Investor Presentaiton
ADDENDA
TRANSMISORA ELÉCTRICA DEL NORTE S.A. "TEN" (PAGE 2 OF 2)
書
Infrastructure -
Regulated
US$0.9bn investment, 50%-owned by EECL
Parinacota
Date: A
Cándares
Tarapaca
Lagunas-
Crucero
Atacama
Esmeralda
TEN
Canon Plate
Dines
Matencla
Pande Ancar
Los Vilas
SIC
expansion
Interchile
"ISA"
Quilota
Pelpaico
Cerro Navia
Chena
Rapel
Atelahuel
Engie Energía Chile Presentation to Investors - 1Q 2018
B
Regulated &
contracted
revenue
VI
In MUSD @ Oct
2013 FX Rates
738.3
Indexation
TEN's annual revenues:
(in USD millions
at Mar. 31, 2018 FX rates)
In CLP to
Chile CPI
In USD to
US CPI
41%
59%
AVI (VI annuity):
IPCK DOLO
+B;⋅
IPCO DOLK
CPIK
CPI
= VATT
IPCK DOLO
COMAn,k
=
COMAN,0
IPCO DOLK
A. V. Ink = A. V. Ino · (α; ·
77.1
AVI + EECL toll MUSD 84, a good proxy of
TEN'S EBITDA p.a.
+ COMA (O&M cost): 9.8
86.9
+Toll (paid by EECL): ~7.0
=
AVI annuity of VI (Investment
value) providing 10% pre-tax
return on assets (at least 7%
post-tax return beginning 2020)
Project
financing
Equity - 20%
~ US$0.9 bn
of which >80% =
Senior Debt
Project Financing
■Senior 18-yr USD Loan
26-yr USD Fixed-rate note
■Senior 18-yr Local UF Loan
Equity-RECh
Equity EECL
Total senior debt ≤ MUSD 745
+ Subordinated VAT Facility = MUSD 94
37
ENGICView entire presentation