7.1 | Types of cash and cash equivalents |
a) Cash | | 12/31/2017 | | 12/31/20161 | | ||
| | ThUS$ | | ThUS$ | | ||
Cash on hand | | | 60 | | | 53 | |
Cash in banks | | | 50,137 | | | 80,287 | |
Other demand deposits | | | 1,530 | | | 1,260 | |
Total cash | | | 51,727 | | | 81,600 | |
b) Cash equivalents | | 12/31/2017 | | 12/31/2016 | | ||
| | ThUS$ | | ThUS$ | | ||
Short-term deposits, classified as cash equivalents | | | 290,914 | | | 95,673 | |
Short-term investments, classified as cash equivalents | | | 287,797 | | | 337,396 | |
Total cash equivalents | | | 578,711 | | | 433,069 | |
| | | | | | | |
Total cash and cash equivalents | | | 630,438 | | | 514,669 | |
7.2 | Short-term investments, classified as cash equivalents |
Institution | | 12/31/2017 | | 12/31/2016 | | ||
| | ThUS$ | | ThUS$ | | ||
Legg Mason - Western Asset Institutional Cash Reserves | | | 144,464 | | | 178,446 | |
JP Morgan US dollar Liquidity Fund Institutional | | | 143,333 | | | 158,950 | |
Total | | | 287,797 | | | 337,396 | |
7.3 | Information on cash and cash equivalents by currency |
Original currency | | 12/31/2017 | | 12/31/2016 | | ||
| | ThUS$ | | ThUS$ | | ||
Chilean Peso (*) | | | 579 | | | 6,044 | |
US Dollar | | | 612,727 | | | 490,978 | |
Euro | | | 9,782 | | | 11,386 | |
Mexican Peso | | | 258 | | | 309 | |
South African Rand | | | 4,074 | | | 3,250 | |
Japanese Yen | | | 1,773 | | | 2,149 | |
Peruvian Sol | | | 8 | | | 3 | |
Brazilian Real | | | 38 | | | 59 | |
Chinese Yuan | | | 1,143 | | | 400 | |
Indian Rupee | | | - | | | 8 | |
Thai Baht | | | - | | | 8 | |
Argentine Peso | | | 1 | | | 4 | |
Pound Sterling | | | 55 | | | 71 | |
Total | | | 630,438 | | | 514,669 | |
7.4 | Amount restricted (unavailable) cash balances |
2017 Receiver of the deposit | | Type of deposit | | Original Currency | | Interest rate | | Placement date | | Expiration date | | Principal | | Interest accrued to-date | | 12/31/2017 | | |||
| | | | | | | | | | | | ThUS$ | | ThUS$ | | ThUS$ | | |||
Scotiabank Sud Americano | | Fixed term | | | | 0.24 | | 11-21-2017 | | 1-2-2018 | | | 8,943 | | | 30 | | | 8,973 | |
Banco Itau Chile | | Fixed term | | Ch$ | | 0.24 | | 11-28-2017 | | 1-2-2018 | | | 15,652 | | | 41 | | | 15,693 | |
Banco Itau Chile | | Fixed term | | Ch$ | | 0.24 | | 11-28-2017 | | 1-2-2018 | | | 15,652 | | | 41 | | | 15,693 | |
Banco BBVA Chile | | Fixed term | | Ch$ | | 0.23 | | 11-28-2017 | | 1-2-2018 | | | 15,652 | | | 40 | | | 15,692 | |
Banco BBVA Chile | | Fixed term | | Ch$ | | 0.23 | | 11-28-2017 | | 1-2-2018 | | | 15,652 | | | 40 | | | 15,692 | |
Banco Itau Chile | | Fixed term | | Ch$ | | 0.25 | | 11-29-2017 | | 2-27-2018 | | | 18,857 | | | 50 | | | 18,907 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-12-2017 | | 1-11-2018 | | | 15,982 | | | 26 | | | 16,008 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-12-2017 | | 1-11-2018 | | | 8,524 | | | 14 | | | 8,538 | |
Banco Itau Chile | | Fixed term | | Ch$ | | 0.24 | | 12-12-2017 | | 1-11-2018 | | | 15,982 | | | 24 | | | 16,006 | |
Banco Itau Chile | | Fixed term | | Ch$ | | 0.24 | | 12-12-2017 | | 1-11-2018 | | | 7,458 | | | 11 | | | 7,469 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-14-2017 | | 1-16-2018 | | | 19,780 | | | 29 | | | 19,809 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-14-2017 | | 1-16-2018 | | | 15,665 | | | 23 | | | 15,688 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-14-2017 | | 1-16-2018 | | | 11,488 | | | 17 | | | 11,505 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-15-2017 | | 1-16-2018 | | | 15,568 | | | 22 | | | 15,590 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-15-2017 | | 1-16-2018 | | | 15,568 | | | 22 | | | 15,590 | |
Banco Crédito e Inversiones | | Fixed term | | Ch$ | | 0.26 | | 12-15-2017 | | 1-16-2018 | | | 15,568 | | | 22 | | | 15,590 | |
Banco BBVA Chile | | Fixed term | | Ch$ | | 0.24 | | 12-29-2017 | | 1-10-2018 | | | 4,107 | | | 1 | | | 4,108 | |
Banco BBVA Chile | | Fixed term | | Ch$ | | 0.24 | | 12-29-2017 | | 1-10-2018 | | | 2,765 | | | - | | | 2,765 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 0.28 | | 12-27-2017 | | 1-18-2018 | | | 700 | | | - | | | 700 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 0.4 | | 12-15-2017 | | 2-13-2018 | | | 15,000 | | | 27 | | | 15,027 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 0.4 | | 12-15-2017 | | 2-13-2018 | | | 14,000 | | | 25 | | | 14,025 | |
Corpbanca | | Fixed term | | Ch$ | | 0.22 | | 12-28-2017 | | 1-4-2018 | | | 1,301 | | | - | | | 1,301 | |
Scotiabank Sud Americano | | Fixed term | | Ch$ | | 0.21 | | 12-29-2017 | | 1-5-2018 | | | 976 | | | - | | | 976 | |
Scotiabank Sud Americano | | Fixed term | | Ch$ | | 0.21 | | 12-29-2017 | | 1-5-2018 | | | 569 | | | - | | | 569 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 2.45 | | 12-6-2017 | | 1-5-2018 | | | 3,500 | | | 6 | | | 3,506 | |
Scotiabank Sud Americano | | Fixed term | | US$ | | 3.40 | | 12-15-2017 | | 1-16-2018 | | | 2,000 | | | 3 | | | 2,003 | |
Banco BBVA Chile | | Fixed term | | US$ | | 2.80 | | 12-26-2017 | | 1-26-2018 | | | 2,200 | | | 1 | | | 2,201 | |
Banco Crédito e Inversiones | | Fixed term | | US$ | | 2.3 | | 12-27-2017 | | 1-4-2018 | | | 2,300 | | | 1 | | | 2,301 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 2.88 | | 12-27-2017 | | 1-4-2018 | | | 2,300 | | | 1 | | | 2,301 | |
Banco BBVA Chile | | Fixed term | | US$ | | 2.80 | | 12-27-2017 | | 1-4-2018 | | | 1,400 | | | - | | | 1,400 | |
BBVA Banco Francés | | Fixed term | | US$ | | 0.19 | | 12-11-2017 | | 1-31-2018 | | | 163 | | | - | | | 163 | |
Nedbank | | On demand | | US$ | | - | | 12-1-2017 | | 1-31-2018 | | | 3,686 | | | - | | | 3,686 | |
ABN Amro Bank | | Fixed term | | US$ | | - | | 12-31-2017 | | 1-2-2018 | | | 1,439 | | | - | | | 1,439 | |
Total | | | | | | | | | | | | | 290,397 | | | 517 | | | 290,914 | |
2016 Receiver of the deposit | | Type of deposit | | Original Currency | | Interest rate | | Placement date | | Expiration date | | Principal | | Interest accrued to-date | | 12/31/2016 | | |||
| | | | | | | | | | | | ThUS$ | | ThUS$ | | | ThUS$ | | ||
Scotiabank Sud Americano | | Fixed term | | US$ | | 1.28 | | 12/29/2016 | | 1/31/2017 | | | 9,900 | | | 1 | | | 9,901 | |
Banco de Chile | | Fixed term | | US$ | | 0.90 | | 12/30/2016 | | 1/9/2017 | | | 15,000 | | | 1 | | | 15,001 | |
Banco Crédito e Inversiones | | Fixed term | | US$ | | 0.90 | | 12/30/2016 | | 1/10/2017 | | | 10,000 | | | - | | | 10,000 | |
Banco Crédito e Inversiones | | Fixed term | | US$ | | 0.93 | | 10/11/2016 | | 1/30/2017 | | | 13,000 | | | 27 | | | 13,027 | |
Banco BBVA Chile | | Fixed term | | US$ | | 0.75 | | 10/11/2016 | | 1/30/2017 | | | 2,000 | | | 3 | | | 2,003 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 1.21 | | 12/1/2016 | | 1/3/2017 | | | 3,500 | | | 4 | | | 3,504 | |
Banco de Chile | | Fixed term | | US$ | | 0.76 | | 12/7/2016 | | 1/6/2017 | | | 3,900 | | | 2 | | | 3,902 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 0.90 | | 12/12/2016 | | 1/12/2017 | | | 5,000 | | | 2 | | | 5,002 | |
Banco de Chile | | Fixed term | | US$ | | 1.30 | | 12/12/2016 | | 1/12/2017 | | | 1,700 | | | 1 | | | 1,701 | |
Banco Crédito e Inversiones | | Fixed term | | US$ | | 0.88 | | 12/14/2016 | | 1/17/2017 | | | 2,000 | | | 1 | | | 2,001 | |
Corpbanca | | Fixed term | | US$ | | 1.28 | | 12/20/2016 | | 2/21/2017 | | | 800 | | | - | | | 800 | |
Scotiabank Sud Americano | | Fixed term | | US$ | | 1.28 | | 12/20/2016 | | 2/21/2017 | | | 5,000 | | | 2 | | | 5,002 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 0.75 | | 12/22/2016 | | 1/23/2017 | | | 3,500 | | | 1 | | | 3,501 | |
Banco Santander - Santiago | | Fixed term | | US$ | | 1.25 | | 12/28/2016 | | 2/9/2017 | | | 3,900 | | | 1 | | | 3,901 | |
Banco Security | | Fixed term | | US$ | | 1.31 | | 12/28/2016 | | 2/9/2017 | | | 3,300 | | | - | | | 3,300 | |
Banco Security | | Fixed term | | US$ | | 1.00 | | 12/29/2016 | | 1/30/2017 | | | 3,800 | | | - | | | 3,800 | |
Banco Santander - Santiago | | Fixed term | | Ch$ | | 0.31 | | 12/16/2016 | | 1/2/2017 | | | 1,942 | | | 3 | | | 1,945 | |
Corpbanca | | Fixed term | | Ch$ | | 0.32 | | 12/29/2016 | | 1/9/2017 | | | 597 | | | 1 | | | 598 | |
Scotiabank Sud Americano | | Fixed term | | Ch$ | | 0.33 | | 12/30/2016 | | 1/9/2017 | | | 2,091 | | | - | | | 2,091 | |
Citibank New York | | Overnight | | US$ | | 0.01 | | 12/31/2016 | | 1/1/2017 | | | 1,742 | | | - | | | 1,742 | |
BBVA Banco Francés | | Fixed term | | US$ | | 0.21 | | 24/102016 | | 1/31/2017 | | | 199 | | | - | | | 199 | |
Nedbank | | On demand | | US$ | | - | | 12/1/2016 | | 1/31/2017 | | | 2,752 | | | - | | | 2,752 | |
Total | | | | | | | | | | | | | 95,623 | | | 50 | | | 95,673 | |
Net debt | | 12/31/2017 | | 12/31/2016 | | ||
| | ThUS$ | | ThUS$ | | ||
| | | | | | | |
Cash and cash equivalents | | | 630,438 | | | 514,669 | |
Liquid investments | | | 360,941 | | | 284,160 | |
Borrowings - repayable within one year (including overdraft) | | | (177,062) | | | (160,243) | |
Borrowings - repayable after one year | | | (1,031,507) | | | (1,059,706) | |
Net debt | | | (217,190) | | | (421,120) | |
| | | | | | | |
Cash and liquid investments | | | 991,379 | | | 798,829 | |
Gross debt - fixed interest rates | | | (1,208,569) | | | (1,219,949) | |
Net debt | | | (217,190) | | | (421,120) | |
| | Other Assets | | Liabilities from financing activities | | |||||||||||
| | Cash/bank overdraft | | Liquid Investments | | Borrow. Due within 1 year | | Borrow. Due after 1 year | | Total | | |||||
| | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | ThUS$ | | |||||
Net debt as at 1 January 2016 | | | 527,259 | | | 617,267 | | | (399,275) | | | (1,217,172) | | | (471,921) | |
Cash flows | | | (20,362) | | | (339,556) | | | 277,000 | | | 140,000 | | | 57,082 | |
Foreign exchange adjustments | | | 7,772 | | | 6,449 | | | (1,879) | | | (25,015) | | | (12,673) | |
Other non - cash movements | | | - | | | - | | | (36,089) | | | 42,481 | | | 6,392 | |
Net debt as at 31 december 2016 | | | 514,669 | | | 284,160 | | | (160,243) | | | (1,059,706) | | | (421,120) | |
Cash flows | | | 98,285 | | | 59,326 | | | (16,288) | | | 54,275 | | | 195,598 | |
Foreign exchange adjustments | | | 17,484 | | | 17,455 | | | (531) | | | (26,287) | | | 8,121 | |
Other non - cash movements | | | - | | | - | | | - | | | 211 | | | 211 | |
Net debt as at 31 december 2017 | | | 630,438 | | | 360,941 | | | (177,062) | | | (1,031,507) | | | (217,190) | |