6-K 1 form6k.htm FORM 6-K Form 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

__________________________

 

FORM 6-K

 

__________________________

REPORT OF FOREIGN ISSUER

PURSUANT TO RULE 13a-16 OR 15b-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

 

November 2008

Date of Report (Date of Earliest Event Reported)

__________________________

Embotelladora Andina S.A.

(Exact name of registrant as specified in its charter)

Andina Bottling Company, Inc.

(Translation of Registrant´s name into English)

 

Avda. El Golf 40, Piso 4

Las Condes

Santiago, Chile

(Address of principal executive office)

__________________________

Indicate by check mark whether the registrant files or will file annual reports
under cover Form 20-F or Form 40-F. 
Form 20-F ___X___ Form 40-F _______

 

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(1):
Yes _______ No ___X____
 
Indicate by check mark if the Registrant is submitting this Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(7):
Yes _______ No ___X____
 
Indicate by check mark whether the registrant by furnishing the information contained in this Form 6-K is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934
Yes _______ No ___X____



1






CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2008



(Free translation of original in Spanish)




CONTENTS


Consolidated Balance Sheets

Consolidated Statements of Income

Consolidated Statements of Cash Flows

Notes to the Consolidated Financial Statements




Ch$

-

Chilean pesos

ThCh$

-

Thousands of Chilean pesos

US$

-

United States dollars

ThUS$

-

Thousands of United States dollars

R$

-  

Brazilian Reais

ThR$

-

Thousands of Brazilian Reais

AR$

-

Argentine pesos

     

ThAR$

-

Thousands of Argentine pesos

UF

-

Unidades de Fomento (Chilean government inflation-indexed monetary units)



2





Consolidated Balance Sheets

(Figures in ThCh$ of September 30, 2008)


 

 For the period ended

ASSETS

September 30,

 

2008

2007

CURRENT ASSETS

 ThCh$

 ThCh$

 Cash

14,173,432

31,991,147

 Time deposits

53,009,344

13,316,938

 Marketable securities (net)  

40,178,973

48,679,235

 Trade accounts receivable (net)

31,247,610

29,913,974

 Notes receivable (net)

9,319,085

9,560,890

 Other receivables (net)

14,661,227

9,301,532

 Notes and accounts receivable from related companies

1,725,894

671,041

 Inventories (net)

28,052,543

26,330,946

 Recoverable taxes

4,597,810

4,060,819

 Prepaid expenses

2,976,022

2,339,933

 Deferred income taxes

5,133,258

772,420

 Other current assets

7,640,701

37,598,844

 TOTAL CURRENT ASSETS

212,715,899

214,537,719

 

 

 

PROPERTY, PLANT & EQUIPMENT

 

 

 Land

19,085,275

18,149,585

 Buildings & improvements

114,101,626

103,155,511

 Machinery and equipment

267,217,189

244,796,465

 Other property, plant & equipment

255,023,582

238,697,146

 Technical reappraisal of property, plant & equipment

2,361,205

2,361,860

 Depreciation

(453,574,103)

(436,093,658)

 TOTAL PROPERTY, PLANT & EQUIPMENT

204,214,774

171,066,909

 

 

 

OTHER ASSETS

 

 

 Investments in related companies

25,554,418

22,558,465

 Investments in other companies

126,627

62,939

 Goodwill

58,308,725

65,784,575

 Long-term receivables

20,102

42,358

 Long-term notes and accounts receivable from related companies

46,142

39,540

 Intangibles

1,455,261

445,993

 Amortization

(169,464)

(282,226)

 Others

24,532,525

43,621,074

 TOTAL OTHER ASSETS

109,874,336

132,272,718

TOTAL ASSETS

526,805,009

517,877,346


The accompanying Notes 1 to 35 are an integral part of these consolidated financial statements.



3





Consolidated Balance Sheets

(Figures in ThCh$ of September 30, 2008)


 

 For the period ended

 

September 30,

LIABILITIES AND SHAREHOLDERS' EQUITY

2008

2007

 

 ThCh$

 ThCh$

 Short-term bank liabilities

10,684,271

9,401,622

 Current portion of long-term bank liabilities

123,077

230,052

 Current portion of bonds payable

1,656,078

15,770,983

 Dividends payable

5,793,196

6,332,891

 Accounts payable

46,623,380

41,633,020

 Other creditors

4,734,355

4,367,059

 Notes and accounts payable to related companies

9,626,255

9,096,460

 Provisions

3,782,640

3,812,046

 Withholdings

17,174,704

15,239,961

 Income taxes payable

2,728,360

3,506,404

 Unearned income

29,626

568,945

 Other current liabilities

4,470,897

6,118,933

 TOTAL CURRENT LIABILITIES

107,426,839

116,078,376

 

 

 

 

 

 

 Long-term bank liabilities

612,758

833,537

 Bonds payable

77,656,858

79,796,660

 Other creditors

59,827

108,948

 Long-term notes and accounts payable to related companies

3,311,487

3,818,376

 Provisions

16,072,428

18,375,053

 Deferred income taxes

14,449,262

9,749,018

 Other long-term liabilities

12,219,706

11,410,655

 TOTAL LONG-TERM LIABILITIES

124,382,326

124,092,247

 Minority interest

1,328,682

1,364,421

 

 

 

 Paid-in capital

217,013,513

220,852,672

 Reserve capital revalued

14,973,932

11,263,486

 Other reserves

(5,170,057)

(9,535,324)

 Accumulated earnings

22,738,700

11,958,890

 Net income for the period

55,488,278

54,213,431

 Interim dividends

(11,377,204)

(12,410,853)

 TOTAL SHAREHOLDERS’ EQUITY

293,667,162

276,342,302

 TOTAL LIABILITIES & SHAREHOLDERS' EQUITY

526,805,009

517,877,346


The accompanying Notes 1 to 35 are an integral part of these consolidated financial statements.



4





Consolidated Statements of Income

(Figures in ThCh$ of September 30, 2008)


 

 For the period ended

 

September 30,

 

2008

2007

 

 ThCh$

 ThCh$

 

 

 

Net sales

249,753,175

208,543,933

Cost of sales

560,752,663

483,356,908

Gross margin

(310,999,488)

(274,812,975)

Administrative and selling expenses

(161,785,252)

(129,277,244)

OPERATING INCOME

87,967,923

79,266,689

 

 

 

 

 

 

 Financial income

9,396,683

17,150,723

 Equity in earnings of equity investments

670,223

711,577

 Other non-operating income

5,868,407

6,589,024

 Equity in losses of equity investments

(5,985)

(409,906)

 Amortization of goodwill

(4,959,328)

(5,106,535)

 Financial expenses

(19,837,505)

(10,948,239)

 Other non-operating expenses

(11,043,501)

(6,375,314)

 Price level restatement

(1,803,927)

418,513

 Foreign exchange gains

5,038,450

(9,886,042)

 NON OPERATING INCOME AND EXPENSE

(16,676,483)

(7,856,199)

 

 

 

 Income before income taxes and extraordinary items

71,291,440

71,410,490

 Income tax expense

(15,849,030)

(17,164,068)

 Income before minority interest

55,442,410

54,246,422

 Minority interest

45,868

(32,991)

 NET INCOME FOR THE PERIOD

55,488,278

54,213,431




The accompanying Notes 1 to 35 are an integral part of these consolidated financial statements.



5





Consolidated Statements of Cash Flow

(Figures in ThCh$ of September 30, 2008)


 

 For the period ended

 

September 30,

 

2008

2007

 

 ThCh$

 ThCh$

 

 

 

Collection of trade receivables  

818,566,116

676,958,698

Financial income received  

27,669,392

10,312,157

Dividend & other distributions received

1,822,000

4,281,368

Other income received  

69,112

60,169

Payments to suppliers and personnel  

(597,501,968)

(478,907,512)

Interest paid   

(22,609,690)

(8,584,505)

Income taxes paid  

(21,357,241)

(16,010,502)

Other expenses

0

(1,476)

VAT and other tax payments  

(113,209,069)

(87,034,219)

NET CASH PROVIDED BY OPERATING ACTIVITIES

93,448,652

101,074,178

 

 

 

 

 

 

Borrowings  

67,940,395

26,697,840

Dividend distribution

(66,844,482)

(77,945,804)

Loan payments

(62,000,671)

(19,934,711)

Bond payments

(6,786,301)

(24,788,319)

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

(67,691,059)

(95,970,994)

 

 

 

Proceeds from sales of property, plant and equipment  

431,319

628,940

Proceeds from sales of other investments  

1,041,670

84,986,407

Other investment income

86,238

0

Additions to property, plant & equipment

(46,634,769)

(43,643,836)

Investments in financial instruments

(17,716,074)

(196,109)

Other investment disbursements

(1,251,648)

0

NET CASH PROVIDED BY (USED IN) INVESTMENT    ACTIVITIES

(64,043,264)

41,775,402

 

 

 

TOTAL NET CASH FOR THE PERIOD

(38,285,671)

46,878,586

Effect of inflation on cash and cash equivalents

(530,123)

72,944

Net (decrease) increase in cash and cash equivalents  

(38,815,794)

46,951,530

Cash and cash equivalents at beginning of period  

130,919,971

45,884,927

Cash and cash equivalents at end of period

92,104,177

92,836,457



The accompanying Notes 1 to 35 are an integral part of these consolidated financial statements.



6





Reconciliation between Net Income and Net Cash Flows

Provided by Operating Activities

(Figures in ThCh$ of September 30, 2008)


 

 For the period ended

 

September 30,

 

2008

2007

 

 ThCh$

 ThCh$

 

 

 

Net Income

55,488,278

54,213,431

Income on sale of assets:

(140,169)

141,893

Loss (Gain) on sale of property, plant and equipment

(129,908)

161,060

Gain on sale of other assets

(10,261)

(19,167)

 

 

 

Adjustments to net income that do not represent movements of cash

35,755,452

38,737,695

Depreciation

26,462,630

23,925,640

Amortization of intangibles

220,286

207,638

Write-offs and provisions

830,471

901,867

Equity in earnings of equity investments

(670,223)

(711,577)

Equity in losses of equity investments

5,985

409,906

Amortization of goodwill

4,959,328

5,106,535

Price level restatement

1,803,927

(418,513)

Foreign exchange gains, net

(5,038,450)

9,886,042

Other credits to income that do not represent cash flows

0

(1,828,382)

Other charges to income that do not represent cash flows

7,181,498

1,258,539

 

 

 

Changes in operating assets

34,796,269

1,321,625

(Increase) decrease in trade accounts receivable

30,785,099

21,884,595

(Increase) decrease in inventories

1,173,431

(2,335,228)

(Increase) decrease in other assets

2,837,739

(18,227,742)

 

 

 

Changes in operating liabilities

(32,405,310)

6,626,543

Increase (decrease) in accounts payable related to operating income

(33,711,246)

(14,446,882)

Increase (decrease) in interest payable

23,270,876

9,114,247

Increase (decrease) in income taxes payable

(17,251,682)

10,056,274

Increase (decrease) in other accounts payable related to non-operating income

(2,440,303)

4,035,546

Increase (decrease) in valued added tax and other similar items

(2,272,955)

(2,132,642)

 

 

 

Minority interest

(45,868)

32,991

 

 

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

93,448,652

101,074,178


The accompanying Notes 1 to 35 are an integral part of these consolidated financial statements.



7





NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

As of September 30, 2008 and 2007 (figures in ThCh$ of September 30, 2008)


Note 1 - Incorporation in the Securities Register


Embotelladora Andina S.A. was incorporated in the Securities Register under No. 00124 and, in conformity with Law 18,046 is subject to the supervision of the Chilean Superintendence of Securities and Insurance Companies (the “SVS”).


Note 2 - Summary of Significant Accounting Principles


a)

Accounting period


The consolidated financial statements cover the period January 1 to September 30, 2008 and are compared to the same period in 2007.


b)

Basis of preparation


The consolidated financial statements have been prepared in conformity with generally accepted accounting principles issued by the Chilean Institute of Accountants, as well as rules and regulations of the SVS.  In the event of discrepancy, the SVS regulations will prevail.


c)

Basis of presentation


For comparison purposes, the figures in the prior-year financial statements have been restated by 9.3% according to CPI and minor reclassifications have been made.


d)

Basis of consolidation


The accompanying financial statements include assets, liabilities, income and cash flows of the Parent Company and its subsidiaries.  The equity and income accounts of the Parent Company and its subsidiaries have been combined, eliminating investments and current accounts between consolidated companies, transactions between them and the unrealized income from inter-company transactions.


In addition, for proper presentation of consolidated net income, the participation in income by minority shareholders is shown in the consolidated statements of income under Minority interest.


Holding percentages

The subsidiaries included in the consolidated financial statements and Andina’s direct and indirect holding percentages are as follows:



Company Name

Ownership Interest

 

2008

2007

 

Direct

Indirect

Total

Total

Abisa Corp S.A.

-

99.99

99.99

99.99

Andina Bottling Investments S.A.

99.90

0.09

99.99

99.99

Andina Inversiones Societarias S.A.

99.99

-

99.99

99.99

Andina Bottling Investments Dos S.A.

99.90

0.09

99.99

99.99

Embotelladora del Atlántico S.A.

-

99.98

99.98

99.98

Rio de Janeiro Refrescos Ltda.

-

99.99

99.99

99.99

Servicios Multivending Ltda.

99.90

0.09

99.99

99.99

Transportes Andina Refrescos Ltda.

99.90

0.09

99.99

99.99

Vital S.A.

-

99.99

99.99

99.99

RJR Investments Corp S.A.

-

99.99

99.99

99.99

Vital Aguas S.A.

56.50

-

56.50

56.50


e)

Price-level restatement


The financial statements have been restated to reflect the effect of price-level changes on the purchasing power of the Chilean peso during the respective periods.  Restatements have been determined on the basis of the percentage variation of



8





the official Chilean Consumer Price Index, “CPI”, issued by the Chilean National Institute of Statistics, which amounted to 6.9% for the period December 1, 2007 to August 31, 2008 (5.1% for the same period of the previous year).


f)

Currency translation


Balances in foreign currency are considered as non-monetary items and are translated at the exchange rate prevailing at year-end.   Regarding balances subject to restatement, these have been restated by the corresponding restatement index or by the agreed upon rate.


Assets and liabilities in foreign currency and Unidades de Fomento have been translated into local currency at the following end of period exchange rates:


 

 

2008

2007

 

 

Ch$

Ch$

Unidades de Fomento

(UF)

20,988.34

19,178.94

United States dollars

(US$)

551.31

511.23

Argentine pesos

(AR$)

175.86

162.30

Brazilian Real

(R$)

288.00

278.01

Euro

(€$)

775.51

729.29


g)

Marketable securities


Marketable securities include investments in mutual funds and investment fund shares, valued at the redemption value for each year end.


Investments in bonds are valued at the lesser of restated cost plus accrued interest and market value.


h)

Inventories


The cost of raw materials includes all disbursements made in the acquisition process and deemed necessary for them to be readily available for use.  The costs of finished products include all manufacturing costs.  Raw materials and finished products are valued at the average weighted cost.  


Provisions are made for obsolescence on the basis of turnover of raw materials and finished products.


The stated values of inventories do not exceed their estimated net realizable value.


i)

Allowance for doubtful accounts


The allowance for doubtful accounts consists of a general provision determined on the basis of the aging of accounts receivable and on a case-by-case analysis where collection is doubtful.  In the opinion of the Company’s management, the allowances are reasonable and the net balances are recoverable.


j)

Property, plant and equipment


For companies incorporated in Chile, Property, Plant and Equipment is carried at acquisition value plus price-level restatements. For companies incorporated abroad it has been restated in terms of the variation of the U.S. dollar according to the details described in Note 2m.


Technical reappraisal of property, plant and equipment, authorized by the SVS on December 31, 1979, is shown at restated value under the heading “Technical reappraisal of property, plant and equipment”.  


Fixed assets to be disposed of for sale are valued at the lower of the net realizable value and book value. Unrealized losses are reflected in the consolidated statement of income under Other non-operating expenses.


k)

Depreciation


Depreciation of property, plant and equipment is determined by the straight-line method based on the estimated useful lives of the valued assets.




9





l)

Containers


Inventories of containers, bottles and plastic containers at plants, warehouses, and with third parties are stated at cost plus price-level restatements and are included in Other property, plant and equipment.  Broken or damaged containers at plants and warehouses are expensed in each accounting period.


m)

Investments in related companies


Investments in shares or rights in companies in which the Company has a significant holding in the investee are accounted for using the equity method.  The Company’s proportionate share of net income and losses of related companies is recognized in the consolidated statements of income, after eliminating any unrealized profits or losses from transactions between related companies.


Investments in foreign companies are valued in conformity with Technical Bulletin No. 64 issued by the Chilean Institute of Accountants.  The United States (“US”) dollar is the currency used to control investments and to translate financial statements of foreign companies.  Assets and liabilities from these investments are translated into Chilean pesos at year end exchange rate, except that non-monetary assets and liabilities and shareholders’ equity are first expressed at their equivalent value in historical US dollars.  Income and expense items are first translated into US dollars at the average exchange rate during the month.


n)

Intangibles


Intangibles include franchise rights and licenses that are amortized over the terms of the contracts, not in excess of 20 years.


o)

Goodwill


Goodwill represents the difference between purchase cost of the shares acquired and the proportional equity value of investment on the purchase date.  These differences are amortized based on the expected period of return of the investment, estimated at 20 years.


p)

Bonds payable


Bonds payable includes the placement of Yankee Bonds on the US markets and placement of bonds in UF in Chile, which are carried at the issue rate.  The difference in valuation as compared to the effective placement rate is recorded as a deferred asset.  This asset is amortized using the straight-line method over the term of the respective obligations, under Financial Expenses.


q)

Income taxes and deferred income taxes


The companies have recognized its current tax obligations in conformity with current legislation.  The effects of deferred income taxes arising from temporary differences between the basis of assets and liabilities for tax and financial statement purposes are recorded on the basis of the enacted tax rate that will be in effect at the estimated date of reversal, in conformity with Technical Bulletin No. 60 issued by the Chilean Institute of Accountants.  The effects of deferred income taxes existing at the time of the enforcement of the aforesaid Bulletin, i.e. January 1, 2000, and not previously recognized, are recorded as gain or loss according to their estimated reversal period.


r)

Staff severance indemnities


The Company has recorded a liability for long-term service indemnities in accordance with the collective agreements entered into with its employees.  The provision is stated at present value of the projected cost of the benefit, which is discounted at a 7.0% annual rate and a capitalization period using the staff’s expected length of service to their retirement date.

Since the year 2005, the Company maintains a withholding plan for some officers.  A liability is recorded according to the guidelines of this plan.  The plan entitles certain officers of the Company to receive a fixed payment in cash at a predetermined date once he has fulfilled years of service.


s)

Deposits for containers


Corresponds to the liabilities constituted by cash guarantees received from clients for lending bottles to them.  



10






For those loans for placement subsequent to January 31, 2001, an expiration date of five years as from the invoice date was established.  In the event the client has not returned all or a portion of the containers and/or cases, the Company may, without delay, enforce the guarantee, in whole or in part, in cash and record that effect in operating income of the Company.


This liability is presented under Other long-term liabilities, considering that the number of new containers in circulation in the market during the year is historically greater than the number of containers returned by clients during the same period.


t)

Revenue recognition


Given the nature of its operations, the Company records revenue based on the physical delivery of finished products to its clients, based on the realization principle and in accordance with Technical Bulletin No. 70 issued by the Chilean Institute of Accountants.


u)

Derivative contracts


Derivative contracts include instruments used to hedge the risk of exposure to exchange rate differences as follows:


Derivative instruments used to hedge existing items on the balance sheet are recorded at their fair values.  Unrealized losses are recognized as a charge to income and gains are deferred and included under Other liabilities (current or long-term). Hedge ineffectiveness is recognized in the income statement.


Derivative instruments used to hedge forecasted transactions are recorded at their market values and the changes in their values are accounted for as unrealized gains or losses.  Upon contract expiration, the deferred gains and losses are recorded in the income statements.


v)

Computer software


Corresponds to computer packages currently in use that have a future economic benefit, and are amortized over a period equal to their useful life.


w)

Research and development costs


Costs incurred by the Company in research and development are immaterial given the nature of the business and the strong support from The Coca-Cola Company to its bottlers.


x)

Consolidated statement of cash flows


For purposes of preparation of the statement of cash flows, in accordance with Technical Bulletin N°50 of the Chilean Institute of Accountants and circular N°1,501 of the Superintendencia de Valores y Seguros (Chilean Securities and Exchange Commission) the Company has considered cash equivalent to be investments in fixed-income, mutual funds, time deposits and operations with sale-back agreements maturing within 90 days.


Cash flows from operating activities include all business-related cash flows as well as interest paid, financial income and, in general, all cash flows not defined as from financial or investment activities. The operating concept used for this statement is broader than that in the statement of income.


Note 3 - Accounting Changes


There are no changes in the application of generally accepted accounting principles in Chile in relation to the previous year that could significantly affect the comparability of these financial statements.




11





Note 4 - Marketable Securities


 

Accounting value for the period                  

 

 

 

 

 

ended September 30,

 

 

 

 

 

2008

2007

 

 

 

 

Type of Instrument

ThCh$

ThCh$

 

 

 

 

Bonds

-

1,150,526

 

 

 

 

Mutual funds

7,806,198

3,029,419

 

 

 

 

Investment funds

32,359,204

44,499,290

 

 

 

 

Promissory notes

13,571

-

 

 

 

 

Total marketable securities

40,178,973

48,679,235

 

 

 

 

 

 

 

 

 

 

 

 

Accounting value for the period ended September 30, 2007

 

 

 

 

 

Mutual funds:

September 30,

 

 

 

 

 

Institution

ThCh$

 

 

 

 

 

Fondo Mutuo CELFINCAPITAL

3,664,064

 

 

 

 

 

Fondo Mutuo Banchile

1,492,894

 

 

 

 

 

Fondo Mutuo Cruz del Sur Liquidez

1,221,711

 

 

 

 

 

Fondo Mutuo BCI Express

1,000,575

 

 

 

 

 

Fondo Mutuo B.SCOTIABANK  Valoriza

270,813

 

 

 

 

 

Fondo Mutuo RBC

156,141

 

 

 

 

 

 

 

 

 

 

 

 

Balance mutual funds

7,806,198

 

 

 

 

 

 

 

 

 

 

 

 

Investment funds:

 

 

 

 

 

 

Institution

ThCh$

 

 

 

 

 

DWS Institutional USD Money Plus

18,228,585

 

 

 

 

 

Citi Institutional Liquid Reserves Limited - USA

14,130,619

 

 

 

 

 

Balance investment funds

32,359,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date

Par

Accounting Value

Market

Fixed Income Instruments:

Purchase

Maturity

Value

Amount

Rate

Value

Issuer

 

 

ThCh$

ThCh$

 

ThCh$

ILUSTRE MUNICPALIDAD DE MAIPÚ

28-Aug-08

28-Aug-23

13,571

13,571

3.44%

13,571




12





Note 5 – Short and Long-Term Receivables


Almost all of said accounts correspond to the soft drinks category.  The balance of other accounts receivable mainly corresponds to prepayment to our sugar suppliers.


 

 

                   CURRENT

 

 

 

 

LONG TERM

 

Up to 90 days

More than 90 days up to 1 year

Subtotal

   Total current (net)

 

 

 

2008

2007

2008

2007

2008

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables

31,486,587  

29,019,644  

757,937  

894,330  

32,244,524  

31,247,610  

29,913,974  

0  

0  

Allowance for doubtful accounts

 

 

 

 

(996,914)  

 

 

 

 

Notes receivable

9,272,477  

9,030,132  

568,780  

530,758  

9,841,257  

9,319,085  

9,560,890  

0  

0  

Allowance for doubtful accounts

 

 

 

 

(522,172)  

 

 

 

 

Other receivables

14,030,988  

8,528,056  

776,176  

773,476  

14,807,164  

14,661,227  

9,301,532  

20,102  

42,358  

Allowance for doubtful accounts

 

 

 

 

(145,937)  

 

 

 

 

 

 

 

 

 

Total long term receivables

20,102  

42,358  




13





Note 6 - Balances and Transactions with Related Companies


Receivable and payable balances with related companies correspond to the following concepts:


1)  Notes and accounts receivable.


Embonor S.A.: Sale of products

Embotelladora Coca-Cola Polar S.A.: Sale of products

Coca-Cola de Chile S.A.: Advertising agreements.


Company

Short Term

Long Term

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

EMBONOR S.A.

1,137,750  

350,146  

-  

-  

COCA-COLA DE CHILE S. A.

-  

-  

46,142  

39,540  

EMBOTELLADORA  COCA-COLA POLAR S.A.

588,144  

320,895  

-  

-  

Total

1,725,894  

671,041  

46,142  

39,540  


2) Notes and accounts payable:


Coca-Cola de Chile S.A.:  Concentrate purchases

Recofarma Indústrias do Amazonas Ltda.: Concentrate purchases

Envases CMF S.A.:  Raw material purchases

Servicios y Productos para Bebidas Refrescantes S.R.L.: Concentrate purchases

Envases Central S.A.: Net balance corresponds to raw materials and finished products transactions.

Envases del Pacífico S.A.: Raw material purchases

Cican S.A.:  Net balance corresponds to raw materials and finished products transactions.

Embonor S.A. and Embotelladora Coca-Cola Polar S.A.:  Corresponds to unearned income due to commitments of sale of products of Vital S.A. to those companies, which will be realized in accordance with future deliveries.


Company

Short Term

Long Term

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

COCA-COLA DE CHILE S.A.

3,028,545  

663,125  

-  

-  

SERVICIOS Y PRODUCTOS PARA BEBIDAS REFRESCANTES S.R.L.

2,423,861  

1,676,883  

-  

-  

RECOFARMA INDUSTRIAS DO AMAZONAS LTDA.

1,855,861  

3,169,408  

-  

-  

ENVASES CMF S. A.

1,485,550  

2,605,930  

-  

-  

ENVASES CENTRAL S. A.

765,360  

613,736  

-  

-  

ENVASES DEL PACIFICO S. A.

67,078  

68,943  

-  

-  

CICAN S.A.

-  

298,435  

-  

-  

CENTRALLI REFRIGERANTE S.A.

-  

-  

139,297  

113,618  

EMBONOR S.A.

-  

-  

2,520,581  

2,948,458  

EMBOTELLADORA COCA-COLA POLAR S.A.

-  

-  

651,609  

756,300  

Total

9,626,255  

9,096,460  

3,311,487  

3,818,376  




14





3) Transactions with related companies


The following table includes transactions with related companies that exceed ThCh$200,000.


Company

Relation

Transaction

30-sep-08

30-sep-07

 

 

 

Amount

Effect on income (charge) credit

Amount

Effect on income (charge) credit

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ENVASES CENTRAL S.A.

Equity Investee

Finished product purchase

11,225,938  

-  

12,652,142  

-  

-

-

Sales of raw materials and supplies

1,235,304  

123,469  

1,285,912  

77,181  

COCA-COLA DE CHILE S.A.

Shareholder

Concentrate purchases

39,745,551  

-  

36,004,157  

-  

-

-

Payment of advertising participation

839,116  

-839,116  

3,294,337  

-3,294,337  

-

-

Sales of advertisement

1,243,050  

-  

1,244,665  

-  

-

-

Water source rental

1,416,696  

-1,416,696  

1,292,107  

-1,292,107  

-

-

Other sales

-  

-  

354,633  

-  

RECOFARMA INDUSTRIAS DO AMAZONAS LTDA.

Shareholder related

Concentrate purchases

48,607,285  

-  

42,575,152  

-  

-

-

Reimbursements and other purchases

1,094,343  

1,094,343  

404,677  

404,677  

-

-

Payment of advertising participation

4,851,680  

-4,861,680  

2,663,814  

-2,663,814  

ENVASES CMF S.A.

Equity Investee

Container purchases

10,606,399  

-  

12,164,440  

-  

-

-

Finished product sale

-  

-  

135,152  

-  

-

-

Dividend payment

2,652,500  

-  

3,433,113  

-  

SERVICIOS Y PRODUCTOS PARA BEBIDAS REFRESCANTES S.R.L.

Shareholder

Concentrate purchases

22,868,904  

-  

20,769,495  

-  

ENVASES DEL PACIFICO S.A.

Director in common

Purchase of raw materials

283,840  

-  

147,777  

-  

EMBONOR S.A.

Shareholder related

Product purchase

144,508  

-  

-  

-  

-

-

Sale of products

143,384  

-  

4,280,196  

931,985  

-

-

Product purchase

-  

-  

266,484  

-  

-

-

Sale of products

6,549,492  

1,320,628  

2,154,834  

396,290  

EMBOTELLADORA COCA-COLA POLAR S.A.

Shareholder related

Product purchase

41,789  

-  

-  

-  

-

-

Sale of products

3,641,234  

528,501  

3,960,132  

724,570  

CICAN S.A.

Equity Investee

Finished product purchase

-  

-  

1,377,027  

-  

-

-

Sales of raw materials

-  

-  

198,973  

33,032  

IANSAGRO S.A.

Director in common

Sugar purchases

12,961,632  

-  

12,760,361  

-  

VENDOMATICA S.A.

Director related company

Sale of finished products

1,038,089  

311,426  

1,116,485  

334,945  

BBVA ADMINISTRADORA GENERAL DE FONDOS

Director related company

Investment in mutual funds

11,401,000  

-  

48,650,393  

-  

BBVA ADMINISTRADORA GENERAL DE FONDOS S.A.

Director related company

Redemption of mutual funds

11,401,000  

-  

50,651,195  

-  


4) Other transactions


Within the normal course of business, in 2006 the Company entered into a future supply agreement with Iansagro S.A. for the purchase of sugar.  This agreement will expire in January 2009.



15







Note 7 – Inventories


 

30-sep-08

30-sep-07

 

Gross Value

Obsolescence provision

Net value

Gross Value

Obsolescence provision

Net value

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

 

 

 

 

 

 

Finished products

13,429,828

(171,813)

13,258,015

12,520,687

(206,547)

12,314,140

Raw materials

11,540,264

(420,394)

11,119,870

12,512,885

(454,715)

12,058,170

Products in process

2,228,140

0

2,228,140

1,468,621

0

1,468,621

Raw materials in transit

1,446,518

0

1,446,518

515,582

(25,567)

490,015

Total

28,644,750

(592,207)

28,052,543

27,017,775

(686,829)

26,330,946


Note 8 - Deferred Taxes and Income Taxes


a)

At period end 2008 and 2007, the Company did no present taxable profit or non-taxable profit funds.


Short-term and long-term assets and liabilities must be netted out to compose the general balance sheet on deferred taxes.


b) The following table contains information on deferred taxes:


 

30-sep-08

30-sep-07

 

Assets

Liabilities

Assets

Liabilities

 

Short term

Long term

Short term

Long term

Short term

Long term

Short term

Long term

Temporary differences

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Allowance for doubtful accounts

287,411

5,731

-

-

327,568

46,619

-

-

Vacation provision

187,621

-

-

-

174,701

-

-

-

Production expenses

12,908

-

-

-

-

-

-

-

Depreciation of property, plant & equipment

-

-

167,601

6,746,505

-

-

117,365

3,951,937

Severance indemnities

53,737

-

20,073

172,237

-

-

32,854

216,358

Others

1,541,276

365,508

-

74,345

1,253,285

847,055

-

-

Provision for assets write off

110,407

1,188,988

-

-

388,247

791,141

-

-

Provision for labor and commercial lawsuits

-

1,918,443

-

-

-

1,371,257

-

-

Tax loss carry-forwards

3,127,601

-

-

-

3,524,655

3,204,124

-

-

Guarantee deposits

-

-

-

-

-

-

-

1,093,000

Local bond issue expenses

-

-

29

144,192

-

-

-

162,250

Contingency allowance

-

371,596

-

-

-

252,423

-

-

Accrued interests abroad

-

-

-

-

-

-

4,745,817

-

Exchange rate difference

-

-

-

12,889,755

-

-

-

13,129,086

Complementary accounts, net of amortization

-

-

-

(1,727,506)

-

-

-

(2,290,994)

Total

5,320,961

3,850,266

187,703

18,299,528

5,668,456

6,512,619

4,896,036

16,261,637




16





c) The following table contains information on income taxes at each period-end.


 

30-sep-08

30-sep-07

 

ThCh$

ThCh$

Current tax expense (tax allowance)

(14,834,552)

(12,603,901)

Tax expense adjustment (previous period)

1,450,395

415,747

Deferred income tax expense/effect over assets or liabilities

(1,065,369)

(3,174,656)

Amortization of deferred income tax asset and liability complementary accounts

(298,858)

(685,741)

Other charges or credits

(1,100,646)

(1,115,517)

Total

(15,849,030)

(17,164,068)


Note 9 - Other Current Assets


 

30-sep-08

30-sep-07

 

ThCh$

ThCh$

Supplies

5,116,873

4,506,849

Securities purchased under agreements to resell

1,595,000

-

Cross currency swap effects

-

31,934,331

Short term bonds discount

196,993

202,246

Accrued interest on long-term bonds

-

124,812

Wachovia Investment Fund (restricted)

-

132,248

Others

731,835

698,358

Total

7,640,701

37,598,844


Note 10 – Securities purchased under agreements to resell.


Dates

Counterparty

Currency

Subscription value

Rate

Final amount

Type of instrument

Market value

Beginning

Ending

 

 

ThCh$

 

ThCh$

 

ThCh$

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

Ch$

                      520,936

0.90%

            521,249

Ch$ Time deposits Banco de Chile

            520,936

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

Ch$

                      521,443

0.90%

            521,756

Ch$ Time deposits Banco de Chile

            521,443

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

Ch$

                      521,433

0.90%

            521,746

Ch$ Time deposits Banco de Chile

            521,433

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

UF

                          2,607

0.90%

                2,609

Mortgage Notes Banco Santander

                2,607

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

UF

                          5,751

0.90%

                5,754

Mortgage Notes Banco Santander

                5,751

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

UF

                        16,905

0.90%

              16,915

Mortgage Notes Banco Santander

              16,905

30-Sep-08

2-Oct-08

Banchile Corredores de Bolsa S.A.

UF

                          5,925

0.90%

                5,928

Mortgage Notes Banco Santander

                5,925





17





Note 11 - Property, Plant and Equipment


Property, plant and equipment consist principally of land, buildings, improvements and machinery. Machinery and equipment included production lines and supporting equipment; sugar processing and liquefaction equipment; transportation machinery; and computer equipment.  The Company has purchased insurance to cover its fixed assets and inventories.  These assets are geographically distributed as follows:


Chile

:

Santiago, Puente Alto, Maipú, Renca, Rancagua, San Antonio and Rengo

Argentina

:

Buenos Aires, Mendoza, Cordoba, and Rosario

Brazil

:

Rio de Janeiro, Niteroi, Campos, Cabo Frío, Nova Iguaçu, Espírito Santo and Vitoria.


a) Main components of property, plant and equipment

 

 

 

 

 

 

Balances at September 30, 2008

Balances at September 30, 2007

 

Assets

Accumulated depreciation

Net, property, plant and equipment

Assets

Accumulated depreciation

Net, property, plant and equipment

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Land

19,085,275

-

19,085,275

18,149,585

-

18,149,585

Buildings and improvements

114,101,626

(42,488,724)

71,612,902

103,155,511

(38,963,398)

64,192,113

Machinery and equipment

267,217,189

(205,737,852)

61,479,337

244,796,465

(193,331,771)

51,464,694

Other property, plant and equipment

255,023,582

(204,628,571)

50,395,011

238,697,146

(203,081,305)

35,615,841

Technical reappraisal of property, plant & equipment

2,361,205

(718,956)

1,642,249

2,361,860

(717,184)

1,644,676

Total

657,788,877

(453,574,103)

204,214,774

607,160,567

(436,093,658)

171,066,909



b) Other property, plant and equipment

 

 

 

30-sep-08

30-sep-07

 

 ThCh$

 ThCh$

Containers

148,789,408

138,869,645

Refrigerating equipment, promotional items and other minor assets

61,965,274

62,146,726

Furniture and tools

9,087,709

8,487,710

Other

35,181,191

29,193,065

Total other property, plant and equipment

255,023,582

238,697,146



c) Technical reappraisal of  property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

 

Balances at September 30, 2008

Balances at September 30, 2007

 

Assets

Accumulated depreciation

Net, property, plant and equipment

Assets

Accumulated depreciation

Net, property, plant and equipment

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Land

1,576,539

-

1,576,539

1,577,414

-

1,577,414

Buildings and improvements

220,715

(163,144)

57,571

220,837

(158,316)

62,521

Machinery and equipment

563,951

(555,812)

8,139

563,609

(558,868)

4,741

Total

2,361,205

(718,956)

1,642,249

2,361,860

(717,184)

1,644,676


d) Depreciation for the period


Depreciation charges for the period amounted to ThCh$26,462,630 (ThCh$23,925,640 in 2007) of which ThCh$20,072,468 (ThCh$17,739,245 in 2007) are included under Operating Costs and ThCh$6,390,162 (ThCh$6,186,395 in 2007) under Sales and Administrative Expenses in the income statement.





18





Note 12 - Investment in Related Companies


1.

Investments in related companies and the corresponding direct shareholding in equity, as well as the recognition of unrealized income at year end of the respective years are shown in the table attached.  


Company

 Country

 Functional Currency

 N° of Shares

 Ownership  Interest

 Equity of companies

 Income (loss)
for the period

 Accrued income

 Partic. in net income (loss)

 Unrealized income (loss)

Accounting value of investment

2008

2007

2008

2007

2008

2007

2008

2007

2008

2007

2008

2007

2008

2007

 

 

 

 

%

%

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ENVASES CMF S.A.

CHILE

Ch$

28,000  

50.00%

50.00%

36,998,009

38,974,222

2,191,411

2,683,475

314,861

641,412

18,499,005

19,487,111

1,065,051

1,149,222

17,433,954

18,337,889

HOLDFAB PARTIC. LTDA.

BRAZIL

US$

1,283,158,339  

14.73%

0.00%

31,683,897

-

2,329,752

-

343,217

-

4,667,640

-

-

-

4,667,640

-

ENVASES CENTRAL S.A.

CHILE

Ch$

1,499,398  

49.91%

49.91%

5,175,644

4,785,344

53,030

(329,961)

12,145

(168,886)

2,583,164

2,388,366

258,319

258,463

2,324,845

2,129,903

KAIK PARTIPACOES

BRAZIL

US$

16,098,919  

11.32%

11.32%

9,964,743

10,160,567

(52,874)

619,851

(5,985)

70,165

1,127,979

1,150,145

-

-

1,127,979

1,150,145

CICAN S.A.

ARGENTINA

US$

-  

-

15.00%

-

6,187,681

-

(15,856)

-

(241,020)

-

940,528

-

-

-

940,528

Total

 

 

 

 

 

 

 

 

 

 

 

26,877,788

23,966,150

1,323,370

1,407,685

25,554,418

22,558,465



19






The main changes occurred in the reported periods are described below:



In June, 2008 Embotelladora Andina S.A. acquired a 48% ownership interest in Embotelladoras del Sur S.A. for ThCh$753,582.  Subsequent to the acquisition Embotelladora Andina S.A. made a ThCh$386,400 capital contribution to Embotelladoras del Sur S.A


The amounts disbursed by Embotelladora Andina S.A. in the acquisition of and loan to Embotelladoras del Sur S.A., have been recorded as an intangible since the final purpose is not that of acquiring the company but that of acquiring the rights of distribution of products of the water segment that were previously marketed by Embotelladoras del Sur S.A.


On October 4, 2007, our subsidiary Rio de Janeiro Refrescos Ltda, acquired a 14.732% ownership interest in Holdfab Participações Ltda., for an amount of ThR$12,831.63.  In turn, Holdfab Participações Ltda. holds a 50% ownership interest in Amarantina Participações S.A.


Centralli Refrigerantes S.A. records a negative equity, which has been provisioned accordingly.


The investment in Kaik Participações Ltda. (Brazil) where Embotelladora Andina S.A. holds an indirect ownership of 11.32% has been accounted for under the equity method, since the Company has a significant influence through one of its directors, who participates in the process of setting policies, operating and financial decision-making in accordance with the ownership structure which is exclusive owned by the Coca-Cola bottlers in Brazil


The investment in Envases Central S.A. is presented with a 48% reduction (the percentage share on the date of transaction) of the earnings generated during the sale to Envases Central during December 1996 for property located in Renca, because this transaction represents unrealized income for Embotelladora Andina S.A.  The amount of the reduction is reflected in the following chart.  This transaction will be realized once the property is transferred to a third party different from the group.


The investment in Envases CMF S.A. is presented with a 50% reduction of the earnings generated during the sale of machinery and equipment of our subsidiary Envases Multipack S.A. which took place in June, 2001, and will be recorded under Results during the remaining useful life period of the goods sold to Envases CMF S.A.  


Unrealized income corresponds to transactions between subsidiaries and/or the parent company that have been deducted or added to the category of the originating asset with the following effect on income of the subsidiaries:


Envases CMF S.A. (purchase of property, plant and equipment): ThCh$ -1,065,051 in 2008 (ThCh$ -1,149,222 in 2007)


Envases Central S.A. (purchase of finished products): ThCh$ -14,322 in 2008 (ThCh$ -4,303 in 2007)


2.

No liabilities have been designated as hedging instruments for investments abroad.

3.

Income likely to be remitted by subsidiaries abroad amounts to US$257 million.


Note 13 - Goodwill and Negative Goodwill


Company

30-sep-08

30-sep-07

Amortization during the period

Goodwill balance

Amortization during the period

Goodwill balance

 

ThCh$

ThCh$

ThCh$

ThCh$

RIO DE JANEIRO REFRESCOS LTDA.

2,793,063

36,601,117

2,829,338

40,855,599

EMBOTELLADORA DEL ATLÁNTICO S.A.

2,166,265

21,707,608

2,195,595

24,928,976

VITAL S. A.

-

-

81,602

-

Total

4,959,328

58,308,725

5,106,535

65,784,575




20





Note 14 - Other Long Term Assets


 

30-sep-08

30-sep-07

Bonds:

ThCh$

ThCh$

         Celulosa Arauco S.A.

-  

1,674,312  

         Compañía Manufacturera de Papeles y Cartones S.A.

-  

7,636,406  

         Teléfonos de México S.A.

-  

1,118,682  

         Codelco S.A.

-  

2,601,456  

         Raytheon Company

-  

2,213,984  

         International Paper Company

-  

2,184,709  

Judicial deposits (Brazil)

8,609,493  

7,355,742  

Transfer fiscal credits (Brazil)

5,340,205  

5,839,291  

Prepaid expenses

3,666,371  

2,986,572  

Bond issuance and placement expenses

2,873,871  

3,174,368  

Spare parts

2,597,970  

3,068,843  

Non operating assets

1,387,378  

562,371  

Cross currency swaps

-  

3,141,977  

Others

57,237  

62,361  

Total

24,532,525  

43,621,074  





21





Note 15 - Short-Term and Long-Term Bank Liabilities


a) SHORT TERM BANK LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

Currency or indexation adjustment

 

 

Bank or Financial Institution

Other foreign currencies

Indexed Ch$

        TOTAL

 

2008

2007

2008

2007

2008

2007

 

 ThCh$

 ThCh$

 ThCh$

 ThCh$

 ThCh$

 ThCh$

BANCO NVO SANTA FE

1,861,059  

-  

-  

-  

1,861,059  

-  

BANCO BBVA FRANCES

5,215,536  

-  

-  

-  

5,215,536  

-  

BANCO BILBAO VIZCAYA ARGENTARIA

-  

-  

37,343  

-  

37,343  

-  

BANCO BBVA

-  

-  

-  

2,745,616  

-  

2,745,616  

BANCO GALICIA

3,570,333  

6,655,576  

-  

-  

3,570,333  

6,655,576  

BANCO SANTANDER

-  

-  

-  

430  

-  

430  

Total

10,646,928  

6,655,576  

37,343  

2,746,046  

10,684,271  

9,401,622  

Principal due

10,329,941  

6,655,576  

37,343  

2,745,616  

10,367,284  

9,401,192  

 

 

 

 

 

 

 

Annual average interest rate

17.64%

13.47%

 

 

 

 

Foreign currency liabilities

99.65%

 

 

 

 

 

Local currency liabilities

0.35%

 

 

 

 

 


b) LONG TERM BANK LIABILITIES (short term portion)

 

 

 

 

 

Currency or indexation adjustment

Bank or Financial Institution

Other foreign currencies

TOTAL

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

BANCO ALFA

121,159  

128,097  

121,159  

128,097  

BANCO SANTANDER

-  

94,232  

-  

94,232  

BANCO BOSTON

-  

5,865  

-  

5,865  

BANCO VOTORANTIM

1,918  

1,858  

1,918  

1,858  

Total

123,077  

230,052  

123,077  

230,052  

Principal due

123,077  

230,052  

123,077  

230,052  

 

 

 

 

 

Annual average interest rate

11.89%

15.66%

 

 

 

 

 

 

 

Foreign currency liabilities

100.00%

 

 

 



Note 16 - Long-Term Bank Liabilities


 

Currency

Years to maturity

Total long

Annual average interest rate

Total long

Bank or Financial Institution

or indexation adjustment

More than 1 up to 2

More than 2 up to 3

More than 3 up to 5

term at period end  2008

term at period end  2007

 

 

ThCh$

ThCh$

ThCh$

ThCh$

 

ThCh$

BANCO VOTORANTIM

Other currencies

231,312  

118,828  

59,841  

409,981  

9.40%

494,575  

BANCO ALFA

Other currencies

121,279  

81,498  

-  

202,777  

10.80%

338,962  

TOTAL

 

352,591  

200,326  

59,841  

612,758  

 

833,537  

Foreign currency liabilities

100%

 

 

 

 

 

 






22





Note 17 – Long and Short-Term Bonds Payable (Promissory Notes and Bonds)


1.

Current risk rating of bonds is as follows:


BONDS ISSUED IN THE US MARKET

A

:

Rating according to Fitch Ratings Ltd.

BBB+

:

Rating according to Standard & Poor’s


BONDS ISSUED IN THE LOCAL MARKET

AA+

:

Rating according to Fitch Chile Clasificadora de Riesgo Ltda.

AA

:

Rating according to Feller Rate Clasificadora de Riesgo Ltda.


2.

Bond repurchases.


During 2000, 2001, 2002, 2007 and 2008, Embotelladora Andina S.A. repurchased bonds issued in the U.S. market through its subsidiary, Abisa Corp S.A. for a total amount of US$200 million, which are presented deducting the long term liability from the bonds payable account.


3.

Bonds issued by the subsidiary Rio de Janeiro Refrescos Ltda. (RJR).


The subsidiary RJR has liabilities corresponding to an issuance of bonds for US$75 million maturing in December 2012 and semiannual interest payments. At period end, all such bonds are wholly-owned by the subsidiary Abisa Corp. Consequently, the effects of such transactions have been eliminated from these consolidated financial statements, both in the balance sheet and in the consolidated statement of income.


The following table contains more information on Bonds Payable:


Instrument subscription or ID N°

Series

Current nominal value

Currency

Interest rate

Maturity date

Term

Par value

Placement in Chile or abroad

Interest paid

Amortization period

2008

2007

Current portion of bonds payable

 

 

 

 

 

 

 

ThCh$

ThCh$

 

Register 254 SVS June 13, 2001 capital and interest

A

               -   

UF

6.20%

Jun. 1, 2008

Semiannual

jun-08

-  

14,116,933  

   Chile

Register 254 SVS June 13, 2001 capital and interest

B

3,700,000

UF

6.50%

Jun. 1, 2026

Semiannual

dic-09

1,656,078  

1,654,050  

   Chile

Total current maturities

 

 

 

 

 

 

 

1,656,078  

15,770,983  

 

Long term portion of bonds payable

 

 

 

 

 

 

 

 

 

 

Yankee bonds

B

-   

US$ Exchange rate

7.625%

Oct. 1, 2027

Semiannual

oct-27

-  

2,235,098  

   Abroad

Register 254 SVS June 13, 2001

B

3,700,000

UF

6.50%

Jun. 1, 2026

Semiannual

dic-09

77,656,858  

77,561,562  

   Chile

Total long term

 

 

 

 

 

 

 

77,656,858  

79,796,660  

 


Note 18 - Provisions and Write-Offs


 

Short term

Long term

Provisions

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

 

 

 

 

 

Taxation on banking transactions and social contributions (Brazil)

3,078,641  

2,988,005  

6,590,170  

9,097,821  

Staff severance indemnities

699,274  

771,949  

6,947,162  

6,696,989  

Contingencies

4,725  

52,092  

2,535,096  

2,580,243  

TOTAL

3,782,640  

3,812,046  

16,072,428  

18,375,053  






23





Note 19 - Staff Severance Indemnities


 

30-sep-08

30-sep-07

Staff Severance Indemnities

ThCh$

ThCh$

Beginning balance

7,133,867

6,807,169

Provision for the period

1,485,330

787,960

Payments

(972,761)

(126,191)

Ending balance

7,646,436

7,468,938

 

Note 20 - Minority Interest


 

30-sep-08

30-sep-07

LIABILITIES

ThCh$

ThCh$

Vital Aguas S. A.

1,319,559

1,354,644

Embotelladora del Atlántico S. A.

9,104

9,730

Andina Inversiones  Societarias S.A.

19

47

 

1,328,682

1,364,421

 

 

 

 

30-sep-08

30-sep-07

INCOME STATEMENT

ThCh$

ThCh$

Vital Aguas S. A.

46,702

(32,595)

Embotelladora del Atlántico S. A.

(832)

(391)

Andina Inversiones  Societarias S.A.

(2)

(5)

 

45,868

(32,991)





24





Note 21 - Changes in Shareholders’ Equity


The activity in Shareholders’ Equity, Dividend Distribution and Other Reserves is detailed in the following tables:


 

September 30,2008

 

September 30,2007

 

Paid in Capital

Reserve Capital Revalued

Other Reserves

Accumulated Income

Interim Dividends

Net Income

 

Paid in Capital

Reserve Capital Revalued

Other Reserves

Accumulated Income

Interim Dividends

Net Income

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Beginning balance

217,013,513

-

(11,443,442)

11,171,454

(17,194,331)

81,601,944

 

202,060,999

-

1,750,275

10,005,036

(13,438,065)

74,355,094

Distribution of prior year income

-

-

-

64,407,613

17,194,331

(81,601,944)

 

-

-

-

60,917,029

13,438,065

(74,355,094)

Final dividend prior year

-

-

-

(7,667,367)

-

-

 

-

-

-

(8,876,966)

-

-

Translation adjustment reserve

-

-

7,062,983

-

-

-

 

-

-

(10,563,532)

-

-

-

Extraordinary dividend charge to accumulated income

-

-

-

(50,387,956)

-

-

 

-

-

-

(52,040,412)

-

-

Capital revalued

-

14,973,932

(789,598)

5,214,956

-

-

 

-

10,305,111

89,264

936,658

(178,816)

-

Income for the period

-

-

-

-

-

55,488,278

 

-

-

-

-

-

49,600,577

Interim dividends

-

-

-

-

(11,377,204)

-

 

-

-

-

-

(11,176,036)

-

Ending balance

217,013,513

14,973,932

(5,170,057)

22,738,700

(11,377,204)

55,488,278

 

202,060,999

10,305,111

(8,723,993)

10,941,345

(11,354,852)

49,600,577

Price level restated balances

 

 

 

 

 

 

 

220,852,672

11,263,486

(9,535,324)

11,958,890

(12,410,853)

54,213,431



Number of shares

 

 

Series

Subscribed shares

Paid in shares

Number of shares with voting rights

A

380,137,271

380,137,271

380,137,271

B

380,137,271

380,137,271

380,137,271



Capital

 

 

Series

Subscribed capital

Paid in capital

 

ThCh$

ThCh$

A

108,506,757

108,506,757

B

108,506,756

108,506,756





25






Other Reserves

 

 

 

 

 

 

 

 

 

Balance of Other Reserves is composed as follows:

 

 

 

 

 

 

 

2008

2007

 

 

 

ThCh$

ThCh$

 

 

 

 

 

Reserve for cumulative translation adjustments(1)

 

 

(6,328,550)  

(10,694,449)  

Reserve for technical reappraisal of property, plant and equipment

 

71,930  

72,221  

Other

 

 

1,086,563  

1,086,904  

Total

 

 

(5,170,057)  

(9,535,324)  

 

 

 

 

 

(1)The Reserve for cumulative translation adjustments was established in accordance with Technical Bulletin No. 64 issued by the Chilean Institute of Accountants and regulations specified under Circular letter No. 5,294 from the SVS.



 

 

 

 

 

 

The activity in the Reserve for cumulative translation adjustments was as follows:

 

 

Foreign Exchange rate generated during the period

Reserve release / realized(*)

 

 

Balance

Balance

Company

01-ene-08

Investment

Liabilities

30-sep-08

 

ThCh$

ThCh$

ThCh$

 

ThCh$

Rio de Janeiro Refrescos Ltda.

(8,097,464)

1,033,230

-

2,694,455

(4,369,779)

Embotelladora del Atlántico S. A.

(5,294,054)

1,059,797

-

2,275,486

(1,958,771)

Total

(13,391,518)

2,093,027

-

4,969,941

(6,328,550)

 

 

 

 

 

 

 

 

 

 

 

 

(*) Reserve realized resulted from dividends paid by our subsidiary Rio de Janeiro Refrescos Ltda. and by the capital decrease and dividend distribution of our subsidiary Embotelladora del Atlántico S.A.




26







Note 22 - Other Non-Operating Income and Expenses


Other non-operating income during the period was as follows:

2008

2007

 

ThCh$

ThCh$

Reverse provision

5,128,437

0

Recovery of prior year taxes

0

4,535,298

Earnings on sale of property, plant & equipment

129,908

0

Other income

610,062

225,344

Sub-total

5,868,407

4,760,642

Translation of financial statements(1)

0

1,828,382

Total

5,868,407

6,589,024

 

 

 

Other non-operating expenses during the period was as follows:

 

Conversion adjustment reserve realized(2)

(4,969,941)

(1,258,539)

Bank taxes(3)

(1,673,455)

(2,398,723)

Provision for labor and commercial lawsuits

(604,781)

(427,055)

Obsolescence and write-offs of property, plant and equipment

(4,453)

(662,460)

Provision loss of investment in Centralli

(81,250)

(59,964)

Loss on sale of property, plant and equipment

0

(161,060)

Others

(1,498,064)

(1,407,513)

Sub-total

(8,831,944)

(6,375,314)

Translation of financial statements(1)

(2,211,557)

 

Total

(11,043,501)

(6,375,314)

 

 

 

 

(1) This refers to the effects of the translation of the financial statements corresponding to investment in foreign companies (translation of local currency to US dollars), in accordance with Technical Bulletin N°64 issued by the Chilean Institute of Accountants, which are presented as Other Non Operating Income and/or expenses accordingly.

 

(2) This refers to the release of conversion adjustment reserves due to dividend payments carried out at our subsidiary Rio de Janeiro Refrescos Ltda. and the remittance of capital and dividend distribution by Embotelladora del Atlántico S.A. during the 2008 and 2007 period, respectively.

 

(3) This refers to taxes charged in the normal course of business due to banking accounts movements in our foreign subsidiaries and are not related to obtaining financial resources.



27







Note 23 - Price-Level Restatement


 

Adjustment index

September 30,2008

September 30,2007

Assets -  (charges)/credits

 

 ThCh$

 ThCh$

Inventories

CPI

9,495

(56,368)

Property, plant and equipment

CPI

7,061,422

4,546,675

Investments in related companies

CPI

8,774,249

8,394,785

Cash, Time Deposits, Marketable Securities

UF

1,117,380

563,644

Cash, Time Deposits, Marketable Securities

CPI

2,821,867

-

Sales notes receivable

CPI

-

225

Short term accounts receivable from related companies

CPI

2,108,118

2,215,152

Short term accounts receivable from related companies

UF

484,646

-

Recoverable taxes

CPI

44,571

(67,606)

Other current assets

UF

112,518

756,069

Other current assets

CPI

249,744

80,276

Other long term assets

CPI

148,230

3,331,142

Cost and expense accounts

CPI

6,844,701

4,742,440

Total (charges) credits

 

29,776,941

24,506,434

 

 

 

 

Liabilities - (charges)/credits

 

 

 

Shareholders’ equity

CPI

(16,328,467)

(12,189,374)

Short and long term bonds payable

UF

(5,016,148)

(3,993,830)

Short and long term bonds payable

CPI

(188,106)

(1,070,628)

Other current liabilities

UF

(238,118)

(103,562)

Other current liabilities

CPI

(556,844)

(451,721)

Other long term liabilities

CPI

(311,280)

(210,110)

Income accounts

 

(8,941,905)

(6,068,696)

Total (charges) credits

 

(31,580,868)

(24,087,921)

Price-level restatement (loss ) gain

 

(1,803,927)

418,513






28





Note 24 - Foreign Exchange Gains/Losses


 

Currency

30-sep-08

30-sep-07

Assets - (charges)/credits

 

ThCh$

ThCh$

Cash

US$

(237,765)

(85,923)

Time deposits

US$

859,087

(2,026)

Marketable securities (net)

US$

2,490,636

(1,997,898)

Trade accounts receivable

US$

457

35

Other debtors (net)

US$

44,811

(4,007)

Accounts receivable related companies

US$

1,787,297

(5,279,320)

Inventories (net)

US$

(11,921)

(338)

Other current assets

US$

724,687

171,349

Recoverable taxes

US$

117

-

Prepaid expenses

US$

210

-

Property, plant and equipment

US$

210

-

Others

US$

(63,602)

(4,509,294)

Total (charges)/credits

 

5,594,224

(11,707,422)

 

 

 

 

Liabilities - (Charges) / credits

 

 

 

Bonds payable

US$

-

125,750

Accounts payable

US$

(96,318)

53,706

Accounts payable related companies

US$

613,762

-

Provisions

US$

(510,422)

10,371

Prepaid income

US$

2,417

9,616

Other current liabilities

US$

(569,705)

(268,918)

Bonds payable long term

US$

-

1,890,855

Other creditors

US$

4,492

-

Total (charges) credits

 

(555,774)

1,821,380

Foreign exchange gain (loss) on income

 

5,038,450

(9,886,042)



Note 25 - Share and Debt Security Issue and Placement Expenses


Bond issue and placement expenses are presented under Other current assets and Other long-term assets and are amortized on a straight-line basis over the term of the debt issued. Amortization is presented as financial expenses.


Bonds issued in the US market:

Debt issue costs and discounts have all been amortized, as a result of the repurchase of Bonds reported in note 17.


Bonds issued in the local market:

Debt issue costs and interest rate differences net of amortization as of the end of the period amounted to ThCh$3,226,880 and ThCh$3,561,120 in 2007.  Disbursements for risk rating reports, legal and financial advisory services, printing and placement fees are included as Debt issue costs.


Amortization for the period 2008 amounted to ThCh$219,103 and ThCh$245,348 in 2007.




29





Note 26 - Consolidated Statement of Cash Flows


For the projection of future cash flows, there are no transactions and events to consider which have not been revealed in these financial statements and accompanying notes.

The following table presents an itemization of the movement of assets and liabilities not affecting the cash flow in the period, but compromising future cash flows.


 

30-Sep-08

Maturity date

30-Sep-07

Maturity date

 

ThCh$

ThCh$

Expected cash outflow

 

 

 

 

Expenses

 

 

 

 

Dividend payment

(5,588,018)

23-Dec-08

(6,107,704)

24-Oct-07

Addition to property, plant and equipment

(1,726,558)

30-Nov-08

(2,648,210)

30-Nov-07

Addition to property, plant and equipment

(13,526)

30-Dec-08

(13,413)

30-Dec-07

Addition to property, plant and equipment

(52,369)

30-Oct-08

(250,017)

23-Oct-07

Total expenses

(7,380,471)

 

(9,019,344)

 

 

 

 

 

 

Expected cash inflow

 

 

 

 

Income

 

 

 

 

Sale of property, plant and equipment

14,451

31-Oct-08

4,505

31-Oct-07

Total income

14,451

 

4,505

 

 

 

 

 

 

Total net

(7,366,020)

 

(9,014,839)

 






30





Note 27 - Derivative Contracts


Derivative contracts at September 30, 2008 were as follows:


 

 

 

 

 

 

Hedged item or Transaction

 

 Assets / Liabilities

 Effect on income

Derivative

Contract

Value

Maturity period

Specific Item

Position Purchase / Sale

Concept

 Amount

 Hedged Item Value

 Item

 Amount

 Realized

 Unrealized

 

 

ThCh$

 

 

 

 

ThCh$

ThCh$

 

ThCh$

ThCh$

ThCh$

FR

CCPE

39,774,534

4th Quarter 2008

US$ Exchange Rate

S

Foreign currency financial investment 

39,774,534

41,781,336

 

-

(2,006,802)

-

FR

CCTE

23,990,393

4th Quarter 2008

US$ Exchange Rate

P

Suppliers foreign currency 

24,146,931

-

Other current assets and liabilities 

819,104

(44,077)

863,181

FR

CCTE

3,495,461

4th Quarter 2008

US$ Exchange Rate

S

Suppliers foreign currency 

3,484,279

-

Other current assets and liabilities 

323,509

-

(323,509)

FR

CCTE

5,853,714

1st Quarter 2009

US$ Exchange Rate

P

Suppliers foreign currency 

5,756,468

-

Other current assets and liabilities 

206,825

-

206,825






31





Note 28 - Contingencies and Restrictions


a.

Litigation and other legal actions:


There are various judicial actions and other out-of-court claims pending against the Company incidental to its business and operations. Management believes, based on the opinion of its legal counsel, that these proceedings may result in losses or gains that may have a material effect on the Company’s financial position or result of operations.


Current lawsuits and other legal actions are described below.


1)

Embotelladora del Atlántico S.A. faces labor and other lawsuits.  Accounting provisions to back any probable loss contingency stemming from these lawsuits, amounts to ThCh$1,434,734 (ThCh$1,527,622 in 2007).  In accordance with its legal counsel’s opinion, the Company deems improbable that unstipulated contingencies may affect the results or equity of the Company.  


2)

Rio de Janeiro Refrescos Ltda. faces labor, tax and other lawsuits. Accounting provisions to back any probable loss contingency arising from these lawsuits, amounts to ThCh$1,100,362 (ThCh$1,052,621 in 2007).  In accordance with its legal counsel’s opinion, the Company deems improbable that unstipulated contingencies may affect the results or equity of the Company.  


3)

Embotelladora Andina S.A. faces, labor, tax, commercial and other lawsuits.  Accounting provisions to back any probable loss contingency stemming from these lawsuits, amounts to ThCh$4,725 (ThCh$52,092 in 2007).   In accordance with its legal counsel’s opinion, the Company deems improbable that contingencies without provisions may affect the results or equity of the Company.


b.

Restrictions


The bond issue and placement on the US market for US$ 200 million is subject to certain restrictions against preventive attachments, sale and leaseback transactions, sale of assets, subsidiary debt and certain conditions in the event of a merger or consolidation.


The bond issue and placement in the Chilean market for UF 3,700,000 is subject to the following restrictions:


Leverage ratio, defined as the total financial debt/shareholder’s equity plus minority interest should be less than 1.20 times.


Financial debt shall be deemed Consolidated Finance Liabilities which include: (i) short-term bank liabilities, (ii) short-term portion of long-term bank liabilities, (iii) short-term bonds payable-promissory notes, (iv) short-term portion of bonds payable, (v) long-term bank liabilities, and (vi) long-term bonds payable.  Consolidated equity means Total equity plus Minority Interest.


Consolidated assets are to be free of any pledge, mortgage or other encumbrance for an amount equal to at least 1.30 times the consolidated liabilities that are not guaranteed by the investee.


Andina must retain and, in no way, lose, sell, assign or dispose of to a third party the geographical zone denominated “Región Metropolitana”, as a franchised territory in Chile by The Coca-Cola Company for the preparation, production, sale and distribution of the products and brands in accordance with the respective Bottling agreement, renewable from time to time.


Andina shall not lose, sell, assign or dispose of to a third party any other territory in Brazil or Argentina that is currently franchised to Andina by The Coca-Cola Company for the preparation, production, sale and distribution of the products and brands of the franchisor, as long as the referred territory represents more than forty percent of the Company’s Consolidated Operating Cash Flows.




32





c.

Direct guarantees


Guarantees at September 30, 2008 are presented on the following table:


 

 

 

 

 

 

Balances pending at end of period

 

 

Guarantee creditor

Debtor

 

Type of guaranty

Assets involved

 

Guaranty release

 

Name

Relation

 

Type

Accounting Value

2008

2007

2009

2011

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ESTADO RIO DE JANEIRO

RIO DE JANEIRO REFRESCOS LTDA.

Subsidiary

Mortgage

Real estate

12,416,173

11,695,356

11,289,788

-

-

PODER JUDICIARIO

RIO DE JANEIRO REFRESCOS LTDA.

Subsidiary

Judicial Deposit

Judicial deposit

11,242,668

-

-

-

-

AGA S.A.

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty receipt

Guaranty Receipt

-

165,741

172,757

-

165,741

MUNICIPALIDAD DE SANTIAGO

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty receipt

Guaranty Receipt

-

11,744

11,399

11,744

-

ESCUELA MILITAR

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty receipt

Guaranty Receipt

-

2,014

-

2,019

-

MUNICIPALIDAD DE MAIPU

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty receipt

Guaranty Receipt

-

105,005

-

-

-

ADUANA DE EZEIZA

EMBOTELLADORA DEL ATLANTICO S.A.

Subsidiary

Guaranty insurance

Temporary export of molds

10,200

-

-

-

-


Note 29 - Guarantees from Third Parties


Guarantees from Third Parties at September 30, 2008 were as follows:


Guarantor

Relationship

Type of Guarantee

Amount

Currency

Transaction

 

 

 

 

 

 

RUSEEL W. COFFIN

Subsidiary

Letter of credit

50,536,137  

US$

Purchase of Nitvitgov Refrigerantes S.A.

CONFAB

Subsidiary

Mortgage

31,440,547  

US$

Purchase of Rio de Janeiro Refrescos Ltda.

CLIENTES DIVERSOS

Subsidiary

Deposits

3,190,509  

US$

Guaranty over containers

SOC. COM. CHAMPFER

Subsidiary

Mortgage

1,626,338  

US$

Distributor credit

MAC COKE DIST. BEB.

Subsidiary

Mortgage

1,062,088  

US$

Distributor credit

FRANCISCANA DIST.

Subsidiary

Mortgage

799,303  

US$

Distributor credit

DIST REAL COLA

Subsidiary

Mortgage

771,930  

US$

Distributor credit

ZULEMAR COMERCIO DE BEBIDAS

Subsidiary

Mortgage

643,275  

US$

Distributor credit

AGA S.A.

Parent Company

Receipt

600,000  

US$

Supplier agreement

MOTTA DISTRIBUIDORA DE BEBIDAS

Subsidiary

Mortgage

410,601  

US$

Distributor credit

AGUIAR DIST. DE BEBIDAS

Subsidiary

Mortgage

405,126  

US$

Distributor credit







33





Note 30 - Local and Foreign Currency


Assets at each period end were composed of local and foreign currencies as follows:


 

Currency

30-sep-08

30-sep-07

 

 

ThCh$

ThCh$

Current Assets

 

 

 

Cash

Non-indexed Ch$

2,436,983

4,275,177

-

US$

4,369,790

4,466,596

-

$AR

1,233,003

1,084,758

-

$R

6,133,656

22,164,616

Time Deposits

US$

17,389,922

20,819

-

Non-indexed Ch$

35,587,196

13,131,366

-

$R

32,226

164,753

Marketable Securities (Net)

Non-indexed Ch$

7,855,121

3,541,979

-

US$

32,165,093

45,413,915

-

$R

158,759

(298,704)

-

$AR

-

22,045

Trade Accounts Receivable (Net)

Non-indexed Ch$

14,642,180

13,765,913

-

US$

715,632

664,905

-

$AR

2,698,140

2,132,847

-

$R

13,191,658

13,350,309

Notes Receivable

Non-indexed Ch$

6,807,755

6,517,841

-

$AR

677,886

400,435

-

$R

1,833,444

2,642,614

Other Debtors (Net)

Non-indexed Ch$

3,603,900

2,560,637

-

US$

86,288

122,119

-

$AR

3,933,662

579,032

-

$R

7,037,377

6,039,744

Notes Receivable Related Companies

Non-indexed Ch$

1,725,894

671,041

Inventories (Net)

Indexed Ch$

8,344,332

6,960,058

-

US$

2,372,132

1,836,308

-

$AR

7,238,743

6,732,187

-

$R

10,097,336

10,802,393

Recoverable Taxes

Indexed Ch$

1,701,324

2,550,606

-

Non-indexed Ch$

2,336,345

-

-

$AR

349,343

1,313,559

-

$R

210,798

196,654

Prepaid Expenses

Non-indexed Ch$

1,598,421

1,395,838

-

Indexed Ch$

-

35,383

-

US$

61,358

58,949

-

$AR

271,101

226,758

-

$R

1,045,142

623,005

Deferred Taxes

Indexed Ch$

693,019

772,420

-

$AR

385,950

-

-

$R

4,054,289

-

Other Current Assets

Non-indexed Ch$

3,654,288

127,649

-

Indexed Ch$

-

1,174,395

-

US$

564,172

32,671,728

-

$AR

983,214

994,960

-

$R

2,439,027

2,630,112

Property, Plant and Equipment

 

 

 

Property, Plant and Equipment

Indexed Ch$

97,312,859

84,679,566

-

US$

106,901,915

86,387,343

Other Assets

 

 

 

Investments in Related Companies

Indexed Ch$

19,758,798

20,467,792

-

US$

-

940,528

-

$R

5,795,620

1,150,145

Investments in Other Companies

US$

77,759

14,044

-

Indexed Ch$

48,868

48,895

Goodwill

Indexed Ch$

-

1,200,426

-

US$

58,308,725

64,584,149

Long Term Debtors

$AR

10,947

20,620

-

Non-indexed Ch$

9,155

21,738

-

$R

-

-

Notes Receivable Related Companies

Indexed Ch$

46,142

39,540

-

$AR

-

-

Intangibles

US$

315,280

445,993

-

Non-indexed Ch$

1,139,981

-

Amortization

US$

(169,464)

(282,226)

Others

Non-indexed Ch$

2,431,002

2,219,951

-

Indexed Ch$

2,025,685

3,201,530

-

US$

11,545

20,555,943

-

$AR

3,319,282

2,374,598

-

$R

16,745,011

15,269,052

Total Assets

Non-indexed Ch$

83,828,221

48,229,130

 

US$

223,170,147

257,901,113

 

$AR

21,101,271

15,881,799

 

$R

68,774,343

74,734,693

 

Indexed Ch$

129,931,027

121,130,611




34






Note 30 - Local and Foreign Currency (continuation)


Current liabilities for the period ended September 30, 2008 and 2007, denominated in local and foreign currencies were as follows:


 

 

Up to 90 days

 

90 days to 1 year

 

 

30-sep-08

30-sep-07

30-sep-08

30-sep-07

 

Currency

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Short term bank liabilities

Non-indexed Ch$

37,342

 

2,746,046

 

-

 

-

 

-

$AR

5,156,728

11.55%

6,655,576

11.55%

5,490,201

17.93%

-

 

Long term bank liabilities

$R

-

 

-

 

123,077

11.89%

230,052

13.47%

Long term bonds payable

Indexed Ch$

-

-

8,853,331

6.20%

1,656,078

6.50%

6,917,652

6.20%

Dividends payable

Indexed Ch$

5,787,210

 

6,327,993

 

-

 

-

 

-

$AR

5,986

 

4,898

 

-

 

-

 

Accounts payable

Non-indexed Ch$

24,962,942

 

18,590,199

 

-

 

-

 

-

US$

2,347,533

 

3,532,957

 

-

 

-

 

-

$AR

11,351,304

 

6,558,541

 

100,001

 

-

 

-

$R

7,792,811

 

12,922,660

 

50,000

 

-

 

-

EURO

18,789

 

28,663

 

-

 

-

 

Other creditors

$AR

168,013

 

151,000

 

54,128

 

40,633

 

-

$R

4,413,430

 

3,894,513

 

-

 

-

 

-

US$

98,784

 

280,913

 

-

 

-

 

Notes and accounts payable related companies

Non-indexed Ch$

5,346,532

 

3,951,734

 

-

 

-

 

-

US$

-

 

298,435

 

-

 

-

 

-

$AR

2,423,861

 

1,676,883

 

-

 

-

 

-

$R

1,855,862

 

3,169,408

 

-

 

-

 

Provisions

Non-indexed Ch$

703,999

 

824,041

 

-

 

-

 

-

$R

-

 

-

 

3,078,641

 

2,988,005

 

Withholdings

Non-indexed Ch$

7,558,941

 

1,211,652

 

-

 

-

 

-

Indexed Ch$

-

 

5,067,222

 

-

 

-

 

-

$AR

5,875,075

 

4,888,350

 

-

 

-

 

-

$R

-

 

-

 

3,740,688

 

4,072,737

 

Income tax provision

Indexed Ch$

403,568

 

1,335,635

 

-

 

-

 

-

$AR

1,134,313

 

-

 

-

 

1,124,464

 

-

$R

-

 

-

 

1,190,479

 

1,046,305

 

Unearned income

Non-indexed Ch$

29,626

 

568,945

 

-

 

-

 

Deferred taxes

Indexed Ch$

-

 

-

 

-

 

-

 

-

$AR

-

 

-

 

-

 

-

 

Other current liabilities

Non-indexed Ch$

2,464,095

 

6,118,933

 

-

 

-

 

-

US$

2,006,802

 

-

 

-

 

-

 

Total current liabilities

Non-indexed Ch$

41,103,477

 

34,011,550

 

-

 

-

 

 

US$

4,453,119

 

4,112,305

 

-

 

-

 

 

$AR

26,115,280

 

19,935,248

 

5,644,330

 

1,165,097

 

 

$R

14,062,103

 

19,986,581

 

8,182,885

 

8,337,099

 

 

Indexed Ch$

6,190,778

 

21,584,181

 

1,656,078

 

6,917,652

 

 

EURO

18,789

 

28,663

 

-

 

-

 








35





Note 30 - Local and Foreign Currency (continuation)


Long term liabilities at September 30, 2008 were composed of local and foreign currencies as follows:


 

Currency

1 to 3 years

3 to 5 years

5 to 10 years

Over 10 years

 

 

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Long term bank liabilities

$R

612,758

9.86%

-

 

-  

 

-  

 

Long term bonds payable

Indexed Ch$

9,136,101

6.50%

9,136,101

6.50%

22,840,252  

6.50%

36,544,404  

6.50%

Other creditors

$AR

59,827

 

-

 

-  

 

-  

 

Notes and accounts payable related companies

Non-indexed Ch$

3,172,190

 

-

 

-  

 

-  

 

-

Other currencies

-

 

139,297

 

-  

 

-  

 

Provisions

Non-indexed Ch$

835,589

 

-

 

-  

 

-  

 

-

$AR

1,434,734

 

-

 

-  

 

-  

 

.

$R

7,690,532

 

-

 

-  

 

-  

 

-

Indexed Ch$

-

 

-

 

-  

 

6,111,573  

 

Deferred taxes

Non-indexed Ch$

699,529

 

-

 

-  

 

477,535  

 

-

$AR

-

 

665,286

 

-  

 

-  

 

-

$R

12,606,912

 

-

 

-  

 

-  

 

Other liabilities

Non-indexed Ch$

-

 

-

 

4,820,681  

 

-  

 

-

$AR

-

 

300,095

 

2,700,854  

 

-  

 

-

$R

4,398,076

 

-

 

-  

 

-  

 

Total long term liabilities

$R

25,308,278

 

-

 

-  

 

-  

 

 

Indexed Ch$

9,136,101

 

9,136,101

 

22,840,252  

 

42,655,977  

 

 

$AR

1,494,561

 

965,381

 

2,700,854  

 

-  

 

 

Non-indexed Ch$

4,707,308

 

-

 

4,820,681  

 

477,535  

 

 

Other currencies

-

 

139,297

 

-  

 

-  

 


Long term liabilities at September 30, 2007 were composed of local and foreign currencies as follows:


 

Currency

1 to 3 years

3 to 5 years

5 to 10 years

Over 10 years

 

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

 

 

ThCh$

%

ThCh$

%

ThCh$

%

ThCh$

%

Long term bank liabilities

$R

833,537

10.19%

-

 

-

 

-

 

Long term bonds payable

Indexed Ch$

4,562,444

6.45%

9,124,889

6.50%

22,812,221

6.50%

41,062,009

6.50%

-

US$

-

 

-

 

-

 

2,235,097

7.63%

Other creditors

$AR

77,462

 

-

 

-

 

-

 

-

$R

-

 

31,486

 

-

 

-

 

Notes and accounts payable related companies

Non-Indexed Ch$

3,704,758

 

-

 

-

 

-

 

-

$R

113,618

 

-

 

-

 

-

 

Provisions

Non-Indexed Ch$

810,016

 

-

 

-

 

-

 

-

Indexed Ch$

-

 

-

 

-

 

5,886,973

 

-

$AR

1,527,622

 

-

 

-

 

-

 

-

$R

10,150,442

 

-

 

-

 

-

 

Deferred taxes

Indexed Ch$

1,822,564

 

-

 

-

 

-

 

-

$AR

-

 

709,132

 

-

 

-

 

-

$R

7,217,322

 

-

 

-

 

-

 

Other liabilities

Non-Indexed Ch$

-

 

-

 

5,736,936

 

-

 

-

$AR

-

 

235,304

 

2,117,729

 

-

 

-

$R

3,320,686

 

-

 

-

 

-

 

Total long term liabilities

$R

21,635,605

 

31,486

 

-

 

-

 

 

Indexed Ch$

6,385,008

 

9,124,889

 

22,812,221

 

46,948,982

 

 

US$

-

 

-

 

-

 

2,235,097

 

 

$AR

1,605,084

 

944,436

 

2,117,729

 

-

 

 

Non-Indexed Ch$

4,514,774

 

-

 

5,736,936

 

-

 




36





Note 31 – Penalties


The Company has not been subject to penalties by the SVS or any other administrative authority.


Note 32 - Subsequent Events


No subsequent events have taken pace since September 30, 2008 until the date of filing of these financial statements.


Note 33 – Companies subject to special regulations


The Company and its subsidiaries are not subject to special regulations.


Note 34 – Environment


The Company has disbursed ThCh$2,294,263 to improve its industrial process, industrial waste metering equipment, laboratory analyses, environmental impact consultancy and other studies.  Future commitments, which are all short-term and for the same concepts, amount to ThCh$215,771.


Note 35 – Time deposits


The Company and its subsidiaries have invested in time deposits that are valued at the restated cost plus accrued interests as of the closing date of these financial statements, according to the following table:


Time Deposits

 

 

 

 

 

 

 

 

 

 

 

 

30-Sep-08

30-Sep-07

Institution

Currency

Rate

ThCh$

ThCh$

Banco Santander

UF

2.42%

14,579,091

-

Royal Bank of Canada

US$

2.73079%

11,876,237

-

Banco BBVA

UF

2.90%

8,018,945

-

Banco del Estado

US$

3.78%

5,513,679

-

Banco Chile

UF

2.00%

5,478,248

-

Banco Chile

UF

0.70%

3,232,748

-

Banco Chile

UF

3.40%

2,244,768

-

Banco Chile

UF

1.20%

2,033,396

-

Banco Votorantim

R$

13.87%

32,232

104,551

Banco Santander

Ch$

0.53%

-

59,087

Banco Santander

Ch$

0.54%

-

13,072,280

Banco Pactual

R$

13.75%

-

60,560

Banco BBVA Francés

AR$

11.00%

-

20,460

Total

 

 

53,009,344

13,316,938




37






I.

Analysis of Results for the Third Quarter and Nine Months ended September 30, 2008


All figures are expressed under Chilean GAAP and in constant Chilean pesos as of September 2008, therefore all variations are in real terms over a 9.3% annual inflation (September 2007 through September 2008.)


Highlights


·

Operating Income reached Ch$27,346 million during the Third Quarter of 2008, a 5.5% increase in real terms compared to the same period of the previous year.  Operating Margin was 14.7%.

·

Consolidated Sales Volume for the Third Quarter amounted to 104.6 million unit cases, an increase of 5.7% during the quarter.

·

Third Quarter EBITDA totaled Ch$36,302 million, a 6.6% increase in real terms compared to the Third Quarter of 2007. EBITDA Margin was 19.6%.

·

Net Income for the Third Quarter of 2008 reached Ch$17,032 million, 6.8% higher than the figure recorded in the Third Quarter of 2007.

·

Consolidated Operating Income reached Ch$87,968 million during the period ended September 30, 2008, 11.0% higher in real terms than the figure recorded as of September 30, 2007.  Operating Margin was 15.7%.

·

Consolidated Sales Volume for the period ended September 30, 2008 totaled 322.5 million unit cases, an increase of 4.5% compared to 2007.

·

Consolidated EBITDA for the period ended September 30, 2008 amounted to Ch$114,431 million, an increase of 10.9% in real terms.  EBITDA Margin was 20.4%.

·

Net Income for the First Nine Months of 2008 reached Ch$55,488 million, 2.4% higher in real terms than the figure reported for the First Nine Months of 2007.


Comments from the Chief Executive Officer, Mr. Jaime Garcia R.

 

“Undoubtedly, this year has been a complex one, marked by inflationary scenarios and financial turbulence. Nevertheless, as of the third quarter we increased our consolidated volumes by 4.5%, where the categories of juices and waters stand out with a 20% growth rate, and we also increased our consolidated cash generation in real terms by 11%. We are convinced that Andina has great strengths to face the current world-wide confidence crisis, to name a few: a privileged liquidity position and our strong competitive position in a sector of non-durable goods, which along with the impeccable point of sale execution allows us to view the future with confidence.“


CONSOLIDATED SUMMARY


Nine Months ended September 30, 2008 vs. Nine Months ended September 30, 2007


During the First Nine Months of 2008, the Company’s results were due to growth in volume, increases in prices slightly lower than local inflation and the complex macroeconomic environment. The average 15.6% and 8.3% appreciation of the Brazilian real and Chilean peso, respectively has had a positive impact over our dollar-denominated cost and the translation of figures for those cash flows generated in Brazil.  The Argentine peso remained stable on average.


Consolidated Sales Volume amounted to 322.5 million unit cases, an increase of 4.5%.  Soft Drinks increased 3.2%, while the other categories of, Juices, Waters and Beer together increased by 18.3%, driven by several launchings during the period.


Net Sales amounted to Ch$560,753 million, 16.0% higher than 2007 in real terms.  Resulting from higher volumes, price adjustments in the three countries where we operate and in the case of Brazil, a favorable exchange rate upon translation of figures.


Cost of Sales per unit case increased 8.3% compared to the First Nine Months of 2007, mainly due to: (i) higher concentrate costs in our Brazilian and Argentine franchises due to price increases and in Chile given the new bottler incidence agreement; (ii) increased labor costs in the three franchises at a different level; (iii) increased prices for PET resin in the



38





three countries, and (iv) increased price of sugar in Argentina.  All of which was partially offset by the appreciation of the Brazilian real and Chilean peso, thus decreasing the costs of U.S. dollar-denominated raw materials, and the lower price of sugar in Chile and Brazil resulting from negotiations with suppliers.


On the other hand, SG&A expenses increased 25.5% as a result of higher volumes and increased freight fees, which rose due to higher labor costs and fuel prices as well as road blockages in Argentina due the agricultural workers’ strike. In addition these expenses were impacted by the effect upon translation of figures of our Brazilian operation, and increased advertising investments in our Argentine operation.


Consolidated Operating Income amounted to Ch$87,968 million, an 11.0% increase in real terms compared to the First Nine Months of 2007. Operating Margin was 15.7%, a decrease of 70 basis points.


Consolidated EBITDA amounted to Ch$114,431 million, an increase of 10.9% in real terms. EBITDA Margin was 20.4%.


Third Quarter 2008 vs. Third Quarter 2007


Consolidated Sales Volume for the Third Quarter of 2008 reached 104.6 million unit cases, a 5.7% increase compared to the same period of the previous year. Soft drinks increased 5.3% and the “other categories” increased 9.7%, driven by new launchings.


Net Sales amounted to Ch$185,661 million, representing a 15.3% improvement in real terms compared to the Third Quarter of 2007, mainly due to increased volumes, price adjustments and a favorable exchange rate upon translation of figures in the case of Brazil.


Cost of Sales per unit case increased 10.0%, mainly explained by the previously-mentioned circumstances during the First Nine Months of 2008.


SG&A expenses increased 19.2%, as a result of increased volumes, higher freight fees and the increase in advertising investments due to launchings during the quarter, in addition to the effect upon translation of figures of our Brazilian operation.


Consolidated Operating Income amounted to Ch$27,346 million, a 5.5% increase in real terms compared to the Third Quarter of 2007. Operating Margin was 14.7%.


Finally, Consolidated EBITDA amounted to Ch$36,302 million, increasing by 6.6% in real terms compared to the same period of the previous year. EBITDA Margin was 19.6%.



SUMMARY BY COUNTRY


CHILE


Nine Months ended September 30, 2008 vs. Nine Months ended September 30, 2007


During the First Nine Months of 2008, Sales Volume amounted to 111.6 million unit cases a significant 6.6% growth compared to the First Nine Months of 2007.  This growth was a result of increased soft drink volumes (+3.9%) as well as an increase in the Juices and Waters segment (+19.1%).   In addition to the volume contributed by the water brand Benedictino, launched in February, and by the energy drink BURN, launched in May, the company launched  during September, Fanta Zero, seeking to modernize the brand and capitalize the Zero trend, and Nestea Green Tea, increasing the iced-tea portfolio.


Net Sales amounted to Ch$191,227 million, a 4.6% improvement in real terms compared to the previous year, as a result of higher volumes and offset by a 1.9% decrease in real terms of the average income per unit case.




39





Cost of Sales per unit case decreased 1.2%.  This lower cost is mainly explained by the lower costs of sugar and by the positive effect of the 8.3% average revaluation during the period over al U.S. dollar-denominated raw materials. These factors were partially offset by increased concentrate costs (resulting from price increases and a higher incidence), cost of PET resin and increased labor costs.


SG&A expenses increased 11.0% due to increased volumes, higher freight fees and labor costs associated to sales.


Operating Income was 3.8% lower in real terms than the figure reported in the same period of 2007, amounting to Ch$38,098 million.  Operating Margin was 19.9%.


EBITDA amounted to Ch$49,634 million, remaining stable in real terms compared to 2007.  EBITDA Margin was 26.0%.


Third Quarter 2008 vs. Third Quarter 2007


During the Third Quarter of 2008 Sales Volume amounted to 35.8 million unit cases, a 5.7% growth compared to the same period of the previous year, where “other categories” were a strong growth driver recording a 13.2% increase.


Net Sales amounted to Ch$60,837 million, reflecting a growth of 4.6%, with a real average income per unit case 1.0% lower than that of 2007.


Cost of Sales per unit case decreased 2.6%.  This lower cost is mainly explained by the previously-mentioned circumstances during the First Nine Months of 2008.


SG&A expenses increased 10.2%, due to the reasons previously–mentioned.


Operating Income amounted to Ch$11,371 million, a 3.2% increase in real terms compared to the Third Quarter of 2007.  Operating Margin was 18.7%.


EBITDA amounted to Ch$15,148 million, a 4.7% increase in real terms regarding the EBITDA figure recorded during the same period of the previous year.  EBITDA Margin was 24.9%.


BRAZIL


For the Third quarter and Nine Months of 2008 the appreciation of the Brazilian real to the Chilean peso had a positive impact over income and a negative impact over costs and expenses due to figure translation.


Nine Months ended September 30, 2008 vs. Nine Months ended September 30, 2007


Sales Volume amounted to 124.3 million unit cases, a slight increase compared to the 123.9 million unit cases recorded as of September 30, 2007, strongly affected by the contraction in consumer demand and weather conditions in the territories within our franchise.


Net Sales reached Ch$247,425 million, increasing 19.4% in real terms compared to the previous year.  This increase was as a result of price adjustments and the favorable exchange rate upon the translation of figures.


Cost of Sales per unit case increased 12.9%, mainly due to: (i) higher concentrate costs due to price increases; (ii) increased prices for PET resin; (iii) increased aluminum costs (sales volume for cans represented 14% of total sales volume); (iv) higher depreciation, and (v) effect upon the translation of figures (with a negative impact over costs).  All of these factors were partially offset by a decrease in sugar prices and the positive effect of the appreciation of the Brazilian real over US dollar denominated raw material costs.


Higher freight fees and labor costs, and particularly the effect upon translation of figures led to a 29.7% increase of SG&A expenses.




40





Operating Income increased 21.4%, amounting to Ch$38,926 million. Operating Margin was 15.7%, an improvement of 20 basis points.

 

EBITDA amounted to Ch$48,236 million, an increase of 19.4% in real terms, with an EBITDA Margin of 19.5%, in line compared to the same period of the previous year.


Third Quarter 2008 vs. Third Quarter 2007


Sales Volume for the Third Quarter of 2008 amounted to 40.5 million unit cases, representing a 1.8% increase compared to the Third Quarter of 2007.   This low volume growth reflects the slow recovery of consumer demand after a consumer pattern shift towards durable goods, less available wages in low income families (as a result of inflation) and lower temperatures than those recorded during the same period last year.


Net Sales reached Ch$82,081 million, representing an increase of 13.6%.  This growth is explained by price adjustments during the period, and a favorable exchange rate upon translating figures into US dollars.


Cost of Sales per unit case increased 16.7% mainly explained by the previously mentioned circumstances for the First Nine Months.


SG&A’s increased 12.8% due to increased freight fees, labor costs and the effect upon translation of figures.


Operating Income reached Ch$12,638 million, remaining stable in real terms and Operating Margin was 15.4%.


Finally, EBITDA amounted to Ch$15,960 million, an increase of 2.0% in real terms compared to the Third Quarter of 2007.   EBITDA Margin was 19.5%.


ARGENTINA


Nine Months ended September 30, 2008 vs. Nine Months ended September 30, 2007


Sales Volume reached 86.6 million unit cases, an 8.2% improvement compared to the Sales Volume reported in 2007, driven by the increase in salaries and private consumption observed during the period.


Net Sales reached Ch$124,247 million, representing an increase of 29.6% in real terms. This improvement is explained by higher volumes and significant price adjustments that took place during the period.


Cost of Sales per unit case increased 15.9%, mainly explained by increased costs of concentrate (as a result of price increases), sugar and PET resin and higher labor costs.

 

SG&A expenses increased 37.0% mainly due to higher salaries, and increased freight fees (due to labor costs, fuel prices and the agricultural strike that increased our distribution costs) and advertising investments.


Operating Income amounted to Ch$12,614 million, a significant 35.5% increase. Operating Margin was 10.1%, 40 basis points higher than 2007.  


EBITDA reached Ch$18,231 million, an increase of 23.2% in real terms compared to the same period of 2007.  EBITDA Margin was 14.7%.


Third Quarter 2008 vs. Third Quarter 2007


Sales Volume for the Third Quarter of 2008 increased 11.7% reaching 28.3 million unit cases.  In addition to the previously mentioned circumstances, this increase was driven by launches of Cepita Light and Cepita 100% Orange Juice during the month of August.




41





Net Sales reached Ch$43,982 million, representing an increase of 39.6% in real terms compared to the Third Quarter of 2007.  This improvement is explained by the significant increase in volumes and prices during the period.


Cost of Sales per unit case increased 21.3% and SG&A’s increased 46.3%, explained by the same arguments given for the First Nine Months analysis.


Operating Income amounted to Ch$3,943 million, a 46.0% increase in real terms compared to the same period of 2007. Operating Margin was 9.0%, an increase of 40 basis points compared to the Third Quarter of 2007.


Finally, EBITDA reached Ch$5,801 million, an increase of 29.3%. EBITDA Margin was 13.2%


NON-OPERATING RESULTS


First Nine Months ended September 30, 2008 vs. First Nine Months ended September 30, 2007


Non-Operating Results totaled a loss of (Ch$16,676) million, which compares negatively to a lower accumulated loss of (Ch$7,856) million recorded during 2007. This increased loss in the non-operating result line is best explained by: (i) a negative effect explained by the reversal of conversion adjustment reserve realized, due to repatriations from our subsidiaries in Argentina and Brazil; (ii) a negative effect upon price level restatement due to higher CPI;  and (iii) a negative effect upon translation of the financial statements of our subsidiary in Brazil which affects net monetary assets.


Finally, net income amounted to Ch$55,488 million, an increase of 2.4% in real terms compared to the figure recorded as of September 30, 2007.


ANALYSIS OF THE BALANCE SHEET


As of September 30, 2008, the Company’s financial assets amounted to Ch$108,957 million. These represent cash, investments in mutual funds and time deposits.  81.8% of total financial investments are denominated in Chilean pesos, 11.4% in U.S. dollars, 5.7% in Brazilian reais and 1.1% in Argentine pesos.


On the other hand, the Company’s total debt was Ch$92,740 million, with an average annual rate of 6.5% on Chilean peso-denominated debt. The Chilean peso-denominated debt represents 87.8% of total debt.


As a result, the Company holds a positive net cash position of Ch$16,217 million.




42





II.

 Main Indicators


The main indicators contained in the table reflect for both periods the solid financial position and profitability of Embotelladora Andina S.A.


Main Indicators

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INDICATORS

Unit

sep-08

Dec-2007

sep-07

Variance

LIQUIDITY

 

 

 

 

 

 

Current Ratio

Times

1.98

1.92

1.85

0.13

 

Acid Tests

Times

1.72

1.72

1.62

0.10

 

Working Capital

MCh$

36,727  

29,296

47,676

-10,949

ACTIVITY

 

 

 

 

 

 

Investments

MCh$

46,635  

59,890

43,644

2,991  

 

Inventory turnover

Times

10.87

13.60

10.49

0.38

 

Days of inventory on hand

Days

33.13

26.46

34.32

-1.20

INDEBTEDNESS

 

 

 

 

 

 

Debt to equity ratio

%

79.39%

92.22%

87.40%

-8.02%

 

Short-term liabilities to total liabilities

%

46.08%

53.48%

48.06%

-1.98%

 

Long-term liabilities to total liabilities

%

53.92%

46.52%

51.94%

1.98%

 

Interest charges coverage ratio

Times

32.64

60.47

32.03

0.61

PROFITABILITY

 

 

 

 

 

 

Return over equity

%

19.01%

28.32%

18.32%

0.69%

 

Return over total assets

%

10.23%

14.94%

9.75%

0.48%

 

Return over operating assets

%

19.48%

32.80%

19.81%

-0.33%

 

Operating income

MCh$

87,968  

123,463

79,267

8,701

 

Operating margin

%

15.69%

18.14%

16.40%

-0.71%

 

EBITDA (1)

MCh$

104,966  

159,218

102,744

2,223

 

EBITDA margin

%

18.72%

22.93%

21.26%

-2.54%

 

Dividends payout ratio - Series A shares

%

7.33%

7.16%

6.48%

0.85%

 

Dividends payout ratio - Series B shares

%

7.00%

7.33%

6.56%

0.44%



1Earnings before income taxes, interests, depreciation, amortization and extraordinary items.


Liquidity indicators improved due to (i) the sale of long term corporate bond portfolio which were reinvested in marketable securities and short term time deposits, and (ii) the maturity of Series A Yankee bonds in October of 2007 in the amount of US$32 million that as of September 2007 was classified as short term. All of which was partially offset by an increase in short term indebtedness of our subsidiary in Argentina.


Indicators of indebtedness reflect a decrease mainly due to the maturity of the previously mentioned Yankee Bond and the repurchase of US$2 million remaining of the Series B Yankee Bond.  During the period net financial expenses amounted to Ch$2,253 million and earnings before interests and taxes amounted to Ch$73,544 million, achieving an interest coverage of 32.64 times.


At the closing of the period ended September 30, 2008, operating profitability indicators were affected by the reasons explained in paragraph I.




43





III.

Analysis of Book Values and Present Value of Assets


With respect to the Company’s main assets the following should be noted:


Given the high rotation of the items that compose working capital, book values of current assets are considered to represent market values.


Fixed asset values in the Chilean companies are presented at restated acquisition cost. In the foreign companies, fixed assets are valued in accordance with Technical Bulletin N° 64 issued by the Chilean Institute of Accountants (controlled in historical dollars).


Depreciation is estimated over the restated value of assets along with the remaining useful economic life of each asset.


All fixed assets that are considered available for sale are held at their respective market values.


Investments in shares, in situations where the Company has a significant influence on the issuing company, are presented following the equity method. The Company’s participation in the results of the issuing company for each year has been recognized on an accrual basis, and unrealized results on transactions between related companies have been eliminated.


In summary, assets are valued in accordance with generally accepted accounting standards in Chile and the instructions provided by the Chilean Securities Commission, as shown in Note 2 of the Financial Statements.


IV.

Analysis of the Main Components of Cash Flow


 

Jun-2008

Jun-2007

Variation MCh$

Variation %

MCh$

MCh$

Operating

93,449

101,074

(7,625)

-8%

Financing

(67,691)

(95,971)

28,280

29%

Investment

(64,043)

41,775

(105,818)

253%

Net cash flow for the Period

(38,285)

46,878

(85,163)

182%


The Company generated negative net cash flow of MCh$38,285 during the quarter, analyzed as follows:


Operating activities generated a positive cash flow of MCh$93,449 representing a negative variation of MCh$7,625 mainly explained by higher income tax payments and other withholding taxes.


Financing activities generated a negative cash flow of MCh$67,691; with a positive variation of MCh$28,280 regarding the previous year, mainly due to lower bond payments in accordance to the pre-established maturity dates.


Investment activities generated a negative cash flow of MCh$64,043 with a negative variation of MCh$105,818 regarding the previous year, mainly because during the 2007 income was collected from the sale of financial investments which did not occur during 2008 and additionally during this period financial investments are made as a result of collections from Cross Currency Swaps which did not occur during 2007.


V.

 Analysis Of Market Risk


Interest Rate Risk


As of September 30, 2008 and 2007, the Company held 100% of its debt obligations at fixed-rates.  Consequently, the risk fluctuation of market interest rates regarding the Company’s cash flow remains low.




44





Foreign Currency Risk


Income generated by the Company is linked to the currencies of the markets in which it operates.  For the period the breakdown for each is the following:


Chilean peso:

34%

Brazilian real:

44%

Argentine peso:

22%


Since the Company’s sales are not linked to the United States dollar, the policy adopted for managing foreign exchange risk, this is the mismatch between assets and liabilities denominated in a given currency, has been to maintain financial investments in dollar-denominated instruments, for an amount at least equivalent to the dollar-denominated liabilities.


Additionally, it is Company policy to maintain foreign currency hedge agreements to lessen the effects of exchange risk in cash expenditures expressed in US dollars which mainly correspond to payment to suppliers for raw materials.


Accounting exposure of foreign subsidiaries (Brazil and Argentina) for the difference between monetary assets and liabilities, those denominated in local currency, and therefore, exposed to risks upon translation to the US dollar, are only covered when it is foreseen that it will result in significant negative differences and when the associated cost of said coverage is deemed reasonable by management.


Commodity Risks


The Company faces the risk of price changes in the international markets for sugar, aluminum and PET resin, all of which are necessary raw materials for preparing beverages, and that altogether represent between 30% and 35% of our operating costs. In order to minimize and/or stabilize such risk, supply contracts and advanced purchases are negotiated when market conditions are favorable.  Likewise commodity coverage instruments have also been utilized.


Material Events


During the period between January 1, 2008 and September 30, 2008, the following material events were filed:


1.- New Bottler Agreement with Coca-Cola


Embotelladora Andina S.A. signed a new Bottler Agreement for its Chilean operations for a term of 5 years beginning January 1, 2008.

The new agreement, called NEWBA, does not significantly differ from the agreement previously signed by Andina´s bottlers in the other countries where it has operations.


2.- Regular Shareholders’ Meeting Resolutions


The following was resolved at the Regular General Shareholders’ Meeting of Embotelladora Andina S.A., held yesterday, April 15, 2008 (hereinafter the “Meeting”), among other matters:


1.

The distribution of the following amounts as Final Dividend N° 160, on account of the fiscal year ending December 31, 2007:


·

Ch$9.130 (nine pesos and one hundred and thirty cents) per Series A shares; and

·

Ch$10.043 (ten pesos and forty three cents) per Series B shares.  


This dividend will be available to shareholders beginning April 24, 2008. Regarding payment of this dividend, the Shareholders’ Registry will close on April 18, 2008.


2.

The distribution of an Additional Dividend N° 161 on account of retained earnings:




45






·

Ch$60.00 (sixty pesos) per Series A shares; and

·

Ch$66.00 (sixty six pesos) per Series B shares.  


This dividend will be available to shareholders beginning May 14, 2008. Regarding payment of this

dividend, the Shareholders Registry will close on May 8, 2008.


3.- Board Appointments and Committees


The following resolutions were adopted at the Regular Board of Directors Meeting held April 22, 2008:



1.

Mr. Arturo Majlis Albala was appointed new Vice-Chairman of the Board of the Company.


2.

The Executive Committee was elected, comprised of regular directors José Antonio Garcés Silva, Arturo Majlis Albala, Gonzalo Said Handal and Salvador Said Somavía.


This Committee is also comprised, by virtue of office, by Mr. Juan Claro González, Chairman of the Board, and Mr. Jaime García Rioseco, Chief Executive Officer of the Company.


3.

Also elected was the Director’s Committee in accordance with Article 50-bis of Chilean Corporate Law, comprised of the regular directors Juan Claro González, Salvador Said Somavia and Heriberto Urzúa Sánchez.  Mr. Claro will continue to be the Chairman of this Committee.


4.

Additionally, Juan Claro González, Salvador Said Somavía and Heriberto Urzúa Sánchez were appointed members of the U.S. Sarbanes-Oxley Audit Committee.  Mr. Claro will continue to be the Chairman of this Committee.



4.- Acquisition or Sale of Assets or Shares


On June 3, 2008 Embotelladora Andina S.A. together with Coca-Cola Embonor S.A. and Coca-Cola Polar S.A. (hereinafter the “Bottlers”) acquired 100% of the shares of Embotelladoras del Sur S.A. by means of a Stock Purchase Agreement among the Bottlers, Malterías Unidas S.A. and Mr. Eduardo Chadwick Claro.  Of the total percentage, Embotelladora Andina S.A. acquired 48% of the shares of Embotelladoras del Sur S.A. for a total of Ch$753,581,576.    Simultaneous to the Purchase Agreement, the Bottlers entered into a Shareholders’ Agreement in order to regulate their participation in Embotelladoras del Sur S.A.


5.- Changes in Management Corporate Legal and Communications Officer


Embotelladora Andina S.A. announced that Mr. Pedro Pellegrini, Corporate Legal and Communications Manager, will leave his position as of July 31, 2008, after 13 years of outstanding performance at the Company.  Mr. Pellegrini's decision was internally communicated some months ago and is based on his interest in dedicating himself to private practice and corporate advisor roles and in this sense Mr. Pellegrini will continue as an external advisor of Andina.  The name of the new Corporate Legal Officer will be timely informed.





46





Dividends Distributed during the period ended September 30, 2008


 

 

 

 

 

 

Number

Payment date

 

Ch$ per Series A shares

 

Ch$ per Series B shares

 

 

 

 

 

 

159

January 24 2008

 

7.00

 

7.70

160

April 24 2008

 

9.13

 

10.043

161

May 14 2008

 

60.00

 

66.00

162

July 31 2008

 

7.00

 

7.70

163

October 23 2008

 

7.00

 

7.70




This document may contain forward-looking statements reflecting Embotelladora Andina SA’s good faith expectations and are based upon currently available data; however, actual results are subject to numerous uncertainties, many of which are beyond the control of the Company and any one or more of which could materially impact actual performance.  Among the factors that can cause performance to differ materially are:  political and economic conditions on consumer spending, pricing pressure resulting from competitive discounting by other bottlers, climatic conditions in the Southern Cone, and other risk factors applicable from time to time and listed in Andina’s periodic reports filed with relevant regulatory institutions.



47






Embotelladora Andina S.A.

Third Quarter Results for the period ended September 30, Chilean GAAP

(In million constant 09/30/08 Chilean Pesos, except per share)

 

 

30/09/2008

30/09/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

35.8

40.5

28.3

104.6  

33.9

39.8

25.3

99.0

5.7%

  Soft Drink

29.0

38.1

27.8

94.9  

27.9

37.3

24.9

90.1

5.3%

  Mineral Water

2.8

0.5

0.2

3.6  

2.5

0.7

0.3

3.4

5.0%

  Juices

4.0

1.0

0.3

5.3  

3.6

0.8

0.1

4.5

16.2%

  Beer

NA

0.9

NA

0.9  

NA

1.0

NA

1.0

-4.4%

 

 

 

 

  

 

 

 

 

 

NET SALES

60,837

82,021

43,982

185,661  

58,154

72,187

31,507

161,063

15.3%

  COST OF SALES

(34,910)

(45,998)

(26,514)

(106,244)  

(33,922)

(38,711)

(19,564)

(91,411)

16.2%

GROSS PROFIT

25,927

36,023

17,467

79,418  

24,232

33,477

11,943

69,652

14.0%

Gross Margin

42.6%

43.9%

39.7%

42.8%  

41.7%

46.4%

37.9%

43.2%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(14,556)

(23,385)

(13,525)

(51,466)  

(13,209)

(20,726)

(9,243)

(43,178)

19.2%

  CORPORATE EXPENSES (4)

0

0

0

(606)  

0

0

0

(545)

11.2%

OPERATING INCOME

11,371

12,638

3,943

27,346  

11,022

12,751

2,700

25,929

5.5%

Operating Margin

18.7%

15.4%

9.0%

14.7%  

19.0%

17.7%

8.6%

16.1%

 

EBITDA (1)

15,148

15,960

5,801

36,302  

14,462

15,649

4,488

34,054

6.6%

Ebitda Margin

24.9%

19.5%

13.2%

19.6%  

24.9%

21.7%

14.2%

21.1%

 

NON OPERATIONAL RESULTS

 

 

 

  

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(3,591)  

 

 

 

4,707

-176.3%

  RESULTS FROM AFFILIATED

 

 

 

316  

 

 

 

75

-318.9%

  AMORTIZATION OF GOODWILL

 

 

 

(1,653)  

 

 

 

(1,672)

-1.1%

  OTHER INCOME/(EXPENSE)

 

 

 

(1,227)  

 

 

 

(1,408)

-12.8%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

(641)  

 

 

 

(4,846)

-86.8%

NON-OPERATING RESULTS

 

 

 

(6,797)  

 

 

 

(3,144)

116.2%

 

 

 

 

  

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF

 

 

 

  

 

 

 

 

 

NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

20,549  

 

 

 

22,785

-9.8%

 

 

 

 

  

 

 

 

 

 

INCOME TAXES

 

 

 

(3,554)  

 

 

 

(6,853)

-48.1%

MINORITY INTEREST

 

 

 

37  

 

 

 

11

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0  

 

 

 

0

NA

NET INCOME

 

 

 

17,032  

 

 

 

15,943

6.8%

Net Margin

 

 

 

9.2%  

 

 

 

9.9%

 

 

 

 

 

  

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3  

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

22.4  

 

 

 

21.0

 

EARNINGS PER ADS

 

 

 

134.4  

 

 

 

125.8

6.8%

 

 

 

 

 

 

 

 

 

 

(1) EBITDA: Operating Income + Depreciation

(2) Total may be different from the addition of the three countries because of intercountry eliminations

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

(4) Corporate expenses partially reclassified to the operations.



48






Embotelladora Andina S.A.

Third Quarter Results for the period ended September 30, Chilean GAAP

(In million nominal US$, except per share)


 

Exch. Rate  :

$ 551.31

 

 

 

Exch. Rate  :

$ 511.23

 

 

 

 

 

 

 

 

 

 

 

 

 

30/09/2008

30/09/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

35.8

40.5

28.3

104.6

33.9

39.8

25.3

99.0

5.7%

  Soft Drink

29.0

38.1

27.8

94.9

27.9

37.3

24.9

90.1

5.3%

  Mineral Water

2.8

0.5

0.2

3.6

2.5

0.7

0.3

3.4

5.0%

  Juices

4.0

1.0

0.3

5.3

3.6

0.8

0.1

4.5

16.2%

  Beer

NA

0.9

NA

0.9

NA

1.0

NA

1.0

-4.4%

 

 

 

 

 

 

 

 

 

 

NET SALES

110.3

148.8

79.8

336.8

104.1

129.2

56.4

288.2

16.8%

  COST OF SALES

(63.3)

(83.4)

(48.1)

(192.7)

(60.7)

(69.3)

(35.0)

(163.6)

17.8%

GROSS PROFIT

47.0

65.3

31.7

144.1

43.4

59.9

21.4

124.7

15.6%

Gross Margin

42.6%

43.9%

39.7%

42.8%

41.7%

46.4%

37.9%

43.2%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(26.4)

(42.4)

(24.5)

(93.4)

(23.6)

(37.1)

(16.5)

(77.3)

20.8%

  CORPORATE EXPENSES (4)

0.0

0.0

0.0

(1.1)

0.0

0.0

0.0

(1.0)

12.7%

OPERATING INCOME

20.6

22.9

7.2

49.6

19.7

22.8

4.8

46.4

6.9%

Operating Margin

18.7%

15.4%

9.0%

14.7%

19.0%

17.7%

8.6%

16.1%

 

EBITDA (1)

27.5

28.9

10.5

65.8

25.9

28.0

8.0

60.9

8.0%

Ebitda Margin

24.9%

19.5%

13.2%

19.6%

24.9%

21.7%

14.2%

21.1%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(6.5)

 

 

 

8.4

-177.3%

  RESULTS FROM AFFILIATED

 

 

 

0.6

 

 

 

0.1

-324.6%

  AMORTIZATION OF GOODWILL

 

 

 

(3.0)

 

 

 

(3.0)

0.2%

  OTHER INCOME/(EXPENSE)

 

 

 

(2.2)

 

 

 

(2.5)

-11.7%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

(1.2)

 

 

 

(8.7)

-86.6%

NON-OPERATING RESULTS

 

 

 

(12.3)

 

 

 

(5.6)

119.1%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF

 

 

 

 

 

 

 

 

 

NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

37.3

 

 

 

40.8

-8.6%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(6.4)

 

 

 

(12.3)

-47.4%

MINORITY INTEREST

 

 

 

0.1

 

 

 

0.0

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0.0

 

 

 

0.0

NA

NET INCOME

 

 

 

30.9

 

 

 

28.5

8.3%

Net Margin

 

 

 

9.2%

 

 

 

9.9%

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

0.04

 

 

 

0.04

 

EARNINGS PER ADS

 

 

 

0.24

 

 

 

0.23

8.3%

 

(1) EBITDA: Operating Income + Depreciation

(2) Total may be different from the addition of the three countries because of intercountry eliminations

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

(4) Corporate expenses partially reclassified to the operations.



49






Embotelladora Andina S.A.

Nine Months Results for the period ended September 30, Chilean GAAP

(In million constant 09/30/08 Chilean Pesos, except per share)


 

30/09/2008

30/09/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

111.6

124.3

86.6

322.5

104.7

123.9

80.1

308.7

4.5%

  Soft Drink

89.6

116.4

85.3

291.3

86.2

117.1

79.0

282.3

3.2%

  Mineral Water

10.6

2.0

0.8

13.5

8.5

1.7

0.8

10.9

23.6%

  Juices

11.3

2.8

0.5

14.6

10.0

2.3

0.3

12.5

16.3%

  Beer

NA

3.1

NA

3.1

NA

2.9

NA

2.9

7.3%

 

 

 

 

 

 

 

 

 

 

NET SALES

191,227

247,425

124,427

560,753

182,798

207,270

96,002

483,357

16.0%

  COST OF SALES

(109,383)

(129,155)

(74,788)

(310,999)

(103,803)

(114,050)

(59,673)

(274,813)

13.2%

GROSS PROFIT

81,844

118,270

49,639

249,753

78,995

93,220

36,329

208,544

19.8%

Gross Margin

42.8%

47.8%

39.9%

44.5%

43.2%

45.0%

37.8%

43.1%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(43,746)

(79,344)

(37,025)

(160,115)

(39,407)

(61,163)

(27,019)

(127,589)

25.5%

  CORPORATE EXPENSES (4)

0

0

0

(1,670)

0

0

0

(1,688)

-1.1%

OPERATING INCOME

38,098

38,926

12,614

87,968

39,588

32,057

9,310

79,267

11.0%

Operating Margin

19.9%

15.7%

10.1%

15.7%

21.7%

15.5%

9.7%

16.4%

 

EBITDA (1)

49,634

48,236

18,231

114,431

49,690

40,387

14,803

103,192

10.9%

Ebitda Margin

26.0%

19.5%

14.7%

20.4%

27.2%

19.5%

15.4%

21.3%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(10,441)

 

 

 

6,202

-268.3%

  RESULTS FROM AFFILIATED

 

 

 

664

 

 

 

302

120.2%

  AMORTIZATION OF GOODWILL

 

 

 

(4,959)

 

 

 

(5,107)

-2.9%

  OTHER INCOME/(EXPENSE)

 

 

 

(2,964)

 

 

 

(1,757)

68.7%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

1,023

 

 

 

(7,497)

113.6%

NON-OPERATING RESULTS

 

 

 

(16,676)

 

 

 

(7,856)

112.3%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

71,291

 

 

 

71,410

-0.2%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(15,849)

 

 

 

(17,164)

-7.7%

MINORITY INTEREST

 

 

 

46

 

 

 

(33)

NA

AMORTIZATION OF NEGATIVE

 

 

 

0

 

 

 

0

NA

NET INCOME

 

 

 

55,488

 

 

 

54,213

2.4%

Net Margin

 

 

 

9.9%

 

 

 

11.2%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

73.0

 

 

 

71.3

 

EARNINGS PER ADS

 

 

 

437.9

 

 

 

427.8

2.4%

 

 

 

 

 

 

 

 

 

 

(1) EBITDA: Operating Income + Depreciation

(2) Total may be different from the addition of the three countries because of intercountry eliminations

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

(4) Corporate expenses partially reclassified to the operations.



50







Embotelladora Andina S.A.

Nine Months Results for the period ended September 30, Chilean GAAP

(In million nominal US$, except per share)


 

Exch. Rate  :

$ 551.31

 

 

 

Exch. Rate  :

$ 511.23

 

 

 

 

 

 

 

 

 

 

 

 

 

30/09/2008

30/09/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

111.6

124.3

86.6

322.5

104.7

123.9

80.1

308.7

4.5%

  Soft Drink

89.6

116.4

85.3

291.3

86.2

117.1

79.0

282.3

3.2%

  Mineral Water

10.6

2.0

0.8

13.5

8.5

1.7

0.8

10.9

23.6%

  Juices

11.3

2.8

0.5

14.6

10.0

2.3

0.3

12.5

16.3%

  Beer

NA

3.1

NA

3.1

NA

2.9

NA

2.9

7.3%

 

 

 

 

 

 

 

 

 

 

NET SALES

346.9

448.8

225.7

1,017.1

327.1

370.9

171.8

865.0

17.6%

  COST OF SALES

(198.4)

(234.3)

(135.7)

(564.1)

(185.8)

(204.1)

(106.8)

(491.8)

14.7%

GROSS PROFIT

148.5

214.5

90.0

453.0

141.4

166.8

65.0

373.2

21.4%

Gross Margin

42.8%

47.8%

39.9%

44.5%

43.2%

45.0%

37.8%

43.1%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(79.3)

(143.9)

(67.2)

(290.4)

(70.5)

(109.5)

(48.4)

(228.3)

27.2%

  CORPORATE EXPENSES (4)

0.0

0.0

0.0

(3.0)

0.0

0.0

0.0

(3.0)

0.3%

OPERATING INCOME

69.1

70.6

22.9

159.6

70.8

57.4

16.7

141.9

12.5%

Operating Margin

19.9%

15.7%

10.1%

15.7%

21.7%

15.5%

9.7%

16.4%

 

EBITDA (1)

90.0

87.5

33.1

207.6

88.9

72.3

26.5

184.7

12.4%

Ebitda Margin

26.0%

19.5%

14.7%

20.4%

27.2%

19.5%

15.4%

21.3%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(18.9)

 

 

 

11.1

-270.6%

  RESULTS FROM AFFILIATED

 

 

 

1.2

 

 

 

0.5

123.2%

  AMORTIZATION OF GOODWILL

 

 

 

(9.0)

 

 

 

(9.1)

-1.6%

  OTHER INCOME/(EXPENSE)

 

 

 

(5.4)

 

 

 

(3.1)

71.0%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

1.9

 

 

 

(13.4)

113.8%

NON-OPERATING RESULTS

 

 

 

(30.2)

 

 

 

(14.1)

115.1%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

129.3

 

 

 

127.8

1.2%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(28.7)

 

 

 

(30.7)

-6.4%

MINORITY INTEREST

 

 

 

0.1

 

 

 

(0.1)

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0.0

 

 

 

0.0

NA

NET INCOME

 

 

 

100.6

 

 

 

97.0

3.7%

Net Margin

 

 

 

9.9%

 

 

 

11.2%

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

0.13

 

 

 

0.13

 

EARNINGS PER ADS

 

 

 

0.79

 

 

 

0.77

3.7%


(1) : Operating Income + Depreciation

(2) Total may be different from the addition of the three countries because of intercountry eliminations

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

(4) Corporate expenses partially reclassified to the operations.



51






Embotelladora Andina S.A.

 

Consolidated Balance Sheet

(In million of constant 09/30/08 Chilean Pesos)

 

ASSETS

30/09/2008

30/09/2007

%Ch

 

LIABILITIES & SHAREHOLDERS' EQUITY

30/09/2008

30/09/2007

%Ch

 

 

 

 

 

 

 

 

 

Cash + Time deposits + market. Securit.

107,362

93,987

14.2%

 

Short term bank liabilities

10,684

9,402

13.6%

Account receivables (net)

56,954

49,447

15.2%

 

Current portion of long term bank liabilities

123

230

0.0%

Inventories

28,053

26,331

6.5%

 

Current portion of bonds payable

1,656

15,771

-89.5%

Other current assets

20,348

44,772

-54.6%

 

Trade accounts payable and notes payable

66,777

61,429

8.7%

Total Current Assets

212,716

214,538

-0.8%

 

Other liabilities

28,186

29,247

-3.6%

 

 

 

 

 

Total Current Liabilities

107,427

116,079

-7.5%

Property, plant and equipment

657,789

607,161

8.3%

 

 

 

 

 

Depreciation

(453,574)

(436,094)

4.0%

 

Long term bank liabilities

613

834

-26.5%

Total Property, Plant, and Equipment

204,215

171,067

19.4%

 

Bonds payable

77,657

79,797

-2.7%

 

 

 

 

 

Other long term liabilities

46,113

43,462

6.1%

Investment in related companies

25,554

22,558

13.3%

 

Total Long Term Liabilities

124,382

124,092

0.2%

Investment in other companies

127

63

101.2%

 

 

 

 

 

Goodwill

58,309

65,785

-11.4%

 

Minority interest

1,329

1,364

-2.6%

Other long term assets

25,885

43,867

-41.0%

 

 

 

 

 

Total Other Assets

109,874

132,273

-16.9%

 

Stockholders' Equity

293,667

276,342

6.3%

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

526,805

517,878

1.7%

 

TOTAL LIABILITIES & SHAREHOLDERS' EQUITY

526,805

517,878

1.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

(In million of constant 09/30/08 Chilean Pesos)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADDITIONS TO FIXED ASSETS

30/09/2008

30/09/2007

 

 

DEBT RATIOS

30/09/2008

30/09/2007

 

 

 

 

 

 

 

 

 

 

Chile

18,862

28,033

 

 

Financial Debt / Total Capitalization

0.24

0.28

 

Brazil

23,752

11,657

 

 

Financial Debt / EBITDA L12M

0.55

0.75

 

Argentina

4,021

3,954

 

 

EBITDA L12M / Interest Expense (net) L12M

23.61

13.69

 

 

46,635

43,644

 

 

L12M: Last twelve months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* As of September 30, 2008, the Company registered a positive net cash position of US$ 29 million. Total debt amounted to US$ 169 million.

 

 

 

Total Cash amounted to US$ 198  million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




52






SIGNATURES


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized, in the city of Santiago, Chile.


                                      

EMBOTELLADORA ANDINA S.A.

                                      


                                        

By: /s/ Osvaldo Garay                    

                                       

Name:   Osvaldo Garay

                                         

Title:    Chief Financial Officer

Santiago, November 13, 2008




53