Empresa Eléctrica de Magallanes S.A. (SNSE:EDELMAG)

SNSE:EDELMAG Balance Sheet

Financials in millions CLP. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	664.87	972.3	1,103	1,773	5,377
Accounts Receivable	9,986	9,309	6,831	7,481	7,083
Other Receivables	3,551	5,777	1,214	2,133	226.11
Inventory	4,311	3,686	3,358	2,599	2,228
Prepaid Expenses	230.34	483.58	287.86	639.86	-
Loans Receivable Current	152.83	197.03	136.43	177.78	113.91
Other Current Assets	89.46	442.07	43.27	164.64	79.54
Total Current Assets	18,985	20,867	12,974	14,967	15,108
Property, Plant & Equipment	59,044	54,310	47,726	43,840	40,137
Other Intangible Assets	55.72	18.78	19.31	26.1	28.37
Long-Term Loans Receivable	-	-	-	-	113.54
Long-Term Deferred Tax Assets	-	-	629.69	307.56	228.24
Long-Term Accounts Receivable	794.43	1,237	1,570	250.8	-
Other Long-Term Assets	29,907	19,261	14,472	7,088	4,403
Total Assets	108,787	95,695	77,391	66,479	60,018
Accounts Payable	7,600	6,547	3,664	3,878	2,563
Accrued Expenses	1,064	1,025	1,069	1,077	1,116
Current Portion of Long-Term Debt	33,934	31,530	4,354	4,512	3,805
Current Unearned Revenue	48.84	2.22	-	-	0.97
Current Portion of Leases	123.5	95.25	81.65	-	-
Current Income Taxes Payable	-	-	-	-	233.68
Other Current Liabilities	4,235	3,277	3,900	4,212	3,172
Total Current Liabilities	47,004	42,477	13,068	13,678	10,891
Long-Term Debt	3,194	-	15,379	5,372	6,057
Long-Term Leases	195.3	255.65	334.89	-	-
Pension & Post-Retirement Benefits	2,476	2,186	2,278	2,293	2,502
Long-Term Deferred Tax Liabilities	10,416	7,653	5,397	5,340	4,966
Other Long-Term Liabilities	4,198	3,261	2,596	1,245	65.64
Total Liabilities	67,484	55,832	39,052	27,928	24,481
Common Stock	15,665	15,665	15,665	15,665	15,665
Additional Paid-In Capital	0.8	0.8	0.8	0.8	0.8
Retained Earnings	27,420	25,894	24,272	24,234	21,467
Comprehensive Income & Other	-1,783	-1,697	-1,653	-1,462	-1,718
Total Common Equity	41,302	39,862	38,285	38,437	35,413
Minority Interest	-	-	53.42	114.26	123.31
Shareholders' Equity	41,302	39,862	38,338	38,551	35,537
Total Liabilities & Equity	108,787	95,695	77,391	66,479	60,018
Total Debt	37,447	31,881	20,149	9,884	9,862
Net Cash (Debt)	-36,782	-30,909	-19,046	-8,111	-4,485
Net Cash Per Share	-2811.78	-2362.83	-1455.97	-620.03	-342.84
Filing Date Shares Outstanding	13.08	13.08	13.08	13.08	13.08
Total Common Shares Outstanding	13.08	13.08	13.08	13.08	13.08
Working Capital	-28,019	-21,609	-94.03	1,289	4,217
Book Value Per Share	3157.37	3047.28	2926.69	2938.33	2707.18
Tangible Book Value	41,247	39,844	38,266	38,411	35,385
Tangible Book Value Per Share	3153.11	3045.85	2925.22	2936.34	2705.01
Land	792.92	792.92	792.92	740.92	-
Buildings	10,215	10,155	10,153	9,656	-
Machinery	83,490	78,276	70,292	68,964	-
Construction In Progress	14,905	12,057	12,811	10,345	-

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Utility template. Financial Sources.