0001104659-12-042654.txt : 20120611 0001104659-12-042654.hdr.sgml : 20120611 20120611060354 ACCESSION NUMBER: 0001104659-12-042654 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20120611 FILED AS OF DATE: 20120611 DATE AS OF CHANGE: 20120611 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: 12899249 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 a12-14192_36k.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

 

June 2012

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

 

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/ Jaime Cohen

 

Name:

Jaime Cohen

 

Title:

Chief Legal Officer

 

 

Santiago, June 11, 2012

 



Table of Contents

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

at March 31, 2012 and December 31, 2011

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

 

(Translation of financial statements originally issued in Spanish — see note 2.2)

 

TABLE OF CONTENTS

 

Report of Independent Auditors

1

 

 

Intermediate Classified Consolidated Statements of Financial Position as of March 31, 2012 and December 31, 2011

2

 

 

Intermediate Consolidated Statements of Income by Function

4

 

 

Intermediate Consolidated Statements of Comprehensive Income

5

 

 

Statements of Changes in Equity

6

 

 

Intermediate Consolidated Statements of Cash Flows

7

 

 

Notes to the Consolidated Statements of Financial Position

8

 



Table of Contents

 

Independent auditor’s report

(Translation of financial statements originally issued in Spanish — See Note 2.2)

 

To the Chairman, Shareholders and Directors of

Embotelladora Andina S.A.:

 

1.              We have audited the accompanying consolidated financial statement of Embotelladora Andina S.A. and subsidiaries as of March 31, 2012 and as of December 31, 2011, and the related consolidated income statement, statement of comprehensive income, changes in equity and cash flow for the period of three month ended March 31, 2012. These financial statements (and their accompanying notes) are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these financial statements based on our audits.

 

2.              We conducted our audits in accordance with auditing standards generally accepted in the Chile. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

3.              In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Embotelladora Andina S.A. and subsidiaries at March 31, 2012 and December 31, 2011, and the results of their operations and their cash flows for the period of three month ended March 31, 2012, in conformity with IAS 34 which is incorporated in International Financial Reporting Standards.

 

4.              We have not audited the consolidated income statement, statement of comprehensive income, changes in equity and cash flow for the period of three month ended March 31, 2011. These financial statements and its related notes are presented for comparative purposes only and accordingly, we do not express an opinion on them.

 

 

/s/ Rafael Contreras V.

 

ERNST & YOUNG LTDA.

 

 

 

 

 

 

Santiago, May 29, 2012

 

 

 

1



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

as of March 31, 2012 and December 31, 2011

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

ASSETS

 

NOTE

 

03.31.2012

 

12.31.2011

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

4

 

40,201,820

 

31,297,922

 

Other financial assets

 

5

 

8,997,809

 

15,661,183

 

Other non-financial assets

 

6.1

 

17,361,144

 

14,760,858

 

Trade and other accounts receivable, net

 

7

 

89,581,148

 

107,443,039

 

Accounts receivable from related companies

 

11.1

 

5,531,582

 

6,418,993

 

Inventory

 

8

 

55,575,317

 

57,486,658

 

Current tax assets

 

9.1

 

2,154,359

 

2,463,566

 

Total Current Assets

 

 

 

219,403,179

 

235,532,219

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other non-financial, non-current assets

 

6.2

 

30,770,608

 

30,193,809

 

Trade and other accounts receivable, net

 

7

 

6,952,909

 

7,175,660

 

Accounts receivable from related companies, net

 

11.1

 

9,312

 

11,187

 

Equity method investments

 

13.1

 

61,064,229

 

60,290,966

 

Intangible assets, net

 

14.1

 

1,178,189

 

1,138,857

 

Goodwill

 

14.2

 

54,964,441

 

57,552,178

 

Property, plant and equipment, net

 

10.1

 

350,457,596

 

350,064,467

 

Total Non-Current Assets

 

 

 

505,397,284

 

506,427,124

 

Total Assets

 

 

 

724,800,463

 

741,959,343

 

 

The accompanying notes 1 to 28 form an integral part of these financial statements

 

2



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

as of March 31, 2012 and December 31, 2011

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

LIABILITIES AND NET EQUITY

 

NOTE

 

03.31.2012

 

12.31.2011

 

 

 

 

 

ThCh$

 

ThCh$

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

21,727,083

 

23,093,402

 

Trade and other accounts payable

 

16

 

104,296,418

 

127,940,772

 

Accounts payable to related companies

 

11.2

 

14,802,547

 

11,359,038

 

Provisions

 

17

 

86,606

 

87,966

 

Income tax payable

 

9.2

 

5,093,815

 

3,821,247

 

Other non-financial liabilities

 

18

 

17,260,332

 

30,341,479

 

Total Current Liabilities

 

 

 

163,266,801

 

196,643,904

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

Other non-current financial liabilities

 

15

 

75,538,001

 

74,641,403

 

Provisions

 

17

 

7,306,999

 

7,882,869

 

Deferred tax liabilities

 

9.4

 

37,054,498

 

35,245,490

 

Post-employment benefit liabilities

 

12.2

 

5,330,925

 

5,130,015

 

Other non-current liabilities

 

18

 

297,421

 

436,742

 

Total Non-Current Liabilities

 

 

 

125,527,844

 

123,336,519

 

 

 

 

 

 

 

 

 

Equity:

 

19

 

 

 

 

 

Issued capital

 

 

 

230,892,178

 

230,892,178

 

Retained earnings

 

 

 

232,810,390

 

208,102,068

 

Accumulated other comprehensive income and capital reserves

 

 

 

(27,704,469

)

(17,024,341

)

Equity attributable to equity holders of the parent

 

 

 

435,998,099

 

421,969,905

 

Non-controlling interests

 

 

 

7,719

 

9,015

 

Total Equity

 

 

 

436,005,818

 

421,978,920

 

Total Liabilities and Equity

 

 

 

724,800,463

 

741,959,343

 

 

The accompanying notes 1 to 28 form an integral part of these financial statements

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Income by Function

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

 

 

 

 

 

 

01.01.2011

 

CONSOLIDATED INCOME STATEMENTS BY

 

 

 

01.01.2012

 

03.31.2011

 

FUNCTION

 

NOTE

 

03.31.2012

 

(Unaudited)

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Net sales

 

 

 

289,628,428

 

250,776,199

 

Cost of sales

 

 

 

(169,808,197

)

(145,494,776

)

Gross Profit

 

 

 

119,820,231

 

105,281,423

 

Other operating income

 

23

 

388,715

 

192,895

 

Distribution expenses

 

 

 

(29,686,920

)

(24,586,766

)

Administrative expenses

 

 

 

(48,567,225

)

(40,994,831

)

Other expenses by function

 

24

 

(3,826,211

)

(1,122,022

)

Other income (expenses)

 

26

 

(316,271

)

591,289

 

Financial income

 

25

 

720,851

 

660,023

 

Financial costs

 

25

 

(1,830,488

)

(1,795,645

)

Share in profit (loss) of equity method investees

 

13.2

 

1,334,764

 

212,552

 

Foreign currency fluctuation

 

 

 

(1,317,806

)

162,642

 

Profit from units of adjustment

 

 

 

(448,829

)

(65,041

)

Net income before taxes

 

 

 

36,270,811

 

38,536,519

 

Income tax expense

 

9.3

 

(11,561,610

)

(10,537,994

)

Net income

 

 

 

24,709,201

 

27,998,525

 

 

 

 

 

 

 

 

 

Net income attributable

 

 

 

 

 

 

 

Net income attributable to equity holders of the parent

 

 

 

24,708,322

 

27,997,752

 

Net income attributable to non-controlling interests

 

 

 

879

 

773

 

Net income

 

 

 

24,709,201

 

27,998,525

 

 

 

 

 

 

 

 

 

Earnings per Share

 

 

 

 

 

 

 

Earnings per Series A Share

 

 

 

30.95

 

35.07

 

Earnings per Series B Share

 

 

 

34.05

 

38.58

 

 

The accompanying notes 1 to 28 form an integral part of these financial statements

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Comprehensive Income

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

 

 

 

 

 

 

01.01.2011

 

 

 

 

 

01.01.2012

 

03.31.2011

 

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

 

NOTE

 

03.31.2012

 

(Unaudited)

 

 

 

 

 

ThCh$

 

ThCh$

 

Net income

 

 

 

24,709,201

 

27,998,525

 

Foreign exchange translation adjustment, before taxes

 

 

 

(10,323,655

)

9,647,214

 

Income tax effect related to losses from foreign exchange rate translation differences included within other comprehensive income

 

 

 

(358,648

)

(280,355

)

Comprehensive income

 

 

 

14,026,898

 

37,365,384

 

Comprehensive income attributable to:

 

 

 

 

 

 

 

Controlling shareholders

 

 

 

14,028,194

 

37,364,584

 

Non-controlling interests

 

 

 

(1,296

)

800

 

Total comprehensive income

 

 

 

14,026,898

 

37,365,384

 

 

The accompanying notes 1 to 28 form an integral part of these financial statements

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Consolidated Statements of Changes in Equity

as of March 31, 2012 and 2011

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Translation reserves

 

Other reserves
(various)

 

Total
other
reserves

 

Retained earnings

 

Controlling Equity

 

Non-Controlling
interests

 

Total Equit

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial balance at 01.01.2012

 

230,892,178

 

(22,459,879

)

5,435,538

 

(17,024,341

)

208,102,068

 

421,969,905

 

9,015

 

421,978,920

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

24,708,322

 

24,708,322

 

879

 

24.709.201

 

Other comprehensive income

 

 

(10,680,128

)

 

(10,680,128

)

 

(10,680,128

)

(2,175

)

(10.682.303

)

Comprehensive income

 

 

(10,680,128

)

 

(10,680,128

)

24,708,322

 

14,028,194

 

(1,296

)

14.026.898

 

Total changes in equity

 

 

(10,680,128

)

 

(10,680,128

)

24,708,322

 

14,028,194

 

(1,296

)

14,026,898

 

Ending balance at 03.31.2012

 

230,892,178

 

(33,140,007

)

5,435,538

 

(27,704,469

)

232,810,390

 

435,998,099

 

7,719

 

436,005,818

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Translation reserves

 

Other reserves
(various)

 

Total
other
reserves

 

Retained earnings

 

Controlling Equity

 

Non-Controlling
interests

 

Total Equit

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial balance at 01.01.2011

 

230,892,178

 

(21,582,425

)

5,435,538

 

(16,146,887

)

180,110,975

 

394,856,266

 

8,330

 

394,864,596

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

27,997,752

 

27,997,752

 

773

 

27.998.525

 

Other comprehensive income

 

 

9,366,832

 

 

9,366,832

 

 

9,366,832

 

27

 

9.366.859

 

Comprehensive income

 

 

9,366,832

 

 

9,366,832

 

27,997,752

 

37,364,584

 

800

 

37.365.384

 

Total changes in equity

 

 

9,366,832

 

 

9,366,832

 

27,997,752

 

37,364,584

 

800

 

37,365,384

 

Ending balance at 03.31.2011 (Unaudited)

 

230,892,178

 

(12,215,593

)

5,435,538

 

(6,780,055

)

208,108,727

 

432,220,850

 

9,130

 

432,229,980

 

 

The accompanying notes 1 to 28 form an integral part of these financial statements

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Cash Flows

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

 

 

 

 

 

 

01.01.2011

 

Cash flows provided by (used in) Operating Activities

 

NOTE

 

01.01.2012
03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

 

 

ThCh$

 

ThCh$

 

Types of cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from customers

 

 

 

416,639,865

 

369,274,106

 

Charges for premiums, services, annual fees and other policy benefits

 

 

 

 

162,979

 

Types of cash flows used in Operating Activities

 

 

 

 

 

 

 

Supplier payments

 

 

 

(300,113,133

)

(271,372,881

)

Payroll

 

 

 

(27,758,475

)

(25,067,500

)

Other payments for operating activities (value-added taxes on purchases and sales and other)

 

 

 

(52,661,312

)

(41,179,775

)

Dividends received

 

 

 

725,000

 

 

Interest payments classified as from operations

 

 

 

(401,738

)

(307,194

)

Interest received classified as from operations

 

 

 

361,534

 

444,094

 

Income tax payments

 

 

 

(4,883,116

)

(4,764,201

)

Cash flows used in other operating activities

 

 

 

(1,039,785

)

(788,089

)

Net cash flows provided by Operating Activities

 

 

 

30,868,840

 

26,401,539

 

Cash flows provided by (used in) Investing Activities

 

 

 

 

 

 

 

Capital decrease in CMF S.A. and Sale of 43% interest in Vital S.A., net of cash previously held

 

 

 

1,150,000

 

5,355,930

 

Capital contribution to the associate Vital Jugos S.A.

 

 

 

 

(3,130,500

)

Proceeds from sale of property, plant and equipment

 

 

 

8,824

 

75,072

 

Purchase of property, plant and equipment

 

 

 

(20,838,364

)

(23,227,273

)

Proceeds from the maturity of marketable securities

 

 

 

8,295,270

 

 

Purchase of marketable securities

 

 

 

(1,180,000

)

(8,711,421

)

Payments on forward, term, option and financial exchange agreements

 

 

 

(546,882

)

(82,185

)

Collections from forward, term, option and swap agreements

 

 

 

89,035

 

153,882

 

Net cash flows used in Investing Activities

 

 

 

(13,022,117

)

(29,566,495

)

Cash Flows provided by (used in) Financing Activities

 

 

 

 

 

 

 

Short-term loans obtained

 

 

 

30,767,971

 

16,421,829

 

Total proceeds from loans

 

 

 

30,767,971

 

16,421,829

 

Loan payments

 

 

 

(32,277,436

)

(15,115,056

)

Dividend payments by the reporting entity

 

 

 

(6,556,927

)

(6,644,077

)

Net cash flows used in Financing Activities

 

 

 

(8,066,392

)

(5,337,304

)

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

 

 

 

9,780,331

 

(8,502,260

)

Effects of variations in foreign exchange rates on cash and cash equivalents

 

 

 

(876,433

)

767,432

 

Net decrease in cash and cash equivalents

 

 

 

8,903,898

 

(7,734,828

)

Cash and cash equivalents — beginning of year

 

4

 

31,297,922

 

48,263,080

 

Cash and cash equivalents - end of year

 

4

 

40,201,820

 

40,528,252

 

 

The accompanying notes 1 to 28 form an integral part of these financial statements

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Notes to the Consolidated Financial Statements

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2)

 

NOTE 1 - CORPORATE INFORMATION

 

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

 

Embotelladora Andina S.A. (hereafter “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 areas 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. Licenses for the territories in Chile and Argentina expire in 2012.  The license for Brazil expires in 2013. All these licenses are issued at the discretion of The Coca-Cola Company. It is expected that the licenses will be renewed upon expiration based on similar terms and conditions.

 

At March 31, 2012, the Freire Group and related companies controlled the company with 54.97% of the outstanding voting shares.

 

The main offices of Embotelladora Andina S.A. are located at Avenida El Golf 40, 4th floor, municipality of Las Condes, Santiago, Chile. Its taxpayer identification number is 91,144,000-8.

 

NOTE 2 - BASIS OF PREPARATION OF CONSOLIDATED FINANCIAL STATEMENTS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

 

2.1                               Periods covered

 

These Consolidated Financial Statements encompass the following periods:

 

Intermediate Consolidated statements of financial position: At March 31, 2012 and December 31, 2011.

 

Intermediate Consolidated income statements by function and comprehensive income: For the periods from January 1 to March 31, 2012 and 2011 (Unaudited).

 

Intermediate Consolidated statements of cash flows : The periods from January 1 to March 31, 2012 and 2011 (Unaudited), using the “direct method”.

 

Consolidated statements of changes in equity:  Balances and activity between January 1 and March 31, 2012 and 2011 (Unaudited).

 

8



Table of Contents

 

2.2                                       Basis of preparation

 

The Company’s Intermediate Consolidated Financial Statements for the periods ended March 31, 2012, and 2011 were prepared according to International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”).

 

These financial statements comprise the consolidated financial position of Embotelladora Andina S.A. and its subsidiaries as of March 31, 2012 and December, 31 2011 along with consolidated income statement by function, consolidated statements of comprehensive income, consolidated statement of changes in equity, and consolidated statements of cash flows, for the periods ended March 31, 2012 and 2011, were approved by the Board of Directors during session held on May 29, 2012.

 

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 applicable in each country, adjustments and reclassifications have been made, as necessary, in the consolidation process to align such principles and standards and then adapt them to IFRS.

 

Certain reclassifications have been made in the year 2011, in order to allow a proper comparison with the financial statements of this period, the most significant of these reclassifications is for guarantee deposits during the year 2011 have become classified as current financial liabilities, and the presentation of deferred tax on a net basis.

 

For the convenience of the reader, these consolidated financial statements have been translated from Spanish to English.

 

9



Table of Contents

 

2.3                               Basis of consolidation

 

2.3.1                             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 as of March 31, 2012 and December 31, 2011; and results of operations and cash flows for the periods ended March 31, 2012 and 2011. Income or losses from subsidiaries acquired or sold are included in the consolidated financial statements 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. The acquisition cost is the fair value of 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 as of the acquisition date. The excess acquisition cost above the fair value of the Group’s share in identifiable net assets acquired is recognized as 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 income.

 

Intra-group transactions, balances and unrealized gains in intra-group transactions are eliminated. Unrealized losses are also eliminated. Whenever necessary, the accounting policies of subsidiaries are modified to assure uniformity with the policies adopted by the Group.

 

The value of non-controlling interest in equity and the results of the consolidated subsidiaries is presented in Equity; non-controlling interests, in the Consolidated Statement of Financial Position and in “net income attributable to non-controlling interests,” in the Consolidated Income Statements by Function.

 

The consolidated financial statements include all assets, liabilities, income, expenses, and cash flows of the Company and its subsidiaries after eliminating intra-group balances and transactions.

 

10



Table of Contents

 

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

 

 

 

 

 

Percentage Interest

 

 

 

 

 

03-31-2012

 

12-31-2011

 

Taxpayer ID

 

Name of the Company

 

Direct

 

Indirect

 

Total

 

Direct

 

Indirect

 

Total

 

59.144.140-K

 

Abisa Corp S.A.

 

 

99.99

 

99.99

 

 

99.99

 

99.99

 

96.842.970-1

 

Andina Bottling Investments S.A.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

96.836.750-1

 

Andina Inversiones Societarias S.A.

 

99.99

 

 

99.99

 

99.99

 

 

99.99

 

96.972.760-9

 

Andina Bottling Investments Dos S.A.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

Foreign

 

Embotelladora del Atlántico S.A.

 

 

99.98

 

99.98

 

 

99.98

 

99.98

 

Foreign

 

Andina Empaques Argentina S.A.

 

99.90

 

0.09

 

99.99

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

 

99.99

 

99.99

 

 

99.99

 

99.99

 

78.536.950-5

 

Servicios Multivending Ltda.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

78.861.790-9

 

Transportes Andina Refrescos Ltda.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

76.070.406-7

 

Embotelladora Andina Chile S.A.

 

99.99

 

0.00

 

99.99

 

99.99

 

0.00

 

99.99

 

 

2.3.2                     Equity method investments

 

Associates are all entities over which the Group exercises significant influence but does not have control. Investments in associates are accounted for using the equity method and are initially recognized at cost.

 

The Group’s share in income and losses subsequent to the acquisition of associates is recognized in income.

 

Unrealized gains in transactions between the Group and its associates are eliminated to the extent of the interest the Group holds in those associates. 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 associates are adjusted to assure uniformity with the policies adopted by the Group.

 

11



Table of Contents

 

2.4                                Financial reporting by operating segment

 

IFRS 8 requires that entities disclose information on the revenues of operating segments. In general, this is information that Management and Board of Directors use internally to evaluate the profitability of segments and decide how to allocate resources to them. Therefore, the following operating segments have been determined by geographic location:

 

·                  Chile operations

·                  Brazil operations

·                  Argentina operations

 

2.5                                       Foreign currency translation

 

2.5.1                             Functional currency and currency of presentation

 

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

 

2.5.2                             Balances and transactions

 

Foreign currency transactions are converted to the functional currency using the foreign 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 assets and liabilities at the closing foreign exchange rates are recognized in the income account by function.

 

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

 

 

 

Exchange rate to the Chilean peso

 

Date

 

US$
dollar

 

R$ Brazilian
Real

 

A$ Argentine
Peso

 

UF Unidad
de Fomento

 


Euro

 

03.31.2012

 

487.44

 

267.52

 

111.31

 

22,533.51

 

649.83

 

12.31.2011

 

519.20

 

276.79

 

120.63

 

22,294.03

 

672.97

 

 

12



Table of Contents

 

2.5.3                             Companies in the group

 

The financial position and results of operations of all companies in the Group (none of which uses the currency of a hyperinflationary economy) that use a functional currency other than the presentation currency are translated to the presentation currency in the following way:

 

(i)                         Assets and liabilities in each statement of financial position are translated at the closing foreign exchange rate at the reporting date;

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

(iii)                   All resulting translation differences are recognized as other comprehensive income.

 

The Companies that use a functional currency different from the presentation currency 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 arising from the conversion of a net investment in foreign entities are recognized in other comprehensive income. On disposal of the investment, those translation differences are recognized in the income statement as part of the loss or gain on the disposal of the investment.

 

2.6                                       Property, plant, and equipment

 

The assets included in property, plant and equipment are recognized at cost, less depreciation and cumulative impairment losses.

 

The cost of property, plant and equipment includes expenses directly attributable to the acquisition of items and government subsidies originating from the difference between the market interest rates of the financial liabilities and the preferential government credit rates. The historical cost also includes revaluations and price-level restatement of opening balances at January 1, 2009, due to first-time exemptions in IFRS.

 

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

 

Land is not depreciated. Other assets, net of residual value, are depreciated by distributing the cost of the different components on a straight line basis over the estimated useful life, which is the period during which the companies expect to use them.

 

13



Table of Contents

 

The estimated years of useful life are:

 

Assets

 

Range in years

Buildings

 

30-50

Plant and equipment

 

10-20

Warehouse installations and accessories

 

10-30

Other accessories

 

4-5

Motor vehicles

 

5-7

Other property, plant and equipment

 

3-8

Bottles and containers

 

2-8

 

The residual value and useful lives of assets are revised and adjusted, if necessary, at each reporting date.

 

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

 

Losses and gains on the disposal of property, plant, and equipment are calculated by comparing the disposal proceeds to the carrying amount, and are charged to the income statement.

 

2.7                                     Intangible assets

 

2.7.1                             Goodwill

 

Goodwill represents the excess of the acquisition cost over the fair value of the Group’s share in identifiable net assets of the subsidiary on the acquisition date.   The goodwill recognized separately is tested annually for impairment and is carried at cost, less accumulated 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 that generated the goodwill.

 

14



Table of Contents

 

2.7.2                             Water rights

 

Water rights that have been paid for are included in the group of intangible assets, carried at acquisition cost. They are not amortized since they have no expiration date, but are annually tested for impairment.

 

2.8                                       Impairment losses

 

Assets that have an indefinite useful life, such as land or goodwill, are not amortized and are tested annually, or whenever there are circumstances or events that indicate the existence of an impairment. Amortizable assets are tested for impairment whenever there is an event or change in circumstances indicating 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 higher of an asset’s fair value less costs to sell and its value  in use.

 

In order to evaluate impairment, assets are grouped at the lowest level for which there are separately identifiable cash flows (cash generating units). Non-financial assets other than goodwill that were impaired are reviewed at each reporting date to determine if impairment loss should be reversed.

 

2.9                                       Financial assets

 

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

 

2.9.1                             Financial assets at fair value through profit or loss

 

Financial assets at fair value through profit or loss are financial assets available for sale. A financial asset is classified in this category if it is acquired mainly for the purpose of being sold in the short term. Assets in this category are classified as current assets.

 

Losses or gains from changes in fair value of financial assets at fair value through profit and loss are recognized in the income statement under finance income or expenses during the year in which they occur.

 

15



Table of Contents

 

2.9.2                             Loans and accounts receivable

 

Loans and accounts receivable are not quoted on an active market. They are recorded in current assets, unless they are due more than 12 months from the reporting date, in which case they are classified as non-current assets. Loans and accounts receivable are included in trade and other accounts receivable in the consolidated statement of financial position.

 

2.9.3                             Other financial assets

 

Other Financial Assets corresponds to bank deposits that the Group’s management has the positive intention and ability to hold until their maturity. They are recorded in current assets because they mature in less than 12 months from the reporting date.

 

Accrued interests are recognized in the consolidated income statement under finance income during the year in which they occur.

 

2.10                                Derivatives and hedging

 

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

 

The derivatives are accounted for at fair value. If positive, they are recorded under “other current financial assets”. If negative, they are recorded under “other current financial liabilities.”

 

The Company’s derivatives agreements do not qualify as hedges pursuant to IFRS requirements.  Therefore, the changes in fair value are immediately recognized in the income statement under “foreign exchange difference”.

 

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

 

The Company has also evaluated 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 39.

 

Fair value hierarchy

 

The Company had a total liability related to its foreign exchange derivatives contracts of ThCh$389,596, which are classified within the other current financial liabilities and are carried at fair value in the statement of financial position. The Company uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

 

16



Table of Contents

 

Level 1:    Quoted (unadjusted) prices in active markets for identical assets or liabilities.

Level 2:    Assumptions different to quoted prices included in level 1 and that are applicable to assets and liabilities, be it directly (as price) or indirectly (i.e. derived from a price).

Level 3:    Assumptions for assets and liabilities that are not based on information observed directly in the market.

 

During the period ended March 31, 2012, there were no transfers of items between fair value measurements categories all of which were valued during the period using level 2.

 

2.11                                Inventory

 

Inventory is valued at the lower of cost and net realizable value. Cost is determined by using the weighted average cost method. The cost of finished products and of work in progress includes raw materials, direct labor, other direct costs and manufacturing overhead(based on a operating capacity) to bring the goods to marketable condition, but it excludes interest expense. The net realizable value is the estimated selling price in the ordinary 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 aging of the items involved.

 

2.12                                Trade receivable

 

Trade accounts receivable are recognized initially at their nominal value, given the short term in which they are recovered, less any impairment loss. A provision is made for impairment losses on trade accounts receivable 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 administrative and sales expenses in the consolidated income statement by function.

 

2.13                                Cash and cash equivalents

 

Cash and cash equivalents include cash at banks and on hand, time deposits in banks and other short-term, highly liquid investments with purchased original maturities of three months or less.

 

2.14                                Bank and debt security debt

 

Bank funding such as debt securities issued are initially recognized at fair value, net transaction costs. Liabilities with third parties are later valued 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 income statement during the term of the debt using the effective interest rate method.

 

17



Table of Contents

 

2.15                        Government subsidies

 

Government subsidies are recognized at their fair value when it is sure that the subsidy will be received and that the Group will meet all the established conditions.

 

Official cost-related subsidies are deferred and recognized in the income account for the period required to correlate them to the costs to be offset.

 

Official subsidies for the purchase of property, plant and equipment are shown by deducting the item from property, plant and equipment and crediting the income accounts on a straight-line basis during the estimated useful lives of those assets.

 

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 - liability method on the temporary differences between the tax basis of assets and liabilities and their carrying amounts in the annual consolidated accounts.

 

Deferred tax assets are recognized to the extent that it is probable that future taxable profits will be available against which the temporary differences can be offset.

 

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

 

2.17                                Employee benefits

 

The Company has established a provision to cover employee 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 in accordance with 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 Company and its subsidiaries have made a provision 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 constructive obligation as a result of past events, it is probable that an outflow of resources will be required to settle the obligation and the amount can be reliably estimated.

 

18



Table of Contents

 

2.19                                 Operating leases

 

The operating lease payments are recognized as expenses in the linear income statement over the lease term.

 

2.20                                Deposits for returnable containers

 

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

 

This liability pertains to the deposit amount that is reimbursed if the customer or distributor returns the bottles and cases in good condition, together with the original invoice. Estimation of this liability is based on an inventory of bottles given as a loan to clients and distributors at their premises, the estimated amount of bottles in circulation and a historical average weighted value per bottle or case.

 

Deposits for returnable containers are presented as a current liability because the Company does not have a legal ability to defer settlement for a period in excess of one year.  However, the Company does not anticipate any material cash settlements for such amounts during the upcoming year.

 

2.21                                Revenue recognition

 

Income is measured at fair value of the consideration received or receivable for the sale of goods in the ordinary course of the Company’s business. Income is presented net of value-added tax, returns, rebates, and discounts and net of sales between the companies that are consolidated.

 

The Company recognizes income when the amount of income can be reliably measured and it is probable that the future economic benefits will flow to the Company.

 

2.22                                Dividend payments

 

Dividend payments to the Company’s shareholders are recognized as a liability in the consolidated financial statements of the Company, based on the obligatory 30% minimum in accordance with the Corporations Law.

 

2.23                                Critical accounting estimates and judgments

 

The Company makes estimates and judgments about the future. Actual results may differ from previously estimated amounts. The estimates and judgments that might have a material impact on future financial statements are explained below:

 

19



Table of Contents

 

2.23.1              Estimated impairment loss on goodwill

 

The Company annually tests whether goodwill has suffered an impairment loss. The recoverable amounts of cash generating units are determined based on calculations of the value in use.  The key variables that management calculates include the volume of sales, prices, marketing expenses and other economic factors.  The estimation of these variables requires a material administrative judgment as those variables imply inherent uncertainties.  However, the assumptions are consistent with our internal planning.  Therefore, management evaluates and updates estimations from time to time according to the conditions affecting the variables.  If these assets are deemed to have become impaired, they will be written off at their estimated fair value or future recovery value according to discounted cash flows.  Free cash flows in Brazil and Argentina were discounted at a rate of 15%, and there was a gain on the respective assets, including the goodwill of the Brazilian and Argentine subsidiaries.

 

2.23.2                      Provision for doubtful receivables

 

The Company evaluates the possibility of collecting trade accounts receivable using several factors. When the Company becomes aware of a specific inability of a customer to fulfill its financial commitments, a specific provision for doubtful accounts is estimated and recorded, which reduces the recognized receivable to the amount that the Company estimate will ultimately be collected. In addition to specifically identifying potential uncollectible customer accounts, debits for doubtful accounts are accounted for based on the recent history of prior losses and a general assessment of trade accounts receivable, both outstanding and past due, among other factors. The balance of the Company’s trade accounts receivable was ThCh$96,534, 057 at March 31, 2012 (ThCh$114,618,699 at December 31, 2011), net of an allowance for doubtful accounts provision of ThCh$1,596,503 at March 31, 2012 (ThCh$1,544,574 at December 31, 2011). Historically, doubtful accounts have represented an average of less than 1% of consolidated net sales.

 

2.23.3                      Property, plant, and equipment

 

Property, plant, and equipment are recorded at cost and depreciated using the straight-line method over the estimated useful life of those assets. Changes in circumstances, such as technological advances, changes to the Company’s business model, or changes in its capital strategy might modify the effective useful lives as compared to our estimates. Whenever the Company determines that the useful life of property, plant and equipment might be shortened, it depreciates the excess between the net book value and the estimated recoverable amount 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 lives of assets shorter. The Company reviews the impairment of 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 future cash flows is based, among other things, on certain assumptions about the expected operating profits in the future. Company estimates of non-discounted cash flows may differ from real cash flows because of, among other reasons, technological changes, economic conditions, changes in the business model, or changes in the operating profit. If the sum of non-discounted cash flows that have been projected (excluding interest) is less than the carrying value of the asset, the asset will be written down to its estimated fair value.

 

20



Table of Contents

 

2.23.4                      Liabilities for returnable container collateral

 

The Company records a liability represented by deposits received in exchange for bottles and cases provided to its 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 historical cost per bottle or case. 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.

 

2.24                                New IFRS and interpretations of the IFRS Interpretations Committee (IFRIC)

 

The following IFRS and Interpretations have been published:

 

New Standards

 

Mandatory
Effective Date

IFRS 9 Financial instruments: Classification and measurement

 

January 1, 2015

IFRS 10 Consolidated Financial Statements

 

January 1, 2013

IFRS 11 Joint Arrangements

 

January 1, 2013

IFRS 12 Disclosure of Interests in Other Entities

 

January 1, 2013

IFRS 13 Fair Value Measurement

 

January 1, 2013

 

IFRS 9 “Financial Instruments”

 

This Standard introduces new requirements for the classification and measurement of financial assets and early application is permitted.  All financial assets must be classified in their entirety on the basis of the company’s business model for financial asset management and the characteristics of contractual cash flows of financial assets.  Under this standard, financial assets are measured at the amortized cost or fair value.  Only financial assets classified as measured at the amortized cost must be impairment-tested.  This standard applies to years beginning on or after January 1, 2015, and it can be adopted earlier.

 

IFRS 10 “Consolidated Financial Statements” / IAS 27 “Separate Financial Statements”

 

This Standard supersedes the part of IAS 27 on Separate and Consolidated Financial Statements that spoke of accounting for consolidated financial statements.  It also includes matters in SIC-12, Special-Purpose Entities. IFRS 10 establishes one single control model that applies to all entities (including special purpose or structured entities).  The changes made by IFRS 10 will require that management exercise significant professional judgment in determining which entity is controlled and which must be consolidated.

 

21



Table of Contents

 

IFRS 11 “Joint Arrangements”/ IAS 28 “Investments in Associates and Joint Ventures”

 

IFRS 11 supersedes IAS 31 Interests in Joint Ventures and SIC 13 Jointly Controlled Entities — Non-Monetary Contributions by Joint Venturers.  IFRS 11 uses some of the terms used in IAS 31, but with different meanings.  IAS 31 identifies 3 types of joint ventures, but IFRS 11 only considers of 2 types (joint ventures and joint operations) when there is a joint control.  Since IFRS 11 uses the IFRS 10 principle of control to identify control, determining whether there is a joint control can change.  Moreover, IFRS 11 takes away the alternative of accounting for jointly controlled entities (JCEs) using a proportional consolidation.  Instead, JCEs meeting the definition of joint ventures must be accounted for using the equity method.  An entity must recognize the assets, liabilities, income and expenses, if any, of joint operations, which include jointly controlled assets, former jointly controlled operations and former JCEs.

 

IFRS 12 “Disclosure of Interests in Other Entities”

 

IFRS 12 includes all consolidation-related disclosures that were previously in IAS 27 as well as all disclosures previously included in IAS 31 and IAS 28.  These disclosures relate to the interests in related companies, joint arrangements, associates and structured entities.  A number of new disclosures are also required.

 

IFRS 13 “Fair Value Measurement”

 

IFRS 13 establishes a new guide on how to measure fair value, when required or permitted by IFRS.  When an entity must use the fair value remains the same.  The standard changes the definition of fair value—Fair Value:  The price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price).  Some new disclosures are also added.

 

The Company is still evaluating the impact that the aforementioned IFRS may have on the consolidated financial statements.

 

22



Table of Contents

 

Improvements and amendments

 

Mandatory
Effective date

IAS 1 Presentation of Financial Statements — Presentation of Other Comprehensive Income Components

 

July 1, 2012

IAS 12 Deferred Taxes: Recovery of Underlying Assets

 

January 1, 2012

IAS 19 Employee benefits (2011)

 

January 1, 2013

IAS 32 Financial Instruments Presentation

 

January 1, 2014

 

IAS 1 Presentation of Financial Statements

 

The amendments to IAS 1 change the grouping of items presented in OCI. Items that could be reclassified (or recycled) to profit or loss at a future point in time (for example, upon derecognition or settlement) would be presented separately from items that will never be reclassified. The amendment affects presentation only and has  no impact on the Company´s financial position or performance. The amendment becomes effective for annual periods beginning on or after July 1, 2012. These amendments must be incorporated obligatorily for years beginning on or after July 1, 2012.  They can be applied early, which must be disclosed.

 

IAS 12 “Income Taxes”

 

IAS 12 introduces a refutable presumption that deferred taxes on investment properties, measured using a fair value model, will be recognized on a sale presumption basis unless the entity has a business model that can show that the investment properties will be consumed through the business throughout its economic cycle.  If it is consumed, a consumption basis must be adopted.  The improvement also introduces the requirement that deferred taxes on non-depreciable assets measured using the revaluation model of IAS 16 must also be measured on a sales basis.  It must be applied for years starting on or after January 1, 2012.

 

IAS 19 “Employee Benefits”

 

On June 16, 2011, the IASB published changes to IAS 19, Employee Benefits, which changed the accounting of defined benefit plans and termination benefits.  The changes require recognizing changes in the liability for defined benefits and in the assets of the plan when those changes occur.  The recognition of costs of past services is accelerated.  The changes in the liability for defined benefits and the assets in the plan are disaggregated into three components:  service costs, net interest on net (assets) liabilities for defined benefits and re-measurement of net (assets) liabilities for defined benefits.  The net interest is calculated using a rate of return on high quality corporate bonds.  This could be lower than the rate actually used to calculate the expected return on the plan’s assets and result in a reduction in fiscal year profit.  The changes take effect for years starting on or after January 1, 2013 and they can be applied early.  A retroactive application is required, with certain exceptions.

 

23



Table of Contents

 

IAS 32 “Financial Instruments Presentation

 

The changes to IAS 32, issued in December 2011, are intended to clarify differences in how it applies to compensation and to reduce the level of diversity in actual practice.  The standard applies effective January 1, 2014 and it can be adopted early.

 

The Company is still evaluating the impact that the aforementioned IFRS may have on the consolidated financial statements.

 

NOTE 3 —  REPORTING BY SEGMENT

 

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

 

The Company’s Board of Directors and Management measures and evaluates performance of segments according to the 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 expenses and income associated with corporate management were assigned to the Chilean operation in the operating segments soft drinks.

 

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

 

24



Table of Contents

 

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

 

 

 

 

For the period ended March 31, 2012

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Operating revenue from external customers, total

 

89,110,633

 

76,295,911

 

124,221,884

 

289,628,428

 

Interest income, total for segments

 

192,549

 

148,343

 

379,959

 

720,851

 

Interest expense, total for segments

 

(1,342,839

)

(383,333

)

(104,316

)

(1,830,488

)

Interest income, net, total for segments

 

(1.150.290

)

(234,990

)

275,643

 

(1,109,637

)

Depreciation and amortization, total for segments

 

(4.930.879

)

(2,443,042

)

(4,543,200

)

(11,917,121

)

Sums of significant income items, total

 

(76,578,045

)

(69,230,006

)

(106,084,418

)

(251,892,469

)

Net income of the segment reported, total

 

6,451,419

 

4,387,873

 

13,869,909

 

24,709,201

 

 

 

 

 

 

 

 

 

 

 

Share of the entity in income of associates accounted for using the equity method, total

 

853,090

 

 

481,674

 

1,334,764

 

Income tax expense (income), total

 

(1,911,216

)

(2,530,106

)

(7,120,288

)

(11,561,610

)

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

330,988,903

 

109,804,674

 

284,006,885

 

724,800,462

 

Carrying amount in associates and joint ventures accounted for using the equity method, total

 

37,678,958

 

 

23,385,271

 

61,064,229

 

Capital expenditures and other

 

9,017,674

 

4,428,647

 

7,392,043

 

20,838,364

 

Segments Liabilities, total

 

160,757,586

 

54,304,068

 

73,732,991

 

288,794,645

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by Operating Activities

 

16,251,222

 

5,308,646

 

9,308,972

 

30,868,840

 

Cash flows used in Investing Activities

 

(714,276

)

(4,934,805

)

(7,373,036

)

(13,022,117

)

Cash flows used in Financing Activities

 

(6,600,857

)

(1,391,375

)

(74,160

)

(8,066,392

)

 

25



Table of Contents

 

For the period ended March 31, 2011

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Operating revenue from external customers, total

 

76,508,436

 

55,877,319

 

118,390,444

 

250,776,199

 

Interest income, total for segments

 

289,207

 

29,868

 

340,948

 

660,023

 

Interest expense, total for segments

 

(1,291,397

)

(283,525

)

(220,723

)

(1,795,645

)

Interest income, net, total for segments

 

(1,002,190

)

(253,657

)

120,225

 

(1,135,622

)

Depreciation and amortization, total for segments

 

(3,666,637

)

(1,731,775

)

(3,729,302

)

(9,127,714

)

Sums of significant income items, total

 

(61,386,925

)

(50,196,582

)

(100,930,831

)

(212,514,338

)

 

 

 

 

 

 

 

 

 

 

Net income of the segment reported, total

 

10,452,684

 

3,695,305

 

13,850,536

 

27,998,525

 

 

 

 

 

 

 

 

 

 

 

Share of the entity in income of associates accounted for using the equity method, total

 

688,475

 

 

(475,923

)

212,552

 

Income tax expense (income), total

 

(1,730,579

)

(1,991,193

)

(6,816,222

)

(10,537,994

)

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

330,244,281

 

85,953,166

 

283,409,225

 

699,606,672

 

Carrying amount in associates and joint ventures accounted for using the equity method, total

 

36,852,675

 

 

25,403,075

 

62,255,750

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures and other

 

20,385,679

 

2,874,838

 

3,095,978

 

26,356,495

 

Segments Liabilities, total

 

165,669,080

 

42,370,573

 

67,736,364

 

275,776,017

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by Operating Activities

 

22,421,457

 

323,791

 

3,656,291

 

26,401,539

 

Cash flows used in Investing Activities

 

(23,666,058

)

(2,804,459

)

(3,095,978

)

(29,566,495

)

Cash flows provided by (used in) Financing Activities

 

(6,778,077

)

1,512,433

 

(71,660

)

(5,337,304

)

 

26



Table of Contents

 

NOTE 4 —  CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows as of March 31, 2012 and December 31, 2011:

 

Description

 

03.31.2012

 

12.31.2011

 

By item

 

ThCh$

 

ThCh$

 

Cash

 

142,831

 

138,410

 

Bank balances

 

16,475,137

 

16,326,710

 

Time deposits

 

4,480,710

 

243,991

 

Money market funds

 

19,103,142

 

14,588,811

 

Cash and cash equivalents

 

40,201,820

 

31,297,922

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

6,133,774

 

2,724,252

 

Euro

 

16

 

243,991

 

Argentine Peso

 

3,652,702

 

5,020,278

 

Chilean Peso

 

11,920,489

 

6,340,907

 

Real

 

18,494,839

 

16,968,494

 

Cash and cash equivalents

 

40,201,820

 

31,297,922

 

 

27



Table of Contents

 

4.1             Time deposits

 

Time deposits defined as Cash and cash equivalents are detailed as follows at March 31, 2012 and December 31, 2011:

 

Placement

 

Entity

 

Currency

 

Principal

 

Annual
Rate

 

03.31.2012

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

03-27-2012

 

Banco Itaú — Chile

 

Chilean Pesos

 

2,600,000

 

6.12

 

2,601,765

 

03-27-2012

 

Banco BBVA — Chile

 

Chilean Pesos

 

1,858,900

 

6.18

 

1,860,176

 

03-25-2012

 

Banco Votorantim - Brazil

 

Real

 

18,763

 

8.82

 

18,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

4,480,710

 

 

Placement

 

Entity

 

Currency

 

Principal

 

Annual
Rate

 

12.31.2011

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

12-29-2011

 

Banco BBVA — Chile

 

Euros

 

243,449

 

0.35

 

243,991

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

243,991

 

 

4.2             Money Market

 

Money market mutual fund shares are valued at the share value at the close of each fiscal period. Below is a description for the end of each period:

 

Institution

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Itaú money market funds — Chile

 

2,711,595

 

2,093,339

 

Fondo money market funds — Brazil

 

12,253,863

 

6,281,070

 

BBVA money market funds — Chile

 

 

770,000

 

Western Assets Institutional Cash

 

2,302,019

 

2,877,501

 

Wells Fargo money market funds

 

488

 

 

Banco Galicia money market funds

 

1,835,177

 

2,566,901

 

 

 

 

 

 

 

Total mutual funds

 

19,103,142

 

14,588,811

 

 

28



Table of Contents

 

NOTE 5 —         OTHER CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at March 31, 2012 and December 31, 2011, other than cash and cash equivalents.  They consist of time deposits expiring in the short term (more than 90 days) and restricted mutual funds.  The detail of financial instruments is detailed as follows:

 

Time deposits

 

Placement

 

Maturity

 

 

 

 

 

 

 

Annual

 

Balance at

 

date

 

date

 

Entity

 

Currency

 

Principal

 

Rate

 

3.31.2012

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

02-17-2012

 

04-17-2012

(1)

Banco Galicia - Argentina

 

Ar$

 

344,909

 

15.50

 

367,672

 

02-22-2012

 

04-23-2012

(1)

Banco Galicia - Argentina

 

Ar$

 

333,588

 

15.00

 

338,770

 

12-21-2011

 

05-09-2012

 

Banco Corpbanca - Chile

 

UF

 

2,500,000

 

5.00

 

2,564,778

 

12-21-2011

 

05-09-2012

 

Banco Chile — Chile

 

UF

 

2,500,000

 

4.70

 

2,562,649

 

01-31-2012

 

05-09-2012

 

Banco Santander - Chile

 

UF

 

1,180,000

 

2.57

 

1,191,672

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

7,025,541

 

 

Mutual Funds

 

Institution

 

 

 

03.31.2012

 

 

 

 

 

ThCh$

 

Banco Galicia money market fund (1)

 

 

 

1,972,268

 

 

 

Subtotal

 

1,972,268

 

 

 

 

 

 

 

Total other current financial assets

 

Total

 

8,997,809

 

 

Time deposits

 

Placement

 

Maturity

 

 

 

 

 

 

 

Annual

 

Balance at

 

date

 

date

 

Entity

 

Currency

 

Principal

 

Rate

 

12.31.2011

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

08/04/2011

 

01/18/2012

 

Banco BBVA- Chile

 

UF

 

4,000,000

 

3.44

 

4,119,995

 

08/04/2011

 

01/18/2012

 

Banco Estado — Chile

 

UF

 

4,000,000

 

3.48

 

4,138,046

 

12/21/2011

 

05/09/2012

 

Banco Corpbanca — Chile

 

UF

 

2,500,000

 

5.00

 

2,505,892

 

12/21/2011

 

05/09/2012

 

Banco Chile — Chile

 

UF

 

2,500,000

 

4.70

 

2,505,684

 

12/16/2011

 

02/20/2012

(1)

Banco Galicia - Argentina

 

Ar$

 

711,717

 

20.00

 

716,403

 

03/25/2011

 

03/20/2012

 

Banco Votorantin - Brazil

 

R$

 

17,759

 

8.82

 

19,007

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

14,005,027

 

 

Mutual Funds

 

Institution

 

 

 

12.31.2011

 

 

 

 

 

ThCh$

 

Banco Galicia money market fund (1)

 

 

 

1,656,156

 

 

 

Subtotal

 

1,656,156

 

 

 

 

 

 

 

Total other current financial assets

 

Total

 

15,661,183

 

 


(1) These are financial investments the use of which is restricted because they were made to comply with the guarantees of derivatives transactions performed by the Company.

 

29



Table of Contents

 

NOTE 6 — CURRENT AND NON-CURRENT NON-FINANCIAL ASSETS

 

Note 6.1  Other current non-financial assets

 

Description 

 

03.31.2012

 

03.31.2011

 

 

 

ThCh$

 

ThCh$

 

Prepaid insurance

 

816,483

 

77,228

 

Prepaid expenses

 

2,963,099

 

2,933,946

 

Fiscal credit remaining

 

13,533,332

 

11,704,342

 

Other current assets

 

48,230

 

45,342

 

Total

 

17,361,144

 

14,760,858

 

 

Note 6.2  Other non-current, non-financial assets

 

Description

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Prepaid expenses

 

2,528,175

 

2,275,128

 

Fiscal credit

 

6,326,843

 

6,529,944

 

Judicial deposits(1)

 

20,433,121

 

19,989,604

 

Other

 

1,482,469

 

1,399,133

 

Total

 

30,770,608

 

30,193,809

 

 


(1)         See note 21.2

 

30



Table of Contents

 

NOTE 7 —  TRADE AND OTHER ACCOUNTS RECEIVABLE

 

The composition of trade and other accounts receivable is detailed as follows:

 

 

 

03.31.2012

 

12.31.2011

 

Description

 

Current

 

Non-current

 

Current

 

Non-
current

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Trade accounts receivable

 

58,692,174

 

1,229

 

71,818,536

 

 

Notes receivables

 

11,228,213

 

6,951,680

 

14,932,418

 

7,175,660

 

Other accounts receivable

 

21,257,264

 

 

22,236,659

 

 

Allowance for doubtful accounts

 

(1,596,503

)

 

(1,544,574

)

 

Total

 

89,581,148

 

6,952,909

 

107,443,039

 

7,175,660

 

 

The change in the allowance for doubtful accounts between January 1 and March 31, 2012 and January 1 and December 31,2011 is presented below:

 

Item

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Initial balance

 

1,544,574

 

1,225,556

 

Bad debt expense

 

377,018

 

1,610,540

 

Use of allowance

 

(241,829

)

(1,368,084

)

Increase (decrease) because of foreign exchange

 

(83,260

)

76,562

 

Movement

 

51,929

 

319,018

 

Ending balance

 

1,596,503

 

1,544,574

 

 

31



Table of Contents

 

NOTE 8 —  INVENTORY

 

The composition of inventory balances is detailed as follows:

 

Description

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Raw materials

 

23,553,498

 

29,518,840

 

Merchandise

 

8,275,562

 

6,949,830

 

Production inputs

 

1,306,469

 

1,386,122

 

Products in progress

 

215,250

 

256,273

 

Finished goods

 

13,913,747

 

11,215,868

 

Spare parts

 

9,487,635

 

8,136,491

 

Other inventory

 

427,111

 

765,020

 

Obsolescence allowance (1)

 

(1,603,955

)

(741,786

)

Balance

 

55,575,317

 

57,486,658

 

 

The cost of inventory recognized as a cost of sales totaled ThCh$169,808,197 and ThCh$145,494,776 (unaudited) at March 31, 2012 and 2011, respectively.

 


(1)  The provision for obsolescence is primarily related to the obsolescence of parts classified as inventory and less finished goods and raw materials.

 

NOTE 9 —  INCOME TAX AND DEFERRED TAXES

 

At the close of the 2012 fiscal period, the Company had a taxable profits fund for ThCh$55,376,691, comprised of profits with credits for first category income tax amounting to ThCh$49,383,128 and profits with no credit amounting to ThCh$5,993,563.

 

9.1          Current tax assets

 

Current tax receivables break down as follows:

 

Item

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Monthly provisional payments

 

925,890

 

1,646,502

 

Tax credits (1)

 

891,663

 

817,064

 

Other tax assets

 

336,806

 

 

Total

 

2,154,359

 

2,463,566

 

 


(1)    That item corresponds to income tax credits on account of training expenses, purchase of property, plant and equipment and donations.

 

32



Table of Contents

 

9.2          Current tax liabilities

 

Current tax payables correspond to the following items

 

Item

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Income tax

 

4,522,766

 

3,459,329

 

Other

 

571,049

 

361,918

 

Balance

 

5,093,815

 

3,821,247

 

 

9.3             Tax expense

 

The current and deferred income tax expenses for the periods ended March 31, 2012 and 2011 are detailed as follows:

 

Item

 

03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Current tax expense

 

8,697,277

 

8,188,205

 

Adjustment to current tax from the previous fiscal year

 

256

 

 

Other current tax expenses

 

322,703

 

344,823

 

Current tax expense

 

9,020,236

 

8,533,028

 

 

 

 

 

 

 

Deferred tax expenses

 

2,541,374

 

2,004,966

 

 

 

 

 

 

 

Income tax expense

 

11,561,610

 

10,537,994

 

 

33



Table of Contents

 

9.4          Deferred taxes

 

The net cumulative balances of temporary differences created deferred tax assets and liabilities, which are shown below:

 

 

 

03.31.2012

 

03.12.2011

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

205,462

 

21,503,355

 

897,101

 

22,769,301

 

Impairment accrual

 

687,910

 

 

865,769

 

 

Employee benefits

 

813,416

 

 

1,462,239

 

 

Post-employment benefits

 

82,441

 

496,070

 

 

510,613

 

Tax losses

 

847,429

 

 

705,861

 

 

Contingency provision

 

2,554,931

 

 

2,215,553

 

 

Foreign exchange rate difference (Brazilian debt)

 

 

11,673,200

 

 

11,698,815

 

Allowance for doubtful accounts

 

159,134

 

 

368,947

 

 

Tax income for inventory holding (Argentina)

 

984,126

 

 

1,066,527

 

 

Tax incentives

 

 

9,267,569

 

 

7,900,864

 

Other

 

994,941

 

1,444,094

 

478,230

 

426,124

 

Subtotal

 

7,329,790

 

44,384,288

 

8,060,227

 

43,305,717

 

Net Liabilities

 

 

37,054,498

 

 

35,245,490

 

 

9.5          Deferred tax liability movement

 

Movement in deferred liability accounts is detailed as follows:

 

Item

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Initial Balance

 

35,245,490

 

35,600,739

 

Increase in deferred tax liabilities

 

2,900,022

 

2,309,907

 

Sale of ownership interest in Vital S.A.

 

 

(947,445

)

Decrease due to foreign currency translation

 

(1,091,014

)

(1,717,711

)

Movements

 

1,809,008

 

(355,249

)

Ending balance

 

37,054,498

 

35,245,490

 

 

34



Table of Contents

 

9.6             Distribution of domestic and foreign tax expenses

 

As of March 31, 2012 and 2011, domestic and foreign tax expenses are detailed as follows:

 

Income tax

 

03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Current taxes

 

 

 

 

 

Foreign

 

(7,440,621

)

(6,763,087

)

Domestic

 

(1,579,615

)

(1,769,941

)

Current tax expense

 

(9,020,236

)

(8,533,028

)

 

Deferred taxes

 

 

 

 

 

Foreign

 

(2,209,773

)

(2,044,328

)

Domestic

 

(331,601

)

39,362

 

Deferred tax expense

 

(2,541,374

)

(2,004,966

)

Income tax expense

 

(11,561,610

)

(10,537,994

)

 

9.7             Reconciliation of effective rate

 

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

 

Reconciliation of effective rate

 

03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Income before taxes

 

36,270,811

 

38,536,519

 

Tax expense at legal rate (18,5%)

 

(6,710,100

)

 

Tax expense at legal rate (20%)

 

 

(7,707,304

)

Effect of tax rate in other jurisdictions

 

(4,233,151

)

(3,601,540

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

966,507

 

911,961

 

Non-deductible expenses

 

(1,190,499

)

(603,158

)

Other increases (decreases) in charge for legal taxes

 

(394,367

)

462,047

 

Adjustments to tax expenses

 

(618,359

)

770,850

 

 

 

 

 

 

 

Tax expense at the effective rate

 

(11,561,610

)

(10,537,994

)

Effective rate

 

31.9

%

27.3

%

 

35



Table of Contents

 

Below are the income tax rates applicable in each jurisdiction where the Company does business:

 

Country

 

Tasa

 

Chile

 

18.5

%

Brazil

 

34

%

Argentina

 

35

%

 

36



Table of Contents

 

NOTE 10 —  PROPERTY, PLANT AND EQUIPMENT

 

10.1                                Balances

 

Property, plant and equipment are itemized below for the close of each fiscal period:

 

 

 

Property, plant and equipment,
gross

 

Cumulative depreciation and
impairment

 

Property, plant and equipment, net

 

Item

 

03.31.2012

 

12.31.2011

 

03.31.2012

 

12.31.2011

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

47,856,585

 

47,924,160

 

 

 

47,856,585

 

47,924,160

 

Land

 

34,092,586

 

34,838,977

 

 

 

34,092,586

 

34,838,977

 

Buildings

 

94,714,423

 

93,603,989

 

(27,705,487

)

(28,249,427

)

67,008,936

 

65,354,562

 

Plant and equipment

 

262,934,953

 

264,342,629

 

(152,857,724

)

(155,026,259

)

110,077,229

 

109,316,370

 

Information technology

 

8,519,127

 

11,416,373

 

(6,401,445

)

(9,273,033

)

2,117,682

 

2,143,340

 

Fixed facilities and accessories

 

28.402.019

 

29,878,815

 

(13,510,891

)

(14,428,606

)

14,891,128

 

15,450,209

 

Vehicles

 

4,802,722

 

4,871,319

 

(2,981,142

)

(2,932,515

)

1,821,580

 

1,938,804

 

Improvements to leased property

 

148,341

 

153,483

 

(128,276

)

(129,503

)

20,065

 

23,980

 

Other property, plant and equipment (1)

 

249.176.699

 

250,672,995

 

(176,604,894

)

(177,598,930

)

72,571,805

 

73,074,065

 

Total

 

730,647,455

 

737,702,740

 

(380,189,859

)

(387,638,273

)

350,457,596

 

350,064,467

 

 


(1)         Other property, plant and equipment is composed of bottles, market assets, furniture and other minor goods.  The net balance of each of these categories at March 31, 2012 and December 31, 2011 is detailed as follows:

 

Other property, plant and equipment

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

44,521,346

 

43,138,347

 

Marketing and promotional assets

 

22,617,706

 

23,218,456

 

Other property, plant and equipment

 

5,432,753

 

6,717,262

 

Total

 

72,571,805

 

73,074,065

 

 

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

 

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

Argentina:  Buenos Aires, Mendoza, Córdoba and Rosario

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

 

37



Table of Contents

 

10.2        Movements

 

Movements in property, plant and equipment are detailed as follows between January 1 and March 31, 2012 and January 1 and December 31, 2011:

 

For the period ended 03.31.2012

 

Construction in
progress

 

Land

 

Buildings,
net

 

Plant and
equipment,
net

 

IT Equipment,
net

 

Fixed
installations
and
accessories,
net

 

Motor
vehicles,
net

 

Improvements
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

 

47,924,160

 

34,838,977

 

65,354,562

 

109,316,370

 

2,143,340

 

15,450,209

 

1,938,804

 

23,980

 

73,074,065

 

350.064.467

 

Additions

 

7,039,902

 

 

662,198

 

3,585,348

 

262,565

 

855

 

13,373

 

 

9,073,984

 

20.638.225

 

Disposals

 

 

 

 

 

 

 

 

 

(12,903

)

(12.903

)

Transfers between items of property, plant and equipment

 

(6,514,742

)

 

3,452,299

 

4,357,638

 

24,871

 

48,937

 

 

 

(1,369,003

)

 

Depreciation expense

 

 

 

(456,293

)

(4,738,036

)

(226,955

)

(427,852

)

(97,824

)

(3,216

)

(5,847,729

)

(11.797.905

)

Increase (decrease) in foreign currency translation

 

(592,735

)

(746,391

)

(2,003,830

)

(2,438,631

)

(68,049

)

(179,006

)

(32,773

)

(699

)

(1,946,216

)

(8.008.330

)

Other increases (decreases)

 

 

 

 

(5,460

)

(18,090

)

(2,015

)

 

 

(400,393

)

(425.958

)

Total movements

 

(67,575

)

(746,391

)

1,654,374

 

760,859

 

(25,658

)

(559,081

)

(117,224

)

(3,915

)

(502,260

)

393.129

 

Ending balance

 

47,856,585

 

34,092,586

 

67,008,936

 

110,077,229

 

2,117,682

 

14,891,128

 

1,821,580

 

20,065

 

72,571,805

 

350.457.596

 

 

38



Table of Contents

 

For the year ended 12.31.2012

 

Construction in
progress

 

Land

 

Buildings,
net

 

Plant and
equipment,
net

 

IT Equipment,
net

 

Fixed
installations
and
accessories,
net

 

Motor
vehicles,
net

 

Improvements
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

 

23,506,510

 

36,523,803

 

62,981,926

 

77,875,846

 

2,069,335

 

16,284,154

 

1,870,048

 

44,923

 

70,325,635

 

291.482.180

 

Deconsolidation of Vital S.A. because control was lost

 

 

(1,789,538

)

(5,234,227

)

(6,749,334

)

 

 

 

 

(732,167

)

(14.505.266

)

Additions

 

52,845,762

 

(973

)

2,076,108

 

30,838,285

 

601,044

 

45,516

 

499,615

 

 

31,524,654

 

118.430.011

 

Disposals

 

(13,506

)

(120,727

)

(762,174

)

(17,571

)

(185

)

(30,395

)

 

 

(49,852

)

(994.410

)

Transfers between items of property, plant and equipment

 

(28,409,020

)

283,495

 

8,785,405

 

21,589,748

 

398,449

 

1,810,434

 

14,956

 

 

(4,473,467

)

 

Depreciation expense

 

 

 

(2,022,571

)

(13,713,542

)

(931,282

)

(1,117,400

)

(379,172

)

(21,250

)

(20,650,320

)

(38.835.537

)

Increase (decrease) in foreign currency translation

 

(24,574

)

(67,205

)

(179,705

)

(542,938

)

6,023

 

26,995

 

(1,980

)

307

 

(280,024

)

(1.063.101

)

Other increases (decreases)

 

18,988

 

10,122

 

(290,200

)

35,876

 

(44

)

(1,569,095

)

(64,663

)

 

(2,590,394

)

(4.449.410

)

Total movements

 

24,417,650

 

(1,684,826

)

2,372,636

 

31,440,524

 

74,005

 

(833,945

)

68,756

 

(20,943

)

2,748,430

 

58.582.287

 

Ending balance

 

47,924,160

 

34,838,977

 

65,354,562

 

109,316,370

 

2,143,340

 

15,450,209

 

1,938,804

 

23,980

 

73,074,065

 

350.064.467

 

 

39



Table of Contents

 

NOTE 11 —  RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of March 31, 2012 and December 31, 2011 are detailed as follows:

 

11.1           Accounts receivable:

 

11.1.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

03.31.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96.714.870-9

 

Coca-Cola de Chile S. A.

 

Shareholder

 

Chile

 

Chilean peso

 

5,131,168

 

6,014,176

 

86.881.400-4

 

Envases CMF S. A.

 

Associate

 

Chile

 

Chilean peso

 

 

338,765

 

93.473.000-3

 

Embotelladoras Coca-Cola Polar S.A.

 

Related to shareholder

 

Chile

 

Chilean peso

 

400,414

 

66,052

 

 

 

 

 

Total

 

 

 

 

 

5,531,582

 

6,418,993

 

 

11.1.2       Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

03.31.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean peso

 

9,312

 

11,187

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

9,312

 

11,187

 

 

40



Table of Contents

 

11.2           Accounts Payable:

 

11.2.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

03.31.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Foreign

 

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

 

Related to shareholder

 

Argentina

 

Argentine peso

 

5,949,277

 

962,725

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to shareholder

 

Brazil

 

Real

 

3,349,574

 

6,287,520

 

96.705.990-0

 

Envases Central S.A.

 

Associate

 

Chile

 

Chilean peso

 

1,845,967

 

2,200,977

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean peso

 

1,525,649

 

 

76.389.720-6

 

Vital Aguas S.A.

 

Associate

 

Chile

 

Chilean peso

 

592,961

 

732,249

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Chilean peso

 

1,539,119

 

1,175,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,802,547

 

11,359,038

 

 

41



Table of Contents

 

11.3           Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
03.31.2012

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Sale of raw materials

 

Chilean peso

 

1,656,527

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Purchase of finished products

 

Chilean peso

 

5,850,787

 

93.473.000-3

 

Embotelladoras Coca-Cola Polar S.A.

 

Related to shareholder

 

Chile

 

Sale of raw materials

 

Chilean peso

 

266,037

 

96.705.990-0

 

Envases Central S.A.

 

Associate

 

Chile

 

Purchase of finished products

 

Chilean peso

 

7,017,400

 

96.705.990-0

 

Envases Central S. A.

 

Associate

 

Chile

 

Sale of raw materials

 

Chilean peso

 

1,042,793

 

96.714.870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Concentrate purchase

 

Chilean peso

 

40,448,595

 

96.714.870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean peso

 

2,020,026

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean peso

 

4,064,777

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of packaging materials

 

Chilean peso

 

512,834

 

76.389.720-6

 

Vital Aguas S.A.

 

Associate

 

Chile

 

Purchase of finished products

 

Chilean peso

 

1,941,885

 

Extranjera

 

Recofarma do Industrias Amazonas Ltda

 

Related to shareholder

 

Brazil

 

Concentrate purchase

 

Real

 

23,330,348

 

Extranjera

 

Recofarma do Industrias Amazonas Ltda.

 

Related to shareholder

 

Brazil

 

Reimbursement and other purchases

 

Real

 

2,735,393

 

Extranjera

 

Recofarma do Industrias Amazonas Ltda.

 

Related to shareholder

 

Brazil

 

Advertising participation payment

 

Real

 

4,961,085

 

Extranjera

 

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

 

Related to shareholder

 

Argentina

 

Concentrate purchase

 

Argentine peso

 

16,543,427

 

Extranjera

 

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

 

Related to shareholder

 

Argentina

 

Advertising rights, rewards and other

 

Argentine peso

 

694,332

 

Extranjera

 

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

 

Related to shareholder

 

Argentina

 

Collection of advertising participation

 

Argentine peso

 

1,832,356

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Investment in mutual funds

 

Chilean peso

 

19,184,000

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Redemption of mutual funds

 

Chilean peso

 

19,954,000

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Redemption of time deposits

 

Chilean peso

 

223,027

 

84.505.800-8

 

Vendomática S.A.

 

Related to director

 

Chile

 

Sale of finished products

 

Chilean peso

 

281,693

 

79.753.810-8

 

Claro y Cia .

 

Related to partner

 

Chile

 

Legal Counsel

 

Chilean peso

 

348,413

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Raw materials purchased

 

Chilean peso

 

257,762

 

 

42



Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
12.31.2011

ThCh$

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Sale of raw materials

 

Chilean peso

 

5,589,681

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Collection of loans

 

Chilean peso

 

3,102,400

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Purchase of finished products

 

Chilean peso

 

21,687,373

 

93.899.000-K

 

Vital Jugos S.A.

 

Associate

 

Chile

 

Loan granted

 

Chilean peso

 

2,600,000

 

96.705.990-0

 

Envases Central S.A.

 

Associate

 

Chile

 

Purchase of finished products

 

Chilean peso

 

19,170,427

 

96.705.990-0

 

Envases Central S. A.

 

Associate

 

Chile

 

Sale of raw materials

 

Chilean peso

 

3,345,527

 

96.714.870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Concentrate purchase

 

Chilean peso

 

66,279,629

 

96.714.870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean peso

 

2,300,351

 

96.714.870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of marketing services

 

Chilean peso

 

791,098

 

96.714.870-9

 

Coca Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of raw materials and other

 

Chilean peso

 

6,147,836

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean peso

 

10,574,791

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of packaging materials

 

Chilean peso

 

1,294,064

 

76.389.720-6

 

Vital Aguas S.A.

 

Associate

 

Chile

 

Purchase of finished products

 

Chilean peso

 

6,191,936

 

Foreign

 

Recofarma do Industrias Amazonas Ltda

 

Related to shareholder

 

Brazil

 

Concentrate purchase

 

Real

 

83,833,396

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to shareholder

 

Brazil

 

Reimbursement and other purchases

 

Real

 

1,371,278

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to shareholder

 

Brazil

 

Advertising participation payment

 

Real

 

18,489,621

 

Foreign

 

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

 

Related to shareholder

 

Argentina

 

Concentrate purchase

 

Argentine peso

 

50,482,708

 

Foreign

 

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

 

Related to shareholder

 

Argentina

 

Advertising rights, rewards and other

 

Argentine peso

 

2,099,957

 

Foreign

 

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

 

Related to shareholder

 

Argentina

 

Collection of advertising participation

 

Argentine peso

 

5,078,692

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Investment in mutual funds

 

Chilean peso

 

33,625,000

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Redemption of mutual funds

 

Chilean peso

 

33,625,000

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Investments in time deposits

 

Chilean peso

 

723,921

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Bank loans

 

Chilean peso

 

3,498,249

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Redemption of time deposits

 

Chilean peso

 

1,434,234

 

96.815.680-2

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Payment of bank loans

 

Chilean peso

 

3,498,249

 

84.505.800-8

 

Vendomática S.A.

 

Related to director

 

Chile

 

Sale of finished products

 

Chilean peso

 

1,330,544

 

79.753.810-8

 

Claro y Cia .

 

Related to director

 

Chile

 

Legal Counsel

 

Chilean peso

 

246,548

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Raw materials purchased

 

Chilean peso

 

355,460

 

 

43



Table of Contents

 

11.4                                Payroll and benefits of the Company’s key employees

 

Salary and benefits paid to the Company’s key employees, corresponding to directors and managers, are detailed as follows:

 

Full description

 

03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

1,928,313

 

937,123

 

Director allowances

 

276,000

 

276,000

 

Total

 

2,204,313

 

1,213,123

 

 

NOTE 12 —  EMPLOYEE BENEFITS

 

As of March 31, 2012 and December 31, 2011, the Company had recorded reserves for profit sharing and for bonuses totaling ThCh$2,360,098 and ThCh$6,354,817 respectively.

 

This liability is shown in accrued other non-current non-financial liabilities in the statement of financial position.

 

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

 

12.1        Personnel expenses

 

Personnel expenses included in the statement of consolidated comprehensive income were:

 

Description

 

03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Wages and salaries

 

25,049,252

 

20,458,830

 

Employee benefits

 

6,506,252

 

4,765,009

 

Severance and post-employment benefits

 

615,221

 

466,564

 

Other personnel expenses

 

1,554,348

 

1,149,638

 

Total

 

33,725,073

 

26,840,041

 

 

44



Table of Contents

 

12.2        Post-employment benefits

 

This item represents the employee severance indemnities valued pursuant to Note 2.17.

 

Post-employment benefits

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Non-current provision

 

5,330,925

 

5,130,015

 

Total

 

5,330,925

 

5,130,015

 

 

12.3        Post-employment benefit movement

 

The movements of post-employment benefits for the period ended March 31, 2012 and the year ended December 31, 2011 are detailed as follows:

 

Movements

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Initial balance

 

5,130,015

 

7,256,590

 

Service costs

 

57,824

 

288,386

 

Interest costs

 

39,050

 

471,678

 

Net actuarial losses

 

157,968

 

1,310,764

 

Benefits paid

 

(53,932

)

(4,197,403

)

Ending balance

 

5,330,925

 

5,130,015

 

 

12.4        Assumptions

 

The actuarial assumptions used at March 31, 2012 and December 31, 2011 were:

 

Assumption

 

2012

 

2011

 

 

 

 

 

 

 

Discount rate (1)

 

6.5%

 

6.5%

 

Expected salary increase rate (1)

 

5.0%

 

5.0%

 

Turnover rate

 

6.6%

 

6.6%

 

Mortality rate (2)

 

RV-2009

 

RV-2009

 

Retirement age of women

 

60 years

 

60 years

 

Retirement age of men

 

65 years

 

65 years

 

 


(1) The discount rate and the expected salary increase rate are calculated in real terms, which do not include an inflation adjustment.  The rates shown above are presented in nominal terms to facilitate a better understanding by the reader.

 

(2) Mortality assumption tables prescribed for use by the Chilean Superintendency of Securities and Insurance.

 

45



Table of Contents

 

NOTE 13 —  INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY  METHOD

 

13.1        Balances

 

Investments in associates recorded using the equity method are detailed as follows:

 

 

 

 

 

Country of

 

Functional

 

Investment Cost

 

Percentage interest

 

Taxpayer ID

 

Name

 

Incorporation

 

Currency

 

03.31.2012

 

12.31.2011

 

03.31.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A.

 

Chile

 

Chilean peso

 

17,418,577

 

16,824,399

 

50.00

%

50.00

%

93.899.000-K

 

Vital Jugos S.A.

 

Chile

 

Chilean peso

 

12,797,186

 

12,568,269

 

57.00

%

57.00

%

76.389.720-6

 

Vital Aguas S.A.

 

Chile

 

Chilean peso

 

3,021,884

 

2,952,050

 

56.50

%

56.50

%

96.705.990-0

 

Envases Central S.A.

 

Chile

 

Chilean peso

 

4,441,311

 

4,223,890

 

49.91

%

49.91

%

Foreign

 

Kaik Participacoes Ltda.

 

Brazil

 

Real

 

1,280,747

 

1,304,027

 

11.31

%

11.31

%

Foreign

 

Sistema de Alimentos de Bebidas Do Brazil Ltda.

 

Brazil

 

Real

 

9,948,450

 

9,766,182

 

5.74

%

5.74

%

Foreign

 

Holdfab2 Participacoes Societarias Ltda.

 

Brazil

 

Real

 

12,156,074

 

12,652,149

 

36.40

%

36.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

61,064,229

 

60,290,966

 

 

 

 

 

 

46



Table of Contents

 

13.2                        Movement

 

The movement of investments in associates recorded using the equity method is shown below, for the period ended March 31, 2012 and the year ended December 31, 2011:

 

Details

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Initial Balance

 

60,290,966

 

50,754,168

 

Incorporation of Vital Jugos S.A.

 

 

13,114,268

 

Capital increases in equity investees

 

 

4,527,000

 

Sale of 43% ownership interest in Vital Jugos S.A.

 

 

(6,188,675

)

Dividends received

 

 

(2,786,957

)

Share in operating income

 

1,570,709

 

2,541,186

 

Goodwill in sale of property plant and equipment to Envases CMF

 

21,316

 

85,266

 

Decrease in foreign currency translation

 

(818,762

)

(621,861

)

Capital decrease (return of capital) in Envases CMF S.A.

 

 

(1,150,000

)

Other, nets

 

 

16,571

 

Ending balance

 

61,064,229

 

60,290,966

 

 

The main movements for the periods ended 2012 and 2011 are detailed as follows:

 

·             A special shareholders meeting of Vital S.A., our subsidiary, held on January 5, 2011, approved a capital increase of ThCh$1,278,000, which was paid in full on January 7, 2011.  It also approved changing the name of the company to Vital Jugos S.A.

 

·             On January 21, 2011, our subsidiaries Andina Bottling Investments S.A. and Andina Inversions Societarias S.A. together sold a 43% ownership interest in Vital Jugos S.A. to Embotelladoras Coca-Cola Polar S.A., (15%) and Coca-Cola Embonor S.A. (28%), for an amount of ThCh$6,841,889, resulting in a gain of ThCh$ 653,214 which is presented as Other gains (losses) in the income statement.

 

·             As a result of the transactions, the Andina group lost control of Vital Jugos S.A., given that despite maintaining 57% owneship, substantive participating rights exist on behalf of the other shareholders in that at least one vote is required from the rest of the bottlers of Coca-Cola system for decision-making of financial policies and operation of the business. Accordingly, beginning on January 1, 2011, Vital Jugos S.A., is treated as investments accounted for using the equity method, being excluded from the consolidation.  Additionally, because of the loss of control of Vital Jugos S.A. and in accordance to IAS 27 guidelines “Consolidated and Separate Financial Statements” , the difference between the estimated fair value and the book value of the investment remaining in the Company’s possession (amounting to ThCh$867,414) was recognized as a component of “Share in profit (loss) of equity method investees” within the income statement.

 

·             During the months of March and April 2011, capital contributions were made to Vital Jugos S.A., for a total amount of ThCh$3,249,000.

 

47



Table of Contents

 

·             During 2011, Sucos del Valle do Brazil Ltda. changed its name to Sistema de Alimentos de Bebidas do Brazil Ltda. and merged with Mais Industrias de Alimentos S.A. that same year. Rio de Janeiro Refrescos Ltda. held an interest of 6.16% in both companies, but after the corporate restructuring, basically to capitalize income, that share fell to 5.74%.

 

·             During the period ended December 31, 2011 and 2010, the Company has received dividends from its equity investee, Envases CMF S.A. amounting to ThCh$2,786,957 and ThCh$1,379,837 respectively.

 

·             The Special Shareholders Meeting of Envases CMF S.A. approved a capital decrease amounting to ThCh$2,300,000, of which the Company is entitled to receive ThCh$1,150,000, which is presented under Accounts Receivable from Related Companies

 

·             On March 30, 2012, after completion of due-diligence procedures, the Company signed a Promissory Merger Agreement with Embotelladoras Coca-Cola Polar S.A. (“Polar”).  Polar is also a Coca-Cola bottler, with its operations in Chile and Paraguay.

 

The terms of the merger prescribe the exchange of newly issued Company shares at a rate of 0.33269 Series A shares and 0.33269 Series B shares, for each outstanding share of Polar.  This exchange rate implies that the current shareholders of Polar will acquire a 19.68% interest in the Company.

 

Prior to closing the merger, and subject to the approval by of each of the respective shareholders’ meetings, Andina and Polar will each distribute dividends to their shareholders, in addition to those already declared and distributed as of December 31, 2011.  Company dividends will amount to Ch$28,155,862,307 and Ch$29,565,609,857, respectively, which represents Ch$35.27 per Series A share and Ch$38.80 per Series B share.

 

Closing of the merger first requires the approval of the Chilean Superintendence of Securities and Insurance, the Boards of Directors and shareholders of both companies, and the Coca-Cola Company.  It also requires registration of new shares to be issued in the exchange.  The merger is scheduled to close before August 31, 2012.

 

Based on the historical results for the year ended December 31, 2011, the merged entity would have pro-forma net revenues of approximately US$2.643 million, becoming one of the largest Coca-Cola bottlers in Latin America with operations in Argentina, Brazil, Chile and Paraguay

 

48



Table of Contents

 

13.3 Reconciliation of Income by Investment in Associates:

 

Details

 

03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Equity in income of associates

 

1,570,709

 

510,102

 

 

 

 

 

 

 

Non-realized earnings in inventory acquired from associates and not sold at the end of period, presented as a discount in the respective asset account (containers and/or inventory)

 

(257,262

)

(318,867

)

 

 

 

 

 

 

Amortization of gain sale of property plant and equipment Envases CMF

 

21,317

 

21,317

 

 

 

 

 

 

 

Income Statement Balance

 

1,334,764

 

212,552

 

 

13.4     Summmary information of associate:

 

The attached table presents summarized information regarding the Company´s equity investees as of March 31, 2012 :

 

 

 

Envases
CMF S.A.

 

Vital
Jugos S.A.

 

Vital
Aguas
S.A.

 

Envases
Central S.A.

 

Kaik
Participacoes
Ltda.

 

Sistema de
alimentos de
bebidas do
Brazil Ltda.

 

Holfab 2
Participacoes
Societarias Ltda.

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Total assets

 

50,862,113

 

33,383,791

 

8,368,085

 

17,691,465

 

11,314,273

 

244,138,295

 

34,037,464

 

Total liabilities

 

14,447,530

 

12,365,784

 

3,019,617

 

8,265,572

 

54

 

108,364,060

 

637,729

 

Total revenue

 

12,949,396

 

11,999,921

 

3,880,336

 

9,968,014

 

 

121,609,658

 

 

Gain (loss) of associate

 

1,145,723

 

401,609

 

123,600

 

435,626

 

133,750

 

2,609,774

 

(73,890

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

03.31.2012

 

03.31.2012

 

03.03.2012

 

03.31.2012

 

02.29.2012

 

02.29.2012

 

02.29.2012

 

 

49



Table of Contents

 

NOTE 14 —  INTANGIBLE ASSETS AND GOODWILL

 

14.1           Intangible assets not considered as goodwill

 

Intangible assets not considered as goodwill as of the end of each period are detailed as follows:

 

 

 

March 31, 2012

 

December 31, 2011

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Description

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Water rights

 

514,876

 

(97,565

)

417,311

 

526,342

 

(103,879

)

422,463

 

Software

 

9,078,155

 

(8,317,277

)

760,878

 

8,974,534

 

(8,258,140

)

716,394

 

Total

 

9,593,031

 

(8,414,842

)

1,178,189

 

9,500,876

 

(8,362,019

)

1,138,857

 

 

The movement and balances of identifiable intangible assets are detailed as follows for the period January 1 to March 31, 2012 and January 1 to December 31, 2011:

 

 

 

March 31, 2012

 

December 31, 2011

 

 

 

Water

 

 

 

 

 

Water

 

 

 

 

 

Description

 

rights

 

Software

 

Total

 

rights

 

Software

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial balance

 

422,463

 

716,394

 

1,138,857

 

428,626

 

936,969

 

1,365,595

 

Additions

 

 

124,602

 

124,602

 

 

418,182

 

418,182

 

Amortization

 

(1,732

)

(117,484

)

(119,216

)

(7,207

)

(661,989

)

(669,196

)

Other increases (decreases)

 

(3.420

)

37,366

 

33,946

 

1,044

 

23,232

 

24,276

 

Final balance

 

417,311

 

760,878

 

1,178,189

 

422,463

 

716,394

 

1,138,857

 

 

50



Table of Contents

 

14.2             Goodwill

 

Movement in goodwill is detailed as follows:

 

Period ended March 31, 2012

 

Cash generating unit

 

01.01.2011

 

Additions

 

Disposals or
impairments

 

Foreign currency translation
difference – functional currency
different from currency of
presentation

 

03.31.2012

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazilian operation

 

41,697,004

 

 

 

(1,362,750

)

40,334,254

 

Argentine operation

 

15,855,174

 

 

 

(1,224,987

)

14,630,187

 

Total

 

57,552,178

 

 

 

(2,587,737

)

54,964,441

 

 

Period ended December 31, 2011

 

Cash generating unit

 

01.01.2011

 

Additions

 

Disposals or
impairments

 

Foreign currency translation
difference – functional currency
different from currency of
presentation

 

03.31.2012

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazilian operation

 

42,298,955

 

 

 

(601,951

)

41,697,004

 

Argentine operation

 

15,471,380

 

 

 

383,794

 

15,855,174

 

Total

 

57,770,335

 

 

 

(218,157

)

57,552,178

 

 

NOTE 15 —  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

 

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Current

 

 

 

 

 

Bank loans

 

7,049,045

 

8,689,670

 

Bonds payable

 

3,869,102

 

3,426,922

 

Forward contract obligations

 

10,419,340

 

10,813,092

 

Deposits in guarantee

 

389,596

 

163,718

 

Total

 

21,727,083

 

23,093,402

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

Bank loans

 

4,359,207

 

5,081,986

 

Bonds payable

 

71,178,794

 

69,559,417

 

Total

 

75,538,001

 

74,641,403

 

 

51



Table of Contents

 

15.1.1     Bank loans, current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

90 days 

 

 

 

 

 

Indebted Entity

 

Creditor Entity 

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to 

 

up to

 

At

 

At

 

Tax ID,

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Year

 

Rate

 

Rate

 

90 days

 

1 year

 

03.31.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

O-E

 

Banco Nación

 

Argentina

 

Argentine peso

 

At maturity

 

18.85

%

18.85

%

1,605,169

 

2,112,829

 

3,717,998

 

5,537,442

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

O-E

 

Banco Nación Bicentenario (1)

 

Argentina

 

Argentine peso

 

At maturity

 

14.80

%

9.90

%

191,320

 

805,198

 

996,518

 

739,966

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

O-E

 

Banco Votorantim

 

Brazil

 

Real

 

Monthly

 

9.40

%

9.40

%

38,382

 

115,147

 

153,529

 

187,334

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-5

 

Banco BBVA

 

Chile

 

Chilean peso

 

At maturity

 

6.25

%

6.25

%

2,181,000

 

 

2,181,000

 

1,827,000

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-5

 

Banco BBVA

 

Chile

 

Chilean peso

 

At maturity

 

8.88

%

8.88

%

 

 

 

397,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

7,049,045

 

8,689,670

 

 

15.1.2  Bank loans, non current

 

Indebted Entity

 

Creditor Entity

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Tax ID,

 

Name

 

Country

 

Tax
ID,

 

Name

 

Country

 

Currency

 

Amortization
Year

 

Effective
Rate

 

Nominal
Rate

 

1 year
up to 3 years

 

3 years
up to 5 years

 

More than
5 years

 

at
03.31.2012

 

at
12.31.2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

O-E

 

Banco Votorantim

 

Brazil

 

Real

 

Monthly

 

9.40

%

9.40

%

 

345,915

 

 

345,915

 

397,578

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

O-E

 

Banco Nación Bicentenario(1)

 

Argentina

 

Argentine peso

 

At maturity

 

14.80

%

9.90

%

1,119,988

 

2,893,304

 

 

4,013,292

 

4,684,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

4,359,207

 

5,081,986

 

 


(1)

The Bicentennial loan granted at a prime rate by Banco de la Nacion Argentina to Embotelladora del Atlantico S.A. is a benefit from the Argentine government to encourage investment projects. Embotelladora del Atlantico S.A. registered investment projects and received this loan at a prime rate of 9.9% annually. The loan has been recorded in the financial statements at the fair value, i.e. using the market rate of 14.8% per annum. The interest differential of ThCh$ 590,426 is recorded as a component of the property, plant and equipment balance and depreciated over its estimated useful life.

 

52



Table of Contents

 

15.2.1        Bonds payable

 

 

 

Current

 

Non-Current

 

Total

 

Composition of bonds payable

 

03.31.2012

 

12.31.2011

 

03.31.2012

 

12.31.2011

 

12.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face rate interest)

 

4,118,843

 

3,674,408

 

73,459,508

 

71,877,478

 

77,578,351

 

75,551,886

 

Expenses of bond issuance and discounts on placement

 

(249,741

)

(247,486

)

(2,280,714

)

(2,318,061

)

(2,530,455

)

(2,565,547

)

Net balance presented in statement of financial position

 

3,869,102

 

3,426,922

 

71,178,794

 

69,559,417

 

75,047,896

 

72,986,339

 

 

15.2.2        Current and non-current balances

 

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

 

Bond registration or

 

 

 

 

 

 

 

 

 

 

 

 

 

Next

 

 

 

 

 

identification number

 

 

 

Face

 

Unit of

 

Interest

 

Final

 

Interest

 

amortization

 

Par value

 

Bond registration or

 

Serie

 

amount

 

adjustment

 

rate

 

maturity

 

payment

 

of capital

 

03.31.2012

 

12.31.2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No, 254, 6/13/2001

 

B

 

3.370.913

 

UF

 

6.5

 

01.06.2026

 

Semestral

 

01/06/2012

 

4,118,843

 

3,674,408

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,118,843

 

3,674,408

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds, non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No, 254, 6/13/2001

 

B

 

3.370.913

 

UF

 

6.5

 

01.06.2026

 

Semestral

 

01/06/2013

 

73,459,508

 

71,877,478

 

Total, non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

73,459,508

 

71,877,478

 

 

Accrued interest included in the current portion of bonds totaled ThCh$ 1,619,859 and ThCh$400,661  at March 31, 2012 and December 31, 2011, respectively

 

53



Table of Contents

 

15.2.3        Non-current maturities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

Year of maturity

 

non-current

 

 

 

Serie

 

2013

 

2014

 

2015

 

2016

 

after

 

12.31.2011

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration 254, 6/13/2001

 

B

 

3,523,991

 

3,753,051

 

3,997,002

 

4,256,806

 

57,928,658

 

73,459,508

 

 

15.2.4        Market rating

 

The bonds issued on the Chilean market had the following rating at March 31, 2012

 

AA +      :       Clasificación correspondiente a Fitch Chile

AA +      :       Clasificación correspondiente a Feller & Rate

 

15.2.5        Restrictions

 

The following restrictions apply to the issuance and placement of the Company’s bonds on the Chilean market in 2001 for a total of UF 3,700,000. Of that amount, UF 3,370,912.55 is outstanding:

 

·                                Embotelladora Andina S.A. must maintain a debt level in which consolidated financial liabilities do not exceed 1.20 times the consolidated equity. As defined in the debt agreements, consolidated financial liabilities will be considered to be current interest-accruing liabilities, namely: (i) Other financial liabilities, plus (ii) Other non-current financial liabilities. Total equity plus non-controlling interests will be considered consolidated Equity.

 

·                                Consolidated assets must be kept free of any pledge, mortgage or 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 periodically renewable licenses.

 

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

 

The Company was in compliance with all financial covenants at March 31, 2012 and December 31, 2011.

 

54



Table of Contents

 

15.2.6        Repurchased bonds

 

In addition to UF bonds, the Company holds bonds issued by itself 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 other financial liabilities 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 March 31, 2012 and December 31, 2011, those bonds were held in full by Abisa Corp S.A., (formerly Pacific Sterling). 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 foreign exchange differences between the dollar and the functional currency of each of the entities have been charged to other comprehensive income

 

15.2.7        Forward contract obligations

 

Please see the explanation in Note 20.

 

55



Table of Contents

 

NOTE 16 —   TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

a)                  Trade and other current accounts payable are detailed as follows:

 

Item

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

94,254,172

 

112,963,542

 

Withholdings

 

10,042,155

 

14,977,133

 

Other

 

91

 

97

 

Total

 

104,296,418

 

127,940,772

 

 

b)                 The Company maintains commercial lease agreements for forklifts, vehicles, properties and machinery.  These lease agreements have an average duration of one to five years without including the renewal option of the agreements. No restrictions exist regarding the lessee by virtue of these lease agreements.

 

Future payments of the Company´s operating leases are the following:

 

 

 

03.31.2012

 

 

 

ThCh$

 

Maturity within one year’s term

 

4,287,771

 

Maturity after a term of one year to less than five years

 

2,878,853

 

Total

 

7,166,624

 

 

Charges to results from the totality of operating leases maintained by the Company as of March 31 total ThCh$1,795,055.

 

56



Table of Contents

 

NOTE 17 —  PROVISIONS

 

17.1           Balances

 

The balances of provisions recorded by the Company at March 31, 2012 and  December 31, 2011 are detailed as follows:

 

Description

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

7,393,605

 

7,970,835

 

Total

 

7,393,605

 

7,970,835

 

 

 

 

 

 

 

Current

 

86,606

 

87,966

 

Non-current

 

7,306,999

 

7,882,869

 

Total

 

7,393,605

 

7,970,835

 

 


(1)              These provisions correspond mainly to provisions for probable losses due to fiscal, labor and trade contingencies based on the opinion of management after consultation with its legal counsel.

 

57



Table of Contents

 

17.2           Movements

 

Movement in the main items included under provisions is detailed as follows:

 

 

 

03.31.2012

 

12.31.2011

 

Description

 

Litigation

 

Other

 

Total

 

Litigation

 

Other

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Initial Balance at January 1

 

7,970,835

 

 

7,970,835

 

4,328,367

 

 

4,328,367

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

10,470

 

 

10,470

 

 

 

 

Increase (decrease) in existing provisions

 

127,238

 

 

127,238

 

4,370,851

 

 

4,370,851

 

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

 

(421,158

)

 

(421,158

)

(702,552

)

 

(702,552

)

Reversal of unused provision

 

(293,780

)

 

(293,780

)

(25,831

)

 

(25,831

)

Increase (decrease) foreign exchange rate difference

 

7,393,605

 

 

7,393,605

 

7,970,835

 

 

7,970,835

 

 

NOTE 18 —   OTHER CURRENT AND NON-CURRENT NON-FINANCIAL  LIABILITIES

 

Other current and non-current liabilities at each year end are detailed as follows:

 

Description

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Minimum dividend liability (30%)

 

8,757,222

 

8,766,572

 

Dividend payable

 

110,016

 

6,876,934

 

Employee remuneration payable

 

2,360,098

 

6,354,817

 

Accrued vacation

 

5,961,469

 

7,723,738

 

Other

 

368,948

 

1,056,160

 

Total

 

17,557,753

 

30,778,221

 

 

 

 

 

 

 

Current

 

17,260,332

 

30,341,479

 

Non-current

 

297,421

 

436,742

 

Total

 

17,557,753

 

30,778,221

 

 

58



Table of Contents

 

NOTE 19 —   EQUITY

 

19.1                       Paid-in Capital

 

The paid-in capital of the Company totaled ThCh$230,892,178 as of March 31, 2012, divided into 760,274,542 Series A and B shares. The distribution and differentiation of these is detailed as follows:

 

19.1.1        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

 

 

19.1.2        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

 

 

19.1.3        Rights of each series:

 

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

·                                          Series B:  Receipt of 10% more of dividends than what is received by holders of Series A shares, and election of 1 of 7 directors and the respective alternate.

 

59



Table of Contents

 

19.2           Dividend policy

 

According to Chilean law, cash dividends must be paid equal to at least 30% of annual net profits, barring a unanimous vote by shareholders to the contrary. If there is no net profit in a given year, the Company will not be legally obligated to pay dividends from retained earnings. At the April, 2011 Annual Shareholders Meeting, the shareholders authorized the Board of Directors to pay interim dividends during July and October 2011 and January 2012, at its discretion.

 

During 2011, the Shareholders’ Meeting approved an extraordinary dividend payment against the retained earnings fund. It is not guaranteed that those payments will be repeated in the future.

 

Regarding Circular Letter N° 1,945 of the Chilean Superintendency of Securities and Insurance, the Company does not present any adjustments to be made in order to determine distributable net earnings to comply with minimum legal amounts.

 

Pursuant to Circular Letter N° 1,945 of the Chilean Superintendency of Securities and Insurance dated September 29, 2009, the Company’s Board of Directors decided to maintain the initial adjustments of adopting IFRS as retained earnings for future distribution.

 

Retained earnings at the date of IFRS adoption amounted to ThCh$19,260,703, of which ThCh$3,403,538 have been realized at March 31, 2012 and are available for distribution as dividends in accordance with the following:

 

Concept

 

Event when amount is
realized

 

Amount of
accumulated
earnings at
01.01.2009

 

Realized at
03.31.2012

 

Amount of
accumulated
earnings at
03.31.2012

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets

 

Sale or impairment

 

12,538,123

 

(2,754,981

)

9,783,142

 

Foreign currency translation differences of investments in related companies

 

Sale or impairment

 

6,393,518

 

 

6,393,518

 

Full absorption cost accounting

 

Sale of products

 

813,885

 

(813,885

)

 

Post-employment benefits actuarial calculation

 

Termination of employees

 

929,560

 

(399,675

)

529,885

 

Deferred taxes complementary accounts

 

Amortization

 

(1,414,383

)

565,004

 

(849,379

)

Total

 

 

 

19,260,703

 

(3,403,537

)

15,857,166

 

 

The dividends declared and paid during 2012 and 2011 are presented below:

 

Dividend payment date 

 

Dividend type

 

Profits imputable to
dividends

 

Ch$ per
Series A
Share

 

Ch$ per
Series B
Share

 

2011

 

January

 

Interim

 

2010

 

8.50

 

9.35

 

2011

 

May

 

Final

 

2010

 

13.44

 

14.784

 

2011

 

July

 

Additional

 

Retained Earnings

 

50.00

 

55.00

 

2011

 

July

 

Interim

 

2011

 

8.50

 

9.35

 

2011

 

October

 

Interim

 

2011

 

8.50

 

9.35

 

2012

 

January

 

Interim

 

2011

 

8.50

 

9.35

 

 

60



Table of Contents

 

19.3                        Reserves

 

19.3.1                       Legal and statutory reserves

 

In accordance with Official Circular No. 456 issued by the Chilean Superintendency of Securities and Insurance, the legally required price-level restatement of paid-in capital for 2009 is presented as part of other equity reserves and was accounted for as a capitalization from Other Reserves with no impact on net income or retained earnings under IFRS. This amount totaled ThCh$5,435,538 at December 31, 2009.

 

19.3.2                       Foreign currency translation reserves

 

This corresponds to the conversion of the financial statements of foreign subsidiaries whose functional currency is different from the presentation currency of the consolidated financial statements. Foreign currency translation differences between the receivable held by Abisa Corp S.A. and owed by Rio de Janeiro Refrescos Ltda. are also shown in this account, which has been treated as an investment in Equity Investees (associates and joint ventures). Foreign currency translation reserves are detailed as follows:

 

Description

 

03.31.2012

 

12.31.2011

 

 

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

(6,878,574

)

(1,274,857

)

Embotelladora del Atlántico S.A.

 

(22,469,892

)

(19,072,195

)

Foreign currency translation differences Abisa Corp.- Rio de Janeiro Refrescos Ltda.

 

(3,791,541

)

(2,112,827

)

Total

 

(33,140,007

)

(22,459,879

)

 

The movement of this reserve for the fiscal periods ended March 31, 2012 and 2011 respectively is detailed as follows:

 

Detalle

 

03.31.2012

 

03.31.2011

 

 

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

(5,603,715

)

7,853,854

 

Embotelladora del Atlántico S.A.

 

(3,397,699

)

177,334

 

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

 

(1,678,714

)

1,335,644

 

Total

 

(10,680,128

)

9,366,832

 

 

19.4                                 Non-controlling interests

 

This is the recognition of the portion of Equity and income from subsidiaries that are owned by third parties, The detail of this account at March 31, 2012 is  as follows:

 

 

 

Non-controlling Interests

 

 

 

Percentage

 

Shareholders’

 

 

 

Description

 

%

 

Equity

 

Income

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0209

 

7,685

 

878

 

Andina Inversiones Societarias S.A.

 

0.0001

 

34

 

1

 

Total

 

 

 

7,719

 

879

 

 

61



Table of Contents

 

19.5                                 Earnings per share

 

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

 

The earnings per share used to calculate basic and diluted earnings per share at March 31, 2012 and December 31, 2011, respectively, is detailed as follows:

 

 

 

03.31.2012

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

11,765,868

 

12,942,454

 

24,708,322

 

Average weighted number of shares

 

380,137,271

 

380,137,271

 

760,274,542

 

Earnings per basic and diluted share (in pesos)

 

30.95

 

34.05

 

32.50

 

 

 

 

12.31.2011

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

46,203,022

 

50,821,383

 

97,024,405

 

Average weighted number of shares

 

380,137,271

 

380,137,271

 

760,274,542

 

Earnings per basic and diluted share (in pesos)

 

121.54

 

133.69

 

127.62

 

 

NOTE 20 —   DERIVATIVE ASSETS AND LIABILITIES

 

The company held the following derivative liabilities at March 31, 2012 and December 31, 2011:

 

20.1                Currency forwards for highly probable expected transactions:

 

During 2010, the Company made agreements to hedge the exchange rate in the purchases of property, plant and equipment in a foreign currency during 2011. Those agreements were appraised at the fair value, resulting in a net profit of ThCh$41,622 for the period ended at March 31, 2011. No such agreements were outstanding at December 31, 2011 and March 31, 2012. Since these agreements did not meet the documentation requirements of IFRS to be considered hedges, they were accounted for as investment contracts and the effects recorded directly in income.

 

In 2012, 2011 and 2010, the Company made agreements to hedge the exchange rate in the purchases of raw materials and future flows in 2011 and 2012. The outstanding agreements totaled ThUS$96,000 at March  31, 2012 (ThUS$42,500 at December 31, 2011). Those agreements were appraised at the fair value, resulting in a net loss of ThCh$256,584 for the period ended at March 31, 2012 (net gain of ThCh$184,548 at March 31, 2011). Liabilities of ThCh$389,596 were recognized at March 31, 2012 (liabilities of ThCh$163,718 at December 31, 2011). Since these agreements did not meet the documentation requirements of IFRS to be considered hedges, they were accounted for as investment contracts and the effects recorded directly in income

 

62



Table of Contents

 

Fair value hierarchy

 

The Company had a total liabilities related to its foreign exchange forward contracts of ThCh$389,596 and ThCh$163,718 at March 31, 2012 and December 31, 2011, respectively, which are classified within the other current non-financial liabilities and are carried at fair value on the statement of financial position. The Company uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

 

Level 1:

quoted (unadjusted) prices in active markets for identical assets or liabilities

Level 2:

Assumptions different to quoted prices included in level 1 and that are applicable to assets and liabilities, be it directly (as Price) or indirectly (i.e. derived from a Price)

Level 3:

Assumptions for assets and liabilities that are not based on information observed directly in the market.

 

During the reporting period ended March 31, 2012, there were no transfers of items between fair value measurements categories all of which were valued during the period using level 2.

 

 

 

Fair Value Measurements at March 31, 2012

 

 

 

 

 

Quoted prices in

 

Significant

 

 

 

 

 

 

 

actives markets

 

other

 

Significant

 

 

 

 

 

for Identical

 

observable

 

unobservable

 

 

 

 

 

Assets

 

inputs

 

Inputs

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Liabilities:

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other financial current liabilities

 

 

389,596

 

 

389,596

 

Total liabilities

 

 

389,596

 

 

389,596

 

 

63



Table of Contents

 

NOTE 21 —   CONTINGENCIES AND COMMITMENTS

 

21.1                                 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, detailed as follows:

 

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$1,023,909. Management considers it unlikely that non-provisioned contingencies will affect the Company’s income and Equity, based on the opinion of its legal counsel.

 

2) Rio de Janeiro Refrescos Ltda. is involved in current lawsuits and probable lawsuits regarding labor, tax and other matters. The accounting provisions to cover contingencies of a probable loss total ThCh$6,303,304. Management considers it unlikely that non-provisioned contingencies will affect income and Equity of the Company, based on the opinion of its legal counsel. As it is customary in Brazil, the Company has been required by the tax authorities to guaranty contingencies in the amounts of ThCh$20,433,121 at March 31, 2012 and ThCh$19,989,604 at December 31, 2011 although occurrence possibility of these contingencies are remote, probable or possible.

 

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$66,392. Management considers it unlikely that non-provisioned contingencies will affect income and Equity of the company, in the opinion of its legal advisors

 

On April 28, 2011 the Company was legally informed of an anti-competition lawsuit filed by the Chilean Fiscalía Nacional Económica (“Chilean National Economic Prosecutor”, the “FNE”) before the Tribunal de Defensa de la Libre Competencia (“Chilean Anti-Competition Court”, the “TDLC”) against Embotelladora Andina S.A. and Coca-Cola Embonor S.A. This lawsuit indicates that said companies would have violated the regulation of free competition by establishing a system of granting incentives in the traditional distribution channel since these points of sale do not advertise, exhibit and/or commercialize, in any manner, the so called “B-brands” or alternative soft drink beverages.  This lawsuit ended on November 22, 2011, by approval of the Anti-competition Court of the terms of reconciliation proposed November 15, 2011 by the National Economic Prosecutor, Embotelladora Latinoamericana S.A., Embotelladora Castel Ltda., Industrial y Comercial Lampa S.A., Sociedad Comercial Antillanca Ltda., Coca-Cola Embonor S.A. and Embotelladora Andina S.A..

 

As a result of this agreement, the Company assumed certain commitments that included allowing 20% of space to be available in refrigerators provided by Embotelladora Andina S.A. at certain points of sale in the traditional channel where there are no other refrigerators, for a period of five years

 

The reconciliation agreement did not impose fines nor constitute an acknowledgement of liability in the anti-competition offenses.

 

64



Table of Contents

 

21.2           Direct guarantees and restricted assets:

 

Guarantees and restricted assets as of March 31, 2012 are detailed as follows:

 

Guarantee in

 

Provided by

 

Committed assets

 

Carrying

 

Balance pending payment
on the closing date of the
financial statements

 

Date of guarantee
release

 

favor of

 

Name

 

Relationship

 

Carrying amount

 

Type

 

amount

 

2012

 

2011

 

2012

 

2014

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee insurance

 

Export

 

19,312

 

 

 

 

 

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee insurance

 

Import

 

6,143

 

 

 

 

 

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee insurance

 

Substitution for collateral

 

445

 

 

 

 

 

 

 

 

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee insurance

 

Purchase of resin

 

890

 

 

 

 

 

 

 

 

 

Banco Galicia

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Financial Instruments (Time deposits)

 

Derivatives transactions

 

1,972,268

 

 

 

 

 

 

 

 

 

Banco Galicia

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Financial Instruments (Mutual funds)

 

Derivatives transactions

 

689,923

 

 

 

 

 

 

 

 

 

Poder Judiciario

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Long term asset

 

20,433,121

 

 

 

 

 

Serviu Región Metropolitana

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee receipt

 

Guarantee receipt

 

 

2,934

 

2,907

 

 

 

 

Tesorero Municipal de Renca

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee receipt

 

Guarantee receipt

 

 

90,134

 

89,306

 

90,134

 

 

Linde Gas Chile S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee receipt

 

Guarantee receipt

 

 

146,232

 

155,760

 

 

146,232

 

Hospital San Jose

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee receipt

 

Guarantee receipt

 

 

 

512

 

 

 

Director Regional De Validad Metropolitana

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee receipt

 

Guarantee receipt

 

 

 

1,116

 

 

 

 

65



Table of Contents

 

NOTE 22 —  FINANCIAL RISK MANAGEMENT OBJECTIVES AND POLICIES

 

The Group’s businesses are exposed to diverse financial risks: market risk (including foreign 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 risks.

 

Interest rate risk

 

As of March 31, 2012, 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 flows is low.

 

Notwithstanding the previous, the Company’s most significant indebtedness comes for the issuance of Bonds that are denominated in Unidades de Fomento, which is indexed to the inflation in Chile.  If the inflation in Chile would have reached 2% instead of 0.7% for the period January 1 to March 31, 2012, the Company’s results would have decreased by ThCh$695,777.

 

Foreign currency risk

 

Sales revenues earned by the Company are linked to the local currencies of countries in which it does business, the detail of which is detailed as follows:

 

PESO
CHILENO

 

REAL
BRASILEÑO

 

PESO
ARGENTINO

 

31

%

50

%

19

%

 

Since the Company’s income is not tied to the US 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 of 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 reduce the foreign exchange rate impact on cash outflows expressed in US 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 a decrease cumulative at March 31, 2012 in income of ThCh$1,737,867.

 

66



Table of Contents

 

The exposure to conversion differences 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 foreign currency translation risk from translation from their functional currency to the presentation currency of the consolidated statements, is only hedged when it is predicted that material adverse differences could occur and when the cost associated with such hedging is deemed reasonable by the management. For the period January through March 2012, the Brazilian real and Argentine peso recorded average devaluations of 4.29% and 6.17%, respectively, regarding the presentation currency of the same period in 2011.  If the Brazilian real and the Argentine peso regarding the presentation currency would have devalued 8.0% and 10.0% respectively, the income account would have recorded lower earnings in the amount of ThCh$629,439. On the other hand, at equity level, this same scenario would cause the rest of the conversion of assets and liabilities accounts to decrease equity by ThCh$6,867,468.

 

Commodities risk

 

The Company faces a risk of price fluctuations in the international markets for sugar, aluminum and PET resin, which are inputs required to produce 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 possible effects that exist in the present consolidated integral statements of a 5% eventual rise in prices of its main raw materials, would be an approximate reduction in our accumulated results as of March 31, 2012 of around ThCh$2,176,034. In order to minimize and/or stabilize this risk, we frequently enter into anticipated purchase and supply agreements when market conditions are favorable.  Commodity hedge agreements were also used.

 

Liquidity risk

 

The products we sell are mainly paid for in cash and short term credit, and therefore our main source of financing comes from the cash flow of our operations.  This cash flow has historically been sufficient to cover the investments necessary for the normal course of our business, as well as the distribution of dividends approved by the General Shareholders’ Meeting.  Should additional funding be required for future geographic expansion or other needs, the main sources of financing to consider are: (i) debt offerings in the Chilean and foreign capital markets (ii) borrowings from commercial banks, both internationally and in the local markets where we have operations; and; (iii) public equity offerings.

 

The following table presents our contractual and commercial obligations as of March 31, 2011:

 

 

 

Year of maturity

 

Item

 

2012

 

2013

 

2014

 

2015

 

2016 and
more

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Short-term bank debt

 

6,435,989

 

 

 

 

 

Long term bank debt

 

1,566,390

 

1,668,031

 

1,546,601

 

1,309,973

 

851,627

 

Bonds payable

 

8,116,400

 

8,116,400

 

8,116,400

 

8,116,400

 

85,222,198

 

Purchase obligations

 

8,084,324

 

4,098,568

 

3,504,181

 

3,436,082

 

 

Operating lease obligations

 

4,287,771

 

2,155,435

 

279,380

 

231,671

 

212,366

 

Total

 

28,490,874

 

16,038,434

 

13,446,562

 

13,094,126

 

86,286,191

 

 

67



Table of Contents

 

NOTE 23 —  OTHER OPERATING INCOME

 

Other operating income is detailed as follows:

 

 

 

 

 

01.01.2011

 

Description

 

01.01.2012
03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Gain on disposal of property, plant and equipment

 

55,158

 

61,572

 

Adjustment judicial deposit (Brazil)

 

265,019

 

120,649

 

Other

 

68,538

 

10,674

 

Total

 

388,715

 

192,895

 

 

NOTE 24 —  OTHER MISCELLANEOUS OPERATING EXPENSES

 

Other miscellaneous operating expenses are detailed as follows:

 

 

 

 

 

01.01.2011

 

Description

 

01.01.2012
03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Tax on bank debits

 

1,118,659

 

771,603

 

Write-off of property, plant and equipment

 

264,609

 

 

Contingencies

 

469,710

 

248,426

 

Professional service fees

 

162,127

 

11,664

 

Loss on the sale of property, plant and equipment

 

115,518

 

16,841

 

Merger Andina-Polar (see note 13.2)

 

1,394,793

 

 

Other

 

300,795

 

73,488

 

Total

 

3,826,211

 

1,122,022

 

 

68



Table of Contents

 

NOTE 25 —  FINANCE INCOME AND COSTS

 

Finance income and costs break down as follows:

 

a)              Finance income

 

 

 

 

 

01.01.2011

 

Description

 

01.01.2012
03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Interest income

 

586,330

 

485,524

 

Other interest income

 

134,521

 

174,499

 

Total

 

720,851

 

660,023

 

 

b)              Finance costs

 

 

 

 

 

01.01.2011

 

Description

 

01.01.2012
03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Bond interest

 

1,273,789

 

1,268,095

 

Bank loan interest

 

372,688

 

302,117

 

Other interest costs

 

184,011

 

225,433

 

Total

 

1,830,488

 

1,795,645

 

 

NOTE 26 —  OTHER INCOME/ EXPENSES AND ADJUSTMENTS

 

Other gains and losses are detailed as follows:

 

 

 

 

 

01.01.2011

 

Description

 

01.01.2012
03.31.2012

 

03.31.2011
(Unaudited)

 

 

 

ThCh$

 

ThCh$

 

Profit on the sale of shares in Vital S.A.

 

 

653,214

 

Gain (loss) derivatives transactions

 

(256,584

)

226,170

 

Expenses at new Renca Plant

 

(57,088

)

 

Other income and outlays

 

(2,599

)

(288,095

)

Total

 

(316,271

)

591,289

 

 

69



Table of Contents

 

NOTE 27 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$3,050,109 for improvements in industrial processes, equipment to measure industrial waste flows, laboratory analyses, consulting on environmental impacts and others.

 

These disbursements by country are detailed as follows:

 

 

 

2012

 

Future commitments

 

Country

 

Recorded as
expenses

 

Capitalized to
property,
plant and
equipment

 

Recorded
as expenses

 

Capitalized to
property,
plant and
equipment

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Chile

 

268

 

2,148

 

13,606

 

237,647

 

Argentina

 

166,645

 

2,270

 

733,884

 

116,166

 

Brazil

 

294,554

 

2,584,224

 

338,396

 

300,162

 

Total

 

461,467

 

2,588,642

 

1,085,886

 

653,975

 

 

NOTE 28 —  SUBSEQUENT EVENTS

 

On April 27, 2012, the General Shareholders’ Meeting of Embotelladora Andina S.A. approved the distribution of the following dividends:

 

a.               Final Dividend Nº 180, on account of the fiscal year ending December 31, 2011 of Ch$10.97 (Ten pesos and 97/100) per Series A Shares and Ch$12.067 (Twelve pesos and 067/100) per Series B Shares.

 

b.              Additional Dividend Nº 181 on account of retained earnings of Ch$24.30 (twenty four and 30/100 pesos) per each Series A Shares and Ch$26.73 (twenty six and 73/100 pesos) per each Series B Shares.

 

Except as noted above, there are no financial or other matters have occurred between the end of the year and the date of preparation of these financial statements that could significantly affect the assets, liabilities, and/or results of the Company.

 

70


 

 

 

GRAPHIC 2 g141923ba05i001.jpg GRAPHIC begin 644 g141923ba05i001.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_VP!#``H'!P@'!@H("`@+"@H+#A@0#@T- M#AT5%A$8(Q\E)"(?(B$F*S7J#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7& MQ\C)RM+3U-76U]C9VN'BX^3EYN?HZ>KQ\O/T]?;W^/GZ_\0`'P$``P$!`0$! M`0$!`0````````$"`P0%!@<("0H+_\0`M1$``@$"!`0#!`<%!`0``0)W``$" M`Q$$!2$Q!A)!40=A<1,B,H$(%$*1H;'!"2,S4O`58G+1"A8D-.$E\1<8&1HF M)R@I*C4V-S@Y.D-$149'2$E*4U155E=865IC9&5F9VAI:G-T=79W>'EZ@H.$ MA8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJLK.TM;:WN+FZPL/$Q<;'R,G*TM/4 MU=;7V-G:XN/DY>;GZ.GJ\O/T]?;W^/GZ_]H`#`,!``(1`Q$`/P#T'6/M][XM MM-+M]5N;"$V,D[&!4)9@Z*,[@>S&IO\`A'=3'_,UZG^*0_\`Q%)-_P`E#MB> M@TJ7_P!&QU;;Q%8K9W5]MF^Q6L32M=%,1N!UVD\M^`Q[T#*O_"/:H.GBO4OQ MCA_^(H_X1_5O^AKU'_OS#_\`$5FZ/?:S?:G:2W5PZW%S^_DLDQY5E;$':']9 M&..OOC@<]C0(P#H&K]O%E^/^V$/_`,11_8.L#IXLOOQ@@_\`B*WJP;?Q*=1O M8QIT*2637)MQ.Q_UQ`)_^`T'_`,11_8>M M?]#7>?\`@-!_\16W+*D,3RRL$1%+,QZ`#J:H:'KUAXBL/M^FN\EOO*!WC*;B M.N,]1[T`4_[#UK_H:[S_`,!8/_B*/[$UO_H:[O\`\!8/_B:EUC7?L-];:79Q MK/J-V"RHQPD48^](Y[*/U/%4CXK=]MM`D"-I5V2,H+*. MQQR*P=>\2S:?KVE:'I]O'UJW\/:/-J=U%-+%#C*PIN8Y./ZT"*7]C: M_P#]#5-_X!0_X4?V/X@[>*Y/_`&'_"N;/QET$?>L-1'UC7_XJIKGPK8>/Q!X MDM]8U2SBNH0%A5PH7!(Z=N:!FIJ6G^*K33;FXL_$$EW<1QEHX/L40\Q@.!FN M%G\3?%*TMI+BXL)8XHUW.YLU(4#J3BEL-&N_#WQ7T_3--U*[U.*-1)A_$5Z'XXFN8/!.KRV;[)EM6(;&<#O^F:`,#P;J'B/Q9H(U$^(4MW$ MK1M&ME&P&.GZ$5H27>N:3JTEK=:LM\C:9<7*YM5C*.A0#IU'S&K'P^T^RT_P M5IOV*(1BX@6:4YR7=@,FJ_B(_P#%2M[:%>?^A1T%1UDCS,?%CQ9@?Z5;G_MW M6E_X6SXL_P"?BV_\!Q7%#H**Y.>7<^H^K4?Y%]QVO_"VO%?_`#WM?^_`I?\` MA;?BO_GM:_\`?@5Q-%'-+N'U:C_(CM_^%M^*O^>MI_WX'^-'_"W/%7_/2T_[ M\?\`UZXBBCG?>./LLA8)-HLT; M%3@@-(@.*YG7[O5=1O&\#0WMBUO%;!]0O#"4$$(Q@-\V-Q`'3'7MVZM_^2B1 M?]@E_P#T:M<+X-:*XNM:N-2EC1VU=GOQ(P#%$!,:;>I!<]!Z8K<\8Z/3O$^A M^%=&DCNS+$8R)-JP.6='.%?YOF(XQN;!XQZ5:/Q.\**9GJ]94]HUQ;:5'K+K9_\)3>F M]OII#L6.!.8X@3P.#^HH`[[QMJPEMK+1+.]6W;5LM+YJQ M:R:?H45O=7J_9(RHM=-LE0M(J>@0]>=F6V\:^,=4\A?,DCB%GI, M`)`C'(,Q]%49;ZD=\5/I?FS^+M0TNZOKO4M5T]19:4TBE?*_OS$KTVX!R>3T MYS0!N_$Z]_M>UT32=)NYS=:I+^Z2*0JC1D8+..I'/3Z^E6?"T_ACPPE_%9:O M>WD=K"Q=Y23`OEC9FS+%'SOD. M/N\9`]V-:NM/':>$M*L$GCDL"T=K/=VB,((5)#288_?=L9)'`VX[T`;=MJAC MT+4O$EW^\NM0(>Y(;[B'_4VB'U.1NQT!.><5=TR]TK2(85UC48U#.;R\E"EO MM(M1\/W6J:#H2Q-#XK[<9"CU/%N//BFWGT.\C><0:GK-TMDX1#BQLTP-B_AG@P)&<@\DG'?@`]+G\6:':ZK%IMS?QPSSPK-$9.%D5C@8;H2 M3VINJ>,/#VCSR6^H:E%%)'CS%"L^W/0'`."?0\UYSK$^FZ!XHN?.+7+Z!9K) M;K.=\MW<,N%8\?=10..`*S=/N8]7O]#T.P4ZA)YG]HW\A!VW%TW/SG^XG<^V M!0!Z!\3KI8/A]>30VTUE&8YXVC8>Q)>/3_96H:# MXE'"V-X(9R/^>4HVG/T.*[($$9'(-`SDOAG<-_PBO]F3<3Z5<26D@/7Y6./T M(H\1G_BI9?;0+O\`]"2L^QNUT#XNZAIK';!K<"7$8SQYJ@@_GAOTJ]XC_P"1 MDN#Z>'[K_P!"6@J'Q(\"`X'THH'05HZ-H6HZ_>?9=-MS*ZC<[$X2,>K,>`*X MCZYM15V9U%:^N^'IM"%JSW=O=1W2LTA'![4Z/3=)FM89/[2 M%O)Y8,H9@^6/8#C'Z]Z=F3[2+5T8U%7]1L;.SCB:VU!+LR9)"KC:/?GK6GI' M@?6=7M4NU2&TMY/]7+=2>6)/]T=2/?&*+,'4A%7;L<[175Q_#K6+F*?[%=:= M>W%L2)K:"Y#2(1U&"`/UK,B\*ZQ+:O.;0QXI5@A25Y4B19)/ MON%`+?4]ZJW6M:797:6EUJ%O#.^-L;R`'GI],UQWQ+\0W4/V7PWI3%>SS-NN(+.T$V]O5L#!/UK4\/: M[I'BFQGCLK*1;>U<1-%<6X10W7`'3C]*Y_6)=.\`>&8-.\-VRR:IJ.(K4HN^ M21B.9#CD@=?3I4&A>,]'\-:?_P#2@9Z` MUM`\LU5+Q])T2R-_=+;6EO:@GS2@`C!/.,#N?3K58>*M M+&AVFKR/)'%>@?9XFC/FRL>BJ@Y)^E<7KNJ)XOU][2[CEM/#^@#[1J7G#!DD M'*QD`_I]?:@1WMH=)OXX;FVCMY-R^?$?+`;#?Q@$9&?6K<5M;P222101QO*= MTC(@!<^I/>N'M?$GAVPM9_&7]FWL5Q?P@^61ND,"84-MSA$SCKC/%:FG?$#3 M-1U/3M.6ROX9M1A\Z$RP@#;SSUZ<'GI0!T4EG:RN[R6T+M(GENS("67^Z?4> MU+#9VMNY>&VBB8J$+(@!VCH..PKE+OXEZ1;W"Q6]I?7LN5'!_$8-3>-==TO3?#EW#=WT$4MY;.D"-EBY*D`X M&3CGK7E?A#Q39^"+>^G@O_[0-Q$%6U\AXOWH^ZVX\;<9ST/2@9M_%N6YM?%^ MC7=@CM=00&1?+0L1A\CI^-=#?:C'JMZVHQ`JD_AF>3:>JY9\N]4G#'@"%S&J#T`';ZUW_AZYGNM`BGN9GFE;PY>;I)&+$_OB!R?84%P M^-'EUO!)4Z-?#2]8LK\IO%M,DI7U`.2*]`UK6!_P`)'<>(O#GBK3X$OX$CFCN, M[XP`!C;M.>G;GK7-"R/H,2IRDDMOU_K8GN]%\.7=L=X[YKG M-)\06.D)^N%O9/,G:WL5?Y_P"\&E.<^X'85TUUK:KID<>C?$*#S#;A M(TO8E!Q[OC*O[G_Z]4K,YIQJQT3?X_Y=ROINEZ+J.K:M+=:!:6.FZ9*)Y)AR MQ0+E8]O8G&YAUYQ5/5]6U66\>YU/2+@M>O&FG6<3J=J+DK%(HY4,=K$8RVW' M`H\,:K:Q>"[K3'OK*+4H=0$\R7D^U+@!E/WQG<#CMZ>]3:1KVFSW>K7-.N$50JCJL?\)H9M3F MFM3`K7=W-!*"Y&X@J"I^\6!!'7@UO:I>^+[RTEDT:W2")U#3?M-\L$IP$GF@`_B*]"[$DMT&YJ;XCU? M0UTJZB@U>UF?49!:QQV[$+!`ORJO'W4!RS'OT''--))"2 MYSR><\Y]:^A?AP,>`M+_`.N;?^AM7@NJ64>G:C+:174=TD9P)8^C5[Y\.QCP M%I7_`%R;_P!":II_$7F;O2B_/]"7_FHOTTC_`-K5T%<\/^2C-[:0/_1QKH:Z M#P0HHHH`XZVU73]$34+35K.XDOI[J25D6U:4W2EB8RI`(("[1C/&*BT+1[FV MN-5\8^(;&/)"C&./KZ#WJK?^&M1L;72-%O8+N:/4YC>ZSM/%=[J4GAJ]8:?9>5I4*1[XK?<`-Y(XSCL,XZ=LU2N M--U:XTC1]!71-56RO)C=:E.8_P![=R]6!Y^09X!;'&#VKV>B@+GF%YHUYK>M MVWAN6!D@&RZU:2)2(PB#]U;1DXRH&/Q)-<_-=:Q)9^(=632KT:K!A>.2>G&<8S7MU%`'D.CVE]?^-=,TZVL)M-L='@\NU^UJ$8'`+R[3]YSG MMG&(K9([@R0SP-OM[J!MLL+>JG^8[UREQX;^(R9MK;Q7!+ M;G@2R)LDQ[X4\_C0!T_B3Q;I/A>U\V_GS*PS';Q\R2?0=A[GBO$_$'C0ZYJT MVH)H]A#)*H4M/'Y[[1P/O?*./05WMA\'X99VNO$&L7-].YRXC.W=]6.2?TKG MOB%8:?X/U:RM=/T/3Y+.XMRS+/&SNSAL'Y\Y'!'2@"A8^`/$GB"Q&O7=W!'! M)#YJRS2,[[`.`%4'``'`JU\.?#-KJ'B>.X>2RU?3XX6W\',;<;=T;@'UP<$5 M[!H^G06&A6NGQ1L(8X0@1VW$`CIGOUQ7FWP>TXV_B#7G(XM3]F!_X&W_`,2* M`+?Q9FN_#]II5SH\OV*$N\4D42*$;@$97&#T-2)$L-F0(8X=WA665HXEVH&= MMS8';DGBK7QD@$_A.T4??;4(D7_@085-X@B6VU+4(5``B\,R*,>@8C^E!=+X MXGAHZ"EI!T'THKC/KQ:*2BF`M)110`4444`%?1'P]&/`>D_]<3_Z$:^=Z^B? MA^,>!-)_ZX?U-73^(\K-/X.3>3VMY)!)IJQ+);VSRC=YA.#M!Q MQ5T>+M/_`.?75!_W#9__`(FMVBN@\$P_^$NTW_GAJ0_[AT__`,31_P`)=IG> M+41_W#I__B*W**`,+_A,-)[K?C_N'S__`!%'_"8:1W%\/^X?/_\`$5NT4#,+ M_A,=''4WO_@!/_\`$4?\)EHW]Z\_\`)__B*W:*!&%_PF6B_W[O\`\`9__B*3 M_A,]$_YZ77_@#-_\16]10!@_\)IH?_/:Y_\``*;_`.(H_P"$UT(=;BX'_;G- M_P#$UO44`8/_``FN@_\`/S/_`.`DW_Q-'_":Z#_S]3?^`DW_`,36]10!@?\` M";:!_P`_`=9TK2#KD]_.]L][J4DD8:%_FC_A/3ODUZ;10 M!YGX[\0:;K5WH%M:3M-;1ZBDUTXA?$:+W/'N?RJWK&I6NL:EK5QI\AGB3P_) M&66-A\V\G'(ZXKT&B@J,N62?8^619W6/^/:;_OV:3[)<_P#/M-_W[-?4]%8^ MR\SUO[5?\GX_\`^6/LMQ_P`^\O\`W[-'V:X_Y]Y?^^#7U-1@>E'LO,/[5?\` M)^/_``#Y9^SS_P#/"3_O@TGD3_\`/&3_`+X-?4^!Z"C:/0?E1[+S#^U?[GX_ M\`^6/)E_YY2?]\FD\F7_`)Y/_P!\FOJ?8O\`='Y4;$_NC\J/9>8?VK_<_'_@ M'RQY4O\`SS?_`+Y-?1'@$$>!M)!!!\@<'ZFM_P`M/[B_E2@`#`&!51ARNYRX *K&?6(J/+:Q__V3\_ ` end