-----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, HxmW4TQFACYKb/4w1Ri4FviDPyXlIpn+Ay5P/ZpSlFaP69/OuixljPydkc2rNCZa F53f4II5/EB5+niBviTd5w== 0001104659-10-060429.txt : 20101130 0001104659-10-060429.hdr.sgml : 20101130 20101130093353 ACCESSION NUMBER: 0001104659-10-060429 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 1 CONFORMED PERIOD OF REPORT: 20101029 FILED AS OF DATE: 20101130 DATE AS OF CHANGE: 20101130 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: 101220731 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 a10-21884_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

 

October 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 September 30, 2010 and 2009

 

1




Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Consolidated Financial Statements at September 30,

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

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current Assets:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5

 

92,842,886

 

112,445,009

 

129,218,871

 

Other financial assets

 

6

 

15,323,525

 

22,691,323

 

 

Other non financial assets

 

7.1

 

6,761,188

 

10,086,541

 

7,840,434

 

Trade receivables and other accounts receivable, net

 

8

 

67,804,110

 

78,558,590

 

74,029,537

 

Intercompany accounts receivable

 

12.1

 

1,692,591

 

1,051,014

 

1,726,604

 

Inventories

 

9

 

41,539,512

 

40,908,937

 

35,443,903

 

Current tax assets / Tax receivables

 

10.1

 

2,430,926

 

4,563,058

 

5,675,872

 

Total Current Assets

 

 

 

228,394,738

 

270,304,472

 

253,935,221

 

 

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

 

 

Other non financial non current assets

 

7.2

 

23,598,212

 

21,443,775

 

18,617,344

 

Trade receivables and other accounts receivable, net

 

8

 

7,938,146

 

5,817,177

 

8,542

 

Intercompany accounts receivable, net

 

12.1

 

37,974

 

37,869

 

34,719

 

Investments in Equity Investees accounted for by the equity method

 

14

 

49,073,684

 

34,731,218

 

32,822,541

 

Intangible assets, net

 

15.1

 

1,581,899

 

2,117,333

 

2,455,762

 

Goodwill

 

15.2

 

59,025,721

 

61,360,345

 

65,269,071

 

Property, plant and equipment, net

 

11

 

264,301,964

 

246,880,251

 

247,758,924

 

Deferred tax assets

 

10.4

 

5,939,054

 

6,252,523

 

6,382,129

 

Total Non-Current Assets

 

 

 

411,496,654

 

378,640,491

 

373,349,032

 

Total Assets

 

 

 

639,891,392

 

648,944,963

 

627,284,253

 

 

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 September 30, 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

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current Liabilities:

 

 

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

15,811,685

 

5,799,881

 

11,504,242

 

Payables and other accounts payable

 

17

 

77,233,714

 

82,302,124

 

79,549,681

 

Intercompany accounts payable

 

12.2

 

10,959,632

 

13,757,847

 

16,528,635

 

Provisions

 

18

 

52,408

 

38,879

 

43,440

 

Taxes payable

 

10.2

 

2,157,984

 

5,676,913

 

2,084,004

 

Other non financial liabilities

 

19

 

24,947,169

 

30,234,814

 

31,532,517

 

Total Current Liabilities

 

 

 

131,162,592

 

137,810,458

 

141,242,519

 

 

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

 

 

Other non-current financial liabilities

 

16

 

71,340,222

 

73,149,674

 

80,247,530

 

Intercompany accounts payable

 

12.2

 

2,179,720

 

2,565,767

 

3,137,347

 

Provisions

 

18

 

4,310,300

 

4,457,107

 

2,887,777

 

Deferred tax liabilities

 

10.4

 

41,285,107

 

39,435,167

 

34,578,183

 

Other non-current liabilities

 

19

 

8,731,259

 

9,567,264

 

10,861,802

 

Post-employment benefit liabilities

 

13.2

 

7,031,688

 

8,401,791

 

8,034,813

 

Total Non-Current Liabilities

 

 

 

134,878,296

 

137,576,770

 

139,747,452

 

 

 

 

 

 

 

 

 

 

 

Net Shareholders’ Equity:

 

20

 

 

 

 

 

 

 

Issued capital

 

 

 

230,892,178

 

230,892,178

 

236,327,716

 

Other reserves

 

 

 

(11,585,620

)

(4,851,620

)

 

Retained earnings

 

 

 

154,536,393

 

147,508,036

 

109,955,729

 

Net Shareholders’ Equity attributable to equity Shareholders of the parent

 

 

 

373,842,951

 

373,548,594

 

346,283,445

 

Non-controlling interests

 

 

 

7,553

 

9,141

 

10,837

 

Total Shareholders’ Equity

 

 

 

373,850,504

 

373,557,735

 

346,294,282

 

Total Liabilities and Net Shareholders’ Equity

 

 

 

639,891,392

 

648,944,963

 

627,284,253

 

 

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 September 30, 2010 and 2009

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

 

STATEMENT OF COMPREHENSIVE
INCOME

 

NOTE

 

01.01.2010
09.30.2010

 

01.01.2009
09.30.2009

 

07.01.2010
09.30.2010

 

07.01.2009
09.30.2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

 

625,384,533

 

546,394,346

 

203,870,204

 

179,202,610

 

Cost of sales

 

 

 

(357,149,064

)

(312,031,144

)

(116,874,738

)

(103,109,878

)

Gross Margin

 

 

 

268,235,469

 

234,363,202

 

86,995,466

 

76,092,732

 

Other operating income

 

24

 

686,436

 

1,057,576

 

247,099

 

608,114

 

Distribution costs

 

 

 

(57,419,079

)

(49,857,777

)

(19,067,637

)

(15,690,189

)

Administrative expenses

 

 

 

(112,368,810

)

(102,645,325

)

(38,437,956

)

(35,175,329

)

Other expenses by function

 

25

 

(5,198,633

)

(3,802,660

)

(2,190,274

)

(1,345,753

)

Other income (losses)

 

27

 

342,102

 

2,605,821

 

(775,340

)

529,367

 

Finance income

 

26

 

2,573,176

 

3,191,076

 

637,997

 

574,329

 

Finance costs

 

26

 

(5,366,007

)

(5,698,098

)

(1,822,490

)

(1,754,925

)

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

 

 

 

320,499

 

1,386,692

 

(133,126

)

915,884

 

Exchange difference

 

 

 

(98,731

)

68,250

 

(123,108

)

493,320

 

Profit because of units of adjustment

 

 

 

(136,002

)

639,390

 

(140,139

)

(44,345

)

Gains before taxes

 

 

 

91,570,420

 

81,308,147

 

25,190,492

 

25,203,205

 

Gains tax

 

10.3

 

(24,507,702

)

(17,299,428

)

(6,846,023

)

(7,008,406

)

Earnings in the fiscal year

 

 

 

67,062,718

 

64,008,719

 

18,344,469

 

18,194,799

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings attributable to equity holders of the parent

 

 

 

67,061,100

 

64,006,976

 

18,343,934

 

18,194,270

 

Earnings attributable to minority interests

 

20

 

1,618

 

1,743

 

535

 

529

 

Earnings in the Fiscal Year

 

 

 

67,062,718

 

64,008,719

 

18,344,469

 

18,194,799

 

 

 

 

 

 

Ch$

 

Ch$

 

Ch$

 

Ch$

 

Earnings per Share

 

 

 

 

 

 

 

 

 

 

 

Earnings per Series A Share

 

 

 

84.01

 

80.18

 

22.98

 

22.79

 

Earnings per Series B Share

 

 

 

92.41

 

88.20

 

25.28

 

25.07

 

 

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 September 30, 2010 and 2009

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

 

 

 

 

 

01.01.2010

 

01.01.2009

 

07.01.2010

 

07.01.2009

 

STATEMENT OF COMPREHENSIVE INCOME

 

NOTE

 

09.30.2010

 

09.30.2009

 

09.30.2010

 

09.30.2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings in the fiscal year

 

 

 

67,062,718

 

64,008,719

 

18,344,469

 

18,194,799

 

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

 

 

 

 

 

 

 

 

 

 

 

Translation adjustments

 

20

 

(6,737,206

)

954,501

 

(17,196,743

)

18,189,795

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income and Expenses in the Fiscal Year

 

 

 

60,325,512

 

64,963,220

 

1,147,726

 

36,384,594

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income and Expenses Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Majority shareholders

 

 

 

60,327,100

 

64,964,063

 

1,148,200

 

36,383,855

 

Minority interests

 

 

 

(1,588

)

(843

)

(474

)

739

 

Total Comprehensive Income and Expenses

 

 

 

60,325,512

 

64,963,220

 

1,147,726

 

36,384,594

 

 

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 September 30, 2010 and 2009

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

 

 

 

 

 

01.01.2010

 

01.01.2009

 

 

 

NOTE

 

09.30.2010

 

09.30.2009

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash Flows provided by (used in) Operating Activities

 

 

 

 

 

 

 

Types cash flows provided by Operating Activities

 

 

 

 

 

 

 

Customer and services rendered collections

 

 

 

871,350,543

 

766,099,209

 

Types of cash flows (used in) Operating Activities

 

 

 

 

 

 

 

Supplier payments

 

 

 

(607,993,457

)

(521,250,767

)

Payroll

 

 

 

(58,692,848

)

(48,340,678

)

Other payments

 

 

 

(102,868,549

)

(91,818,493

)

Dividends classified as from operations

 

 

 

1,379,837

 

2,000,000

 

Interest payments classified as from operations

 

 

 

(2,711,597

)

(3,261,834

)

Interest received classified as from operations

 

 

 

1,914,143

 

3,341,486

 

Earnings tax payments

 

 

 

(10,342,092

)

(12,343,385

)

Cash Flows provided by (used in) Other Operating Activities

 

 

 

(1,689,703

)

(1,692,783

)

Net Cash Flows provided by (used in) Operating Activities

 

 

 

90,346,277

 

92,732,755

 

Cash Flows provided by (used in) Investment Activities

 

 

 

 

 

 

 

Cash flows used to acquire non-controlling interest

 

 

 

(15,229,291

)

(719,970

)

Disposals of property, plant and equipment

 

 

 

428,922

 

252,227

 

Additions of property, plant and equipment

 

 

 

(54,881,610

)

(38,392,434

)

Additions of other long term assets

 

 

 

11,415,261

 

 

Disposals of other long term assets

 

 

 

(3,682,150

)

 

Payments of other financial liabilities

 

 

 

 

(1,931,911

)

Reimbursement of other financial liabilities

 

 

 

2,969,807

 

242,847

 

Cash Flows provided by (used in) Other Investment Activities

 

 

 

 

(217,689

)

Net Cash Flows used in Investment Activities

 

 

 

(58,979,061

)

(40,766,930

)

Cash Flows provided by (used in) Financing Activities

 

 

 

 

 

 

 

Short term loans obtained

 

 

 

15,837,447

 

10,845,221

 

Cash flows provided by loans

 

 

 

15,837,447

 

10,845,221

 

Loan payments

 

 

 

(7,583,540

)

(14,175,548

)

Dividend payments by the reporting entity

 

 

 

(59,882,179

 

(56,176,203

)

Payments to purchase other financial assets

 

 

 

(1,099,748

)

 

Net Cash Flows provided by (used in) Financing Activities

 

 

 

(52,728,020

)

(59,506,530

)

Decrease in Cash and cash equivalents, before effects of variations in Exchange Rates

 

 

 

(21,360,804

)

(7,540,705

)

Effects of Variations in Exchange Rates on Cash and cash equivalents

 

 

 

1,758,681

 

(526,183

)

Net Decrease in Cash and cash equivalents

 

 

 

(19,602,123

)

(8,066,888

)

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

 

5

 

112,445,009

 

129,218,871

 

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

 

5

 

92,842,886

 

121,151,983

 

 

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 September 30, 2010 and 2009

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

 

 

 

 

 

Other reserves

 

Retained
earnings

 

Controlling

 

Non-

 

Total

 

 

 

Capital
issued

 

Translation
reserves

 

Other
reserves

 

Other
reserves

 

(cummulative
losses)

 

Shareholders’
Equity

 

Controlling
interest

 

Shareholders’
Equity

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial balance at 01/01/2010

 

230,892,178

 

(10,287,158

)

5,435,538

 

(4,851,620

)

147,508,036

 

373,548,594

 

9,141

 

373,557,735

 

Changes in shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses)

 

 

 

 

 

 

67,061,100

 

67,061,100

 

1,618

 

67,062,718

 

Other comprehensive income

 

 

(6,734,000

)

 

(6,734,000

)

 

(6,734,000

)

(3,206

)

(6,737,206

)

Comprehensive Income

 

 

(6,734,000

)

 

(6,734,000

)

67,061,100

 

60,327,100

 

(1,588

)

60,325,512

 

Dividends

 

 

 

 

 

(60,032,743

)

(60,032,743

)

 

(60,032,743

)

Total changes in shareholders’ equity

 

 

(6,734,000

)

 

(6,734,000

)

7,028,357

 

294,357

 

(1,588

)

292,769

 

Ending balance at 09/30/2010

 

230,892,178

 

(17,021,158

)

5,435,538

 

(11,585,620

)

154,536,393

 

373,842,951

 

7,553

 

373,850,504

 

 

 

 

 

 

Other reserves

 

Retained
earnings

 

Controlling

 

Non-

 

Total

 

 

 

Capital
issued

 

Translation
reserves

 

Other
reserves

 

Other
reserves

 

(cummulative
losses)

 

Shareholders’
Equity

 

Controlling
interest

 

Shareholders’
Equity

 

 

 

ThCh$

 

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 in shareholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gains (losses)

 

 

 

 

 

64,006,976

 

64,006,976

 

1,743

 

64,008,719

 

Other comprehensive income

 

 

957,087

 

 

957,087

 

 

957,087

 

(2,586

)

954,501

 

Comprehensive Income

 

 

957,087

 

 

957,087

 

64,006,976

 

64,964,063

 

(843

)

64,963,220

 

Dividends

 

 

 

 

 

(53,529,012

)

(53,529,012

)

 

(53,529,012

)

Increase (decrease) due to transfers and other changes

 

(5,435,538

)

 

5,435,538

 

5,435,538

 

 

 

 

 

Total changes in shareholders’ equity

 

(5,435,538

)

957,087

 

5,435,538

 

6,392,625

 

10,477,964

 

11,435,051

 

(843

)

11,434,208

 

Ending balance at 09/30/2009

 

230,892,178

 

957,087

 

5,435,538

 

6,392,625

 

120,433,693

 

357,718,496

 

9,994

 

357,728,490

 

 

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

September 30, 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 September 30, 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.

 

9



Table of Contents

 

2.2                                         Periods Covered

 

These Consolidated Financial Statements encompass the following periods:

 

Consolidated Financial Statements:  The periods ended September 30, 2010, at December 31, 2009 and at January 1, 2009.

 

Consolidated Statement of Comprehensive Income by Function and Consolidated Statement of Cash Flows:  The periods from January 1 to September 30, 2010 and 2009.

 

Statement of Changes in Net Shareholders’ Equity:  Balances and activity between January 1 and September 30, 2010 and 2009.

 

2.3                                         Basis of Preparation

 

The Consolidated Financial Statements of the Company for the period ended September 30, 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 September 30, 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 October 26, 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 September 30, 2010, at December 31, 2009 and at January 1, 2009; and income and cash flows for the periods ended September 30, 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.

 

10



Table of Contents

 

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.

 

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

 

 

 

 

 

09/30/2010

 

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

 

09.30.2010

 

483.65

 

285.47

 

122.13

 

21,339.99

 

12.31.2009

 

507.10

 

291.24

 

133.45

 

20,942.88

 

09.30.2009

 

550.36

 

309.52

 

143.21

 

20,834.45

 

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 R$

 

Embotelladora del Atlántico S.A.

 

Argentine Peso A$

 

 

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.

 

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.

 

13



Table of Contents

 

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.

 

14



Table of Contents

 

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.

 

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, even when subjected to impairment tests annually.

 

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.

 

16



Table of Contents

 

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.

 

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.

 

17



Table of Contents

 

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.

 

18


 


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.

 

19



Table of Contents

 

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.

 

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$74,493,408 at September 30, 2010, net of an allowance for doubtful accounts provision of ThCh$1,218,319. 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).

 

20



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

 

July 1, 2010

 

 

Improvements and amendments

 

Mandatory effective
date

 

IAS 24 Related party disclosures

 

January 1, 2011

 

Amendment to IFRIC 14 Financing prepayments minimum requirements:

 

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.

 

21



Table of Contents

 

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 transition date 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 2010 fiscal year, comparatively to the 2009 fiscal year.

 

Sections 3.1, 3.2 and 3.3 present the reconciliations required by IFRS N°1 between the beginning and closing balances of the year ending December 31, 2009 and the period ended September 30, 2009; and the beginning balances as of January 1, 2009, after applying these standards.

 

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 September 30, 2010, December 31, 2009, and January 1, 2009 and on the net gain at September 30, and December 31, 2009:

 

22



Table of Contents

 

3.1                                       Reconciliation of Net Shareholders’ Equity from generally accepted accounting principles in Chile to International Financial Reporting Standards at January 1, September 30, and December 31, 2009:

 

 

 

 

 

09/30/2009

 

12/31/2009

 

01/01/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ Equity according to Chilean GAAP

 

 

 

318,138,871

 

336,578,506

 

346,248,602

 

Adjustments to IFRS

 

 

 

 

 

 

 

 

 

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

 

3.3.1

 

45,031,105

 

42,893,951

 

28,469,859

 

Change in functional currency and suspension of goodwill amortization

 

3.3.2

 

13,584,226

 

15,085,550

 

 

Post-employment benefits

 

3.3.4

 

1,509,647

 

1,554,045

 

1,114,217

 

Reversal of price-level restatement

 

3.3.6

 

3,236,826

 

2,520,859

 

 

Hedging instruments

 

3.3.7

 

 

(2,079,511

)

173,211

 

Deferred taxes

 

3.3.9

 

(19,414,766

)

(17,205,160

)

(20,324,257

)

Investments in equity investees

 

3.3.8

 

3,163,348

 

3,591,820

 

1,400,227

 

Minority interest

 

 

 

9,994

 

9,141

 

10,837

 

Other

 

 

 

495,819

 

(51,493

)

481,399

 

Subtotal

 

 

 

365,755,070

 

382,897,708

 

357,574,095

 

Minimum dividend

 

3.3.10

 

(8,026,580

)

(9,339,973

)

(11,279,813

)

Net Shareholders’ Equity according to IFRS

 

 

 

357,728,490

 

373,557,735

 

346,294,282

 

 

3.2                                       Reconciliation of the year’s income from Chile GAAP to IFRS at September 30, and December 31, 2009:

 

 

 

 

 

09/30/2009

 

07/01/2009 to
09/30/2009

 

12/31/2009

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Income according to Chilean GAAP

 

 

 

54,209,357

 

19,581,837

 

86,918,333

 

Adjustments to IFRS

 

 

 

 

 

 

 

 

 

Depreciation

 

3.4.1

 

(2,526,990

)

(414,254

)

(4,276,931

)

Goodwill amortization

 

3.4.2

 

4,949,821

 

1,758,412

 

6,094,120

 

Intercompany account considered investment in subsidiary

 

3.4.3

 

11,743,568

 

1,162,703

 

13,804,730

 

Post-employment benefits

 

3.4.4

 

368,920

 

34,410

 

439,828

 

Reversal of translation adjustment according to Chilean standard

 

3.4.5

 

(5,541,458

)

(2,484,206

)

(4,977,864

)

Translation of results at average exchange rate

 

3.4.5

 

1,902,491

 

(1,177,769

)

2,412,869

 

Reversal of price-level restatement

 

3.4.6

 

(987,746

)

(43,634

)

(1,240,956

)

Hedging instruments

 

3.4.7

 

 

 

(2,252,722

)

Deferred taxes

 

3.4.8

 

4,184

 

370,965

 

1,476,431

 

Investments in equity investees

 

3.4.9

 

73,581

 

(53,172

)

(382,625

)

Minority interest

 

 

 

1,743

 

529

 

2,748

 

Other

 

 

 

(188,752

)

(541,022

)

(32,483

)

Statement of Income according to IFRS

 

 

 

64,008,719

 

18,194,799

 

97,985,478

 

 

23



Table of Contents

 

3.3                                        Reconciliation of Net Cash Flows and Cash Equivalents from Chilean GAAP to IFRS at December 31, 2009:

 

 

 

Provided by

 

Description

 

Operating Activities
at 12/31/2009

 

Investment
Activities at
12/31/2009

 

Financing Activities
at 12/31/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash flows in accordance with previous standards

 

122,051,640

 

(72,136,450

)

(67,531,694

)

Exchange rate effects due to IFRS implementation

 

9,074,780

 

(2,041,393

)

(224,616

)

Cash flows in accordance with IFRS

 

131,126,420

 

(74,177,843

)

(67,756,310

)

 

Description

 

Net Cash Flow
at 12/31/2009

 

Inflationary effects
at 12/31/2009

 

Beginning balance at
12/31/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash flows in accordance with previous standards

 

(17,616,504

)

3,814,675

 

126,246,838

 

Exchange rate effects due to IFRS implementation

 

6,808,771

 

(9,780,804

)

2,972,033

 

Cash flows in accordance with IFRS

 

(10,807,733

)

(5,966,129

)

129,218,871

 

 

3.4             Explanation of main differences between Chilean GAAP and IFRS

 

3.4.1          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.

 

24



Table of Contents

 

3.4.2          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.

 

3.4.3                             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.

 

3.4.4          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.

 

3.4.5          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.

 

25



Table of Contents

 

3.4.6          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.

 

3.4.7                             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.

 

3.4.8                               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.

 

3.4.9                             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.

 

3.4.10                      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.

 

26



Table of Contents

 

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

 

The three operating segments conduct their business through the production and sale of soft drinks, 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 September 30, 2010

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income from external customers, total

 

206,973,398

 

128,857,414

 

289,553,721

 

 

625,384,533

 

Operating income between segments, total

 

 

 

 

 

 

Interest income, total for segments

 

841,948

 

222,075

 

1,509,153

 

 

2,573,176

 

Interest expense, total for segments

 

(3,894,429

)

(694,773

)

(776,805

)

 

(5,366,007

)

Interest income, net, total for segments

 

(3,052,481

)

(472,698

)

732,348

 

 

(2,792,831

)

Depreciation and amortization, total for segments

 

(11,968,705

)

(5,523,993

)

(10,334,838

)

 

(27,827,536

)

Sums of significant income items, total

 

463,858

 

68,651

 

1,299,171

 

 

1,831,680

 

Sums of significant expense items, total

 

(168,628,220

)

(115,190,169

)

(245,714,739

)

 

(529,533,128

)

Gain (loss) of the segment reported, total

 

23,787,850

 

7,739,205

 

35,535,663

 

 

67,062,718

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(429,460

)

 

749,959

 

 

320,499

 

Income tax expense (income), total

 

(4,512,057

)

(4,215,598

)

(15,780,047

)

 

(24,507,702

)

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

311,018,141

 

73,738,028

 

255,135,223

 

 

639,891,392

 

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

 

24,744,612

 

 

24,329,072

 

 

49,073,684

 

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

 

(25,012,301

)

(6,670,621

)

(38,427,979

)

 

(70,110,901

)

Liabilities of the segments, total

 

122,266,225

 

37,693,985

 

106,080,678

 

 

266,040,888

 

 

27



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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTE 5 — CASH AND CASH EQUIVALENTS

 

This line was comprised as follows as of September 30, 2010, December 31, 2009 and January 1, 2009:

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

 

 

Cash

 

503,431

 

54,634

 

1,351,380

 

Bank Balances

 

15,347,215

 

20,162,614

 

19,864,906

 

Deposits

 

69,697,101

 

73,686,670

 

81,721,480

 

Mutual Fund Investments

 

7,295,139

 

18,541,091

 

26,281,105

 

Cash and cash equivalents

 

92,842,886

 

112,445,009

 

129,218,871

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

By currency

 

 

 

 

 

 

 

Dollar

 

4,136,590

 

6,321,415

 

25,546,100

 

Argentine Peso

 

789,547

 

602,067

 

2,366,465

 

Chilean Peso

 

75,268,448

 

82,792,844

 

93,910,652

 

Real

 

12,648,301

 

22,728,683

 

7,395,654

 

Cash and cash equivalents

 

92,842,886

 

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 September 30, 2010, December 31, 2009 and January 1, 2009:

 

 

 

 

 

 

 

 

 

Annual

 

Balance at

 

Placement

 

Entity

 

Currency

 

Principal

 

Rate

 

30.09.2010

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

23-Apr-10

 

Banco BBVA

 

UF

 

12,114,877

 

0.00

%

12,295,443

 

03-May-10

 

Banco BCI

 

UF

 

11,914,000

 

0.00

%

12,087,548

 

17-Dec-09

 

Banco Santander

 

UF

 

11,010,502

 

2.50

%

11,417,012

 

12-Apr-10

 

Banco BBVA

 

$

 

6,644,069

 

2.40

%

6,719,814

 

14-Jun-10

 

Banco Itaú

 

UF

 

4,770,768

 

0.40

%

4,817,790

 

13-Jan-10

 

Banco de Chile

 

UF

 

4,410,633

 

1.70

%

4,557,839

 

13-Jan-10

 

Banco Estado

 

UF

 

4,410,633

 

1.65

%

4,556,212

 

06-Oct-09

 

Banco Itaú

 

R$

 

1,522,626

 

8.83

%

1,587,043

 

12-Jan-10

 

Banco Itaú

 

R$

 

2,854,740

 

8.83

%

2,892,704

 

05-Mar-10

 

Banco Itaú

 

R$

 

2,854,740

 

8.83

%

2,854,740

 

01-Jul-10

 

Banco Itaú

 

UF

 

2,713,000

 

0.70

%

2,735,103

 

29-Sep-10

 

Banco Security

 

UF

 

2,121,750

 

2.68

%

2,121,750

 

03-Aug-10

 

Banco Itaú

 

UF

 

1,000,000

 

0.52

%

1,006,138

 

29-Mar-10

 

Banco Votorantim

 

R$

 

31,896

 

8.82

%

33,068

 

02-Aug-10

 

Banco BBVA

 

AR$

 

15,929

 

10.00

%

14,897

 

Total

 

 

 

 

 

 

 

 

 

69,697,101

 

 

29



Table of Contents

 

5.1             Deposits (continous)

 

 

 

 

 

 

 

 

 

Annual

 

Balance at

 

Placement

 

Entity

 

Currency

 

Principal

 

Rate

 

31.12.2009

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

17-Dec-09

 

Banco Santander

 

Ch$

 

11,010,500

 

2.50

%

10,996,285

 

06-Oct-09

 

Banco Itaú

 

R$

 

8,751,128

 

8.45

%

8,895,193

 

14-Dec-09

 

Banco Deutsche Bank

 

Ch$

 

8,817,738

 

0.48

%

8,819,737

 

29-Sep-09

 

Banco Itaú

 

Ch$

 

7,741,171

 

1.20

%

7,804,537

 

13-Oct-09

 

Banco Estado 

 

Ch$

 

5,783,449

 

0.23

%

5,816,009

 

24-Jun-09

 

Banco Santander

 

Ch$

 

4,543,900

 

2.40

%

4,600,859

 

19-Oct-09

 

Banco Estado 

 

Ch$

 

4,364,533

 

0.42

%

4,382,178

 

09-Nov-09

 

Banco Itaú 

 

Ch$

 

4,200,000

 

2.00

%

4,197,177

 

15-Jun-09

 

Banco Chile 

 

Ch$

 

3,322,621

 

2.70

%

3,368,735

 

24-Jun-09

 

Banco Chile 

 

Ch$

 

3,000,000

 

3.20

%

3,050,270

 

27-Oct-09

 

Banco Itaú 

 

Ch$

 

2,670,000

 

1.40

%

2,678,396

 

14-Jul-09

 

Banco BBVA 

 

Ch$

 

2,737,500

 

1.50

%

2,759,342

 

13-Nov-09

 

Banco Santander

 

Ch$

 

1,876,098

 

3.30

%

1,877,662

 

16-Oct-09

 

Banco Bradesco

 

R$

 

1.392.922

 

8.43

%

1,410,005

 

24-Nov-09

 

Banco BCI 

 

Ch$

 

1,248,101

 

4.50

%

1,249,422

 

18-Nov-09

 

Banco Estado 

 

Ch$

 

1,003,066

 

3.30

%

1,003,445

 

24-Nov-09

 

Banco Santander

 

Ch$

 

728,386

 

4.70

%

729,305

 

02-Apr-09

 

Banco Votorantim

 

R$

 

30,295

 

8.63

%

31,955

 

23-Nov-09

 

Banco BBVA Francés

 

AR$

 

15,906

 

10.00

%

16,158

 

Total

 

 

 

 

 

 

 

 

 

73,686,670

 

 

 

 

 

 

 

 

 

 

Annual

 

Balance at

 

 

 

Entity

 

Currency

 

Principal

 

Rate

 

01.01.2008

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

11-Sep-08

 

Banco Santander

 

Ch$

 

14,478,105

 

2.42

%

14,993,596

 

02-Dec-08

 

Banco BCI

 

Ch$

 

8,727,900

 

8.88

%

8,790,334

 

02-Dec-08

 

Banco BCI

 

Ch$

 

8,727,900

 

8.88

%

8,790,334

 

11-Sep-08

 

Banco BBVA

 

Ch$

 

7,961,385

 

2.90

%

8,256,963

 

26-Dec-08

 

Banco BBVA

 

Ch$

 

7,529,640

 

9.50

%

7,538,359

 

16-Dec-08

 

Royal Bank of Canada

 

US$

 

7,331,555

 

2.73

%

7,320,120

 

29-Sep-08

 

Banco Chile

 

US$

 

6,645,700

 

3.78

%

6,426,649

 

19-Nov-08

 

Banco Itaú

 

Ch$

 

6,156,000

 

6.50

%

6,235,415

 

30-Mar-08

 

Banco Chile

 

Ch$

 

5,200,000

 

2.00

%

5,627,843

 

16-Dec-08

 

Banco Itaú

 

Ch$

 

3,300,000

 

9.50

%

3,311,459

 

23-Sep-08

 

Banco Chile

 

Ch$

 

2,238,600

 

3.40

%

2,314,341

 

29-Jul-08

 

Banco Chile

 

Ch$

 

1,984,000

 

1.20

%

2,084,732

 

02-Apr-08

 

Banco Votorantim

 

R$

 

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

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

BBVA mutual fund

 

2,327,000

 

2,844,000

 

 

Scotiabank mutual fund

 

2,270,000

 

3,641,000

 

 

BCI mutual fund

 

221,500

 

2,348,000

 

 

Santander mutual fund

 

 

1,896,000

 

 

Itaú Corporate mutual fund

 

878,197

 

1,574,370

 

36,153

 

Banchile mutual fund

 

1,474,666

 

3,758,347

 

10,512,365

 

Royal Bank of Canada mutual fund

 

 

 

189,977

 

Banco Estado mutual fund

 

 

 

5,209,999

 

Citi Institutional Liquid Reserves Limited

 

123,776

 

2,478,907

 

10,332,249

 

Dreyfus Global Fund Universal Liquidity Plus

 

 

467

 

362

 

Total investment and mutual funds

 

7,295,139

 

18,541,091

 

26,281,105

 

 

NOTE 6 —OTHER CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at September 30, 2010, December 31, 2009, and January 1, 2009, other than Cash and cash equivalents. They correspond to time deposits beyond 90 days along with bonds received as payments at our subsidiary in Argentina:

 

Time Deposits

 

 

 

 

 

 

 

 

 

Annual

 

 

 

 

 

Placement

 

Entity

 

Currency

 

Principal

 

Rate

 

09.30.2010

 

12.31.2009

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

ThCh$

 

02-Nov-09

 

Banco HSBC

 

UF

 

11,341,762

 

0.49

 

11,594,369

 

11,336,036

 

12-May-10

 

Banco BBVA

 

UF

 

2,740,597

 

0.01

 

2,778,730

 

 

12-May-10

 

Banco BBVA

 

UF

 

456,766

 

0.57

 

464,137

 

 

12-May-10

 

Banco BBVA

 

UF

 

228,383

 

1.37

 

232,794

 

6,619,385

 

12-May-10

 

Banco BBVA

 

UF

 

228,383

 

1.37

 

232,794

 

4,735,902

 

 

 

 

 

 

 

Subtotal

 

 

 

15,302,824

 

22,691,323

 

 

Bonds

 

 

 

 

 

 

 

 

 

Annual

 

 

 

 

 

Placement

 

Entities

 

Currency

 

Principal

 

rate

 

09/30/2010

 

12/31/2009

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

ThCh$

 

30-Nov-2011

 

Prov.Buenos Aires

 

AR$

 

20,701

 

 

20,701

 

 

 

 

Subtotal

 

 

 

 

 

 

 

20,701

 

 

 

 

 

 

 

 

Total

 

 

 

15,323,525

 

22,691,323

 

 

31



Table of Contents

 

NOTE 7 — OTHER CURRENT AND NON CURRENT NON FINANCIAL ASSETS

 

Note 7.1            Other current non financial assets

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Prepaid Insurance

 

293,022

 

16,879

 

15,815

 

Prepaid Expenses

 

3,178,507

 

3,060,440

 

2,629,151

 

Forward contrct rights

 

 

13,083

 

1,213,052

 

Wachovia investment fund (restricted)

 

 

3,180,618

 

 

Otros current assets

 

29,184

 

63,569

 

94,657

 

Fiscal credit remaining

 

 

 

761,071

 

Materials and supplies

 

3,188,096

 

3,620,404

 

2,872,966

 

Parts

 

72,379

 

131,548

 

253,722

 

Total

 

6,761,188

 

10,086,541

 

7,840,434

 

 

Note 7.2         Other non-current non financial assets

 

Detalle

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Prepaid expenses

 

2,893,156

 

2,597,060

 

3,238,086

 

Investments in other companies

 

56,016

 

56,016

 

57,335

 

Fiscal credits

 

6,183,463

 

7,254,343

 

5,545,259

 

Judicial deposits

 

12,876,265

 

10,254,716

 

8,053,225

 

Non operating assets

 

1,202,748

 

1,104,803

 

1,482,609

 

Others

 

386,564

 

176,837

 

240,830

 

Total

 

23,598,212

 

21,443,775

 

18,617,344

 

 

32



Table of Contents

 

NOTE 8           - COMMERCIAL DEBTORS AND ACCOUNTS RECEIVABLE

 

The composition of commercial debtors and accounts receivable is as follows:

 

 

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

Description

 

Current

 

Non
current

 

Current

 

Non
current

 

Current

 

Non
current

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Sales debtors

 

43,525,341

 

1,516

 

54,674,968

 

 

47,567,131

 

 

Sales recievables

 

10,044,008

 

 

14,494,834

 

192,022

 

14,591,709

 

 

Other debtors

 

15,453,080

 

7,936,630

 

11,077,776

 

5,625,155

 

13,430,678

 

8,542

 

Allowance doubtful accounts

 

(1,218,319

)

 

(1,688,988

)

 

(1,559,981

)

 

Total

 

67,804,110

 

7,938,146

 

78,558,590

 

5,817,177

 

74,029,537

 

8,542

 

 

The change in the allowance for doubtful accounts between January 1 and September 30, 2010 and at January 1 and December 31, 2009 is presented below:

 

Item

 

09/30/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial balance

 

1,688,988

 

1,559,981

 

Increase

 

550,201

 

367,460

 

Use of allowance

 

(775,336

)

(197,559

)

Increase (decrease) because of foreign exchange

 

(245,534

)

(40,894

)

Movement

 

(470,668

)

129,007

 

Final balance

 

1,218,319

 

1,688,988

 

 

33



Table of Contents

 

NOTE 9 —  INVENTORIES

 

The composition of inventory balances is detailed as follows:

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Raw materials

 

18,714,335

 

21,601,753

 

18,076,625

 

Merchandise

 

6,407,872

 

3,456,085

 

2,021,982

 

Production inputs

 

2,426,640

 

2,556,814

 

2,250,164

 

Products in progress

 

120,565

 

87,302

 

81,381

 

Finished goods

 

10,767,356

 

11,255,686

 

10,904,548

 

Other inventories

 

3,102,744

 

1,951,297

 

2,109,203

 

Balance

 

41,539,512

 

40,908,937

 

35,443,903

 

 

The cost of inventories recognized as a cost of sale totaled ThCh$357,149,064 at September 30, 2010 and ThCh$312,031,144 at September 30, 2009.

 

Inventory obsolescence expense was ThCh$594,599 at September 30, 2010.

 

34



Table of Contents

 

NOTE 10 —  INCOME TAX AND DEFERRED TAXES

 

At the end of period 2010, the company had a taxable profits fund of ThCh$38,850,567 comprised of profits for which there was first-category income tax credit totaling ThCh$38,743,576 and profits without any credit totaling ThCh$106,991.

 

10.1                 Current tax receivables

 

The current tax receivables consisted of the following items:

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Provisional monthly payments

 

1,796,098

 

3,459,004

 

5,062,501

 

Tax credits

 

634,828

 

1,104,054

 

613,371

 

 

 

 

 

 

 

 

 

Balance

 

2,430,926

 

4,563,058

 

5,675,872

 

 

10.2                 Current tax payables

 

The current tax payables consisted of the following items:

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Gains tax

 

2,040,822

 

5,490,308

 

1,856,631

 

Other

 

117,162

 

186,605

 

227,373

 

Balance

 

2,157,984

 

5,676,913

 

2,084,004

 

 

10.3                 Tax expense

 

The income tax and deferred tax expenses for the periods ended September 30, 2010 and September 30, 2009 were as follows:

 

Description

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Current tax expense

 

21,426,232

 

15,715,174

 

Adjustment to current tax from previous year

 

146,072

 

345,423

 

Other current tax expenses

 

332,968

 

351,724

 

Total net current tax expense

 

21,905,272

 

16,412,321

 

 

 

 

 

 

 

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

 

 

 

 

 

Other deferred tax expenses

 

2,602,430

 

887,107

 

Total net deferred tax expenses

 

2,602,430

 

887,107

 

Total income tax expense

 

24,507,702

 

17,299,428

 

 

35



Table of Contents

 

10.4                 Deferred taxes

 

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

 

 

 

At September 30, 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

 

 

22,879,135

 

 

23,219,596

 

 

24,599,440

 

Impairment accrual

 

232,307

 

 

967,157

 

 

1,222,261

 

84,074

 

Employee benefits

 

1,873,790

 

 

1,343,543

 

 

834,793

 

 

Post-employment benefits

 

 

57,632

 

71,685

 

299,226

 

78,374

 

348,379

 

Fiscal losses

 

1,667

 

 

1,821

 

 

1,640,854

 

 

Contingency provision

 

2,666,561

 

 

1,640,625

 

 

1,817,509

 

 

Exchange rate difference (debt Brazil)

 

 

13,360,997

 

 

13,309,062

 

 

8,307,797

 

Foreign currency contract

 

112,647

 

 

 

 

 

 

Other

 

1,052,082

 

4,987,343

 

2,227,692

 

2,607,283

 

788,338

 

1,238,493

 

Total

 

5,939,054

 

41,285,107

 

6,252,523

 

39,435,167

 

6,382,129

 

34,578,183

 

 

10.5                 Deferred tax liability movement

 

The movement in the deferred liability accounts was:

 

Item

 

09/30/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial Balance

 

39,435,167

 

34,578,183

 

Increase (decrease) in deferred tax liabilities

 

2,834,604

 

6,282,367

 

Increase (decrease) due to foreign currency translation

 

(982,137

)

(1,385,282

)

Other increases (decreases) in deferred tax liabilities

 

(2,527

)

(40,101

)

Movements

 

1,849,940

 

4,856,984

 

Final balance

 

41,285,107

 

39,435,167

 

 

36



Table of Contents

 

10.6                 Distribution of domestic and foreign tax expenses

 

As of September 30, 2010 and 2009, the composition of domestic and foreign tax expenses was as follows:

 

Gains tax

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

Current taxes

 

 

 

 

 

Foreign

 

18,192,876

 

13,122,270

 

Domestic

 

3,712,397

 

3,290,051

 

Current tax expense

 

21,905,273

 

16,412,321

 

 

Deferred taxes

 

 

 

 

 

Foreign

 

1,802,769

 

1,269,459

 

Domestic

 

799,660

 

(382,352

)

Deferred tax expense

 

2,602,429

 

887,107

 

Gains tax expense

 

24,507,702

 

17,299,428

 

 

10.7           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

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

Income before taxes

 

91,570,420

 

81,308,147

 

Tax expense at legal rate (17%)

 

15,566,971

 

13,822,385

 

Effect of tax rate in other jurisdictions

 

10,303,556

 

8,013,736

 

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable operating income

 

(4,238,467

)

(6,197,953

)

Non-tax-deductible expenses

 

3,169,386

 

3,490,120

 

Other

 

(293,744

)

(1,828,860

)

Tax expense adjustment

 

(1,362,825

)

(4,536,693

)

 

 

 

 

 

 

Tax expense at effective rate

 

24,507,702

 

17,299,428

 

Effective rate

 

26.8

%

21.3

%

 

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 11 — PROPERTY, PLANT, AND EQUIPMENT

 

11.1                                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

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction in progress

 

15,209,341

 

5,487,011

 

4,942,367

 

 

 

 

15,209,341

 

5,487,011

 

4,942,367

 

Land

 

37,990,261

 

38,636,858

 

39,712,253

 

 

 

 

37,990,261

 

38,636,858

 

39,712,253

 

Buildings

 

90,012,052

 

88,488,841

 

85,362,029

 

28,555,937

 

27,773,723

 

26,761,417

 

61,456,115

 

60,715,118

 

58,600,612

 

Plant and equipment

 

226,518,387

 

222,211,690

 

224,341,427

 

154,115,979

 

149,563,233

 

150,196,493

 

72,402,408

 

72,648,457

 

74,144,934

 

Information technology equipment

 

10,546,103

 

11,852,220

 

11,957,812

 

8,651,380

 

9,712,329

 

9,269,880

 

1,894,723

 

2,139,891

 

2,687,932

 

Fixed installations and accessories

 

28,428,412

 

28,629,067

 

28,308,977

 

14,181,491

 

13,688,638

 

13,596,631

 

14,246,921

 

14,940,429

 

14,712,346

 

Motor vehicles

 

6,055,974

 

5,460,712

 

5,147,810

 

4,110,435

 

4,043,972

 

4,317,408

 

1,945,539

 

1,416,740

 

830,402

 

Improvements to leased property

 

158,300

 

161,494

 

126,031

 

104,610

 

82,158

 

47,231

 

53,690

 

79,336

 

78,800

 

Other property, plant and equipment

 

275,332,748

 

265,337,455

 

250,980,544

 

216,229,782

 

214,521,044

 

198,931,266

 

59,102,966

 

50,816,411

 

52,049,278

 

Total

 

690,251,578

 

666,265,348

 

650,879,250

 

425,949,614

 

419,385,097

 

403,120,326

 

264,301,964

 

246,880,251

 

247,758,924

 

 

The Company carries insurance to protect its property, plant and equipment as well as 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

 

11.2        Movements

 

Movements in property, plant and equipment were as follows between January 1, and September 30, 2010 and between January 1, and December 31, 2009:

 

For the period
ended 09/30/2010

 

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

 

50,816,411

 

246,880,251

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additions

 

20,075,884

 

 

833,622

 

6,948,491

 

341,462

 

48,440

 

894,314

 

 

23,372,120

 

52,514,333

 

Disposals

 

 

 

(71,333

)

(199,131

)

(363

)

 

(4,505

)

 

(51,100

)

(326,432

)

Transfers between items of property, plant and equipment

 

(5,426,004

)

 

474,405

 

1,494,038

 

110,350

 

90,136

 

 

 

3,257,075

 

 

Depreciation expense

 

 

 

(1,343,687

)

(10,096,904

)

(703,182

)

(747,955

)

(264,843

)

(24,628

)

(13,947,309

)

(27,128,508

)

Increase (decrease) in foreign currency translation

 

(4,927,550

)

(646,597

)

837,562

 

1,774,215

 

7,824

 

(86,369

)

(46,677

)

(1,018

)

(4,339,993

)

(7,428,603

)

Other increases (decreases)

 

 

 

10,428

 

(166,758

)

(1,259

)

2,240

 

(49,490

)

 

(4,238

)

(209,077

)

Total movements

 

9,772,330

 

(646,597

)

740,997

 

(246,049

)

(245,168

)

(693,508

)

528,799

 

(25,646

)

8,286,555

 

17,421,713

 

Final balance

 

15,209,341

 

37,990,261

 

61,456,115

 

72,402,408

 

1,894,723

 

14,246,921

 

1,945,539

 

53,690

 

59,102,966

 

264,301,964

 

 

39



Table of Contents

 

11.2        Movement (Continuous)

 

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

 

52,049,278

 

247,758,924

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

(1,703,203

)

(14,514,062

)

(1,350,230

)

(1,106,466

)

(249,014

)

(30,670

)

(17,108,739

)

(36,062,384

)

Increase (decrease) in foreign currency translation

 

(2,724,793

)

(1,075,395

)

1,929,192

 

(472,663

)

268,779

 

(204,152

)

(71,530

)

7,530

 

(5,699,749

)

(8,042,781

)

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

 

(1,232,867

)

(878,673

)

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

 

50,816,411

 

246,880,251

 

 

40



Table of Contents

 

NOTE 12 —  RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of September 30, 2010, December 31, 2009 and January 1, 2009 are detailed as follows:

 

12.1           Receivables:

 

12.1.1       Current:

 

Taxpayer
ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

96,891,720-k

 

Embonor S.A

 

Related to shareholder

 

Chile

 

Ch$

 

745,121

 

606,952

 

1,726,604

 

93,473,000-3

 

Embotelladora Coca-Cola Polar S.A

 

Related to shareholder

 

Chile

 

Ch$

 

947,470

 

444,062

 

 

 

 

 

 

Total

 

 

 

 

 

1,692,591

 

1,051,014

 

1,726,604

 

 

12.1.2       Non-current:

 

Taxpayer
ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Ch$

 

37,974

 

37,869

 

34,719

 

 

 

 

 

Total

 

 

 

 

 

37,974

 

37,869

 

34,719

 

 

41



Table of Contents

 

12.2           Payables:

 

12.2.1       Current:

 

 

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

96,714,870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

3,366,579

 

5,367,733

 

5,582,317

 

Foreign

 

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

 

Related to shareholders

 

Argentina

 

Argentine pesos

 

2,190,699

 

1,706,392

 

1,966,203

 

Foreign

 

Recofarma do Indústrias Amazonas Ltda

 

Related to shareholders

 

Brazil

 

Reais

 

2,543,583

 

3,914,755

 

4,171,316

 

96,705,990-0

 

Envases Central S.A.

 

Equity Investee

 

Chile

 

Chilean pesos

 

961,656

 

632,281

 

1,085,375

 

86,881,400-4

 

Envases CMF S.A.

 

Equity Investee

 

Chile

 

Chilean pesos

 

1,491,000

 

1,163,054

 

2,488,399

 

76,389,720-6

 

Vital Aguas S.A.

 

Equity Investee

 

Chile

 

Chilean pesos

 

405,955

 

913,801

 

1,058,204

 

89,996,200-1

 

Envases del Pacífico S.A.

 

Common director

 

Chile

 

Chilean pesos

 

160

 

59,831

 

176,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

10,959,632

 

13,757,847

 

16,528,635

 

 

12.2.2       Non-current:

 

Taxpayer
ID

 

Company

 

Relationship

 

Country
of
origin

 

Currency

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

96,891,720-k

 

Embonor S.A.

 

Related to shareholders

 

Chile

 

Chilean pesos

 

1,749,584

 

2,047,047

 

2,495,910

 

93,473,000-3

 

Embotelladora Coca-Cola Polar S.A.

 

Related to shareholders

 

Chile

 

Chilean pesos

 

430,136

 

518,720

 

641,437

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

2,179,720

 

2,565,767

 

3,137,347

 

 

42



Table of Contents

 

12.3           Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Description of transaction

 

Currency

 

Cumulative
09/30/2010

 

96,705,990-0

 

Envases Central

 

Equity Investee

 

Chile

 

Purchase of finished products

 

Ch$

 

11,902,768

 

96,705,990-0

 

Envases Central

 

Equity Investee

 

Chile

 

Sale of raw waterials

 

Ch$

 

1,895,459

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Concentrate purchase

 

Ch$

 

48,954,806

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Services rendered

 

Ch$

 

1,406,190

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Advertising payment

 

Ch$

 

1,306,504

 

96,714,870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Avdertising collection

 

Ch$

 

841,526

 

86,881,400-4

 

Envases CMF S.A.

 

Subsidiary

 

Chile

 

Purchase of bottles

 

Ch$

 

6,827,034

 

86,881,400-4

 

Envases CMF S.A.

 

Subsidiary

 

Chile

 

Purchase of packaging materials

 

Ch$

 

329,041

 

76,389,720-6

 

Vital Aguas S.A.

 

Subsidiary

 

Chile

 

Purchase of finished products

 

Ch$

 

3,619,519

 

76,389,720-6

 

Vital Aguas S.A.

 

Subsidiary

 

Chile

 

Services rendered

 

Ch$

 

190,893

 

96,891,720-K

 

Embonor

 

Shareholder related

 

Chile

 

Sale of finished products

 

Ch$

 

5,874,201

 

96,517,310-2

 

Embonor Iquique

 

Shareholder related

 

Chile

 

Sale of finished products

 

Ch$

 

511,586

 

93,473,000-3

 

Embotelladora Polar S.A.

 

Shareholder related

 

Chile

 

Sale of finished products

 

Ch$

 

3,728,925

 

89,996,200-1

 

Edelpa

 

Shareholder related

 

Chile

 

Purchase of raw materials

 

Ch$

 

202,062

 

Foreign

 

Recofarma do Industrias Amazonas Ltda

 

Shareholder related

 

Brazil

 

Concentrate purchase

 

BR$

 

44,449,874

 

Foreign

 

Recofarma do Industrias Amazonas Ltda

 

Shareholder related

 

Brazil

 

Reimbursment and other purchases

 

BR$

 

796,719

 

Foreign

 

Recofarma do Industrias Amazonas Ltda

 

Shareholder related

 

Brazil

 

Advertising participation payment

 

BR$

 

9,171,358

 

Foreign

 

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

 

Shareholder related

 

Argentina

 

Concentrate purchase

 

AR$

 

27,675,807

 

Foreign

 

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

 

Shareholder related

 

Argentina

 

Advertising rights, rewards and others

 

AR$

 

1,266,303

 

Foreign

 

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

 

Shareholder related

 

Argentina

 

Collection of advertising participation

 

AR$

 

3,895,177

 

97,032,000-8

 

BBVA Administradora General de Fondos

 

Director related

 

Chile

 

Investment in mutual funds

 

Ch$

 

24,923,000

 

97,032,000-8

 

BBVA Administradora General de Fondos

 

Director related

 

Chile

 

Redemption of mutual funds

 

Ch$

 

25,690,000

 

84,505,800-8

 

Vendomatica S.A.

 

Director related

 

Chile

 

Supply and avertising agreement

 

Ch$

 

250,000

 

84,505,800-8

 

Vendomatica S.A.

 

Director related

 

Chile

 

Sale of finished products

 

Ch$

 

881,975

 

 

43



Table of Contents

 

12.3           Transactions (Continuous):

 

 

 

 

 

 

 

Country

 

 

 

 

 

Cumulative
as of

 

Taxpayer ID

 

Company

 

Relationship

 

of Origin

 

Description of transaction

 

Currency

 

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

 

12.4                                Payroll and benefits of key employees in the Company:

 

At the end of period September 30, 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

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

5,241,185

 

4,475,577

 

Director allowances

 

740,194

 

557,931

 

Severance benefits

 

101,261

 

419,708

 

Total

 

6,082,640

 

5,453,216

 

 

NOTE 13 — EMPLOYEE BENEFITS

 

As of September 30, 2010, December 31 and January 1, 2009, the Company carried a provision for profit share and for bonuses totaling ThCh$5,247,300,ThCh$6,230,506 and ThCh$6,582,713 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.

 

13.1                                Employee expenses

 

At September 30, 2010 and 2009, employee expenses included in the statement of consolidated comprehensive income were:

 

Description

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Wages and salaries

 

56,652,286

 

49,051,565

 

Employee benefits

 

14,927,112

 

11,775,589

 

Severance and post-employment benefits

 

1,324,522

 

1,437,703

 

Other personnel expenses

 

3,034,736

 

2,955,246

 

Total

 

75,938,656

 

65,220,103

 

 

45



Table of Contents

 

13.2                                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 September 30, 2010, December 31, 2009 and January 1, 2009 is detailed as follows:

 

Post-employment benefits

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Non-current provision

 

7,031,688

 

8,401,791

 

8,034,813

 

Total

 

7,031,688

 

8,401,791

 

8,034,813

 

 

13.3                                Post-employment benefit movement

 

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

 

Movements

 

09/30/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial balance at 01/01/2010 and 01/01/2009

 

8,401,791

 

8,034,813

 

Service costs

 

350,058

 

114,293

 

Interest costs

 

159,715

 

325,872

 

Net actuarial losses

 

451,983

 

540,943

 

Benefits paid

 

(2,331,859

)

(614,130

)

Total

 

7,031,688

 

8,401,791

 

 

13.4                                Assumptions

 

The actuarial assumptions used in the periods ended September 30, 2010 and 2009 were:

 

Assumption

 

09/30/2010

 

 

 

 

 

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 14 — INVESTMENTS IN EQUITY INVESTEES ACCOUNTED FOR BY THE EQUITY METHOD

 

14.1                                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

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

86,881,400-4

 

Envases CMF S.A.

 

Chile

 

Chilean Pesos

 

18.363.129

 

18,910,774

 

19,833,478

 

50.00

%

50.00

%

50.00

%

76,389,720-6

 

Vital Aguas S.A.

 

Chile

 

Chilean Pesos

 

2.592.566

 

2,805,995

 

1,932,723

 

56.50

%

56.50

%

56.50

%

96,705,990-0

 

Envases Central S.A.

 

Chile

 

Chilean Pesos

 

3.788.917

 

4,433,731

 

4,468,821

 

49.91

%

49.91

%

49.91

%

Foreign

 

Mais Industria de Alimentos S.A.

 

Brazil

 

Reais

 

4.531.995

 

 

 

6.16

%

 

 

Foreign

 

Sucos Del Valle do Brasil Ltda.

 

Brazil

 

Reais

 

3.400.127

 

 

 

6.16

%

 

 

Foreign

 

Holdfab Partic. Ltda.

 

Brazil

 

Reais

 

 

7,390,522

 

5,595,346

 

 

14.73

%

14.73

%

Foreign

 

Kaik Participações Ltda.

 

Brazil

 

Reais

 

1.222.382

 

1,190,196

 

992,173

 

11.31

%

11.31

%

11.31

%

Foreign

 

Holdfab2 Participações Societarias Ltda

 

Brazil

 

Reais

 

15.174.568

 

 

 

36.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

49.073.684

 

34,731,218

 

32,822,541

 

 

 

 

 

 

 

 

14.2                                Movement

 

The movement of investments in Equity Investees recorded by the equity method is shown below, for the period from January 1 to September 30, 2010 and January 1 to December 31, 2009:

 

Itemization

 

09/30/2010

 

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

 

(176,173

)

527,922

 

Capital increases in Equity Investees

 

15,174,570

 

937,607

 

Share in operating profit (loss)

 

320,499

 

470,808

 

Unrealized profit

 

(976,430

)

(104,573

)

Final balance

 

49,073,684

 

34,731,218

 

 

The main movements in the period are explained below:

 

Holdfab2 Participacoes Societarias Ltda. Was established in Brazil on March 23, 2010, along wit the Coca-Cola bottlers for the purpose of concentrating their investments in the company Leon Junior S.A. wherein our subisidary Rio de janeiro Refrescos Ltda has a 36.40% ownership interest, capital contributions amounted to ThCh$15,229,291 and were carried out on August 23, 2010.

 

Through a shareholders agreement of the Brazilian company Holdfab Participacoes Ltda. Wherein our subsidiary Rio de Janaiero Refresocos held a 14.73% ownership interest this company was divided into two companies: Mais

 

47



Table of Contents

 

Industria de Alimentos Ltda” and Sucos del Valle do Brasil Ltda.” Wherein the company holds a 6.16% ownership interest in each of them.  The effects of this division began on January 1, 2010.

 

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.

 

NOTE 15 — INTANGIBLE ASSETS AND GOODWILL

 

15.1                                Intangible assets not considered as goodwill

 

Intangible assets not considered as goodwills as of the end of each period are described below:

 

 

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Description

 

Amount

 

Amoritzation

 

Amount

 

Amount

 

Amoritzation

 

Amount

 

Amount

 

Amoritzation

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rights

 

511,990

 

(95,780

)

416,210

 

525,403

 

(98,501

)

426,902

 

244,317

 

(124,712

)

119,605

 

Software

 

8,953,458

 

(7,787,769

)

1,165,689

 

8,807,761

 

(7,117,330

)

1,690,431

 

8,738,874

 

(6,402,717

)

2,336,157

 

Total

 

9,465,448

 

(7,883,549

)

1,581,899

 

9,333,164

 

(7,215,831

)

2,117,333

 

8,983,191

 

(6,527,429

)

2,455,762

 

 

The movement and balances of identifiable intangible assets are shown below for the period January 1 to September 30, 2010 and January 1 to December 31, 2009:

 

 

 

September 30, 2010

 

December 31, 2009

 

Item

 

Rights

 

Software

 

Total

 

Rights

 

Software

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial balance

 

426,902

 

1,690,431

 

2,117,333

 

119,605

 

2,336,157

 

2,455,762

 

Additions

 

512

 

188,979

 

189,491

 

405,798

 

66,746

 

472,544

 

Amortization

 

(5,637

)

(699,028

)

(704,665

)

(98,501

)

(744,284

)

(842,785

)

Other increases (decreases)

 

(5,567

)

(14,693

)

(20,260

)

 

31,812

 

31,812

 

Final balance

 

416,210

 

1,165,689

 

1,581,899

 

426,902

 

1,690,431

 

2,117,333

 

 

48



Table of Contents

 

15.2                                Goodwill

 

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

 

Period January — September 2010

 

Cash generating
unit

 

01/01/2010

 

Additions

 

Retirement

 

Translation
difference —
functional
currency
different from
currency of
presentation

 

09/30/2010

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazilian operation

 

43,820,310

 

 

 

(846,918

)

42,973,392

 

Argentine operation

 

17,540,035

 

 

 

(1,487,706

)

16,052,329

 

Total

 

61,360,345

 

 

 

(2,334,624

)

59,025,721

 

 

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

 

 

49



Table of Contents

 

NOTE 16 — OTHER CURRENT AND NON CURRENT FINANCIAL LIABILITIES

 

Current

 

09.30.2010

 

12.31.2009

 

01.01.2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank loans

 

9,368,364

 

615,441

 

6,046,170

 

Bonds payable

 

4,240,242

 

2,884,651

 

1,496,055

 

CPMF

 

2,203,079

 

2,299,789

 

3,962,017

 

Total

 

15,811,685

 

5,799,881

 

11,504,242

 

 

Non current

 

 

 

 

 

 

 

Bank loans

 

58,582

 

200,572

 

413,452

 

Bonds payable

 

70,914,460

 

70,840,962

 

75,186,299

 

CPMF

 

367,180

 

2,108,140

 

4,647,779

 

Total

 

71,340,222

 

73,149,674

 

80,247,530

 

 

50


 


Table of Contents

 

16.1.1                      Current bank loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 days

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

up to 1

 

at

 

at

 

at

 

Tax ID.

 

Name

 

Country

 

Tax ID.

 

Name

 

Contry

 

Currency

 

Period

 

Rate

 

Rate

 

90 days

 

year

 

09.30.2010

 

12.31.2009

 

01.01.2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco BBVA Francés

 

Argentina

 

AR$

 

At maturity

 

13.08

%

13.08

%

5,883,934

 

 

5,883,934

 

 

2,076,268

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Nuevo Santa Fe

 

Argentina

 

AR$

 

At maturity

 

9.95

%

9.95

%

3,286,674

 

 

3,286,674

 

243,723

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de Galicia

 

Argentina

 

AR$

 

At maturity

 

12.00

%

12.00

%

434

 

 

434

 

129,455

 

3,742,490

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Votorantim

 

Brazil

 

BR$

 

Monthly

 

9.40

%

9.40

%

87,870

 

29,290

 

117,160

 

119,559

 

111,755

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Alfa

 

Brazil

 

BR$

 

Monthly

 

11.07

%

11.07

%

30,047

 

50,115

 

80,162

 

122,704

 

114,657

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-8

 

Banco de Chile

 

Chile

 

Ch$

 

At maturity

 

0.00

%

0.00

%

 

 

 

 

1,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

9,368,364

 

615,441

 

6,046,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year

 

3 years

 

More than

 

at

 

at

 

at

 

Tax ID.

 

Name

 

Country

 

Tax ID.

 

Name

 

Contry

 

Currency

 

Period

 

Rate

 

Rate

 

up to 3 years

 

up to 5 years

 

5 years

 

09.30.2010

 

12.31.2009

 

01.01.2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Banco Votorantim

 

Brazil

 

BR$

 

Monthly

 

9.40

%

9.40

%

58,582

 

 

 

58,582

 

149,446

 

250,706

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Banco Alfa

 

Brazil

 

BR$

 

Monthly

 

10.79

%

10.79

%

 

 

 

 

 

 

 

51,126

 

162,746

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

58,582

 

200,572

 

413,452

 

 

51


 


Table of Contents

 

16.2.1                       Bonds payable

 

Composition of bonds

 

Current

 

Non Current

 

Total

 

payable

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

M$

 

M$

 

M$

 

Bonds (face rate)

 

4,477,922

 

3,117,629

 

1,747,656

 

73,429,598

 

73,484,258

 

78,050,043

 

77,907,520

 

76,601,887

 

79,797,699

 

Expenses of bond issuance and discounts on placement

 

(237,680

)

(232,978

)

(251,601

)

(2,515,138

)

(2,643,296

)

(2,863,744

)

(2,752,818

)

(2,876,274

)

(3,115,345

)

Net balance presented in statement of financial position

 

4,240,242

 

2,884,651

 

1,496,055

 

70,914,460

 

70,840,962

 

75,186,299

 

75,154,702

 

73,725,613

 

76,682,354

 

 

16.2.2                       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

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No. 254, 6/13/2001

 

B

 

3,574,547

 

UF

 

6,5

 

June 01, 2026

 

Semi-annual

 

Dec-10

 

4,477,922

 

3,117,629

 

1,747,656

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,477,922

 

3,117,629

 

1,747,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds, non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No. 254. 6/13/2001

 

B

 

3,574,547

 

UF

 

6,5

 

June 01, 2026

 

Semi-annual

 

Dec-11

 

73,429,598

 

73,484,258

 

78,050,043

 

Total, non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73,429,598

 

73,484,258

 

78,050,043

 

 

Accrued interest included in the current portion of bonds totaled ThCh$ 1,626,732 at September 30, 2010, ThCh$406,229 at December 31 and ThCh$423,190 at January 1, 2009, respectively.

 

52



Table of Contents

 

16.2.3                       Non-current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

Year of maturity

 

non-current

 

 

 

Series

 

2011

 

2012

 

2013

 

2014

 

Beyond

 

09/30/2010

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration 254, 6/13/2001

 

B

 

3,036,519

 

3,233,892

 

3,444,094

 

3,667,961

 

60,047,132

 

73,429,598

 

 

16.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating at September 30, 2010:

 

AA +                  :                     By Fitch Chile

AA +                  :                     By Feller & Rate

 

16.2.5                      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 3,574,546.60  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 September 30, 2010; at December 31 and January 1, 2009.

 

53



Table of Contents

 

16.2.6                      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.

 

16.3                                Bank taxes

 

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

 

 

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current

 

2,203,079

 

2,299,789

 

3,962,017

 

Non-current

 

367,180

 

2,108,140

 

4,647,779

 

Total

 

2,570,259

 

4,407,929

 

8,609,796

 

 

NOTE 17 — TRADE PAYABLES AND OTHER CURRENT ACCOUNTS PAYABLE

 

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

 

Item

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Trades payable

 

64,784,233

 

49,701,196

 

49,313,014

 

Withholdings

 

5,406,420

 

13,649,090

 

10,679,276

 

Others

 

7,043,061

 

18,951,838

 

19,557,391

 

Total

 

77,233,714

 

82,302,124

 

79,549,681

 

 

54



Table of Contents

 

NOTE 18 — PROVISIONS

 

18.1                                Balances

 

The balances of provisions set up by the company are shown below, as of September 30, 2010; December 31 and January 1, 2009:

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Litigation

 

4,248,117

 

4,187,442

 

2,460,802

 

Others

 

114,591

 

308,544

 

470,415

 

Total

 

4,362,708

 

4,495,986

 

2,931,217

 

 

 

 

 

 

 

 

 

Current

 

52,408

 

38,879

 

43,440

 

Non-current

 

4,310,300

 

4,457,107

 

2,887,777

 

Total

 

4,362,708

 

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.

 

18.2                                Movements

 

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

 

 

 

At 09/30/2010

 

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

 

338,234

 

 

338,234

 

2,819,694

 

32,975

 

2,852,669

 

Increase (decrease) in existing provisions

 

299,010

 

(13,917

)

285,093

 

29,307

 

 

29,307

 

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

 

(684,270

)

 

(684,270

)

(659,552

)

 

(659,552

)

Reversal of unused provision

 

 

 

 

(1,213

)

(5,000

)

(6,213

)

Increase (decrease) foreign exchange rate difference

 

108,335

 

(180,036

)

(71,701

)

(461,596

)

(189,846

)

(651,442

)

Other increases (decreases)

 

(634

)

 

(634

)

 

 

 

Final Balance

 

4,248,117

 

114,591

 

4,362,708

 

4,187,442

 

308,544

 

4,495,986

 

 

55



Table of Contents

 

NOTE 19 — OTHER CURRENT AND NON-CURRENT NON FINANCIAL LIABILITIES

 

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

 

Description

 

09/30/2010

 

12/31/2009

 

01/01/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Minimum 30% dividend

 

6,558,704

 

9,339,973

 

11,279,813

 

Supplemental dividend payable

 

6,943,848

 

5,796,644

 

5,751,633

 

Funds to be rendered to foreign shareholders

 

 

 

1,243,745

 

Deposits in guarantee

 

8,258,046

 

8,848,386

 

6,236,271

 

Share of earnings and bonds

 

5,247,300

 

6,230,506

 

6,582,713

 

Vacation

 

6,176,213

 

6,154,855

 

5,839,183

 

Hedge liabilities

 

 

2,079,511

 

 

Several creditors

 

 

156,565

 

3,794,855

 

Other

 

494,317

 

1,195,638

 

1,666,106

 

Total

 

33,678,428

 

39,802,078

 

42,394,319

 

 

 

 

 

 

 

 

 

Current

 

24,947,169

 

30,234,814

 

31,532,517

 

Non current

 

8,731,259

 

9,567,264

 

10,861,802

 

Total

 

33,678,428

 

39,802,078

 

42,394,319

 

 

NOTE 20 — NET SHAREHOLDERS’ EQUITY

 

20.1                                Paid-in Capital

 

The paid-in capital of the Company totaled ThCh$230,892,178 as of September 30, 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

 

 

56



Table of Contents

 

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 2010 annual shareholders meeting, the shareholders authorized the board to pay interim dividends during July and October 2010 and January 2011, at its discretion.

 

During 2009 and 2010, 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.

 

The dividends declared and paid during 2010 and 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

 

 

April

 

Final

 

2008

 

11.70

 

12.87

 

 

May

 

Additional

 

Retained Earnings

 

50.00

 

55.00

 

 

July

 

Interim

 

2010

 

8.50

 

9.35

 

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

 

 

57



Table of Contents

 

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.

 

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

 

09/30/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

3,734,425

 

6,495,746

 

Embotelladora del Atlántico S.A.

 

(18,392,188

)

(15,428,107

)

Translation differences Abisa Corp- Rio de Janeiro Refrescos Ltda.

 

(2,363,395

)

(1,354,797

)

Total

 

(17,021,158

)

(10,287,158

)

 

The movement of this reserve for the period ended September 30, 2010 and fiscal year ended December 31, 2009 is the following:

 

Description

 

09/30/2010

 

12/31/2009

 

 

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

(2,761,321

)

6,495,746

 

Embotelladora del Atlántico S.A.

 

(2,964,081

)

(15,428,107

)

Diferencias de cambio Abisa Corp- Rio de Janiero Refrescos Ltda.

 

(1,008,598

)

(1,354,797

)

Total

 

(6,734,000

)

(10,287,158

)

 

58



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 September 30, 2010:

 

 

 

Minority Interest

 

Description

 

Percentage
%

 

Shareholders’
Equity

 

Income

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0209

 

7,525

 

1,616

 

Andina Inversiones Societarias S.A.

 

0.0001

 

28

 

2

 

Total

 

 

 

7,553

 

1,618

 

 

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 September 30, 2010 is detailed as follows:

 

 

 

09/30/2010

 

Profit per share

 

Series A

 

Series B

 

TOTAL

 

Profit attributable to shareholders (ThCh$)

 

31,934,496

 

35,126,604

 

67,061,100

 

Average weighted number of shares

 

380,137,271

 

380,137,271

 

760,274,542

 

Profit per basic and diluted share (in pesos)

 

84.01

 

92.41

 

88.21

 

 

NOTE 21 — HEDGE ASSETS AND LIABILITIES

 

The company held the following hedge liabilities at September 30, 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

 

59



Table of Contents

 

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 September 30, 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 expired during 2010, and were accounted for under fair value.  At September 30, 2010 said contracts generated net earnings amounting to ThCh$1,640,845.  During the period ended December 31, 2009 these contracts represented a loss amounting to ThCh$2,079,511. 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

 

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$1,024,527. Management considers it unlikely that unprovisioned contingencies will affect income and Shareholders’ Equity of the Company, in the opinion of its legal counsel.

 

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$3,166,344. 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$20,998. Management considers it unlikely that unprovisioned contingencies will affect income and Shareholders’ Equity of the company, in the opinion of its legal advisors.

 

60


 


Table of Contents

 

22.2           Direct guarantees and restricted assets:

 

Guarantees and restricted assets as of September 30, 2010 are detailed as follows:

 

Guarantee in favor

 

Provided by

 

Committed assets

 

Carrying

 

Balance pending pyament on the closing date of
the financial statatements

 

Date of guarantee release

 

of

 

Name

 

Relationship

 

Guaranty

 

Type

 

amount

 

2010

 

2009

 

2010

 

2011

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Aduana de EZEIZA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee Insurance Policy

 

Export

 

16.915

 

 

 

 

162.927

 

Aduana de EZEIZA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee Insurance Policy

 

Import

 

6.740

 

 

 

 

 

Estado Rio de Janeiro

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Penora judial

 

Real estate

 

10.892.387

 

11.592.953

 

12.569.507

 

 

 

Poder Judiciario

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Long term asset

 

16.542.368

 

 

 

 

 

Aga

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee reciept

 

Agreement

 

 

145.569

 

163.821

 

145.569

 

 

Serviu Región Metropolitana

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee reciept

 

Guarantee reciept

 

 

2.778

 

2.713

 

2.778

 

 

 

61



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 September 30, 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

 

33

%

46

%

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.

 

Additionally and depending on market conditions, 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.  In accordance with the percentage of raw material purchases that are indexed to the US Dollar, if the currencies were to devalue by 5% in the three countries where the Company operates it would generate an income lower by ThCh$3,644,207.

 

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.  In terms of income and the current scenario, where the appreciation of the Chilean peso with respect to the U.S. dollar is almost the same as the appreciation of the Brazilian real with respect to the U.S. Dollar, implies that there is no significant difference upon translation of these two currencies.  On the other hand, the existence of a devaluation process of the Argentine peso with respect to the U.S. dollar and thus to the Chilean peso that is in the process of appreciation, originates negative effects over our results.  If the Argentine peso were to devalue 5% more than what it did during the period against the U.S. dollar, considering a 5% higher appreciation of the Chilean peso than what it did during the period, the negative effect over income would have been ThCh$ 1,358,679.  On the other hand, in terms of shareholder equity, this same scenario would cause that the rest of the conversion of assets and liabilities accounts would result in a shareholder equity decrease of ThCh$2,754,198.

 

62



Table of Contents

 

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.  The probable effects that would exist within these financial statements if there was a 5% increase in the prices of our raw materials, would be an approximate decrease in our results of ThCh$4,680,147.  In order to minimize and/or stabilize this risk, we frequently enter into anticipated purchase and supply agreements when market conditions are favorable.  We have also used commodity hedge agreements.

 

NOTE 24 —  OTHER OPERATING INCOME

 

Other operating income broke down as follows as of September 30, 2010 and December 31, 2009:

 

 

 

01/01/2010

 

01/01/2009

 

07/01/2010

 

07/01/2009

 

Description

 

09/30/2010

 

09/30/2009

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Profit on the sale of property, plant and equipment

 

290,361

 

322,679

 

76,549

 

220,981

 

Adjustment judicial deposit (Brazil)

 

330,962

 

339,823

 

126,152

 

105,406

 

Other

 

65,113

 

395,074

 

44,398

 

281,727

 

Total

 

686,436

 

1,057,576

 

247,099

 

608,114

 

 

NOTE 25 —  OTHER MISCELLANEOUS OPERATING EXPENSES

 

Other miscellaneous operating expenses broke down as follows at September 30, 2010 and 2009:

 

 

 

01/01/2010

 

01/01/2009

 

07/01/2010

 

07/01/2009

 

Description

 

09/30/2010

 

09/30/2009

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Tax on bank debits

 

(1,793,864

)

(1,714,015

)

(325,450

)

(291,341

)

Contingencies

 

(960,449

)

(541,073

)

(275,414

)

(212,384

)

Non-operating fees

 

(676,384

)

(289,797

)

(54,060

)

(139,950

)

Loss on the sale of property, plant and equipment

 

(257,960

)

(357,633

)

(96,686

)

(77,330

)

Donations

 

(845,622

)

 

(845,622

)

 

Others

 

(664,354

)

(900,142

)

(593,042

)

(624,748

)

Total

 

(5,198,633

)

(3,802,660

)

(2,190,274

)

(1,354,753

)

 

63



Table of Contents

 

NOTE 26 —  FINANCIAL INCOME AND COSTS

 

Financial income and costs break down as follows at September 30, 2010 and 2009:

 

a)              Financial income

 

 

 

01/01/2010

 

01/01/2009

 

07/01/2010

 

07/01/2009

 

Description

 

09/30/2010

 

09/30/2009

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest income

 

2,029,424

 

2,408,469

 

378,892

 

271,881

 

Other financial income

 

543,752

 

782,607

 

259,105

 

302,448

 

Total

 

2,573,176

 

3,191,076

 

637,997

 

574,329

 

 

b)              Financial costs

 

 

 

01/01/2010

 

01/01/2009

 

07/01/2010

 

07/01/2009

 

Description

 

09/30/2010

 

09/30/2009

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds interests

 

(3,832,987

)

(3,995,862

)

(1,374,128

)

(1,364,520

)

Bank loan interests

 

(757,613

)

(336,789

)

(374,214

)

(44,280

)

Other financial costs

 

(775,407

)

(1,365,447

)

(74,148

)

(346,125

)

Total

 

(5,366,007

)

(5,698,098

)

(1,822,490

)

(1,754,925

)

 

NOTE 27 —  OTHER GAINS AND LOSSES

 

Other gains and losses as of September 30, 2010 and 2009 are presented below:

 

 

 

01/01/2010

 

01/01/2009

 

07/01/2010

 

07/01/2009

 

Description

 

09/30/2010

 

09/30/2009

 

09/30/2010

 

09/30/2009

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Adjustment of judicial deposits (Brazil)

 

 

1,788,272

 

 

687,718

 

Derivatives transactions

 

1,640,845

 

1,178,728

 

(904,507

)

(28,410

)

Other non-operating income

 

250,222

 

2,569

 

190,162

 

(47,688

)

Insurance deductible and donations due to earthquake

 

(1,265,926

)

 

(8,811

)

 

Other non-operating income

 

(283,039

)

(363,748

)

(52,184

)

(82,253

)

Total

 

342,102

 

2,605,821

 

(775,340

)

529,367

 

 

NOTE 28 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$1,556,038 for improvements in industrial processes, equipment to measure industrial waste flows, laboratory analyses, consulting on environmental impacts and other studies.

 

64



Table of Contents

 

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

 

21,030

 

192,851

 

8,923

 

100,042

 

Argentina

 

241,105

 

 

75,694

 

 

Brazil

 

1,051,812

 

49,240

 

302,964

 

 

Total

 

1,313,947

 

242,091

 

387,581

 

100,042

 

 

NOTE 29 —  SUBSEQUENT EVENTS

 

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

 

65



Table of Contents

 

I     Analysis of the Consolidated Results for the Third Quarter and Nine Months ended September 30, 2010.

 

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. For a better understanding of the analysis by country, we include a chart based on nominal local currency for the quarter and Nine Months ended September 30, 2010.

 

·                  Consolidated Sales Volume for the quarter amounted to 111.4 million unit cases, an increase of 7.6%.

 

·                  Operating Income for the quarter reached Ch$29,490 million, a 16.9% increase. Operating Margin was 14.5%.

 

·                  Third Quarter EBITDA totaled Ch$38,712 million, a 12.3% increase. EBITDA Margin was 19.0%.

 

·                  Net Income for the Quarter reached Ch$18,342 million, stable compared to the same period in 2009.

 

·                  Consolidated Sales Volume for the Nine Months ended September 30, 2010 amounted to 344.0 million unit cases, an increase of 6.5%.

 

·                  Operating Income for the Nine Months ended September 30, 2010 reached Ch$98,448 million, a 20.3% increase. Operating Margin was 15.7%.

 

·                  Nine Months ended September 30, 2010 EBITDA totaled Ch$126,275 million, a 15.6% increase. EBITDA Margin was 20.2%.

 

·                  Net Income for the Nine Months ended September 30, 2010 of 2010 reached Ch$67,061 million, a 4.8% growth.

 

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

 

“The wide array of products we offer in the three franchises and the market strategies applied have resulted in solid volume growths, above 7%; we have also recovered the inflation of costs, maintaining our margins. All of this has translated into an almost 17% increase in Operating Income. We are very pleased with Andina’s good performance during the third quarter and we firmly believe that we will continue generating sustainable value to our shareholders looking for new growth opportunities.”

 

CONSOLIDATED SUMMARY

 

Third Quarter 2010 vs. Third Quarter 2009

 

On average during the quarter and with respect to the U.S. dollar, the Chilean peso and the Brazilian real appreciated 6.3% and 6.2% respectively; the Argentine peso devalued 2.9%. With respect to the Chilean peso, the Argentine peso devalued by 8.9% resulting in a negative accounting effect over results upon translation of figures from Argentina; the Brazilian real remained constant so there is no accounting effect over results upon translation of figures from Brazil for the quarter.

 

Consolidated Sales Volume for the Quarter reached 111.4 million unit cases, a 7.6% increase with respect to the same period of 2009, mainly driven by our Chilean and Brazilian operations. Soft Drinks grew 5.2% while Juices, Waters, and Beers (“other categories”) altogether recorded a significant growth of 33.7%.

 

Net Sales amounted to Ch$203,870 million, a 13.8% increase, due to increased volumes and price adjustments above local inflations; partially offset by the negative effect upon translation of figures from Argentina.

 

66



Table of Contents

 

Cost of Sales per unit case increased 5.3% mainly due to (i) increased PET resin prices; (ii) moderate cost increases of sugar; (iii) devaluation of the Argentine peso; and (iv) increased labor costs in Argentina. All of these factors were partially offset by the effect upon translation of figures from Argentina along with the appreciation of the Chilean peso and Brazilian real.

 

Marketing, Distribution and Administration (MD&A) expenses were higher by 13.6%, due to greater volumes along with increased: (i) freight fees in the three franchises; (ii) labor costs in Argentina and Brazil; and (iii) advertising investments in Chile and Argentina resulting from product launches during the quarter. These factors were partially offset by the effect upon translation of figures from Argentina and lower advertising investments in Brazil.

 

Increased consolidated volumes and local prices in addition to the impacts over costs and expenses, resulted in a Consolidated Operating Income of Ch$29,490 million, a 16.9% increase. Operating Margin was 14.5%, an increase of 40 basis points.

 

Finally, Consolidated EBITDA amounted to Ch$38,712 million, a 12.3% increase. EBITDA Margin was 19.0%, a decrease of 20 basis points.

 

Nine Months ended September 30, 2010 vs. Nine Months ended September 30, 2009

 

On average during the First Nine-Month period and with respect to the U.S. dollar, the Chilean peso and the Brazilian real appreciated 9.3% and 14.5% respectively; the Argentine peso devalued 5.2%. With respect to the Chilean peso, the Argentine peso devalued by 13.8% resulting in a negative accounting effect over results upon translation of figures from Argentina; the Brazilian real appreciated 6.2%, resulting in a positive accounting impact over results upon translation of figures from Brazil for this period.

 

Consolidated Sales Volume amounted to 344.0 million unit cases, an increase of 6.5%.  Soft Drinks grew 4.5%, while the other categories of, Juices, Waters and Beers together increased by 28.4%. In particular, the Waters segment recorded a significant 47.1% increase. Net Sales amounted to Ch$625,385 million, a 14.5% increase explained by higher consolidated volumes and price increases in the three countries, along with the positive effect upon translation of figures from Brazil and the negative effect upon translation of figures from Argentina. Cost of Sales per unit case and MD&A Expenses increased 7.5% and 11.2% respectively mainly due to the same reasons given for the quarter, except for the effect upon translation of figures from Brazil that is observed during the nine-month period ended September 30.  Consolidated Operating Income amounted to Ch$98,448 million, a 20.3% increase. Operating Margin was 15.7%, an increase of 70 basis points.  Consolidated EBITDA amounted to Ch$126,275 million, an increase of 15.6%. EBITDA Margin was 20.2%, an increase of 20 basis points.

 

SUMMARY BY COUNTRY

 

CHILE

 

Third Quarter 2010 vs. Third Quarter 2009

 

During the quarter, Sales Volume amounted to 37.2 million unit cases, a 7.4% growth driven by Soft Drinks (+3.9%) and the categories of Juices and Waters (+25.4%). During the quarter, we launched the 250 cc returnable glass bottle for Andina brand nectars as well as for Aquarius and Nestea products.  We also introduced a new formula for Hugo and the 250 cc non-returnable glass bottle for Burn. Our volume market share for Soft Drinks was 69.2% during the quarter.

 

Net Sales amounted to Ch$68,701 million, reflecting a growth of 10.7%, explained by increased volumes and by a 3.2% increase of average income during this quarter.

 

Cost of Sales per unit case increased by 3.4% mainly due to increases in the prices of PET resin, sugar, and concentrate; partially offset by the revaluation of the Chilean peso which has a positive impact over U.S. dollar denominated costs.

 

MD&A expenses increased 6.1% mainly explained by higher volumes and advertising investments that supported the launch of the new products and higher freight fees.

 

67



Table of Contents

 

Increased prices and volumes, and the previously explained effects upon Costs and Expenses, resulted in an Operating Income of Ch$10,870 million, an increase of 17.7%. Operating Margin was 15.8%.

 

EBITDA amounted to Ch$14,793 million, an increase of 11.5%. EBITDA Margin was 21.5%.

 

Nine Months ended September 30, 2010  vs. Nine Months ended September 30, 2009

 

During the Nine Months ended September 30, 2010, Sales Volume amounted to 113.4 million unit cases a 5.7% growth. Soft drink volumes increased 3.6% and the segment of Juices and Waters together increased 16.8%. Net Sales amounted to Ch$206,973 million, an increase of 8.4%. Cost of Sales per unit case and MD&A expenses increased 3.7% and 8.1% respectively, mainly due to the same reasons given for the quarter, except for the increase in PET resin prices (that is mainly reflected only during the quarter). Operating Income amounted to Ch$35,700 million, an increase of 4.7%. Operating Margin was 17.2%, a decrease of 70 basis points. EBITDA amounted to Ch$47,669 million, an increase of 2.4%.  EBITDA Margin was 23.0%.

 

BRAZIL

 

Third Quarter 2010 vs. Third Quarter 2009

 

The Brazilian real appreciated 6.2% on average during the quarter 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 remained constant, and therefore there is no accounting effect upon translation of figures for consolidation. For a better understanding of the operation in Brazil, we include a chart based on nominal local currency.

 

Sales Volume for the quarter amounted to 46.3 million unit cases, representing a 10.6% increase. Soft Drinks increased 9.2% and the Other Categories (Juices, Waters, and Beers) increased 31.3%. Our volume market share for Soft Drinks was 57.9% and we did not have any launchings during the quarter.

 

Net Sales reached Ch$92,248 million, representing an increase of 15.0%, explained by higher volumes and price adjustments.

 

Cost of Sales per unit case increased 3.9% mainly explained by: (i) higher PET resin prices; and (ii) a moderate increase in sugar prices; both effects partially offset by the revaluation of the Brazilian real.

 

MD&A expenses increased 13.9% due to (i) greater sales volume; (ii) higher freight fees; and (iii) greater distribution labor costs.

 

The increase in volumes and prices along with the impact upon costs and expenses resulted in an Operating Income of Ch$14,671 million (+17.2%). Operating Margin was 15.9% (+30 basis points).

 

EBITDA amounted to Ch$18,223 million, an increase of 15.7%. EBITDA Margin was 19.8% (+20 basis points).

 

Nine Months ended September 30, 2010 vs. Nine Months ended September 30, 2009

 

The Brazilian real appreciated 14.5% on average during the Nine Months ended September 30, 2010 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 6.2% with a positive accounting effect upon translation of figures for consolidation. For a better understanding of the operation in Brazil, we include a chart based on nominal local currency.

 

68



Table of Contents

 

Sales Volume amounted to 143.1 million unit cases, a 10.3% increase. Soft Drinks grew 9.0% and the other categories of Juices, Waters and Beer together increased 30.1%. Net Sales reached Ch$289,554 million, a 26.2% increase (increase in volumes, prices and the effect upon translation of figures). Cost of Sales per unit case and MD&A expenses increased by 14.4% and 15.7% respectively, mainly due to the same reasons given for the quarter, along with the effects upon translation of figures in the case of the nine-month period ended September 30. Operating Income amounted to Ch$51,441 million representing an increase of 45.8% compared to that of 2009. Operating Margin was 17.8%, an increase of 240 basis points. EBITDA amounted to Ch$61,776 million, an increase of 40.2%.  EBITDA Margin was 21.3%, an increase of 210 basis points.

 

ARGENTINA

 

Third Quarter 2010 vs. Third Quarter 2009

 

During the quarter, the Argentine peso devalued 2.9% 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 8.9%, 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. For a better understanding of the operation in Argentina, we include a chart based on nominal local currency.

 

Sales Volume for the quarter reached 27.9 million unit cases, representing a 3.3% increase. Soft Drinks volumes increased 0.5% and Juices and Waters increased 109%. Our volume market share for Soft Drinks continues increasing and amounted to 55.6%. During this quarter, we launched Fanta Pomelo (in non returnable formats of 500 cc, 1.5 lt. and 2.0 lt.).

 

Net Sales reached Ch$42,921 million; an increase of 15.4%, explained by increased volumes and significant price adjustments of our costs, partially offset by the effect upon translation of figures.

 

Cost of Sales per unit case increased 9.1%, mainly explained by (i) increased concentrate costs (due to higher prices); (ii) significant labor costs increases; (iii) increased prices of sweeteners and PET resin; and (iv) the effect of the devaluation of the Argentine peso during the period over U.S. dollar denominated raw materials. All of these factors were partially offset by the effect upon translation of figures.

 

MD&A expenses were 23.5% greater due to increased (i) salaries, (ii) freight costs (due to higher oil prices and labor costs), and (iii) advertising investments carried out during the period resulting from a stronger advertising effort focused on the Juices and Isotonic segment and the new launchings during the quarter.  All of which was partially offset by the effect upon translation of figures.

 

The increase in local prices, the translation of figures along with the effects upon costs and expenses, resulted in a 6.9% increase of Operating Income, which amounted to Ch$4,621 million. Operating Margin was 10.8%.

 

EBITDA reached Ch$6,368 million, representing a 1.0% increase. EBITDA Margin was 14.8%.

 

Nine Months ended September 30, 2010 vs. Nine Months ended September 30, 2009

 

During the Nine Months ended September 30, 2010, the Argentine peso devalued 5.2% 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 13.8%, 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. For a better understanding of the operation in Argentina, we include a chart based on nominal local currency.

 

Sales Volume for the Nine Months ended September 30, 2010 reached 87.5 million unit cases, an increase of 1.7%. The Soft Drinks category decreased 1.1% while Juices and Waters together increased 128%. Net Sales reached Ch$128,857 million,

 

69



Table of Contents

 

representing an increase of 1.1%, explained by the price adjustments and increased volumes, and offset by the effect upon translation of figures. Cost of Sales per unit case decreased 2.6% and MD&A expenses increased 7.4%, mainly explained for by the same reasons set forth during the quarter, along with a greater effect upon translation of figures for the Nine Months ended September 30, 2010. Operating Income amounted to Ch$14,266 million, representing a decrease of 4.6% compared to 2009. Operating Margin was 11.1%, 60 basis points lower. EBITDA reached Ch$19,790 million, a decrease of 6.3%.  EBITDA Margin was 15.4%.

 

OTHERS

 

The account with greater variation was Other Income and expenses: reflecting a greater loss of Ch$4,031 million given the negative effect of losses due to the earthquake in Chile on February 27, 2010 (lower than the deductibles of our insurance policies), readjustment of contingencies and donations.

 

Finally, as of September 30, 2010, Net Income amounted to Ch$67,061 million, an increase of 4.8% than what was reported for the same period in 2009. Net Margin was 10.7%.

 

ANALYSIS OF THE BALANCE SHEET

 

As of September 30, 2010, the Company’s Net Cash Position amounted to US$43.0 million. Accumulated excess cash is invested in short-term time deposits with top of the line banks and money markets.

 

The Company holds 59.7% of its financial assets in UF*, 26.9% in Chilean pesos, 11.7% in Brazilian reais, 0.8% in U.S. dollars, and 0.9% in Argentine pesos. Total financial assets amounted to US$223.6 million. Financial debt level as of September 30, 2010 amounted to US$180.6 million, 89.2% of which is UF-denominated, 10.5% in Argentine pesos, and 0.3% is in Brazilian reais.

 


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

 

70



Table of Contents

 

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

 

sep-10

 

Dec 2009

 

sep-09

 

Variance Sep 2010
V/S Sep 2009

 

LIQUIDITY

 

 

 

 

 

 

 

 

 

 

 

Current Ratio

 

Times

 

1.74

 

1.96

 

1.90

 

-0.16

 

Acid Tests

 

Times

 

1.42

 

1.66

 

1.60

 

-0.18

 

Working Capital

 

MCh$

 

44,507

 

40,855

 

44,361

 

146

 

ACTIVITY

 

 

 

 

 

 

 

 

 

 

 

Investments

 

MCh$

 

54,882

 

49,483

 

38,392

 

16,489

 

Inventory turnover

 

Times

 

8.66

 

11.57

 

8.72

 

-0.06

 

Days of inventory on hand

 

Days

 

41.55

 

31.12

 

41.27

 

0.28

 

INDEBTEDNESS

 

 

 

 

 

 

 

 

 

 

 

Debt to equity ratio

 

%

 

71.17

%

73.72

%

73.54

%

-2.38

%

Short-term liabilities to total liabilities

 

%

 

49.30

%

50.04

%

46.19

%

3.11

%

Long-term liabilities to total liabilities

 

%

 

50.70

%

49.96

%

53.81

%

-3.11

%

Interest charges coverage ratio

 

Times

 

33.79

 

48.04

 

33.43

 

0.36

 

PROFITABILITY

 

 

 

 

 

 

 

 

 

 

 

Return over equity

 

%

 

17.95

%

27.22

%

18.18

%

-0.24

%

Return over total assets

 

%

 

10.41

%

15.33

%

10.23

%

0.18

%

Return over operating assets

 

%

 

18.75

%

29.64

%

18.27

%

0.48

%

Operating income

 

MCh$

 

98,448

 

133,123

 

81,860

 

16,587

 

Operating margin

 

 %

 

15.74

%

16.89

%

14.98

%

0.76

%

EBITDA (1)

 

MCh$

 

122,191

 

165,967

 

111,195

 

10,996

 

EBITDA margin

 

%

 

19.54

%

21.07

%

20.35

%

-0.81

%

Dividends payout ratio - Serie A shares

 

%

 

4.32

%

5.43

%

5.66

%

-1.34

%

Dividends payout ratio - Serie B shares

 

%

 

3.98

%

4.95

%

5.31

%

-0.97

%

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA (1)

 

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

 

 

 

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 2010 there is a higher bank debt, having a slight effect over liquidity and indebtedness indicators. During the period net financial expenses amounted to Ch$2,793 million and earnings before interests and taxes amounted to Ch$94,363 million, achieving an interest coverage of 33.8 times.

 

At the closing of the period, ended September 30, 2010, operating profitability indicators were affected by the reasons explained in paragraph I.

 

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.

 

71



Table of Contents

 

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)

 

Sep-10

 

Sep-09

 

Var. Ch$

 

Var. %

 

Operarating

 

90,346

 

92,733

 

(2,387

)

-3

%

Financing

 

(52,728

)

(59,506

)

6,778

 

11

%

Investment

 

(58,979

)

(40,767

)

(18,212

)

-45

%

Net cash flow for the period

 

(21,361

)

(7,540

)

(13,821

)

-183

%

 

The Company generated a negative net cash flow of MCh$21,361 during this period, analyzed as follows:

 

Operating activities generated a positive cash flow of MCh$90,346 representing a negative variation of MCh$2,387 mainly explained by higher payments to suppliers and employees, partially offset by higher collections from clients.

 

Financing activities generated a negative cash flow of MCh$52,728 with a positive variation of MCh$6,778 regarding the previous year, mainly due to higher loans obtained partially offset by greater dividend payments.

 

Investment activities generated a negative cash flow of MCh$58,979 with a negative variation of MCh$18,212 regarding the previous year, mainly due to greater liquidations of long term financial investments partially offset by higher additions to property, plant and equipment.

 

V.  Analysis of Market Risk

 

Interest Rate Risk

 

As of September 30, 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.

 

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

 

33

%

46

%

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.

 

72



Table of Contents

 

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

 

Embotelladora Andina S.A.

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

(In nominal million  Chilean Pesos, except per share)

 

 

 

July - September 2010

 

July - September 2009

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total (1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

37,2

 

46,3

 

27,9

 

111,4

 

34,6

 

41,8

 

27,0

 

103,5

 

7,6

%

Soft Drinks

 

30,2

 

42,8

 

26,4

 

99,5

 

29,1

 

39,2

 

26,3

 

94,6

 

5,2

%

Mineral Water

 

1,7

 

0,9

 

1,0

 

3,6

 

1,4

 

0,5

 

0,4

 

2,4

 

50,7

%

Juices

 

5,2

 

1,8

 

0,5

 

7,4

 

4,1

 

1,3

 

0,3

 

5,7

 

31,4

%

Beer

 

NA

 

0,8

 

NA

 

0,8

 

NA

 

0,8

 

NA

 

0,8

 

0,4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

68.701

 

92.248

 

42.921

 

203.870

 

62.034

 

80.224

 

37.203

 

179.203

 

13,8

%

COST OF SALES

 

(40.772

)

(52.059

)

(24.044

)

(116.875

)

(36.726

)

(45.305

)

(21.337

)

(103.110

)

13,3

%

GROSS PROFIT

 

27.929

 

40.189

 

18.878

 

86.995

 

25.307

 

34.919

 

15.866

 

76.093

 

14,3

%

Gross Margin

 

40,7

%

43,6

%

44,0

%

42,7

%

40,8

%

43,5

%

42,6

%

42,5

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(17.059

)

(25.518

)

(14.256

)

(56.833

)

(16.071

)

(22.401

)

(11.545

)

(50.017

)

13,6

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

(672

)

 

 

 

 

 

 

(848

)

-20,7

%

OPERATING INCOME

 

10.870

 

14.671

 

4.621

 

29.490

 

9.236

 

12.518

 

4.321

 

25.227

 

16,9

%

Operating Margin

 

15,8

%

15,9

%

10,8

%

14,5

%

14,9

%

15,6

%

11,6

%

14,1

%

 

 

EBITDA (3)

 

14.793

 

18.223

 

6.368

 

38.712

 

13.263

 

15.746

 

6.305

 

34.465

 

12,3

%

Ebitda Margin

 

21,5

%

19,8

%

14,8

%

19,0

%

21,4

%

19,6

%

16,9

%

19,2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

(1.184

)

 

 

 

 

 

 

(1.181

)

0,3

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

(133

)

 

 

 

 

 

 

916

 

-114,5

%

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

(2.719

)

 

 

 

 

 

 

(208

)

1205,3

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

(263

)

 

 

 

 

 

 

449

 

-158,6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AND MINORITY INTEREST

 

 

 

 

 

 

 

25.190

 

 

 

 

 

 

 

25.203

 

-0,1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

(6.846

)

 

 

 

 

 

 

(7.008

)

-2,3

%

MINORITY INTEREST

 

 

 

 

 

 

 

(3

)

 

 

 

 

 

 

(3

)

-8,7

%

NET INCOME

 

 

 

 

 

 

 

18.342

 

 

 

 

 

 

 

18.192

 

0,8

%

Net Margin

 

 

 

 

 

 

 

9,0

%

 

 

 

 

 

 

10,2

%

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

760,3

 

 

 

 

 

 

 

760,3

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

24,1

 

 

 

 

 

 

 

23,9

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

144,8

 

 

 

 

 

 

 

143,6

 

0,8

%

 


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

(2) Corporate expenses partially reclassified to the operations.

(3) EBITDA: Operating Income + Depreciation

 

74



Table of Contents

 

Embotelladora Andina S.A.

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

(In nominal million US$, except per share)

 

 

 

Exch. Rate  :

 

511,25

 

 

 

 

 

 

 

Exch. Rate  :

 

545,56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July - September 2010

 

July - September 2009

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total (1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

37,2

 

46,3

 

27,9

 

111,4

 

34,6

 

41,8

 

27,0

 

103,5

 

7,6

%

Soft Drinks

 

30,2

 

42,8

 

26,4

 

99,5

 

29,1

 

39,2

 

26,3

 

94,6

 

5,2

%

Mineral Water

 

1,7

 

0,9

 

1,0

 

3,6

 

1,4

 

0,5

 

0,4

 

2,4

 

50,7

%

Juices

 

5,2

 

1,8

 

0,5

 

7,4

 

4,1

 

1,3

 

0,3

 

5,7

 

31,4

%

Beer

 

NA

 

0,8

 

NA

 

0,8

 

NA

 

0,8

 

NA

 

0,8

 

0,4

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

134,4

 

180,4

 

84,0

 

398,8

 

113,7

 

147,0

 

68,2

 

328,5

 

21,4

%

COST OF SALES

 

(79,8

)

(101,8

)

(47,0

)

(228,6

)

(67,3

)

(83,0

)

(39,1

)

(189,0

)

21,0

%

GROSS PROFIT

 

54,6

 

78,6

 

36,9

 

170,2

 

46,4

 

64,0

 

29,1

 

139,5

 

22,0

%

Gross Margin

 

40,7

%

43,6

%

44,0

%

42,7

%

40,8

%

43,5

%

42,6

%

42,5

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(33,4

)

(49,9

)

(27,9

)

(111,2

)

(29,5

)

(41,1

)

(21,2

)

(91,7

)

21,3

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

(1,3

)

 

 

 

 

 

 

(1,6

)

-15,4

%

OPERATING INCOME

 

21,3

 

28,7

 

9,0

 

57,7

 

16,9

 

22,9

 

7,9

 

46,2

 

24,7

%

Operating Margin

 

15,8

%

15,9

%

10,8

%

14,5

%

14,9

%

15,6

%

11,6

%

14,1

%

 

 

EBITDA (3)

 

28,9

 

35,6

 

12,5

 

75,7

 

24,3

 

28,9

 

11,6

 

63,2

 

19,9

%

Ebitda Margin

 

21,5

%

19,8

%

14,8

%

19,0

%

21,4

%

19,6

%

16,9

%

19,2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

(2,3

)

 

 

 

 

 

 

(2,2

)

7,1

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

(0,3

)

 

 

 

 

 

 

1,7

 

-115,5

%

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

(5,3

)

 

 

 

 

 

 

(0,4

)

1292,9

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

(0,5

)

 

 

 

 

 

 

0,8

 

-162,6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AND MINORITY INTEREST

 

 

 

 

 

 

 

48,0

 

 

 

 

 

 

 

46,2

 

3,9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

(13,4

)

 

 

 

 

 

 

(12,8

)

4,2

%

MINORITY INTEREST

 

 

 

 

 

 

 

(0,0

)

 

 

 

 

 

 

(0,0

)

-2,5

%

NET INCOME

 

 

 

 

 

 

 

35,0

 

 

 

 

 

 

 

33,3

 

4,8

%

Net Margin

 

 

 

 

 

 

 

8,8

%

 

 

 

 

 

 

10,2

%

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

760,3

 

 

 

 

 

 

 

760,3

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

0,0

 

 

 

 

 

 

 

0,0

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

0,3

 

 

 

 

 

 

 

0,3

 

4,8

%

 


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

(2) Corporate expenses partially reclassified to the operations.

(3) EBITDA: Operating Income + Depreciation

 

75



Table of Contents

 

Embotelladora Andina S.A.

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

(In nominal million  Chilean Pesos, except per share)

 

 

 

January - September 2010

 

January - September 2009

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total (1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

113,4

 

143,1

 

87,5

 

344,0

 

107,4

 

129,7

 

86,1

 

323,1

 

6,5

%

Soft Drinks

 

93,5

 

132,7

 

83,3

 

309,5

 

90,3

 

121,7

 

84,2

 

296,3

 

4,5

%

Mineral Water

 

6,2

 

2,5

 

2,9

 

11,6

 

5,4

 

1,7

 

0,9

 

7,9

 

47,1

%

Juices

 

13,7

 

4,9

 

1,3

 

20,0

 

11,7

 

3,4

 

1,0

 

16,1

 

24,1

%

Beer

 

NA

 

2,9

 

NA

 

2,9

 

NA

 

2,9

 

NA

 

2,9

 

1,0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

206.973

 

289.554

 

128.857

 

625.385

 

191.016

 

229.395

 

127.400

 

546.394

 

14,5

%

COST OF SALES

 

(120.766

)

(163.034

)

(73.349

)

(357.149

)

(110.174

)

(129.239

)

(74.034

)

(312.031

)

14,5

%

GROSS PROFIT

 

86.207

 

126.520

 

55.509

 

268.235

 

80.842

 

100.155

 

53.366

 

234.363

 

14,5

%

Gross Margin

 

41,7

%

43,7

%

43,1

%

42,9

%

42,3

%

43,7

%

41,9

%

42,9

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(50.507

)

(75.079

)

(41.242

)

(166.828

)

(46.741

)

(64.864

)

(38.407

)

(150.011

)

11,2

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

(2.959

)

 

 

 

 

 

 

(2.492

)

18,7

%

OPERATING INCOME

 

35.700

 

51.441

 

14.266

 

98.448

 

34.101

 

35.291

 

14.960

 

81.860

 

20,3

%

Operating Margin

 

17,2

%

17,8

%

11,1

%

15,7

%

17,9

%

15,4

%

11,7

%

15,0

%

 

 

EBITDA (3)

 

47.669

 

61.776

 

19.790

 

126.275

 

46.543

 

44.056

 

21.132

 

109.240

 

15,6

%

Ebitda Margin

 

23,0

%

21,3

%

15,4

%

20,2

%

24,4

%

19,2

%

16,6

%

20,0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

(2.793

)

 

 

 

 

 

 

(2.507

)

11,4

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

320

 

 

 

 

 

 

 

1.387

 

-76,9

%

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

(4.170

)

 

 

 

 

 

 

(139

)

2894,4

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

(235

)

 

 

 

 

 

 

708

 

-133,2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AND MINORITY INTEREST

 

 

 

 

 

 

 

91.570

 

 

 

 

 

 

 

81.308

 

12,6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

(24.508

)

 

 

 

 

 

 

(17.299

)

41,7

%

MINORITY INTEREST

 

 

 

 

 

 

 

(2

)

 

 

 

 

 

 

(2

)

-7,2

%

NET INCOME

 

 

 

 

 

 

 

67.061

 

 

 

 

 

 

 

64.007

 

4,8

%

Net Margin

 

 

 

 

 

 

 

10,7

%

 

 

 

 

 

 

11,7

%

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

760,3

 

 

 

 

 

 

 

760,3

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

88,2

 

 

 

 

 

 

 

84,2

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

529,2

 

 

 

 

 

 

 

505,1

 

4,8

%

 


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

(2) Corporate expenses partially reclassified to the operations.

(3) EBITDA: Operating Income + Depreciation

 

76



Table of Contents

 

Embotelladora Andina S.A.

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

(In nominal million US$, except per share)

 

 

 

Exch. Rate  :

 

$ 520,16

 

 

 

 

 

Exch. Rate  :

 

$ 573,28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January - September 2010

 

January - September 2009

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total
(1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Total
(1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

113,4

 

143,1

 

87,5

 

344,0

 

107,4

 

129,7

 

86,1

 

323,1

 

6,5

%

Soft Drinks

 

93,5

 

132,7

 

83,3

 

309,5

 

90,3

 

121,7

 

84,2

 

296,3

 

4,5

%

Mineral Water

 

6,2

 

2,5

 

2,9

 

11,6

 

5,4

 

1,7

 

0,9

 

7,9

 

47,1

%

Juices

 

13,7

 

4,9

 

1,3

 

20,0

 

11,7

 

3,4

 

1,0

 

16,1

 

24,1

%

Beer

 

NA

 

2,9

 

NA

 

2,9

 

NA

 

2,9

 

NA

 

2,9

 

1,0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

397,9

 

556,7

 

247,7

 

1.202,3

 

333,2

 

400,1

 

222,2

 

953,1

 

26,1

%

COST OF SALES

 

(232,2

)

(313,4

)

(141,0

)

(686,6

)

(192,2

)

(225,4

)

(129,1

)

(544,3

)

26,1

%

GROSS PROFIT

 

165,7

 

243,2

 

106,7

 

515,7

 

141,0

 

174,7

 

93,1

 

408,8

 

26,1

%

Gross Margin

 

41,7

%

43,7

%

43,1

%

42,9

%

42,3

%

43,7

%

41,9

%

42,9

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(97,1

)

(144,3

)

(79,3

)

(320,7

)

(81,5

)

(113,1

)

(67,0

)

(261,7

)

22,6

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

(5,7

)

 

 

 

 

 

 

(4,3

)

30,9

%

OPERATING INCOME

 

68,6

 

98,9

 

27,4

 

189,3

 

59,5

 

61,6

 

26,1

 

142,8

 

32,5

%

Operating Margin

 

17,2

%

17,8

%

11,1

%

15,7

%

17,9

%

15,4

%

11,7

%

15,0

%

 

 

EBITDA (3)

 

91,6

 

118,8

 

38,0

 

242,8

 

81,2

 

76,8

 

36,9

 

190,6

 

27,4

%

Ebitda Margin

 

23,0

%

21,3

%

15,4

%

20,2

%

24,4

%

19,2

%

16,6

%

20,0

%

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

(5,4

)

 

 

 

 

 

 

(4,4

)

22,8

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

0,6

 

 

 

 

 

 

 

2,4

 

-74,5

%

OTHER INCOME/(EXPENSE)

 

 

 

 

 

 

 

(8,0

)

 

 

 

 

 

 

(0,2

)

3200,2

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

(0,5

)

 

 

 

 

 

 

1,2

 

-136,6

%

INCOME BEFORE INCOME TAXES;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AND MINORITY INTEREST

 

 

 

 

 

 

 

176,0

 

 

 

 

 

 

 

141,8

 

24,1

%

INCOME TAXES

 

 

 

 

 

 

 

(47,1

)

 

 

 

 

 

 

(30,2

)

56,1

%

MINORITY INTEREST

 

 

 

 

 

 

 

(0,0

)

 

 

 

 

 

 

(0,0

)

2,2

%

NET INCOME

 

 

 

 

 

 

 

128,9

 

 

 

 

 

 

 

112

 

15,5

%

Net Margin

 

 

 

 

 

 

 

10,7

%

 

 

 

 

 

 

11,7

%

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

760,3

 

 

 

 

 

 

 

760,3

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

0,2

 

 

 

 

 

 

 

0,1

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

1,0

 

 

 

 

 

 

 

0,9

 

15,5

%

 


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

(2) Corporate expenses partially reclassified to the operations.

(3) EBITDA: Operating Income + Depreciation

 

77



Table of Contents

 

Embotelladora Andina S.A.

Consolidated Balance Sheet

(In million of constant 09/30/10 Chilean Pesos)

 

 

 

09/30/2010

 

12/31/2009

 

09/30/2009

 

%Ch

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

Cash + Time deposits + market. Securit.

 

108.166

 

135.136

 

121.152

 

-10,7

%

Account receivables (net)

 

69.497

 

79.610

 

61.582

 

12,9

%

Inventories

 

41.540

 

39.407

 

36.105

 

15,1

%

Other current assets

 

9.192

 

14.650

 

12.193

 

-24,6

%

Total Current Assets

 

228.395

 

268.803

 

231.032

 

-1,1

%

Property, plant and equipment

 

690.252

 

668.146

 

681.690

 

1,3

%

Depreciation

 

(425.950

)

(420.523

)

(426.908

)

-0,2

%

Total Property, Plant, and Equipment

 

264.302

 

247.623

 

254.782

 

3,7

%

 

 

 

 

 

 

 

 

 

 

Investment in related companies

 

49.074

 

34.731

 

32.795

 

49,6

%

Goodwill

 

59.026

 

61.360

 

65.330

 

-9,7

%

Other long term assets

 

39.095

 

36.428

 

36.855

 

6,1

%

Total Other Assets

 

147.195

 

132.519

 

134.980

 

9,0

%

TOTAL ASSETS

 

639.892

 

648.945

 

620.794

 

3,1

%

 

 

 

 

 

 

 

 

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Short term bank liabilities

 

9.368

 

615

 

1.412

 

563,6

%

Current portion of bonds payable

 

4.240

 

2.885

 

2.958

 

43,3

%

Trade accounts payable and notes payable

 

88.193

 

95.163

 

91.982

 

-4,1

%

Other liabilities

 

29.360

 

39.147

 

25.163

 

16,7

%

Total Current Liabilities

 

131.162

 

137.810

 

121.515

 

7,9

%

 

 

 

 

 

 

 

 

 

 

Long term bank liabilities

 

59

 

201

 

277

 

-78,9

%

Bonds payable

 

70.914

 

70.841

 

72.984

 

-2,8

%

Other long term liabilities

 

63.906

 

66.535

 

68.290

 

-6,4

%

Total Long Term Liabilities

 

134.879

 

137.577

 

141.551

 

-4,7

%

 

 

 

 

 

 

 

 

 

 

Minority interest

 

8

 

9

 

10

 

-24,4

%

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

373.843

 

373.549

 

357.718

 

4,5

%

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

639.892

 

648.945

 

620.794

 

3,1

%

 

Financial Highlights

(In million of constant 09/30/10 Chilean Pesos)

 

 

 

Year to Date

 

 

 

09/30/2010

 

12/31/2009

 

09/30/2009

 

 

 

 

 

 

 

 

 

ADDITIONS TO FIXED ASSETS

 

 

 

 

 

 

 

Chile

 

25.012

 

22.935

 

16.800

 

Brazil

 

23.199

 

18.892

 

15.945

 

Argentina

 

6.671

 

7.656

 

5.647

 

 

 

54.882

 

49.483

 

38.392

 

 

 

 

09/30/2010

 

 

 

 

 

DEBT RATIOS

 

 

 

Financial Debt / Total Capitalization

 

0,18

 

Financial Debt / EBITDA L12M

 

0,45

 

EBITDA L12M / Interest Expense (net) L12M

 

24,61

 

L12M: Last twelve months

 

 

 

 


(*) To ease figure comparison we include September 30, 2009 only on this chart, since mandatory SVS information does not require it.

 

78



Table of Contents

 

(In million nominal local currency of each period)

 

Third Quarter Results for the period ended September 30, 2010 IFRS GAAP

 

 

 

July - September 2010

 

July - September 2009

 

 

 

Chile
Ch$

 

Brazil
R$

 

Argentina
AR$

 

Chile
Ch$

 

Brazil
R$

 

Argentina
AR$

 

TOTAL BEVERAGES VOLUME (Million UC)

 

37,2

 

46,3

 

27,9

 

34,6

 

41,8

 

27,0

 

Soft Drinks

 

30,2

 

42,8

 

26,4

 

29,1

 

39,2

 

26,3

 

Mineral Water

 

1,7

 

0,9

 

1,0

 

1,4

 

0,5

 

0,4

 

Juices

 

5,2

 

1,8

 

0,5

 

4,1

 

1,3

 

0,3

 

Beer

 

N/A

 

0,8

 

N/A

 

N/A

 

0,8

 

N/A

 

NET SALES

 

68.684

 

315,9

 

331,5

 

62.034

 

273,8

 

261,2

 

COST OF SALES

 

(40.570

)

(178,3

)

(185,5

)

(36.726

)

(154,8

)

(149,8

)

GROSS PROFIT

 

28.114

 

137,6

 

146,1

 

25.307

 

119,0

 

111,4

 

Gross Margin

 

40,9

%

43,6

%

44,1

%

40,8

%

43,5

%

42,6

%

SELLING AND ADMINISTRATIVE EXPENSES

 

(17.244

)

(87,3

)

(110,1

)

(16.071

)

(76,5

)

(81,1

)

OPERATING INCOME

 

10.870

 

50,3

 

36,0

 

9.236

 

42,5

 

30,3

 

Operating Margin

 

15,8

%

15,9

%

10,9

%

14,9

%

15,5

%

11,6

%

EBITDA(1)

 

14.793

 

62,5

 

49,5

 

13.263

 

53,5

 

44,4

 

Ebitda Margin

 

21,5

%

19,8

%

14,9

%

21,4

%

19,5

%

17,0

%

 

Nine Months Results for the period ended September 30, 2010 IFRS GAAP

 

 

 

January - September 2010

 

January - September 2009

 

 

 

Chile
Ch$

 

Brazil
R$

 

Argentina
AR$

 

Chile
Ch$

 

Brazil
R$

 

Argentina
AR$

 

TOTAL BEVERAGES VOLUME (Million UC)

 

113,4

 

143,1

 

87,5

 

107,4

 

129,7

 

86,1

 

Soft Drinks

 

93,5

 

132,7

 

83,3

 

90,3

 

121,7

 

84,2

 

Mineral Water

 

6,2

 

2,5

 

2,9

 

5,4

 

1,7

 

0,9

 

Juices

 

13,7

 

4,9

 

1,3

 

11,7

 

3,4

 

1,0

 

Beer

 

NA

 

2,9

 

NA

 

NA

 

2,9

 

NA

 

NET SALES

 

206.956

 

993,0

 

966,3

 

191.016

 

831,4

 

813,8

 

COST OF SALES

 

(120.564

)

(558,9

)

(549,5

)

(110.174

)

(468,5

)

(473,9

)

GROSS PROFIT

 

86.392

 

434,1

 

416,7

 

80.842

 

362,9

 

339,9

 

Gross Margin

 

41,7

%

43,7

%

43,1

%

42,3

%

43,6

%

41,8

%

SELLING AND ADMINISTRATIVE EXPENSES

 

(50.693

)

(257,1

)

(309,3

)

(46.741

)

(235,1

)

(245,7

)

OPERATING INCOME

 

35.700

 

176,9

 

107,5

 

34.101

 

127,9

 

94,3

 

Operating Margin

 

17,2

%

17,8

%

11,1

%

17,9

%

15,4

%

11,6

%

EBITDA(1)

 

47.669

 

212,3

 

148,8

 

46.543

 

159,6

 

134,3

 

Ebitda Margin

 

23,0

%

21,4

%

15,4

%

24,4

%

19,2

%

16,5

%

 


(1)EBITDA: Operating Income + Depreciation

 

79



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/ Andrés Wainer

 

Name:

Andrés Wainer

 

Title:

Chief Financial Officer

 

 

Santiago, November 29, 2010

 

80


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