SNSE:ILC Balance Sheet

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

Millions CLP. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Investments in Debt Securities	5,346,240	4,548,708	4,646,326	4,650,345	3,641,850
Investments in Equity & Preferred Securities	800,195	875,622	723,582	585,437	786,042
Policy Loans	587.95	607.06	-	-	-
Other Investments	2,492,773	2,405,505	2,061,537	2,038,052	1,538,990
Total Investments	10,671,886	9,781,549	9,273,370	9,084,003	7,445,378
Cash & Equivalents	723,244	439,645	653,490	323,436	818,044
Reinsurance Recoverable	32,056	34,750	36,462	47,172	63,802
Other Receivables	5,511,421	5,023,398	4,304,288	3,593,107	3,159,732
Property, Plant & Equipment	577,891	558,428	457,051	416,419	410,846
Goodwill	28,853	28,853	28,853	29,306	29,306
Other Intangible Assets	100,408	90,924	83,758	76,474	74,002
Other Current Assets	282,539	274,146	208,512	200,739	110,567
Long-Term Deferred Tax Assets	200,540	191,305	173,332	165,066	110,677
Long-Term Deferred Charges	-	-	-	42,018	43,434
Other Long-Term Assets	63,187	67,106	315,125	334,271	414,731
Total Assets	18,192,025	16,490,104	15,534,241	14,312,011	12,680,521
Accounts Payable	170,857	151,836	149,980	127,682	117,941
Accrued Expenses	135,396	140,239	146,007	161,179	138,872
Insurance & Annuity Liabilities	9,902,924	8,982,653	8,116,425	7,455,835	6,570,395
Unpaid Claims	1,477	1,567	1,144	907.84	807.65
Unearned Premiums	4,377	5,827	6,374	15,229	33,985
Current Portion of Long-Term Debt	467,492	496,045	253,986	264,623	463,654
Current Portion of Leases	19,998	18,032	16,638	14,860	12,512
Short-Term Debt	1,649,001	1,344,260	1,052,101	977,797	999,732
Current Income Taxes Payable	24,344	9,640	6,112	15,670	10,345
Long-Term Debt	1,167,578	1,294,715	1,632,297	1,487,211	1,079,649
Long-Term Leases	90,300	91,028	90,846	92,945	93,167
Long-Term Deferred Tax Liabilities	40,850	42,383	24,709	10,737	9,202
Other Current Liabilities	2,795,148	2,509,650	2,608,508	2,371,431	1,903,524
Other Long-Term Liabilities	337,010	151,938	297,065	312,417	294,231
Total Liabilities	16,813,373	15,246,358	14,409,915	13,317,442	11,738,386
Common Stock	233,897	237,903	239,852	239,852	239,852
Additional Paid-In Capital	471.18	471.18	471.18	471.18	471.18
Retained Earnings	1,084,434	913,201	812,508	724,469	629,779
Treasury Stock	-3,868	-7,874	-6,423	-2,497	-
Comprehensive Income & Other	-55,537	-12,362	-62,200	-81,833	-31,655
Total Common Equity	1,259,398	1,131,340	984,209	880,463	838,448
Minority Interest	119,254	112,406	140,117	114,106	103,687
Shareholders' Equity	1,378,652	1,243,746	1,124,326	994,569	942,134
Total Liabilities & Equity	18,192,025	16,490,104	15,534,241	14,312,011	12,680,521
Filing Date Shares Outstanding	96.98	97.61	99.98	100.16	100
Total Common Shares Outstanding	96.98	97.61	99.98	100.16	100
Total Debt	3,394,369	3,244,080	3,045,870	2,837,437	2,648,713
Net Cash (Debt)	-2,671,125	-2,804,435	-2,392,380	-2,514,001	-1,830,669
Net Cash Per Share	-27116.11	-28206.31	-23921.43	-25134.14	-18302.81
Book Value Per Share	12986.69	11590.74	9843.86	8790.62	8384.48
Tangible Book Value	1,130,137	1,011,563	871,598	774,683	735,139
Tangible Book Value Per Share	11653.78	10363.61	8717.55	7734.50	7351.39
Land	117,485	117,485	116,814	83,965	84,279
Buildings	219,904	219,382	161,987	159,027	161,213
Machinery	234,225	219,688	201,171	188,854	170,322
Construction In Progress	26,080	7,594	8,414	5,889	5,221
Leasehold Improvements	9,245	9,245	9,939	9,907	9,137

Source: S&P Global Market Intelligence. Insurance template. Financial Sources.