XML 58 R45.htm IDEA: XBRL DOCUMENT v3.23.2
Financial instruments (Tables)
12 Months Ended
Dec. 31, 2022
Financial instruments  
Schedule of other current and non-current financial assets

12.1Types of other current and non-current financial assets

    

As of 

    

As of 

December 31, 

December 31, 

Description of other financial assets

2022

2021

ThUS$

ThUS$

Financial assets at amortized cost (1)

950,167

905,170

Derivative financial instruments

  

  

- For hedging

 

7,014

 

12,625

- Non-hedging (2)

 

4,174

 

1,254

Total other current financial assets

 

961,355

 

919,049

Financial assets at fair value through other comprehensive income (4) (5)

 

9,497

 

8,932

Derivative financial instruments

 

  

 

  

- For hedging

 

22,606

 

245

Other financial assets at amortized cost

 

23

 

91

Total other non-current financial assets

 

32,126

 

9,268

Schedule of detailed information about other non-current financial assets

Schedule of trade and other receivables

12.2Trade and other receivables

As of December 31, 2022

As of December 31, 2021

Trade and other receivables

    

Current

    

Non-current

    

Total

    

Current

    

Non-current

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

Trade receivables, current

 

1,002,223

 

 

1,002,223

 

590,312

 

 

590,312

Prepayments, current

 

38,709

 

 

38,709

 

49,168

 

 

49,168

Other receivables, current

 

16,648

 

2,091

 

18,739

 

14,210

 

6,172

 

20,382

Guarantee deposits (1)

29,840

29,840

383

383

Total trade and other receivables

 

1,087,420

 

2,091

 

1,089,511

 

654,073

 

6,172

 

660,245

See discussion about credit risk in Note 4.2.

As of December 31, 2022

    

As of December 31, 2021

Impairment 

Impairment 

Gross

provision for 

Trade receivables, 

Gross

provision for 

Trade receivables, 

Trade and other receivables

    

receivables

    

doubtful receivables

    

net

    

receivables

    

doubtful receivables

    

net

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

Receivables related to credit operations, current

1,006,982

(4,759)

1,002,223

600,664

(10,352)

590,312

Prepayments, current

39,493

(784)

38,709

49,952

(784)

49,168

Other receivables, current

 

19,920

 

(3,272)

 

16,648

 

17,073

 

(2,863)

 

14,210

Guarantee deposits (1)

29,840

29,840

383

383

Other receivables, non-current

 

2,091

 

 

2,091

 

6,172

 

 

6,172

Total trade and other receivables

 

1,098,326

 

(8,815)

 

1,089,511

 

674,244

 

(13,999)

 

660,245

Schedule of financial assets that are either past due or impaired

As of December 31, 2022

Portfolio analysis

Number of customers with 

Gross non-renegotiated 

Number of customers with 

Gross renegotiated 

Past due segments

    

non-renegotiated portfolio

    

portfolio ThUS$

    

renegotiated portfolio

    

portfolio ThUS$

Current

997

967,853

12

276

1 - 30 days

 

149

 

30,116

 

4

 

71

31 - 60 days

 

25

 

1,352

 

2

 

105

61 - 90 days

 

2

 

2,632

 

3

 

704

91 - 120 days

 

10

 

235

 

 

121 - 150 days

 

1

 

84

 

 

151 - 180 days

 

2

 

180

 

1

 

7

181 - 210 days

 

4

 

67

 

2

 

27

211 - 250 days

 

7

 

192

 

3

 

54

>250 days

 

76

 

2,726

 

55

 

301

Total

 

1,273

 

1,005,437

 

82

 

1,545

As of December 31, 2021

Portfolio analysis

non-renegotiated portfolio

Gross non-renegotiated 

Number of customers with 

Gross renegotiated 

Past due segments

    

Number of customers with 

    

portfolio ThUS$

    

renegotiated portfolio

    

portfolio ThUS$

Current

1,279

570,899

7

130

1 - 30 days

 

112

 

22,632

 

 

31 - 60 days

 

18

 

2,114

 

 

61 - 90 days

 

11

 

1,015

 

 

91 - 120 days

 

7

 

202

 

 

121 - 150 days

 

3

 

43

 

 

151 - 180 days

 

3

 

4

 

 

181 - 210 days

 

3

 

130

 

 

211 - 250 days

 

1

 

1

 

2

 

4

>250 days

 

80

 

2,597

 

117

 

893

Total

 

1,517

 

599,637

 

126

 

1,027

Schedule of impairment provision for doubtful receivables

As of December 31, 2022

Trade accounts receivable days past due

Trade receivables 

due from related 

Trade and other receivables

    

Current

    

1 to 30 days

    

31 to 60 days

    

61 to 90 days

    

Over 90 days

    

Trade

    

parties

ThUS$

ThUS$

Expected Loss Rate on

%  

1

%  

7

%  

6

%  

81

%  

Total Gross Book Value

968,129

30,187

1,457

3,336

3,873

1,006,982

83,000

Impairment Estimate

 

948

 

391

 

108

 

186

 

3,126

 

4,759

 

1,378

As of December 31, 2021

Trade accounts receivable days past due

Trade receivables

    

    

    

    

61 to 90

    

Over 90

    

    

due from related

Trade and other receivables

Current

1 to 30 days

31 to 60 days

 

days

 

days

Trade

parties

ThUS$

ThUS$

Expected Loss Rate on

 

1

%  

8

%  

32

%  

34

%  

71

%  

Total Gross Book Value

 

571,029

22,633

2,113

1,015

3,874

600,664

86,869

Impairment Estimate

 

4,724

 

1,856

 

673

 

346

 

2,753

 

10,352

 

717

Schedule of movements in provisions

As of December 31, 2022, and 2021, movements in provisions are as follows:

    

As of

    

As of

December 31, 

December 31, 

Provisions

2022

2021

ThUS$

ThUS$

Impairment provision of Accounts receivable at the beginning of the year

 

14,716

 

27,273

Increase (decrease) impairment of accounts receivable

 

(3,369)

 

235

Write-off of receivables

 

 

(11,091)

Difference in exchange rate

 

(1,154)

 

(1,701)

Impairment provision of Accounts Receivable Provision at the end of the year

 

10,193

 

14,716

(1) Trade and other Receivables Provision

 

4,759

 

10,352

(2) Current other Receivables Provision

 

4,056

 

3,647

(3) Trade receivables with related parties, current Provision

 

1,378

 

717

Recovery of Insurance

 

 

210

Impairment provision of Accounts Receivable

 

10,193

 

14,716

Renegotiated receivables

 

356

 

910

Non-renegotiated receivables

 

9,837

 

13,806

Schedule of derivative financial instruments classified as hedges

    

Hedging Reserve in

As of December 31, 2022

    

Assets

    

Liabilities

    

Total Realized

Gross Equity (1)

Type of Instrument: Cross currency interest rate swaps UF/CLP

 

  

 

  

 

  

 

  

Cash flow hedge derivatives

 

  

 

  

 

  

 

  

Short term

 

7,014

 

42,754

 

 

Long term

 

15,467

 

19,772

 

 

Subtotal

 

22,481

 

62,526

 

(12,939)

 

(27,106)

Type of Instrument: Forwards

 

  

 

  

 

  

 

  

Non-hedging derivates disbursement SQM Australia Pty

 

  

 

  

 

  

 

  

Long term

 

7,139

 

 

 

7,139

Subtotal

 

7,139

 

 

 

7,139

Underlying Investments Hedge

 

29,620

 

62,526

 

(12,939)

 

(19,967)

Type of Instrument: Forwards/Options

Non-hedge derivates with effect on income

Short term

4,174

5,816

Underlying Investments Hedge

4,174

5,816

38,653

Total Instruments

33,794

68,342

25,714

(19,967)

    

Hedging Reserve in

As of December 31, 2021

    

Assets

    

Liabilities

    

Total Realized

Gross Equity (1)

Type of Instrument: Cross currency interest rate swaps UF/CLP

 

  

 

  

 

  

 

  

Cash flow hedge derivatives

 

  

 

  

 

  

 

  

Short term

 

12,625

 

8,954

 

 

Long term

 

245

 

72,900

 

 

Underlying Debt Hedge

 

12,870

 

81,854

 

(22,455)

 

(46,529)

Type of Instrument: Forwards/Options

 

  

 

  

 

  

 

  

Non-hedge derivatives with effect on income

 

  

 

  

 

  

 

  

Short term

 

1,254

 

1,672

 

 

Underlying Investments Hedge

 

1,254

 

1,672

 

4,694

 

Total Instruments

 

14,124

 

83,526

 

(17,761)

 

(46,529)

Schedule of asset and liability hedging derivatives

Reconciliation of asset and

    

As of December

Cash Flow

    

Income Statement

 

Equity and Others

As of December

liability hedging derivatives

31, 2021

    

 

31, 2022

Hedge-to-debt derivatives

 

(81,597)

 

8,616

 

37,494

 

25,426

(10,061)

Hedging derivatives to investment

 

12,613

 

(52,698)

 

16,104

(6,003)

(29,984)

Non-hedging derivatives disbursement SQM Australia Pty

 

 

2,022

 

5,117

7,139

Non-hedging derivatives

 

(418)

 

(39,878)

 

38,653

(1,643)

Reconciliation of asset and

    

As of December

Cash Flow

    

Income Statement

 

Equity and Others

As of December

liability hedging derivatives

31, 2020

    

 

31, 2021

Hedge-to-debt derivatives

 

18,070

 

6,478

 

(52,254)

 

(53,891)

(81,597)

Hedging derivatives to investment

 

(21,004)

 

9,405

 

23,083

1,129

12,613

Non-hedging derivatives

 

(2,784)

 

(2,327)

 

4,693

(418)

Schedule of derivative contract maturities

Series

Contract amount

Currency

    

Maturity date

    

ThUS$

    

H

 

105,828

 

UF

 

01/04/2023

O

 

58,748

 

UF

 

02/01/2030

P

 

134,228

 

UF

 

01/15/2028

Q

 

106,933

 

UF

 

06/01/2030

Schedule of financial liabilities

As of December 31, 2022 and 2021, the detail is as follows:

As of December 31, 2022

As of December 31, 2021

Other current and non-current financial

  

liabilities

    

Currents

    

Non-Current

    

Total

    

Currents

    

Non-Current

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

Liabilities at amortized cost

 

  

 

  

 

  

 

  

 

  

 

  

Bank borrowings

 

130,840

 

197,522

 

328,362

 

85

 

69,613

 

69,698

Unsecured obligations

 

343,589

 

2,176,924

 

2,520,513

 

40,594

 

2,445,219

 

2,485,813

Derivative financial instruments

 

  

 

  

 

  

 

  

 

  

 

  

For hedging

 

42,754

 

19,772

 

62,526

 

8,954

 

72,900

 

81,854

Non-Hedging

 

5,816

 

 

5,816

 

1,672

 

 

1,672

Total

 

522,999

 

2,394,218

 

2,917,217

 

51,305

 

2,587,732

 

2,639,037

Schedule of information about short-term bank borrowings

As of December 31, 2022, the detail of this caption is as follows:

Debtor

    

Payment of Creditor interest

 

Currency or

adjustment

Payment of

 

Tax ID No.

    

Company

    

Country

    

Tax ID No.

    

Financial institution

    

Country

    

  index

    

Payment of interest

    

Repayment

    

Effective rate

    

Nominal rate  

 

93.007.000-9

SQM S.A.

Chile

O-E

Scotiabank Cayman

USA

US$

Upon maturity

05/30/2023

0.97

%  

5.22

%

93.007.000-9

SQM S.A.

Chile

97.023.000-9

Itaú

Chile

US$

Upon maturity

01/05/2023

4.50

%  

4.50

%

93.007.000-9

SQM S.A.

Chile

97.030.000-7

Banco Estado

Chile

US$

Upon maturity

01/05/2023

4.59

%  

4.59

%

Debtor

    

Creditor

Nominal amounts as of December 31, 2022

Current amounts as of December 31, 2022

    

    

    

    

90 days to 1

    

    

Borrowing

    

Company

Financial institution

Up to 90 days

90 days to 1 year

    

Total

Up to 90 days

year

Subtotal

costs

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

SQM S.A.

 

Scotiabank Cayman

 

 

70,000

 

70,000

 

 

70,393

 

70,393

 

(149)

 

70,244

SQM S.A.

Itaú

20,000

20,000

20,062

20,062

20,062

SQM S.A.

Banco Estado

40,000

40,000

40,128

40,128

40,128

SQM S.A.

Scotiabank

406

406

406

Total

 

60,000

 

70,000

 

130,000

 

60,596

 

70,393

 

130,989

 

(149)

 

130,840

On December 21, 2022, the Company signed a loan agreement with The Export-Import Bank of Korea (“Kexim”) and Banco Santander S.A., with the latter acting as Kexim’s Facility Agent, and the initial disbursement of funds became effective on January 10, 2023 for a value of US$10 million. The total loan amount is up to MMUS$ 100. As of December 31, 2022, no disbursement had been made.

As of December 31,2021

    

    

    

    

    

    

    

    

 

Debtor

Creditor

Currency or 

adjustment

Tax ID No

    

Company

    

Country

Tax ID No.

    

Financial institution

    

Country

    

index

    

Repayment

maturity

Effective rate

Nominal rate

93.007.000-9

SQM S.A.

Chile

O-E

Scotiabank Cayman

USA

 

US$

Upon maturity

05/31/2022

0.82

%  

1.36

%

Debtor

    

Creditor

    

Nominal amounts as of December 31, 2021

Current amounts as of December 31, 2021

    

90 days to

    

    

    

90 days to 1

    

    

Borrowing

    

Up to 90 days

1 year

Total

Up to 90 days

year

Subtotal

costs

Total

Company

Financial institution

 

ThUS$  

 

ThUS$  

 

ThUS$

 

ThUS$

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

SQM S.A.

 

Scotiabank Cayman

 

 

 

 

85

 

 

85

 

 

85

Total

 

 

 

 

85

 

 

85

 

 

85

Schedule of current maturities of unsecured obligations

As of December 31, 2022, and 2021, the detail of current unsecured interest-bearing obligations is composed of promissory notes and bonds, as follows:

    

    

    

    

    

    

    

    

    

    

 

Debtor

Number of 

Currency or 

Periodicity

registration or ID 

adjustment 

Payment of 

Tax ID No.

    

Company

    

Country

    

of the instrument

    

Series

    

Maturity date

    

index

    

interest

    

Repayment

    

Effective rate

    

Nominal rate

 

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$250

 

01/28/2023

US$

 

Semiannual

 

Upon maturity

1.17

%  

4.38

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$300

 

04/03/2023

US$

 

Semiannual

 

Upon maturity

0.56

%  

3.63

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$450

 

05/07/2023

US$

 

Semiannual

 

Upon maturity

3.01

%  

4.25

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$400

 

01/22/2023

US$

 

Semiannual

 

Upon maturity

3.79

%  

4.25

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$700

 

03/10/2023

US$

 

Semiannual

 

Upon maturity

3.44

%  

3.50

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

564

 

H

 

01/05/2023

UF

 

Semiannual

 

Semiannual

 

1.23

%  

4.90

%

93.007.000-9

 

SQM S.A.

 

Chile

 

699

 

O

 

02/01/2023

UF

 

Semiannual

 

Upon maturity

 

1.89

%  

3.80

%

93.007.000-9

 

SQM S.A.

 

Chile

 

563

 

P

 

01/15/2023

UF

 

Semiannual

 

Upon maturity

 

1.72

%  

3.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

700

 

Q

 

06/01/2023

UF

 

Semiannual

 

Upon maturity

 

2.63

%  

3.45

%

Effective rates of bonds in Pesos and UF are expressed and calculated in Dollars based on the flows agreed in Cross Currency Swap Agreements.

    

    

Nominal amounts as of December 31, 2022

    

Carrying amounts of maturities as of December 31, 2022

Up to 90

90 days to 1

90 days to 1

Borrowing

Company

    

Country

    

Series

    

days

    

year

    

Total

    

Up to 90 days

    

year

    

Subtotal

    

costs

    

Total

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

SQM S.A.

 

Chile

 

MUS$250

 

4,648

 

 

4,648

 

4,648

 

 

4,648

 

(433)

 

4,215

SQM S.A.

 

Chile

 

MUS$300

 

 

302,658

 

302,658

 

 

302,658

 

302,658

 

(170)

 

302,488

SQM S.A.

 

Chile

 

MUS$450

 

 

2,869

 

2,869

 

 

2,869

 

2,869

 

(679)

 

2,190

SQM S.A.

 

Chile

 

MUS$400

 

7,508

 

 

7,508

 

7,508

 

 

7,508

 

(237)

 

7,271

SQM S.A.

 

Chile

 

MUS$700

 

 

7,554

 

7,554

 

 

7,554

 

7,554

 

(555)

 

6,999

SQM S.A.

 

Chile

 

H

 

17,566

 

 

17,566

 

17,566

 

 

17,566

 

(172)

 

17,394

SQM S.A.

 

Chile

 

O

 

965

 

 

965

 

965

 

 

965

 

(82)

 

883

SQM S.A.

 

Chile

 

P

 

1,830

 

 

1,830

 

1,830

 

 

1,830

 

(12)

 

1,818

SQM S.A.

 

Chile

 

Q

 

 

351

 

351

 

 

351

 

351

 

(20)

 

331

Total

 

32,517

 

313,432

 

345,949

 

32,517

 

313,432

 

345,949

 

(2,360)

 

343,589

    

    

    

    

    

    

    

    

    

    

    

 

Debtor

Number of

Currency or

Periodicity

registration or ID

adjustment

Payment of

Tax I No.

    

Company

    

Country

    

of the instrument

    

Series

    

Maturity date

    

index

    

interest

    

Repayment

    

Effective rate

    

Nominal rate

 

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$250

 

01/28/2022

US$

 

Semiannual

 

Upon maturity

1.56

%  

4.38

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$300

 

04/03/2022

US$

 

Semiannual

 

Upon maturity

0.74

%  

3.63

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$450

 

05/07/2022

US$

 

Semiannual

 

Upon maturity

3.23

%  

4.25

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$400

 

01/22/2022

US$

 

Semiannual

 

Upon maturity

4.00

%  

4.25

%  

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$700

 

03/10/2022

US$

 

Semiannual

 

Upon maturity

3.62

%  

3.50

%

93.007.000-9

 

SQM S.A.

 

Chile

 

564

 

H

 

01/05/2022

UF

 

Semiannual

 

Semiannual

 

1.75

%  

4.90

%

93.007.000-9

 

SQM S.A.

 

Chile

 

699

 

O

 

02/15/2022

UF

 

Semiannual

 

Upon maturity

 

2.06

%  

3.80

%

93.007.000-9

 

SQM S.A.

 

Chile

 

563

 

P

 

01/15/2022

UF

 

Semiannual

 

Upon maturity

 

2.04

%  

3.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

700

 

Q

 

06/01/2022

UF

 

Semiannual

 

Upon maturity

 

2.72

%  

3.45

%

Effective rates of bonds in Pesos and UF are expressed and calculated in Dollars based on the flows agreed in Cross Currency Swap Agreements.

    

Nominal amounts as of December 31, 2021

    

Carrying amounts of maturities as of December 31, 2021

Up to 90

90 days to 1

90 days to

Company

    

Country

    

Series

days

year

Total

Up to 90 days

    

1 year

    

Subtotal

    

Borrowing costs

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

SQM S.A.

 

Chile

 

MUS$250

 

4,648

 

 

4,648

 

4,648

 

 

4,648

 

(433)

 

4,215

SQM S.A.

 

Chile

 

MUS$300

 

 

2,658

 

2,658

 

 

2,658

 

2,658

 

(614)

 

2,044

SQM S.A.

 

Chile

 

MUS$450

 

 

2,869

 

2,869

 

 

2,869

 

2,869

 

(679)

 

2,190

SQM S.A.

 

Chile

 

MUS$400

 

7,508

 

 

7,508

 

7,508

 

 

7,508

 

(237)

 

7,271

SQM S.A.

 

Chile

 

MUS$700

 

6,874

 

 

6,874

 

6,874

 

 

6,874

 

(552)

 

6,322

SQM S.A.

 

Chile

 

H

 

16,026

 

 

16,026

 

16,026

 

 

16,026

 

(172)

 

15,854

SQM S.A.

 

Chile

 

O

 

863

 

 

863

 

863

 

 

863

 

(82)

 

781

SQM S.A.

 

Chile

 

P

 

1,636

 

 

1,636

 

1,636

 

 

1,636

 

(12)

 

1,624

SQM S.A.

 

Chile

 

Q

 

 

314

 

314

 

 

314

 

314

 

(21)

 

293

Total

 

37,555

 

5,841

 

43,396

 

37,555

 

5,841

 

43,396

 

(2,802)

 

40,594

Schedule of non-current bank borrowings

The following table shows the details of bank loans as of December 31, 2022:

    

    

    

 

Debtor

Creditor

Currency or

    

    Type of

Tax ID No.

    

Company

    

Country

    

Tax ID No.

    

Financial institution

    

Country

    

adjustment index

    

amortization

    

  Effective rate  

    

  Nominal rate  

 

93.007.000-9

 

SQM S.A.

 

Chile

 

O-E

 

Scotiabank Cayman

 

USA

US$

 

Upon Maturity

 

2.33

%  

3.19

%

93.007.000-9

SQM S.A.

Chile

O-E

Scotiabank

Canadá

US$

Upon Maturity

5.10

%  

6.08

%

Debtor

    

Creditor

    

Nominal non-current maturities as ofDecember 31, 2022

    

Carrying amounts of maturities as of December 31, 2022

Costs of

Between 2

Between 3

Between 1

Between 2

Between 3

obtaining

Company

    

Financial institution

    

Between 1 and 2

    

and 3

    

and 4

    

Total

    

and 2

    

and 3

    

and 4

    

Subtotal

    

loans

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

SQM S.A.

Scotiabank Cayman

SQM S.A.

 

Scotiabank

 

 

200,000

 

 

200,000

 

 

200,000

 

 

200,000

 

(2,478)

 

197,522

Total

 

 

200,000

 

 

200,000

 

 

200,000

 

 

200,000

 

(2,478)

 

197,522

As of December 31, 2021

    

    

    

 

Debtor

Creditor

Currency or

    

    Type of

Tax ID No.

    

Company

    

Country

    

Tax ID No.

    

Financial institution

    

Country

    

adjustment index

    

amortization

    

  Effective rate  

    

  Nominal rate  

 

93.007.000-9

 

SQM S.A.

 

Chile

 

O-E

 

Scotiabank Cayman

 

USA

US$

 

Maturity

 

2.05

%  

1.36

%

Debtor

    

Creditor

    

Nominal non-current maturities as of December 31, 2021

    

Carrying amounts of maturities as of December 31, 2021

Costs of

Between 2

Between 3

Between 1

Between 2

Between 3

obtaining

Company

    

Financial institution

    

Between 1 and 2

    

and 3

    

and 4

    

Total

    

and 2

    

and 3

    

and 4

    

Subtotal

    

loans

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

SQM S.A.

 

Scotiabank Cayman

 

 

70,000

 

 

70,000

 

 

70,000

 

 

70,000

 

(387)

 

69,613

Total

 

 

70,000

 

 

70,000

 

 

70,000

 

 

70,000

 

(387)

 

69,613

Schedule of information about non-current maturities of unsecured obligations

The following table shows the details of “unsecured debentures that accrue non-current interest” as of December 31, 2022:

 

Debtor

    

Number of

    

    

    

    

Periodicity

    

    

registration or ID of

Currency or

Payment of

 

Tax ID No.

Company

Country

    

the instrument

    

Series

    

Maturity date

    

adjustment index

    

interest

    

Repayment

    

Effective rate

    

Nominal rate

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$250

 

01/28/2025

 

US$

 

Semiannual

 

Upon maturity

 

4.08

%  

4.38

%

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$450

 

05/07/2029

 

US$

 

Semiannual

 

Upon maturity

 

4.10

%  

4.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$400

 

01/22/2050

 

US$

 

Semiannual

 

Upon maturity

 

4.19

%  

4.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$700

 

09/10/2051

 

US$

 

Semiannual

 

Upon maturity

 

3.42

%  

3.50

%

93.007.000-9

 

SQM S.A.

 

Chile

 

564

 

H

 

01/05/2030

 

UF

 

Semiannual

 

Semiannual

 

4.76

%  

4.90

%

93.007.000-9

 

SQM S.A.

 

Chile

 

699

 

O

 

02/01/2033

 

UF

 

Semiannual

 

Upon maturity

 

3.69

%  

3.80

%

93.007.000-9

 

SQM S.A.

 

Chile

 

563

 

P

 

01/15/2028

 

UF

 

Semiannual

 

Upon maturity

 

3.24

%  

3.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

700

 

Q

 

06/01/2038

 

UF

 

Semiannual

 

Upon maturity

 

3.43

%  

3.45

%

Nominal non-current maturities as of December 31, 2022

Carrying amounts of maturities as of December 31, 2022

    

    

    

    

    

    

    

    

    

    

    

    

    

Bond

    

Over 1

Over 2

Over 3

Over 4

Over 5

Over 1

Over 2

Over 3

Over 4

Over 5

issuance

Series

year to 2

years to 3

Years to 4

Years to 5

years

Total

year to 2

years to 3

Years to 4

Years to 5

years

Subtotal

costs

Total

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

MUS$250

 

 

 

250,000

 

 

 

250,000

 

 

 

250,000

 

 

 

250,000

 

(469)

 

249,531

MUS$450

 

 

 

 

 

450,000

 

450,000

 

 

 

 

 

450,000

 

450,000

 

(3,666)

 

446,334

MUS$400

 

 

 

 

 

400,000

 

400,000

 

 

 

 

 

400,000

 

400,000

 

(6,112)

 

393,888

MUS$700

 

 

 

 

 

700,000

 

700,000

 

 

 

 

 

700,000

 

700,000

 

(15,341)

 

684,659

H

 

 

 

 

 

96,967

 

96,967

 

 

 

 

 

96,967

 

96,967

 

(1,034)

 

95,933

O

 

 

 

 

 

61,536

 

61,536

 

 

 

 

 

61,536

 

61,536

 

(741)

 

60,795

P

 

 

 

 

 

123,072

 

123,072

 

 

 

 

 

123,072

 

123,072

 

(52)

 

123,020

Q

 

 

 

 

 

123,073

 

123,073

 

 

 

 

 

123,073

 

123,073

 

(309)

 

122,764

Total

 

 

 

250,000

 

 

1,954,648

 

2,204,648

 

 

 

250,000

 

 

1,954,648

 

2,204,648

 

(27,724)

 

2,176,924

As of December 31,2021

 

Debtor

Number of

Currency or

Periodicity

 

 registration or ID

adjustment

Payment of

Tax ID No.

Company

Country

of the instrument

Series

Maturity date

 index

interest

Repayment

Effective rate

Nominal rate

 

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$250

 

01/28/2025

 

US$

 

Semiannual

 

Upon maturity

 

4.08

%  

4.38

%

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$300

 

04/03/2023

 

US$

 

Semiannual

 

Upon maturity

 

3.42

%  

3.63

%

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$450

 

05/07/2029

 

US$

 

Semiannual

 

Upon maturity

 

4.10

%  

4.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

 

MUS$400

 

01/22/2050

 

US$

 

Semiannual

 

Upon maturity

 

4.19

%  

4.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

MUS$700

10/09/2051

US$

Semiannual

 

Upon maturity

 

3.43

%  

3.50

%

93.007.000-9

 

SQM S.A.

 

Chile

 

564

 

H

 

01/05/2030

 

UF

 

Semiannual

 

Semiannual

 

4.76

%  

4.90

%

93.007.000-9

 

SQM S.A.

 

Chile

 

699

 

O

 

02/01/2033

 

UF

 

Semiannual

 

Upon maturity

 

3.69

%  

3.80

%

93.007.000-9

 

SQM S.A.

 

Chile

 

563

 

P

 

01/15/2028

 

UF

 

Semiannual

 

Upon maturity

 

3.24

%  

3.25

%

93.007.000-9

 

SQM S.A.

 

Chile

 

700

 

Q

 

06/01/2038

 

UF

 

Semiannual

 

Upon maturity

 

3.43

%  

3.45

%

Nominal non-current maturities as of December 31, 2021

Carrying amounts of maturities as of December 31, 2021

    

    

    

    

    

    

    

    

    

    

    

    

    

Bond

    

Over 1

Over 2

Over 3

Over 4

Over 5

Over 1

Over 2

Over 3

Over 4

Over 5

issuance

Series

year to 2

years to 3

Years to 4

Years to 5

years

Total

year to 2

years to 3

Years to 4

Years to 5

years

Subtotal

costs

Total

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

 

ThUS$

MUS$250

 

 

 

250,000

 

 

 

250,000

 

 

 

250,000

 

 

 

250,000

 

(903)

 

249,097

MUS$300

 

300,000

 

 

 

 

 

300,000

 

300,000

 

 

 

 

 

300,000

 

(168)

 

299,832

MUS$450

 

 

 

 

 

450,000

 

450,000

 

 

 

 

 

450,000

 

450,000

 

(4,343)

 

445,657

MUS$400

 

 

 

 

 

400,000

 

400,000

 

 

 

 

 

400,000

 

400,000

 

(6,347)

 

393,653

MUS$700

 

 

 

 

 

700,000

 

700,000

 

 

 

 

 

700,000

 

700,000

 

(15,836)

 

684,164

H

 

 

 

 

 

100,064

 

100,064

 

 

 

 

 

100,064

 

100,064

 

(1,206)

 

98,858

O

 

 

 

 

 

55,035

 

55,035

 

 

 

 

 

55,035

 

55,035

 

(822)

 

54,213

P

 

 

 

 

 

110,070

 

110,070

 

 

 

 

 

110,070

 

110,070

 

(65)

 

110,005

Q

 

 

 

 

 

110,070

 

110,070

 

 

 

 

 

110,070

 

110,070

 

(330)

 

109,740

Total

 

300,000

 

 

250,000

 

 

1,925,239

 

2,475,239

 

300,000

 

 

250,000

 

 

1,925,239

 

2,475,239

 

(30,020)

 

2,445,219

Schedule of payments charged to Series H bonds

For the periods ended December 31, 2022, and 2021, the Company has made the following payments with a charge to the Series H bonds and their associated CCS hedging:

    

As of

    

As of

    

As of

December 31, 

December 31, 

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest, Series H bonds

 

5,241

 

6,661

 

6,601

CCS Coverage

 

2,126

 

1,598

 

2,575

Schedule of payments charged to single series bonds, second issue

For the periods ended December 31, 2022 and 2021, the detail of payments charged to the line of single series bonds, second issue is as follows.

    

As of

    

As of

    

As of

December 31, 

December 31, 

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest

 

 

 

6,875

Schedule of payments charged to Series O bonds

For the periods ended December 31, 2022, and 2021, the Company has made the following payments with a charge to Series O bonds and their associated CCS hedging:

    

As of

    

As of

    

As of

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest, Series O bonds

 

2,139

 

2,225

 

2,070

CCS Coverage

 

556

 

438

 

599

Schedule of payments charged to single series bonds, third issue

For the periods ended December 31, 2022, and 2021, the following payments have been made with a debit to the line of single-series bonds, third issue:

    

As of

    

As of

    

As of

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest

 

10,875

 

10,875

 

10,875

Schedule of payments charged to single series bonds, fourth issue

For the periods ended on December 31, 2022 and 2021, the following payments have been made.

    

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest

 

10,938

 

10,938

 

10,938

Schedule of payments charged to Series P bonds

For the periods ended on December 31, 2022 and 2021, the following payments and their associated CCS have been made:

December 31, 

December 31, 

December 31, 

Payments made

2022

2021

2020

 

ThUS$

 

ThUS$

 

ThUS$

Payments of interest, Series P bonds

 

3,385

 

3,835

 

3,534

CCS Coverage

 

3,569

 

3,119

 

3,439

Schedule of payments charged to Series Q bonds

For the periods ended December 31, 2022 and 2021, the following payments have been made:

    

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest, Series Q bonds

 

4,032

 

3,990

 

3,769

CCS Coverage

 

1,877

 

1,919

 

1,021

Schedule of payments charged to single series bonds, fifth issue

For the periods ended on December 31, 2022 and 2021, the following payments have been made:

    

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest

 

19,125

 

19,125

 

19,125

Schedule of payments charged to single series bonds, sixth issue

For the periods ended on December 31, 2022 and 2021, the following payments have been made:

    

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest

 

17,000

 

17,000

 

8,500

Schedule of payments charged to single series bonds, seventh issue

    

December 31, 

    

December 31, 

    

December 31, 

Payments made

2022

2021

2020

ThUS$

ThUS$

ThUS$

Payments of interest

 

23,819

 

 

Schedule of trade and other payables

a)    Details trade and other payables

    

As of December 31, 2022

    

As of December 31, 2021

Details trade and other payables

    

Current

    

Non-current

    

Current

    

Current

    

Non-current

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

Accounts payable

373,351

 

 

373,351

279,092

 

 

279,092

Other accounts payable

1,438

 

 

1,438

558

 

 

558

Prepayments from customers

 

 

 

3,813

 

3,813

Total

374,789

 

 

374,789

279,650

 

3,813

 

283,463

Schedule of suppliers current and past due on payments

    

Amounts according to payment periods as of December 31, 2022

    

    

    

    

    

    

366 and

    

Up to 30

31 – 60

61 – 90

91 – 120

121 – 365

more

Type of Supplier

Days

days

Days

days

days

days

Total

ThUS$

Goods

239,108

 

786

 

877

 

339

 

 

 

241,110

Services

91,499

 

1,270

 

73

 

 

65

 

 

92,907

Others

34,325

 

 

 

 

 

 

34,325

Total

364,932

 

2,056

 

950

 

339

 

65

 

 

368,342

    

Amounts according to payment periods as of December 31, 2021

    

    

    

    

    

    

366 and

    

Up to 30

31 - 60 

61 – 90

91 – 120

121 – 365

more

Type of Supplier

Days

days

Days

days

days

days

Total

ThUS$

Goods

148,045

 

1,799

 

1,425

 

 

120

 

3,813

 

155,202

Services

80,089

 

335

 

109

 

2

 

78

 

 

80,613

Others

31,949

 

 

 

 

 

 

31,949

Total

260,083

 

2,134

 

1,534

 

2

 

198

 

3,813

 

267,764

Suppliers past due on payments

    

Amounts according to payment periods as of December 31, 2022

    

    

    

    

    

    

366 and

    

Up to 30

31 – 60

61 – 90

91 – 120

121 – 365

more

Type of Supplier

Days

days

Days

days

days

days

Total

ThUS$

Goods

1,294

 

135

 

64

 

24

 

1,363

 

 

2,880

Services

1,548

 

174

 

20

 

1

 

196

 

 

1,939

Others

136

 

27

 

 

 

27

 

 

190

Total

2,978

 

336

 

84

 

25

 

1,586

 

 

5,009

    

Amounts according to payment periods as of December 31, 2021

    

    

    

    

    

    

366 and

    

Up to 30

31 – 60

61 – 90

91 – 120

121 – 365

more

Type of Supplier

Days

days

Days

days

days

days

Total

ThUS$

Goods

7,688

 

30

 

5

 

1

 

37

 

 

7,761

Services

4,055

 

108

 

533

 

34

 

181

 

 

4,911

Others

2,340

 

16

 

73

 

35

 

5

 

 

2,469

Total

14,083

 

154

 

611

 

70

 

223

 

 

15,141

Schedule of detailed information about financial assets
a)Financial Assets

    

As of December 31, 2022

    

As of December 31, 2021

Description of financial assets

    

Current

    

Non-current

    

Total

    

Current

    

Non-current

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

Cash and cash equivalent

2,655,236

 

 

2,655,236

1,515,051

 

 

1,515,051

Trade receivables due from related parties at amortized cost

81,622

 

 

81,622

86,152

 

 

86,152

Financial assets measured at amortized cost

950,167

 

23

 

950,190

905,170

 

91

 

905,261

Trade and other receivables

1,087,420

 

2,091

 

1,089,511

654,073

 

6,172

 

660,245

Total financial assets measured at amortized cost

4,774,445

 

2,114

 

4,776,559

3,160,446

 

6,263

 

3,166,709

Financial instruments for hedging purposes

7,014

 

 

7,014

12,625

 

245

 

12,870

Financial instruments held for trading

4,174

 

 

4,174

1,254

 

 

1,254

Financial assets classified as available for sale at fair value through equity

 

9,497

 

9,497

 

8,932

 

8,932

Total financial assets at fair value

11,188

 

9,497

 

20,685

13,879

 

9,177

 

23,056

Total financial assets

4,785,633

 

11,611

 

4,797,244

3,174,325

 

15,440

 

3,189,765

Schedule of detailed information about financial liabilities

b)Financial Liabilities

    

As of December 31, 2022

    

As of December 31, 2021

Description of financial liabilities

    

Current

    

Non-current

    

Total

    

Current

    

Non-current

    

Total

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

ThUS$

For hedging purposes through equity

42,754

19,772

62,526

8,954

72,900

81,854

Held for trading at fair value through profit or loss

5,816

5,816

1,672

1,672

Financial liabilities at fair value

48,570

 

19,772

 

68,342

10,626

 

72,900

 

83,526

Bank loans

130,840

 

197,522

 

328,362

85

 

69,613

 

69,698

Unsecured obligations

343,589

 

2,176,924

 

2,520,513

40,594

 

2,445,219

 

2,485,813

Lease Liabilities

12,149

 

49,585

 

61,734

7,704

 

46,519

 

54,223

Trade and other payables

374,789

 

 

374,789

279,650

 

3,813

 

283,463

Total financial liabilities at amortized cost

861,367

 

2,424,031

 

3,285,398

328,033

 

2,565,164

 

2,893,197

Total financial liabilities

909,937

 

2,443,803

 

3,353,740

338,659

 

2,638,064

 

2,976,723

Schedule of fair value measurement of assets and liabilities

As of December 31, 2022

Measurement Methodology

Fair value 

Carrying Amount at 

(disclosure 

Fair amount

Fair value measurement of assets and liabilities

Amortized Cost

purposes)

registered

Level 1

Level 2

Level 3

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

Financial Assets

 

  

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

 

2,655,236

 

2,655,236

 

 

2,655,236

 

 

Other current financial assets

 

  

 

  

 

  

 

  

 

  

 

  

- Time deposits

 

950,167

 

950,167

 

 

 

950,167

 

- Derivative financial instruments

 

 

 

 

 

 

  

- Forwards

 

 

 

3,704

 

 

3,704

 

- Options

 

 

 

470

 

 

470

 

- Hedging assets

 

 

 

7,014

 

 

7,014

 

- Swaps

 

 

 

 

 

 

Non-current accounts receivable

 

2,091

 

2,091

 

 

 

 

Other non-current financial assets:

 

  

 

  

 

  

 

  

 

  

 

  

- Other

 

23

 

23

 

 

 

23

 

- Equity instruments

 

 

 

9,497

 

9,497

 

 

- Hedging assets – Swaps

 

 

 

22,606

 

22,606

 

 

Other current financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

- Bank borrowings

 

130,840

 

130,840

 

 

 

130,840

 

- Derivative instruments

 

 

 

 

 

 

- Forwards

 

 

 

4,848

 

 

4,848

 

- Options

 

 

 

968

 

 

968

 

- Hedging liabilities – Swaps

 

 

 

42,754

 

 

42,754

 

- Swaps hedges, investments

 

 

 

 

 

 

- Unsecured obligations

 

343,589

 

343,589

 

 

 

343,589

 

Other non-current financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

- Bank borrowings

 

197,522

 

196,598

 

 

 

196,598

 

- Unsecured obligations

 

2,176,924

 

2,476,924

 

 

 

2,476,924

 

- Non-current hedging liabilities

 

 

 

19,772

 

 

19,772

 

As of December 31, 2021

Measurement Methodology

Fair value 

Carrying Amount at 

(disclosure 

Fair amount

Fair value measurement of assets and liabilities

Amortized Cost

purposes)

registered

Level 1

Level 2

Level 3

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

Financial Assets

 

  

 

  

 

  

 

  

 

  

 

  

Cash and cash equivalents

 

1,515,051

 

1,515,051

 

 

 

1,515,051

 

Other current financial assets

 

  

 

  

 

  

 

  

 

  

 

  

- Time deposits

 

905,170

 

905,170

 

 

 

905,170

 

- Derivative financial instruments

 

  

 

  

 

  

 

  

 

  

 

  

- Forwards

 

 

 

1,031

 

 

1,031

 

- Options

 

 

 

223

 

 

223

 

- Hedging assets

 

 

 

 

 

 

- Swaps

 

 

 

12,625

 

 

12,625

 

Non-current accounts receivable

 

6,172

 

6,172

 

 

 

 

Other non-current financial assets:

 

  

 

  

 

  

 

  

 

  

 

  

- Other

 

91

 

91

 

 

 

91

 

- Equity instruments

 

 

 

9,177

 

9,177

 

 

- Hedging assets – Swaps

 

 

 

 

 

 

Other current financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

- Bank borrowings

 

85

 

85

 

 

 

85

 

- Derivative instruments

 

 

 

 

 

 

- Forwards

 

 

 

1,270

 

 

1,270

 

- Options

 

 

 

402

 

 

402

 

- Hedging liabilities – Swaps

 

 

 

8,954

 

 

8,954

 

- Swaps hedges, investments

 

 

 

 

 

 

- Unsecured obligations

 

40,594

 

40,594

 

 

 

40,594

 

Other non-current financial liabilities

 

  

 

  

 

  

 

  

 

  

 

  

- Bank borrowings

 

69,613

 

70,497

 

 

 

70,497

 

- Unsecured obligations

 

2,445,219

 

2,871,005

 

 

 

2,871,005

 

- Non-current hedging liabilities

 

 

 

72,900

 

 

72,900

 

Schedule of net debt

As of

As of

December 31, 

December 31, 

Net debt

2022

2021

    

ThUS$

    

ThUS$

Cash and cash equivalents

 

2,655,236

 

1,515,051

Other current financial assets

 

961,355

 

919,049

Other non-current financial hedge assets

 

22,606

 

245

Other current financial liabilities

 

(522,999)

 

(51,305)

Lease liabilities current

 

(12,149)

 

(7,704)

Other non-current financial liabilities

 

(2,394,218)

 

(2,587,732)

Non-current Lease liabilities

 

(49,585)

 

(46,519)

Total

 

660,246

 

(258,915)

Schedule of detailed information about changes in net debt

As of

From cash flow

Not from cash flow

As of

December 31, 

Amounts from

Amounts from

Other cash

Interests

Exchange rate

Fair value

December 31, 

Net debt

2021

loans

interests

income/expenses

differences

2022

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

ThUS$

Obligations with the public and bank loans

 

(2,555,511)

 

(246,883)

 

98,155

 

2,566

 

(103,100)

 

(44,102)

 

(2,848,875)

Current and non-current lease liabilities

 

(54,223)

 

10,478

 

1,226

 

 

(20,426)

 

1,211

 

(61,734)

Financial instruments derived from hedging

 

(81,597)

 

993

 

7,623

 

 

37,494

 

 

25,426

(10,061)

Non-hedging derivative financial instruments (net)

(418)

(39,878)

38,653

(1,643)

Hedging and investment derivatives

12,613

(52,698)

16,104

(6,003)

(29,984)

Current and non-current financial liabilities

 

(2,679,136)

 

(235,412)

 

107,004

 

(90,010)

 

(31,275)

 

(42,891)

 

19,423

(2,952,297)

Cash and cash equivalents

 

1,515,051

 

 

 

1,165,225

 

 

(25,040)

 

2,655,236

Deposits that do not qualify as cash and cash equivalents

 

905,170

 

 

(48,120)

 

62,859

 

47,038

 

(16,779)

 

950,168

Derivatives for investment hedges SQM Australia

 

 

 

 

2,022

 

 

 

5,117

7,139

Total

 

(258,915)

 

(235,412)

 

58,884

 

1,140,096

 

15,763

 

(84,710)

 

24,540

660,246

As of

From cash flow

Not from cash flow

As of

December 31, 

Amounts from

Amounts from

Other cash

Interests

Exchange rate

Fair value

December 31, 

Net debt

2020

loans

interests

income/expenses

differences

2021

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

    

ThUS$

ThUS$

Obligations with the public and bank loans

 

(1,922,864)

 

(685,130)

 

75,578

 

16,570

 

(84,138)

 

44,473

 

(2,555,511)

Current and non-current lease liabilities

 

(31,074)

 

7,960

 

1,587

 

 

(32,877)

 

181

 

(54,223)

Financial instruments derived from hedging

 

18,070

 

(760)

 

7,238

 

 

(52,254)

 

 

(53,891)

(81,597)

Derivatives from other financial non-hedge assets

 

(2,784)

 

 

 

(2,327)

 

4,693

 

 

(418)

Current and non-current financial liabilities

 

(1,938,652)

 

(677,930)

 

84,403

 

14,243

 

(164,576)

 

44,654

 

(53,891)

(2,691,749)

Cash and cash equivalents

 

509,102

 

 

 

1,022,061

 

 

(16,112)

 

1,515,051

Deposits that do not qualify as cash and cash equivalents

 

345,459

 

 

(2,747)

 

585,106

 

4,668

 

(27,316)

 

905,170

Derivatives from hedge assets

 

(21,004)

 

 

 

9,405

 

23,083

 

 

1,129

12,613

Total

 

(1,105,095)

 

(677,930)

 

81,656

 

1,630,815

 

(136,825)

 

1,226

 

(52,762)

(258,915)