31635954,"d":"(31,635,954)"},0]
[]
[null,"RESULTADO DE EXPLOTACIÓN",null,{"v":-27847218,"d":"(27,847,218)"},{"v":-6122373,"d":"(6,122,373)"},{"v":119438668,"d":"119,438,668"},{"v":87711101,"d":"87,711,101"},{"v":183769196,"d":"183,769,196"},{"v":176390817,"d":"176,390,817"},{"v":491353563,"d":"491,353,563"},{"v":475818483,"d":"475,818,483"},{"v":168640808,"d":"168,640,808"},{"v":194839845,"d":"194,839,845"},0,0,{"v":935355017,"d":"935,355,017"},{"v":928637873,"d":"928,637,873"},{"$nulls":3},{"v":935355017,"d":"935,355,017"},0,{"v":928637873,"d":"928,637,873"},0]
[{"$nulls":23},0]
[null,"RESULTADO FINANCIERO",null,{"v":-2293258,"d":"(2,293,258)"},{"v":3573246,"d":"3,573,246"},{"v":-80119309,"d":"(80,119,309)"},{"v":-17095282,"d":"(17,095,282)"},{"v":-40326052,"d":"(40,326,052)"},{"v":7682135,"d":"7,682,135"},{"v":-102627560,"d":"(102,627,560)"},{"v":-44297558,"d":"(44,297,558)"},{"v":-17600787,"d":"(17,600,787)"},{"v":-25211719,"d":"(25,211,719)"},0,{"v":-21356630,"d":"(21,356,630)"},{"v":-242966966,"d":"(242,966,966)"},{"v":-96705808,"d":"(96,705,808)"},{"$nulls":3},{"v":-242966966,"d":"(242,966,966)"},null,{"v":-96705808,"d":"(96,705,808)"},0]
[null,null,"Ingresos financieros",{"v":25351859,"d":"25,351,859"},{"v":16492795,"d":"16,492,795"},{"v":37508091,"d":"37,508,091"},{"v":78329906,"d":"78,329,906"},{"v":76823069,"d":"76,823,069"},{"v":88995920,"d":"88,995,920"},{"v":11381202,"d":"11,381,202"},{"v":6275696,"d":"6,275,696"},{"v":3082375,"d":"3,082,375"},{"v":3278757,"d":"3,278,757"},{"v":-2857136,"d":"(2,857,136)"},{"v":-1885927,"d":"(1,885,927)"},{"v":151289460,"d":"151,289,460"},{"v":191487147,"d":"191,487,147"},{"$nulls":3},{"v":151289460,"d":"151,289,460"},0,{"v":191487147,"d":"191,487,147"},0]
[null,null,"Efectivo y otros medios equivalentes",{"v":22953784,"d":"22,953,784"},{"v":16471760,"d":"16,471,760"},{"v":28135637,"d":"28,135,637"},{"v":15588266,"d":"15,588,266"},{"v":14868932,"d":"14,868,932"},{"v":14065317,"d":"14,065,317"},{"v":9165031,"d":"9,165,031"},{"v":4204578,"d":"4,204,578"},{"v":1234790,"d":"1,234,790"},{"v":1519937,"d":"1,519,937"},null,null,{"v":76358174,"d":"76,358,174"},{"v":51849858,"d":"51,849,858"}]
[null,null,"Otros ingresos financieros",{"v":2398075,"d":"2,398,075"},{"v":21035,"d":"21,035"},{"v":9372454,"d":"9,372,454"},{"v":62741640,"d":"62,741,640"},{"v":61954137,"d":"61,954,137"},{"v":74930603,"d":"74,930,603"},{"v":2216171,"d":"2,216,171"},{"v":2071118,"d":"2,071,118"},{"v":1847585,"d":"1,847,585"},{"v":1758820,"d":"1,758,820"},{"v":-2857136,"d":"(2,857,136)"},{"v":-1885927,"d":"(1,885,927)"},{"v":74931286,"d":"74,931,286"},{"v":139637289,"d":"139,637,289"}]
[null,null,"Costos financieros",{"v":-13668551,"d":"(13,668,551)"},{"v":-15844224,"d":"(15,844,224)"},{"v":-136475455,"d":"(136,475,455)"},{"v":-84467687,"d":"(84,467,687)"},{"v":-124263504,"d":"(124,263,504)"},{"v":-100056605,"d":"(100,056,605)"},{"v":-114337452,"d":"(114,337,452)"},{"v":-51426705,"d":"(51,426,705)"},{"v":-20451410,"d":"(20,451,410)"},{"v":-21674151,"d":"(21,674,151)"},{"v":2789379,"d":"2,789,379"},{"v":1885927,"d":"1,885,927"},{"v":-406406993,"d":"(406,406,993)"},{"v":-271583445,"d":"(271,583,445)"},{"$nulls":3},{"v":-406406993,"d":"(406,406,993)"},0,{"v":-271583445,"d":"(271,583,445)"},0]
[null,null,"Préstamos bancarios",{"v":-142,"d":"(142)"},0,{"v":-1410669,"d":"(1,410,669)"},{"v":-5221481,"d":"(5,221,481)"},{"v":-24230045,"d":"(24,230,045)"},{"v":-15626481,"d":"(15,626,481)"},{"v":-12608371,"d":"(12,608,371)"},{"v":-5525972,"d":"(5,525,972)"},{"v":-4285637,"d":"(4,285,637)"},{"v":-4734050,"d":"(4,734,050)"},null,null,{"v":-42534864,"d":"(42,534,864)"},{"v":-31107984,"d":"(31,107,984)"}]
[null,null,"Obligaciones garantizadas y no garantizadas",{"v":-10407055,"d":"(10,407,055)"},{"v":-10232931,"d":"(10,232,931)"},0,0,{"v":-32415910,"d":"(32,415,910)"},{"v":-38076418,"d":"(38,076,418)"},{"v":-93083622,"d":"(93,083,622)"},{"v":-70878032,"d":"(70,878,032)"},{"v":-13154947,"d":"(13,154,947)"},{"v":-13157997,"d":"(13,157,997)"},null,null,{"v":-149061534,"d":"(149,061,534)"},{"v":-132345378,"d":"(132,345,378)"}]
[null,null,"Otros ",{"v":-3261354,"d":"(3,261,354)"},{"v":-5611293,"d":"(5,611,293)"},{"v":-135064786,"d":"(135,064,786)"},{"v":-79246206,"d":"(79,246,206)"},{"v":-67617549,"d":"(67,617,549)"},{"v":-46353706,"d":"(46,353,706)"},{"v":-8645459,"d":"(8,645,459)"},{"v":24977299,"d":"24,977,299"},{"v":-3010826,"d":"(3,010,826)"},{"v":-3782104,"d":"(3,782,104)"},{"v":2789379,"d":"2,789,379"},{"v":1885927,"d":"1,885,927"},{"v":-214810595,"d":"(214,810,595)"},{"v":-108130083,"d":"(108,130,083)"}]
[null,null,"Resultados por Unidades de Reajuste",{"v":-584294,"d":"(584,294)"},{"v":-6417591,"d":"(6,417,591)"},0,0,0,0,0,0,0,0,0,0,{"v":-584294,"d":"(584,294)"},{"v":-6417591,"d":"(6,417,591)"},{"$nulls":3},{"v":-584294,"d":"(584,294)"},0,{"v":-6417591,"d":"(6,417,591)"},0]
[null,null,"Diferencias de cambio",{"v":-13392272,"d":"(13,392,272)"},{"v":9342266,"d":"9,342,266"},{"v":18848055,"d":"18,848,055"},{"v":-10957501,"d":"(10,957,501)"},{"v":7114383,"d":"7,114,383"},{"v":18742820,"d":"18,742,820"},{"v":328690,"d":"328,690"},{"v":853451,"d":"853,451"},{"v":-231752,"d":"(231,752)"},{"v":-6816325,"d":"(6,816,325)"},{"v":67757,"d":"67,757"},{"v":-21356630,"d":"(21,356,630)"},{"v":12734861,"d":"12,734,861"},{"v":-10191919,"d":"(10,191,919)"},{"$nulls":3},{"v":12734861,"d":"12,734,861"},0,{"v":-10191919,"d":"(10,191,919)"},0]
[null,null,"Positivas",{"v":28088871,"d":"28,088,871"},{"v":61554132,"d":"61,554,132"},{"v":45997838,"d":"45,997,838"},{"v":5867357,"d":"5,867,357"},{"v":36363057,"d":"36,363,057"},{"v":40239902,"d":"40,239,902"},{"v":3467885,"d":"3,467,885"},{"v":2313998,"d":"2,313,998"},{"v":22400704,"d":"22,400,704"},{"v":2821397,"d":"2,821,397"},{"v":-12273465,"d":"(12,273,465)"},{"v":-36557692,"d":"(36,557,692)"},{"v":124044890,"d":"124,044,890"},{"v":76239094,"d":"76,239,094"},{"$nulls":3},{"v":124044890,"d":"124,044,890"},0,{"v":76239094,"d":"76,239,094"},0]
[null,null,"Negativas",{"v":-41481143,"d":"(41,481,143)"},{"v":-52211866,"d":"(52,211,866)"},{"v":-27149783,"d":"(27,149,783)"},{"v":-16824858,"d":"(16,824,858)"},{"v":-29248674,"d":"(29,248,674)"},{"v":-21497082,"d":"(21,497,082)"},{"v":-3139195,"d":"(3,139,195)"},{"v":-1460547,"d":"(1,460,547)"},{"v":-22632456,"d":"(22,632,456)"},{"v":-9637722,"d":"(9,637,722)"},{"v":12341222,"d":"12,341,222"},{"v":15201062,"d":"15,201,062"},{"v":-111310029,"d":"(111,310,029)"},{"v":-86431013,"d":"(86,431,013)"},{"$nulls":3},{"v":-111310029,"d":"(111,310,029)"},0,{"v":-86431013,"d":"(86,431,013)"},0]
[{"$nulls":23},0]
[null,null,"Participación en las ganancias (pérdidas) de asociadas y negocios conjuntos que se contabilicen utilizando el método de la participación",{"v":-276064,"d":"(276,064)"},{"v":-86573,"d":"(86,573)"},{"v":890873,"d":"890,873"},{"v":2295336,"d":"2,295,336"},0,0,{"v":977540,"d":"977,540"},{"v":1653130,"d":"1,653,130"},0,0,0,0,{"v":1592349,"d":"1,592,349"},{"v":3861893,"d":"3,861,893"},{"$nulls":3},{"v":1592349,"d":"1,592,349"},0,{"v":3861893,"d":"3,861,893"},0]
[null,null,"Otras ganancias (pérdidas)",{"v":6265,"d":"6,265"},0,{"v":97037,"d":"97,037"},{"v":48110,"d":"48,110"},{"v":408558,"d":"408,558"},0,{"v":-93180,"d":"(93,180)"},{"v":-10059,"d":"(10,059)"},{"v":247560,"d":"247,560"},{"v":683024,"d":"683,024"},0,0,{"v":666240,"d":"666,240"},{"v":721075,"d":"721,075"},{"$nulls":3},{"v":666240,"d":"666,240"},0,{"v":721075,"d":"721,075"},0]
[null,null,"Resultado de Otras Inversiones",265,0,{"v":80221,"d":"80,221"},{"v":-1,"d":"(1)"},0,0,0,0,0,0,0,0,{"v":80486,"d":"80,486"},{"v":-1,"d":"(1)"},{"$nulls":3},{"v":80486,"d":"80,486"},0,{"v":-1,"d":"(1)"},0]
[null,null,"Resultados en Ventas de Activos",{"v":6000,"d":"6,000"},0,{"v":16816,"d":"16,816"},{"v":48111,"d":"48,111"},{"v":408558,"d":"408,558"},0,{"v":-93180,"d":"(93,180)"},{"v":-10059,"d":"(10,059)"},{"v":247560,"d":"247,560"},{"v":683024,"d":"683,024"},0,0,{"v":585754,"d":"585,754"},{"v":721076,"d":"721,076"},{"$nulls":3},{"v":585754,"d":"585,754"},0,{"v":721076,"d":"721,076"},0]
[{"$nulls":23},0]
[null,"Ganancia (pérdida), antes de impuestos",null,{"v":-30410275,"d":"(30,410,275)"},{"v":-2635700,"d":"(2,635,700)"},{"v":40307269,"d":"40,307,269"},{"v":72959265,"d":"72,959,265"},{"v":143851702,"d":"143,851,702"},{"v":184072952,"d":"184,072,952"},{"v":389610363,"d":"389,610,363"},{"v":433163996,"d":"433,163,996"},{"v":151287581,"d":"151,287,581"},{"v":170311150,"d":"170,311,150"},0,{"v":-21356630,"d":"(21,356,630)"},{"v":694646640,"d":"694,646,640"},{"v":836515033,"d":"836,515,033"},{"$nulls":3},{"v":694646640,"d":"694,646,640"},0,{"v":836515033,"d":"836,515,033"},0]
[{"$nulls":23},0]
[null,null,"Gasto (ingreso) por impuestos a las ganancias",{"v":68704124,"d":"68,704,124"},{"v":-97252724,"d":"(97,252,724)"},{"v":-23190074,"d":"(23,190,074)"},{"v":-3054043,"d":"(3,054,043)"},{"v":-29106484,"d":"(29,106,484)"},{"v":-60227119,"d":"(60,227,119)"},{"v":-157304097,"d":"(157,304,097)"},{"v":-165884742,"d":"(165,884,742)"},{"v":-45389343,"d":"(45,389,343)"},{"v":-50763242,"d":"(50,763,242)"},0,0,{"v":-186285874,"d":"(186,285,874)"},{"v":-377181870,"d":"(377,181,870)"},{"$nulls":3},{"v":-186285874,"d":"(186,285,874)"},0,{"v":-377181870,"d":"(377,181,870)"},0]
[{"$nulls":23},0]
[null,"Ganancia (pérdida) procedente de operaciones continuadas",null,{"v":38293849,"d":"38,293,849"},{"v":-99888424,"d":"(99,888,424)"},{"v":17117195,"d":"17,117,195"},{"v":69905222,"d":"69,905,222"},{"v":114745218,"d":"114,745,218"},{"v":123845833,"d":"123,845,833"},{"v":232306266,"d":"232,306,266"},{"v":267279254,"d":"267,279,254"},{"v":105898238,"d":"105,898,238"},{"v":119547908,"d":"119,547,908"},0,{"v":-21356630,"d":"(21,356,630)"},{"v":508360766,"d":"508,360,766"},{"v":459333163,"d":"459,333,163"},{"$nulls":3},{"v":508360766,"d":"508,360,766"},0,{"v":459333163,"d":"459,333,163"},0]
[null,null,"Ganancia (Pérdida) de Operaciones Discontinuadas",{"v":115130387,"d":"115,130,387"},{"v":233692661,"d":"233,692,661"},0,0,0,0,0,0,0,0,0,0,{"v":115130387,"d":"115,130,387"},{"v":233692661,"d":"233,692,661"},{"$nulls":3},{"v":115130387,"d":"115,130,387"},0,{"v":233692661,"d":"233,692,661"},0]
[null,"GANANCIA (PÉRDIDA)",null,{"v":153424236,"d":"153,424,236"},{"v":133804237,"d":"133,804,237"},{"v":17117195,"d":"17,117,195"},{"v":69905222,"d":"69,905,222"},{"v":114745218,"d":"114,745,218"},{"v":123845833,"d":"123,845,833"},{"v":232306266,"d":"232,306,266"},{"v":267279254,"d":"267,279,254"},{"v":105898238,"d":"105,898,238"},{"v":119547908,"d":"119,547,908"},0,{"v":-21356630,"d":"(21,356,630)"},{"v":623491153,"d":"623,491,153"},{"v":693025824,"d":"693,025,824"},{"$nulls":3},{"v":623491153,"d":"623,491,153"},0,{"v":693025824,"d":"693,025,824"},0]
[{"$nulls":23},0]
[null,null,"Ganancia (Pérdida) Atribuibles a ",{"v":153424236,"d":"153,424,236"},{"v":133804237,"d":"133,804,237"},{"v":17117195,"d":"17,117,195"},{"v":69905222,"d":"69,905,222"},{"v":114745218,"d":"114,745,218"},{"v":123845833,"d":"123,845,833"},{"v":232306266,"d":"232,306,266"},{"v":267279254,"d":"267,279,254"},{"v":105898238,"d":"105,898,238"},{"v":119547908,"d":"119,547,908"},0,{"v":-21356630,"d":"(21,356,630)"},{"v":623491153,"d":"623,491,153"},{"v":693025824,"d":"693,025,824"},{"$nulls":3},{"v":623491153,"d":"623,491,153"},0,{"v":693025824,"d":"693,025,824"},0]
[null,null,"Ganancia (pérdida), atribuible a los propietarios de la controladora",{"$nulls":12},{"v":362581677,"d":"362,581,677"},{"v":405425270,"d":"405,425,270"},{"$nulls":3},{"v":362581677,"d":"362,581,677"},0,{"v":405425270,"d":"405,425,270"},0]
[null,null,"Ganancia (pérdida), atribuible a participaciones no controladoras",{"$nulls":12},{"v":260909476,"d":"260,909,476"},{"v":287600554,"d":"287,600,554"},{"$nulls":3},{"v":260909476,"d":"260,909,476"},0,{"v":287600554,"d":"287,600,554"},0]
[]
[{"$nulls":3},{"v":153424235.698,"d":"153,424,236"},0,{"v":17117199.971561104,"d":"17,117,200"},0,{"v":114745217.7504349,"d":"114,745,218"},0,{"v":232306266.01019424,"d":"232,306,266"},0,{"v":105898238.00199006,"d":"105,898,238"},0,null,0]
[{"$nulls":3},{"v":0.3019999861717224,"d":"0"},{"v":-99888424,"d":"-99,888,424"},{"v":-4.971561104059219,"d":"-5"},{"v":69905222,"d":"69,905,222"},{"v":0.24956509470939636,"d":"0"},{"v":123845833,"d":"123,845,833"},{"v":-0.010194242000579834,"d":"-0"},{"v":267279254,"d":"267,279,254"},{"v":-0.0019900649785995483,"d":"-0"},{"v":119547908,"d":"119,547,908"},null,{"v":-21356630,"d":"-21,356,630"}]
[]
[]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ESTADO DE FLUJOS DE EFECTIVO",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de operación",{"v":90341223,"d":"90,341,223"},{"v":308511151,"d":"308,511,151"},{"v":177531041,"d":"177,531,041"},{"v":244973772,"d":"244,973,772"},{"v":323119472,"d":"323,119,472"},{"v":160275347,"d":"160,275,347"},{"v":337389613,"d":"337,389,613"},{"v":311427266,"d":"311,427,266"},{"v":227394019,"d":"227,394,019"},{"v":205451067,"d":"205,451,067"},{"v":2197273,"d":"2,197,273"},{"v":-7143697,"d":"(7,143,697)"},{"v":1157972641,"d":"1,157,972,641"},{"v":1223494906,"d":"1,223,494,906"},{"$nulls":3},{"v":1157972641,"d":"1,157,972,641"},0,{"v":1223494906,"d":"1,223,494,906"},0]
[null,null,"Flujos de efectivo netos procedentes de (utilizados en) actividades de inversión",{"v":241655053,"d":"241,655,053"},{"v":-36427670,"d":"(36,427,670)"},{"v":-80272572,"d":"(80,272,572)"},{"v":-228432991,"d":"(228,432,991)"},{"v":-144114444,"d":"(144,114,444)"},{"v":-164209487,"d":"(164,209,487)"},{"v":-179727408,"d":"(179,727,408)"},{"v":-223980828,"d":"(223,980,828)"},{"v":-90400111,"d":"(90,400,111)"},{"v":-125265568,"d":"(125,265,568)"},{"v":-105551177,"d":"(105,551,177)"},{"v":-185997748,"d":"(185,997,748)"},{"v":-358410659,"d":"(358,410,659)"},{"v":-964314292,"d":"(964,314,292)"},{"$nulls":3},{"v":-358410659,"d":"(358,410,659)"},0,{"v":-964314292,"d":"(964,314,292)"},0]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de financiación",{"v":-455364405,"d":"(455,364,405)"},{"v":-571131200,"d":"(571,131,200)"},{"v":-8096683,"d":"(8,096,683)"},{"v":-11633334,"d":"(11,633,334)"},{"v":-67131823,"d":"(67,131,823)"},{"v":-67129460,"d":"(67,129,460)"},{"v":-57056943,"d":"(57,056,943)"},{"v":-261701060,"d":"(261,701,060)"},{"v":-75293370,"d":"(75,293,370)"},{"v":-161950638,"d":"(161,950,638)"},{"v":103304346,"d":"103,304,346"},{"v":193065214,"d":"193,065,214"},{"v":-559638878,"d":"(559,638,878)"},{"v":-880480478,"d":"(880,480,478)"},{"$nulls":3},{"v":-559638878,"d":"(559,638,878)"},0,{"v":-880480478,"d":"(880,480,478)"},0]
{"$rows_empty":11}
[{"$nulls":3},{"v":-35390354,"d":"-35,390,354"},{"v":-8970666,"d":"-8,970,666"},null,{"$error":"#REF!"},{"v":-535452003,"d":"-535,452,003"},null,{"v":-509012088,"d":"-509,012,088"},{"$error":"#REF!"},null,{"v":-1126518207,"d":"-1,126,518,207"},{"v":-1383096510,"d":"-1,383,096,510"},null,{"$error":"#REF!"},{"v":-671355882,"d":"-671,355,882"},null,{"v":-637021691,"d":"-637,021,691"},{"$error":"#REF!"},null,{"v":-517966100,"d":"-517,966,100"},{"v":-460467461,"d":"-460,467,461"},null,{"$error":"#REF!"}]

{"sheet":"Segmentos LN resumen","index":24,"n_rows":147,"n_cols":18,"rows_kept":147,"merged":[[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[3,1,4,2],[33,1,33,2],[33,3,33,4],[33,5,33,6],[33,7,33,8],[33,9,33,10],[34,1,35,2],[57,1,57,2],[72,1,72,2],[72,3,72,4],[72,5,72,6],[72,7,72,8],[72,9,72,10],[73,1,74,2],[140,1,140,2],[140,3,140,4],[140,5,140,6],[140,7,140,8],[140,9,140,10],[141,1,142,2]],"flags":["formulas_cached_only"]}
[]
[]
[null,"Linea de Negocio",null,"Generación",null,"Distribución",null,"Holdings y Eliminaciones ",null,"Totales"]
[null,"ACTIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"ACTIVOS CORRIENTES",null,{"v":759338202,"d":"759,338,202"},{"v":3974309548,"d":"3,974,309,548"},{"v":1269216771,"d":"1,269,216,771"},{"v":2233248507,"d":"2,233,248,507"},{"v":960276606,"d":"960,276,606"},{"v":1706003655,"d":"1,706,003,655"},{"v":2988831579,"d":"2,988,831,579"},{"v":7913561710,"d":"7,913,561,710"},{"$nulls":3},{"v":2988831579,"d":"2,988,831,579"},0,{"v":7913561710,"d":"7,913,561,710"},0]
[null,null,"Efectivo y equivalentes al efectivo",{"v":375456519,"d":"375,456,519"},{"v":158234836,"d":"158,234,836"},{"v":264798500,"d":"264,798,500"},{"v":174458784,"d":"174,458,784"},{"v":919195181,"d":"919,195,181"},{"v":852469724,"d":"852,469,724"},{"v":1559450200,"d":"1,559,450,200"},{"v":1185163344,"d":"1,185,163,344"},{"$nulls":3},{"v":1559450200,"d":"1,559,450,200"},0,{"v":1185163344,"d":"1,185,163,344"},0]
[null,null,"Otros activos financieros corrientes",{"v":9637969,"d":"9,637,969"},{"v":11466253,"d":"11,466,253"},{"v":35244655,"d":"35,244,655"},{"v":34171369,"d":"34,171,369"},{"v":43666250,"d":"43,666,250"},{"v":22624824,"d":"22,624,824"},{"v":88548874,"d":"88,548,874"},{"v":68262446,"d":"68,262,446"},{"$nulls":3},{"v":88548874,"d":"88,548,874"},0,{"v":68262446,"d":"68,262,446"},0]
[null,null,"Otros activos no financieros, corriente",{"v":12380081,"d":"12,380,081"},{"v":26895066,"d":"26,895,066"},{"v":71754727,"d":"71,754,727"},{"v":72076278,"d":"72,076,278"},{"v":1378380,"d":"1,378,380"},{"v":3017713,"d":"3,017,713"},{"v":85513188,"d":"85,513,188"},{"v":101989057,"d":"101,989,057"},{"$nulls":3},{"v":85513188,"d":"85,513,188"},0,{"v":101989057,"d":"101,989,057"},0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar corrientes",{"v":243594119,"d":"243,594,119"},{"v":281533993,"d":"281,533,993"},{"v":837306925,"d":"837,306,925"},{"v":802286571,"d":"802,286,571"},{"v":6829210,"d":"6,829,210"},{"v":4311003,"d":"4,311,003"},{"v":1087730254,"d":"1,087,730,254"},{"v":1088131567,"d":"1,088,131,567"},{"$nulls":3},{"v":1087730254,"d":"1,087,730,254"},0,{"v":1088131567,"d":"1,088,131,567"},0]
[null,null,"Cuentas por cobrar a entidades relacionadas, corrientes",{"v":78375467,"d":"78,375,467"},{"v":69698172,"d":"69,698,172"},{"v":7491948,"d":"7,491,948"},{"v":27676364,"d":"27,676,364"},{"v":-78053087,"d":"(78,053,087)"},{"v":-93807606,"d":"(93,807,606)"},{"v":7814328,"d":"7,814,328"},{"v":3566930,"d":"3,566,930"},{"$nulls":3},{"v":7814328,"d":"7,814,328"},0,{"v":3566930,"d":"3,566,930"},0]
[null,null,"Inventarios corrientes",{"v":31892439,"d":"31,892,439"},{"v":33665661,"d":"33,665,661"},{"v":39571017,"d":"39,571,017"},{"v":61185174,"d":"61,185,174"},{"v":855685,"d":"855,685"},{"v":207062,"d":"207,062"},{"v":72319141,"d":"72,319,141"},{"v":95057897,"d":"95,057,897"},{"$nulls":3},{"v":72319141,"d":"72,319,141"},0,{"v":95057897,"d":"95,057,897"},0]
[null,null,"Activos por impuestos corrientes, corriente",{"v":8001608,"d":"8,001,608"},{"v":3751263,"d":"3,751,263"},{"v":13048999,"d":"13,048,999"},{"v":11961862,"d":"11,961,862"},{"v":66404987,"d":"66,404,987"},{"v":31741463,"d":"31,741,463"},{"v":87455594,"d":"87,455,594"},{"v":47454588,"d":"47,454,588"},{"$nulls":3},{"v":87455594,"d":"87,455,594"},0,{"v":47454588,"d":"47,454,588"},0]
[]
[null,null,"Activos no corrientes o grupos de activos para su disposición clasificados como mantenidos para la venta o como mantenidos para distribuir a los propietarios",0,{"v":3389064304,"d":"3,389,064,304"},0,{"v":1049432105,"d":"1,049,432,105"},0,{"v":885439472,"d":"885,439,472"},0,{"v":5323935881,"d":"5,323,935,881"},{"$nulls":3},0,0,{"v":5323935881,"d":"5,323,935,881"}]
[]
[null,"ACTIVOS NO CORRIENTES ",null,{"v":3532791962,"d":"3,532,791,962"},{"v":4070922143,"d":"4,070,922,143"},{"v":3996635242,"d":"3,996,635,242"},{"v":4091696107,"d":"4,091,696,107"},{"v":397167154,"d":"397,167,154"},{"v":-627025569,"d":"-627,025,569"},{"v":7926594358,"d":"7,926,594,358"},{"v":7535592681,"d":"7,535,592,681"},{"$nulls":3},{"v":7926594358,"d":"7,926,594,358"},0,{"v":7535592681,"d":"7,535,592,681"},0]
[null,null,"Otros activos financieros no corrientes",{"v":1701714,"d":"1,701,714"},{"v":625982,"d":"625,982"},{"v":635732176,"d":"635,732,176"},{"v":488884301,"d":"488,884,301"},{"v":20280,"d":"20,280"},{"v":17921,"d":"17,921"},{"v":637454170,"d":"637,454,170"},{"v":489528204,"d":"489,528,204"},{"$nulls":3},{"v":637454170,"d":"637,454,170"},0,{"v":489528204,"d":"489,528,204"},0]
[null,null,"Otros activos no financieros no corrientes",{"v":7957092,"d":"7,957,092"},{"v":9847779,"d":"9,847,779"},{"v":63811286,"d":"63,811,286"},{"v":54741348,"d":"54,741,348"},{"v":13629851,"d":"13,629,851"},{"v":12973581,"d":"12,973,581"},{"v":85398229,"d":"85,398,229"},{"v":77562708,"d":"77,562,708"},{"$nulls":3},{"v":85398229,"d":"85,398,229"},0,{"v":77562708,"d":"77,562,708"},0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar no corrientes",{"v":293458923,"d":"293,458,923"},{"v":310451501,"d":"310,451,501"},{"v":51177225,"d":"51,177,225"},{"v":88178936,"d":"88,178,936"},{"v":54267,"d":"54,267"},{"v":65427,"d":"65,427"},{"v":344690415,"d":"344,690,415"},{"v":398695864,"d":"398,695,864"},{"$nulls":3},{"v":344690415,"d":"344,690,415"},0,{"v":398695864,"d":"398,695,864"},0]
[null,null,"Cuentas por cobrar a entidades relacionadas, no corrientes",{"v":1475958,"d":"1,475,958"},0,{"v":254955,"d":"254,955"},{"v":355485,"d":"355,485"},{"v":-1475958,"d":"(1,475,958)"},0,{"v":254955,"d":"254,955"},{"v":355485,"d":"355,485"},{"$nulls":3},{"v":254955,"d":"254,955"},0,{"v":355485,"d":"355,485"},0]
[null,null,"Inversiones contabilizadas utilizando el método de la participación",{"v":87543315,"d":"87,543,315"},{"v":478361882,"d":"478,361,882"},{"v":30699032,"d":"30,699,032"},{"v":491519716,"d":"491,519,716"},{"v":-86646942,"d":"(86,646,942)"},{"v":-938921153,"d":"(938,921,153)"},{"v":31595405,"d":"31,595,405"},{"v":30960445,"d":"30,960,445"},{"$nulls":3},{"v":31595405,"d":"31,595,405"},0,{"v":30960445,"d":"30,960,445"},0]
[null,null,"Activos intangibles distintos de la plusvalía",{"v":34747519,"d":"34,747,519"},{"v":33665518,"d":"33,665,518"},{"v":1114791653,"d":"1,114,791,653"},{"v":933484014,"d":"933,484,014"},{"v":12985725,"d":"12,985,725"},{"v":14249740,"d":"14,249,740"},{"v":1162524897,"d":"1,162,524,897"},{"v":981399272,"d":"981,399,272"},{"$nulls":3},{"v":1162524897,"d":"1,162,524,897"},0,{"v":981399272,"d":"981,399,272"},0]
[null,null,"Plusvalía",{"v":5231358,"d":"5,231,358"},{"v":100700655,"d":"100,700,655"},{"v":86799347,"d":"86,799,347"},{"v":76703162,"d":"76,703,162"},{"v":378806898,"d":"378,806,898"},{"v":266795230,"d":"266,795,230"},{"v":470837603,"d":"470,837,603"},{"v":444199047,"d":"444,199,047"},{"$nulls":3},{"v":470837603,"d":"470,837,603"},0,{"v":444199047,"d":"444,199,047"},0]
[null,null,"Propiedades, planta y equipo",{"v":3061683680,"d":"3,061,683,680"},{"v":3097266606,"d":"3,097,266,606"},{"v":1941435405,"d":"1,941,435,405"},{"v":1905927300,"d":"1,905,927,300"},{"v":2589421,"d":"2,589,421"},{"v":372727,"d":"372,727"},{"v":5005708506,"d":"5,005,708,506"},{"v":5003566633,"d":"5,003,566,633"},{"$nulls":3},{"v":5005708506,"d":"5,005,708,506"},0,{"v":5003566633,"d":"5,003,566,633"},0]
[null,null,"Propiedad de inversión",0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Activos por impuestos diferidos",{"v":38992403,"d":"38,992,403"},{"v":40002220,"d":"40,002,220"},{"v":71934163,"d":"71,934,163"},{"v":51901845,"d":"51,901,845"},{"v":77203612,"d":"77,203,612"},{"v":17420958,"d":"17,420,958"},{"v":188130178,"d":"188,130,178"},{"v":109325023,"d":"109,325,023"},{"$nulls":3},{"v":188130178,"d":"188,130,178"},0,{"v":109325023,"d":"109,325,023"},0]
[]
[null,"TOTAL ACTIVOS",null,{"v":4292130164,"d":"4,292,130,164"},{"v":8045231691,"d":"8,045,231,691"},{"v":5265852013,"d":"5,265,852,013"},{"v":6324944614,"d":"6,324,944,614"},{"v":1357443760,"d":"1,357,443,760"},{"v":1078978086,"d":"1,078,978,086"},{"v":10915425937,"d":"10,915,425,937"},{"v":15449154391,"d":"15,449,154,391"},{"$nulls":3},{"v":10915425937,"d":"10,915,425,937"},0,{"v":15449154391,"d":"15,449,154,391"},0]
[]
[]
[]
[]
[null,"Linea de Negocio",null,"Generación",null,"Distribución",null,"Holdings y Eliminaciones ",null,"Totales"]
[null,"PATRIMONIO NETO Y PASIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"PASIVOS CORRIENTES",null,{"v":844764243,"d":"844,764,243"},{"v":2735116868,"d":"2,735,116,868"},{"v":1621295715,"d":"1,621,295,715"},{"v":1838355464,"d":"1,838,355,464"},{"v":47285107,"d":"47,285,107"},{"v":-68091532,"d":"(68,091,532)"},{"v":2513345065,"d":"2,513,345,065"},{"v":4505380800,"d":"4,505,380,800"},{"$nulls":3},{"v":2513345065,"d":"2,513,345,065"},0,{"v":4505380800,"d":"4,505,380,800"},0]
[null,null,"Otros pasivos financieros corrientes",{"v":255583299,"d":"255,583,299"},{"v":230270298,"d":"230,270,298"},{"v":329158947,"d":"329,158,947"},{"v":206125030,"d":"206,125,030"},{"v":262992612,"d":"262,992,612"},{"v":251478180,"d":"251,478,180"},{"v":847734858,"d":"847,734,858"},{"v":687873508,"d":"687,873,508"},{"$nulls":3},{"v":847734858,"d":"847,734,858"},0,{"v":687873508,"d":"687,873,508"},0]
[null,null,"Cuentas por pagar comerciales y otras cuentas por pagar",{"v":318560048,"d":"318,560,048"},{"v":342712347,"d":"342,712,347"},{"v":1018147643,"d":"1,018,147,643"},{"v":1037064551,"d":"1,037,064,551"},{"v":19518022,"d":"19,518,022"},{"v":73047309,"d":"73,047,309"},{"v":1356225713,"d":"1,356,225,713"},{"v":1452824207,"d":"1,452,824,207"},{"$nulls":3},{"v":1356225713,"d":"1,356,225,713"},0,{"v":1452824207,"d":"1,452,824,207"},0]
[null,null,"Cuentas por pagar a entidades relacionadas corrientes",{"v":130278346,"d":"130,278,346"},{"v":104568189,"d":"104,568,189"},{"v":153641652,"d":"153,641,652"},{"v":72131804,"d":"72,131,804"},{"v":-237092281,"d":"(237,092,281)"},{"v":-66802485,"d":"(66,802,485)"},{"v":46827717,"d":"46,827,717"},{"v":109897508,"d":"109,897,508"},{"$nulls":3},{"v":46827717,"d":"46,827,717"},0,{"v":109897508,"d":"109,897,508"},0]
[null,null,"Otras provisiones corrientes",{"v":47804414,"d":"47,804,414"},{"v":81419354,"d":"81,419,354"},{"v":74341204,"d":"74,341,204"},{"v":45879822,"d":"45,879,822"},{"v":715112,"d":"715,112"},0,{"v":122860730,"d":"122,860,730"},{"v":127299176,"d":"127,299,176"},{"$nulls":3},{"v":122860730,"d":"122,860,730"},0,{"v":127299176,"d":"127,299,176"},0]
[null,null,"Pasivos por impuestos corrientes",{"v":87973783,"d":"87,973,783"},{"v":91117121,"d":"91,117,121"},{"v":16168038,"d":"16,168,038"},{"v":24166415,"d":"24,166,415"},{"v":66313,"d":"66,313"},{"v":27324424,"d":"27,324,424"},{"v":104208134,"d":"104,208,134"},{"v":142607960,"d":"142,607,960"},{"$nulls":3},{"v":104208134,"d":"104,208,134"},0,{"v":142607960,"d":"142,607,960"},0]
[null,null,"Provisiones por beneficios a los empleados corrientes",0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otros pasivos no financieros corrientes",{"v":4564353,"d":"4,564,353"},{"v":1951295,"d":"1,951,295"},{"v":29838231,"d":"29,838,231"},{"v":35966491,"d":"35,966,491"},{"v":1085329,"d":"1,085,329"},{"v":1308553,"d":"1,308,553"},{"v":35487913,"d":"35,487,913"},{"v":39226339,"d":"39,226,339"},{"$nulls":3},{"v":35487913,"d":"35,487,913"},0,{"v":39226339,"d":"39,226,339"},0]
[]
[null,null,"Pasivos incluidos en grupos de activos para su disposición clasificados como mantenidos para la venta",0,{"v":1883078264,"d":"1,883,078,264"},0,{"v":417021351,"d":"417,021,351"},0,{"v":-354447513,"d":"(354,447,513)"},0,{"v":1945652102,"d":"1,945,652,102"},{"$nulls":3},0,0,{"v":1945652102,"d":"1,945,652,102"}]
[]
[null,"PASIVOS NO CORRIENTES",null,{"v":1434446326,"d":"1,434,446,326"},{"v":1313277539,"d":"1,313,277,539"},{"v":1725878220,"d":"1,725,878,220"},{"v":1559780584,"d":"1,559,780,584"},{"v":-155829245,"d":"(155,829,245)"},{"v":-119092912,"d":"(119,092,912)"},{"v":3004495301,"d":"3,004,495,301"},{"v":2753965211,"d":"2,753,965,211"},{"$nulls":3},{"v":3004495301,"d":"3,004,495,301"},0,{"v":2753965211,"d":"2,753,965,211"},0]
[null,null,"Otros pasivos financieros no corrientes",{"v":1055279604,"d":"1,055,279,604"},{"v":941834867,"d":"941,834,867"},{"v":952713052,"d":"952,713,052"},{"v":883297767,"d":"883,297,767"},{"v":20966300,"d":"20,966,300"},{"v":22163958,"d":"22,163,958"},{"v":2028958956,"d":"2,028,958,956"},{"v":1847296592,"d":"1,847,296,592"},{"$nulls":3},{"v":2028958956,"d":"2,028,958,956"},0,{"v":1847296592,"d":"1,847,296,592"},0]
[null,null,"Cuentas comerciales por pagar y otras cuentas por pagar no corrientes",{"v":122738160,"d":"122,738,160"},{"v":97364873,"d":"97,364,873"},{"v":181979255,"d":"181,979,255"},{"v":178027558,"d":"178,027,558"},{"v":7164574,"d":"7,164,574"},{"v":8151823,"d":"8,151,823"},{"v":311881989,"d":"311,881,989"},{"v":283544254,"d":"283,544,254"},{"$nulls":3},{"v":311881989,"d":"311,881,989"},0,{"v":283544254,"d":"283,544,254"},0]
[null,null,"Cuentas por pagar a entidades relacionadas, no corrientes",{"v":13076243,"d":"13,076,243"},{"v":10685702,"d":"10,685,702"},{"v":200151029,"d":"200,151,029"},{"v":157179286,"d":"157,179,286"},{"v":-213227272,"d":"(213,227,272)"},{"v":-167864988,"d":"(167,864,988)"},0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otras provisiones no corrientes",{"v":51128029,"d":"51,128,029"},{"v":41883233,"d":"41,883,233"},{"v":179233686,"d":"179,233,686"},{"v":141808620,"d":"141,808,620"},{"v":201319,"d":"201,319"},{"v":156431,"d":"156,431"},{"v":230563034,"d":"230,563,034"},{"v":183848284,"d":"183,848,284"},{"$nulls":3},{"v":230563034,"d":"230,563,034"},0,{"v":183848284,"d":"183,848,284"},0]
[null,null,"Pasivo por impuestos diferidos",{"v":153103239,"d":"153,103,239"},{"v":181262110,"d":"181,262,110"},{"v":31119304,"d":"31,119,304"},{"v":34940876,"d":"34,940,876"},{"v":27424048,"d":"27,424,048"},{"v":15701629,"d":"15,701,629"},{"v":211646591,"d":"211,646,591"},{"v":231904615,"d":"231,904,615"},{"$nulls":3},{"v":211646591,"d":"211,646,591"},0,{"v":231904615,"d":"231,904,615"},0]
[null,null,"Provisiones por beneficios a los empleados no corrientes",{"v":22255109,"d":"22,255,109"},{"v":21548342,"d":"21,548,342"},{"v":179408154,"d":"179,408,154"},{"v":163123897,"d":"163,123,897"},{"v":1641786,"d":"1,641,786"},{"v":2598235,"d":"2,598,235"},{"v":203305049,"d":"203,305,049"},{"v":187270474,"d":"187,270,474"},{"$nulls":3},{"v":203305049,"d":"203,305,049"},0,{"v":187270474,"d":"187,270,474"},0]
[null,null,"Otros pasivos no financieros no corrientes",{"v":16865942,"d":"16,865,942"},{"v":18698412,"d":"18,698,412"},{"v":1273740,"d":"1,273,740"},{"v":1402580,"d":"1,402,580"},0,0,{"v":18139682,"d":"18,139,682"},{"v":20100992,"d":"20,100,992"},{"$nulls":3},{"v":18139682,"d":"18,139,682"},0,{"v":20100992,"d":"20,100,992"},0]
[{"$nulls":17},0]
[null,"PATRIMONIO NETO",null,{"v":2012919595,"d":"2,012,919,595"},{"v":3996837284,"d":"3,996,837,284"},{"v":1918678078,"d":"1,918,678,078"},{"v":2926808566,"d":"2,926,808,566"},{"v":1465987898,"d":"1,465,987,898"},{"v":1266162530,"d":"1,266,162,530"},{"v":5397585571,"d":"5,397,585,571"},{"v":8189808380,"d":"8,189,808,380"},{"$nulls":3},{"v":5397585571,"d":"5,397,585,571"},0,{"v":8189808380,"d":"8,189,808,380"},0]
[null,"Patrimonio atribuible a los propietarios de la controladora",null,{"v":2012919595,"d":"2,012,919,595"},{"v":3996837284,"d":"3,996,837,284"},{"v":1918678078,"d":"1,918,678,078"},{"v":2926808566,"d":"2,926,808,566"},{"v":1465987898,"d":"1,465,987,898"},{"v":1266162530,"d":"1,266,162,530"},{"v":3796393224,"d":"3,796,393,224"},{"v":6026149285,"d":"6,026,149,285"},{"$nulls":3},{"v":3796393224,"d":"3,796,393,224"},0,{"v":6026149285,"d":"6,026,149,285"},0]
[null,null,"Capital emitido",{"v":643835511,"d":"643,835,511"},{"v":1476722861,"d":"1,476,722,861"},{"v":556269484,"d":"556,269,484"},{"v":860651565,"d":"860,651,565"},{"v":2375234015,"d":"2,375,234,015"},{"v":3467073560,"d":"3,467,073,560"},{"v":3575339010,"d":"3,575,339,010"},{"v":5804447986,"d":"5,804,447,986"},{"$nulls":3},{"v":3575339010,"d":"3,575,339,010"},0,{"v":5804447986,"d":"5,804,447,986"},0]
[null,null,"Ganancias (pérdidas) acumuladas",{"v":356260354,"d":"356,260,354"},{"v":2358601470,"d":"2,358,601,470"},{"v":96001770,"d":"96,001,770"},{"v":1414711314,"d":"1,414,711,314"},{"v":1789834747,"d":"1,789,834,747"},{"v":-392651261,"d":"(392,651,261)"},{"v":2242096871,"d":"2,242,096,871"},{"v":3380661523,"d":"3,380,661,523"},{"$nulls":3},{"v":2242096871,"d":"2,242,096,871"},0,{"v":3380661523,"d":"3,380,661,523"},0]
[null,null,"Primas de emisión",{"v":25978599,"d":"25,978,599"},{"v":206058198,"d":"206,058,198"},{"v":3053025,"d":"3,053,025"},{"v":3547484,"d":"3,547,484"},{"v":-29031624,"d":"(29,031,624)"},{"v":-209605682,"d":"(209,605,682)"},0,0,{"$nulls":3},0,0,0,0]
[null,null,"Acciones propias en cartera",0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otras participaciones en el patrimonio",0,0,0,0,0,0,0,0,{"$nulls":3},0,0,0,0]
[null,null,"Otras reservas",{"v":986845131,"d":"986,845,131"},{"v":-44545245,"d":"(44,545,245)"},{"v":1263353799,"d":"1,263,353,799"},{"v":647898203,"d":"647,898,203"},{"v":-2670049240,"d":"(2,670,049,240)"},{"v":-1598654087,"d":"(1,598,654,087)"},{"v":-2021042657,"d":"(2,021,042,657)"},{"v":-3158960224,"d":"(3,158,960,224)"},{"$nulls":3},{"v":-2021042657,"d":"(2,021,042,657)"},0,{"v":-3158960224,"d":"(3,158,960,224)"},0]
[{"$nulls":17},0]
[null,"Participaciones no controladoras",null,0,0,0,0,0,0,{"v":1601192347,"d":"1,601,192,347"},{"v":2163659095,"d":"2,163,659,095"},{"$nulls":3},{"v":1601192347,"d":"1,601,192,347"},0,{"v":2163659095,"d":"2,163,659,095"},0]
[{"$nulls":17},0]
[null,"Total Patrimonio Neto y Pasivos",null,{"v":4292130164,"d":"4,292,130,164"},{"v":8045231691,"d":"8,045,231,691"},{"v":5265852013,"d":"5,265,852,013"},{"v":6324944614,"d":"6,324,944,614"},{"v":1357443760,"d":"1,357,443,760"},{"v":1078978086,"d":"1,078,978,086"},{"v":10915425937,"d":"10,915,425,937"},{"v":15449154391,"d":"15,449,154,391"},{"$nulls":3},{"v":10915425937,"d":"10,915,425,937"},null,{"v":15449154391,"d":"15,449,154,391"},0]
[{"$nulls":3},0,0,0,0,0,0,0,0,{"$nulls":3},0,null,0]
[]
[]
[]
[null,"Linea de Negocio",null,"Generación",null,"Distribución",null,"Holdings y Eliminaciones ",null,"Totales"]
[null,"ESTADO DE RESULTADOS INTEGRALES",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"INGRESOS ",null,{"v":1400549287,"d":"1,400,549,287"},{"v":1222358170,"d":"1,222,358,170"},{"v":2783611830,"d":"2,783,611,830"},{"v":2938373117,"d":"2,938,373,117"},{"v":-362118186,"d":"(362,118,186)"},{"v":-236323858,"d":"(236,323,858)"},{"v":3822042931,"d":"3,822,042,931"},{"v":3924407429,"d":"3,924,407,429"},{"$nulls":3},{"v":3822042931,"d":"3,822,042,931"},null,{"v":3924407429,"d":"3,924,407,429"}]
[null,null,"Ingresos de actividades ordinarias",{"v":1342402038,"d":"1,342,402,038"},{"v":1182806088,"d":"1,182,806,088"},{"v":2559708291,"d":"2,559,708,291"},{"v":2537503715,"d":"2,537,503,715"},{"v":-361843763,"d":"(361,843,763)"},{"v":-236177464,"d":"(236,177,464)"},{"v":3540266566,"d":"3,540,266,566"},{"v":3484132339,"d":"3,484,132,339"},{"$nulls":3},{"v":3540266566,"d":"3,540,266,566"},null,{"v":3484132339,"d":"3,484,132,339"}]
[null,null,"Ventas de energía",{"v":1182538970,"d":"1,182,538,970"},{"v":1054221981,"d":"1,054,221,981"},{"v":2326246992,"d":"2,326,246,992"},{"v":2318456718,"d":"2,318,456,718"},{"v":-331713839,"d":"(331,713,839)"},{"v":-209502472,"d":"(209,502,472)"},{"v":3177072123,"d":"3,177,072,123"},{"v":3163176227,"d":"3,163,176,227"},{"$nulls":3},{"v":3177072123,"d":"3,177,072,123"},0,{"v":3163176227,"d":"3,163,176,227"},0]
[null,null,"Otras ventas",{"v":19805958,"d":"19,805,958"},{"v":14454795,"d":"14,454,795"},{"v":1655729,"d":"1,655,729"},{"v":11909291,"d":"11,909,291"},{"v":6144846,"d":"6,144,846"},0,{"v":27606533,"d":"27,606,533"},{"v":26364086,"d":"26,364,086"},{"$nulls":3},{"v":27606533,"d":"27,606,533"},0,{"v":26364086,"d":"26,364,086"},0]
[null,null,"Otras prestaciones de servicios",{"v":140057110,"d":"140,057,110"},{"v":114129312,"d":"114,129,312"},{"v":231805570,"d":"231,805,570"},{"v":207137706,"d":"207,137,706"},{"v":-36274770,"d":"(36,274,770)"},{"v":-26674992,"d":"(26,674,992)"},{"v":335587910,"d":"335,587,910"},{"v":294592026,"d":"294,592,026"},{"$nulls":3},{"v":335587910,"d":"335,587,910"},0,{"v":294592026,"d":"294,592,026"},0]
[]
[null,null,"Otros ingresos",{"v":58147249,"d":"58,147,249"},{"v":39552082,"d":"39,552,082"},{"v":223903539,"d":"223,903,539"},{"v":400869402,"d":"400,869,402"},{"v":-274423,"d":"(274,423)"},{"v":-146394,"d":"(146,394)"},{"v":281776365,"d":"281,776,365"},{"v":440275090,"d":"440,275,090"},{"$nulls":3},{"v":281776365,"d":"281,776,365"},0,{"v":440275090,"d":"440,275,090"},0]
[{"$nulls":17},0]
[null,"MATERIAS PRIMAS Y CONSUMIBLES UTILIZADOS",null,{"v":-592105595,"d":"(592,105,595)"},{"v":-429787677,"d":"(429,787,677)"},{"v":-1689107416,"d":"(1,689,107,416)"},{"v":-1844788804,"d":"(1,844,788,804)"},{"v":366854543,"d":"366,854,543"},{"v":238719225,"d":"238,719,225"},{"v":-1914358468,"d":"(1,914,358,468)"},{"v":-2035857256,"d":"(2,035,857,256)"},{"$nulls":3},{"v":-1914358468,"d":"(1,914,358,468)"},null,{"v":-2035857256,"d":"(2,035,857,256)"},0]
[null,null,"Compras de energía",{"v":-235503186,"d":"(235,503,186)"},{"v":-119374309,"d":"(119,374,309)"},{"v":-1343492307,"d":"(1,343,492,307)"},{"v":-1500965934,"d":"(1,500,965,934)"},{"v":352418519,"d":"352,418,519"},{"v":221348379,"d":"221,348,379"},{"v":-1226576974,"d":"(1,226,576,974)"},{"v":-1398991864,"d":"(1,398,991,864)"},{"$nulls":3},{"v":-1226576974,"d":"(1,226,576,974)"},0,{"v":-1398991864,"d":"(1,398,991,864)"},0]
[null,null,"Consumo de combustible",{"v":-197887936,"d":"(197,887,936)"},{"v":-171043625,"d":"(171,043,625)"},0,0,0,0,{"v":-197887936,"d":"(197,887,936)"},{"v":-171043625,"d":"(171,043,625)"},{"$nulls":3},{"v":-197887936,"d":"(197,887,936)"},0,{"v":-171043625,"d":"(171,043,625)"},0]
[null,null,"Gastos de transporte",{"v":-102408976,"d":"(102,408,976)"},{"v":-92104731,"d":"(92,104,731)"},{"v":-112123308,"d":"(112,123,308)"},{"v":-113619313,"d":"(113,619,313)"},{"v":19688080,"d":"19,688,080"},{"v":19125334,"d":"19,125,334"},{"v":-194844204,"d":"(194,844,204)"},{"v":-186598710,"d":"(186,598,710)"},{"$nulls":3},{"v":-194844204,"d":"(194,844,204)"},0,{"v":-186598710,"d":"(186,598,710)"},0]
[null,null,"Otros aprovisionamientos variables y servicios",{"v":-56305497,"d":"(56,305,497)"},{"v":-47265012,"d":"(47,265,012)"},{"v":-233491801,"d":"(233,491,801)"},{"v":-230203557,"d":"(230,203,557)"},{"v":-5252056,"d":"(5,252,056)"},{"v":-1754488,"d":"(1,754,488)"},{"v":-295049354,"d":"(295,049,354)"},{"v":-279223057,"d":"(279,223,057)"},{"$nulls":3},{"v":-295049354,"d":"(295,049,354)"},0,{"v":-279223057,"d":"(279,223,057)"},0]
[{"$nulls":17},0]
[null,"MARGEN DE CONTRIBUCIÓN",null,{"v":808443692,"d":"808,443,692"},{"v":792570493,"d":"792,570,493"},{"v":1094504414,"d":"1,094,504,414"},{"v":1093584313,"d":"1,093,584,313"},{"v":4736357,"d":"4,736,357"},{"v":2395367,"d":"2,395,367"},{"v":1907684463,"d":"1,907,684,463"},{"v":1888550173,"d":"1,888,550,173"},{"$nulls":3},{"v":1907684463,"d":"1,907,684,463"},0,{"v":1888550173,"d":"1,888,550,173"},0]
[{"$nulls":17},0]
[null,null,"Otros trabajos realizados por la entidad y capitalizados",{"v":3917744,"d":"3,917,744"},{"v":7684811,"d":"7,684,811"},{"v":39175392,"d":"39,175,392"},{"v":39134172,"d":"39,134,172"},{"v":62298,"d":"62,298"},{"v":1249619,"d":"1,249,619"},{"v":43155434,"d":"43,155,434"},{"v":48068602,"d":"48,068,602"},{"$nulls":3},{"v":43155434,"d":"43,155,434"},0,{"v":48068602,"d":"48,068,602"},0]
[null,null,"Gastos por beneficios a los empleados",{"v":-67094304,"d":"(67,094,304)"},{"v":-78732019,"d":"(78,732,019)"},{"v":-231712874,"d":"(231,712,874)"},{"v":-272363331,"d":"(272,363,331)"},{"v":-16331689,"d":"(16,331,689)"},{"v":-11092973,"d":"(11,092,973)"},{"v":-315138867,"d":"(315,138,867)"},{"v":-362188323,"d":"(362,188,323)"},{"$nulls":3},{"v":-315138867,"d":"(315,138,867)"},0,{"v":-362188323,"d":"(362,188,323)"},0]
[null,null,"Otros gastos, por naturaleza",{"v":-85914053,"d":"(85,914,053)"},{"v":-67634041,"d":"(67,634,041)"},{"v":-285117199,"d":"(285,117,199)"},{"v":-293036552,"d":"(293,036,552)"},{"v":-35709577,"d":"(35,709,577)"},{"v":-17225118,"d":"(17,225,118)"},{"v":-406740829,"d":"(406,740,829)"},{"v":-377895711,"d":"(377,895,711)"},{"$nulls":3},{"v":-406740829,"d":"(406,740,829)"},0,{"v":-377895711,"d":"(377,895,711)"},0]
[{"$nulls":17},0]
[null,"RESULTADO BRUTO DE EXPLOTACIÓN",null,{"v":659353079,"d":"659,353,079"},{"v":653889244,"d":"653,889,244"},{"v":616849733,"d":"616,849,733"},{"v":567318602,"d":"567,318,602"},{"v":-47242611,"d":"(47,242,611)"},{"v":-24673105,"d":"(24,673,105)"},{"v":1228960201,"d":"1,228,960,201"},{"v":1196534741,"d":"1,196,534,741"},{"$nulls":3},{"v":1228960201,"d":"1,228,960,201"},0,{"v":1196534741,"d":"1,196,534,741"},0]
[{"$nulls":17},0]
[null,null,"Gasto por depreciación y amortización",{"v":-105517193,"d":"(105,517,193)"},{"v":-106905532,"d":"(106,905,532)"},{"v":-131318060,"d":"(131,318,060)"},{"v":-129690948,"d":"(129,690,948)"},{"v":158345,"d":"158,345"},{"v":335566,"d":"335,566"},{"v":-236676908,"d":"(236,676,908)"},{"v":-236260914,"d":"(236,260,914)"},{"$nulls":3},{"v":-236676908,"d":"(236,676,908)"},0,{"v":-236260914,"d":"(236,260,914)"},0]
[null,null,"Pérdidas por deterioro de valor (reversiones de pérdidas por deterioro de valor) reconocidas en el resultado del periodo",{"v":-1091240,"d":"(1,091,240)"},{"v":130630,"d":"130,630"},{"v":-54684494,"d":"(54,684,494)"},{"v":-31766536,"d":"(31,766,536)"},{"v":-1152542,"d":"(1,152,542)"},{"v":-48,"d":"(48)"},{"v":-56928276,"d":"(56,928,276)"},{"v":-31635954,"d":"(31,635,954)"},{"$nulls":3},{"v":-56928276,"d":"(56,928,276)"},0,{"v":-31635954,"d":"(31,635,954)"},0]
[{"$nulls":17},0]
[null,"RESULTADO DE EXPLOTACIÓN",null,{"v":552744646,"d":"552,744,646"},{"v":547114342,"d":"547,114,342"},{"v":430847179,"d":"430,847,179"},{"v":405861118,"d":"405,861,118"},{"v":-48236808,"d":"(48,236,808)"},{"v":-24337587,"d":"(24,337,587)"},{"v":935355017,"d":"935,355,017"},{"v":928637873,"d":"928,637,873"},{"$nulls":3},{"v":935355017,"d":"935,355,017"},0,{"v":928637873,"d":"928,637,873"},0]
[]
[null,"RESULTADO FINANCIERO",null,{"v":-72803603,"d":"(72,803,603)"},{"v":-65418546,"d":"(65,418,546)"},{"v":-201346644,"d":"(201,346,644)"},{"v":-52219309,"d":"(52,219,309)"},{"v":31183281,"d":"31,183,281"},{"v":20932047,"d":"20,932,047"},{"v":-242966966,"d":"(242,966,966)"},{"v":-96705808,"d":"(96,705,808)"},{"$nulls":3},{"v":-242966966,"d":"(242,966,966)"},0,{"v":-96705808,"d":"(96,705,808)"},0]
[null,null,"Ingresos financieros",{"v":37289601,"d":"37,289,601"},{"v":24522863,"d":"24,522,863"},{"v":87206058,"d":"87,206,058"},{"v":144806519,"d":"144,806,519"},{"v":26793801,"d":"26,793,801"},{"v":22157765,"d":"22,157,765"},{"v":151289460,"d":"151,289,460"},{"v":191487147,"d":"191,487,147"},{"$nulls":3},{"v":151289460,"d":"151,289,460"},0,{"v":191487147,"d":"191,487,147"},0]
[null,null,"Efectivo y otros medios equivalentes",{"v":31454411,"d":"31,454,411"},{"v":23415068,"d":"23,415,068"},{"v":18526433,"d":"18,526,433"},{"v":6416235,"d":"6,416,235"},{"v":26377330,"d":"26,377,330"},{"v":22018555,"d":"22,018,555"},{"v":76358174,"d":"76,358,174"},{"v":51849858,"d":"51,849,858"}]
[null,null,"Otros ingresos financieros",{"v":5835190,"d":"5,835,190"},{"v":1107795,"d":"1,107,795"},{"v":68679625,"d":"68,679,625"},{"v":138390284,"d":"138,390,284"},{"v":416471,"d":"416,471"},{"v":139210,"d":"139,210"},{"v":74931286,"d":"74,931,286"},{"v":139637289,"d":"139,637,289"}]
[null,null,"Costos financieros",{"v":-129473849,"d":"(129,473,849)"},{"v":-71092795,"d":"(71,092,795)"},{"v":-294442071,"d":"(294,442,071)"},{"v":-197029517,"d":"(197,029,517)"},{"v":17508927,"d":"17,508,927"},{"v":-3461133,"d":"(3,461,133)"},{"v":-406406993,"d":"(406,406,993)"},{"v":-271583445,"d":"(271,583,445)"},{"$nulls":3},{"v":-406406993,"d":"(406,406,993)"},0,{"v":-271583445,"d":"(271,583,445)"},0]
[null,null,"Préstamos bancarios",{"v":-13766911,"d":"(13,766,911)"},{"v":-13709125,"d":"(13,709,125)"},{"v":-28767176,"d":"(28,767,176)"},{"v":-17398788,"d":"(17,398,788)"},{"v":-777,"d":"(777)"},{"v":-71,"d":"(71)"},{"v":-42534864,"d":"(42,534,864)"},{"v":-31107984,"d":"(31,107,984)"}]
[null,null,"Obligaciones garantizadas y no garantizadas",{"v":-73189954,"d":"(73,189,954)"},{"v":-53995202,"d":"(53,995,202)"},{"v":-65464526,"d":"(65,464,526)"},{"v":-68117245,"d":"(68,117,245)"},{"v":-10407054,"d":"(10,407,054)"},{"v":-10232931,"d":"(10,232,931)"},{"v":-149061534,"d":"(149,061,534)"},{"v":-132345378,"d":"(132,345,378)"}]
[null,null,"Otros ",{"v":-42516984,"d":"(42,516,984)"},{"v":-3388468,"d":"(3,388,468)"},{"v":-200210369,"d":"(200,210,369)"},{"v":-111513484,"d":"(111,513,484)"},{"v":27916758,"d":"27,916,758"},{"v":6771869,"d":"6,771,869"},{"v":-214810595,"d":"(214,810,595)"},{"v":-108130083,"d":"(108,130,083)"}]
[null,null,"Resultados por Unidades de Reajuste",0,0,0,0,{"v":-584294,"d":"(584,294)"},{"v":-6417591,"d":"(6,417,591)"},{"v":-584294,"d":"(584,294)"},{"v":-6417591,"d":"(6,417,591)"},{"$nulls":3},{"v":-584294,"d":"(584,294)"},0,{"v":-6417591,"d":"(6,417,591)"},0]
[null,null,"Diferencias de cambio",{"v":19380645,"d":"19,380,645"},{"v":-18848614,"d":"(18,848,614)"},{"v":5889369,"d":"5,889,369"},{"v":3689,"d":"3,689"},{"v":-12535153,"d":"(12,535,153)"},{"v":8653006,"d":"8,653,006"},{"v":12734861,"d":"12,734,861"},{"v":-10191919,"d":"(10,191,919)"},{"$nulls":3},{"v":12734861,"d":"12,734,861"},0,{"v":-10191919,"d":"(10,191,919)"},0]
[null,null,"Positivas",{"v":68801665,"d":"68,801,665"},{"v":13057843,"d":"13,057,843"},{"v":22299505,"d":"22,299,505"},{"v":3386858,"d":"3,386,858"},{"v":32943720,"d":"32,943,720"},{"v":59794393,"d":"59,794,393"},{"v":124044890,"d":"124,044,890"},{"v":76239094,"d":"76,239,094"},{"$nulls":3},{"v":124044890,"d":"124,044,890"},0,{"v":76239094,"d":"76,239,094"},0]
[null,null,"Negativas",{"v":-49421020,"d":"(49,421,020)"},{"v":-31906457,"d":"(31,906,457)"},{"v":-16410136,"d":"(16,410,136)"},{"v":-3383169,"d":"(3,383,169)"},{"v":-45478873,"d":"(45,478,873)"},{"v":-51141387,"d":"(51,141,387)"},{"v":-111310029,"d":"(111,310,029)"},{"v":-86431013,"d":"(86,431,013)"},{"$nulls":3},{"v":-111310029,"d":"(111,310,029)"},0,{"v":-86431013,"d":"(86,431,013)"},0]
[{"$nulls":17},0]
[null,null,"Participación en las ganancias (pérdidas) de asociadas y negocios conjuntos que se contabilicen utilizando el método de la participación",{"v":889874,"d":"889,874"},{"v":2268318,"d":"2,268,318"},{"v":978539,"d":"978,539"},{"v":1680149,"d":"1,680,149"},{"v":-276064,"d":"(276,064)"},{"v":-86574,"d":"(86,574)"},{"v":1592349,"d":"1,592,349"},{"v":3861893,"d":"3,861,893"},{"$nulls":3},{"v":1592349,"d":"1,592,349"},0,{"v":3861893,"d":"3,861,893"},0]
[null,null,"Otras ganancias (pérdidas)",{"v":359363,"d":"359,363"},{"v":104005,"d":"104,005"},{"v":300612,"d":"300,612"},{"v":617070,"d":"617,070"},{"v":6265,"d":"6,265"},0,{"v":666240,"d":"666,240"},{"v":721075,"d":"721,075"},{"$nulls":3},{"v":666240,"d":"666,240"},0,{"v":721075,"d":"721,075"},0]
[null,null,"Resultado de Otras Inversiones",{"v":52507,"d":"52,507"},{"v":-1,"d":"(1)"},{"v":27714,"d":"27,714"},0,265,0,{"v":80486,"d":"80,486"},{"v":-1,"d":"(1)"},{"$nulls":3},{"v":80486,"d":"80,486"},0,{"v":-1,"d":"(1)"},0]
[null,null,"Resultados en Ventas de Activos",{"v":306856,"d":"306,856"},{"v":104006,"d":"104,006"},{"v":272898,"d":"272,898"},{"v":617070,"d":"617,070"},{"v":6000,"d":"6,000"},0,{"v":585754,"d":"585,754"},{"v":721076,"d":"721,076"},{"$nulls":3},{"v":585754,"d":"585,754"},0,{"v":721076,"d":"721,076"},0]
[{"$nulls":17},0]
[null,"Ganancia (pérdida), antes de impuestos",null,{"v":481190280,"d":"481,190,280"},{"v":484068119,"d":"484,068,119"},{"v":230779686,"d":"230,779,686"},{"v":355939028,"d":"355,939,028"},{"v":-17323326,"d":"(17,323,326)"},{"v":-3492114,"d":"(3,492,114)"},{"v":694646640,"d":"694,646,640"},{"v":836515033,"d":"836,515,033"},{"$nulls":3},{"v":694646640,"d":"694,646,640"},0,{"v":836515033,"d":"836,515,033"},0]
[{"$nulls":17},0]
[null,null,"Gasto (ingreso) por impuestos a las ganancias",{"v":-176405717,"d":"(176,405,717)"},{"v":-174363437,"d":"(174,363,437)"},{"v":-85132573,"d":"(85,132,573)"},{"v":-97817590,"d":"(97,817,590)"},{"v":75252416,"d":"75,252,416"},{"v":-105000843,"d":"(105,000,843)"},{"v":-186285874,"d":"(186,285,874)"},{"v":-377181870,"d":"(377,181,870)"},{"$nulls":3},{"v":-186285874,"d":"(186,285,874)"},0,{"v":-377181870,"d":"(377,181,870)"},0]
[{"$nulls":17},0]
[null,"Ganancia (pérdida) procedente de operaciones continuadas",null,{"v":304784563,"d":"304,784,563"},{"v":309704682,"d":"309,704,682"},{"v":145647113,"d":"145,647,113"},{"v":258121438,"d":"258,121,438"},{"v":57929090,"d":"57,929,090"},{"v":-108492957,"d":"(108,492,957)"},{"v":508360766,"d":"508,360,766"},{"v":459333163,"d":"459,333,163"},{"$nulls":3},{"v":508360766,"d":"508,360,766"},0,{"v":459333163,"d":"459,333,163"},0]
[null,null,"Ganancia (Pérdida) de Operaciones Discontinuadas",0,0,0,0,{"v":115130387,"d":"115,130,387"},{"v":233692661,"d":"233,692,661"},{"v":115130387,"d":"115,130,387"},{"v":233692661,"d":"233,692,661"},{"$nulls":3},{"v":115130387,"d":"115,130,387"},0,{"v":233692661,"d":"233,692,661"},0]
[null,"GANANCIA (PÉRDIDA)",null,{"v":304784563,"d":"304,784,563"},{"v":309704682,"d":"309,704,682"},{"v":145647113,"d":"145,647,113"},{"v":258121438,"d":"258,121,438"},{"v":173059477,"d":"173,059,477"},{"v":125199704,"d":"125,199,704"},{"v":623491153,"d":"623,491,153"},{"v":693025824,"d":"693,025,824"},{"$nulls":3},{"v":623491153,"d":"623,491,153"},0,{"v":693025824,"d":"693,025,824"},0]
[{"$nulls":17},0]
[null,null,"Ganancia (Pérdida) Atribuibles a ",{"v":304784563,"d":"304,784,563"},{"v":309704682,"d":"309,704,682"},{"v":145647113,"d":"145,647,113"},{"v":258121438,"d":"258,121,438"},{"v":173059477,"d":"173,059,477"},{"v":125199704,"d":"125,199,704"},{"v":623491153,"d":"623,491,153"},{"v":693025824,"d":"693,025,824"},{"$nulls":3},{"v":623491153,"d":"623,491,153"},0,{"v":693025824,"d":"693,025,824"},0]
[null,null,"Ganancia (pérdida), atribuible a los propietarios de la controladora",{"$nulls":6},{"v":362581677,"d":"362,581,677"},{"v":405425270,"d":"405,425,270"},{"$nulls":3},{"v":362581677,"d":"362,581,677"},0,{"v":405425270,"d":"405,425,270"},0]
[null,null,"Ganancia (pérdida), atribuible a participaciones no controladoras",{"$nulls":6},{"v":260909476,"d":"260,909,476"},{"v":287600554,"d":"287,600,554"},{"$nulls":3},{"v":260909476,"d":"260,909,476"},0,{"v":287600554,"d":"287,600,554"},0]
[]
[{"$nulls":3},0,0,0,0,0,0,0,0,{"$nulls":3},0,null,0]
{"$rows_empty":7}
[null,"País",null,"Generación",null,"Distribución",null,"Holdings y Eliminaciones ",null,"Totales"]
[null,"ESTADO DE FLUJOS DE EFECTIVO",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$"]
[]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de operación",{"v":699422994,"d":"699,422,994"},{"v":722159413,"d":"722,159,413"},{"v":531246512,"d":"531,246,512"},{"v":580137290,"d":"580,137,290"},{"v":-72696865,"d":"(72,696,865)"},{"v":-78801797,"d":"(78,801,797)"},{"v":1157972641,"d":"1,157,972,641"},{"v":1223494906,"d":"1,223,494,906"},{"$nulls":3},{"v":1157972641,"d":"1,157,972,641"},0,{"v":1223494906,"d":"1,223,494,906"},0]
[null,null,"Flujos de efectivo netos procedentes de (utilizados en) actividades de inversión",{"v":-161549789,"d":"(161,549,789)"},{"v":-447920998,"d":"(447,920,998)"},{"v":-369861129,"d":"(369,861,129)"},{"v":-574965935,"d":"(574,965,935)"},{"v":173000259,"d":"173,000,259"},{"v":58572641,"d":"58,572,641"},{"v":-358410659,"d":"(358,410,659)"},{"v":-964314292,"d":"(964,314,292)"},{"$nulls":3},{"v":-358410659,"d":"(358,410,659)"},0,{"v":-964314292,"d":"(964,314,292)"},0]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de financiación",{"v":-352787700,"d":"(352,787,700)"},{"v":-464584567,"d":"(464,584,567)"},{"v":-86206952,"d":"(86,206,952)"},{"v":-177645869,"d":"(177,645,869)"},{"v":-120644226,"d":"(120,644,226)"},{"v":-238250042,"d":"(238,250,042)"},{"v":-559638878,"d":"(559,638,878)"},{"v":-880480478,"d":"(880,480,478)"},{"$nulls":3},{"v":-559638878,"d":"(559,638,878)"},0,{"v":-880480478,"d":"(880,480,478)"},0]

{"sheet":"Segmentos LN Generacion","index":25,"n_rows":151,"n_cols":23,"rows_kept":151,"merged":[[1,3,1,16],[2,1,2,2],[2,3,2,4],[2,5,2,6],[2,7,2,8],[2,9,2,10],[2,11,2,12],[2,13,2,14],[2,15,2,16],[3,1,4,2],[32,3,32,16],[33,1,33,2],[33,3,33,4],[33,5,33,6],[33,7,33,8],[33,9,33,10],[33,11,33,12],[33,13,33,14],[33,15,33,16],[34,1,35,2],[70,3,70,16],[71,1,71,2],[71,3,71,4],[71,5,71,6],[71,7,71,8],[71,9,71,10],[71,11,71,12],[71,13,71,14],[71,15,71,16],[72,1,73,2],[135,3,135,16],[136,1,136,2],[136,3,136,4],[136,5,136,6],[136,7,136,8],[136,9,136,10],[136,11,136,12],[136,13,136,14],[136,15,136,16],[137,1,138,2]],"flags":["formulas_cached_only"]}
[]
[null,"Línea de Negocio",null,"Generación"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ACTIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"ACTIVOS CORRIENTES",null,0,{"v":5216028617,"d":"5,216,028,617"},{"v":140947153,"d":"140,947,153"},{"v":143791564,"d":"143,791,564"},{"v":155253273,"d":"155,253,273"},{"v":109584185,"d":"109,584,185"},{"v":309480072,"d":"309,480,072"},{"v":172957080,"d":"172,957,080"},{"v":191814034,"d":"191,814,034"},{"v":172786358,"d":"172,786,358"},{"v":-38156330,"d":"(38,156,330)"},{"v":-1840838256,"d":"-1,840,838,256"},{"v":759338202,"d":"759,338,202"},{"v":3974309548,"d":"3,974,309,548"}]
[null,null,"Efectivo y equivalentes al efectivo",0,{"v":13726062,"d":"13,726,062"},{"v":34231836,"d":"34,231,836"},{"v":21513878,"d":"21,513,878"},{"v":48827540,"d":"48,827,540"},{"v":22236032,"d":"22,236,032"},{"v":201967931,"d":"201,967,931"},{"v":66939946,"d":"66,939,946"},{"v":90429212,"d":"90,429,212"},{"v":33818918,"d":"33,818,918"},0,0,{"v":375456519,"d":"375,456,519"},{"v":158234836,"d":"158,234,836"},null,null,0,0]
[null,null,"Otros activos financieros corrientes",0,{"v":2649187,"d":"2,649,187"},0,0,{"v":5452281,"d":"5,452,281"},{"v":5824350,"d":"5,824,350"},{"v":4185181,"d":"4,185,181"},{"v":2992716,"d":"2,992,716"},507,0,0,0,{"v":9637969,"d":"9,637,969"},{"v":11466253,"d":"11,466,253"},null,null,0,0]
[null,null,"Otros activos no financieros, corriente",0,47,{"v":801746,"d":"801,746"},{"v":1458900,"d":"1,458,900"},{"v":6010259,"d":"6,010,259"},{"v":11386388,"d":"11,386,388"},{"v":3293359,"d":"3,293,359"},{"v":7812064,"d":"7,812,064"},{"v":2274717,"d":"2,274,717"},{"v":6237667,"d":"6,237,667"},0,0,{"v":12380081,"d":"12,380,081"},{"v":26895066,"d":"26,895,066"},null,null,0,0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar corrientes",0,{"v":15361,"d":"15,361"},{"v":80140029,"d":"80,140,029"},{"v":91879708,"d":"91,879,708"},{"v":48204987,"d":"48,204,987"},{"v":27816899,"d":"27,816,899"},{"v":76580629,"d":"76,580,629"},{"v":80179914,"d":"80,179,914"},{"v":38603745,"d":"38,603,745"},{"v":81432845,"d":"81,432,845"},{"v":64729,"d":"64,729"},{"v":209266,"d":"209,266"},{"v":243594119,"d":"243,594,119"},{"v":281533993,"d":"281,533,993"},null,null,0,0]
[null,null,"Cuentas por cobrar a entidades relacionadas, corrientes",0,{"v":28482912,"d":"28,482,912"},{"v":20788378,"d":"20,788,378"},{"v":24188529,"d":"24,188,529"},{"v":41270264,"d":"41,270,264"},{"v":40682826,"d":"40,682,826"},{"v":13907772,"d":"13,907,772"},{"v":7299356,"d":"7,299,356"},{"v":40630112,"d":"40,630,112"},{"v":28001327,"d":"28,001,327"},{"v":-38221059,"d":"(38,221,059)"},{"v":-58956778,"d":"(58,956,778)"},{"v":78375467,"d":"78,375,467"},{"v":69698172,"d":"69,698,172"},null,null,0,0]
[null,null,"Inventarios corrientes",0,0,{"v":2477192,"d":"2,477,192"},{"v":2707246,"d":"2,707,246"},{"v":21722,"d":"21,722"},{"v":19388,"d":"19,388"},{"v":9544124,"d":"9,544,124"},{"v":7727748,"d":"7,727,748"},{"v":19849401,"d":"19,849,401"},{"v":23211279,"d":"23,211,279"},0,0,{"v":31892439,"d":"31,892,439"},{"v":33665661,"d":"33,665,661"},null,null,0,0]
[null,null,"Activos por impuestos corrientes, corriente",0,0,{"v":2507972,"d":"2,507,972"},{"v":2043303,"d":"2,043,303"},{"v":5466220,"d":"5,466,220"},{"v":1618302,"d":"1,618,302"},{"v":1076,"d":"1,076"},{"v":5336,"d":"5,336"},{"v":26340,"d":"26,340"},{"v":84322,"d":"84,322"},0,0,{"v":8001608,"d":"8,001,608"},{"v":3751263,"d":"3,751,263"},null,null,0,0]
[]
[null,null,"Activos no corrientes o grupos de activos para su disposición clasificados como mantenidos para la venta o como mantenidos para distribuir a los propietarios",0,{"v":5171155048,"d":"5,171,155,048"},0,0,0,0,0,0,0,0,0,{"v":-1782090744,"d":"(1,782,090,744)"},0,{"v":3389064304,"d":"3,389,064,304"},null,null,0,0]
[]
[null,"ACTIVOS NO CORRIENTES ",null,0,{"v":34135,"d":"34,135"},{"v":453895854,"d":"453,895,854"},{"v":514526563,"d":"514,526,563"},{"v":414573731,"d":"414,573,731"},{"v":377376503,"d":"377,376,503"},{"v":1848361893,"d":"1,848,361,893"},{"v":1807828818,"d":"1,807,828,818"},{"v":838936381,"d":"838,936,381"},{"v":903328613,"d":"903,328,613"},{"v":-22975897,"d":"(22,975,897)"},{"v":467827511,"d":"467,827,511"},{"v":3532791962,"d":"3,532,791,962"},{"v":4070922143,"d":"4,070,922,143"}]
[null,null,"Otros activos financieros no corrientes",0,0,0,0,1,1,{"v":1698242,"d":"1,698,242"},{"v":612676,"d":"612,676"},{"v":3471,"d":"3,471"},{"v":13305,"d":"13,305"},0,0,{"v":1701714,"d":"1,701,714"},{"v":625982,"d":"625,982"},null,null,0,0]
[null,null,"Otros activos no financieros no corrientes",0,0,{"v":1880089,"d":"1,880,089"},{"v":3600646,"d":"3,600,646"},{"v":4797976,"d":"4,797,976"},{"v":5159456,"d":"5,159,456"},{"v":1279027,"d":"1,279,027"},{"v":1087677,"d":"1,087,677"},0,0,0,0,{"v":7957092,"d":"7,957,092"},{"v":9847779,"d":"9,847,779"},null,null,0,0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar no corrientes",0,0,{"v":275385551,"d":"275,385,551"},{"v":301118584,"d":"301,118,584"},{"v":8804524,"d":"8,804,524"},{"v":7390854,"d":"7,390,854"},{"v":9268848,"d":"9,268,848"},{"v":1942063,"d":"1,942,063"},0,0,0,0,{"v":293458923,"d":"293,458,923"},{"v":310451501,"d":"310,451,501"},null,null,0,0]
[null,null,"Cuentas por cobrar a entidades relacionadas, no corrientes",0,0,0,0,{"v":22975897,"d":"22,975,897"},{"v":24422654,"d":"24,422,654"},0,0,{"v":1475958,"d":"1,475,958"},0,{"v":-22975897,"d":"(22,975,897)"},{"v":-24422654,"d":"(24,422,654)"},{"v":1475958,"d":"1,475,958"},0,null,null,0,0]
[null,null,"Inversiones contabilizadas utilizando el método de la participación",0,0,{"v":1510764,"d":"1,510,764"},{"v":2083893,"d":"2,083,893"},{"v":36811961,"d":"36,811,961"},{"v":32530127,"d":"32,530,127"},0,0,{"v":49220590,"d":"49,220,590"},{"v":40166814,"d":"40,166,814"},0,{"v":403581048,"d":"403,581,048"},{"v":87543315,"d":"87,543,315"},{"v":478361882,"d":"478,361,882"},null,null,0,0]
[null,null,"Activos intangibles distintos de la plusvalía",0,0,{"v":30209,"d":"30,209"},{"v":44948,"d":"44,948"},{"v":2955532,"d":"2,955,532"},{"v":2367312,"d":"2,367,312"},{"v":21575359,"d":"21,575,359"},{"v":20180823,"d":"20,180,823"},{"v":10186419,"d":"10,186,419"},{"v":11072435,"d":"11,072,435"},0,0,{"v":34747519,"d":"34,747,519"},{"v":33665518,"d":"33,665,518"},null,null,0,0]
[null,null,"Plusvalía",0,0,{"v":842627,"d":"842,627"},{"v":1070608,"d":"1,070,608"},0,0,{"v":4388731,"d":"4,388,731"},{"v":4285458,"d":"4,285,458"},0,{"v":6675472,"d":"6,675,472"},0,{"v":88669117,"d":"88,669,117"},{"v":5231358,"d":"5,231,358"},{"v":100700655,"d":"100,700,655"},null,null,0,0]
[null,null,"Propiedades, planta y equipo",0,0,{"v":173788449,"d":"173,788,449"},{"v":205987826,"d":"205,987,826"},{"v":314506204,"d":"314,506,204"},{"v":284339062,"d":"284,339,062"},{"v":1795339084,"d":"1,795,339,084"},{"v":1761539131,"d":"1,761,539,131"},{"v":778049943,"d":"778,049,943"},{"v":845400587,"d":"845,400,587"},0,0,{"v":3061683680,"d":"3,061,683,680"},{"v":3097266606,"d":"3,097,266,606"},null,null,0,0]
[null,null,"Propiedad de inversión",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Activos por impuestos diferidos",0,{"v":34135,"d":"34,135"},{"v":458165,"d":"458,165"},{"v":620058,"d":"620,058"},{"v":23721636,"d":"23,721,636"},{"v":21167037,"d":"21,167,037"},{"v":14812602,"d":"14,812,602"},{"v":18180990,"d":"18,180,990"},0,0,0,0,{"v":38992403,"d":"38,992,403"},{"v":40002220,"d":"40,002,220"},null,null,0,0]
[]
[null,"TOTAL ACTIVOS",null,0,{"v":5216062752,"d":"5,216,062,752"},{"v":594843007,"d":"594,843,007"},{"v":658318127,"d":"658,318,127"},{"v":569827004,"d":"569,827,004"},{"v":486960688,"d":"486,960,688"},{"v":2157841965,"d":"2,157,841,965"},{"v":1980785898,"d":"1,980,785,898"},{"v":1030750415,"d":"1,030,750,415"},{"v":1076114971,"d":"1,076,114,971"},{"v":-61132227,"d":"(61,132,227)"},{"v":-1373010745,"d":"(1,373,010,745)"},{"v":4292130164,"d":"4,292,130,164"},{"v":8045231691,"d":"8,045,231,691"}]
[]
[]
[]
[null,"Línea de Negocio",null,"Generación"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"PATRIMONIO NETO Y PASIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"PASIVOS CORRIENTES",null,0,{"v":1828533074,"d":"1,828,533,074"},{"v":161397281,"d":"161,397,281"},{"v":219381678,"d":"219,381,678"},{"v":152530165,"d":"152,530,165"},{"v":126744267,"d":"126,744,267"},{"v":402296791,"d":"402,296,791"},{"v":349716663,"d":"349,716,663"},{"v":146167780,"d":"146,167,780"},{"v":149548832,"d":"149,548,832"},{"v":-17627774,"d":"(17,627,774)"},{"v":61192354,"d":"61,192,354"},{"v":844764243,"d":"844,764,243"},{"v":2735116868,"d":"2,735,116,868"}]
[null,null,"Otros pasivos financieros corrientes",0,{"v":417400,"d":"417,400"},{"v":25755591,"d":"25,755,591"},{"v":30356957,"d":"30,356,957"},{"v":3438050,"d":"3,438,050"},{"v":1718719,"d":"1,718,719"},{"v":182109707,"d":"182,109,707"},{"v":135606953,"d":"135,606,953"},{"v":44279951,"d":"44,279,951"},{"v":62170269,"d":"62,170,269"},0,0,{"v":255583299,"d":"255,583,299"},{"v":230270298,"d":"230,270,298"},null,null,0,0]
[null,null,"Cuentas por pagar comerciales y otras cuentas por pagar",0,{"v":158892,"d":"158,892"},{"v":68024520,"d":"68,024,520"},{"v":121997587,"d":"121,997,587"},{"v":65172021,"d":"65,172,021"},{"v":47259646,"d":"47,259,646"},{"v":105528185,"d":"105,528,185"},{"v":89385378,"d":"89,385,378"},{"v":79689199,"d":"79,689,199"},{"v":67063567,"d":"67,063,567"},{"v":146123,"d":"146,123"},{"v":16847277,"d":"16,847,277"},{"v":318560048,"d":"318,560,048"},{"v":342712347,"d":"342,712,347"},null,null,0,0]
[null,null,"Cuentas por pagar a entidades relacionadas corrientes",0,{"v":2336,"d":"2,336"},{"v":23037920,"d":"23,037,920"},{"v":22841700,"d":"22,841,700"},{"v":56246697,"d":"56,246,697"},{"v":57806281,"d":"57,806,281"},{"v":56808339,"d":"56,808,339"},{"v":22926498,"d":"22,926,498"},{"v":11959287,"d":"11,959,287"},{"v":11770115,"d":"11,770,115"},{"v":-17773897,"d":"(17,773,897)"},{"v":-10778741,"d":"(10,778,741)"},{"v":130278346,"d":"130,278,346"},{"v":104568189,"d":"104,568,189"},null,null,0,0]
[null,null,"Otras provisiones corrientes",0,0,{"v":5502772,"d":"5,502,772"},{"v":2744275,"d":"2,744,275"},0,0,{"v":36199893,"d":"36,199,893"},{"v":72379364,"d":"72,379,364"},{"v":6101749,"d":"6,101,749"},{"v":6295715,"d":"6,295,715"},0,0,{"v":47804414,"d":"47,804,414"},{"v":81419354,"d":"81,419,354"},null,null,0,0]
[null,null,"Pasivos por impuestos corrientes",0,0,{"v":39076478,"d":"39,076,478"},{"v":41441159,"d":"41,441,159"},{"v":24834166,"d":"24,834,166"},{"v":19959621,"d":"19,959,621"},{"v":20785422,"d":"20,785,422"},{"v":28563318,"d":"28,563,318"},{"v":3277717,"d":"3,277,717"},{"v":1153023,"d":"1,153,023"},0,0,{"v":87973783,"d":"87,973,783"},{"v":91117121,"d":"91,117,121"},null,null,0,0]
[null,null,"Provisiones por beneficios a los empleados corrientes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Otros pasivos no financieros corrientes",0,0,0,0,{"v":2839231,"d":"2,839,231"},0,{"v":865245,"d":"865,245"},{"v":855152,"d":"855,152"},{"v":859877,"d":"859,877"},{"v":1096143,"d":"1,096,143"},0,0,{"v":4564353,"d":"4,564,353"},{"v":1951295,"d":"1,951,295"},null,null,0,0]
[]
[null,null,"Pasivos incluidos en grupos de activos para su disposición clasificados como mantenidos para la venta",0,{"v":1827954446,"d":"1,827,954,446"},0,0,0,0,0,0,0,0,0,{"v":55123818,"d":"55,123,818"},0,{"v":1883078264,"d":"1,883,078,264"},null,null,0,0]
[]
[null,"PASIVOS NO CORRIENTES",null,0,{"v":199807,"d":"199,807"},{"v":231739694,"d":"231,739,694"},{"v":218971414,"d":"218,971,414"},{"v":28197613,"d":"28,197,613"},{"v":34180263,"d":"34,180,263"},{"v":976794529,"d":"976,794,529"},{"v":831187905,"d":"831,187,905"},{"v":241218943,"d":"241,218,943"},{"v":277281858,"d":"277,281,858"},{"v":-43504453,"d":"(43,504,453)"},{"v":-48543708,"d":"-48,543,708"},{"v":1434446326,"d":"1,434,446,326"},{"v":1313277539,"d":"1,313,277,539"}]
[null,null,"Otros pasivos financieros no corrientes",0,0,{"v":31359118,"d":"31,359,118"},{"v":38637260,"d":"38,637,260"},{"v":2957292,"d":"2,957,292"},{"v":3012998,"d":"3,012,998"},{"v":915836470,"d":"915,836,470"},{"v":781500274,"d":"781,500,274"},{"v":105126724,"d":"105,126,724"},{"v":118684335,"d":"118,684,335"},0,0,{"v":1055279604,"d":"1,055,279,604"},{"v":941834867,"d":"941,834,867"},null,null,0,0]
[null,null,"Cuentas comerciales por pagar y otras cuentas por pagar no corrientes",0,0,{"v":122309857,"d":"122,309,857"},{"v":94453409,"d":"94,453,409"},{"v":428303,"d":"428,303"},{"v":2911464,"d":"2,911,464"},0,0,0,0,0,0,{"v":122738160,"d":"122,738,160"},{"v":97364873,"d":"97,364,873"},null,null,0,0]
[null,null,"Cuentas por pagar a entidades relacionadas, no corrientes",0,0,{"v":36127169,"d":"36,127,169"},{"v":35630861,"d":"35,630,861"},{"v":20453527,"d":"20,453,527"},{"v":23598549,"d":"23,598,549"},0,0,0,0,{"v":-43504453,"d":"(43,504,453)"},{"v":-48543708,"d":"(48,543,708)"},{"v":13076243,"d":"13,076,243"},{"v":10685702,"d":"10,685,702"},null,null,0,0]
[null,null,"Otras provisiones no corrientes",0,0,0,0,{"v":4358491,"d":"4,358,491"},{"v":4657252,"d":"4,657,252"},{"v":42716036,"d":"42,716,036"},{"v":32991300,"d":"32,991,300"},{"v":4053502,"d":"4,053,502"},{"v":4234681,"d":"4,234,681"},0,0,{"v":51128029,"d":"51,128,029"},{"v":41883233,"d":"41,883,233"},null,null,0,0]
[null,null,"Pasivo por impuestos diferidos",0,0,{"v":38634887,"d":"38,634,887"},{"v":46358947,"d":"46,358,947"},0,0,0,0,{"v":114468352,"d":"114,468,352"},{"v":134903163,"d":"134,903,163"},0,0,{"v":153103239,"d":"153,103,239"},{"v":181262110,"d":"181,262,110"},null,null,0,0]
[null,null,"Provisiones por beneficios a los empleados no corrientes",0,{"v":199807,"d":"199,807"},{"v":3308663,"d":"3,308,663"},{"v":3890937,"d":"3,890,937"},0,0,{"v":18242023,"d":"18,242,023"},{"v":16696331,"d":"16,696,331"},{"v":704423,"d":"704,423"},{"v":761267,"d":"761,267"},0,0,{"v":22255109,"d":"22,255,109"},{"v":21548342,"d":"21,548,342"},null,null,0,0]
[null,null,"Otros pasivos no financieros no corrientes",0,0,0,0,0,0,0,0,{"v":16865942,"d":"16,865,942"},{"v":18698412,"d":"18,698,412"},0,0,{"v":16865942,"d":"16,865,942"},{"v":18698412,"d":"18,698,412"},null,null,0,0]
[]
[null,"PATRIMONIO NETO",null,0,{"v":3387329871,"d":"3,387,329,871"},{"v":201706032,"d":"201,706,032"},{"v":219965035,"d":"219,965,035"},{"v":389099226,"d":"389,099,226"},{"v":326036158,"d":"326,036,158"},{"v":778750645,"d":"778,750,645"},{"v":799881330,"d":"799,881,330"},{"v":643363692,"d":"643,363,692"},{"v":649284281,"d":"649,284,281"},0,{"v":-1385659391,"d":"-1,385,659,391"},{"v":2012919595,"d":"2,012,919,595"},{"v":3996837284,"d":"3,996,837,284"}]
[null,"Patrimonio atribuible a los propietarios de la controladora",null,0,{"v":3387329871,"d":"3,387,329,871"},{"v":201706032,"d":"201,706,032"},{"v":219965035,"d":"219,965,035"},{"v":389099226,"d":"389,099,226"},{"v":326036158,"d":"326,036,158"},{"v":778750645,"d":"778,750,645"},{"v":799881330,"d":"799,881,330"},{"v":643363692,"d":"643,363,692"},{"v":649284281,"d":"649,284,281"},0,{"v":-1385659391,"d":"-1,385,659,391"},{"v":2012919595,"d":"2,012,919,595"},{"v":3996837284,"d":"3,996,837,284"}]
[null,null,"Capital emitido",0,{"v":2041622319,"d":"2,041,622,319"},{"v":65238179,"d":"65,238,179"},{"v":82865510,"d":"82,865,510"},{"v":102041822,"d":"102,041,822"},{"v":90172688,"d":"90,172,688"},{"v":150028409,"d":"150,028,409"},{"v":146498021,"d":"146,498,021"},{"v":326527101,"d":"326,527,101"},{"v":323227193,"d":"323,227,193"},0,{"v":-1207662870,"d":"(1,207,662,870)"},{"v":643835511,"d":"643,835,511"},{"v":1476722861,"d":"1,476,722,861"},null,null,0,0]
[null,null,"Ganancias (pérdidas) acumuladas",0,{"v":1726639410,"d":"1,726,639,410"},{"v":36545793,"d":"36,545,793"},{"v":49183508,"d":"49,183,508"},{"v":169200162,"d":"169,200,162"},{"v":134179155,"d":"134,179,155"},{"v":120511744,"d":"120,511,744"},{"v":217958120,"d":"217,958,120"},{"v":30002655,"d":"30,002,655"},{"v":48944655,"d":"48,944,655"},0,{"v":181696622,"d":"181,696,622"},{"v":356260354,"d":"356,260,354"},{"v":2358601470,"d":"2,358,601,470"},null,null,0,0]
[null,null,"Primas de emisión",0,{"v":206008557,"d":"206,008,557"},0,0,0,0,{"v":25932557,"d":"25,932,557"},0,{"v":46042,"d":"46,042"},{"v":49641,"d":"49,641"},0,0,{"v":25978599,"d":"25,978,599"},{"v":206058198,"d":"206,058,198"},null,null,0,0]
[null,null,"Acciones propias en cartera",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Otras participaciones en el patrimonio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Otras reservas",0,{"v":-586940415,"d":"(586,940,415)"},{"v":99922060,"d":"99,922,060"},{"v":87916017,"d":"87,916,017"},{"v":117857242,"d":"117,857,242"},{"v":101684315,"d":"101,684,315"},{"v":482277935,"d":"482,277,935"},{"v":435425189,"d":"435,425,189"},{"v":286787894,"d":"286,787,894"},{"v":277062792,"d":"277,062,792"},0,{"v":-359693143,"d":"(359,693,143)"},{"v":986845131,"d":"986,845,131"},{"v":-44545245,"d":"(44,545,245)"},null,null,0,0]
[]
[null,"Participaciones no controladoras",null,0,0,0,0,0,null,0,null,0,0,0,0,0,0,null,null,0,0]
[]
[null,"Total Patrimonio Neto y Pasivos",null,0,{"v":5216062752,"d":"5,216,062,752"},{"v":594843007,"d":"594,843,007"},{"v":658318127,"d":"658,318,127"},{"v":569827004,"d":"569,827,004"},{"v":486960688,"d":"486,960,688"},{"v":2157841965,"d":"2,157,841,965"},{"v":1980785898,"d":"1,980,785,898"},{"v":1030750415,"d":"1,030,750,415"},{"v":1076114971,"d":"1,076,114,971"},{"v":-61132227,"d":"(61,132,227)"},{"v":-1373010745,"d":"(1,373,010,745)"},{"v":4292130164,"d":"4,292,130,164"},{"v":8045231691,"d":"8,045,231,691"},null,null,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$nulls":3},"Generación"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ESTADO DE RESULTADOS INTEGRALES",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"INGRESOS ",null,0,0,{"v":156854466,"d":"156,854,466"},{"v":147995237,"d":"147,995,237"},{"v":282436091,"d":"282,436,091"},{"v":233324136,"d":"233,324,136"},{"v":615815900,"d":"615,815,900"},{"v":525190775,"d":"525,190,775"},{"v":345442830,"d":"345,442,830"},{"v":316726715,"d":"316,726,715"},0,{"v":-878693,"d":"(878,693)"},{"v":1400549287,"d":"1,400,549,287"},{"v":1222358170,"d":"1,222,358,170"},null,null,0,0]
[null,null,"Ingresos de actividades ordinarias",0,0,{"v":117015572,"d":"117,015,572"},{"v":110551186,"d":"110,551,186"},{"v":270666741,"d":"270,666,741"},{"v":233324136,"d":"233,324,136"},{"v":610075819,"d":"610,075,819"},{"v":523974163,"d":"523,974,163"},{"v":344643906,"d":"344,643,906"},{"v":315826602,"d":"315,826,602"},0,{"v":-869999,"d":"(869,999)"},{"v":1342402038,"d":"1,342,402,038"},{"v":1182806088,"d":"1,182,806,088"},null,null,0,0]
[null,null,"Ventas de energía",0,0,{"v":75850859,"d":"75,850,859"},{"v":85618248,"d":"85,618,248"},{"v":232641440,"d":"232,641,440"},{"v":189146919,"d":"189,146,919"},{"v":602903100,"d":"602,903,100"},{"v":518967380,"d":"518,967,380"},{"v":271143571,"d":"271,143,571"},{"v":260489434,"d":"260,489,434"},0,0,{"v":1182538970,"d":"1,182,538,970"},{"v":1054221981,"d":"1,054,221,981"},null,null,0,0]
[null,null,"Otras ventas",0,0,0,0,0,0,{"v":7074019,"d":"7,074,019"},{"v":4941358,"d":"4,941,358"},{"v":12731939,"d":"12,731,939"},{"v":9513437,"d":"9,513,437"},0,0,{"v":19805958,"d":"19,805,958"},{"v":14454795,"d":"14,454,795"},null,null,0,0]
[null,null,"Otras prestaciones de servicios",0,0,{"v":41164713,"d":"41,164,713"},{"v":24932938,"d":"24,932,938"},{"v":38025301,"d":"38,025,301"},{"v":44177217,"d":"44,177,217"},{"v":98700,"d":"98,700"},{"v":65425,"d":"65,425"},{"v":60768396,"d":"60,768,396"},{"v":45823731,"d":"45,823,731"},0,{"v":-869999,"d":"(869,999)"},{"v":140057110,"d":"140,057,110"},{"v":114129312,"d":"114,129,312"},null,null,0,0]
[]
[null,null,"Otros ingresos",0,0,{"v":39838894,"d":"39,838,894"},{"v":37444051,"d":"37,444,051"},{"v":11769350,"d":"11,769,350"},0,{"v":5740081,"d":"5,740,081"},{"v":1216612,"d":"1,216,612"},{"v":798924,"d":"798,924"},{"v":900113,"d":"900,113"},0,{"v":-8694,"d":"(8,694)"},{"v":58147249,"d":"58,147,249"},{"v":39552082,"d":"39,552,082"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"MATERIAS PRIMAS Y CONSUMIBLES UTILIZADOS",null,0,0,{"v":-48074603,"d":"(48,074,603)"},{"v":-37918168,"d":"(37,918,168)"},{"v":-129719389,"d":"(129,719,389)"},{"v":-99682361,"d":"(99,682,361)"},{"v":-235834906,"d":"(235,834,906)"},{"v":-165225232,"d":"(165,225,232)"},{"v":-178476697,"d":"(178,476,697)"},{"v":-126961916,"d":"(126,961,916)"},0,0,{"v":-592105595,"d":"(592,105,595)"},{"v":-429787677,"d":"(429,787,677)"},null,null,0,0]
[null,null,"Compras de energía",0,0,{"v":-678596,"d":"(678,596)"},{"v":-1195916,"d":"(1,195,916)"},{"v":-76630167,"d":"(76,630,167)"},{"v":-47173023,"d":"(47,173,023)"},{"v":-112266673,"d":"(112,266,673)"},{"v":-61439526,"d":"(61,439,526)"},{"v":-47431458,"d":"(47,431,458)"},{"v":-11949762,"d":"(11,949,762)"},{"v":1503708,"d":"1,503,708"},{"v":2383918,"d":"2,383,918"},{"v":-235503186,"d":"(235,503,186)"},{"v":-119374309,"d":"(119,374,309)"},null,null,0,0]
[null,null,"Consumo de combustible",0,0,{"v":-40673569,"d":"(40,673,569)"},{"v":-25191253,"d":"(25,191,253)"},{"v":-37885798,"d":"(37,885,798)"},{"v":-43115163,"d":"(43,115,163)"},{"v":-41745382,"d":"(41,745,382)"},{"v":-32941563,"d":"(32,941,563)"},{"v":-77583187,"d":"(77,583,187)"},{"v":-69795646,"d":"(69,795,646)"},0,0,{"v":-197887936,"d":"(197,887,936)"},{"v":-171043625,"d":"(171,043,625)"},null,null,0,0]
[null,null,"Gastos de transporte",0,0,{"v":-1419311,"d":"(1,419,311)"},{"v":-374832,"d":"(374,832)"},{"v":-10068047,"d":"(10,068,047)"},{"v":-9371245,"d":"(9,371,245)"},{"v":-53450223,"d":"(53,450,223)"},{"v":-48363228,"d":"(48,363,228)"},{"v":-35967687,"d":"(35,967,687)"},{"v":-31611508,"d":"(31,611,508)"},{"v":-1503708,"d":"(1,503,708)"},{"v":-2383918,"d":"(2,383,918)"},{"v":-102408976,"d":"(102,408,976)"},{"v":-92104731,"d":"(92,104,731)"},null,null,0,0]
[null,null,"Otros aprovisionamientos variables y servicios",0,0,{"v":-5303127,"d":"(5,303,127)"},{"v":-11156167,"d":"(11,156,167)"},{"v":-5135377,"d":"(5,135,377)"},{"v":-22930,"d":"(22,930)"},{"v":-28372628,"d":"(28,372,628)"},{"v":-22480915,"d":"(22,480,915)"},{"v":-17494365,"d":"(17,494,365)"},{"v":-13605000,"d":"(13,605,000)"},0,0,{"v":-56305497,"d":"(56,305,497)"},{"v":-47265012,"d":"(47,265,012)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"MARGEN DE CONTRIBUCIÓN",null,0,0,{"v":108779863,"d":"108,779,863"},{"v":110077069,"d":"110,077,069"},{"v":152716702,"d":"152,716,702"},{"v":133641775,"d":"133,641,775"},{"v":379980994,"d":"379,980,994"},{"v":359965543,"d":"359,965,543"},{"v":166966133,"d":"166,966,133"},{"v":189764799,"d":"189,764,799"},0,{"v":-878693,"d":"(878,693)"},{"v":808443692,"d":"808,443,692"},{"v":792570493,"d":"792,570,493"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Otros trabajos realizados por la entidad y capitalizados",0,0,{"v":2844232,"d":"2,844,232"},{"v":2552876,"d":"2,552,876"},{"v":546467,"d":"546,467"},0,{"v":449410,"d":"449,410"},{"v":4137329,"d":"4,137,329"},{"v":77635,"d":"77,635"},{"v":269538,"d":"269,538"},0,{"v":725068,"d":"725,068"},{"v":3917744,"d":"3,917,744"},{"v":7684811,"d":"7,684,811"},null,null,0,0]
[null,null,"Gastos por beneficios a los empleados",0,0,{"v":-33489266,"d":"(33,489,266)"},{"v":-41311582,"d":"(41,311,582)"},{"v":-7592856,"d":"(7,592,856)"},{"v":-9610558,"d":"(9,610,558)"},{"v":-11916692,"d":"(11,916,692)"},{"v":-14433444,"d":"(14,433,444)"},{"v":-14095490,"d":"(14,095,490)"},{"v":-13376435,"d":"(13,376,435)"},0,0,{"v":-67094304,"d":"(67,094,304)"},{"v":-78732019,"d":"(78,732,019)"},null,null,0,0]
[null,null,"Otros gastos, por naturaleza",0,0,{"v":-16813678,"d":"(16,813,678)"},{"v":-16698795,"d":"(16,698,795)"},{"v":-8744286,"d":"(8,744,286)"},{"v":-7647818,"d":"(7,647,818)"},{"v":-25845763,"d":"(25,845,763)"},{"v":-23295228,"d":"(23,295,228)"},{"v":-34510326,"d":"(34,510,326)"},{"v":-20145825,"d":"(20,145,825)"},0,{"v":153625,"d":"153,625"},{"v":-85914053,"d":"(85,914,053)"},{"v":-67634041,"d":"(67,634,041)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"RESULTADO BRUTO DE EXPLOTACIÓN",null,0,0,{"v":61321151,"d":"61,321,151"},{"v":54619568,"d":"54,619,568"},{"v":136926027,"d":"136,926,027"},{"v":116383399,"d":"116,383,399"},{"v":342667949,"d":"342,667,949"},{"v":326374200,"d":"326,374,200"},{"v":118437952,"d":"118,437,952"},{"v":156512077,"d":"156,512,077"},0,0,{"v":659353079,"d":"659,353,079"},{"v":653889244,"d":"653,889,244"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Gasto por depreciación y amortización",0,0,{"v":-22874223,"d":"(22,874,223)"},{"v":-24666158,"d":"(24,666,158)"},{"v":-15158240,"d":"(15,158,240)"},{"v":-16696922,"d":"(16,696,922)"},{"v":-31591213,"d":"(31,591,213)"},{"v":-27084729,"d":"(27,084,729)"},{"v":-35893517,"d":"(35,893,517)"},{"v":-38457723,"d":"(38,457,723)"},0,0,{"v":-105517193,"d":"(105,517,193)"},{"v":-106905532,"d":"(106,905,532)"},null,null,0,0]
[null,null,"Pérdidas por deterioro de valor (reversiones de pérdidas por deterioro de valor) reconocidas en el resultado del periodo",0,0,{"v":-21266,"d":"(21,266)"},0,{"v":-284144,"d":"(284,144)"},{"v":17541,"d":"17,541"},{"v":-785830,"d":"(785,830)"},{"v":144888,"d":"144,888"},0,{"v":-31799,"d":"(31,799)"},0,0,{"v":-1091240,"d":"(1,091,240)"},{"v":130630,"d":"130,630"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"RESULTADO DE EXPLOTACIÓN",null,0,0,{"v":38425662,"d":"38,425,662"},{"v":29953410,"d":"29,953,410"},{"v":121483643,"d":"121,483,643"},{"v":99704018,"d":"99,704,018"},{"v":310290906,"d":"310,290,906"},{"v":299434359,"d":"299,434,359"},{"v":82544435,"d":"82,544,435"},{"v":118022555,"d":"118,022,555"},0,0,{"v":552744646,"d":"552,744,646"},{"v":547114342,"d":"547,114,342"},null,null,0,0]
[]
[{"$nulls":19},0,0]
[null,"RESULTADO FINANCIERO",null,0,0,{"v":9650304,"d":"9,650,304"},{"v":-26017367,"d":"(26,017,367)"},{"v":-1174904,"d":"(1,174,904)"},{"v":15058602,"d":"15,058,602"},{"v":-76210204,"d":"(76,210,204)"},{"v":-23166227,"d":"(23,166,227)"},{"v":-5068799,"d":"(5,068,799)"},{"v":-13411267,"d":"(13,411,267)"},0,{"v":-17882287,"d":"(17,882,287)"},{"v":-72803603,"d":"(72,803,603)"},{"v":-65418546,"d":"(65,418,546)"},null,null,0,0]
[null,null,"Ingresos financieros",0,0,{"v":21885011,"d":"21,885,011"},{"v":15120299,"d":"15,120,299"},{"v":7815295,"d":"7,815,295"},{"v":7967335,"d":"7,967,335"},{"v":7346834,"d":"7,346,834"},{"v":2182134,"d":"2,182,134"},{"v":1228238,"d":"1,228,238"},{"v":751858,"d":"751,858"},{"v":-985777,"d":"(985,777)"},{"v":-1498763,"d":"(1,498,763)"},{"v":37289601,"d":"37,289,601"},{"v":24522863,"d":"24,522,863"},null,null,0,0]
[null,null,"Efectivo y otros medios equivalentes",null,null,{"v":19968905,"d":"19,968,905"},{"v":14897386,"d":"14,897,386"},{"v":4091079,"d":"4,091,079"},{"v":6020058,"d":"6,020,058"},{"v":6745763,"d":"6,745,763"},{"v":1875356,"d":"1,875,356"},{"v":648664,"d":"648,664"},{"v":622268,"d":"622,268"},null,null,{"v":31454411,"d":"31,454,411"},{"v":23415068,"d":"23,415,068"},null,null,0,0]
[null,null,"Otros ingresos financieros",null,null,{"v":1916106,"d":"1,916,106"},{"v":222913,"d":"222,913"},{"v":3724216,"d":"3,724,216"},{"v":1947277,"d":"1,947,277"},{"v":601071,"d":"601,071"},{"v":306778,"d":"306,778"},{"v":579574,"d":"579,574"},{"v":129590,"d":"129,590"},{"v":-985777,"d":"(985,777)"},{"v":-1498763,"d":"(1,498,763)"},{"v":5835190,"d":"5,835,190"},{"v":1107795,"d":"1,107,795"},null,null,0,0]
[null,null,"Costos financieros",0,0,{"v":-31171664,"d":"(31,171,664)"},{"v":-29512674,"d":"(29,512,674)"},{"v":-8856951,"d":"(8,856,951)"},{"v":-8603982,"d":"(8,603,982)"},{"v":-84111457,"d":"(84,111,457)"},{"v":-26054536,"d":"(26,054,536)"},{"v":-6319554,"d":"(6,319,554)"},{"v":-8420366,"d":"(8,420,366)"},{"v":985777,"d":"985,777"},{"v":1498763,"d":"1,498,763"},{"v":-129473849,"d":"(129,473,849)"},{"v":-71092795,"d":"(71,092,795)"},null,null,0,0]
[null,null,"Préstamos bancarios",null,null,{"v":-1364836,"d":"(1,364,836)"},{"v":-4284981,"d":"(4,284,981)"},{"v":-298325,"d":"(298,325)"},{"v":-481293,"d":"(481,293)"},{"v":-9601506,"d":"(9,601,506)"},{"v":-5525901,"d":"(5,525,901)"},{"v":-2502244,"d":"(2,502,244)"},{"v":-3416950,"d":"(3,416,950)"},null,null,{"v":-13766911,"d":"(13,766,911)"},{"v":-13709125,"d":"(13,709,125)"},null,null,0,0]
[null,null,"Obligaciones garantizadas y no garantizadas",null,null,0,0,0,0,{"v":-70895440,"d":"(70,895,440)"},{"v":-51687914,"d":"(51,687,914)"},{"v":-2294514,"d":"(2,294,514)"},{"v":-2307288,"d":"(2,307,288)"},null,null,{"v":-73189954,"d":"(73,189,954)"},{"v":-53995202,"d":"(53,995,202)"},null,null,0,0]
[null,null,"Otros ",null,null,{"v":-29806828,"d":"(29,806,828)"},{"v":-25227693,"d":"(25,227,693)"},{"v":-8558626,"d":"(8,558,626)"},{"v":-8122689,"d":"(8,122,689)"},{"v":-3614511,"d":"(3,614,511)"},{"v":31159279,"d":"31,159,279"},{"v":-1522796,"d":"(1,522,796)"},{"v":-2696128,"d":"(2,696,128)"},{"v":985777,"d":"985,777"},{"v":1498763,"d":"1,498,763"},{"v":-42516984,"d":"(42,516,984)"},{"v":-3388468,"d":"(3,388,468)"},null,null,0,0]
[null,null,"Resultados por Unidades de Reajuste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Diferencias de cambio",0,0,{"v":18936957,"d":"18,936,957"},{"v":-11624992,"d":"(11,624,992)"},{"v":-133248,"d":"(133,248)"},{"v":15695249,"d":"15,695,249"},{"v":554419,"d":"554,419"},{"v":706175,"d":"706,175"},{"v":22517,"d":"22,517"},{"v":-5742759,"d":"(5,742,759)"},0,{"v":-17882287,"d":"(17,882,287)"},{"v":19380645,"d":"19,380,645"},{"v":-18848614,"d":"(18,848,614)"},null,null,0,0]
[null,null,"Positivas",0,0,{"v":44291488,"d":"44,291,488"},{"v":4853543,"d":"4,853,543"},{"v":13181121,"d":"13,181,121"},{"v":33790651,"d":"33,790,651"},{"v":2249125,"d":"2,249,125"},{"v":1428221,"d":"1,428,221"},{"v":20040810,"d":"20,040,810"},{"v":1829241,"d":"1,829,241"},{"v":-10960879,"d":"(10,960,879)"},{"v":-28843813,"d":"(28,843,813)"},{"v":68801665,"d":"68,801,665"},{"v":13057843,"d":"13,057,843"},null,null,0,0]
[null,null,"Negativas",0,0,{"v":-25354531,"d":"(25,354,531)"},{"v":-16478535,"d":"(16,478,535)"},{"v":-13314369,"d":"(13,314,369)"},{"v":-18095402,"d":"(18,095,402)"},{"v":-1694706,"d":"(1,694,706)"},{"v":-722046,"d":"(722,046)"},{"v":-20018293,"d":"(20,018,293)"},{"v":-7572000,"d":"(7,572,000)"},{"v":10960879,"d":"10,960,879"},{"v":10961526,"d":"10,961,526"},{"v":-49421020,"d":"(49,421,020)"},{"v":-31906457,"d":"(31,906,457)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Participación en las ganancias (pérdidas) de asociadas y negocios conjuntos que se contabilicen utilizando el método de la participación",0,0,{"v":889874,"d":"889,874"},{"v":2268318,"d":"2,268,318"},0,0,0,0,0,0,0,0,{"v":889874,"d":"889,874"},{"v":2268318,"d":"2,268,318"},null,null,0,0]
[null,null,"Otras ganancias (pérdidas)",0,0,{"v":69323,"d":"69,323"},{"v":14348,"d":"14,348"},0,0,{"v":47270,"d":"47,270"},{"v":6418,"d":"6,418"},{"v":242770,"d":"242,770"},{"v":83239,"d":"83,239"},0,0,{"v":359363,"d":"359,363"},{"v":104005,"d":"104,005"},null,null,0,0]
[null,null,"Resultado de Otras Inversiones",null,0,{"v":52507,"d":"52,507"},{"v":-1,"d":"(1)"},0,0,0,0,0,0,0,0,{"v":52507,"d":"52,507"},{"v":-1,"d":"(1)"},null,null,0,0]
[null,null,"Resultados en Ventas de Activos",0,0,{"v":16816,"d":"16,816"},{"v":14349,"d":"14,349"},0,0,{"v":47270,"d":"47,270"},{"v":6418,"d":"6,418"},{"v":242770,"d":"242,770"},{"v":83239,"d":"83,239"},0,0,{"v":306856,"d":"306,856"},{"v":104006,"d":"104,006"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"Ganancia (pérdida), antes de impuestos",null,0,0,{"v":49035163,"d":"49,035,163"},{"v":6218709,"d":"6,218,709"},{"v":120308739,"d":"120,308,739"},{"v":114762620,"d":"114,762,620"},{"v":234127972,"d":"234,127,972"},{"v":276274550,"d":"276,274,550"},{"v":77718406,"d":"77,718,406"},{"v":104694527,"d":"104,694,527"},0,{"v":-17882287,"d":"(17,882,287)"},{"v":481190280,"d":"481,190,280"},{"v":484068119,"d":"484,068,119"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Gasto (ingreso) por impuestos a las ganancias",0,0,{"v":-17919589,"d":"(17,919,589)"},{"v":-2531007,"d":"(2,531,007)"},{"v":-41330907,"d":"(41,330,907)"},{"v":-39868556,"d":"(39,868,556)"},{"v":-94076673,"d":"(94,076,673)"},{"v":-101262186,"d":"(101,262,186)"},{"v":-23078548,"d":"(23,078,548)"},{"v":-30701688,"d":"(30,701,688)"},0,0,{"v":-176405717,"d":"(176,405,717)"},{"v":-174363437,"d":"(174,363,437)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"Ganancia (pérdida) procedente de operaciones continuadas",null,0,0,{"v":31115574,"d":"31,115,574"},{"v":3687702,"d":"3,687,702"},{"v":78977832,"d":"78,977,832"},{"v":74894064,"d":"74,894,064"},{"v":140051299,"d":"140,051,299"},{"v":175012364,"d":"175,012,364"},{"v":54639858,"d":"54,639,858"},{"v":73992839,"d":"73,992,839"},0,{"v":-17882287,"d":"(17,882,287)"},{"v":304784563,"d":"304,784,563"},{"v":309704682,"d":"309,704,682"},null,null,0,0]
[null,null,"Ganancia (Pérdida) de Operaciones Discontinuadas",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,"GANANCIA (PÉRDIDA)",null,0,0,{"v":31115574,"d":"31,115,574"},{"v":3687702,"d":"3,687,702"},{"v":78977832,"d":"78,977,832"},{"v":74894064,"d":"74,894,064"},{"v":140051299,"d":"140,051,299"},{"v":175012364,"d":"175,012,364"},{"v":54639858,"d":"54,639,858"},{"v":73992839,"d":"73,992,839"},0,{"v":-17882287,"d":"(17,882,287)"},{"v":304784563,"d":"304,784,563"},{"v":309704682,"d":"309,704,682"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Ganancia (Pérdida) Atribuibles a ",0,0,{"v":31115574,"d":"31,115,574"},{"v":3687702,"d":"3,687,702"},{"v":78977832,"d":"78,977,832"},{"v":74894064,"d":"74,894,064"},{"v":140051299,"d":"140,051,299"},{"v":175012364,"d":"175,012,364"},{"v":54639858,"d":"54,639,858"},{"v":73992839,"d":"73,992,839"},0,{"v":-17882287,"d":"(17,882,287)"},{"v":304784563,"d":"304,784,563"},{"v":309704682,"d":"309,704,682"},null,null,0,0]
[null,null,"Ganancia (pérdida), atribuible a los propietarios de la controladora"]
[null,null,"Ganancia (pérdida), atribuible a participaciones no controladoras"]
[{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":5},{"v":31115574.030578982,"d":"31,115,574"},0,{"v":78977832.27834758,"d":"78,977,832"},0,{"v":140051299.3974917,"d":"140,051,299"},0,{"v":54639857.16558462,"d":"54,639,857"},0,{"v":-0.4565230601001531,"d":"-0"},0]
[{"$nulls":5},{"v":-0.030578982084989548,"d":"-0"},{"v":3687702,"d":"3,687,702"},{"v":-0.27834758162498474,"d":"-0"},{"v":74894064,"d":"74,894,064"},{"v":-0.3974916934967041,"d":"-0"},{"v":175012364,"d":"175,012,364"},{"v":0.8344153836369514,"d":"1"},{"v":73992839,"d":"73,992,839"},{"v":0.4565230601001531,"d":"0"},{"v":-17882287,"d":"-17,882,287"}]
[]
[{"$nulls":3},"Generación"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ESTADO DE FLUJOS DE EFECTIVO",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de operación",{"v":147723267,"d":"147,723,267"},{"v":237277568,"d":"237,277,568"},{"v":49066819,"d":"49,066,819"},{"v":76912421,"d":"76,912,421"},{"v":108852700,"d":"108,852,700"},{"v":103659808,"d":"103,659,808"},{"v":233509578,"d":"233,509,578"},{"v":174995671,"d":"174,995,671"},{"v":160320190,"d":"160,320,190"},{"v":131476939,"d":"131,476,939"},{"v":-49560,"d":"(49,560)"},{"v":-2162994,"d":"(2,162,994)"},{"v":699422994,"d":"699,422,994"},{"v":722159413,"d":"722,159,413"},null,null,0,0]
[null,null,"Flujos de efectivo netos procedentes de (utilizados en) actividades de inversión",{"v":-45466005,"d":"(45,466,005)"},{"v":-129728878,"d":"(129,728,878)"},{"v":-22172433,"d":"(22,172,433)"},{"v":-73165752,"d":"(73,165,752)"},{"v":352598,"d":"352,598"},{"v":-4320040,"d":"(4,320,040)"},{"v":-60042196,"d":"(60,042,196)"},{"v":-124895746,"d":"(124,895,746)"},{"v":-34221753,"d":"(34,221,753)"},{"v":-38766577,"d":"(38,766,577)"},0,{"v":-77044005,"d":"(77,044,005)"},{"v":-161549789,"d":"(161,549,789)"},{"v":-447920998,"d":"(447,920,998)"},null,null,0,0]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de financiación",{"v":-152507855,"d":"(152,507,855)"},{"v":-145990211,"d":"(145,990,211)"},{"v":-7567931,"d":"(7,567,931)"},{"v":-5369907,"d":"(5,369,907)"},{"v":-86852145,"d":"(86,852,145)"},{"v":-123542237,"d":"(123,542,237)"},{"v":-41433185,"d":"(41,433,185)"},{"v":-145739081,"d":"(145,739,081)"},{"v":-64426584,"d":"(64,426,584)"},{"v":-123073899,"d":"(123,073,899)"},0,{"v":79130768,"d":"79,130,768"},{"v":-352787700,"d":"(352,787,700)"},{"v":-464584567,"d":"(464,584,567)"},null,null,0,0]
{"$rows_empty":7}
[{"$nulls":3},0,0,null,{"v":-118428804,"d":"(118,428,804)"},{"v":-118041827,"d":"(118,041,827)"},null,{"v":-160952448,"d":"(160,952,448)"},{"v":-133620118,"d":"(133,620,118)"},null,{"v":-305524994,"d":"(305,524,994)"},{"v":-225756416,"d":"(225,756,416)"},null,{"v":-262898395,"d":"(262,898,395)"},{"v":-198704160,"d":"(198,704,160)"},null,0,{"v":878693,"d":"878,693"},null,{"v":-847804641,"d":"(847,804,641)"},0]

{"sheet":"Segmentos LN Distribucion","index":26,"n_rows":144,"n_cols":21,"rows_kept":144,"merged":[[1,3,1,16],[2,1,2,2],[2,3,2,4],[3,1,4,2],[33,1,33,2],[33,3,33,4],[34,1,35,2],[57,1,57,2],[70,3,70,16],[71,1,71,2],[71,3,71,4],[71,5,71,6],[71,7,71,8],[71,9,71,10],[71,11,71,12],[71,13,71,14],[71,15,71,16],[72,1,73,2],[137,1,137,2],[137,3,137,4],[137,5,137,6],[137,7,137,8],[137,9,137,10],[137,11,137,12],[137,13,137,14],[137,15,137,16],[138,1,139,2]],"flags":["formulas_cached_only"]}
[]
[null,"Línea de Negocio",null,"Distribución"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ACTIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"ACTIVOS CORRIENTES",null,0,{"v":1068956933,"d":"1,068,956,933"},{"v":247572795,"d":"247,572,795"},{"v":191441460,"d":"191,441,460"},{"v":717799910,"d":"717,799,910"},{"v":653342371,"d":"653,342,371"},{"v":204957116,"d":"204,957,116"},{"v":207553675,"d":"207,553,675"},{"v":100865404,"d":"100,865,404"},{"v":116371663,"d":"116,371,663"},{"v":-1978454,"d":"(1,978,454)"},{"v":-4417595,"d":"(4,417,595)"},{"v":1269216771,"d":"1,269,216,771"},{"v":2233248507,"d":"2,233,248,507"},null,null,0,0]
[null,null,"Efectivo y equivalentes al efectivo",0,{"v":10694452,"d":"10,694,452"},{"v":82468744,"d":"82,468,744"},{"v":24665201,"d":"24,665,201"},{"v":112262881,"d":"112,262,881"},{"v":34293476,"d":"34,293,476"},{"v":56110754,"d":"56,110,754"},{"v":89987572,"d":"89,987,572"},{"v":13956121,"d":"13,956,121"},{"v":14818083,"d":"14,818,083"},0,0,{"v":264798500,"d":"264,798,500"},{"v":174458784,"d":"174,458,784"},null,null,0,0]
[null,null,"Otros activos financieros corrientes",0,{"v":188143,"d":"188,143"},{"v":709450,"d":"709,450"},{"v":694177,"d":"694,177"},{"v":23480389,"d":"23,480,389"},{"v":33244064,"d":"33,244,064"},{"v":11054816,"d":"11,054,816"},{"v":44985,"d":"44,985"},0,0,0,0,{"v":35244655,"d":"35,244,655"},{"v":34171369,"d":"34,171,369"},null,null,0,0]
[null,null,"Otros activos no financieros, corriente",0,0,{"v":3178994,"d":"3,178,994"},{"v":1261261,"d":"1,261,261"},{"v":64307858,"d":"64,307,858"},{"v":65958327,"d":"65,958,327"},{"v":764322,"d":"764,322"},{"v":1912501,"d":"1,912,501"},{"v":3503553,"d":"3,503,553"},{"v":2944189,"d":"2,944,189"},0,0,{"v":71754727,"d":"71,754,727"},{"v":72076278,"d":"72,076,278"},null,null,0,0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar corrientes",0,105,{"v":150757470,"d":"150,757,470"},{"v":124663167,"d":"124,663,167"},{"v":505397157,"d":"505,397,157"},{"v":508562286,"d":"508,562,286"},{"v":111369538,"d":"111,369,538"},{"v":99124879,"d":"99,124,879"},{"v":69797627,"d":"69,797,627"},{"v":69883209,"d":"69,883,209"},{"v":-14867,"d":"(14,867)"},{"v":52925,"d":"52,925"},{"v":837306925,"d":"837,306,925"},{"v":802286571,"d":"802,286,571"},null,null,0,0]
[null,null,"Cuentas por cobrar a entidades relacionadas, corrientes",0,{"v":8208642,"d":"8,208,642"},{"v":972145,"d":"972,145"},{"v":239991,"d":"239,991"},{"v":548320,"d":"548,320"},{"v":1564236,"d":"1,564,236"},{"v":2924854,"d":"2,924,854"},{"v":2829584,"d":"2,829,584"},{"v":5010216,"d":"5,010,216"},{"v":19302467,"d":"19,302,467"},{"v":-1963587,"d":"(1,963,587)"},{"v":-4468556,"d":"(4,468,556)"},{"v":7491948,"d":"7,491,948"},{"v":27676364,"d":"27,676,364"},null,null,0,0]
[null,null,"Inventarios corrientes",0,0,{"v":9485992,"d":"9,485,992"},{"v":37440101,"d":"37,440,101"},{"v":1408746,"d":"1,408,746"},{"v":673996,"d":"673,996"},{"v":22732832,"d":"22,732,832"},{"v":13654154,"d":"13,654,154"},{"v":5943447,"d":"5,943,447"},{"v":9416923,"d":"9,416,923"},0,0,{"v":39571017,"d":"39,571,017"},{"v":61185174,"d":"61,185,174"},null,null,0,0]
[null,null,"Activos por impuestos corrientes, corriente",0,{"v":431522,"d":"431,522"},0,{"v":2477562,"d":"2,477,562"},{"v":10394559,"d":"10,394,559"},{"v":9045986,"d":"9,045,986"},0,0,{"v":2654440,"d":"2,654,440"},{"v":6792,"d":"6,792"},0,0,{"v":13048999,"d":"13,048,999"},{"v":11961862,"d":"11,961,862"},null,null,0,0]
[]
[null,null,"Activos no corrientes o grupos de activos para su disposición clasificados como mantenidos para la venta o como mantenidos para distribuir a los propietarios",0,{"v":1049434069,"d":"1,049,434,069"},0,0,0,0,0,null,0,0,0,{"v":-1964,"d":"(1,964)"},0,{"v":1049432105,"d":"1,049,432,105"},null,null,0,0]
[]
[null,"ACTIVOS NO CORRIENTES ",null,0,{"v":462047875,"d":"462,047,875"},{"v":426146795,"d":"426,146,795"},{"v":443412233,"d":"443,412,233"},{"v":1987696137,"d":"1,987,696,137"},{"v":1662603605,"d":"1,662,603,605"},{"v":920924297,"d":"920,924,297"},{"v":847774289,"d":"847,774,289"},{"v":661868013,"d":"661,868,013"},{"v":675858105,"d":"675,858,105"},0,0,{"v":3996635242,"d":"3,996,635,242"},{"v":4091696107,"d":"4,091,696,107"},null,null,0,0]
[null,null,"Otros activos financieros no corrientes",0,0,{"v":673545,"d":"673,545"},{"v":21751,"d":"21,751"},{"v":635048596,"d":"635,048,596"},{"v":488858930,"d":"488,858,930"},{"v":10035,"d":"10,035"},{"v":3620,"d":"3,620"},0,0,0,0,{"v":635732176,"d":"635,732,176"},{"v":488884301,"d":"488,884,301"},null,null,0,0]
[null,null,"Otros activos no financieros no corrientes",0,0,{"v":257248,"d":"257,248"},{"v":326850,"d":"326,850"},{"v":61024844,"d":"61,024,844"},{"v":52122099,"d":"52,122,099"},{"v":2529194,"d":"2,529,194"},{"v":2292399,"d":"2,292,399"},0,0,0,0,{"v":63811286,"d":"63,811,286"},{"v":54741348,"d":"54,741,348"},null,null,0,0]
[null,null,"Cuentas comerciales por cobrar y otras cuentas por cobrar no corrientes",0,0,{"v":4984584,"d":"4,984,584"},{"v":6208472,"d":"6,208,472"},{"v":38016978,"d":"38,016,978"},{"v":74095449,"d":"74,095,449"},{"v":8175663,"d":"8,175,663"},{"v":7875015,"d":"7,875,015"},0,0,0,0,{"v":51177225,"d":"51,177,225"},{"v":88178936,"d":"88,178,936"},null,null,0,0]
[null,null,"Cuentas por cobrar a entidades relacionadas, no corrientes",0,0,{"v":254955,"d":"254,955"},{"v":355485,"d":"355,485"},0,0,0,0,0,0,0,0,{"v":254955,"d":"254,955"},{"v":355485,"d":"355,485"},null,null,0,0]
[null,null,"Inversiones contabilizadas utilizando el método de la participación",0,{"v":462006979,"d":"462,006,979"},{"v":12749,"d":"12,749"},{"v":15027,"d":"15,027"},0,0,{"v":30686283,"d":"30,686,283"},{"v":29497710,"d":"29,497,710"},0,0,0,0,{"v":30699032,"d":"30,699,032"},{"v":491519716,"d":"491,519,716"},null,null,0,0]
[null,null,"Activos intangibles distintos de la plusvalía",0,0,{"v":1509349,"d":"1,509,349"},{"v":1856386,"d":"1,856,386"},{"v":1084156213,"d":"1,084,156,213"},{"v":905374088,"d":"905,374,088"},{"v":19302861,"d":"19,302,861"},{"v":16427134,"d":"16,427,134"},{"v":9823230,"d":"9,823,230"},{"v":9826406,"d":"9,826,406"},0,0,{"v":1114791653,"d":"1,114,791,653"},{"v":933484014,"d":"933,484,014"},null,null,0,0]
[null,null,"Plusvalía",0,0,0,0,{"v":86799347,"d":"86,799,347"},{"v":76703162,"d":"76,703,162"},0,0,0,0,0,0,{"v":86799347,"d":"86,799,347"},{"v":76703162,"d":"76,703,162"},null,null,0,0]
[null,null,"Propiedades, planta y equipo",0,0,{"v":418454365,"d":"418,454,365"},{"v":434628262,"d":"434,628,262"},{"v":14834288,"d":"14,834,288"},{"v":20960307,"d":"20,960,307"},{"v":856101969,"d":"856,101,969"},{"v":784307032,"d":"784,307,032"},{"v":652044783,"d":"652,044,783"},{"v":666031699,"d":"666,031,699"},0,0,{"v":1941435405,"d":"1,941,435,405"},{"v":1905927300,"d":"1,905,927,300"},null,null,0,0]
[null,null,"Propiedad de inversión",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Activos por impuestos diferidos",0,{"v":40896,"d":"40,896"},0,0,{"v":67815871,"d":"67,815,871"},{"v":44489570,"d":"44,489,570"},{"v":4118292,"d":"4,118,292"},{"v":7371379,"d":"7,371,379"},0,0,0,0,{"v":71934163,"d":"71,934,163"},{"v":51901845,"d":"51,901,845"},null,null,0,0]
[]
[null,"TOTAL ACTIVOS",null,0,{"v":1531004808,"d":"1,531,004,808"},{"v":673719590,"d":"673,719,590"},{"v":634853693,"d":"634,853,693"},{"v":2705496047,"d":"2,705,496,047"},{"v":2315945976,"d":"2,315,945,976"},{"v":1125881413,"d":"1,125,881,413"},{"v":1055327964,"d":"1,055,327,964"},{"v":762733417,"d":"762,733,417"},{"v":792229768,"d":"792,229,768"},{"v":-1978454,"d":"(1,978,454)"},{"v":-4417595,"d":"(4,417,595)"},{"v":5265852013,"d":"5,265,852,013"},{"v":6324944614,"d":"6,324,944,614"},null,null,0,0]
[]
[]
[]
[null,"Línea de Negocio",{"$nulls":3},"Distribución"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"PATRIMONIO NETO Y PASIVOS",null,"2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31","2016-09-30","2015-12-31"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"PASIVOS CORRIENTES",null,0,{"v":418047564,"d":"418,047,564"},{"v":521087181,"d":"521,087,181"},{"v":431630046,"d":"431,630,046"},{"v":651292473,"d":"651,292,473"},{"v":552804640,"d":"552,804,640"},{"v":297895700,"d":"297,895,700"},{"v":247749856,"d":"247,749,856"},{"v":152998815,"d":"152,998,815"},{"v":192540953,"d":"192,540,953"},{"v":-1978454,"d":"(1,978,454)"},{"v":-4417595,"d":"(4,417,595)"},{"v":1621295715,"d":"1,621,295,715"},{"v":1838355464,"d":"1,838,355,464"},null,null,0,0]
[null,null,"Otros pasivos financieros corrientes",0,{"v":92682,"d":"92,682"},0,{"v":526559,"d":"526,559"},{"v":205914386,"d":"205,914,386"},{"v":134704079,"d":"134,704,079"},{"v":93341896,"d":"93,341,896"},{"v":34994868,"d":"34,994,868"},{"v":29902665,"d":"29,902,665"},{"v":35806842,"d":"35,806,842"},0,0,{"v":329158947,"d":"329,158,947"},{"v":206125030,"d":"206,125,030"},null,null,0,0]
[null,null,"Cuentas por pagar comerciales y otras cuentas por pagar",0,{"v":293820,"d":"293,820"},{"v":459309903,"d":"459,309,903"},{"v":402486702,"d":"402,486,702"},{"v":363025809,"d":"363,025,809"},{"v":383345351,"d":"383,345,351"},{"v":141531238,"d":"141,531,238"},{"v":169494726,"d":"169,494,726"},{"v":54280693,"d":"54,280,693"},{"v":81443952,"d":"81,443,952"},0,0,{"v":1018147643,"d":"1,018,147,643"},{"v":1037064551,"d":"1,037,064,551"},null,null,0,0]
[null,null,"Cuentas por pagar a entidades relacionadas corrientes",0,{"v":636116,"d":"636,116"},{"v":1133698,"d":"1,133,698"},{"v":1192017,"d":"1,192,017"},{"v":80160247,"d":"80,160,247"},{"v":32611195,"d":"32,611,195"},{"v":48341807,"d":"48,341,807"},{"v":16017544,"d":"16,017,544"},{"v":25984354,"d":"25,984,354"},{"v":26092527,"d":"26,092,527"},{"v":-1978454,"d":"(1,978,454)"},{"v":-4417595,"d":"(4,417,595)"},{"v":153641652,"d":"153,641,652"},{"v":72131804,"d":"72,131,804"},null,null,0,0]
[null,null,"Otras provisiones corrientes",0,{"v":3595,"d":"3,595"},{"v":57355338,"d":"57,355,338"},{"v":27424768,"d":"27,424,768"},{"v":2192030,"d":"2,192,030"},{"v":2144014,"d":"2,144,014"},{"v":4685189,"d":"4,685,189"},{"v":5380567,"d":"5,380,567"},{"v":10108647,"d":"10,108,647"},{"v":10926878,"d":"10,926,878"},0,0,{"v":74341204,"d":"74,341,204"},{"v":45879822,"d":"45,879,822"},null,null,0,0]
[null,null,"Pasivos por impuestos corrientes",0,0,{"v":3288242,"d":"3,288,242"},0,1,1,{"v":9637009,"d":"9,637,009"},{"v":21428954,"d":"21,428,954"},{"v":3242786,"d":"3,242,786"},{"v":2737460,"d":"2,737,460"},0,0,{"v":16168038,"d":"16,168,038"},{"v":24166415,"d":"24,166,415"},null,null,0,0]
[null,null,"Provisiones por beneficios a los empleados corrientes",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Otros pasivos no financieros corrientes",0,0,0,0,0,0,{"v":358561,"d":"358,561"},{"v":433197,"d":"433,197"},{"v":29479670,"d":"29,479,670"},{"v":35533294,"d":"35,533,294"},0,0,{"v":29838231,"d":"29,838,231"},{"v":35966491,"d":"35,966,491"},null,null,0,0]
[]
[null,null,"Pasivos incluidos en grupos de activos para su disposición clasificados como mantenidos para la venta",0,{"v":417021351,"d":"417,021,351"},0,0,0,0,0,0,0,0,0,0,0,{"v":417021351,"d":"417,021,351"},null,null,0,0]
[]
[null,"PASIVOS NO CORRIENTES",null,0,{"v":299654,"d":"299,654"},{"v":143536297,"d":"143,536,297"},{"v":174966573,"d":"174,966,573"},{"v":1005725094,"d":"1,005,725,094"},{"v":832749665,"d":"832,749,665"},{"v":302960663,"d":"302,960,663"},{"v":281940695,"d":"281,940,695"},{"v":273656166,"d":"273,656,166"},{"v":269823997,"d":"269,823,997"},0,0,{"v":1725878220,"d":"1,725,878,220"},{"v":1559780584,"d":"1,559,780,584"},null,null,0,0]
[null,null,"Otros pasivos financieros no corrientes",0,0,0,0,{"v":462451328,"d":"462,451,328"},{"v":421538033,"d":"421,538,033"},{"v":250367840,"d":"250,367,840"},{"v":230851899,"d":"230,851,899"},{"v":239893884,"d":"239,893,884"},{"v":230907835,"d":"230,907,835"},0,0,{"v":952713052,"d":"952,713,052"},{"v":883297767,"d":"883,297,767"},null,null,0,0]
[null,null,"Cuentas comerciales por pagar y otras cuentas por pagar no corrientes",0,0,{"v":123527037,"d":"123,527,037"},{"v":154803475,"d":"154,803,475"},{"v":58295199,"d":"58,295,199"},{"v":22852766,"d":"22,852,766"},0,0,{"v":157019,"d":"157,019"},{"v":371317,"d":"371,317"},0,0,{"v":181979255,"d":"181,979,255"},{"v":178027558,"d":"178,027,558"},null,null,0,0]
[null,null,"Cuentas por pagar a entidades relacionadas, no corrientes",0,0,0,0,{"v":200151029,"d":"200,151,029"},{"v":157179286,"d":"157,179,286"},0,0,0,0,0,0,{"v":200151029,"d":"200,151,029"},{"v":157179286,"d":"157,179,286"},null,null,0,0]
[null,null,"Otras provisiones no corrientes",0,0,{"v":11224260,"d":"11,224,260"},{"v":10544604,"d":"10,544,604"},{"v":161591891,"d":"161,591,891"},{"v":127402352,"d":"127,402,352"},{"v":6120754,"d":"6,120,754"},{"v":3547501,"d":"3,547,501"},{"v":296781,"d":"296,781"},{"v":314163,"d":"314,163"},0,0,{"v":179233686,"d":"179,233,686"},{"v":141808620,"d":"141,808,620"},null,null,0,0]
[null,null,"Pasivo por impuestos diferidos",0,0,0,0,{"v":889015,"d":"889,015"},0,0,0,{"v":30230289,"d":"30,230,289"},{"v":34940876,"d":"34,940,876"},0,0,{"v":31119304,"d":"31,119,304"},{"v":34940876,"d":"34,940,876"},null,null,0,0]
[null,null,"Provisiones por beneficios a los empleados no corrientes",0,{"v":299654,"d":"299,654"},{"v":8785000,"d":"8,785,000"},{"v":9618494,"d":"9,618,494"},{"v":122346632,"d":"122,346,632"},{"v":103777228,"d":"103,777,228"},{"v":46472069,"d":"46,472,069"},{"v":47541295,"d":"47,541,295"},{"v":1804453,"d":"1,804,453"},{"v":1887226,"d":"1,887,226"},0,0,{"v":179408154,"d":"179,408,154"},{"v":163123897,"d":"163,123,897"},null,null,0,0]
[null,null,"Otros pasivos no financieros no corrientes",0,0,0,0,0,0,0,0,{"v":1273740,"d":"1,273,740"},{"v":1402580,"d":"1,402,580"},0,0,{"v":1273740,"d":"1,273,740"},{"v":1402580,"d":"1,402,580"},null,null,0,0]
[]
[null,"PATRIMONIO NETO",null,0,{"v":1112657590,"d":"1,112,657,590"},{"v":9096112,"d":"9,096,112"},{"v":28257074,"d":"28,257,074"},{"v":1048478480,"d":"1,048,478,480"},{"v":930391671,"d":"930,391,671"},{"v":525025050,"d":"525,025,050"},{"v":525637413,"d":"525,637,413"},{"v":336078436,"d":"336,078,436"},{"v":329864818,"d":"329,864,818"},0,0,{"v":1918678078,"d":"1,918,678,078"},{"v":2926808566,"d":"2,926,808,566"},null,null,0,0]
[null,"Patrimonio atribuible a los propietarios de la controladora",null,0,{"v":1112657590,"d":"1,112,657,590"},{"v":9096112,"d":"9,096,112"},{"v":28257074,"d":"28,257,074"},{"v":1048478480,"d":"1,048,478,480"},{"v":930391671,"d":"930,391,671"},{"v":525025050,"d":"525,025,050"},{"v":525637413,"d":"525,637,413"},{"v":336078436,"d":"336,078,436"},{"v":329864818,"d":"329,864,818"},0,0,{"v":1918678078,"d":"1,918,678,078"},{"v":2926808566,"d":"2,926,808,566"},null,null,0,0]
[null,null,"Capital emitido",0,{"v":367928682,"d":"367,928,682"},{"v":37039825,"d":"37,039,825"},{"v":47061353,"d":"47,061,353"},{"v":375828450,"d":"375,828,450"},{"v":312041595,"d":"312,041,595"},{"v":3024583,"d":"3,024,583"},{"v":2953410,"d":"2,953,410"},{"v":140376626,"d":"140,376,626"},{"v":130666525,"d":"130,666,525"},0,0,{"v":556269484,"d":"556,269,484"},{"v":860651565,"d":"860,651,565"},null,null,0,0]
[null,null,"Ganancias (pérdidas) acumuladas",0,{"v":1225045537,"d":"1,225,045,537"},{"v":-29433682,"d":"(29,433,682)"},{"v":-20697376,"d":"(20,697,376)"},{"v":40909974,"d":"40,909,974"},{"v":82104937,"d":"82,104,937"},{"v":73853811,"d":"73,853,811"},{"v":104750330,"d":"104,750,330"},{"v":10671667,"d":"10,671,667"},{"v":23507886,"d":"23,507,886"},0,0,{"v":96001770,"d":"96,001,770"},{"v":1414711314,"d":"1,414,711,314"},null,null,0,0]
[null,null,"Primas de emisión",0,{"v":566302,"d":"566,302"},0,0,0,0,{"v":3053025,"d":"3,053,025"},{"v":2981182,"d":"2,981,182"},0,0,0,0,{"v":3053025,"d":"3,053,025"},{"v":3547484,"d":"3,547,484"},null,null,0,0]
[null,null,"Acciones propias en cartera",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Otras participaciones en el patrimonio",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Otras reservas",0,{"v":-480882931,"d":"(480,882,931)"},{"v":1489969,"d":"1,489,969"},{"v":1893097,"d":"1,893,097"},{"v":631740056,"d":"631,740,056"},{"v":536245139,"d":"536,245,139"},{"v":445093631,"d":"445,093,631"},{"v":414952491,"d":"414,952,491"},{"v":185030143,"d":"185,030,143"},{"v":175690407,"d":"175,690,407"},0,0,{"v":1263353799,"d":"1,263,353,799"},{"v":647898203,"d":"647,898,203"},null,null,0,0]
[]
[null,"Participaciones no controladoras",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[]
[null,"Total Patrimonio Neto y Pasivos",null,0,{"v":1531004808,"d":"1,531,004,808"},{"v":673719590,"d":"673,719,590"},{"v":634853693,"d":"634,853,693"},{"v":2705496047,"d":"2,705,496,047"},{"v":2315945976,"d":"2,315,945,976"},{"v":1125881413,"d":"1,125,881,413"},{"v":1055327964,"d":"1,055,327,964"},{"v":762733417,"d":"762,733,417"},{"v":792229768,"d":"792,229,768"},{"v":-1978454,"d":"(1,978,454)"},{"v":-4417595,"d":"(4,417,595)"},{"v":5265852013,"d":"5,265,852,013"},{"v":6324944614,"d":"6,324,944,614"},null,null,0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[]
[{"$nulls":3},"Distribución"]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ESTADO DE RESULTADOS INTEGRALES",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[null,"INGRESOS ",null,0,0,{"v":499360131,"d":"499,360,131"},{"v":448747409,"d":"448,747,409"},{"v":1167935009,"d":"1,167,935,009"},{"v":1422254940,"d":"1,422,254,940"},{"v":671930331,"d":"671,930,331"},{"v":658012508,"d":"658,012,508"},{"v":444386359,"d":"444,386,359"},{"v":409358260,"d":"409,358,260"},0,0,{"v":2783611830,"d":"2,783,611,830"},{"v":2938373117,"d":"2,938,373,117"},null,null,0,0]
[null,null,"Ingresos de actividades ordinarias",0,0,{"v":476814595,"d":"476,814,595"},{"v":213956660,"d":"213,956,660"},{"v":971991036,"d":"971,991,036"},{"v":1261919268,"d":"1,261,919,268"},{"v":668316522,"d":"668,316,522"},{"v":654832553,"d":"654,832,553"},{"v":442586138,"d":"442,586,138"},{"v":406795234,"d":"406,795,234"},0,0,{"v":2559708291,"d":"2,559,708,291"},{"v":2537503715,"d":"2,537,503,715"},null,null,0,0]
[null,null,"Ventas de energía",0,0,{"v":446695137,"d":"446,695,137"},{"v":200566384,"d":"200,566,384"},{"v":907113817,"d":"907,113,817"},{"v":1192744345,"d":"1,192,744,345"},{"v":553723724,"d":"553,723,724"},{"v":539145517,"d":"539,145,517"},{"v":418714314,"d":"418,714,314"},{"v":386000472,"d":"386,000,472"},0,0,{"v":2326246992,"d":"2,326,246,992"},{"v":2318456718,"d":"2,318,456,718"},null,null,0,0]
[null,null,"Otras ventas",0,0,{"v":117403,"d":"117,403"},{"v":347602,"d":"347,602"},{"v":1058115,"d":"1,058,115"},{"v":8846748,"d":"8,846,748"},{"v":67633,"d":"67,633"},{"v":157011,"d":"157,011"},{"v":412578,"d":"412,578"},{"v":2557930,"d":"2,557,930"},0,0,{"v":1655729,"d":"1,655,729"},{"v":11909291,"d":"11,909,291"},null,null,0,0]
[null,null,"Otras prestaciones de servicios",0,0,{"v":30002055,"d":"30,002,055"},{"v":13042674,"d":"13,042,674"},{"v":63819104,"d":"63,819,104"},{"v":60328175,"d":"60,328,175"},{"v":114525165,"d":"114,525,165"},{"v":115530025,"d":"115,530,025"},{"v":23459246,"d":"23,459,246"},{"v":18236832,"d":"18,236,832"},0,0,{"v":231805570,"d":"231,805,570"},{"v":207137706,"d":"207,137,706"},null,null,0,0]
[{"$nulls":4},0]
[null,null,"Otros ingresos",0,0,{"v":22545536,"d":"22,545,536"},{"v":234790749,"d":"234,790,749"},{"v":195943973,"d":"195,943,973"},{"v":160335672,"d":"160,335,672"},{"v":3613809,"d":"3,613,809"},{"v":3179955,"d":"3,179,955"},{"v":1800221,"d":"1,800,221"},{"v":2563026,"d":"2,563,026"},0,0,{"v":223903539,"d":"223,903,539"},{"v":400869402,"d":"400,869,402"},null,null,0,0]
[{"$nulls":19},0]
[null,"MATERIAS PRIMAS Y CONSUMIBLES UTILIZADOS",null,0,0,{"v":-210311830,"d":"(210,311,830)"},{"v":-124913325,"d":"(124,913,325)"},{"v":-793328631,"d":"(793,328,631)"},{"v":-1074508799,"d":"(1,074,508,799)"},{"v":-385447304,"d":"(385,447,304)"},{"v":-369206236,"d":"(369,206,236)"},{"v":-300019651,"d":"(300,019,651)"},{"v":-276160444,"d":"(276,160,444)"},0,0,{"v":-1689107416,"d":"(1,689,107,416)"},{"v":-1844788804,"d":"(1,844,788,804)"},null,null,0,0]
[null,null,"Compras de energía",0,0,{"v":-209069699,"d":"(209,069,699)"},{"v":-123138216,"d":"(123,138,216)"},{"v":-561937672,"d":"(561,937,672)"},{"v":-844925068,"d":"(844,925,068)"},{"v":-288945923,"d":"(288,945,923)"},{"v":-277057314,"d":"(277,057,314)"},{"v":-283539013,"d":"(283,539,013)"},{"v":-255845336,"d":"(255,845,336)"},0,0,{"v":-1343492307,"d":"(1,343,492,307)"},{"v":-1500965934,"d":"(1,500,965,934)"},null,null,0,0]
[null,null,"Consumo de combustible",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Gastos de transporte",0,0,{"v":-589075,"d":"(589,075)"},{"v":-555557,"d":"(555,557)"},{"v":-46265782,"d":"(46,265,782)"},{"v":-51004281,"d":"(51,004,281)"},{"v":-65268451,"d":"(65,268,451)"},{"v":-62059475,"d":"(62,059,475)"},0,0,0,0,{"v":-112123308,"d":"(112,123,308)"},{"v":-113619313,"d":"(113,619,313)"},null,null,0,0]
[null,null,"Otros aprovisionamientos variables y servicios",0,0,{"v":-653056,"d":"(653,056)"},{"v":-1219552,"d":"(1,219,552)"},{"v":-185125177,"d":"(185,125,177)"},{"v":-178579450,"d":"(178,579,450)"},{"v":-31232930,"d":"(31,232,930)"},{"v":-30089447,"d":"(30,089,447)"},{"v":-16480638,"d":"(16,480,638)"},{"v":-20315108,"d":"(20,315,108)"},0,0,{"v":-233491801,"d":"(233,491,801)"},{"v":-230203557,"d":"(230,203,557)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"MARGEN DE CONTRIBUCIÓN",null,0,0,{"v":289048301,"d":"289,048,301"},{"v":323834084,"d":"323,834,084"},{"v":374606378,"d":"374,606,378"},{"v":347746141,"d":"347,746,141"},{"v":286483027,"d":"286,483,027"},{"v":288806272,"d":"288,806,272"},{"v":144366708,"d":"144,366,708"},{"v":133197816,"d":"133,197,816"},0,0,{"v":1094504414,"d":"1,094,504,414"},{"v":1093584313,"d":"1,093,584,313"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Otros trabajos realizados por la entidad y capitalizados",0,0,{"v":18661809,"d":"18,661,809"},{"v":26302939,"d":"26,302,939"},{"v":11290254,"d":"11,290,254"},{"v":6678426,"d":"6,678,426"},{"v":5806875,"d":"5,806,875"},{"v":3069433,"d":"3,069,433"},{"v":3416454,"d":"3,416,454"},{"v":3083374,"d":"3,083,374"},0,0,{"v":39175392,"d":"39,175,392"},{"v":39134172,"d":"39,134,172"},null,null,0,0]
[null,null,"Gastos por beneficios a los empleados",0,0,{"v":-130680974,"d":"(130,680,974)"},{"v":-172701299,"d":"(172,701,299)"},{"v":-56486390,"d":"(56,486,390)"},{"v":-58402285,"d":"(58,402,285)"},{"v":-26863367,"d":"(26,863,367)"},{"v":-25140454,"d":"(25,140,454)"},{"v":-17682143,"d":"(17,682,143)"},{"v":-16119293,"d":"(16,119,293)"},0,0,{"v":-231712874,"d":"(231,712,874)"},{"v":-272363331,"d":"(272,363,331)"},null,null,0,0]
[null,null,"Otros gastos, por naturaleza",0,0,{"v":-83065625,"d":"(83,065,625)"},{"v":-108394965,"d":"(108,394,965)"},{"v":-141423030,"d":"(141,423,030)"},{"v":-119121535,"d":"(119,121,535)"},{"v":-40941628,"d":"(40,941,628)"},{"v":-45297037,"d":"(45,297,037)"},{"v":-19686916,"d":"(19,686,916)"},{"v":-20223015,"d":"(20,223,015)"},0,0,{"v":-285117199,"d":"(285,117,199)"},{"v":-293036552,"d":"(293,036,552)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"RESULTADO BRUTO DE EXPLOTACIÓN",null,0,0,{"v":93963511,"d":"93,963,511"},{"v":69040759,"d":"69,040,759"},{"v":187987212,"d":"187,987,212"},{"v":176900747,"d":"176,900,747"},{"v":224484907,"d":"224,484,907"},{"v":221438214,"d":"221,438,214"},{"v":110414103,"d":"110,414,103"},{"v":99938882,"d":"99,938,882"},0,0,{"v":616849733,"d":"616,849,733"},{"v":567318602,"d":"567,318,602"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Gasto por depreciación y amortización",0,0,{"v":-7883371,"d":"(7,883,371)"},{"v":-9556453,"d":"(9,556,453)"},{"v":-58282948,"d":"(58,282,948)"},{"v":-53830922,"d":"(53,830,922)"},{"v":-42313203,"d":"(42,313,203)"},{"v":-45061688,"d":"(45,061,688)"},{"v":-22838538,"d":"(22,838,538)"},{"v":-21241885,"d":"(21,241,885)"},0,0,{"v":-131318060,"d":"(131,318,060)"},{"v":-129690948,"d":"(129,690,948)"},null,null,0,0]
[null,null,"Pérdidas por deterioro de valor (reversiones de pérdidas por deterioro de valor) reconocidas en el resultado del periodo",0,0,{"v":-4953458,"d":"(4,953,458)"},{"v":-1610056,"d":"(1,610,056)"},{"v":-47029926,"d":"(47,029,926)"},{"v":-28875964,"d":"(28,875,964)"},{"v":-1162743,"d":"(1,162,743)"},{"v":-18625,"d":"(18,625)"},{"v":-1538367,"d":"(1,538,367)"},{"v":-1261891,"d":"(1,261,891)"},0,0,{"v":-54684494,"d":"(54,684,494)"},{"v":-31766536,"d":"(31,766,536)"},null,null,0,0]
[]
[{"$nulls":19},0,0]
[null,"RESULTADO DE EXPLOTACIÓN",null,0,0,{"v":81126682,"d":"81,126,682"},{"v":57874250,"d":"57,874,250"},{"v":82674338,"d":"82,674,338"},{"v":94193861,"d":"94,193,861"},{"v":181008961,"d":"181,008,961"},{"v":176357901,"d":"176,357,901"},{"v":86037198,"d":"86,037,198"},{"v":77435106,"d":"77,435,106"},0,0,{"v":430847179,"d":"430,847,179"},{"v":405861118,"d":"405,861,118"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"RESULTADO FINANCIERO",null,0,0,{"v":-90078302,"d":"(90,078,302)"},{"v":8649703,"d":"8,649,703"},{"v":-72450511,"d":"(72,450,511)"},{"v":-28350512,"d":"(28,350,512)"},{"v":-26405208,"d":"(26,405,208)"},{"v":-21118569,"d":"(21,118,569)"},{"v":-12412623,"d":"(12,412,623)"},{"v":-11399931,"d":"(11,399,931)"},0,0,{"v":-201346644,"d":"(201,346,644)"},{"v":-52219309,"d":"(52,219,309)"},null,null,0,0]
[null,null,"Ingresos financieros",0,0,{"v":15532395,"d":"15,532,395"},{"v":63021166,"d":"63,021,166"},{"v":65315492,"d":"65,315,492"},{"v":75142825,"d":"75,142,825"},{"v":4089206,"d":"4,089,206"},{"v":4119418,"d":"4,119,418"},{"v":2268965,"d":"2,268,965"},{"v":2523110,"d":"2,523,110"},0,0,{"v":87206058,"d":"87,206,058"},{"v":144806519,"d":"144,806,519"},null,null,0,0]
[null,null,"Efectivo y otros medios equivalentes",null,null,{"v":7984523,"d":"7,984,523"},{"v":518437,"d":"518,437"},{"v":7646818,"d":"7,646,818"},{"v":2803971,"d":"2,803,971"},{"v":2419048,"d":"2,419,048"},{"v":2329152,"d":"2,329,152"},{"v":476044,"d":"476,044"},{"v":764675,"d":"764,675"},null,null,{"v":18526433,"d":"18,526,433"},{"v":6416235,"d":"6,416,235"},null,null,0,0]
[null,null,"Otros ingresos financieros",null,null,{"v":7547872,"d":"7,547,872"},{"v":62502729,"d":"62,502,729"},{"v":57668674,"d":"57,668,674"},{"v":72338854,"d":"72,338,854"},{"v":1670158,"d":"1,670,158"},{"v":1790266,"d":"1,790,266"},{"v":1792921,"d":"1,792,921"},{"v":1758435,"d":"1,758,435"},null,null,{"v":68679625,"d":"68,679,625"},{"v":138390284,"d":"138,390,284"},null,null,0,0]
[null,null,"Costos financieros",0,0,{"v":-105233000,"d":"(105,233,000)"},{"v":-54825547,"d":"(54,825,547)"},{"v":-144183695,"d":"(144,183,695)"},{"v":-103366527,"d":"(103,366,527)"},{"v":-30268681,"d":"(30,268,681)"},{"v":-25385263,"d":"(25,385,263)"},{"v":-14756695,"d":"(14,756,695)"},{"v":-13452180,"d":"(13,452,180)"},0,0,{"v":-294442071,"d":"(294,442,071)"},{"v":-197029517,"d":"(197,029,517)"},null,null,0,0]
[null,null,"Préstamos bancarios",null,null,{"v":-45832,"d":"(45,832)"},{"v":-936499,"d":"(936,499)"},{"v":-23931720,"d":"(23,931,720)"},{"v":-15145188,"d":"(15,145,188)"},{"v":-3006231,"d":"(3,006,231)"},0,{"v":-1783393,"d":"(1,783,393)"},{"v":-1317101,"d":"(1,317,101)"},null,null,{"v":-28767176,"d":"(28,767,176)"},{"v":-17398788,"d":"(17,398,788)"},null,null,0,0]
[null,null,"Obligaciones garantizadas y no garantizadas",null,null,0,0,{"v":-32415910,"d":"(32,415,910)"},{"v":-38076418,"d":"(38,076,418)"},{"v":-22188182,"d":"(22,188,182)"},{"v":-19190118,"d":"(19,190,118)"},{"v":-10860434,"d":"(10,860,434)"},{"v":-10850709,"d":"(10,850,709)"},null,null,{"v":-65464526,"d":"(65,464,526)"},{"v":-68117245,"d":"(68,117,245)"},null,null,0,0]
[null,null,"Otros ",null,null,{"v":-105187168,"d":"(105,187,168)"},{"v":-53889048,"d":"(53,889,048)"},{"v":-87836065,"d":"(87,836,065)"},{"v":-50144921,"d":"(50,144,921)"},{"v":-5074268,"d":"(5,074,268)"},{"v":-6195145,"d":"(6,195,145)"},{"v":-2112868,"d":"(2,112,868)"},{"v":-1284370,"d":"(1,284,370)"},null,null,{"v":-200210369,"d":"(200,210,369)"},{"v":-111513484,"d":"(111,513,484)"},null,null,0,0]
[null,null,"Resultados por Unidades de Reajuste",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,null,"Diferencias de cambio",0,0,{"v":-377697,"d":"(377,697)"},{"v":454084,"d":"454,084"},{"v":6417692,"d":"6,417,692"},{"v":-126810,"d":"(126,810)"},{"v":-225733,"d":"(225,733)"},{"v":147276,"d":"147,276"},{"v":75107,"d":"75,107"},{"v":-470861,"d":"(470,861)"},0,0,{"v":5889369,"d":"5,889,369"},{"v":3689,"d":"3,689"},null,null,0,0]
[null,null,"Positivas",0,0,{"v":1359272,"d":"1,359,272"},{"v":766539,"d":"766,539"},{"v":17962770,"d":"17,962,770"},{"v":997600,"d":"997,600"},{"v":1218756,"d":"1,218,756"},{"v":885777,"d":"885,777"},{"v":1758707,"d":"1,758,707"},{"v":748566,"d":"748,566"},0,{"v":-11624,"d":"(11,624)"},{"v":22299505,"d":"22,299,505"},{"v":3386858,"d":"3,386,858"},null,null,0,0]
[null,null,"Negativas",0,0,{"v":-1736969,"d":"(1,736,969)"},{"v":-312455,"d":"(312,455)"},{"v":-11545078,"d":"(11,545,078)"},{"v":-1124410,"d":"(1,124,410)"},{"v":-1444489,"d":"(1,444,489)"},{"v":-738501,"d":"(738,501)"},{"v":-1683600,"d":"(1,683,600)"},{"v":-1219427,"d":"(1,219,427)"},0,{"v":11624,"d":"11,624"},{"v":-16410136,"d":"(16,410,136)"},{"v":-3383169,"d":"(3,383,169)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Participación en las ganancias (pérdidas) de asociadas y negocios conjuntos que se contabilicen utilizando el método de la participación",0,0,999,{"v":27019,"d":"27,019"},0,0,{"v":977540,"d":"977,540"},{"v":1653130,"d":"1,653,130"},0,0,0,0,{"v":978539,"d":"978,539"},{"v":1680149,"d":"1,680,149"},null,null,0,0]
[null,null,"Otras ganancias (pérdidas)",0,0,{"v":27714,"d":"27,714"},{"v":33760,"d":"33,760"},{"v":408557,"d":"408,557"},0,{"v":-140450,"d":"(140,450)"},{"v":-16477,"d":"(16,477)"},{"v":4791,"d":"4,791"},{"v":599787,"d":"599,787"},0,0,{"v":300612,"d":"300,612"},{"v":617070,"d":"617,070"},null,null,0,0]
[null,null,"Resultado de Otras Inversiones",0,0,{"v":27714,"d":"27,714"},0,0,0,0,0,0,0,0,0,{"v":27714,"d":"27,714"},0,null,null,0,0]
[null,null,"Resultados en Ventas de Activos",0,0,0,{"v":33760,"d":"33,760"},{"v":408557,"d":"408,557"},0,{"v":-140450,"d":"(140,450)"},{"v":-16477,"d":"(16,477)"},{"v":4791,"d":"4,791"},{"v":599787,"d":"599,787"},0,0,{"v":272898,"d":"272,898"},{"v":617070,"d":"617,070"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"Ganancia (pérdida), antes de impuestos",null,0,0,{"v":-8922907,"d":"(8,922,907)"},{"v":66584732,"d":"66,584,732"},{"v":10632384,"d":"10,632,384"},{"v":65843349,"d":"65,843,349"},{"v":155440843,"d":"155,440,843"},{"v":156875985,"d":"156,875,985"},{"v":73629366,"d":"73,629,366"},{"v":66634962,"d":"66,634,962"},0,0,{"v":230779686,"d":"230,779,686"},{"v":355939028,"d":"355,939,028"},null,null,0,0]
[]
[{"$nulls":19},0,0]
[null,null,"Gasto (ingreso) por impuestos a las ganancias",0,0,{"v":-5139760,"d":"(5,139,760)"},{"v":-399962,"d":"(399,962)"},{"v":5241472,"d":"5,241,472"},{"v":-12960099,"d":"(12,960,099)"},{"v":-63211622,"d":"(63,211,622)"},{"v":-64616749,"d":"(64,616,749)"},{"v":-22022663,"d":"(22,022,663)"},{"v":-19840780,"d":"(19,840,780)"},0,0,{"v":-85132573,"d":"(85,132,573)"},{"v":-97817590,"d":"(97,817,590)"},null,null,0,0]
[{"$nulls":19},0,0]
[null,"Ganancia (pérdida) procedente de operaciones continuadas",null,0,0,{"v":-14062667,"d":"(14,062,667)"},{"v":66184770,"d":"66,184,770"},{"v":15873856,"d":"15,873,856"},{"v":52883250,"d":"52,883,250"},{"v":92229221,"d":"92,229,221"},{"v":92259236,"d":"92,259,236"},{"v":51606703,"d":"51,606,703"},{"v":46794182,"d":"46,794,182"},0,0,{"v":145647113,"d":"145,647,113"},{"v":258121438,"d":"258,121,438"},null,null,0,0]
[null,null,"Ganancia (Pérdida) de Operaciones Discontinuadas",0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0]
[null,"GANANCIA (PÉRDIDA)",null,0,0,{"v":-14062667,"d":"(14,062,667)"},{"v":66184770,"d":"66,184,770"},{"v":15873856,"d":"15,873,856"},{"v":52883250,"d":"52,883,250"},{"v":92229221,"d":"92,229,221"},{"v":92259236,"d":"92,259,236"},{"v":51606703,"d":"51,606,703"},{"v":46794182,"d":"46,794,182"},0,0,{"v":145647113,"d":"145,647,113"},{"v":258121438,"d":"258,121,438"},null,null,0,0]
[{"$nulls":19},0,0]
[null,null,"Ganancia (Pérdida) Atribuibles a ",0,0,{"v":-14062667,"d":"(14,062,667)"},{"v":66184770,"d":"66,184,770"},{"v":15873856,"d":"15,873,856"},{"v":52883250,"d":"52,883,250"},{"v":92229221,"d":"92,229,221"},{"v":92259236,"d":"92,259,236"},{"v":51606703,"d":"51,606,703"},{"v":46794182,"d":"46,794,182"},0,0,{"v":145647113,"d":"145,647,113"},{"v":258121438,"d":"258,121,438"},null,null,0,0]
[null,null,"Ganancia (pérdida), atribuible a los propietarios de la controladora",{"$nulls":16},0,0]
[null,null,"Ganancia (pérdida), atribuible a participaciones no controladoras",{"$nulls":16},0,0]
[{"$nulls":3},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$nulls":3},0,0,{"v":-14062667,"d":"-14,062,667"},0,{"v":15873857,"d":"15,873,857"},0,{"v":92229221,"d":"92,229,221"},0,{"v":51606702,"d":"51,606,702"},0,0,null,{"v":145647113,"d":"145,647,113"}]
[{"$nulls":3},0,0,0,{"v":66184770,"d":"66,184,770"},-1,{"v":52883250,"d":"52,883,250"},0,{"v":92259236,"d":"92,259,236"},1,{"v":46794182,"d":"46,794,182"},0,null,0]
[]
[]
[null,"País",null,"Chile ( Holdings y Otros)",null,"Argentina",null,"Brasil",null,"Colombia",null,"Perú",null,"Eliminaciones",null,"Totales"]
[null,"ESTADO DE FLUJOS DE EFECTIVO",null,"2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30","2016-09-30","2015-09-30"]
[{"$nulls":3},"M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$","M$"]
[]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de operación",{"v":3986376,"d":"3,986,376"},{"v":130226916,"d":"130,226,916"},{"v":128465682,"d":"128,465,682"},{"v":168062915,"d":"168,062,915"},{"v":227523017,"d":"227,523,017"},{"v":70172492,"d":"70,172,492"},{"v":103880035,"d":"103,880,035"},{"v":136431595,"d":"136,431,595"},{"v":67391402,"d":"67,391,402"},{"v":75359767,"d":"75,359,767"},0,{"v":-116395,"d":"(116,395)"},{"v":531246512,"d":"531,246,512"},{"v":580137290,"d":"580,137,290"},null,null,0,0]
[null,null,"Flujos de efectivo netos procedentes de (utilizados en) actividades de inversión",{"v":-2041040,"d":"(2,041,040)"},{"v":-48697317,"d":"(48,697,317)"},{"v":-58100138,"d":"(58,100,138)"},{"v":-155267239,"d":"(155,267,239)"},{"v":-137989207,"d":"(137,989,207)"},{"v":-168333686,"d":"(168,333,686)"},{"v":-119617726,"d":"(119,617,726)"},{"v":-99071495,"d":"(99,071,495)"},{"v":-52113018,"d":"(52,113,018)"},{"v":-90570379,"d":"(90,570,379)"},0,{"v":-13025819,"d":"(13,025,819)"},{"v":-369861129,"d":"(369,861,129)"},{"v":-574965935,"d":"(574,965,935)"},null,null,0,0]
[null,null,"Flujos de efectivo procedentes de (utilizados en) actividades de financiación",{"v":-31067073,"d":"(31,067,073)"},{"v":-85500212,"d":"(85,500,212)"},{"v":-528751,"d":"(528,751)"},{"v":-6263428,"d":"(6,263,428)"},{"v":-23721152,"d":"(23,721,152)"},{"v":53317311,"d":"53,317,311"},{"v":-15691244,"d":"(15,691,244)"},{"v":-115975565,"d":"(115,975,565)"},{"v":-15198732,"d":"(15,198,732)"},{"v":-36366189,"d":"(36,366,189)"},0,{"v":13142214,"d":"13,142,214"},{"v":-86206952,"d":"(86,206,952)"},{"v":-177645869,"d":"(177,645,869)"},null,null,0,0]