-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, VibH+gm4COHhpr0SMelTeRKf1vVKiFwkabYGYF8zmA15jVkFFoKtOgwwTUcpEykx y4BE9YmlIa6zmSP6YCFmuQ== 0001104659-10-046466.txt : 20100830 0001104659-10-046466.hdr.sgml : 20100830 20100830113647 ACCESSION NUMBER: 0001104659-10-046466 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20100831 FILED AS OF DATE: 20100830 DATE AS OF CHANGE: 20100830 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ANDINA BOTTLING CO INC CENTRAL INDEX KEY: 0000925261 STANDARD INDUSTRIAL CLASSIFICATION: BOTTLED & CANNED SOFT DRINKS CARBONATED WATERS [2086] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13142 FILM NUMBER: 101045896 BUSINESS ADDRESS: STREET 1: AVENIDA EL GOLF 40, PISO 4 STREET 2: LAS CONDES CITY: SANTIAGO CHILE STATE: F3 ZIP: 00000 BUSINESS PHONE: 5623380520 MAIL ADDRESS: STREET 1: AVENIDA EL GOLF 40, PISO 4 STREET 2: LAS CONDES CITY: SANTIAGO STATE: F3 ZIP: 00000 6-K 1 a10-16511_16k.htm 6-K

Table of Contents

 

 

 

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

 

August 2010

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

o

 

 

 

 

 

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

o

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

o

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

o

No

x

 

 

 

 

 

 

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Financial Statements

For the periods ended March 31, 2010 and 2009

 

1




Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Financial Statements at March 31,

2010, at December 31, 2009 and at January 1, 2009

 

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.3)

 

ASSETS

 

NOTE

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5

 

144,114,148

 

112,445,009

 

129,218,871

 

Other financial assets

 

6

 

22,778,476

 

22,691,323

 

 

Trade receivables and other accounts receivable, net

 

7

 

68,291,842

 

78,558,590

 

74,029,537

 

Intercompany accounts receivable

 

11.1

 

4,097,465

 

1,051,014

 

3,458,765

 

Inventories

 

8

 

43,620,674

 

39,406,932

 

33,372,511

 

Hedge assets

 

21

 

1,242,687

 

13,083

 

1,213,052

 

Prepayments

 

 

 

3,168,572

 

2,793,681

 

2,734,096

 

Tax receivables

 

9.1

 

1,824,754

 

4,563,058

 

5,675,872

 

Other current assets

 

 

 

3,317,009

 

7,279,777

 

3,893,286

 

Total Current Assets

 

 

 

292,455,627

 

268,802,467

 

253,595,990

 

 

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

 

 

Trade receivables and other accounts receivable, net

 

7

 

9,216,349

 

5,817,177

 

8,542

 

Intercompany accounts receivable, net

 

11.1

 

41,019

 

37,869

 

34,719

 

Investments in Equity Investees accounted for by the equity method

 

13

 

35,544,664

 

34,731,218

 

32,822,541

 

Intangible assets, net

 

14

 

63,118,526

 

62,735,058

 

66,946,248

 

Property, plant and equipment, net

 

10

 

250,278,648

 

247,622,871

 

248,537,509

 

Deferred tax assets

 

9.4

 

5,574,839

 

6,252,523

 

6,382,129

 

Non-current prepayments

 

 

 

2,677,247

 

2,597,060

 

3,198,481

 

Other assets

 

 

 

20,202,205

 

20,348,720

 

17,490,255

 

Total Non-Current Assets

 

 

 

386,653,497

 

380,142,496

 

375,420,424

 

Total Assets

 

 

 

679,109,124

 

648,944,963

 

629,016,414

 

 

The accompanying notes 1 to 29 form an integral part of these financial statements.

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Consolidated Financial Statements at March 31,

2010, at December 31, 2009 and at January 1, 2009

 

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.3)

 

LIABILITIES AND NET
SHAREHOLDERS’ EQUITY

 

NOTE

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

Interest-bearing loans

 

15.1

 

9,077,894

 

615,441

 

6,046,170

 

Other financial liabilities

 

15.2

 

5,643,793

 

5,184,440

 

5,458,072

 

Trade payables and other accounts payable

 

16

 

79,366,095

 

81,405,447

 

78,869,867

 

Intercompany accounts payable

 

11.2

 

14,530,026

 

13,757,847

 

18,260,796

 

Provisions

 

17

 

448,221

 

38,879

 

43,440

 

Taxes payable

 

9.2

 

7,148,996

 

6,853,360

 

4,757,114

 

Other current liabilities

 

18

 

9,619,681

 

15,150,038

 

18,280,192

 

Deferred income

 

 

 

22,028

 

80,226

 

340,946

 

Hedge liabilities

 

21

 

 

2,079,511

 

 

Accumulated (or accrued) liabilities

 

19

 

4,372,229

 

12,645,269

 

10,918,083

 

Total Current Liabilities

 

 

 

130,228,963

 

137,810,458

 

142,974,680

 

 

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

 

 

Interest-bearing loans

 

15.1

 

141,564

 

200,572

 

413,452

 

Other non-current financial liabilities

 

15.2

 

73,416,822

 

72,949,102

 

79,834,078

 

Trade payables and other accounts payable

 

 

 

678,412

 

156,565

 

3,794,855

 

Intercompany accounts payable

 

11.2

 

2,441,808

 

2,565,767

 

3,137,347

 

Provisions

 

17

 

4,623,000

 

4,457,107

 

2,887,777

 

Deferred tax liabilities

 

9.4

 

40,394,603

 

39,435,167

 

34,578,183

 

Other non-current liabilities

 

18

 

9,018,469

 

9,410,699

 

7,066,947

 

Post-employment benefit liabilities

 

12

 

8,656,022

 

8,401,791

 

8,034,813

 

Total Non-Current Liabilities

 

 

 

139,370,700

 

137,576,770

 

139,747,452

 

 

 

 

 

 

 

 

 

 

 

Net Shareholders’ Equity:

 

20

 

 

 

 

 

 

 

Issued capital

 

 

 

230,892,178

 

230,892,178

 

236,327,716

 

Other reserves

 

 

 

(1,679,077

)

(4,851,620

)

 

Retained earnings

 

 

 

180,286,294

 

147,508,036

 

109,955,729

 

Net Shareholders’ Equity attributable to equity holders of the parent

 

 

 

409,499,395

 

373,548,594

 

346,283,445

 

Non-controlling interests

 

 

 

10,066

 

9,141

 

10,837

 

Total Shareholders’ Equity

 

 

 

409,509,461

 

373,557,735

 

346,294,282

 

Total Liabilities and Net Shareholders’ Equity

 

 

 

679,109,124

 

648,944,963

 

629,016,414

 

 

Notes 1 to 29 form an integral part of these financial statements.

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statement of Comprehensive Income by Function

for the periods ended March 31, 2010 and 2009

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.3)

 

 

 

 

 

01.01.2010

 

01.01.2009

 

STATEMENT OF COMPREHENSIVE INCOME

 

NOTE

 

03.31.2010

 

03.31.2009

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

230,025,406

 

200,851,793

 

Cost of sales

 

 

 

(128,298,997

)

(113,121,025

)

Gross Margin

 

 

 

101,726,409

 

87,730,768

 

 

 

 

 

 

 

 

 

Other operating income

 

24

 

1,029,673

 

2,305,661

 

Marketing costs

 

 

 

(19,072,613

)

(17,700,561

)

Distribution costs

 

 

 

(20,099,518

)

(20,118,527

)

Administrative expenses

 

 

 

(18,357,705

)

(15,546,148

)

Other miscellaneous operating expenses

 

25

 

(1,597,921

)

(1,662,226

)

Finance costs

 

26

 

(1,575,443

)

(2,015,296

)

Share in loss of Equity Investees accounted for using the equity method

 

 

 

613,973

 

300,358

 

Translation differences

 

 

 

(317

)

(453,132

)

Profit because of units of adjustment

 

 

 

2

 

60,367

 

Other losses

 

27

 

1,632,051

 

1,425,981

 

Gains before Tax

 

 

 

44,298,591

 

34,327,245

 

Gains tax

 

9.3

 

(11,519,533

)

(7,117,595

)

Earnings in the Fiscal Year

 

 

 

32,779,058

 

27,209,650

 

 

 

 

 

 

 

 

 

Earnings attributable to Shareholders’ Equity holders of the parent and minority interests

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings attributable to equity holders of the parent

 

 

 

32,778,258

 

27,208,747

 

Earnings attributable to minority interests

 

20

 

800

 

903

 

Earnings in the Fiscal Year

 

 

 

32,779,058

 

27,209,650

 

 

 

 

 

 

 

 

 

 

 

 

 

Ch$

 

Ch$

 

Earnings per Share

 

 

 

 

 

 

 

Earnings per Series A Share

 

 

 

40.89

 

34.08

 

Earnings per Series B Share

 

 

 

45.34

 

37.49

 

 

Notes 1 to 29 form an integral part of these financial statements.

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statement of Comprehensive Income by Function

for the periods ended March 31, 2010 and 2009

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.3)

 

 

 

 

 

01/01/2010

 

01/01/2009

 

STATEMENT OF COMPREHENSIVE INCOME

 

NOTE

 

03/31/2010

 

03/31//2009

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Earnings in the fiscal year

 

 

 

32,779,058

 

27,209,650

 

Other income and expenses debited or credited to net Shareholders’ Equity

 

 

 

 

 

 

 

Translation adjustments

 

20

 

3,172,668

 

(20,785,583

)

 

 

 

 

 

 

 

 

Comprehensive Income and Expenses in the Fiscal Year

 

 

 

35,951,726

 

6,424,067

 

 

 

 

 

 

 

 

 

Comprehensive Income and Expenses Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Majority shareholders

 

 

 

35,950,801

 

6,424,857

 

Minority interests

 

 

 

925

 

(790

)

Total Comprehensive Income and Expenses

 

 

 

35,951,726

 

6,424,067

 

 

Notes 1 to 29 form an integral part of these financial statements.

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statement of Cash Flows for the

Periods ended March 31, 2010 and 2009

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.3)

 

 

 

 

 

01/01/2010

 

01/01/2009

 

STATEMENT OF CASH FLOWS / DIRECT METHOD

 

NOTE

 

03/31/2010

 

03/31/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

Net Cash Flows provided by (used in) Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows provided by (used in) Operating Activities

 

 

 

 

 

 

 

Customer collections

 

 

 

254,115,535

 

283,394,133

 

Supplier payments

 

 

 

(142,639,463

)

(189,178,990

)

Payroll

 

 

 

(21,804,919

)

(17,756,193

)

Value-added tax payments and remittances

 

 

 

(49,033,794

)

(38,860,090

)

Other receipts

 

 

 

1,337,778

 

1,544,467

 

Cash Flows provided by Operations, total

 

 

 

41,975,138

 

39,143,327

 

 

 

 

 

 

 

 

 

Cash Flows provided by (used in) Other Operating Activities

 

 

 

 

 

 

 

Dividends classified as from operations

 

 

 

254

 

9,081

 

Interest received classified as from operations

 

 

 

713,577

 

2,068,975

 

Interest payments classified as from operations

 

 

 

(3,475

)

(290,856

)

Earnings tax payments

 

 

 

(3,364,870

)

(4,651,150

)

Other cash flows provided by operating activities

 

 

 

(17,295

)

(9,902

)

Cash Flows used in Other Operating Activities, Total

 

 

 

(2,671,809

)

(2,873,851

)

Net Cash Flows provided by Operating Activities

 

 

 

39,303,329

 

36,269,476

 

 

 

 

 

 

 

 

 

Net Cash Flows provided by (used in) Investment Activities

 

 

 

 

 

 

 

Disposals of property, plant and equipment

 

 

 

8,184

 

25,368

 

Addition of property, plant and equipment

 

 

 

(14,843,202

)

(9,961,633

)

Other cash flows (used in) investment activities

 

 

 

2,653,167

 

 

Payments to purchase other financial assets

 

 

 

(43,075

)

 

Net Cash Flows used in Investment Activities

 

 

 

(12,224,926

)

(9,936,265

)

 

 

 

 

 

 

 

 

Net Cash Flows provided by (used in) Financing Activities

 

 

 

 

 

 

 

Loans obtained

 

 

 

8,862,008

 

4,841,863

 

Loan payments

 

 

 

(479,778

)

(8,163,748

)

Reimbursement of other financial liabilities

 

 

 

(7,366

)

 

Dividend payments by the reporting entity

 

 

 

(5,439,363

)

(5,491,499

)

Net Cash Flows used in Financing Activities

 

 

 

2,935,501

 

(8,813,384

)

Net Decrease in Cash and cash equivalents

 

 

 

30,013,904

 

17,519,827

 

Effects of Variations in Exchange Rates on Cash and cash equivalents

 

 

 

1,646,136

 

(2,578,280

)

Cash and cash equivalents shown in the Cash Flow Statement, Initial Balance

 

5

 

112,454,108

 

128,594,591

 

Cash and cash equivalents shown in the Cash Flow Statement, Final Balance

 

5

 

144,114,148

 

143,536,138

 

 

Notes 1 to 29 form an integral part of these financial statements.

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Statement of Changes in Shareholders’ Equity at March 31, 2010 and 2009

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.3)

 

 

 

Changes in
Issued Capital

 

Reserves

 

Retained

 

Total

 

 

 

 

 

 

 

Capital in
shares 

 

Legal and
Statutory
Reserves

 

Translation
Reserves 

 

Earnings
(Cumulative
Losses) 

 

Shareholders’
Equity of
Parent

 

Non-
controlling
Interests

 

Changes in Net
Shareholders’
Equity, Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial balance at  01/01/2010

 

230,892,178

 

5,435,538

 

(10,287,158

)

147,508,036

 

373,548,594

 

9,141

 

373,557,735

 

Changes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income and Expenses

 

 

 

3,172,543

 

32,778,258

 

35,950,801

 

925

 

35,951,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in Shareholders’ Equity

 

 

 

3,172,543

 

32,778,258

 

35,950,801

 

925

 

35,951,726

 

Final Balance at 03/31/2010

 

230,892,178

 

5,435,538

 

(7,114,615

)

180,286,294

 

409,499,395

 

10,066

 

409,509,461

 

 

 

 

 

Changes in
Issued Capital

 

Reserves

 

Retained

 

Total

 

 

 

 

 

 

 

Capital in
shares

 

Legal and
Statutory
Reserves

 

Translation
Reserves

 

Earnings
(Cumulative
Losses)

 

Shareholders’
Equity of
Parent

 

Non-
controlling
Interests

 

Changes in Net
Shareholders’
Equity, Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial balance at 01/01/2009

 

236,327,716

 

 

 

109,955,729

 

346,283,445

 

10,837

 

346,294,282

 

Changes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income and Expenses

 

 

 

(20,783,890

)

27,208,747

 

6,424,857

 

(790

)

6,424,067

 

Other Increase(Decrease) Net Shareholders Equity

 

(5,435,538

)

5,435,538

 

 

 

 

 

 

Changes in Shareholders’ Equity

 

(5,435,538

)

5,435,538

 

(20,783,890

)

27,208,747

 

6,424,857

 

(790

)

6,424,067

 

Final Balance at 03/31/2009

 

230,892,178

 

5,435,538

 

(20,783,890

)

137,164,476

 

352,708,302

 

10,047

 

352,718,349

 

 

Notes 1 to 29 form an integral part of these financial statements.

 

8



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Consolidated Financial Statements for the periods ended

March 31, 2010, December 31, 2009, and January 1, 2009

(Translation of financial statements originally issued in Spanish — See Note 2.3)

 

NOTE 1 — CORPORATE INFORMATION

 

Embotelladora Andina S.A. is registered under No. 00124 of the Securities Registry and is regulated by the Securities and Insurance Commission of Chile (SVS) pursuant to Law 18,046.

 

Embotelladora Andina S.A. (“Andina,” and together with its subsidiaries, the “Company”) engages mainly in the production and sale of Coca-Cola products and other Coca-Cola beverages. The Company has operations in Chile, Brazil, and Argentina. In Chile, the territories in which it has distribution franchises are the cities of Santiago, San Antonio, and Rancagua. In Brazil, it has distribution franchises in the states of Rio de Janeiro, Espírito Santo, Niteroi, Vitoria, and Nova Iguaçu. In Argentina, it has distribution franchises in the provinces of Mendoza, Córdoba, San Luis, Entre Ríos, Santa Fe, and Rosario. The Company holds a license from The Coca-Cola Company in its territories, Chile, Brazil, and Argentina. The license for those territories expires in 2012. All these licenses are issued at the discretion of The Coca-Cola Company. It is expected that they will be renewed upon expiration.

 

At March 31, 2010, the Freire Group and related companies held 52.61% of the outstanding voting shares, so they are the controllers of the Company.

 

The main offices of Embotelladora Andina S.A. are located at Avenida El Golf 40, 4th floor, borough of Las Condes, Santiago, Chile. Its taxpayer identification number is 91.144.000-8.

 

NOTE 2 — BASIS OF PREPARATION OF PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS AND SIGNIFICANT ACCOUNTING POLICIES

 

2.1                               Comparison of Information

 

The dates associated with the change to International Financial Reporting Standards that affect the Company are:  the fiscal year beginning January 1, 2009, which is the transition date and January 1, 2010, which is the date of conversion to International Financial Reporting Standards. As of the 2010 fiscal year, financial information is presented under IFRS in comparison to the 2009 fiscal year, including an explicit and unqualified statement of compliance with IFRS in an explanatory note to the financial statements.

 

2.2                               Periods Covered

 

These Consolidated Financial Statements encompass the following periods:

 

Consolidated Financial Statements:  The periods ended March 31, 2010, at December 31, 2009 and at January 1, 2009.

 

Consolidated Statement of Comprehensive Income by Function and Consolidated Statement of Cash Flows:  The period from January 1 to March 31, 2010 and 2009.

 

9



Table of Contents

 

Statement of Changes in Net Shareholders’ Equity:  Balances and activity between January 1 and March 31, 2010 and 2009.

 

2.3                               Basis of Preparation

 

The Consolidated Financial Statements of the Company for the period ended March 31, 2010 were prepared according to International Financial Reporting Standards (IFRS) issued by the International Accounting Standards Board (hereinafter “IASB”).

 

These Consolidated Interim Financial Statements reflect the consolidated financial position of Embotelladora Andina S.A. and Subsidiaries as of March 31, 2010 and the results of operations, changes in net shareholders’ equity and cash flows for the period then ended, which were approved by the Board of Directors at a meeting held May 25, 2010.

 

These Consolidated Financial Statements have been prepared based on accounting records kept by the Parent Company and by other entities forming part thereof. Each entity prepares its financial statements following the accounting principles and standards in effect in each country, so adjustments and reclassifications have been made, as necessary, in the consolidation process to align such principles and standards and then adapt them to IFRS.

 

2.4                               Basis of Consolidation

 

2.4.1                     Subsidiaries

 

The Consolidated Financial Statements include the Financial Statements of the Company and the companies it controls (its subsidiaries). The Company has control when it has the power to direct the financial and operating policies of a company so as to obtain benefits from its activities. They include assets and liabilities at March 31, 2010, at December 31, 2009 and at January 1, 2009; and income and cash flows for the periods ended March 31, 2010 and 2009. Income or losses from subsidiaries acquired or sold are included in the Consolidated Statement of Comprehensive Income from the effective date of acquisition through the effective date of sale, as applicable.

 

The acquisition method is used to account for the acquisition of subsidiaries by the Group. The acquisition cost is the fair value of the assets, of equity securities and of liabilities incurred or assumed on the date of exchange, plus the cost directly attributable to the acquisition. Identifiable assets acquired and identifiable liabilities and contingencies assumed in a business combination are accounted for initially at their fair value on the acquisition date, regardless of the scope of minority interests. The excess acquisition cost above the fair value of the Group’s share in identifiable net assets acquired is recognized as comparative goodwill. If the acquisition cost is less than the fair value of the net assets of the subsidiary acquired, the difference is recognized directly in the income account.

 

Intercompany transactions, balances, and unrealized earnings in intercompany transactions are eliminated. Unrealized losses are also eliminated unless there is evidence of an impairment loss on the asset in the transaction. Whenever necessary, the accounting policies of subsidiaries are modified to assure uniformity with the policies adopted by the Group.

 

The equity value of the share of minority shareholders in equity and in the income of consolidated subsidiaries is presented in net Shareholders’ Equity; Minority Interests, in the Consolidated Statement of Financial Position and in “Gain Attributable to Minority Interest,” in the Consolidated Statement of Comprehensive Income.

 

10



Table of Contents

 

The consolidated financial statements include all assets, liabilities, revenues, expenses, and cash flows of the company and its subsidiaries after eliminating intercompany balances and transactions.

 

The list of subsidiaries included in the consolidation is as follows:

 

 

 

 

 

Percentage Interest

 

 

 

 

 

03/31/2010

 

Taxpayer ID

 

Name of the Company

 

Direct

 

Indirect

 

Total

 

59.144.140-K

 

Abisa Corp S.A.

 

 

99.99

 

99.99

 

96.842.970-1

 

Andina Bottling Investments S.A.

 

99.90

 

0.09

 

99.99

 

96.836.750-1

 

Andina Inversiones Societarias S.A.

 

99.99

 

 

99.99

 

96.972.760-9

 

Andina Bottling Investments Dos S.A.

 

99.90

 

0.09

 

99.99

 

Foreign

 

Embotelladora del Atlántico S.A.

 

 

99.98

 

99.98

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

 

99.99

 

99.99

 

78.536.950-5

 

Servicios Multivending Ltda.

 

99.90

 

0.09

 

99.99

 

78.861.790-9

 

Transportes Andina Refrescos Ltda.

 

99.90

 

0.09

 

99.99

 

93.899.000-K

 

Vital S.A.

 

 

99.99

 

99.99

 

76.070.406-7

 

Embotelladora Andina Chile S.A.

 

99.90

 

0.09

 

99.99

 

 

11



Table of Contents

 

2.4.2                     Equity Investees

 

Equity Investees are all entities in which the Group exercises a material influence but does not have control. Generally, it holds an interest of 20% to 50% in the voting rights of Equity Investees. Investments in Equity Investees are accounted for using the equity method and are initially recognized at cost.

 

The Group’s share in losses or gains subsequent to the acquisition of Equity Investees is recognized in income and their share in activity subsequent to acquisition in reserves is recognized in reserves. The carrying amount of investments is adjusted by the cumulative movements subsequent to acquisition.

 

Unrealized earnings in transactions between the Group and its Equity Investees are eliminated according to the percentage interest of the Group in those Equity Investees. Unrealized losses are also eliminated unless there is evidence in the transaction of an impairment loss on the asset being transferred. Whenever necessary, the accounting policies of Equity Investees are modified to assure uniformity with the policies adopted by the Group.

 

2.5                               Financial reporting by operating segment

 

IFRS 8 requires that entities adopt “the Management focus” to disclose information on the revenues of operating segments. In general, this is information that Management uses internally to evaluate the yield of segments and decide how to allocate resources to them. Therefore, the following operating segments have been determined by geographic location:

 

·                  Chile operation

·                  Brazil operation

·                  Argentina operation

 

2.6                               Foreign currency transactions

 

2.6.1                     Functional currency and currency of presentation

 

The items included in the financial statements of each of the entities in the Group are appraised using the currency of the main economic environment in which the entity does business (“functional currency”). The consolidated financial statements are presented in pesos, which is the functional currency and currency of presentation of the Company.

 

12



Table of Contents

 

2.6.2                     Balances and Transactions

 

Foreign currency transactions are converted to the functional currency using the exchange rate prevailing on the date of each transaction. Translation losses and gains in the settlement of these transactions and in the conversion of the foreign currency—denominated cash assets and liabilities at the closing exchange rates are recognized in the comprehensive income account.

 

The exchange rates and values prevailing at the close of each fiscal year were:

 

 

 

Parities compared to the Chilean peso

 

Date

 

US$ dollar

 

Brazilian Real

 

Argentine
Peso

 

Unidad de
Fomento

 

03.31.2010

 

524.46

 

294.48

 

135.24

 

20,998.52

 

12.31.2009

 

507.10

 

291.24

 

133.45

 

20,942.88

 

03.31.2009

 

583.26

 

251.93

 

156.79

 

20,959.77

 

12.31.2008

 

636.45

 

272.34

 

184.32

 

21,452.57

 

 

2.6.3                     Entities in the Group

 

The income and financial situation of all entities in the Group (none of which uses the currency of a hyperinflationary economy) that use a functional currency other than the currency of presentation are converted to the currency of presentation in the following way:

 

(i)                                     Assets and liabilities in each balance sheet are converted at the closing exchange rate on the balance sheet date;

 

(ii)                                  Income and expenses of each income account are converted at the average exchange rate; and

 

(iii)                               All resulting translation differences are recognized as a component separate from net equity.

 

The Companies that use a functional currency other than the currency of presentation of the parent company are:

 

Company

 

Functional Currency

Rio de Janeiro Refrescos Ltda.

 

Brazilian Real

Embotelladora del Atlántico S.A.

 

Argentine Peso

 

In the consolidation, the translation differences in the conversion of a net investment in foreign entities and of foreign currency loans and other foreign currency instruments hedging those investments are carried in shareholders’ net equity. When the investment is sold, those translation differences are recognized in the statement of income as part of the loss or gain on the sale.

 

13



Table of Contents

 

2.7                               Property, Plant, and Equipment

 

The assets included in property, plant and equipment are recognized at cost, less depreciation and cumulative impairment losses, except in the case of land, which is presented net of impairment losses.

 

The historical cost includes expenses directly attributable to the acquisition of items. The concept of historical cost also includes re-appraisals and price-level restatement of starting values at January 1, 2009, due to first-time exemptions in IFRS.

 

Subsequent costs are included in the value of the original asset or recognized as a separate asset only when it is likely that the future economic benefit associated with the elements of property, plant and equipment will flow to the Group and the cost of the element can be determined reliably. The value of the component that is substituted is retired on the books. The remaining repairs and maintenance are debited against income in the fiscal year in which they are performed.

 

Land is not depreciated. Depreciation under other net assets in the case of the residual value of land is depreciated linearly distributing the cost of the different elements that compose it among the years of expected useful life, which constitute the period in which the companies expect to use them.

 

The estimated years of useful life are:

 

 

Assets

 

Range of years

 

Buildings

 

30-50

 

Plant and Equipment

 

10-20

 

Fixed installations and accessories

 

 

 

Fixed installations

 

10-30

 

Other accessories

 

4-5

 

Motor vehicles

 

5-7

 

Other property, plant and equipment

 

3-8

 

Bottles

 

3-7

 

 

The residual value and useful life of assets are revised and adjusted, if necessary, at the close of each balance sheet.

 

When the value of an asset is higher than its estimated recoverable value, the value is reduced immediately to the recoverable amount.

 

Losses and gains on the sale of property, plant, and equipment are calculated comparing the revenue earned to the carrying value, and they are included in the consolidated income statement.

 

2.8                               Intangible Assets

 

2.8.1                     Goodwill

 

Goodwill is the excess above the acquisition cost as compared to the fair value of the Group’s share in identifiable net assets of the subsidiary on the date of acquisition. Goodwill from the acquisition of subsidiaries is included in intangible assets. The goodwill recognized separately is tested annually for impairment in value and is appraised at cost, less the cumulative impairment losses.

 

14



Table of Contents

 

Gains and losses on the sale of an entity include the carrying amount of the goodwill related to that entity.

 

The goodwill is allocated to cash-generating units (CGU) in order to test for impairment losses. The allocation is made to CGUs that are expected to benefit from the business combination in which the goodwill occurred.

 

2.8.2                     Water rights

 

Water rights that have been paid for are included in the group of intangibles, appraised at acquisition cost. They are not amortized since they have no expiration date.

 

2.9                               Impairment Losses on Non-Financial Assets

 

Assets that have an indefinite useful life, such as land, are not amortizable and are tested annually for impairment losses. Amortizable assets are tested for impairment losses whenever there is an event or change in circumstances that indicate that the carrying amount might not be recoverable. An excess carrying value of the asset above its recoverable amount is recognized as an impairment loss. The recoverable amount is the fair value of an asset, less the cost of sale or of use, whichever of the two is higher. Assets are grouped together to evaluate impairment losses at the lowest level for which there are separately identifiable cash generating units (CGU). Non-financial assets other than goodwill that have suffered an impairment loss are reviewed on each balance sheet date to check whether there were any reversals of the loss.

 

2.10                        Financial Assets

 

The Company classifies its financial assets into the following categories:  financial assets at fair value through profit or loss, loans and receivables, and assets available for sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of financial assets at the time of the initial recognition

 

2.10.1              Financial Assets at Fair Value through Profit or Loss

 

Financial assets at fair value through profit or loss are financial assets kept for trading. A financial asset is classified in this category if it is acquired mainly for the purpose of being sold in the short term. Derivatives are also classified for trading unless they are designated hedges. Assets in this category are classified as current assets

 

2.10.2              Loans and Receivables

 

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted on an active market. They are recorded in current assets, except when they expire more than 12 months from the date of the balance sheet, in which case they are classified as non-current assets. Loans and receivables are included in trade receivables and other receivables in the balance sheet.

 

15



Table of Contents

 

2.10.3              Financial Assets held to maturity

 

Financial assets held to maturity are non-derivative financial assets with fixed or determinable payments and a fixed maturity that the Group’s management has the positive intention and capacity to keep through maturity. If the Group sells a material amount of the financial assets kept through maturity, the entire category will be reclassified as available for sale. These available-for-sale financial assets are included in non-current assets unless they expire less than 12 months from the date of the balance sheet, in which case they are classified as current assets.

 

Losses and gains from changes in the fair value of the category of financial assets at fair value through profit or loss are included in the statement of income in “other net gains / losses” in the fiscal year in which they occur. Income from dividends on financial assets at fair value through profit or loss are recognized in the statement of income as “other income” when the right of the Group to receive the payment is established.

 

The fair values of quoted investments are based on the current purchase prices. If the market for a financial asset (and for the securities not quoted) is inactive, the Group sets the fair value using appraisal techniques that include the use of recent, unrestricted transactions between knowledgeable, willing parties regarding other substantially like instruments, the analysis of discounted cash flows and the optional pricing models, maximizing market information and relying as little as possible on specific information on the entity.

 

2.11                        Derivatives and hedging

 

The derivatives held by the Company correspond to transactions hedged against exchange rate risk and the price of raw materials and thus materially offset the risks that are hedged.

 

The derivatives are accounted for at their fair value on the date of the Statement of Financial Position. If positive, they are recorded under “hedge assets.” If negative, they are recorded under “hedge liabilities.”

 

Changes in the fair value of these derivatives are accounted for directly as income, unless they have been designated a hedging instrument and meet the conditions in the IFRS to use hedge accounting:

 

a. Fair value hedge:   The gain or loss in the appraisal of the hedging derivative must be recognized immediately in the statement of income, together with the change in fair value of the hedged item attributable to the hedged risk, netting out the effects in the statement of income.

 

b. Cash Flow Hedge: The effective part of changes in the fair value of derivatives is accounted for in a net equity reserve called “cash flow hedge.” The cumulative profit or loss in net Shareholders’ Equity is carried to the statement of income in the periods when the hedged item affects results, netting out such effect in the statement of income.

 

Changes in the fair value of any derivative not qualified as a hedge derivative are recognized immediately in the statement of income under “other net gains / (losses).”

 

The Company does not use hedge accounting for its investments abroad.

 

The Company is also evaluating the derivatives implicit in financial contracts and instruments to determine whether their characteristics and risks are closely related to the master agreement, as stipulated by IAS 32 and 39.

 

16



Table of Contents

 

2.12                        Inventories

 

Inventories are accounted for at the lesser of cost or net realizable value. Cost is determined by the average weighted price method. The cost of finished products and of products in progress includes raw materials, direct labor, other direct costs and manufacturing overhead (based on a normal operating capacity) to bring the goods to saleable condition, but it excludes interest expense. The net realizable value is the estimated sales price in the normal course of business, less any variable cost of sale.

 

Estimates are also made for obsolescence of raw materials and finished products based on turnover and age of the items involved.

 

2.13                        Trade receivables and other receivables

 

Trade receivables are recognized initially at their nominal value, given the short period in which they are recovered, less the impairment loss reserve. A provision is made for impairment losses on trade receivables when there is objective evidence that the Company will be incapable of collecting all sums owed according to the original terms of the receivable, based either on individual analyses or on global aging analyses. The carrying amount of the asset is reduced as the provision is used and the loss is recognized in marketing costs in the statement of income.

 

2.14                        Cash and cash equivalents

 

Cash and cash equivalents include cash on hand, time deposits in banks and other short-term, highly liquid investments originally expiring in 3 months or less.

 

2.15                        Bank and Debt Security Debt

 

Bank funding and debt securities issues are initially recognized at fair value, net of the costs incurred in the transaction. Outside resources are later appraised at amortized cost. Any difference between the funding obtained (net of the costs required to obtain it) and the reimbursement amount is recognized in the statement of income during the life of the debt using the effective interest rate method.

 

2.16                        Income tax and deferred taxes

 

The Company and its subsidiaries in Chile account for income tax according to the net taxable income calculated by the rules in the Income Tax Law. Its subsidiaries abroad do so according to the rules of the respective countries.

 

Deferred taxes are calculated using the balance sheet method on the temporary differences between the fiscal basis of assets and liabilities and the carrying amounts in the annual consolidated accounts. However, deferred taxes are not accounted for when they come from the initial recognition of a liability or asset in a transaction other than a business combination that does not affect either the book profit or loss or the fiscal gain or loss at the time of the transaction.

 

Deferred tax assets are recognized when it is likely that future fiscal benefits will be available against which temporary differences can be offset.

 

Deferred taxes for temporary differences stemming from investments in subsidiaries and Equity Investees are recognized except when the Company can control the date when the temporary differences will be reversed and it is likely that they will not be reversed in the foreseeable future.

 

17



Table of Contents

 

2.17                        Employee benefits

 

The Company has established an accrual to cover severance indemnities that will be paid to its employees according to the individual and collective contracts in place. This provision is accounted for at the actuarial value pursuant to IAS 19. The positive or negative effect on indemnities because of changes in estimates (turnover, mortality, retirement, and other rates) is recorded directly in income.

 

The Company also has an executive retention plan. It is accounted for as a liability according to the directives of this plan. This plan grants certain executives the right to receive a fixed cash payment on a pre-set date once they have completed the required years of employment. The liability for these benefits is presented under “cumulative liabilities.”

 

The Company and its subsidiaries have provided for the cost of vacation and other employee benefits on an accrual basis. This liability is recorded under accrued liabilities.

 

2.18                        Provisions

 

Provisions for litigation are recognized when the company has a present legal or implicit liability as a result of past occurrences, it is likely that disbursements will be required to settle the liability and the amount has been reliably estimated.

 

When there are several similar obligations, the probability that a disbursement be required for settlement is determined considering the type of liability as a whole. A provision is recognized even if the probability of a disbursement for any item included in the same class of liabilities may be slight.

 

2.19                        Bottle deposits

 

This is a liability comprised of cash collateral received from customers for bottles made available to them.

 

This liability represents the value of the deposit that we will have return if the client or the distributor returns the bottles and cases to us in good conditions, along with the original invoice. The estimation of this liability is based on an inventory of bottles given as a loan to clients and distributors, estimated amount of bottles in circulation and a historical average weighted value per bottle or case. In addition, since the amount of bottles and cases has normally increased throughout time, this liability is recorded under long term.

 

This liability is shown in other non-current liabilities considering that historically, more bottles are placed on the market in a period of operation than are returned by customers in the same period.

 

2.20                        Income Recognition

 

Operating income includes the fair value of consideration received or receivable for the sale of goods in the ordinary course of the Company’s business. Operating income is shown net of value-added tax, returns, rebates, and discounts and net of sales inside the companies that are consolidated.

 

The Company recognizes income when the amount of income can be reliably appraised and it is likely that the future economic benefits will flow into the Company.

 

2.21                        Dividend payments

 

Dividend payments to the Company shareholders are recognized as a liability in the consolidated annual accounts of the Company, based on the obligatory 30% minimum stipulated in the Companies Law.

 

18



Table of Contents

 

2.22                        Critical accounting estimates and judgments

 

The Company makes estimates and judgments about the future. The resulting accounting estimates will, by definition, rarely match the real outcome. Below, estimations and judgments are explained that might have a material impact on future financial statements.

 

2.22.1              Estimated impairment loss on goodwill

 

The Group confirms annually whether goodwill has undergone any impairment loss. The amounts recoverable from cash generating units have been determined on the basis of calculations of the value of use. The key variables that management must calculate include the volume of sales, prices, expense on marketing, and other economic factors. The estimation of these variables requires a considerable administrative judgment as those variables imply inherent uncertainties. Yet, the assumptions used are consistent with our internal planning. Therefore, the management evaluates and updates estimates from time to time according to the conditions affecting these variables. If these assets are deemed to have become impaired, the estimated fair value will be written off, as applicable.

 

2.22.2              Allowance for Doubtful Accounts

 

We evaluate the possibility of collecting trade receivables using several factors. When we become aware of a specific inability of a customer to fulfill its financial commitments to us, a specific allowance for doubtful accounts is estimated and recorded, which reduces the recognized receivable to the amount that we estimate will ultimately be collected. In addition to specifically identifying potential customer uncollectibles, debits for doubtful accounts are accounted for based on the recent history of prior losses and a general assessment of our trade receivables, both outstanding and past due, among other factors. The balance of our trade receivables was ThCh$77,508,191 at March 31, 2010, net of an allowance for doubtful accounts provision of ThCh$1,421,186. Historically, doubtful accounts have represented an average of less than 1% of consolidated net sales.

 

2.22.3              Property, Plant, and Equipment

 

Property, plant, and equipment are recorded at cost and depreciated using the straight-line method over the estimate useful life of those assets. Changes in circumstances, such as technological advances, changes in our business model, or changes in our capital strategy might modify the effective useful life as compared to our estimates. Whenever we determine that the useful life of property, plant, and equipment might be shortened, we depreciate the excess between the net book value and the recovery value estimated according to the revised remaining useful life. Factors such as changes in the planned use of manufacturing equipment, dispensers, and transportation equipment or computer software could make the useful life of assets shorter. We review the impairment to long-lived assets each time events or changes in circumstances indicate that the book value of any of those assets might not be recovered. The estimate of effective future cash flows is based, among other things, on certain assumptions about the expected operating yield in the future. Our estimates of non-discounted cash flows may differ from real cash flows because, among other reasons, of technological changes, economic conditions, changes in the business model, or changes in the operating yield. If the sum of non-discounted cash flows that have been projected (excluding interest) is less than the book value of the asset, the asset will be written off at its estimated fair value. Free cash flows in Brazil and Argentina were discounted at a rate of 12% and generated a value above that of the respective assets of our Brazilian and Argentine Subsidiaries (including the goodwill on the investment).

 

19



Table of Contents

 

2.22.4              Liabilities for bottle and case collateral

 

The Company records a liability represented by deposits received in exchange for bottles and cases provided to our customers and distributors. This liability represents the amount of the deposit that must be returned if the client or distributor returns the bottles and cases in good condition, together with the original invoice. This liability is estimated on the basis of an inventory of bottles given as a loan to customers and distributors, estimates of bottles in circulation and a weighted average historic value per bottle or case. Moreover, since the number of bottles and cases has generally increased over time, the liability is presented in the long term. Management must make several assumptions in relation to this liability in order to estimate the number of bottles in circulation, the amount of the deposit that must be reimbursed and the synchronization of disbursements.

 

2.23                        New IFRS and Interpretations of the IFRS Interpretation Committee.

 

The following IFRS standards and interpretations of the IFRIC have been issued:

 

New Standards

 

Mandatory effective date

IFRS 9 Financial instruments: Classification and measurement

 

January 1, 2013

IFRIC 19 Extinguishing Financial Liabilities with Equity Instruments

 

January 1, 2011

 

Improvements and amendments

 

Mandatory effective date

IAS 24 Related party disclosures

 

January 1, 2011

IAS 32 Financial instruments:  Presentation

 

January 1, 2011

 

The Management of the Company and its subsidiaries estimate that adopting the standards, amendments, and interpretations indicated above will have no material impact on the Consolidated Financial Statements of Embotelladora Andina S.A. in the period of initial application.

 

NOTE 3 — FIRST-TIME APPLICATION OF IFRS

 

Embotelladora Andina S.A. and Subsidiaries have implemented IFRS starting January 1, 2010 and presents quarterly financial statements according to IFRS comparative to 2009.

 

The date of transition for Embotelladora Andina and Subsidiaries is January 1, 2009.

 

These Financial Statements have been prepared according to IFRS issued until this date and under the premise that such standards will be the same applicable in adopting IFRS as of the period 2010, comparatively to the period 2009. Therefore, any new standards may affect the conclusions in this document.

 

Sections 3.1 and 3.2 present the reconciliations required by IFRS 1 between the beginning and closing balances of the year ending December 31, 2009 and the period ended March 31, 2009 and the beginning balances as of January 1, 2009, after applying these standards.

 

20



Table of Contents

 

The exemptions in IFRS 1 that the company decided to apply in its IFRS adoption are:

 

i)                                         Business combination:

 

The Company did not restate business combinations retroactively that took place prior to January 1, 2009.

 

ii)                                      Fair value or reappraisal of cost.

 

The Company considered the appraisals of certain items in property, plant, and equipment at the fair value to be used as the cost attributable to the historic cost on the transition date. Those assets are virtually all of the land of our operations in Chile, Argentina and Brazil and selected real estate, machinery and equipment the values of which, in local currency, were significantly distant from the fair values determined by appraisals.

 

The group of assets of Chilean Companies for which the fair value was not made the attributed cost was assigned the historic cost, plus a legal price-level restatement to represent the cost attributed on the transition date.

 

iii)                                   Cumulative actuarial profits and losses for post-employment benefits:

 

The effects of applying actuarial calculations to post-employment benefits were recognized directly in cumulative results as of January 1, 2009.

 

iv)                                  Translation reserves:

 

The Company considered all cumulative translation reserves through the transition date to be nil or zero.

 

Below is a detailed description of the main differences between Generally Accepted Accounting Principles in Chile (Chile GAAP) and International Financial Reporting Standards (IFRS) applied by the Company, and of the impact on Shareholders’ Equity at March 31, 2009, December 31, 2009, and January 1, 2009 and on the net gain at March 31 and December 31, 2009:

 

3.1                               Reconciliation of Net Shareholders’ Equity from generally accepted accounting principles in Chile to International Financial Reporting Standards at January 1, March 31, and December 31, 2009:

 

 

 

NOTE

 

03/31/2009

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Shareholders’ Equity according to Chilean GAAP

 

 

 

351,350,144

 

336,578,506

 

346,248,602

 

 

 

 

 

 

 

 

 

 

 

Adjustments to IFRS

 

 

 

 

 

 

 

 

 

Property, plant and equipment, reappraisal and change in functional currency

 

3.3.1

 

25,235,300

 

42,893,951

 

28,469,859

 

Change in functional currency and suspension of goodwill amortization

 

3.3.2

 

 459,005

 

15,085,550

 

 

Post-employment benefits

 

3.3.4

 

1,506,855

 

1,554,045

 

1,114,217

 

Reversal of price-level restatement

 

3.3.6

 

2,366,714

 

2,520,859

 

 

Hedging instruments

 

3.3.7

 

173,211

 

(2,079,511

)

173,211

 

Deferred taxes

 

3.3.9

 

(18,574,206

)

(17,205,160

)

(20,324,257

)

Investments in equity investees

 

3.3.8

 

1,554,845

 

3,591,820

 

1,400,227

 

Minority interest

 

 

 

10,047

 

9,141

 

10,837

 

Other

 

 

 

(83,753

)

(51,493

)

481,399

 

Subtotal

 

 

 

363,998,162

 

382,897,708

 

357,574,095

 

Minimum dividend

 

3.3.10

 

(11,279,813

)

(9,339,973

)

(11,279,813

)

Net Shareholders’ Equity according to IFRS

 

 

 

352,718,349

 

373,557,735

 

346,294,282

 

 

21



Table of Contents

 

3.2                               Reconciliation of the year’s income from Chile GAAP to IFRS as March 31, and December 31, 2009:

 

 

 

NOTE

 

03/31/2009

 

12/31/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

Income according to Chilean GAAP

 

 

 

22,681,030

 

86,918,333

 

 

 

 

 

 

 

 

 

Adjustments to IFRS

 

 

 

 

 

 

 

Depreciation

 

3.3.1

 

(1,386,503

)

(4,276,931

)

Goodwill amortization

 

3.3.2

 

1,753,814

 

6,094,120

 

Intercompany account considered investment in subsidiary

 

3.3.3

 

4,212,132

 

13,804,730

 

Post-employment benefits

 

3.3.4

 

392,638

 

439,828

 

Reversal of translation adjustment according to Chilean standard

 

3.3.5

 

(88,325

)

(4,977,864

)

Translation of results at average exchange rate

 

3.3.5

 

1,519,410

 

2,412,869

 

Reversal of price-level restatement

 

3.3.6

 

(1,747,790

)

(1,240,956

)

Hedging instruments

 

3.3.7

 

 

(2,252,722

)

Deferred taxes

 

3.3.8

 

(39,306

)

1,476,431

 

Investments in equity investees

 

3.3.9

 

7,553

 

(382,625

)

Minority interest

 

 

 

903

 

2,748

 

Other

 

 

 

(95,906

)

(32,483

)

Statement of Income according to IFRS

 

 

 

27,209,650

 

97,985,478

 

 

22



Table of Contents

 

3.3                               Explanation of main differences between Chilean GAAP and IFRS

 

3.3.1                     Property, plant and equipment

 

The Company reappraised property, plant, and equipment in order to consider their fair value to be the attributed cost at the historic cost on the transition date. Those assets are virtually all of the land of our operations in Chile, Argentina and Brazil and selected real estate, machinery and equipment whose value in local currency was significantly distant from the fair values determined in appraisals.

 

The group of assets of Chilean Companies for which the fair value was not used as the attributed cost was assigned the historic cost, plus legal price-level restatement, as the cost attributed on the transition date.

 

Moreover, according to Chilean GAAP, property, plant and equipment of operations in Brazil and Argentina were controlled in U.S. Dollars while according to IFRS, those same assets are now controlled in the functional currency of each of the countries of origin. The differences in appraisal are also included in this adjustment.

 

According to the changes in the initial balances for property, plant and equipment described above, there was a greater debit against income that is presented in the reconciliation of income between Chilean GAAP and IFRS.

 

The amount shown in property, plant and equipment totaled, on a consolidated basis, ThCh$223,676,043 at December 31, 2008 according to Chilean GAAP.

 

3.3.2                     Goodwill

 

The equity adjustment originates in the change in functional currency between Chilean GAAP and IFRS. According to Chilean GAAP, goodwill on the operations in Argentina and Brazil was controlled in dollars while under IFRS, it is controlled directly in the functional currency of each country.

 

The effects on results presented in the reconciliation between Chilean GAAP and IFRS come from suspending the straight-line amortization that had been performed through December 31, 2009. Under IFRS, those amounts are not amortizable and the value is reduced only provided the impairment test shows a recovery value that is less than the accounting value.

 

3.3.3                     Intercompany account treated as investment in subsidiary

 

Within its corporate structure, the Company has intercompany accounts receivable in U.S. dollars from its subsidiaries abroad. According to Chilean GAAP, the exchange rate differences originating in the Chilean Companies resulting from these accounts receivable were accounted for directly in income, while the foreign subsidiaries recognized this effect and the rest of the items controlled in U.S. dollars as a translation effect in the income statement. Under IFRS, those U.S. dollar accounts receivable and accounts payable have been assigned as part of the investment abroad, therefore any difference between the U.S. dollar and the functional currency of each of the entities is accounted for in equity accounts.

 

23



Table of Contents

 

3.3.4                     Post-employment benefits

 

Under IFRS, the all-event severance indemnity stipulated in individual or collective employment contracts creates a liability that must be determined by the actuarial value of the accrual cost of the benefit. This means making estimates of variables such as future permanence, interest rate at which benefits are discounted, mortality rate, employee turnover rate and future salary increase, among others. According to Chilean GAAP, this same obligation was recognized at the actual value according to the benefit accrual cost and a period of capitalization that considered the expected time of employment of employees on the date of their retirement.

 

The difference from applying actuarial calculations to the employee severance benefits is shown in the reconciliation of shareholders’ equity and income statement between Chilean GAAP and IFRS.

 

3.3.5                     Translation effects

 

Under Chilean GAAP, according to Bulletin 64 of the Chilean Accountants Association, the non-monetary assets and liabilities of foreign companies were controlled in historic dollars and results were translated from local currency to the control currency (U.S. dollar) and then the figures in the control currency translated to Chilean pesos at the closing exchange rate.

 

According to IFRS, non-monetary asset and liability accounts are controlled in the functional currency of each reporting entity and income accounts are translated at the functional currency of the parent company at the average exchange rate for each transaction.

 

In the reconciliation of results between Chilean GAAP and IFRS, the translation effects recognized under Chilean standards have been reversed and the differential income that results from the translation according to IFRS as compared to Chilean GAAP has been recognized.

 

3.3.6                     Price-level restatement

 

The accounting principles in Chile require that the financial statements be adjusted to reflect the effect of the loss in the purchasing power of the Chilean peso on the financial position and operating income of the reporting entities. This method was based on a model that required calculating the profit or loss from net inflation attributed to monetary assets and liabilities exposed to variations in the purchasing power of the local currency. The historic cost of non-monetary assets and liabilities, equity accounts and income accounts are restated to reflect the variations in CPI from the date of acquisition to the close of the fiscal year.

 

The gain or loss in the purchasing power, included in net profits or losses, reflected the effects of inflation on monetary assets and liabilities held by the Company.

 

IFRS does not consider indexing by inflation in countries that are not hyperinflationary, like Chile. So, the income and balance sheet accounts are not adjusted for inflation and variations are nominal. The reconciliation of equity and income between Chilean GAAP and IFRS shows the effects of eliminating price-level restatement recorded during 2009.

 

24



Table of Contents

 

3.3.7                     Hedging instruments

 

The Company holds hedging agreements to hedge exchange rates, prices of raw materials and adjustment indicators. Under Chilean GAAP, pursuant to Technical Bulletin 57, theses were appraised according to variations in their fair value. The effects on income in those items defined as expected hedging transactions of items are deferred until settlement. However, under IFRS, these agreements have not demonstrated their effective hedging, so the effects on variations in their fair value are recorded directly in income at each end of period.

 

3.3.8                     Deferred taxes

 

Differences from deferred taxes correspond to deferred taxes recognized according to the new treatment of each of the financial items according to IFRS as well as the reversal of the complementary deferred tax accounts in effect under Chilean GAAP at December 31, 2008.

 

3.3.9                     Investment in Equity Investees

 

This corresponds to the effects of the adoption of IFRS by companies where the parent company holds investments accounted according to the equity method.

 

3.3.10              Minimum dividend

 

Chilean Company Law requires companies to pay a cash dividend of at least 30% of its net profits, unless otherwise decided by shareholders. Since paying a dividend on net profits in each year is a requirement, under IFRS, the dividend liability pursuant to Chilean law must be recorded on an accrual basis. This liability did not exist under Chilean GAAP.

 

NOTE 4 — REPORTING BY SEGMENT

 

The company provides information by segment according to IFRS 8 “Operating Segments.” That rule establishes standards for reporting by operating segment and related disclosures for products, services, and geographic areas.

 

The company measures and evaluates performance of segments according to operating income of each of the countries where there are franchises.

 

The operating segments are disclosed coherently with the presentation of internal reports to the senior officer in charge of operating decisions. That officer has been identified as the Company Board of Directors, which makes strategic decisions.

 

The segments defined by the Company for strategic decision-making are geographic. Therefore, the reporting segments correspond to:

 

·                  Chilean operations

·                  Brazilian operations

·                  Argentine operations

 

25



Table of Contents

 

The three operating segments conduct their business through the production and sale of carbonated beverages, other beverages, and packaging.

 

The total income by segment includes sales to unrelated customers, as indicated in the consolidated statement of income of the Company, as well as inter-segment sales.

 

A summary of the operations by segment of the Company is as follows, according to IFRS:

 

For the period ended March 31, 2010

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income from external customers, total

 

73,201,208

 

47,545,071

 

109,279,127

 

 

230,025,406

 

Operating income between segments, total

 

 

 

 

 

 

Interest income, total for segments

 

403,011

 

55,245

 

376,747

 

 

835,003

 

Interest expense, total for segments

 

(1,287,527

)

(28,250

)

(259,666

)

 

(1,575,443

)

Interest income, net, total for segments

 

(884,516

)

26,995

 

117,081

 

 

(740,440

)

Depreciation and amortization, total for segments

 

(4,144,208

)

(1,867,126

)

(3,372,783

)

 

(9,384,117

)

Sums of significant income items, total

 

47,682

 

3,378

 

143,610

 

 

194,670

 

Sums of significant expense items, total

 

(55,061,411

)

(41,878,515

)

(90,376,535

)

 

(187,316,461

)

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) of the segment reported, total

 

13,158,755

 

3,829,803

 

15,790,500

 

 

32,779,058

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of the entity in income of Equity Investees accounted for by the equity method, total

 

(89,691

)

 

703,664

 

 

613,973

 

Income tax expense (income), total

 

(2,501,860

)

(2,066,489

)

(6,951,184

)

 

(11,519,533

)

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

331,970,765

 

92,521,493

 

254,616,866

 

 

679,109,124

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amount in Equity Investees and combined businesses accounted for under the equity method, total

 

26,147,788

 

 

9,396,876

 

 

35,544,664

 

 

 

 

 

 

 

 

 

 

 

 

 

Disbursements of non-monetary assets of the segment, total for segments

 

8,094,101

 

1,624,210

 

5,124,891

 

 

14,843,202

 

Liabilities of the segments, total

 

158,358,365

 

44,433,850

 

66,807,448

 

 

269,599,663

 

 

26



Table of Contents

 

For the fiscal year ending December 31, 2009

 

Chile Operation

 

Argentina
Operation

 

Brazil
Operation

 

Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income from external customers, total

 

273,098,100

 

175,186,871

 

339,546,374

 

 

787,831,345

 

Operating income between segments, total

 

 

 

1,237,173

 

 

 

(1,237,173

)

 

Interest income, total for segments

 

3,983,241

 

60,876

 

1,376,216

 

 

5,420,333

 

Interest expense, total for segments

 

(5,423,157

)

(684,661

)

(2,015,686

)

 

(8,123,504

)

Interest income, net, total for segments

 

(1,439,916

)

(623,785

)

(639,470

)

 

(2,703,171

)

Depreciation and amortization, total for segments

 

(16,203,496

)

(8,152,895

)

(12,050,567

)

 

(36,406,958

)

Sums of significant income items, total

 

1,099,093

 

121,055

 

3,510,330

 

 

4,730,478

 

Sums of significant expense items, total

 

(216,788,668

)

(154,614,091

)

(285,300,630

)

1,237,173

 

(655,466,216

)

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) of the segment reported, total

 

39,765,113

 

13,154,328

 

45,066,037

 

 

97,985,478

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of the entity in income of Equity Investees accounted for by the equity method, total

 

366,146

 

 

1,237,753

 

 

1,603,899

 

Income tax expense (income), total

 

(4,859,074

)

(7,299,694

)

(17,007,657

)

 

(29,166,425

)

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

322,224,369

 

81,920,589

 

244,800,005

 

 

648,944,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Carrying amount in Equity Investees and combined businesses accounted for under the equity method, total

 

26,149,730

 

 

8,581,488

 

 

34,731,218

 

Disbursements of non-monetary assets of the segment, total for segments

 

22,934,261

 

18,892,316

 

7,656,260

 

 

49,482,837

 

Liabilities of the segments, total

 

122,020,055

 

38,263,173

 

115,104,000

 

 

275,387,228

 

 

27



Table of Contents

 

NOTE 5 — CASH AND CASH EQUIVALENTS

 

This line was comprised as follows as of March 31, 2010, December 31, 2009 and January 1, 2009:

 

Description

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

 

 

Cash

 

57,761

 

54,634

 

1,351,380

 

Bank Balances

 

19,731,777

 

20,162,614

 

19,864,906

 

Deposits

 

91,401,012

 

73,686,670

 

81,721,480

 

Mutual Fund Investments

 

32,923,598

 

18,541,091

 

26,281,105

 

Cash and cash equivalents

 

144,114,148

 

112,445,009

 

129,218,871

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

By currency

 

 

 

 

 

 

 

Dollar

 

10,430,896

 

6,321,415

 

25,546,100

 

Argentine Peso

 

1,170,525

 

602,067

 

2,366,465

 

Chilean Peso

 

98,330,494

 

82,792,844

 

93,910,652

 

Real

 

34,182,233

 

22,728,683

 

7,395,654

 

Cash and cash equivalents

 

144,114,148

 

112,445,009

 

129,218,871

 

 

28



Table of Contents

 

5.1     Deposits

 

Time deposits defined as Cash and cash equivalents were as follows at March 31, 2010, December 31, 2009 and January 1, 2009:

 

Placement

 

Entities

 

Currency

 

Principal

 

Annual
Rate

 

Balances at
03/31/2010

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

09-29-2009

 

Banco Itaú

 

UF

 

7,741,172

 

1.20

%

7,848,675

 

11-09-2009

 

Banco Itaú

 

UF

 

4,200,000

 

2.00

%

4,229,309

 

06-15-2009

 

Banco Chile

 

UF

 

3,322,621

 

2.70

%

3,400,149

 

06-24-2009

 

Banco Chile

 

UF

 

3,000,000

 

3.20

%

3,082,435

 

06-24-2009

 

Banco Santander

 

UF

 

4,543,900

 

2.40

%

4,640,415

 

07-14-2009

 

Banco BBVA

 

UF

 

2,737,500

 

1.50

%

2,776,976

 

10-13-2009

 

Banco Estado

 

UF

 

5,783,450

 

0.23

%

5,834,812

 

10-10-2009

 

Banco Estado

 

UF

 

4,364,533

 

0.42

%

4,398,430

 

10-27-2009

 

Banco Itaú

 

UF

 

2,670,000

 

1.40

%

2,694,888

 

12-17-2009

 

Banco Santander

 

UF

 

11,010,500

 

2.50

%

11,094,342

 

01-13-2010

 

Banco Chile

 

UF

 

4,410,633

 

1.70

%

4,446,620

 

01-13-2010

 

Banco Estado

 

UF

 

4,410,633

 

1.65

%

4,446,147

 

01-27-2010

 

Banco Scotiabank

 

UF

 

2,497,978

 

0.81

%

2,516,204

 

02-01-2010

 

Banco Santander

 

UF

 

1,040,683

 

0.74

%

1,048,548

 

02-05-2010

 

Banco BBVA

 

UF

 

2,500,000

 

0.10

%

2,517,245

 

02-12-2010

 

Banco BBVA

 

UF

 

1,097,973

 

-1.55

%

1,107,457

 

03-23-2010

 

Banco BBVA Francés

 

A$

 

16,556

 

9.25

%

16,262

 

03-29-2010

 

Banco Votoratium

 

R$

 

32,902

 

99.10

%

32,902

 

10-06-2009

 

Banco Itaú

 

R$

 

8,977,401

 

98.28

%

9,135,441

 

01-12-2010

 

Banco Itaú

 

R$

 

5,889,500

 

98.28

%

5,968,293

 

03-05-2010

 

Banco Itaú

 

R$

 

2,944,750

 

98.28

%

2,955,310

 

10-16-2009

 

Banco Bradesco

 

R$

 

1,243,460

 

98.39

%

1,280,720

 

02-19-2010

 

Banco Bradesco

 

R$

 

5,889,500

 

98.39

%

5,929,432

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

91,401,012

 

 

29



Table of Contents

 

Placement

 

Entities

 

Currency

 

Principal

 

Annual
Rate

 

Balance at
12/31/2009

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

12-17-2009

 

Banco Santander

 

Chilean Pesos

 

11,010,500

 

2.50

%

10,996,285

 

10-06-2009

 

Banco Itaú

 

Reais

 

11,649,437

 

8.45

%

8,895,193

 

12-14-2009

 

Banco Deutsche Bank

 

Chilean Pesos

 

8,817,738

 

0.48

%

8,819,737

 

09-29-2009

 

Banco Itaú

 

Chilean Pesos

 

7,741,171

 

1.20

%

7,804,537

 

10-13-2009

 

Banco Estado

 

Chilean Pesos

 

5,783,449

 

0.23

%

5,816,009

 

06-24-2009

 

Banco Santander

 

Chilean Pesos

 

453,900

 

2.40

%

4,600,859

 

10-19-2009

 

Banco Estado

 

Chilean Pesos

 

4,364,533

 

0.42

%

4,382,178

 

11-09-2009

 

Banco Itaú

 

Chilean Pesos

 

4,200,000

 

2.00

%

4,197,177

 

06-15-2009

 

Banco Chile

 

Chilean Pesos

 

3,322,621

 

2.70

%

3,368,735

 

06-24-2009

 

Banco Chile

 

Chilean Pesos

 

3,000,000

 

3.20

%

3,050,270

 

10-27-2009

 

Banco Itaú

 

Chilean Pesos

 

2,670,000

 

1.40

%

2,678,396

 

07-14-2009

 

Banco BBVA

 

Chilean Pesos

 

2,737,500

 

1.50

%

2,759,342

 

11-13-2009

 

Banco Santander

 

Chilean Pesos

 

1,876,098

 

3.30

%

1,877,662

 

10-16-2009

 

Banco Bradesco

 

Reais

 

145,618

 

8.43

%

1,410,005

 

11-24-2009

 

Banco BCI

 

Chilean Pesos

 

1,248,101

 

4.50

%

1,249,422

 

11-18-2009

 

Banco Estado

 

Chilean Pesos

 

1,003,066

 

3.30

%

1,003,445

 

11-24-2009

 

Banco Santander

 

Chilean Pesos

 

728,386

 

4.70

%

729,305

 

04-02-2009

 

Banco Votorantim

 

Reais

 

30,295

 

8.63

%

31,955

 

11-23-2009

 

Banco BBVA Francés

 

Argentine Pesos

 

15,906

 

10.00

%

16,158

 

Total

 

 

 

 

 

 

 

 

 

73,686,670

 

 

Placement

 

Entities

 

Currency

 

Principal

 

Annual
Rate

 

01/01/2009

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

09-11-2008

 

Banco Santander

 

Chilean Pesos

 

14,478,105

 

2.42

%

14,993,596

 

12-02-2008

 

Banco BCI

 

Chilean Pesos

 

8,727,900

 

8.88

%

8,790,334

 

12-02-2008

 

Banco BCI

 

Chilean Pesos

 

8,727,900

 

8.88

%

8,790,334

 

09-11-2008

 

Banco BBVA

 

Chilean Pesos

 

7,961,385

 

2.90

%

8,256,963

 

12-26-2008

 

Banco BBVA

 

Chilean Pesos

 

7,529,640

 

9.50

%

7,538,359

 

12-16-2008

 

Banco Royal Of Canada

 

Dollars

 

7,575,731

 

2.73

%

7,320,120

 

09-29-2008

 

Banco Chile

 

Dollars

 

6,645,700

 

3.78

%

6,426,649

 

11-19-2008

 

Banco Itaú

 

Chilean Pesos

 

6,156,000

 

6.50

%

6,235,415

 

03-30-2008

 

Banco Chile

 

Chilean Pesos

 

5,200,000

 

2.00

%

5,627,843

 

12-16-2008

 

Banco Itaú

 

Chilean Pesos

 

3,300,000

 

9.50

%

3,311,459

 

09-23-2008

 

Banco Chile

 

Chilean Pesos

 

2,238,600

 

3.40

%

2,314,341

 

07-29-2008

 

Banco Chile

 

Chilean Pesos

 

1,984,000

 

1.20

%

2,084,732

 

04-02-2008

 

Banco Votorantim

 

Reais

 

28,329

 

13.61

%

31,335

 

Total

 

 

 

 

 

 

 

 

 

81,721,480

 

 

30



Table of Contents

 

5.2                                        Mutual and investment funds

 

Mutual and investment fund shares are appraised at the share value at the close of each fiscal year. Variations in the value of shares during the respective fiscal years are accounted for as a debit or credit to income. Below is a description for the end of each period:

 

Institution

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

BBVA mutual fund

 

2,741,900

 

2,844,000

 

 

Scotiabank mutual fund

 

3,346,000

 

3,641,000

 

 

BCI mutual fund

 

3,804,000

 

2,348,000

 

 

Santander mutual fund

 

 

1,896,000

 

 

Itaú Corporate mutual fund

 

3,072,603

 

1,574,370

 

36,153

 

Banchile mutual fund

 

4,792,967

 

3,758,347

 

10,512,365

 

Royal Bank of Canada mutual fund

 

486

 

 

189,977

 

Banco Estado mutual fund

 

2,333,000

 

 

5,209,999

 

Citi Institutional Liquid Reserves Limited

 

11,591,431

 

2,478,907

 

10,332,249

 

Prudential Bache Commodities

 

1,240,434

 

 

 

 

 

 

 

 

 

 

 

Dreyfus Global Fund Universal Liquidity Plus

 

777

 

467

 

362

 

 

 

 

 

 

 

 

 

Total investment and mutual funds

 

32,923,598

 

18,541,091

 

26,281,105

 

 

NOTE 6 —            FINANCIAL ASSETS APPRAISED AT AMORTIZED COST

 

Below are the financial instruments held by the Company at March 31, 2010, December 31, 2009, and January 1, 2009, other than Cash and cash equivalents. They correspond entirely to time deposits beyond 90 days:

 

Placement

 

Entity

 

Currency

 

Principal

 

Annual
Rate

 

03/31/2010

 

12/31/2009

 

 

 

 

 

 

 

ThCh$

 

%

 

 

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10-13-2009

 

Banco BCI

 

Chilean Pesos

 

6,600,266

 

2.40

%

6,641,166

 

6,619,385

 

12-14-2009

 

Banco BCI

 

Chilean Pesos

 

4,731,879

 

1.80

%

4,757,195

 

4,735,902

 

11-02-2009

 

Banco HSBC

 

Chilean Pesos

 

11,326,910

 

0.49

%

11,380,115

 

11,336,036

 

Total

 

 

 

 

 

 

 

 

 

22.778.476

 

22.691.323

 

 

31



Table of Contents

 

NOTE 7 —  TRADE RECEIVABLES AND OTHER ACCOUNTS RECEIVABLE

 

Trade receivables and other account receivables were comprised as follows at December 31 and January 1, 2009:

 

 

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

Description

 

Current

 

Non-Current

 

Current

 

Non-Current

 

Current

 

Non-Current

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade receivables

 

42,675,216

 

1,905

 

54,674,968

 

 

47,567,131

 

 

Notes receivable

 

11,643,677

 

 

14,494,834

 

192,022

 

14,591,709

 

 

Sundry receivables

 

15,394,135

 

9,214,444

 

11,077,776

 

5,625,155

 

13,430,678

 

8,542

 

Allowance for doubtful accounts

 

(1,421,186

)

 

(1,688,988

)

 

(1,559,981

)

 

Total

 

68,291,842

 

9,216,349

 

78,558,590

 

5,817,177

 

74,029,537

 

8,542

 

 

The change in the allowance for doubtful accounts between January 1 and March 31, 2010 and at January 1 and December 31, 2009 is presented below:

 

Item

 

31.03.2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial balance at January 1, 2009

 

1,688,988

 

1,559,981

 

Increase

 

327,490

 

367,460

 

Use of allowance

 

(600,687

)

(197,559

)

Increase (decrease) because of foreign exchange

 

5,395

 

(40,894

)

Movement

 

(267,802

)

129,007

 

Final balance

 

1,421,186

 

1,688,988

 

 

32



Table of Contents

 

NOTE 8 —  INVENTORIES

 

The composition of inventory balances is detailed as follows:

 

Description

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Raw materials

 

21,608,087

 

21,601,753

 

18,076,625

 

Merchandise

 

5,983,351

 

3,456,085

 

2,021,982

 

Production inputs

 

2,110,976

 

2,556,814

 

2,250,164

 

Products in progress

 

157,058

 

87,302

 

81,381

 

Finished goods

 

11,139,921

 

11,255,686

 

10,904,548

 

Other inventories

 

2,621,281

 

449,292

 

37,811

 

Balance

 

43,620,674

 

39,406,932

 

33,372,511

 

 

The cost of inventories recognized as a cost of sale totaled ThCh$128,298,997 at March 31, 2010 and ThCh$113,121,025 at March 31, 2009.

 

Inventory obsolescence expense was ThCh$31,445 at March 31, 2010.

 

NOTE 9 —  INCOME TAX AND DEFERRED TAXES

 

At the end of period 2010, the company had a taxable profits fund of ThCh$97,965,064, comprised of profits for which there was first-category income tax credit totaling ThCh$ 66,510,170 and profits without any credit totaling ThCh$ 31,454,894.

 

9.1                               Current tax receivables

 

The current tax receivables consisted of the following items:

 

Description

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Provisional monthly payments

 

1,299,693

 

3,459,004

 

5,062,501

 

Tax credits

 

525,061

 

1,104,054

 

613,371

 

 

 

 

 

 

 

 

 

Balance

 

1,824,754

 

4,563,058

 

5,675,872

 

 

33



Table of Contents

 

9.2                               Current tax payables

 

The current tax payables consisted of the following items:

 

Description

 

31.03.2010

 

12/31/2009

 

01/01/2009

 

 

 

M$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Gains tax

 

7,148,996

 

5,490,308

 

1,856,631

 

Other

 

 

1,363,052

 

2,900,483

 

 

 

 

 

 

 

 

 

Balance

 

7,148,996

 

6,853,360

 

4,757,114

 

 

9.3                               Tax expense

 

The income tax and deferred tax expenses for the periods ended March 31, 2010 and March 31, 2009 were as follows:

 

Description

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Current tax expense

 

9,800,328

 

5,561,949

 

Adjustment to current tax from previous year

 

80,411

 

(30,131

)

Other current tax expenses

 

7,319

 

 

Total net current tax expense

 

9,888,058

 

5,531,818

 

 

 

 

 

 

 

Deferred tax income (expense) because of the creation and reversal of temporary differences in current tax

 

 

 

 

 

Other deferred tax expenses

 

1,631,475

 

1,585,777

 

Total net deferred tax expenses

 

1,631,475

 

1,585,777

 

Total income tax expense

 

11,519,533

 

7,117,595

 

 

34



Table of Contents

 

9.4          Deferred taxes

 

The net cumulative balances of temporary differences originating in deferred tax assets and liabilities are itemized below:

 

 

 

At March 31, 2010

 

At December 31, 2009

 

At January 1, 2009

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

 

23,367,430

 

 

23,219,596

 

 

24,599,440

 

Impairment accrual

 

4,239,726

 

 

967,157

 

 

1,222,261

 

84,074

 

Employee benefits

 

 

 

1,343,543

 

 

834,793

 

 

Post-employment benefits

 

 

13,957

 

71,685

 

299,226

 

78,374

 

348,379

 

Fiscal losses

 

1,846

 

 

1,821

 

 

1,640,854

 

 

Contingency provision

 

 

 

1,640,625

 

 

1,817,509

 

 

Foreign currency contract

 

 

13,158,219

 

 

13,309,062

 

 

8,307,797

 

Other

 

1,333,267

 

3,854,997

 

2,227,692

 

2,607,283

 

788,338

 

1,238,493

 

Total

 

5,574,839

 

40,394,603

 

6,252,523

 

39,435,167

 

6,382,129

 

34,578,183

 

 

35



Table of Contents

 

9.5                               Deferred tax liability movement

 

The movement in the deferred liability accounts was:

 

Item

 

03/31/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial Balance

 

39,435,167

 

34,578,183

 

Increase (decrease) in deferred tax liabilities

 

519,696

 

(3,094,346

)

Increase (decrease) due to foreign currency translation

 

439,740

 

5,001,263

 

Other increases (decreases) in deferred tax liabilities

 

 

2,950,067

 

Movements

 

959,436

 

4,856,984

 

Final balance

 

40,394,603

 

39,435,167

 

 

36



Table of Contents

 

9.6                               Distribution of domestic and foreign tax expenses

 

As of March 31, 2010 and 2009, the composition of domestic and foreign tax expenses was as follows:

 

Gains tax

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

Current taxes

 

 

 

 

 

Foreign

 

8,115,922

 

4,029,115

 

Domestic

 

1,772,136

 

1,502,703

 

Current tax expense

 

9,888,058

 

5,531,818

 

 

Deferred taxes

 

 

 

 

 

Foreign

 

901,751

 

1,234,767

 

Domestic

 

729,724

 

351,010

 

Deferred tax expense

 

1,631,475

 

1,585,777

 

Gains tax expense

 

11,519,533

 

7,117,595

 

 

9.7                                       Reconciliation of effective rate

 

Below is the reconciliation of tax expenses at the legal rate and tax expenses at the effective rate:

 

Reconciliation of effective rate

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

Income before taxes

 

44,298,591

 

34,327,245

 

Tax expense at legal rate (17%)

 

(7,530,760

)

(5,835,632

)

Effect of tax rate in other jurisdictions

 

(4,927,419

)

(3,186,377

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable operating income

 

1,652,829

 

3,154,546

 

Non-tax-deductible expenses

 

(642,329

)

(1,005,880

)

Other

 

(71,654

)

(244,252

)

Tax expense adjustment

 

938,846

 

1,904,414

 

 

 

 

 

 

 

Tax expense at effective rate

 

(11,519,333

)

(7,117,595

)

Effective rate

 

26.0

%

20.7

%

 

The gains tax rates applicable in each of the jurisdictions where the company does business are:

 

Country

 

Rate

 

Chile

 

17

%

Brazil

 

34

%

Argentina

 

35

%

 

37



Table of Contents

 

NOTE 10 — PROPERTY, PLANT, AND EQUIPMENT

 

10.1                                Balances

 

Property, plant and equipment at the end of each period are itemized below:

 

 

 

Gross property, plant and equipment

 

Cumulative depreciation and impairment loss

 

Net property, plant and equipment

 

Item

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction in progress

 

6,883,548

 

5,487,011

 

4,942,367

 

 

 

 

6,883,548

 

5,487,011

 

4,942,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

38,842,701

 

38,636,858

 

39,712,253

 

 

 

 

38,842,701

 

38,636,858

 

39,712,253

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Buildings

 

88,537,205

 

88,488,841

 

85,362,029

 

27,852,974

 

27,773,723

 

26,761,417

 

60,684,231

 

60,715,118

 

58,600,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Plant and equipment

 

225,748,001

 

222,211,690

 

224,341,427

 

152,443,859

 

149,563,233

 

150,196,493

 

73,304,142

 

72,648,457

 

74,144,934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Information technology equipment

 

12,064,489

 

11,852,220

 

11,957,812

 

10,019,928

 

9,712,329

 

9,269,880

 

2,044,561

 

2,139,891

 

2,687,932

 

Fixed installations and accessories

 

28,011,383

 

28,629,067

 

28,308,977

 

13,294,913

 

13,688,638

 

13,596,631

 

14,716,470

 

14,940,429

 

14.712.346

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Motor vehicles

 

3,644,659

 

5,460,712

 

5,147,810

 

1,531,329

 

4,043,972

 

4,317,408

 

2,113,330

 

1,416,740

 

830,402

 

Improvements to leased property

 

331,938

 

161,494

 

126,031

 

91,357

 

82,158

 

47,231

 

240,581

 

79,336

 

78,800

 

Other property, plant and equipment

 

271,093,762

 

267,217,784

 

252,451,181

 

219,644,678

 

215,658,753

 

199,623,318

 

51,449,084

 

51,559,031

 

52.827.863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

675,157,686

 

668,145,677

 

652,349,887

 

424,879,038

 

420,522,806

 

403,812,378

 

250,278,648

 

247,622,871

 

248,537,509

 

 

The Company carries insurance to protect its property, plant and equipment and inventories from potential losses. The geographic distribution of those assets is as follows:

 

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

Argentina:  Buenos Aires, Mendoza, Córdoba and Rosario

Brazil:  Río de Janeiro, Niteroi, Campos, Cabo Frío, Nova Iguaçu, Espírito Santo and Vitoria.

 

38



Table of Contents

 

10.2        Movement

 

Movements in property, plant and equipment were as follows between January 1, and March 31, 2010 and between January 1, and December 31, 2009:

 

For the period ended 03/31/2010

 

Construction
in progress

 

Land

 

Buildings,
net

 

Plant and
equipment,
net

 

IT
Equipment,
net

 

Fixed
installations
and
accessories,
net

 

Motor
vehicles,
net

 

Improvement
to leased
property, net

 

Other property,
plant and
equipment,
net

 

Property,
plant and
equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial balance

 

5,487,011

 

38,636,858

 

60,715,118

 

72,648,457

 

2,139,891

 

14,940,429

 

1,416,740

 

79,336

 

51,559,031

 

247,622,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

3,073,596

 

 

129,407

 

1,176,734

 

66,544

 

19,349

 

633,146

 

 

6,235,790

 

11,334,566

 

Disposals

 

 

 

 

 

 

 

 

 

(18,913

)

(18,913

)

Transfers between items of property, plant and equipment

 

(1,941,407

)

 

34,486

 

319,083

 

69,143

 

16,214

 

 

 

1,502,481

 

 

Depreciation expense

 

 

 

(405,938

)

(3,826,507

)

(235,027

)

(275,289

)

(81,859

)

(8,101

)

(4,551,396

)

(9,384,117

)

Increase (decrease) in foreign currency translation

 

264,348

 

205,843

 

309,092

 

2,812,106

 

4,010

 

15,767

 

145,303

 

169,346

 

(3,403,157

)

522,658

 

Other increases (decreases)

 

 

 

(97,934

)

174,269

 

 

 

 

 

125,248

 

201,583

 

Total movements

 

1,396,537

 

205,843

 

(30,887

)

655,685

 

(95,330

)

(223,959

)

696,590

 

161,245

 

(109,947

)

2,655,777

 

Final balance

 

6,883,548

 

38,842,701

 

60,684,231

 

73,304,142

 

2,044,561

 

14,716,470

 

2,113,330

 

240,581

 

51,449,084

 

250,278,648

 

 

39



Table of Contents

 

For the fiscal year ending
12/31/2009

 

Construction
in progress

 

Land

 

Buildings,
net

 

Plant and
equipment,
net

 

IT
Equipment,
net

 

Fixed
installations
and
accessories,
net

 

Motor
vehicles,
net

 

Improvement
to leased
property, net

 

Other
property,
plant and
equipment,
net

 

Property,
plant and
equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Initial balance

 

4,942,367

 

39,712,253

 

58,600,612

 

74,144,934

 

2,687,932

 

14,712,346

 

830,402

 

78,800

 

52,827,863

 

248,537,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

12,237,194

 

 

363,270

 

11,068,846

 

353,965

 

17,120

 

961,803

 

23,676

 

21,109,718

 

46,135,592

 

Disposals

 

(18

)

 

 

(29,640

)

(398

)

 

 

 

(145,417

)

(175,473

)

Transfers between items of property, plant and equipment

 

(7,707,551

)

 

1,165,884

 

2,377,032

 

151,751

 

802,833

 

37,330

 

 

3,172,721

 

 

Depreciation expense

 

 

 

(1,752,611

)

(14,514,062

)

(1,350,230

)

(1,106,466

)

(249,014

)

(30,670

)

(17,108,739

)

(36,111,792

)

Increase (decrease) in foreign currency translation

 

(2,724,793

)

(1,075,395

)

1,978,600

 

(472,663

)

268,779

 

(204,152

)

(71,530

)

7,530

 

(5,735,714

)

(8,029,338

)

Other increases (decreases)

 

(1,260,188

)

 

359,363

 

74,010

 

28,092

 

718,748

 

(92,251

)

 

(2,561,401

)

(2,733,627

)

Total movements

 

544,644

 

(1,075,395

)

2,114,506

 

(1,496,477

)

(548,041

)

228,083

 

586,338

 

536

 

(1,268,832

)

(914,638

)

Final balance

 

5,487,011

 

38,636,858

 

60,715,118

 

72,648,457

 

2,139,891

 

14,940,429

 

1,416,740

 

79,336

 

51,559,031

 

247,622,871

 

 

40



Table of Contents

 

NOTE 11 —  RELATED PARTY DISCLOSURES

 

balances and transactions with related parties as of December 31 and January 1, 2009 are detailed as follows:

 

11.1           Receivables:

 

11.1.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03/31/.2010

 

12/31/.2009

 

01.01.2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,891,720-k

 

Embonor S.A

 

Related to shareholder

 

Chile

 

Chilean peso

 

399,899

 

606,952

 

 

93,473,000-3

 

Embotelladora Coca Cola Polar S.A

 

Related to shareholder

 

Chile

 

Chilean peso

 

346,648

 

444,062

 

 

89,996,200-1

 

Envases del Pacífico S.A.

 

Related to shareholder

 

Chile

 

Chilean peso

 

1,640,133

 

 

 

96,517,310-2

 

Embotelladora Iquique S. A.

 

Related to shareholder

 

Chile

 

Chilean peso

 

57,345

 

 

 

Foreign

 

Servicios y Productos para Bebidas Refrescantes S.R.L.

 

Related to shareholder

 

Argentina

 

Argentine peso

 

1,653,440

 

 

1,457,749

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to shareholder

 

Brazil

 

Reais

 

 

 

2,001,016

 

 

 

 

 

Total

 

 

 

 

 

4,097,465

 

1,051,014

 

3,458,765

 

 

11.1.2       Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

03/31/.2010

 

12/31/.2009

 

01.01.2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean peso

 

41,019

 

37,869

 

34,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

41,019

 

37,869

 

34,719

 

 

41



Table of Contents

 

11.2           Payables:

 

11.2.1       Current:

 

 

 

Company

 

Relationship

 

Country of origin

 

Currency

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

6,859,140

 

5,367,733

 

9,006,269

 

Foreign

 

Servicio y Productos para Bebidas Refrescantes S.R.L.

 

Related to shareholders

 

Argentina

 

Argentine pesos

 

 

1,706,392

 

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to shareholders

 

Brazil

 

Reais

 

4.375.190

 

3,914,755

 

 

96,705990-0

 

Envases Central S.A.

 

Equity Investee

 

Chile

 

Chilean pesos

 

817,334

 

632,281

 

1,085,375

 

86,881,400-4

 

Envases CMF S.A.

 

Equity Investee

 

Chile

 

Chilean pesos

 

1,770,469

 

1,163,054

 

6,642,220

 

76,389,720-6

 

Vital Aguas S.A.

 

Equity Investee

 

Chile

 

Chilean pesos

 

707,893

 

913,801

 

1,058,204

 

89,996,200-1

 

Envases del Pacífico S.A.

 

Common director

 

Chile

 

Chilean pesos

 

 

59,831

 

176,821

 

96,891,720-k

 

Embonor S.A.

 

Related to shareholders

 

Chile

 

Chilean pesos

 

 

 

291,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,530,026

 

13,757,847

 

18,260,796

 

 

11.2.2       Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of
origin

 

Currency

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96,891,720-k

 

Embonor S.A.

 

Related to shareholders

 

Chile

 

Chilean pesos

 

1,948,985

 

2,047,047

 

2,495,910

 

93,473,000-3

 

Embotelladora Coca-Cola Polar S.A.

 

Related to shareholders

 

Chile

 

Chilean pesos

 

492,823

 

518,720

 

641,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

2,441,808

 

2,565,767

 

3,137,347

 

 

42



Table of Contents

 

11.3        Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
03/31/2010

 

96,705,990-0

 

Envases Central

 

Equity Investee

 

Chile

 

Purchase of finished products

 

Chilean pesos

 

4,078,290

 

96,705,990-0

 

Envases Central

 

Equity Investee

 

Chile

 

Sales of raw materials

 

Chilean pesos

 

682,702

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrate

 

Chilean pesos

 

13,011,653

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Advertising participation payment

 

Chilean pesos

 

1,195,777

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Services rendered

 

Chilean pesos

 

42,410

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Advertising charges

 

Chilean pesos

 

426,155

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to Shareholders

 

Brazil

 

Purchase of concentrate

 

Reais

 

16,144,531

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to Shareholders

 

Brazil

 

Reimbursement and others

 

Reais

 

295,388

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to Shareholders

 

Brazil

 

Advertising participation payment

 

Reais

 

3,522,935

 

86,881,400-4

 

Envases CMF S.A.

 

Related to Shareholders

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

1,671,800

 

86,881,400-4

 

Envases CMF S.A.

 

Related to Shareholders

 

Chile

 

Purchase of packaging

 

Chilean pesos

 

315,873

 

84,505,800-8

 

Vendomática S.A

 

Related to Director

 

Chile

 

Sale of finished products

 

Chilean pesos

 

178,779

 

84,505,800-8

 

Vendomática S.A

 

Related to Director

 

Chile

 

Supply and advertising agreements

 

Chilean pesos

 

250,000

 

96,815,680-2

 

BBVA Administración General de Fondos

 

Related to Director

 

Chile

 

Investment in mutual funds

 

Chilean pesos

 

5,635,900

 

96,815,680-2

 

BBVA Administración General de Fondos

 

Related to Director

 

Chile

 

Redemption of mutual funds

 

Chilean pesos

 

5,738,000

 

96,648,500-0

 

Vital S.A.

 

Equity Investee

 

Chile

 

Purchase of finished products

 

Chilean pesos

 

3,625,413

 

96,648,500-0

 

Vital S.A.

 

Equity Investee

 

Chile

 

Sale of raw materials

 

Chilean pesos

 

831,959

 

96,648,500-0

 

Vital S.A.

 

Equity Investee

 

Chile

 

Loan payment

 

Chilean pesos

 

 

76,389,720-6

 

Vital Aguas S.A.

 

Subsidiary

 

Chile

 

Purchase of finished products

 

Chilean pesos

 

1,810,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Servicio y Productos para Bebidas Refrescantes S.R.L.

 

Related to Shareholders

 

Argentina

 

Purchase of concentrate

 

Argentine pesos

 

10,598,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Servicio y Productos para Bebidas Refrescantes S.R.L.

 

Related to Shareholders

 

Argentina

 

Advertising rights, rewards and others

 

Argentine pesos

 

494,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Servicio y Productos para Bebidas Refrescantes S.R.L.

 

Related to Shareholders

 

Argentina

 

Advertising participation

 

Argentine pesos

 

(871,258)

 

 

43



Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of Origin

 

Description of transaction

 

Currency

 

Cumulative
as of
12/31/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96,705,990-0

 

Envases Central

 

Equity Investee

 

Chile

 

Purchase of finished products

 

Chilean peso

 

18,361,212

 

96,705,990-0

 

Envases Central

 

Equity Investee

 

Chile

 

Sale of raw materials and materials

 

Chilean peso

 

2,432,955

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrate

 

Chilean peso

 

79,166,075

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Payment of advertising share

 

Chilean peso

 

5,734,098

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of advertising

 

Chilean peso

 

3,627,587

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Other sales

 

Chilean peso

 

1,036,370

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to shareholder

 

Brazil

 

Purchase of concentrate

 

Real

 

56,859,868

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to shareholder

 

Brazil

 

Reimbursement and other purchases

 

Real

 

2,118,745

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to shareholder

 

Brazil

 

Payment of advertising shares

 

Real

 

11,333,220

 

86,881,400-4

 

Envases CMF S.A.

 

Related to shareholders

 

Chile

 

Purchase of bottles

 

Chilean peso

 

9,693,910

 

86,881,400-4

 

Envases CMF S.A.

 

Related to shareholders

 

Chile

 

Dividend payment

 

Chilean peso

 

2,000,000

 

Foreign

 

Servicios y Productos para Bebidas Refrescantes S.R.L.

 

Related to shareholders

 

Argentina

 

Purchase of concentrate

 

Argentine peso

 

35,498,256

 

89,996,200-1

 

Envases del Pacífico S.A.

 

Common Director

 

Chile

 

Purchase of raw materials

 

Chilean peso

 

496,303

 

96,891,720-K

 

Embonor S.A.

 

Related to shareholders

 

Chile

 

Sale of finished products

 

Chilean peso

 

6,887,687

 

96,517,310-2

 

Embotelladora Iquique S.A.

 

Related to shareholders

 

Chile

 

Purchase of finished products

 

Chilean peso

 

707,819

 

93,473,000-3

 

Embotelladora Coca-Cola Polar S.A.

 

Related to shareholders

 

Chile

 

Sale of products

 

Chilean peso

 

4,199,630

 

93,473,000-3

 

Embotelladora Coca-Cola Polar S.A.

 

Related to shareholders

 

Chile

 

Purchase of finished products

 

Chilean peso

 

60,722

 

90,278,000-9

 

Iansagro S.A.

 

Common Director

 

Chile

 

Purchase of sugar

 

Chilean peso

 

6,506,542

 

84,505,800-8

 

Vendomática S.A.

 

Related to shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

1,639,692

 

96,815,680-2

 

BBVA Administradora General de Fondos

 

Related to shareholder

 

Chile

 

Investment of mutual funds

 

Chilean peso

 

43,045,413

 

96,815,680-2

 

BBVA Administradora General de Fondos

 

Related to shareholder

 

Chile

 

Redemption of mutual funds

 

Chilean peso

 

40,176,629

 

76,389,720-6

 

Vital Aguas S.A.

 

Equity Investee

 

Chile

 

Purchase of finished products

 

Chilean peso

 

5,415,866

 

 

44



Table of Contents

 

11.4                                Payroll and benefits of key employees in the Company:

 

At the end of period March 31, 2010 and 2009, respectively, the salary and benefits of key employees of the Company, corresponding to directors and managers, were comprised as follows:

 

Full description

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

830,629

 

785,954

 

Director allowances

 

188,194

 

184,907

 

Severance benefits

 

16,182

 

150,372

 

Total

 

1,035,005

 

1,121,233

 

 

NOTE 12 —  EMPLOYEE BENEFITS

 

As of March 31, 2010,, December 31 and January 1, 2009 , the Company carried a provision for profit share and for bonuses totaling ThCh$1,001,372,ThCh$6,230,506 and ThCh$4,862,731, respectively.

 

This liability is shown in accrued cumulative liabilities in the statement of financial position.

 

The debit against income in the statement of comprehensive income is distributed between the cost of sales, the cost of marketing, distribution costs and administrative expenses.

 

12.1           Employee expenses

 

At March 31, 2010 and 2009, employee expenses included in the statement of consolidated comprehensive income were:

 

Description

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Wages and salaries

 

11,298,759

 

11,012,420

 

Employee benefits

 

2,861,544

 

2,936,490

 

Severance and post-employment benefits

 

254,546

 

316,237

 

Other personnel expenses

 

874,763

 

806,048

 

Total

 

15,289,612

 

15,071,195

 

 

45



Table of Contents

 

12.2           Post-employment benefits

 

This item presents the severance indemnity provisions appraised pursuant to Note 2.17. The composition of current and non-current balances at March 31, 2010, December 31, 2009 and January 1, 2009 is detailed as follows:

 

Post-employment benefits

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Non-current provision

 

8,656,022

 

8,401,791

 

8,034,813

 

Total

 

8,656,022

 

8,401,791

 

8,034,813

 

 

12.3           Post-employment benefit movement

 

The movements of post-employment benefits were as follows during the 2010 and 2009:

 

Movements

 

03/31/2010

 

31/12/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial balance at 01/01/2009

 

8,401,791

 

8,034,813

 

Service costs

 

109,868

 

114,293

 

Interest costs

 

52,037

 

325,872

 

Net actuarial losses

 

111,332

 

540,943

 

Benefits paid

 

(19,006

)

(614,130

)

Total

 

8,656,022

 

8,401,791

 

 

12.4           Assumptions

 

The actuarial assumptions used in the periods ended March 31, 2010 and 2009 were:

 

Assumption

 

12/31/2009

 

 

 

 

 

Discount rate

 

4.0%

 

Expected salary increase rate

 

2.0%

 

Turnover rate

 

6.6%

 

Mortality rate

 

RV-2004

 

Retirement age of women

 

60 years

 

Retirement age of men

 

65 years

 

 

46



Table of Contents

 

NOTE 13 —  INVESTMENTS IN EQUITY INVESTEES ACCOUNTED FOR BY THE EQUITY  METHOD

 

13.1           Balances

 

The investments in Equity Investees recorded using the equity methods are described below:

 

 

 

 

 

Country of

 

Functional

 

Investment Cost

 

Percentage interest

 

R.U.T.

 

Name

 

Incorporation

 

Currency

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

86,881,400-4

 

Envases CMF S.A.

 

Chile

 

Chilean Pesos

 

19,130,173

 

18,910,774

 

19,833,478

 

50.00

%

50.00

%

50.00

%

76,389,720-6

 

Vital Aguas S.A.

 

Chile

 

Chilean Pesos

 

2,812,751

 

2,805,995

 

1,932,723

 

56.50

%

56.50

%

56.50

%

96,705,990-0

 

Envases Central S.A.

 

Chile

 

Chilean Pesos

 

4,204,864

 

4,433,731

 

4,468,821

 

49.91

%

49.91

%

49.91

%

Foreign

 

Mais Industria de Alimentos S. A.

 

Brazil

 

Reais

 

4,674,890

 

 

 

6.16

%

 

 

Foreign

 

Sucos Del Valle do Brasil Ltda.

 

Brazil

 

Reais

 

3,507,334

 

 

 

6.16

%

 

 

Foreign

 

Holdfab Partic. Ltda.

 

Brazil

 

Reais

 

 

7,390,522

 

5,595,346

 

14.73

%

14.73

%

14.73

%

Foreign

 

Kaik Participações Ltda.

 

Brazil

 

Reais

 

1,214,652

 

1,190,196

 

992,173

 

11.31

%

11.31

%

11.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35,544,664

 

34,731,218

 

32,822,541

 

 

 

 

 

 

 

 

13.2           Movement

 

The movement of investments in Equity Investees recorded by the equity method is shown below, for the period from January 1 to March 31, 2010 and January 1 to December 31, 2009:

 

Itemization

 

03/31/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

Initial Balance

 

34,731,218

 

32,822,541

 

Share in items from previous periods, investments in Equity Investees

 

 

76,913

 

Increase (decrease) in foreign currency translation, investments in Equity Investees

 

199,473

 

527,922

 

Capital increases in Equity Investees

 

 

937,607

 

Share in operating profit (loss)

 

764,929

 

1,603,899

 

Unrealized profit

 

(150,956

)

(1,237,664

)

Final balance

 

35,544,664

 

34,731,218

 

 

The main movements in the period are explained below:

 

Vital Aguas S.A., an Equity Investee, decided to increase capital by ThCh$1,274,284 at a Special General Shareholders Meeting held in April 2009. The increase was to be made by issuing 5,000 shares. Embotelladora Andina S.A. subscribed and paid for 2,825 shares, for a price of ThCh$719,970.

 

On February 12, 2009, our Brazilian subsidiary Rio de Janeiro Refrescos Ltda. contributed to a capital increase approved by Holdfab Participações Ltda. in which it holds an interest of 14.732%. This entailed a payment of ThCh$217,637.

 

47



Table of Contents

 

NOTE 14 —  INTANGIBLE ASSETS

 

14.1           Balances

 

Intangible assets as of the end of each period are described below:

 

 

 

March 31, 2010

 

December 31, 2009

 

January 1, 2009

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Item

 

amount

 

amortization

 

Amount

 

amount

 

amortization

 

Amount

 

amount

 

amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Goodwill

 

61,890,687

 

 

61,890,687

 

61,360,345

 

 

61,360,345

 

65,269,071

 

 

65,269,071

 

Rights

 

527,603

 

(101,902

)

425,701

 

525,403

 

(98,501

)

426,902

 

244,317

 

(124,712

)

119,605

 

Software

 

6,927,433

 

(6,125,295

)

802,138

 

6,927,432

 

(5,979,621

)

947,811

 

7,268,237

 

(5,710,665

)

1,557,572

 

Total

 

69,345,723

 

(6,227,197

)

63,118,526

 

68,813,180

 

(6,078,122

)

62,735,058

 

72,781,625

 

(5,835,377

)

66,946,248

 

 

14.2           Goodwill

 

The movement in goodwill during the period in 2010 and 2009 is detailed as follows:

 

Period January — March 2010

 

Cash
generating
unit

 

01/01/2010

 

Additions

 

Retirement

 

Translation
difference —
functional
currency different
from currency of
presentation

 

03/31/2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazilian operation

 

43,820,310

 

 

 

294,916

 

44,115,226

 

Argentine operation

 

17,540,035

 

 

 

235,426

 

17,775,461

 

Total

 

61,360,345

 

 

 

530,342

 

61,890,687

 

 

Period January — December 2009

 

Cash
generating
unit

 

01/01/2009

 

Additions

 

Retirement

 

Translation
difference —
functional currency
different from
currency of
presentation

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazilian operation

 

41,042,712

 

 

 

2,777,598

 

43,820,310

 

Argentine operation

 

24,226,359

 

 

 

(6,686,324

)

17,540,035

 

Total

 

65,269,071

 

 

 

(3,908,726

)

61,360,345

 

 

48



Table of Contents

 

14.3           Identifiable assets

 

The movement and balances of identifiable intangible assets are shown below for the period January 1 to March 31, 2010 and January 1 to December 31, 2009:

 

 

 

March 31, 2010

 

December 31, 2009

 

Item

 

Rights

 

Software

 

Total

 

Rights

 

Software

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial balance

 

425,701

 

947,813

 

1,373,514

 

119,605

 

1,557,572

 

1,677,177

 

Additions

 

 

 

 

405,798

 

66,746

 

472,544

 

Amortization

 

 

(145,675

)

(145,675

)

(98,501

)

(744,284

)

(842,785

)

Other increases (decreases)

 

 

 

 

 

67,777

 

67,777

 

Final balance

 

425,701

 

802,138

 

1,227,839

 

426,902

 

947,811

 

1,374,713

 

 

NOTE 15 —  INTEREST-BEARING LOANS AND FINANCIAL LIABILITIES

 

15.1           Interest- bearing loans

 

The balances of interest-bearing loans and financial liabilities are shown below, separated into type of liability and presentation in the statement of financial position:

 

Interest-bearing loans

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank loans

 

9,219,458

 

816,013

 

6,459,622

 

Total

 

9,219,458

 

816,013

 

6,459,622

 

 

 

 

 

 

 

 

 

Current

 

9,077,894

 

615,441

 

6,046,170

 

Non-current

 

141,564

 

200,572

 

413,452

 

Total

 

9,219,458

 

816,013

 

6,459,622

 

 

49



Table of Contents

 

15.1.2       Current bank loans

 

Bank

 

Currency

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Banco de Galicia

 

Argentine Pesos

 

2,716,601

 

129,455

 

3,742,490

 

Banco Nuevo Santa Fe

 

Argentine Pesos

 

 

243,723

 

 

Banco BBVA Francés

 

Argentine Pesos

 

6,116,340

 

 

2,076,268

 

Banco de Chile

 

Chilean Pesos

 

 

 

1,000

 

Banco Alfa

 

Reais

 

124,069

 

122,704

 

114,657

 

Banco Votorantim

 

Reais

 

120,884

 

119,559

 

111,755

 

Total

 

 

 

9,077,894

 

615,441

 

6,046,170

 

 

 

 

 

 

 

 

 

 

 

Principal owed

 

 

 

9,034,525

 

609,436

 

5,656,234

 

 

 

 

 

 

 

 

 

 

 

Average interest rate

 

 

 

12.77

%

10.58

%

17.64

%

 

15.1.3       Non-current loans

 

 

 

 

 

03/31/2010

 

 

 

12/31/2009

 

 

 

01/01/2009

 

 

 

 

 

Year of expiration

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

Bank

 

Currency

 

2011

 

2012

 

Total

 

interest rate

 

Total

 

interest rate

 

Total

 

interest rate

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

%

 

ThCh$

 

%

 

ThCh$

 

%

 

Banco Votorantim

 

Reais

 

120,886

 

 

120,886

 

9.40

 

149,446

 

9.40

 

250,706

 

9.86

 

Banco Alfa

 

Reais

 

20,678

 

 

20,678

 

10.79

 

51,126

 

10.79

 

162,746

 

11.20

 

Total

 

 

 

141,564

 

 

141,564

 

9.60

 

200,572

 

9.75

 

413,452

 

10.39

 

 

50



Table of Contents

 

15.2           Other financial liabilities

 

The balance of other interest-bearing financial liabilities is provided below:

 

Other financial liabilities

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face rate)

 

78,027,326

 

76,601,887

 

79,797,699

 

Expenses of bond issuance and discounts on placement

 

(2,825,566

)

(2,876,274

)

(3,115,345

)

Bank tax (CPMF Brazil)

 

3,858,855

 

4,407,929

 

8,609,796

 

Total

 

79,060,615

 

78,133,542

 

85,292,150

 

 

 

 

 

 

 

 

 

Current

 

5,643,793

 

5,184,440

 

5,458,072

 

Non-current

 

73,416,822

 

72,949,102

 

79,834,078

 

Total

 

79,060,615

 

78,133,542

 

85,292,150

 

 

51



Table of Contents

 

15.2.1     Bonds

 

 

 

Current

 

Non-current

 

Total

 

Composition of bonds

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds at face rate

 

3,562,223

 

3,117,629

 

1,747,656

 

74,465,103

 

73,484,258

 

78,050,043

 

78,027,326

 

76,601,887

 

79,797,699

 

Expenses of issuance and discounts on placement

 

(233,743

)

(232,978

)

(251,601

)

(2,591,823

)

(2,643,296

)

(2,863,744

)

(2,825,566

)

(2,876,274

)

(3,115,345

)

Net balance presented in statement of financial position

 

3,328,480

 

2,884,651

 

1,496,055

 

71,873,280

 

70,840,962

 

75,186,299

 

75,201,760

 

73,725,613

 

76,682,354

 

 

15.2.2        Current and non-current balances

 

The bonds correspond to Series B UF bonds issued on the Chilean market. These instruments are further described below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Next

 

 

 

 

 

 

 

Bond registration or

 

 

 

Face

 

Unit of

 

Interest

 

Final

 

Interest

 

amortization

 

Par value

 

identification number

 

Series

 

amount

 

adjustment

 

rate

 

maturity

 

payment

 

Of capital

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No. 254, 6/13/2001

 

B

 

3.638.261

 

UF

 

6,5

 

01.06.2026

 

Semi-annual

 

Jun-10

 

3,562,223

 

3,117,629

 

1,747,656

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,562,223

 

3,117,629

 

1,747,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds, non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No. 254. 6/13/2001

 

B

 

3.638.261

 

UF

 

6,5

 

01.06.2026

 

Semi-annual

 

Jun-10

 

74,465,103

 

73,484,258

 

78,050,043

 

Total, non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

74,465,103

 

73,484,258

 

78,050,043

 

 

The interest accrued included in the current portion of bonds totaled ThCh$ 1,629,234 at March 31, 2010, ThCh$406,229 at December 31 and ThCh$423,190 at January 1, 2009.

 

52



Table of Contents

 

15.2.3        Non-current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

Year of maturity

 

non-current

 

 

 

Series

 

2011

 

2012

 

2013

 

2014

 

Beyond

 

03/31/2010

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration 254, 6/13/2001

 

B

 

2,895,313

 

3,083,509

 

3,283,935

 

3,497,391

 

61,704,955

 

74,465,103

 

 

15.2.4        Market rating

 

The bonds issued on the Chilean market had the following rating at December 31, 2010:

 

AA +

:

By Fitch Chile

AA

:

By Feller & Rate

 

15.2.5        Restrictions

 

The following restrictions apply to the issuance and placement of the company’s bonds on the Chilean market in 2001 for a total of UF 3,700,000. Of that amount, UF 3,638,261 is outstanding:

 

·       Embotelladora Andina S.A. must maintain a debt level in which consolidated financial liabilities do not exceed 1.20 times the consolidated Shareholders’ Equity. For these purposes, consolidated financial liabilities will be considered to be current interest-accruing liabilities, namely: (i) short-term bank debt, plus (ii) the short-term portion of long-term bank debt, plus (iii) bonds, plus (iv) the short-term portion of bonds, plus (v) bank debt and (vi) long-term bonds. Total Shareholders’ Equity plus the minority interest will be considered consolidated Shareholders’ Equity.

 

·       Consolidated assets must be kept free of any pledge, mortgage or any lien for an amount at least equal to 1.30 times the consolidated unsecured current liabilities of the issuer.

 

·       The franchise of The Coca-Cola Company in Chile, called Metropolitan Region, must be maintained and in no way forfeited, sold, assigned or transferred to a third party. This franchise is for the elaboration, production, sale and distribution of Coca-Cola products and brands according to the bottlers’ agreement or license renewable from time to time.

 

·       The territory now in franchise to the Company by The Coca-Cola Company in Argentina or Brazil, which is used for the elaboration, production, sale and distribution of Coca-Cola products and brands, must not be forfeited, sold, assigned or transferred to a third party, provided such territory represents more than 40% of the adjusted consolidated operating flow of the Company.

 

The Company was in compliance with all financial covenants at March 31, 2010; at December 31 and January 1, 2009.

 

53



Table of Contents

 

15.2.6        Repurchased bonds

 

In addition to UF bonds, the Company holds bonds issued by it that it has repurchased in full through companies that are integrated in the consolidation:

 

Through its subsidiaries, Abisa Corp S.A. (formerly Pacific Sterling), Embotelladora Andina S.A. repurchased its Yankee Bonds issued on the U.S. Market during the years 2000, 2001, 2002, 2007 and 2008. The entire placement amounted to US$350 million, of which US$200 million are outstanding and are presented after deducting the long-term liability from the bonds item.

 

Rio de Janeiro Refrescos Ltda. holds a liability corresponding to a US$75 million bond issue expiring in December 2012, with semi-annual interest payments. At December 31 and January 1, 2009, those bonds were held in full by Abisa Corp S.A., (formerly Sterling Pacific). Consequently, the assets and liabilities relating to that transaction have been eliminated from these consolidated financial statements. Furthermore, that transaction has been treated as an investment by the group in the Brazilian subsidiary, so the effects of exchange differentials between the dollar and the functional currency of each of the entities have been carried to equity accounts.

 

15.2.7        Bank taxes and social contributions

 

These amounts are bank taxes and social contributions owed by our subsidiary, Rio de Janeiro Refrescos Ltda.:

 

 

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current

 

2,315,313

 

2,299,789

 

3,962,017

 

Non-current

 

1,543,542

 

2,108,140

 

4,647,779

 

Total

 

3,858,855

 

4,407,929

 

8,609,796

 

 

NOTE 16 —   TRADE PAYABLES AND OTHER CURRENT ACCOUNTS PAYABLE

 

The composition of trade payables and other current account payables is as follows:

 

Item

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Trades payable

 

65,820,889

 

49,701,196

 

49,313,014

 

Withholdings

 

5,893,131

 

12,752,413

 

9,999,462

 

Others

 

7,652,075

 

18,951,838

 

19,557,391

 

Total

 

79,366,095

 

81,405,447

 

78,869,867

 

 

54



Table of Contents

 

NOTE 17 —  PROVISIONS

 

17.1           Balances

 

The balances of provisions set up by the company are shown below, as of March 31, 2010; December 31 and January 1, 2009:

 

Description

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Litigation

 

4,707,646

 

4,187,442

 

2,460,802

 

Others

 

363,575

 

308,544

 

470,415

 

Total

 

5,071,221

 

4,495,986

 

2,931,217

 

 

 

 

 

 

 

 

 

Current

 

448,221

 

38,879

 

43,440

 

Non-current

 

4,623,000

 

4,457,107

 

2,887,777

 

Total

 

5,071,221

 

4,495,986

 

2,931,217

 

 

These provisions correspond basically to provisions for probable losses because of fiscal, labor and trade contingencies based on the opinion of our legal counsel.

 

17.2           Movements

 

The movement in the main items included under provisions is described below:

 

 

 

at 03/31/2010

 

At 12/31/2009

 

Description

 

Litigation

 

Others

 

Total

 

Litigation

 

Others

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial Balance at January 1

 

4,187,442

 

308,544

 

4,495,986

 

2,460,802

 

470,415

 

2,931,217

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

176,626

 

273,400

 

450,026

 

2,819,694

 

32,975

 

2,852,669

 

Increase (decrease) in existing provisions

 

132,238

 

39,389

 

171,627

 

29,307

 

 

29,307

 

Provision used (payment made) on account of the provision)

 

(197,137

)

 

(197,137

)

(659,552

)

 

(659,552

)

Reversal of unused provision

 

 

 

 

(1,213

)

(5,000

)

(6,213

)

Other increases (decreases)

 

193,573

 

(42,854

)

150,719

 

(461,596

)

(189,846

)

(651,442

)

Final Balance

 

4,492,742

 

578,479

 

5,071,221

 

4,187,442

 

308,544

 

4,495,986

 

 

55



Table of Contents

 

NOTE 18 —   OTHER CURRENT AND NON-CURRENT LIABILITIES

 

Other current and non-current liabilities at the end of each period are as follows:

 

Description

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Minimum 30% dividend

 

9,339,973

 

9,339,973

 

11,279,813

 

Supplemental dividend payable

 

260,096

 

5,796,644

 

5,751,633

 

Funds to be rendered to foreign shareholders

 

 

 

1,243,745

 

Deposits in guarantee

 

8,579,210

 

8,848,386

 

6,236,271

 

Other

 

458,871

 

575,734

 

835,677

 

Total

 

18,638,150

 

24,560,737

 

25,347,139

 

 

 

 

 

 

 

 

 

Current

 

9,619,681

 

15,150,038

 

18,280,192

 

Non-current

 

9,018,469

 

9,410,699

 

7,066,947

 

Total

 

18,638,150

 

24,560,737

 

25,347,139

 

 

NOTE 19 —   ACCRUED CUMULATIVE LIABILITIES

 

Other accrued cumulative liabilities as of March 31, 2010; December 31 and January 1, 2009 are detailed as follows:

 

Description

 

03/31/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Vacations

 

1,925,672

 

5,875,085

 

5,565,869

 

Share in profits and bonds

 

1,001,372

 

6,230,506

 

4,862,731

 

Other

 

1,445,185

 

539,678

 

489,483

 

Total

 

4,372,229

 

12,645,269

 

10,918,083

 

 

56



Table of Contents

 

NOTE 20 —   NET SHAREHOLDERS’ EQUITY

 

20.1                       Paid-in Capital

 

The paid-in capital of the Company totaled ThCh$230,892,178 as of March 31, 2010, divided into 760,274,542 Series A and B shares. The distribution and differentiation of the same are shown below:

 

20.1.1        Number of shares:

 

Series

 

Number of
shares
subscribed

 

Number of
shares paid in

 

Number of
voting shares

 

A

 

380,137,271

 

380,137,271

 

380,137,271

 

B

 

380,137,271

 

380,137,271

 

380,137,271

 

 

20.1.2        Capital:

 

Series

 

Subscribed
capital

 

Paid-in
Capital

 

 

 

ThCh$

 

ThCh$

 

A

 

115,446,089

 

115,446,089

 

B

 

115,446,089

 

115,446,089

 

Total

 

230,892,178

 

230,892,178

 

 

20.1.3        Rights of each series:

 

·                 Series A:   Election of 6 of the 7 directors and their respective alternates.

·                 Series B:  Receipt of 10% more of the dividends received by the Series A and election of 1 of 7 directors.

 

20.2           Dividend policy

 

According to Chilean law, cash dividends must be paid equal to at least 30% of annual net profits, barring a unanimous vote of the shareholders to the contrary. If there is no net profit in a certain year, the company will not be legally obligated to pay dividends from retained earnings. At the 2009 annual shareholders meeting, the shareholders authorized the board to pay interim dividends during July and October 2009 and January 2010, at its discretion.

 

During 2008 and 2009, the shareholders meeting approved an extraordinary dividend payment against the retained earnings fund in light of significant cash generation. We cannot guarantee that those payments will be repeated in the future.

 

In relation to SVS Circular No. 1945, during 2010, the Company Board of Directors must agree on whether the net profit distributable as the legal minimum will or will not be adjusted by the gain attributable to shareholders starting in 2010 onward.

 

57



Table of Contents

 

The dividends declared and paid during 2009 are presented below:

 

Dividend payment date

 

Dividend type

 

Profits imputable to
dividends

 

Ch$ per
Series A
Share

 

Ch$ per
Series B
Share

 

2010

 

January

 

Interim

 

2009

 

7.00

 

7.70

 

2009

 

January

 

Interim

 

2008

 

7.00

 

7.70

 

 

 

April

 

Final

 

2008

 

14.13

 

15.543

 

 

 

May

 

Additional

 

Retained Earnings

 

43.00

 

47.30

 

 

 

July

 

Interim

 

2009

 

7.00

 

7.70

 

 

 

October

 

Interim

 

2009

 

7.00

 

7.70

 

 

20.3           Reserves

 

20.3.1        Legal and statutory reserves

 

According to Official Circular Letter No. 456 of the Securities Commission, the revaluation of paid-in capital for 2009 is presented as part of other Shareholders’ Equity reserves. This amount totaled ThCh$5,435,538 at December 31, 2009.

 

58



Table of Contents

 

20.3.2        Translation reserves

 

This corresponds to the translation of the financial statements of foreign subsidiaries whose functional currency is different from the currency of presentation of the consolidated financial statements. Translation differences between the receivable held by Abisa Corp S.A. owed by Rio de Janeiro Refrescos Ltda are also shown in this account, which have been treated as an investment in Equity Investees. Translation reserves are broken down below:

 

Description

 

03/31/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

8,276,852

 

6,495,746

 

Embotelladora del Atlántico S.A.

 

(14,761,542

)

(15,428,107

)

Translation differences Abisa Corp- Rio de Janeiro Refrescos Ltda.

 

(629,925

)

(1,354,797

)

Total

 

(7,114,615

)

(10,287,158

)

 

The movment of this reserve for the periods ended March 31, 2010 and December 31, 2009 is as follows:

 

Description

 

03/31/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

1,781,106

 

6,495,746

 

Embotelladora del Atlántico S.A.

 

666,565

 

(15,428,107

)

Translation differences Abisa Corp- Rio de Janeiro Refrescos Ltda.

 

724,872

 

(1,354,797

)

Total

 

3,172,543

 

(10,287,158

)

 

59



Table of Contents

 

20.4           Minority interests

 

This is the recognition of the portion of Shareholders’ Equity and income from subsidiaries that are owned by third parties. The breakdown is as follows as of March 31, 2010:

 

 

 

Minority Interest

 

 

 

Percentage

 

Shareholders’

 

 

 

Description

 

%

 

Equity

 

Income

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0209

 

10,039

 

800

 

Andina Inversiones Societarias S.A.

 

0.0001

 

27

 

 

Total

 

 

 

10,066

 

800

 

 

20.5           Earnings per share

 

The basic earnings per share presented in the statement of comprehensive income are calculated as the quotient between income from the period and the average number of shares outstanding during the same period.

 

The profit per share used for the calculation per basic and diluted share at March 31, 2010 is detailed as follows:

 

 

 

03/31/2010

 

Profit per share

 

Series A

 

Series B

 

TOTAL

 

Profit attributable to shareholders (ThCh$)

 

15,542,152

 

17,236,906

 

32,779,058

 

Average weighted number of shares

 

380,137,271

 

380,137,271

 

760,274,542

 

Profit per basic and diluted share (in pesos)

 

40.89

 

45.34

 

43.11

 

 

60



Table of Contents

 

NOTE 21 —   HEDGE ASSETS AND LIABILITIES

 

The company held the following hedge liabilities at March 31, 2010; December 31 and January 1, 2009.

 

21.1     Currency forwards for highly probable expected transactions:

 

At January 1, 2009, the Company had contracts to hedge the exchange rate in foreign currency purchases to be made in 2009, for a total of ThUS$19,206. Those contracts expire in the first and second quarters of 2009. They were appraised at their fair values, resulting in a net profit of ThCh$173,211. Since the contracts do not meet the documentation requirements of the IFRS to be considered hedging, they have been treated as an investment and the effects carried directly to income.

 

21.2     Foreign currency forward of items recognized in the accounting:

 

At January 1, 2009, the Company had contracts to hedge the exchange rate of foreign-currency-denominated assets totaling ThUS$32,886. Those contracts expire in the first quarter of 2009. They were appraised at their fair values, which resulted in a net profit of ThCh$1,039,841. Since these contracts do not meet the documentary requirements of IFRS to be treated as hedging, they have been treated as investment contracts and the effects carried directly to income.

 

21.3              Unit of adjustment forwards (unidad de fomento) for items recognized in the accounting:

 

At December 31, 2009, the Company had contracts to hedge the peso cash flow of financial investments denominated in Unidades de Fomento, amounting to UF 143,115. Those contracts expire in the first quarter of 2010. They were appraised at fair value, which resulted in the net profit of ThCh$13,083. Since these contracts do not meet the documentary requirements of IFRS to be treated as hedging, they have been treated as investment contracts and the effects carried directly to income

 

21.4     Raw material price swap:

 

At March 31, 2010 and at December 31, 2009, the Company had sugar sales contracts with the London Exchange to hedge a variable price in the supply of sugar during 2010. These contracts expire in 2010. They were appraised at the fair value, which resulted in earnings amounting to a loss of ThCh$1,242,687 as of March 31, 2010 and a loss amounting to ThCh$2,079,511 as of December 31, 2009. Since these contracts do not meet the documentary requirements of IFRS to be treated as hedges, they have been treated as investment contracts and the effects carried directly to income.

 

NOTE 22 —   COMMITMENTS AND CONTINGENCIES

 

22.1           Lawsuits and other legal actions:

 

The Parent Company and its Subsidiaries face litigation or potential litigation, in and out of court, that might result in material or significant losses or gains, in the opinion of the Company’s legal counsel.

 

Below is a summary of lawsuits and other legal actions:

 

1) Embotelladora del Atlántico S.A. is a party to labor and other lawsuits:  Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$1,063,387. Management considers it unlikely that unprovisioned contingencies will affect income and Shareholders’ Equity of the Company, in the opinion of its legal counsel.

 

61



Table of Contents

 

2) Rio de Janeiro Refrescos Ltda. is involved in labor, tax and other lawsuits. The accounting provisions to cover contingencies of a probable loss in these lawsuits total ThCh$3,255,782. Management considers it unlikely that unprovisioned contingencies will affect income and Shareholders’ Equity of the Company, in the opinion of its legal counsel.

 

3) Embotelladora Andina S. A. is involved in tax, commercial, labor and other lawsuits. The accounting provisions to cover contingencies for probable losses because of these lawsuits total ThCh$7,002. Management considers it unlikely that unprovisioned contingencies will affect income and Shareholders’ Equity of the company, in the opinion of its legal advisors.

 

62



Table of Contents

 

22.2           Direct guarantees and restricted assets:

 

Guarantees and restricted assets as of March 31, 2010 are detailed as follows:

 

Guarantee in

 

Provided by

 

Committed assets

 

Carrying

 

Balance pending
payment on the
closing date of the
financial statements

 

Date of guarantee
release

 

favor of

 

Name

 

Relationship

 

Guaranty

 

Type

 

Amount

 

2010

 

2009

 

2010

 

2011

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Aga S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee Bond

 

Contract

 

 

157.338

 

152.130

 

157.338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Escuela Militar

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee Bond

 

Guarantee Bond

 

 

1.525.200

 

 

1.525.200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Servicio Región Metropolitana

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee Bond

 

Guarantee Bond

 

 

2.734

 

2.727

 

2.734

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estado Rio de Janeiro

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Mortgage

 

Deposit of property

 

11.811.478

 

11.954.481

 

11.826.943

 

 

11.811.478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Poder Judiciario

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial Deposit

 

Long-term asset

 

15.777.411

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee Insurance Policy

 

Export

 

17.882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aduna de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee Insurance Policy

 

Import of raw material

 

36.031

 

 

 

 

 

 

63



Table of Contents

 

NOTE 23 —  MANAGEMENT OF FINANCIAL RISK

 

The Group’s businesses are exposed to diverse financial risks: market risk (including exchange rate risk, fair value interest rate risk and price risk). The Group’s global risk management program concentrates on the uncertainty of financial markets and tries to minimize potentially adverse effects on the financial returns of the Group. The Group uses derivatives to hedge certain risks. Below is a description of the primary policies established by the Group to manage financial risk.

 

Interest rate risk

 

As of March 31, 2010, the Company carried all of its debt at a fixed rate. Consequently, the risk of fluctuations in market interest rates as compared to the Company’s cash flow is low.

 

Foreign currency risk

 

Sales revenues earned by the Company are linked to the local currencies of countries in which it does business. The composition for this period is provided below:

 

CHILEAN PESO

 

BRAZILIAN
REAL

 

ARGENTINE
PESO

 

32%

 

47%

 

21%

 

 

Since the Company’s income is not tied to the U.S. Dollar, the policy of managing that risk, meaning the gap between assets and liabilities denominated in that currency, has been to hold financial investments in dollar—denominated instruments for at least the equivalent to the liabilities denominated in that currency.

 

The Company’s policy is also to make foreign currency hedge contracts to lessen the exchange rate impact on cash outflows expressed in American dollars, corresponding mainly to payments made to raw material suppliers.

 

The accounting exposure of subsidiaries abroad (Brazil and Argentina), because of the difference between monetary assets and liabilities, i.e. those denominated in a local currency, and consequently exposed to the risk of translation from their functional currency to the currency of presentation of the consolidated statement, is hedged only when it is predicted that material adverse differences could occur and when the cost associated with such hedging is reasonable, in the management’s opinion.

 

Commodities risk

 

The Company faces a risk of price fluctuations on the international markets for sugar, aluminum and PET resin, which are inputs required to elaborate beverages and, as a whole, account for 35% to 40% of operating costs. Procurement and anticipated purchase contracts are made frequently to minimize and/or stabilize this risk when market conditions warrant. Commodity hedges have also been used.

 

64



Table of Contents

 

NOTE 24 —  OTHER OPERATING INCOME

 

Other operating income broke down as follows as of March 31, 2010 and December 31, 2009:

 

Description

 

03/31/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

Interest income

 

835,003

 

1,453,785

 

Profit on the sale of property, plant and equipment

 

29,185

 

25,845

 

Other

 

165,485

 

826,031

 

Total

 

1,029,673

 

2,305,661

 

 

NOTE 25 —  OTHER MISCELLANEOUS OPERATING EXPENSES

 

Other miscellaneous operating expenses broke down as follows at March 31, 2010 and 2009:

 

Description

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

Tax on bank debits

 

735,973

 

687,840

 

Labor lawsuits

 

304,203

 

105,659

 

New business evaluation fees

 

472,584

 

138,509

 

Loss on the sale of property, plant and equipment

 

 

261,209

 

Others

 

85,161

 

469,009

 

Total

 

1,597,921

 

1,662,226

 

 

NOTE 26 —  FINANCE COSTS

 

Finance costs break down as follows at March 31, 2010 and 2009:

 

Description

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

Bond interest

 

(1,185,521

)

(1,318,606

)

Bank loan interest

 

(37,770

)

(224,390

)

Other financial costs

 

(352,152

)

(472,300

)

Total

 

(1,575,443

)

(2,015,296

)

 

65



Table of Contents

 

NOTE 27 —  OTHER GAINS AND LOSSES

 

Other gains and losses as of March 31, 2010 and 2009 are presented below:

 

Description

 

03/31/2010

 

03/31/2009

 

 

 

ThCh$

 

ThCh$

 

Adjustment of judicial deposits (Brazil)

 

96,437

 

126,467

 

Derivatives transactions

 

3,033,389

 

1,213,518

 

Other non-operating income

 

13,103

 

126,721

 

Insurance deductible due to earthquake

 

(1,000,000

)

 

Other non-operating income

 

(510,878

)

(40,725

)

Total

 

1,632,051

 

1,425,981

 

 

NOTE 28 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$459,681 for improvements in industrial processes, equipment to measure industrial waste flows, laboratory analyses, consulting on environmental impacts and other studies.

 

The breakdown of these disbursements by country is as follows:

 

 

 

2010 Fiscal Year

 

Future commitments

 

Country

 

Imputed to
expenses

 

Imputed to
property, plant
and equipment

 

Imputed to
expenses

 

Imputed to
property, plant
and equipment

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Chile

 

 

1,577

 

 

170,278

 

Argentina

 

166,854

 

 

253,065

 

 

Brazil

 

275,636

 

15,614

 

1,041,328

 

69,202

 

Total

 

442,490

 

17,191

 

1,294,393

 

239,480

 

 

66



Table of Contents

 

NOTE 29 —  SUBSEQUENT EVENTS

 

1.                             At the Board of Directors’ ´s meeting held on April 13, 2010, Mr. José Antonio Garces Silva was elected as new Vice Chairman of the Board of Directors. Mr. Juan Claro Gonzalez remains as Chairman of the Board of Directors.

 

2.                             The following resolutions were adopted at the Shareholders’ Meeting held April 13, 2010:

 

a.             Distribution of Final Dividend N° 170, on account of income of the fiscal year ending December 31, 2009 as follows (i) Ch$11.70 per each Series A Shares and; (ii)  Ch$12.87 per each Series B Shares. These dividends became available beginning April 28, 2010. The Shareholders’ Registry closed on April 22, 2010 for paying this dividend.

 

b.            Distribution of Additional Dividend N° 171, on account of the Retained Earnings Fund as follows (i) Ch$50 per each Series A Shares and; (ii) Ch$55 per each Series B Shares. These dividends became available beginning May 18, 2010. The Shareholders’ Registry closed on May 12, 2010 for paying this dividend.

 

No finanacial or other matters have occurred between the end of period and the date of preparation of these financial statements that may significantly affect the assets, liabilities, and/or results of the Company.

 

I  Analysis of the Consolidated Results for the First Quarter ended March 31, 2010

 

For the first time, all figures included in this analysis, are expressed under IFRS and in nominal Chilean pesos and therefore all variations regarding 2009 are in nominal terms. The main differences between Chilean GAAP and IFRS are posted on Note 3 to our Company’s FECU.

 

·                  Consolidated Sales Volume amounted to 127.9 million unit cases, an increase of 6.6%.

·                  Operating Income reached Ch$44,197 million, a 28.6% increase. Operating Margin was 19.2%.

·                  First Quarter EBITDA totaled Ch$53,581 million, a 22.9% increase. EBITDA Margin was 23.3%.

·                  Net Income for the First Quarter of 2010 reached Ch$32,779 million, an increase of 20.5%.

 

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

 

“We started 2010 with the greatest tragedy Chile has had to endure in the last 50 years: an earthquake of enormous magnitude followed by tsunamis that devastated cities and caused the death of many Chileans. Thanks to the effort of our workers, we resumed our operations with total normality within a minimum timeframe, and we did not have to lament losses of lives.

 

Regarding our quarterly results, and in spite of macroeconomic conditions that are still challenging, we improved our consolidated volumes by 6.6% and our volume and value market share as well. Therefore, we view this year with optimism and remain confident in our ability to execute the strategies as planned.”

 

67



Table of Contents

 

CONSOLIDATED SUMMARY*

 

First Quarter 2010 vs. First Quarter 2009

 

Consolidated Sales Volume for the Quarter reached 127.9 million unit cases, a 6.6% increase with respect to the same period of 2009, mainly driven by our Brazilian operation. Soft drinks grew 5.1% while juices, waters, and beer (“other categories”) altogether recorded a significant growth of 23.3%.

 

Net Sales amounted to Ch$230,025 million, a 14.5% increase, due to increased volumes and price adjustments above local inflations; in addition to the positive effect upon translation of figures from Brazil, partially offset by the negative effect upon translation of figures from Argentina.

 

Cost of Sales per unit case increased 6.4% mainly due to (i) significant cost increases of sugar for Chile and Brazil; (ii) devaluation of the Argentine peso; (iii) increased labor costs in Argentina, and (iv) the effect upon translation of figures from Brazil. All of these factors were partially offset by the effect upon translation of figures from Argentina, lower PET resin prices, and the appreciation of the Chilean peso and Brazilian real.

 

Marketing, Distribution and Administration (MD&A) expenses were higher by 7.8%, due to the effect upon translation of figures from Brazil along with: (i) freight fees in Brazil; (ii) labor costs in Argentina; and (iii) advertising investments in the three countries resulting from product launches during the quarter.

 

These factors were partially offset the effect upon translation of figures from Argentina.

 

Increased consolidated volumes and local prices in addition to the impacts over costs and expenses, resulted in a Consolidated Operating Income of Ch$44,197 million, a 28.6% increase. Operating Margin was 19.2%, an increase of 210 basis points.

 

Finally, Consolidated EBITDA amounted to Ch$53,581 million, a 22.9% increase. EBITDA Margin was 23.3%, an increase of 160 basis points.

 


*  On average during the quarter and with respect to the U.S. dollar, the Chilean peso and the Brazilian real appreciated 14.5% and 22.0% respectively; the Argentine peso devalued 8.3%, having a direct impact over US dollar denominated costs. With respect to the Chilean peso, the Argentine peso devalued by 21.1% resulting in a negative accounting effect over income and a positive effect over costs and expenses upon translation of figures from Argentina, and the Brazilian real appreciated 9.6%, resulting in a positive accounting effect over income upon translation of figures from Brazil.

 

SUMMARY BY COUNTRY

 

CHILE

 

First Quarter 2010 vs. First Quarter 2009

 

During the quarter, Sales Volume amounted to 41.0 million unit cases, a 2.7% growth driven by Soft drinks (+2.2%) and the categories of Juices and Waters (+5.4%). During the quarter, we launched Aquarius Uva (non-carbonated flavored water) and Fanta Frutilla. Our volume market share for soft drinks was 69.3% during the quarter.

 

Net Sales amounted to Ch$73,201 million, reflecting a growth of 3.9%, explained by increased volumes and by a 1.2% increase of average income during this quarter.

 

68



Table of Contents

 

Cost of Sales per unit case increased by 1.2% mainly by an increase in the price of sugar and concentrate which was partially offset by lower PET resin prices and the fact that the Chilean peso revalued, which has a positive impact over U.S. dollar denominated costs.

 

MD&A expenses increased 9.6% mainly explained by the depreciation of market equipment and advertising investments that supported the launch of the new products; which was partially offset by a decrease in freight fees.

 

Increased volumes and prices, and the previously explained effects upon Costs and Expenses, resulted in an Operating Income of Ch$14,718 million, a decrease of 1.7%. Operating Margin was 20.1%.

 

EBITDA amounted to Ch$18,862 million, a decrease of 2.2%. EBITDA Margin was 25.8%.

 

BRAZIL

 

The Brazilian real appreciated 22% on average with respect to the U.S. dollar, which has a direct positive impact over our U.S. dollar denominated costs. With respect to the Chilean peso, it appreciated 9.6%, resulting in a positive accounting impact over income and a negative impact over costs and expenses upon translation of figures for consolidation in the end having a positive impact over results.

 

First Quarter 2010 vs. First Quarter 2009

 

Sales Volume for the quarter amounted to 53.4 million unit cases, representing a 13.4% increase. Soft drinks increased 12.1% and the Other Categories (juices, waters, and beer) increased 32.8%. This significant increase was driven by a recovery in consumption levels along with favorable weather conditions. Our volume market share for soft drinks was 56.5% during the quarter and we launched Matte Leão and Leão Ice Tea (replacing the Nestea brand).

 

Net Sales reached Ch$109,279 million, representing an increase of 40.0%, explained by higher volumes and price adjustments above local inflation, in addition to the effect upon translation of figures.

 

Cost of Sales per unit case increased 21.2% mainly explained by: (i) the significant increase in the price of sugar, (ii) increased concentrate prices (given price adjustments), and (iii) the effect upon translation of figures. All of which was partially offset by lower PET resin prices and the revaluation of the Brazilian real.

 

MD&A expenses increased 18.3% due to the effect upon translation of figures, increase in volumes, increased freight fees, and advertising investments to support the launch of the new products.

 

The significant increase in volumes and prices along with the impact upon costs and expenses resulted in an Operating Income of Ch$23,984 (+84.5%). Operating Margin was 21.9% (+520 basis points).

 

EBITDA amounted to Ch$27,357 million, an increase of 74.3%. EBITDA Margin was 25.0% (+490 basis points).

 

69



Table of Contents

 

ARGENTINA

 

The Argentine peso devalued 8.3% on average with respect to the U.S. dollar, which has a direct negative impact over our U.S. dollar denominated costs. With respect to the Chilean peso it devalued 21.1%, resulting in a negative accounting impact over income and a positive impact over costs and expenses upon translation of figures for consolidation, in the end, having a negative impact over results..

 

First Quarter 2010 vs. First Quarter 2009

 

Sales Volume for the quarter increased 1.7% reaching 33.5 million unit cases. Soft drinks volumes decreased 1.4% and Juices and Waters increased 172%. Our volume market share for soft drinks increased to 54.6% during the quarter; lower soft drink volumes are mainly explained by the moderate consumption of non-durable goods observed in the economy. During this quarter, we launched Fanta Zero.

 

Net Sales reached Ch$47,545 million; a decrease of 10.0%, explained by the effect upon translation of figures which more than offset the price adjustments of our costs above inflation and the increase in volumes.

 

Cost of Sales per unit case decreased 12.1%, mainly explained by the effect upon translation of figures and partially offset by: (i) increased concentrate costs (due to higher prices), (ii) increased labor costs, and (iii) the effect of the devaluation of the Argentine peso during the period over U.S. dollar denominated raw materials.

 

MD&A expenses decreased 8.1% due to the effect upon translation of figures and partially offset by increased salaries, freight costs (higher oil prices) and advertising investments carried out during the period resulting from a stronger advertising effort focused on the Juices and Isotonic segment and the new product launching during the quarter.

 

The increase in volumes and local prices, translation of figures, along with the effects upon costs and expenses, resulted in a decrease of 11.6% of Operating Income, which amounted to Ch$6,450 million. Operating Margin was 13.6%.

 

EBITDA reached Ch$8,317 million, a decrease of 12.4%. EBITDA Margin was 17.5%.

 

OTHERS

 

The following accounts had the greatest variations

 

·              Financial Expense/Income (Net):  Had a negative impact due to lower financial income resulting from a decrease in the interest rates over our financial assets.

·              Results by Readjustment Units and Exchange rate Difference: Had a positive impact due to an increase in the exchange rate (compared to a decrease in 2009) over our U.S. dollar asset position, partially offset by the positive variation of the Unidad de Fomento (UF*), compared to a decrease recorded in 2009; affecting our UF liabilities

·              Taxes: Increased because earnings come mainly from Argentina and Brazil with income tax rates of 35% and 34% respectively, and due to the extinction of tax loss carry forwards from Brazil.

 

Finally, Net Income amounted to Ch$32,779 million, representing a 20.5% increase and Net Margin was 14.3% an increase of 70 basis points.

 


*Unidad de Fomento. Chilean peso-denominated monetary unit daily indexed to the Chilean inflation rate of the previous month.

 

70



Table of Contents

 

ANALYSIS OF THE BALANCE SHEET

 

As of March 31, 2010, the Company’s Net Cash Position amounted to US$151.9 million. Accumulated excess cash is invested in short-term time deposits with top of the line banks and money markets.

 

The Company holds 41.9% of its financial assets in UF, 26.6% in Chilean pesos, 20.5% in Brazilian reais, 4.9% in U.S. dollars, and 6.2% in Argentine pesos. Total financial assets amounted to US$318.2 million.

 

Financial debt level as of March 31, 2010 amounted to US$166.4 million (including local bond issuance and placement expenses), 89.4% of which is UF-denominated, 10.1% in Argentine pesos, and 0.4% is in Brazilian reais.

 

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.

 

INDICATORS

 

Unit

 

03-31-2010

 

12-31-2009

 

03-31-2009

 

Mar 10 vs Mar 09

 

LIQUIDITY

 

 

 

 

 

 

 

 

 

 

 

Current Ratio

 

Times

 

2.25

 

1.95

 

2.28

 

-0.03

 

Acid Tests

 

Times

 

1.91

 

1.67

 

1.97

 

-0.06

 

Working Capital

 

MCh$

 

42,471

 

31,421

 

21,862

 

20,608

 

ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

Investments

 

MCh$

 

14,843

 

49,483

 

9,963

 

4,881

 

Inventory turnover

 

Times

 

3.09

 

12.14

 

3.42

 

-0.33

 

Days of inventory on hand

 

Days

 

116.49

 

29.67

 

105.35

 

11.13

 

INDEBTEDNESS

 

 

 

 

 

 

 

 

 

 

 

Debt to equity ratio

 

%

 

65.84

%

73.69

%

68.96

%

-3.12

%

Short-term liabilities to total liabilities

 

%

 

48.30

%

50.04

%

44.68

%

3.62

%

Long-term liabilities to total liabilities

 

%

 

51.70

%

49.96

%

55.32

%

-3.62

%

Interest charges coverage ratio

 

Times

 

60.83

 

48.04

 

62.13

 

-130.63

%

PROFITABILITY

 

 

 

 

 

 

 

 

 

 

 

Return over equity

 

%

 

8.37

%

27.22

%

7.79

%

0.58

%

Return over total assets

 

%

 

4.94

%

15.33

%

4.44

%

0.49

%

Return over operating assets

 

%

 

9.39

%

28.22

%

8.13

%

1.27

%

Operating income

 

MCh$

 

44,197

 

133,123

 

34,366

 

9,831

 

Operating margin

 

%

 

19.21

%

16.89

%

17.11

%

2.10

%

EBITDA (1)

 

MCh$

 

54,423

 

165,967

 

44,108

 

10,315

 

EBITDA margin

 

%

 

23.66

%

21.96

%

21.96

%

1.70

%

Dividends payout ratio - Series A shares

 

%

 

5.17

%

5.43

%

7.21

%

-2.04

%

Dividends payout ratio - Series B shares

 

%

 

4.80

%

4.95

%

6.99

%

-0.15

%

 

Liquidity indicators reflect the Company’s solid financial position and profitability for both periods.

 

Liquidity and indebtedness indicators remain very stable with a very similar balance sheet composition for both periods During the period net financial expenses amounted to Ch$740 million and earnings before interests and taxes amounted to Ch$45,039 million, achieving an interest coverage of 60.8 times.

 

At the closing of the period, ended March 31, 2010, operating profitability indicators were affected by the reasons explained in paragraph I.

 

71



Table of Contents

 

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 NIC 16.

 

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.

 

Summarizing, 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

 

Cash Flows (million Chilean pesos)

 

Mar-10

 

Mar-09

 

Var. Ch$

 

Var. %

 

Operarating

 

39,303

 

36,269

 

3,034

 

8

%

Financing

 

2,936

 

(8,813

)

11,749

 

133

%

Investment

 

(12,225

)

(9,936

)

(2,289

)

-23

%

Net cash flow for the period

 

30,014

 

17,520

 

12,494

 

-71

%

 

The Company generated a negative net cash flow of MCh$30,014 during this period, analyzed as follows:

 

Operating activities generated a positive cash flow of MCh$39,303 representing a positive variation of MCh$3,034 mainly explained by higher collections from clients partially offset by greater payments to suppliers in real terms.

 

Financing activities generated a positive cash flow of MCh$2,936 with a positive variation of MCh$11,749 regarding the previous year, mainly due to higher loans obtained and lower loan payments.

 

Investment activities generated a negative cash flow of MCh$12,225 with a negative variation of MCh$2,289 regarding the previous year, mainly due to higher additions to property, plant and equipment during 2010 with respect to the previous year.

 

V. Analysis Of Market Risk

 

Interest Rate Risk

 

As of March 31, 2009 and 2010, the Company held 100% of its debt obligations at fixed-rates. Consequently, the risk of market interest rate fluctuations regarding the Company’s cash flow remains low.

 

72



Table of Contents

 

Foreign Currency Risk

 

Income generated by the Company is linked to the currencies of the markets in which it operates, and for this period, it was composed as follows:

 

Chilean
Peso

 

Brazilian
Real

 

Argentine
Peso

 

32%

 

47%

 

21%

 

 

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 of raw materials.

 

Accounting exposure of foreign subsidiaries (Brazil and Argentina) for the difference between monetary assets and liabilities, hence, 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 35% and 40% 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-hedging instruments have also been utilized.

 

********

 

This document may contain forward-looking statements reflecting Embotelladora Andina’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.

 

73



Table of Contents

 

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, August 30, 2010

 

 

74


-----END PRIVACY-ENHANCED MESSAGE-----