6-K 1 a14-14530_16k.htm 6-K

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

June 2014

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. Miraflores 9153

Renca

Santiago, Chile

(Address of principal executive office)

 

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

Form 20-F x      Form 40-F o

 

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes o         No x

 

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes o         No x

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form 6-K is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934

Yes o         No x

 

 

 



Table of Contents

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

at March 31, 2014 and December 31, 2013

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

 

INDEX

 

Intermediate Consolidated Statements of Financial Position as of March 31, 2014 and December 31, 2013

3

 

 

Intermediate Consolidated Statements of Income by Function for the period ended at March 31, 2014 and 2013

5

 

 

Intermediate Consolidated Statements of Comprehensive Income for the period ended at March 31, 2014 and 2013

6

 

 

Intermediate Statements of Changes in Equity for the period ended at March 31, 2014 and 2013

7

 

 

Intermediate Consolidated Statements of Cash Flows for the period ended at March 31, 2014 and 2013

8

 

 

Notes to the Intermediate Consolidated Statements of Financial Position for the period ended at March 31, 2014 and 2013

9

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Financial Position

At March 31, 2014 and December 31, 2013

 

ASSETS

 

NOTE

 

03.31.2014

 

12.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

 

5

 

78,798,655

 

79,976,126

 

Other financial assets

 

6

 

31,309,718

 

36,471,637

 

Other non-financial assets

 

7.1

 

13,029,203

 

9,695,804

 

Trade and other accounts receivable, net

 

8

 

169,186,299

 

195,434,075

 

Accounts receivable from related companies

 

12.1

 

4,386,509

 

8,028,987

 

Inventory

 

9

 

130,662,592

 

125,853,991

 

Current tax assets

 

10.1

 

4,076,835

 

3,989,697

 

Total current assets excluding assets held for sale

 

 

 

431,449,811

 

459,450,317

 

Assets held for sale

 

 

 

1,133,769

 

1,133,769

 

Total Current Assets

 

 

 

432,583,580

 

460,584,086

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

6

 

11,697,161

 

7,922,287

 

Other non-financial assets

 

7.2

 

32,034,574

 

28,796,153

 

Trade and other receivables

 

8

 

7,728,134

 

7,631,253

 

Accounts receivable from related parties

 

12.1

 

24,752

 

18,765

 

Investments accounted for under the equity method

 

14.1

 

73,645,768

 

68,673,399

 

Intangible assets other than goodwill

 

15.1

 

734,248,654

 

700,606,492

 

Goodwill

 

15.2

 

122,438,002

 

115,779,067

 

Property, plant and equipment

 

11.1

 

700,112,610

 

692,949,808

 

Total Non-Current Assets

 

 

 

1,681,929,655

 

1,622,377,224

 

Total Assets

 

 

 

2,114,513,235

 

2,082,961,310

 

 

The accompanying notes 1 to 31 form an integral part of these financial statements

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Financial Position

At March 31, 2014 and December 31, 2013

 

LIABILITIES AND EQUITY

 

NOTE

 

03.31.2014

 

12.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

104,662,688

 

106,877,255

 

Trade and other accounts payable

 

17

 

172,829,462

 

210,446,298

 

Accounts payable to related parties

 

12.2

 

41,587,530

 

43,425,287

 

Provisions

 

18

 

265,372

 

269,906

 

Income taxes payable

 

10.2

 

1,531,818

 

3,679,057

 

Other non-financial liabilities

 

19

 

26,680,517

 

37,446,336

 

Total Current Liabilities

 

 

 

347,557,387

 

402,144,139

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

622,255,374

 

605,362,059

 

Trade and other payables

 

 

 

1,439,327

 

1,262,043

 

Provisions

 

18

 

86,687,029

 

77,542,388

 

Deferred income tax liabilities

 

10.4

 

111,527,588

 

105,537,484

 

Post-employment benefit liabilities

 

13.3

 

8,949,248

 

8,758,111

 

Other non-financial liabilities

 

19

 

1,158,764

 

922,498

 

Total Non-Current Liabilities

 

 

 

832,017,330

 

799,384,583

 

 

 

 

 

 

 

 

 

Equity:

 

20

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

260,227,186

 

243,192,801

 

Other reserves

 

 

 

382,410,596

 

346,738,667

 

Equity attributable to equity holders of the parent

 

 

 

913,375,356

 

860,669,042

 

Non-controlling interests

 

 

 

21,563,162

 

20,763,546

 

Total Equity

 

 

 

934,938,518

 

881,432,588

 

Total Liabilities and Equity

 

 

 

2,114,513,235

 

2,082,961,310

 

 

The accompanying notes 1 to 31 form an integral part of these financial statements

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Income by Function

for the period ended at March 31, 2014 and 2013

 

 

 

 

 

01.01.2014

 

01.01.2013

 

 

 

NOTE

 

03.31.2014

 

03.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

448,310,676

 

376,665,958

 

Cost of sales

 

24

 

(266,522,204

)

(220,561,691

)

Gross Profit

 

 

 

181,788,472

 

156,104,267

 

Other income

 

25

 

314,773

 

426,029

 

Distribution expenses

 

24

 

(46,150,090

)

(39,315,729

)

Administrative expenses

 

24

 

(83,580,370

)

(71,172,782

)

Other expenses

 

26

 

(3,741,906

)

(3,789,298

)

Other gains

 

28

 

858,492

 

(1,682,852

)

Financial income

 

27

 

1,797,837

 

629,200

 

Financial expenses

 

27

 

(13,628,030

)

(5,571,611

)

Share of profit of investments accounted for using the equity method

 

14.3

 

542,060

 

527,533

 

Foreign exchange differences

 

 

 

(1,229,696

)

989,260

 

Loss from differences in indexed financial assets and liabilities

 

 

 

(3,283,688

)

(276,299

)

Net income before income taxes

 

 

 

33,687,854

 

36,867,718

 

Income tax expense

 

10.3

 

(8,988,009

)

(10,032,403

)

Net income

 

 

 

24,699,845

 

26,835,315

 

 

 

 

 

 

 

 

 

Net income attributable to:

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

24,334,835

 

26,300,320

 

Non-controlling interests

 

 

 

365,010

 

534,995

 

Net income

 

 

 

24,699,845

 

26,835,315

 

 

Earnings per Share, basic and diluted

 

 

 

Ch$

 

Ch$

 

Earnings per Series A Share

 

20.5

 

24.48

 

26.46

 

Earnings per Series B Share

 

20.5

 

26.93

 

29.11

 

 

The accompanying notes 1 to 31 form an integral part of these financial statements

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Comprehensive Income

for the period ended at March 31, 2014 and 2013

 

 

 

01.01.2014

 

01.01.2013

 

 

 

03.31.2014

 

03.31.2014

 

 

 

ThCh$

 

ThCh$

 

Net income

 

24,699,845

 

26,835,315

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

Components of other comprehensive income that are not re-measured to net income for the period, before taxes

 

 

 

 

 

 

 

 

 

 

 

Actuarial losses from defined benefit plans

 

 

 

Components of other comprehensive income that will be re-measured to net income for the period, before taxes

 

 

 

 

 

Gains (losses) from exchange rate translation differences

 

32,943,431

 

11,317,469

 

Gains from cash flow hedges

 

6,170,376

 

 

 

Income tax related to components of other comprehensive income that are not re-measured to net income for the period

 

 

 

 

 

Income tax benefit related to defined benefit plans

 

 

 

 

 

 

 

 

 

Income tax related to components of other comprehensive income that will be re-measured to net income for the period

 

 

 

 

 

Income tax, (benefit) related to exchange rate translation differences

 

(894,753

)

(170,474

)

 

 

 

 

 

 

Income tax related to cash flow hedges

 

(2,112,519

)

 

Total comprehensive income

 

60,806,380

 

37,982,310

 

 

 

 

 

 

 

Total comprehensive income attributable to:

 

 

 

 

 

Equity holders of the parent

 

60,006,764

 

37,097,478

 

Non-controlling interests

 

799,616

 

884,832

 

Total comprehensive income

 

60,806,380

 

37,982,310

 

 

The accompanying notes 1 to 31 form an integral part of these financial statements

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Statements of Changes in Equity

for the period ended at March 31, 2014 and 2013

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Treasury
shares

 

Translation
reserves

 

Cash flow
hedge
reserve

 

Actuarial gains
or losses in
employee
benefits

 

Other reserves

 

Total
other
reserves

 

Retained
earnings

 

Controlling Equity

 

Non-Controlling
interests

 

Total Equity

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance at 01.01.2014

 

270,737,574

 

 

(81,527,711

)

2,258,144

 

(1,128,824

)

427,137,058

 

346,738,667

 

243,192,801

 

860,669,042

 

20,763,546

 

881,432,588

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

24,334,835

 

24,334,835

 

365,010

 

24.699.845

 

Other comprehensive income

 

 

 

31,614,072

 

4,057,857

 

 

 

35,671,929

 

 

35,671,929

 

434,606

 

36.106.535

 

Comprehensive income

 

 

 

31,614,072

 

4,057,857

 

 

 

35,671,929

 

24,334,835

 

60,006,764

 

799,616

 

60.806.380

 

Dividends

 

 

 

 

 

 

 

 

(7,300,450

)

(7,300,450

)

 

(7,300,450

)

Total changes in equity

 

 

 

31,614,072

 

4,057,857

 

 

 

35,671,929

 

17,034,385

 

52,706,314

 

799,616

 

53,505,930

 

Ending balance at 03.31.2014

 

270,737,574

 

 

(49,913,639

)

6,316,001

 

(1,128,824

)

427,137,058

 

382,410,596

 

260,227,186

 

913,375,356

 

21,563,162

 

934,938,518

 

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Treasury
shares

 

Translation
reserves

 

Cash flow
hedge
reserve

 

Actuarial gains
or losses in
employee
benefits

 

Other reserves

 

Total
other
reserves

 

Retained
earnings

 

Controlling Equity

 

Non-Controlling
interests

 

Total Equity

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance at 01.01.2013

 

270,759,299

 

(21,725

)

(63,555,545

))

 

 

427,137,058

 

363,581,513

 

239,844,662

 

874,163,749

 

19,441,172

 

893,604,921

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

26,300,320

 

26,300,320

 

534,995

 

26.835.315

 

Other comprehensive income

 

 

 

10,797,158

 

 

 

 

10,797,158

 

 

10,797,158

 

349,837

 

11.146.995

 

Comprehensive income

 

 

 

10,797,158

 

 

 

 

10,797,158

 

26,300,320

 

37,097,478

 

884,832

 

37.982.310

 

Increase (decrease) due to transfers and other changes

 

 

 

 

 

 

6,288,892

 

6,288,892

 

 

6,288,892

 

 

6,288,892

 

Total changes in equity

 

 

 

10,797,158

 

 

 

6,288,892

 

17,086,050

 

26,300,320

 

43,386,370

 

884,832

 

44,271,202

 

Ending balance at 03.31.2013

 

270,759,299

 

(21,725

)

(52,758,387

)

 

 

433,425,950

 

380,667,563

 

266,144,982

 

917,550,119

 

20,326,004

 

937,876,123

 

 

The accompanying notes 1 to 31 form an integral part of these financial statements

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statements of Cash Flows

for the period ended at March 31, 2014 and 2013

 

 

 

 

 

01.01.2014

 

01.01.2013

 

Cash flows provided by (used in) Operating Activities

 

NOTE

 

03.31.2014

 

03.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from customers (including taxes)

 

 

 

630,543,183

 

558,959,306

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(433,835,030

)

(415,706,245

)

Payments to employees

 

 

 

(48,913,078

)

(40,361,869

)

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

 

 

 

(86,942,150

)

(67,569,276

)

Dividendos recibidos

 

 

 

 

 

Dividends received

 

 

 

(15,459,896

)

(1,655,862

)

Interest payments

 

 

 

848,728

 

442,525

 

Interest received

 

 

 

(9,101,115

)

(10,935,220

)

Income tax payments

 

 

 

(1,597,537

)

(1,889,451

)

Other cash movements

 

 

 

35,543,105

 

21,283,908

 

 

 

 

 

 

 

 

 

Cash flows used in Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of property, plant and equipment

 

 

 

19,992

 

2,567,135

 

Purchase of property, plant and equipment

 

 

 

(28,667,024

)

(34,627,459

)

Proceeds from other long term assets (term deposits over 90 days)

 

 

 

6,791,555

 

 

Purchase of other long term assets (term deposits over 90 days)

 

 

 

(2,200,000

)

 

Payments on forward, term, option and financial exchange agreements

 

 

 

 

(517,094

)

Receipts from forward, term, option and financial exchange agreements

 

 

 

1,390,520

 

 

Other cash movements

 

 

 

 

66,795

 

Net cash flows used in Investing Activities

 

 

 

(22,664,957

)

(32,510,623

)

 

 

 

 

 

 

 

 

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term loans obtained

 

 

 

 

71,227,887

 

Proceeds from short-term loans obtained

 

 

 

45,991,892

 

 

Loan payments

 

 

 

(43,706,268

)

(67,785,572

)

Financial lease liability payments

 

 

 

(2,055,328

)

(15,748

)

Dividend payments by the reporting entity

 

 

 

(13,327,665

)

(1,670,632

)

Other inflows (outflows) of cash (Placement and payment of public obligations)

 

 

 

(2,936,253

)

 

Net cash flows generated by (used in) Financing Activities

 

 

 

(16,033,622

)

1,755,935

 

 

 

 

 

 

 

 

 

Net (decrease) increase in cash and cash equivalents before exchange differences

 

 

 

(3,155,474

)

(9,470,780

)

 

 

 

 

 

 

 

 

Effects of exchange differences on cash and cash equivalents

 

 

 

1,978,003

 

145,669

 

Net increase (decrease) in cash and cash equivalents

 

 

 

(1,177,471

)

(9,325,111

)

Cash and cash equivalents — beginning of year

 

5

 

79,976,126

 

55,522,255

 

Cash and cash equivalents - end of year

 

5

 

78,798,655

 

46,197,144

 

 

The accompanying notes 1 to 31 form an integral part of these financial statements

 

8



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Notes to the Intermediate Consolidated Statements of Financial Position

for the period ended at March 31, 2014 and 2013

 

NOTE 1 - CORPORATE INFORMATION

 

Embotelladora Andina S.A. is registered under No. 00124 of the Securities Registry and is regulated by the Chilean Superintendence of Securities and Insurance (SVS) pursuant to Law 18.046.

 

The principal activities of Embotelladora Andina S.A. (hereafter “Andina,” and together with its subsidiaries, the “Company”) are to produce and sell Coca-Cola products and other Coca-Cola beverages. After the merger and recent acquisitions, the Company has operations in Chile, Brazil, Argentina and Paraguay. In Chile, the geographic areas in which the Company has distribution franchises are regions II, III, IV, XI, XII, Metropolitan Region, Rancagua and San Antonio. In Brazil, the Company has distribution franchises in the states of Rio de Janeiro, Espírito Santo, Niteroi, Vitoria, Nova Iguaçu, part of Sao Paulo and part of Minas Gerais. In Argentina, the Company has distribution franchises in the provinces of Mendoza, Córdoba, San Luis, Entre Ríos, Santa Fe, Rosario, Santa Cruz, Neuquén, El Chubut, Tierra del Fuego, Río Negro, La Pampa and the western zone of the Province of Buenos Aires. In Paraguay the franchised territory coveres the whole country.

 

The Company has distribution licenses from The Coca-Cola Company in all of its territories: Chile, Brasil, Argentina and Paraguay. The licenses for the territories expire in Chile in 2014 and 2018; in Argentina in 2017; in Brazil in 2017; and in Paraguay in 2014. All of these licenses are issued at The Coca-Cola Company´s discretion. The Company is currently in the process of renewing its licences in Paraguay and Chile that expire en 2014 and expects that these licenses, along with all others, will be renewed with similar terms and conditions upon expiration.

 

As of March 31, 2014, the Freire Group and its related companies hold 55.68% of the outstanding shares with voting rights, corresponding to the Series A shares.

 

The head office of Embotelladora Andina S.A. is located on Miraflores 9153, municipality of Renca, Santiago, Chile. Its taxpayer identification number is 91.144.000-8.

 

9



Table of Contents

 

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 statement of financial position: At March 31, 2014 and December 31, 2013.

 

Intermediate consolidated income statements by function and comprehensive income: For the periods ended March 31, 2014 and 2013.

 

Intermediate consolidated statements of cash flows: For the periods ended March 31, 2014 and 2013, using the “direct method”.

 

Intermediate consolidated statements of changes in equity:  For the periods ended March 31, 2014 and 2013.

 

Rounding: The consolidated financial statements are presented in thousands of Chilean pesos and all values are rounded to the nearest thousand, except where otherwise indicated.

 

2.2                     Basis of preparation

 

The Company’s Consolidated Financial Statements for the period ended March 31, 2014 and the year ended December 31, 2013 were prepared in accordance with International Financial Reporting Standards (IFRS) as issued by the International Accounting Standards Board (hereinafter “IASB”).

 

Those Spanish language IFRS consolidated financial statements consisted of consoliated statements of financial position as of March, 31 2014 and 2013 along with consolidated income statements by function, consolidated statements of comprehensive income, consolidated statements of changes in equity, and consolidated statements of cash flows (and related disclosures), each for the two years then ended.  Those Spanish language IFRS consolidated financial statements were then subsequently approved by the Company’s shareholders during its May 27, 2014 meeting.

 

The accompanying English language IFRS consolidated financial statements are consistent with the previously issued Spanish language IFRS consolidated financial statements.

 

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

 

These Consolidated Financial Statements have been prepared based on accounting records kept by the Embotelladora Andina S.A. (“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.

 

10



Table of Contents

 

2.3                              Basis of consolidation

 

2.3.1                    Subsidiaries

 

These consolidated financial statement incorporate the financial statements of the Company and the companies controlled by the Company (its subsidiaries).  Control is obtained when the Company has power over the investee, when it has exposure or is entitled to variable returns from its involvement in the investee and when it has the ability to use its power to influence the amount of investor returns. They include assets and liabilities as of March 31, 2014 and December 31, 2013 and results of operations and cash flows for the years ended March 31, 2014 and 2013. Income or losses from subsidiaries acquired or sold are included in the consolidated financial statements from the effective date of acquisition through to the effective date of disposal, as applicable.

 

The acquisition method is used to account for the acquisition of subsidiaries. The consideration transferred for the acquisition of the subsidiary is the fair value of assets transferred, equity securities issued, liabilities incurred to the former owners of the acquire or assumed on the date that control is obtained. Identifiable assets acquired and identifiable liabilities and contingencies assumed in a business combination are accounted for initially at their fair values at the acquisition date. Goodwill is initially measured as the excess of the aggregate of the consideration transferred and the fair value of non-controlling interest over the net identifiable assets acquired and liabilities assumed. If the consideration is less than the fair value of the net assets of the subsidiary acquired, the difference is recognized directly in the income statement. All acquisition related costs are expensed in the period incurred.

 

Intercompany transactions, balances, income, expenses and unrealized gains and losses on transactions between Group companies are eliminated. Accounting policies of subsidiaries are changed to ensure consistency with the policies adopted by the Company, where necessary.

 

The interest of non-controlling shareholders is presented in “Non-Controlling Interest” in the consolidated income statement and Earnings attributable to non-controlling interests”, in the consolidated statement of changes in equity.

 

The consolidated financial statements include all assets, liabilities, income, expenses, and cash flows after eliminating intercompany balances and transactions.

 

11



Table of Contents

 

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

 

 

 

 

 

Holding control (percentage)

 

 

 

 

 

03.31.2014

 

03.31.2013

 

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

 

Foreign

 

Aconcagua Investing Ltda.

 

0,71

 

99,28

 

99,99

 

0,71

 

99,28

 

99,99

 

96.842.970-1

 

Andina Bottling Investments S.A.

 

99,90

 

0,09

 

99,99

 

99,90

 

0,09

 

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

 

Andina Empaques Argentina S.A.

 

 

99,98

 

99,98

 

 

99,98

 

99,98

 

96.836.750-1

 

Andina Inversiones Societarias S.A.

 

99,99

 

 

99,99

 

99,99

 

 

99,99

 

76.070.406-7

 

Embotelladora Andina Chile S.A.

 

99,99

 

 

99,99

 

99,99

 

 

99,99

 

Foreign

 

Embotelladora del Atlántico S.A.

 

0,92

 

99,07

 

99,99

 

0,92

 

99,07

 

99,99

 

96.705.990-0

 

Envases Central S.A.

 

59,27

 

 

59,27

 

59,27

 

 

59,27

 

96.971.280-6

 

Inversiones Los Andes Ltda.

 

99,99

 

 

99,99

 

99,99

 

 

99,99

 

Foreign

 

Paraguay Refrescos S.A.

 

0,08

 

97,75

 

97,83

 

0,08

 

97,75

 

97,83

 

76.276.604-3

 

Red de Transportes Comerciales Ltda.(1)

 

99,90

 

0,09

 

99,99

 

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

 

78.775.460-0

 

Sociedad de Transportes Trans-Heca Limitada.(1)

 

 

99,99

 

99,99

 

 

99,99

 

99,99

 

78.861.790-9

 

Transportes Andina Refrescos Ltda.

 

99,90

 

0,09

 

99,99

 

99,90

 

0,09

 

99,99

 

96.928.520-7

 

Transportes Polar S.A.

 

99,99

 

 

99,99

 

99,99

 

 

99,99

 

76.389.720-6

 

Vital Aguas S.A.

 

66,50

 

 

66,50

 

66,50

 

 

66,50

 

93.899.000-k

 

Vital Jugos S.A.

 

15,00

 

50,00

 

65,00

 

15,00

 

50,00

 

65,00

 

 


(1)    Corresponds to Chilean companies constituted to reorganize the distribution process in Chile, in parts of Santiago and the Rancagua region.

 

12



Table of Contents

 

2.3.2                     Investments accounted for under the equity method

 

Associates are all entities over which the Company exercises significant influence but does not have control. Investments in associates are accounted for using the equity method of accounting.

 

The Company’s share in profit or loss in associates subsequent to the acquisition date is recognized in the income statement, and its share of post acquisition movements in other comprehensive income is recognized in OCI with corresponding adjustment to the carrying amount of the investment.

 

Unrealized gains in transactions between the Company and its associates are eliminated to the extent of the Company´s interests in those associates. Unrealized losses are also eliminated unless the transaction provides evidence of an impairment on the asset transferred. Accounting policies of the associates are changed, where necessary, to ensure conformity with the policies adopted by the Company..

 

2.4                                Financial reporting by operating segment

 

IFRS 8 requires that entities disclose information on the results of operating segments. In general, this is information that Management and the Board of Directors use internally to assess performance of segments and allocate resources to them. Therefore, the following operating segments have been determined based on geographic location:

 

·                  Chilean operations

·                  Brazilian operations

·                  Argentine operations

·                  Paraguayan operations

·                 

 

2.5                               Foreign currency translation

 

2.5.1                     Functional currency and presentation currency

 

Items included in the financial statements of each of the entities in the Company are measured using the currency of the primary economic environment in which the entity operates (“functional currency”). The consolidated financial statements are presented in Chilean pesos, which is the parent company’s functional currency and the Company´s presentation currency.

 

13



Table of Contents

 

2.5.2                     Balances and transactions

 

Foreign currency transactions are translated into the functional currency using the foreign exchange rates prevailing on the dates of the transactions. Losses and gains in foreign currency resulting from the liquidation of these transactions and the translation at the closing exchange rate of monetary assets and liabilities denominated in foreign currency are recognized in the income statements under foreign exchange rate differences, except when they correspond to cash flow hedges; in which case they are presented in the statement of comprehensive income.

 

The exchange rates at the close of each of the periods presented were as follows:

 

 

 

Exchange rate to the Chilean peso

 

Date

 

US$
dollar

 

R$ Brazilian
Real

 

A$ Argentine
Peso

 

UF ¨Unidad de
Fomento

 

Paraguayan
Guaraní

 


Euro

 

03.31.2014

 

551.18

 

243.56

 

68.88

 

23,606.97

 

0.1243

 

759.10

 

12.31.2013

 

524.61

 

223.94

 

80.45

 

23,309.56

 

0.1144

 

724.30

 

 

The financial position and results of all entities in the Company (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

 

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

(ii)                      Income and expenses of the income statement are translated at average exchange rates for the period; and

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

 

The companies that have a functional currency different from the presentation currency of the parent company are:

 

Company

 

Functional currency

Rio de Janeiro Refrescos Ltda. (Brazil Segment)

 

R$ Brazilian Real

Embotelladora del Atlántico S.A. (Argentina Segment)

 

A$ Argentine Peso

Andina Empaques Argentina S. A. (Argentina Segment)

 

A$ Argentine Peso

Paraguay Refrescos S. A. (Paraguay Segment)

 

G$ Paraguayan Guaraní

 

In consolidation, translation differences arising from the translation of net investments in foreign entities are recognized in other comprehensive income. Exchange differences from accounts receivable which are considered to be part of an equity investment are recognized as comprehensive income net of deferred taxes, if applicable. On disposal of the investment, such translation differences are recognized in the income statement as part of the gain or loss on the disposal of the investment.

 

14



Table of Contents

 

2.6                               Property, plant, and equipment

 

Assets included in property, plant and equipment are recognized at their historical cost or fair value on the IFRS transition date, less depreciation and cumulative impairment losses.

 

Historical cost of property, plant and equipment includes expenditures that are directly attributable to the acquisition of the items less government subsidies resulting from the difference between market interest rates and the government´s preferential credit rates. Historical cost also includes revaluations and price-level restatements of opening balances (attributable cost) at January 1, 2009, in accordance with the exemptions in IFRS 1.

 

Subsequent costs are included in the asset´s carrying amount or recognized as a separate asset only when it is probable that future economic benefits associated with the items of property, plant and equipment will flow to the Company and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognized. Repairs and maintenance are charged to the income statement in the reporting period in which they are incurred.

 

Land is not depreciated. Depreciation on other assets is calculated using the straight-line method to allocate their cost or revalued amounts to their residual values over their estimated useful lives.

 

The estimated useful lives by asset category 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 reviewed and adjusted at the end of each reporting period, if appropriate.

 

When the value of an asset is greater than its estimated recoverable amount, the value is written down immediately to its recoverable amount.

 

Gains and losses on disposals of property, plant, and equipment are calculated by comparing the proceeds to the carrying amount and are charged to the income statement.

 

Items that are available for sale, and comply with the conditions of IFRS 5 “Non-current assets held for sale and discontinued operations” are separated from property, plant and equipment and are presented within current assets at the lower value between the book value and its fair value less selling costs.

 

15



Table of Contents

 

2.7                             Intangible assets and Goodwill

 

2.7.1                     Goodwill

 

Goodwill represents the excess of the consideration transferred over the Company’s interest in the net fair value of the net identifiable assets of the subsidiary and the fair value of the non-controlling interest in the subsidiary on the acquisition date. Goodwill is recognized separately and tested annually for impairment or more frequently if events or changes in circumstances indicate a potential impairment. Goodwill is carried at cost less accumulated impairment losses.

 

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

 

Goodwill is assigned to each cash generating unit (CGU) or group of cash-generating units; from where it is expected to benefit from the synergies arising from the business combination. Such CGUs or groups of CGUs represent the lowest level in the organization at which goodwill is monitored for internal management purposes.

 

2.7.2                   Distribution rights

 

Distribution rights are contractual rights to produce and distribute products under the Coca-Cola brand in certain territories in Argentina, Brazil, Chile and Paraguay which were acquired during Business Combination.  Distribution rights have an indefinite useful life and are not amortized, as the Company believes that the agreements will be renewed indefinitely by the Coca-Cola Company with similar terms and conditions.  They are subject to impairment tests on an annual basis..

 

2.7.3                     Software

 

Carrying amounts correspond to internal and external software development costs, which are capitalized once the recognition criteria in IAS 38, Intangible Assets, have been met. Software is amortized in administrative expenses in the consolidated income statement over a period of four years.

 

16



Table of Contents

 

2.8                               Impairments of non-financial assets

 

Assets that have an indefinite useful life, such as intangibles related to distribution rights and goodwill, are not amortized and are tested annually for impairment or more frequently if events or changes in circumstances indicate a potential impairment. Assets that are subject to amortization are tested for impairment whenever there is an event or change in circumstances indicating that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the carrying value of the asset exceeds its recoverable amount. The recoverable amount is the greater of an asset’s fair value less costs to sell or its value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units).

 

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 receivables, financial assets held to maturity, and available for sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition.

 

At each reporting date the Company assesses if there is evidence of impairment for any asset or group of financial assets.

 

2.9.1                     Financial assets at fair value through profit or loss

 

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

 

Gains or losses from changes in fair value of financial assets at fair value through profit and loss are recognized in the income statement under financial income or expense during the year in which they incur.

 

17



Table of Contents

 

2.9.2                             Loans and receivables

 

Loans and accounts receivable are financial assets with fixed and determinable payments that are not quoted in an active market period. Loans and receivables are not quoted in an active market. They are included 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 receivables are included in trade and other receivables in the consolidated statement of financial position and they are recorded at their amortized cost less a provision for impairment..

 

An impairment is recorded on trade accounts receivable when there is objective evidence that the Company may not be able to collect the full amount according to the original terms of the receivable, based either on individual or on global aging analyses. The loss is recognized in administrative expenses in the consolidated income statement.

 

2.9.3                             Financial assets held to maturity

 

Other financial assets corresponds to bank deposits that the Company’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 and are carried at cost, which approximates their fair value considering their short-term nature.

 

Accrued interest is recognized in the consolidated income statement under financial income during the year in which it occurs.

 

2.10                                Derivatives financial instruments and hedging activities

 

The Company uses derivative financial instruments to mitigate risks relating to changes in foreign currency and exchange rates associated with raw materials, property, plant and equipment, and loan obligations.

 

Derivatives are initially recognized at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value. The method of recognizing the resulting gain or loss depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged.

 

18



Table of Contents

 

2.10.1                       Derivative financial instruments designated as cash flow hedges

 

The group documents at the inception of the transaction the relationship between hedging instruments and hedged items, as well as its risk management objectives and strategy for undertaking various hedging transactions. The group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows of hedged items.

 

The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognized in other comprehensive income. The gain or loss relating to the ineffective portion is recognized immediately in the consolidated income statement within “other gains (losses)”

 

Amounts accumulated in equity are reclassified to profit or loss in the periods when the hedged item affects profit or loss (for example, when foreign currency denominated financial liabilities are translated into their functional currencies). The gain or loss relating to the effective portion of cross currency swaps hedging the effects of changes in foreign exchange rates are recognized in the consolidated income statement within “foreign exchange differences”.  When a hedging instrument expires or is sold, or when a hedge no longer meets the criteria for hedge accounting, any cumulative gain or loss existing in equity at that time remains in equity and is recognized when the forecast transaction is ultimately recognized in the consolidated income statement..

 

2.10.2                       Derivative financial instruments not designated for hedging

 

The fair value of derivative financial instruments that do not qualify for hedge accounting pursuant to IFRS are immediately recognized in the consolidated income statement under “Other income and losses”.  The fair value of these derivatives are recorded under “other current financial assets” or “other current financial liabilities” in the statement of financial position.”.

 

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

 

The Company also evaluates the existence of derivatives implicitly in financial instrument contracts to determine whether their characteristics and risks are closely related to the master agreement, as stipulated by IAS 39.

 

19



Table of Contents

 

Fair value hierarchy

 

The Company records assets and liabilities as of March 31, 2014 and December 31, 2013 based on its derivative foreign exchange contracts, which are classified within other financial assets (current assets and non-current) and other current financial liabilities (current and non-current financial liabilities), respectively. These contracts are carried at fair value in the statement of financial position. The Company uses the following hierarchy for determining and disclosing financial instruments at fair value by valuation method:

 

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

 

Level 2: Inputs other than quoted prices included in Level 1 that are observable for the assets and liabilities, either directly (that is, as prices) or indirectly (that is, derived from prices).

 

Level 3: Inputs for the assets or liabilities that are not based on observable market data information.

 

During the period ended March 31, 2014, there were no transfers of items between fair value measurement categories; all of which were valued during the period using Level 2.

 

2.11                                Inventories

 

Inventories are stated at the lower of cost and net realizable value. Cost is determined using the weighted average cost method. The cost of finished goods and work in progress includes raw materials, direct labor, other direct costs and manufacturing overhead (based on operating capacity) to bring the goods to marketable condition, but it excludes interest expense. Net realizable value is the estimated selling price in the ordinary course of business, less applicable variable selling expenses.

 

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

 

2.12                                Trade receivables

 

Trade accounts receivables are recognized initially at fair value and subsequently measured at amortized cost less provision for impairment, given their short term nature. A provision for impairment is made when there is objective evidence that the Company may not be able to collect the full amount according to the original terms of the receivable, based either on individual or on global aging analyses. The carrying amount of the asset is reduced by the provision amount and the loss is recognized in administrative expenses in the consolidated income statement.

 

2.13                                Cash and cash equivalents

 

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

 

20



Table of Contents

 

2.14                                Other financial liabilities

 

Bank borrowings are initially recognized at fair value, net of transaction costs. These liabilities are subsequently carried at amortized cost. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of the borrowings using the effective interest rate method.

 

General and specific borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.  For the periods ended March 31, 2014 and 2013, no borrowing costs have been capitalized.

 

2.15                                Government subsidies

 

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

 

Subsidies for operating costs are deferred and recognized on the income statement in the period that the operating costs are incurred.

 

Subsidies for purchases of property, plant and equipment are deducted from the costs of the related asset in property, plant and equipment and depreciation is recognized on the income statement, on a straight-line basis during the estimated useful life of the related asset.

 

2.16                                Income tax

 

The Company and its subsidiaries in Chile account for income tax according to the net taxable income calculated based on the rules in the Income Tax Law. Subsidiaries in other countries account for income taxes according to the tax regulations of the country in which they operate.

 

Deferred income taxes are calculated using the liability method on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements, using the tax rates that have been enacted or substantively enacted on the balance sheet date and are expected to apply when the deferred income tax asset is realized or the deferred income tax liability is settled.

 

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

 

The Company does not recognize deferred income taxes for temporary differences from investments in subsidiaries and associates in which the Company can control the timing of the reversal of the temporary differences and it is probable that they will not be reversed in the foreseeable future.

 

21



Table of Contents

 

2.17                                Employee benefits

 

The Company provides for post-retirement compensation to its retirees according to their years of service and the individual and collective contracts in place. This provision is recognized in the balance sheet at the present value of the defined benefit obligation using the projected unit credit method based on discounted estimated future cash outflows using interest rates of high-quality corporate bonds denominated in the currency in which the benefits will be paid and with terms approximating the terms of the related pension obligation.

 

The results from the update of actuarial variables were directly recorded under results within sales and administrative expenses until December 31, 2012. From the period 2014, and according to the modifications established by IAS 19, variations in actuarial variables are prospectively recognized within other comprehensive income.

 

The Company also has an executive retention plan. It is accounted for as a liability according to the guidelines of the 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 recorded a provision to account for the cost of vacations and other employee benefits on an accrual basis. These liabilities are recorded under provisions.

 

2.18                                Provisions

 

Provisions for litigation and other contingencies are recognized when the Company has a present legal or constructive obligation as a result of past event, it is probable that an outflow of resources will be required to settle the obligation, and the amount can be reliably estimated. Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation.

 

2.19                                 Leases

 

a)        Operating leases

 

Operating lease payments are recognized as an expense on a straight-line basis over the term of the lease.

 

b)        Finance leases

 

Leases of property, plant and equipment where the Company has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalized at the inception of the lease at the lower of the fair value of the leased assets and the present value of the minimum lease payments. Each lease payment is allocated between the liability and finance charges. The interest element is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

 

22



Table of Contents

 

2.20                                Deposits for returnable containers

 

This liability comprises of cash collateral, or deposit, received from customers for bottles and other returnable containers made available to them.

 

This liability pertains to the deposit amount that is reimbursed when the customer or distributor returns the bottles and containers in good condition, together with the original invoice. The liability is estimated based on the number of bottles given to clients and distributors, the estimated amount of bottles in circulation, and a historical average weighted value per bottle or containers.

 

Deposits for returnable containers are presented as a current liability in other financial liabilities because the Company does not have legal rights 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

 

Revenue 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. Revenue presents amounts receivable for goods supplied net of value-added tax, returns, rebates, and discounts and net of sales between companies that are consolidated.

 

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

 

Revenues are recognized once the products are physically delivered to customers.

 

2.22                                 Contributions of The Coca-Cola Company

 

The Company receives certain discretionary contributions from The Coca-Cola Company related to the financing of advertising and promotional programs for its products in the territories where it has distribution licenses. The contributions received are recorded as a reduction in marketing expenses in the consolidated income statement. Given its discretionary nature, the portion of contributions received in one period does not imply it will be repeated in the following period.

 

In certain limited situations, there is a legally binding agreement with The Coca-Cola Company through which the Company receives contributions for the building and acquisition of specific items of property, plant and equipment.  In such situations, payments received pursuant to these agreements are recorded as a reduction of the cost of the related assets.

 

2.23                                Dividend payments

 

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

 

23



Table of Contents

 

Critical accounting estimates and judgments

 

The Company makes estimates and judgments concerning 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:

 

2.24.1                       Impairment of goodwill and intangible assets with indefinite useful lives

 

The Company tests annually whether goodwill and intangible assets with indefinite useful lives (such as distribution rights) have suffered any loss of impairment. The recoverable amounts of cash generating units are determined based on value-in-use calculations. The key variables used in the calculations include sales volumes and prices, discount rates, marketing expenses and other economic factors including inflation.  The estimation of these variables requires an use of estimates and judgments as they are subject to inherent uncertainties;  however, the assumptions are consistent with the Company´s internal planning end past results. Therefore, management evaluates and updates estimates according to the conditions affecting the variables.  If these assets are considered to have been impaired, they will be written off at their estimated fair value or future recovery value according to the discounted cash flows analysis. Discounted cash flows in the Company’s cash generating units in Chile, Brazil, Argentina and Paraguay generated a higher value than the carrying values of the respective net assets, including goodwill.

 

2.24.2                       Fair Value of Assets and Liabilities

 

IFRS requires in certain cases that assets and liabilities be recorded at their fair value.  Fair value is the amount at which an asset can be purchased or sold or a liability can be incurred or liquidated in an actual transaction among parties under mutually independently agreed conditions which are different from a forced liquidation.

 

The basis for measuring assets and liabilities at fair value are their current prices in an active market.  For those that are not traded in an active market, the Company determines fair value based on the best information available by using valuation techniques.

 

In the case of the valuation of intangibles recognized as a result of acquisitions from business combinations, the Company estimates the fair value based on the “multi-period excess earning method”, which involves the estimation of future cash flows generated by the intangible assets, adjusted by cash flows which do not come from these, but from other assets. The Company also applies estimations over the time period during which the intangible assets will generate cash flows, cash flows from other assets, and a discount rate.

 

Other assets acquired and liabilities assumed in a business combination are carried at fair value using valuation methods that are considered appropriate under the circumstances. Assumptions include the depreciated cost of recovery and recent transaction values for comparable assets, among others. These valuation techniques require certain inputs to be estimated, including the estimation of future cash flows.

 

24



Table of Contents

 

2.24.3                      Allowances for doubtful accounts

 

The Company evaluates the collectability of trade receivables 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 estimates to be able to collect. In addition to specific provisions, allowances for doubtful accounts are also determined based on historical collection history and a general assessment of trade receivables, both outstanding and past due, among other factors. Historically, doubtful accounts have represented an average of less than 1% of consolidated net sales.

 

2.24.4                      Useful life, residual value and impairment of 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 usage of manufacturing equipment, dispensers, transportation equipment and computer software could make the useful lives of assets shorter. The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of any of those assets may not be recovered. The estimate of future cash flows is based, among other factors, on certain assumptions about the expected operating profits in the future. The Company´s estimation of discounted cash flows may differ from actual cash flows because of, among other reasons, technological changes, economic conditions, changes in the business model, or changes in operating profit. If the sum of the projected discounted cash flows (excluding interest) is less than the carrying amount of the asset, the asset shall be written-off to its estimated recoverable value.

 

2.24.5                      Liabilities for deposits of returnable container

 

The Company records a liability for deposits received in exchange for bottles and containers provided to its customers and distributors. This liability represents the amount of deposits that must be reimbursed if the customer or distributor returns the bottles and containers in good condition, together with the original invoice. This liability is estimated on the basis of the number of bottles given on loan to customers and distributors, estimates of bottles in circulation and the weighted average historical cost per bottle or container. Management makes several assumptions in order to estimate this liability, including the number of bottles in circulation, the amount of deposit that must be reimbursed and the timing of disbursements.

 

25



Table of Contents

 

2.25                                New IFRS and interpretations of the IFRS Interpretations Committee (IFRSIC)

 

a)             The following standards, amendments and interpretations are mandatory for the first time for financial years beginning on January 1, 2014:

 

Standards and interpretations

 

Mandatory for the
years beginning
from

 

 

 

IFRIC 21 “Liens”

Issued in May 2013. Defines a lien as an outflow of resources embodying economic benefits is imposed by the government entities in accordance with current legislation. Indicates the accounting treatment for a liability to pay a tax if that person is within the scope of IAS 37. It’s about when to recognize a liability for charges imposed by a public authority to operate in a specific market. Submit a liability to be recognized when the event giving rise to the obligation and the payment can not be prevented from occurring. The obligating event generator can occur gradually or at a specific date in time. Early adoption is permitted.

 

01/01/2014

 

 

 

IAS 32 “Presentation of Financial Instruments”

Issued in December 2011 - It clarifies the requirements for offsetting financial assets and liabilities in the financial statement. Specifically, it indicates that the offsetting right must be available on the date of the financial statement and not be dependent on a future event. It also indicates that it must be legally obligatory for counterparts both in the normal course of business, as well as in the case of default, insolvency or bankruptcy. Early adoption is permitted.

 

01/01/2014

 

 

 

IAS 39 “ Financial Instruments: Recognition and Measurement “

Issued in June 2013. Down certain conditions to be met novation of derivatives continue to allow hedge accounting , that in order to prevent innovations that are the result of laws and regulations affecting the financial statements. To this effect indicates that the changes will not lead to the expiration or termination of the hedging instrument if: ( a) as a result of laws or regulations , the parties to the hedging instrument agree that a central counterparty , or an entity (or entities) act as counterparty to offset centrally replaces the original counterparty , ( b ) other changes , if any , to the hedging instruments , which are limited to those necessary to conduct such replacement counterparty . These changes include changes in the requirements of contractual guarantees, rights of offset receivables and payables , taxes and levies. Early adoption is permitted.

 

01/01/2014

 

The adoption of standards, amendments and interpretations previously described, did not have a material impact on the consolidated financial statements of the Company.

 

26



Table of Contents

 

b)             New standards, interpretations and amendments issued, not applicable for the year 2014, for which early adoption is allowed, are as follows.

 

Standards and interpretations

 

Mandatory for
periods
beginning on

 

 

 

IFRS 9 “Financial Instruments”

Issued in December 2009, it amends the classification and measurement of financial assets. It establishes two measurement categories: amortized cost and fair value. All equity instruments are measured at fair value. A debt instrument is measured at amortized cost only if the entity keeps it to obtain contractual cash flows and if cash flows represent principal and interest.

 

Subsequently this standard was amended in November 2010 to include the treatment and classification of financial liabilities. For liabilities the standard keeps most of the requirements of IAS 39. These include amortized cost accounting for most financial liabilities, with bifurcation of embedded derivatives. The main change is that, in the cases where the option of fair value of financial liabilities is taken, the part of the change in fair value attributable to changes in the risk of the entity’s credit is recognized within other comprehensive income instead of income, unless this produces an accounting asymmetry.

 

Early adoption is allowed.

 

Not determined

 

 

 

IFRS 9 “Financial Instruments”

Issued in November 2013, a main aspect of the amendments include a substantial review of hedge accounting to allow entities to better reflect its risk management activities in the financial statements.

 

In addition, and although not related to hedge accounting, this amendment allows an early adoption of the requirement to recognize the changes in the fair value attributable to changes in the entity’s credit risk (for financial liabilities that are designated under the fair value option) in other comprehensive income. Such amendment can be applied without having to adopt the rest of IFRS 9. .

 

Not determined

 

27



Table of Contents

 

IAS 19 “Employee Benefits”

Issued in November 2013, this amendment applies to contributions in defined benefit plans from employees or third parties. The purpose of the amendments is to simplify accounting of contributions that are independent of the number of years of service of employees, for example, employee contributions calculated according to a fixed percentage of the salary.

 

07/01/2014

 

Amendments and improvements

 

Mandatory for
periods
beginning on

 

 

 

Improvements to International Financial Reporting Standards (2012)

Issued in December 2013.

 

IFRS 2 “Share-based payments” - Clarifies the definition of “consolidation (or irreversibility) conditions of the vesting conditions” and “Market conditions” separately defines the “Performance conditions” and “Service conditions” are defined. This amendment should be applied prospectively to share-based payment transactions granted on or after July 1, 2014. Early adoption is permitted..

 

IFRS 3 “Business Combinations” - The standard is amended to clarify that an obligation to pay contingent consideration which meets the definition of a financial instrument is classified as a financial liability or as equity, on the basis of the definitions in IAS 32, ‘Financial instruments: Presentation’. The standard is further amended to clarify that all non-equity contingent consideration, both financial and non-financial, is measured at fair value at each reporting date, with changes in fair value recognized in results. Consequential changes are also made to IFRS 9, IAS 37 and IAS 39.

This amendment should be applied prospectively for business combinations where the acquisition date is on or after 1 July 2014. Early adoption is permitted if and when amendments to IFRS 9 and IAS 7 issued also as part of 2012 improvement plan, are also adopted early.

 

IFRS 8 “Operating Segments” - The standard is amended to include the requirement of disclosure of judgments made by management in the aggregation of operating segments. This includes a description of the segments that have been added and the economic indicators that have been evaluated in determining that added segments share similar economic characteristics. The standard was further amended to require a reconciliation of the segments’ assets to the entity’s assets, when segment assets are reported. Early adoption is permitted.

 

IFRS 13 “Fair Value Measurement” - When IFRS 13 was published, as a result paragraphs B5.4.12 of IFRS 9 and GA79 of IAS 39 were eliminated. This generated a doubt as to whether entities no longer had the ability to measure the short term accounts receivable and payable by the nominal amounts if the effect of not updating them was immaterial. IASB has changed the basis of the conclusions of IFRS 13 to clarify that it had no intention of eliminating the ability to measure the short-term accounts receivable and payable by nominal amounts in such cases.

 

01/07/2014

 

28



Table of Contents

 

IAS 16 “Property, Plant and Equipment” and IAS 38 “Intangible Assets” - Both rules are amended to clarify the treatment of the gross carrying amount and the accumulated depreciation when the entity is using the revaluation model. In these cases, the book value of the asset is updated to the revalued amount and the division of such revaluation between the gross carrying amount and the accumulated depreciation is treated in one of the following ways: 1) update the gross carrying amount in a manner consistent with the revaluation of the carrying amount and the accumulated depreciation is adjusted to equal the difference between the gross carrying value and the carrying value after taking into account accumulated impairment losses; or 2) accumulated depreciation is eliminated against the gross carrying amount of the asset. Early adoption is permitted..

 

 

 

 

 

IAS 14 “Deferred Regulatory Accounts”

It issued in January 2014, is an interim standard on accounting for certain balances arising from activities regulated tariff (“deferred regulatory accounts”). This rule applies only to entities applying IFRS 1 and first-time adopters of IFRS. It allows those entities to adopt IFRS, continue applying the accounting policies generally accepted accounting principles prior to the recognition, measurement, impairment and derecognition of deferred regulatory accounts. the standard.

 

01/01/2016

 

Amendments and improvements

 

Mandatory for
periods
beginning on

 

 

 

IAS 24 “Related Party Disclosures” - The standard is amended to include, as a related entity, an entity that provides key management personnel services to the reporting entity or the parent company of the reporting entity (“the managing body”). The entity that reports is not obligated to disclose the compensation paid by the managing body for workers or administrators of the managing body, but it is obligated to reveal the amounts charged to the reporting entity by the managing body for services rendered by key management personnel. Early adoption is permitted.

 

01/07/2014

 

 

 

Improvements to International Financial Reporting Standards (2013)

Issued in December 2013.

 

IFRS 1 “First Time Adoption of International Financial Reporting Standards” - Clarifies that when a new version of a rule is not mandatory, but is available for early adoption, an adopter of IFRS for the first time, can choose to apply the old version or the new version of the standard, as long as it applies the same standard in all periods reported.

 

IFRS 3 “Business Combinations” - The standard is amended to clarify that IFRS is not applicable to the accounting for the formation of a joint arrangement under IFRS 11. The amendment also clarifies that the exemption of the scope is only applied in the financial statements of the joint arrangement itself.

 

01/07/2014

 

29



Table of Contents

 

IFRS 13 “Fair Value Measurement” - Clarifies that portfolio exception defined in IFRS 13, that allows an entity to measure fair value of a group of financial assets and liabilities by its net value, is applicable to all contracts (including non-financial contracts) within the scope of IAS 39 or IFRS 9. The amendment is mandatory for periods beginning on July 1, 2014. An entity must apply the amendments prospectively since the beginning of the annual period where IFRS 13 is being applied.

 

IAS 40 “Investment Property” - The standard is amended to clarify that IAS 40 and IFRS 3 are not mutually exclusive. IAS 40 provides a guide to distinguish between investment properties and owner-occupied properties. In the preparation of financial information, you must also consider IFRS 3 application to determine whether the acquisition of an investment property is not a business combination. The amendment applies to periods beginning on July 1, 2014, but it is possible to apply it to individual investment property acquisitions before that date, if and only if the information needed to apply the amendment is available.

 

 

 

The Company´s management considers the adoption of standards, amendments and interpretations previously described, will not have a significantly impact on the consolidated financial statements of the Company in the period of their adoption.

 

30



Table of Contents

 

NOTE 3 — BUSINESS COMBINATIONS

 

a)        Merger with Embotelladoras Coca-Cola Polar S.A.:

 

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 operations in Chile, servicing territories in the II, III, IV, XI and XII regions; in Argentina, servicing territories in Santa Cruz, Neuquén, El Chubut, Tierra del Fuego, Río Negro, La Pampa and the western zone of the province of Buenos Aires; and in Paraguay servicing the whole country.  The merger was made in order to reinforce the Company’s leading position among other Coca-Cola bottlers in South America.

 

Prior to the finalization of the merger and the approval of the shareholders at the Shareholders´Meetings of the Company and Polar, dividends were distributed among their respective shareholders, in addition to those already declared and distributed from 2011 results. Dividends distributed by the Company and Polar amounted to Ch$ 28,155,862,307 and Ch$ 29,565,609,857, respectively, which represented Ch$ 35.27 per each Series A share and Ch$ 38.80 per each Series B share.

 

The physical exchange of shares took place on October 16, 2012, when the former shareholders of Polar obtained a 19.68% ownership interest in the merged Company. Based upon the terms of the executed agreements, the Company took actual control over day-to-day operations of Polar as of October 1, 2012, when it began to consolidate Polar’s operating results. As a result of Embotelladora Andina becoming the legal successor of Polar’s rights and obligations, the Company indirectly acquired additional ownership interests in Vital Jugos S.A., Vital Aguas S.A., and Envases Central S.A., in addition to its existing ownership interests in those entities.  The Company’s current ownership enables it to exercise control over these entities, and thus, consolidate them into its consolidated financial statements from October 1, 2012.

 

As part of the business combination, the Company obtained controls over Vital Jugos S.A., Vital Aguas S.A. and Envases Central S.A. because of the combination of its news shares and existing shares in these entities. Under IFRS 3, because the business combination of Vital Jugos S.A., and Vital Aguas S.A., and Envases Central S.A., was achieved in stages, carrying value of the Company´s previously held equity interest in these entities was re-measured to fair value at the acquisition date. The Company has not recognized any gain or loss in its 2012 income statement due to the fact that carrying values of these investments were not significantly different from their fair values.

 

A total of 93,152,097 Series A shares and 93,152,097 Series B shares were issued at closing in exchange for 100% of Polar’s outstanding shares. The total purchase price was ThCh$ 461,568,641 based on a share price of Ch$ 2,220 per Series A share and Ch$ 2,735 per Series B share on October 1, 2012. There are no contingent purchase price provisions. Transaction related costs of ThCh$ 193,825 in 2013 and ThCh$ 4,517,661 in 2012 were expensed as incurred, and recorded as a component of other expenses in the consolidated income statement.

 

31



Table of Contents

 

The fair value of Polar’s net assets acquired is as follows:

 

 

 

ThCh$

 

Total current assets acquired, including cash amounting to ThCh$ 4,760,888

 

66,536,012

 

Property, plant and equipment

 

153,012,024

 

Other current assets

 

15,221,922

 

Contractual rights to distribute Coca-Cola products (“Distribution Rights”)

 

459,393,920

 

Total assets

 

694,163,878

 

Indebtedness

 

(99,924,279

)

Other liabilities

 

(149,131,027

)

Total liabilities

 

(249,055,306

)

Net assets acquired

 

445,108,572

 

Goodwill

 

16,460,068

 

Total consideration excluding non-controlling interests (purchase price)

 

461,568,640

 

 

The Company determined the fair value of its distribution rights, and property, plant and equipment using discounted cash flow models, replacement costs for similar assets, and market based appraisals.  Distribution rights are expected to be tax deductible for income tax purposes.

 

The Company expects to recover goodwill through related synergies with the available distribution capacity.  Goodwill has been assigned to the Company´s operating segments in Chile (ThCh$ 8,503,023), Argentina (ThCh$ 1,041,633), and Paraguay (ThCh$ 6,915,412). Goodwill is not expected to be tax deductible for income tax purposes.

 

Condensed financial information of Polar for the period January 1, 2013 to March 31, 2013 is as follows:

 

 

 

ThCh$

 

Net sales

 

87,620,026

 

Income before taxes

 

7,019,422

 

Net income

 

6,509,636

 

 

b)        Acquisition of Companhia de Bebidas Ipiranga:

 

On June 18, 2013 the Board of Directors of Embotelladora Andina S.A., unanimously approved the acquisition of the Brazilian company Companhia de Bebidas Ipiranga. The aforementioned company is dedicated to the marketing and distribution of Coca-Cola products in parts of the territories of São Paulo and Minas Gerais, serving approximately 23,000 customers. Such approval was reflected in a purchase and sale agreement signed on July 10, 2013.

 

After the transaction was approved by Coca-Cola and the Administrative Council of Economic Defense of Brazil, on October 11, 2013 the Brazilian subsidiary, Rio de Janeiro Refrescos Ltda., completed the acquisition of 100% of the shares of Companhia de Bebidas Ipiranga. The acquisition price was ThR$1,155,446 (equivalent to ThCh$ 261,244,818) and was paid in cash by Rio de Janeiro Refrescos Ltda. using proceeds from intercompany loans and a capital contribution from the parent.

 

Transaction costs of ThCh$ 578,864 were charged to results at the time they were incurred, and were recorded as other expenses within the Company’s consolidated income statement.

 

32



Table of Contents

 

Estimated fair value of the net assets acquired of Companhia de Bebidas Ipiranga is as follows:

 

 

 

ThCh$

 

Total current assets acquired, including cash in the amount of ThCh$ 8,963,612

 

14,117,173

 

Trade accounts receivable

 

11,462,843

 

Inventories

 

6,930,932

 

Property, plant and equipment

 

68,575,023

 

Deferred tax assets

 

85,404,849

 

Other non-current assets

 

6,702,764

 

Contractual rights to distribute Coca-Cola products (“Distribution Rights”)

 

228,359,641

 

Total assets

 

421,553,225

 

Indebtedness

 

(30,392,168

)

Suppliers

 

(12,471,093

)

Contingencies (refer to note 22.1)

 

(70,902,559

)

Deferred taxes

 

(91,830,873

)

Other liabilities

 

(9,966,908

)

Total liabilities

 

(215,563,601

)

Net asset acquired

 

205,989,624

 

Goodwill

 

55,255,194

 

Total value transferred (purchase price)

 

261,244,818

 

 

The fair value of distribution rights and property, plant and equipment, was calculated by the Company, using valuation models such as discounted cash flows. Distribution rights are expected to be tax deductible for income tax purposes.

 

The Company expects to recover goodwill through synergies related to available production capacity.  Goodwill has been assigned to the Company’s Brazil operating segment in the amount of ThCh$ 55,255,194.  Goodwill is expected to be tax deductible for income tax purposes.

 

The condensed income statement of Companhia de Bebidas Ipiranga for the period January 1, 2013 to March 31, 2013 is as follows:

 

 

 

ThCh$

 

Net sales

 

40,278,347

 

Income before taxes

 

2,369,988

 

Net loss

 

(2,280,127

)

 

33



Table of Contents

 

NOTE 4 —  REPORTING BY SEGMENT

 

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

 

The Company’s Board of Directors and Management measures and assesses performance of operating segments based on the operating income of each of the countries where there are Coca-Cola franchises.

 

The operating segments are determined based on the presentation of internal reports to the Company´s chief operating decision-maker. The chief operating decision-maker has been identified as the Company´s Board of Directors who makes the Company´s strategic decisions.

 

The following operating segments have been determined for strategic decision making based on geographic location:

 

·                 Chilean operations

·                 Brazilian operations

·                 Argentine operations

·                 Paraguayan operations

 

The four operating segments conduct their businesses through the production and sale of soft drinks and other beverages, as well as packaging materials. Total income by segment includes sales to unrelated customers and inter-segment sales, as indicated in the Company’s consolidated statement of income. Net expenses related to corporate management, have been assigned to the Chilean operating segment.

 

34



Table of Contents

 

A summary of the Company’s operating segments in accordance to IFRS is as follows:

 

For the period ended March 31, 2014

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue from external customers

 

129,266,662

 

110,090,262

 

176,656,738

 

32,437,355

 

(140,341

)

448,310,676

 

Cost of sales

 

(76,461,033

)

(61,741,882

)

(108,447,924

)

(20,011,706

)

140,341

 

(266,522,204

)

Distribution expenses

 

(13,441,954

)

(17,568,169

)

(13,379,540

)

(1,760,427

)

 

(46,150,090

)

Administrative expenses

 

(26,892,761

)

(20,066,280

)

(30,965,164

)

(5,656,165

)

 

(83,580,370

)

Interest income

 

687,511

 

18,643

 

1,057,900

 

33,783

 

 

1,797,837

 

Interest expense

 

(7,354,887

)

(1,898,729

)

(4,292,983

)

(81,431

)

 

(13,628,030

)

Interest income, net

 

(6,667,376

)

(1,880,086

)

(3,235,083

)

(47,648

)

 

(11,830,193

)

Total significant expenses items

 

(6,070,722

)

(4,816,649

)

(4,256,412

)

(384,191

)

 

(15,527,975

)

Net income of the segment reported

 

(267,184

)

4,017,196

 

16,372,615

 

4,577,218

 

 

24,699,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

9,557,693

 

4,279,010

 

7,514,950

 

3,089,366

 

 

24,441,019

 

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

 

143,850

 

 

398,210

 

 

 

542,060

 

Income tax expense (income)

 

2,944,358

 

1,784,982

 

3,752,709

 

505,960

 

 

8,988,009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

837,235,489

 

179,598,064

 

800,715,304

 

296,964,378

 

 

2,114,513,235

 

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

 

18,196,301

 

 

55,449,467

 

 

 

73,645,768

 

Capital expenditures and other

 

10,045,699

 

7,022,180

 

6,753,998

 

4,845,147

 

 

28,667,024

 

Liabilities of the segments, total

 

524,218,545

 

103,899,419

 

512,003,896

 

39,452,857

 

 

1,179,574,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

16,998,380

 

(6,326,129

)

14,544,793

 

10,326,061

 

 

35,543,105

 

Cash flows used in Investing Activities

 

1,562,726

 

(7,002,188

)

(11,577,300

)

(5,648,195

)

 

(22,664,957

)

Cash flows used in Financing Activities

 

(19,743,326

)

7,606,423

 

(3,589,127

)

(307,591

)

 

(16,033,622

)

 

35



Table of Contents

 

For the period ended March 31, 2014

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenue from external customers

 

120,722,147

 

107,630,146

 

119,321,387

 

29,630,914

 

(638,636

)

376,665,958

 

Cost of sales

 

(71,843,871

)

(59,988,837

)

(70,057,299

)

(19,310,320

)

638,636

 

(220,561,691

)

Distribution expenses

 

(10,774,451

)

(17,070,215

)

(9,787,761

)

(1,683,302

)

 

(39,315,729

)

Administrative expenses

 

(24,776,825

)

(21,557,640

)

(19,845,681

)

(4,992,636

)

 

(71,172,782

)

Interest income

 

162,256

 

15,217

 

414,290

 

37,437

 

 

629,200

 

Interest expense

 

(2,222,088

)

(749,321

)

(2,496,381

)

(103,821

)

 

(5,571,611

)

Interest income, net

 

(2,059,832

)

(734,104

)

(2,082,091

)

(66,384

)

 

(4,942,411

)

Total significant expenses items

 

(3,943,295

)

(3,757,105

)

(7,312,910

)

1,175,280

 

 

(13,838,030

)

Net income of the segment reported

 

7,323,873

 

4,522,245

 

10,235,645

 

4,753,552

 

 

26,835,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

8,849,231

 

3,705,083

 

4,166,107

 

2,470,499

 

 

 

19,190,920

 

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

 

83,634

 

 

443,899

 

 

 

 

527,533

 

Income tax expense (income)

 

1,387,627

 

2,018,253

 

6,371,327

 

255,196

 

 

 

10,032,403

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment assets, total

 

753,054,914

 

186,953,088

 

326,641,935

 

277,213,622

 

 

 

1,543,863,559

 

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

 

18,094,238

 

 

56,913,835

 

 

 

 

75,008,073

 

Capital expenditures and other

 

15,370,478

 

7,172,779

 

7,868,522

 

4,215,680

 

 

 

34,627,459

 

Liabilities of the segments, total

 

308,330,377

 

103,160,501

 

154,769,759

 

39,726,799

 

 

 

605,987,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

10,419,597

 

(1,451,997

)

8,639,998

 

3,676,310

 

 

 

21,283,908

 

Cash flows used in Investing Activities

 

(12,851,633

)

(6,882,899

)

(7,886,009

)

(4,890,082

)

 

 

(32,510,623

)

Cash flows used in Financing Activities

 

(4,240,933

)

6,450,537

 

(453,669

)

 

 

 

1,755,935

 

 

36



Table of Contents

 

NOTE 5 – CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows as of March 31, 2014 and December 31, 2013:

 

Description
By item

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Cash

 

4,778,637

 

505,545

 

Bank balances

 

21,319,020

 

23,317,938

 

Time deposits

 

15,881,046

 

16,233,044

 

Mutual funds

 

36,819,952

 

39,919,599

 

Total cash and cash equivalents

 

78,798,655

 

79,976,126

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

12,778,319

 

10,021,933

 

Euro

 

 

522

 

Argentine Peso

 

1,050,775

 

7,947,636

 

Chilean Peso

 

28,624,605

 

30,452,472

 

Paraguayan Guaraní

 

6,596,716

 

3,970,265

 

Brazilian Real

 

29,748,240

 

27,583,298

 

Total cash and cash equivalents

 

78,798,655

 

79,976,126

 

 

5.1                               Time deposits

 

Time deposits defined as cash and cash equivalents are detailed as follows at March 31, 2014 and 2013:

 

Institution

 

Currency

 

Principal

 

Annual
Rate

 

03.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

Banco Santander

 

Chilean peso

 

1,700,000

 

4.80

 

1,713,826

 

Banco Chile

 

Chilean peso

 

1,700,000

 

4.56

 

1,713,134

 

Banco HSBC

 

Chilean peso

 

4,318,849

 

4.20

 

4,321,368

 

Banco Santander

 

Chilean peso

 

3,522,272

 

4.44

 

3,524,442

 

Banco Votorantim

 

Brazilian real

 

19,467

 

8.82

 

19,505

 

Banco Bradesco

 

Brazilian real

 

236,985

 

10.01

 

238,397

 

Banco Regional S.A.E.C.A

 

Paraguayan guaraní

 

4,350,374

 

3.50

 

4,350,374

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

15,881,046

 

 

37



Table of Contents

 

Placement
date

 

Institution

 

Currrency

 

Principal

 

Annual
Rate

 

12.31.2013

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

12-11-2013

 

Banco Chile

 

Chilean peso

 

3,000,000

 

4.68

 

3,007,800

 

12-18-2013

 

Banco Chile

 

Chilean peso

 

4,340,000

 

4.56

 

4,347,147

 

12-18-2013

 

Banco HSBC

 

Chilean peso

 

2,579,000

 

4.56

 

2,583,247

 

12-18-2013

 

Banco Santander

 

Chilean peso

 

4,340,000

 

4.92

 

4,347,705

 

12-18-2013

 

Banco Votorantim

 

Brazilian real

 

16,702

 

8.82

 

17,578

 

12-31-2013

 

Banco Regional S.A.E.C.A

 

Paraguayan guaraní

 

1,929,567

 

3.50

 

1,929,567

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

16,233,044

 

 

5.2                               Money Market

 

Money market mutual fund´s shares are valued using the share values at the close of each reporting period. Below is a description for the end of each period:

 

Institution

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Mutual fund Soberano Banco Itaú — Brasil

 

20,368,831

 

20,414,604

 

Mutual fund Corporativo Banchile - Chile

 

10,461,876

 

9,720,215

 

Western Assets Institutional Cash Reserves - USA

 

5,848,976

 

6,427,025

 

Mutual fund Wells Fargo - USA

 

140,133

 

133,378

 

Mutual fund Banco Galicia - Argentina

 

 

3,224,247

 

UBS

 

136

 

130

 

 

 

 

 

 

 

Total mutual fund

 

36,819,952

 

39,919,599

 

 

38



Table of Contents

 

NOTE 6 —         OTHER CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at March 31, 2014 and December 31, 2013, other than cash and cash equivalents.  They consist of time deposits with short-term maturities (more than 90 days), restricted mutual funds and derivative contracts. Financial instruments are detailed as follows:

 

a)        Current year 2014

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
Rate

 

03.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11-20-2013

 

04-22-2014

 

Banco HSBC - Chile

 

Chilean peso

 

3,630,000

 

4.56

 

3,690,234

 

11-20-2013

 

04-22-2014

 

Banco BBVA - Chile

 

Chilean peso

 

3,630,000

 

4.44

 

3,688,649

 

11-20-2013

 

04-22-2014

 

Banco Itaú - Chile

 

Chilean peso

 

3,630,000

 

4.50

 

3,689,441

 

12-11-2013

 

05-29-2014

 

Banco HSBC - Chile

 

Chilean peso

 

3,000,000

 

4.92

 

3,045,100

 

12-18-2013

 

04-22-2014

 

Banco de Chile- Chile

 

Chilean peso

 

6,200,000

 

4.80

 

6,285,147

 

12-18-2013

 

04-22-2014

 

Banco Santander - Chile

 

Chilean peso

 

6,200,000

 

4.92

 

6,287,275

 

01-06-2014

 

04-22-2014

 

Banco Santander - Chile

 

Chilean peso

 

2,200,000

 

1.44

 

2,225,256

 

12-20-2013

 

12-30-2014

 

Macquarie Bank

 

US$dollars

 

310,000

 

3.00

 

310,037

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

29,221,139

 

 

Mutual Funds

 

 

 

 

 

 

 

 

 

03.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

Western Assets Institutional Cash Reserves - USA

 

 

 

 

 

 

 

446

 

 

Bonds

 

Institution

 

03.31.2014

 

 

 

ThCh$

 

Bonds Provincia Buenos Aires - Argentina

 

5,116

 

 

Derivative futures contracts

 

 

 

 

 

 

 

 

 

03.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

Derivative futures contracts (see note Note 21)

 

 

 

 

 

 

 

2,083,017

 

 

 

 

 

 

 

 

 

 

 

Total other current financial assets

 

 

 

Total

 

 

 

31,309,718

 

 

39



Table of Contents

 

b)        Non-current 2014

 

Derivative futures contracts

 

 

 

03.31.2014

 

 

 

ThCh$

 

Derivative futures contracts (see note 21)

 

11,697,161

 

 

c)         Current year 2013

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
Rate

 

12.31.2013

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

09-13-2013

 

02-13-2014

 

Banco HSBC - Chile

 

Chilean peso

 

1,650,000

 

5.40

 

1,676,978

 

09-30-2013

 

03-26-2014

 

Banco Santander - Chile

 

Chilean peso

 

1,600,000

 

5.52

 

1,622,571

 

10-10-2013

 

02-13-2014

 

Banco Santander - Chile

 

Chilean peso

 

1,000,000

 

5.52

 

1,012,573

 

10-10-2013

 

03-26-2014

 

Banco HSBC - Chile

 

Chilean peso

 

2,380,000

 

5.16

 

2,407,973

 

11-20-2013

 

04-22-2014

 

Banco HSBC - Chile

 

Chilean peso

 

3,630,000

 

4.56

 

3,648,852

 

11-20-2013

 

04-22-2014

 

Banco BBVA - Chile

 

Chilean peso

 

3,630,000

 

4.44

 

3,648,356

 

11-20-2013

 

04-22-2014

 

Banco Itaú - Chile

 

Chilean peso

 

3,630,000

 

4.50

 

3,648,604

 

12-11-2013

 

05-29-2014

 

Banco HSBC - Chile

 

Chilean peso

 

3,000,000

 

4.92

 

3,008,200

 

12-18-2013

 

04-22-2014

 

Banco de Chile- Chile

 

Chilean peso

 

6,200,000

 

4.80

 

6,210,747

 

12-18-2013

 

04-22-2014

 

Banco Santander - Chile

 

Chilean peso

 

6,200,000

 

4.92

 

6,211,014

 

10-15-2013

 

04-14-2014

 

Banco Bradesco

 

Brazilian real

 

25,662

 

10.01

 

26,129

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

33,121,997

 

 

Bonds

 

Institution

 

12.31.2013

 

 

 

ThCh$

 

Bonds Provincia Buenos Aires - Argentina

 

7,468

 

 

Derivative futures contracts

 

 

 

 

 

12.31.2013

 

 

 

 

 

ThCh$

 

Derivative futures contracts (see note Note 21)

 

 

 

3,342,172

 

Total other current financial assets

 

Total

 

36,471,637

 

 

d)        Non-current 2013

 

Derivative futures contracts

 

 

 

12.31.2013

 

 

 

ThCh$

 

Derivative futures contracts (see note Note 21)

 

7,922,287

 

 

40



Table of Contents

 

NOTE 7 —   CURRENT AND NON-CURRENT NON-FINANCIAL ASSETS

 

NOTE 7.1     Other current non-financial assets

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Prepaid expenses

 

6,937,068

 

4,959,328

 

Fiscal credits

 

5,591,044

 

4,386,106

 

Prepaid insurance

 

268,800

 

112,460

 

Prepaid insurance (Argentine)

 

9,633

 

11,252

 

Other current assets

 

222,658

 

226,658

 

Total

 

13,029,203

 

9,695,804

 

 

NOTE 7.2   Other non-current, non-financial assets

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Judicial deposits (1)

 

25,101,087

 

21,357,404

 

Prepaid expenses

 

3,793,593

 

4,067,531

 

Fiscal credits

 

2,574,023

 

2,816,784

 

Others

 

565,871

 

554,434

 

Total

 

32,034,574

 

28,796,153

 

 


(1)       See note 22.2

 

41



Table of Contents

 

NOTE 8 —  TRADE AND OTHER RECEIVABLES

 

The composition of trade and other receivables is detailed as follows:

 

 

 

03.31.2014

 

12.31.2013

 

Trade and other receivables 

 

Assets before
provisions

 

Allowance for
doubtful
accounts

 

Commercial
debtors net
assets

 

Assets
before
provisions

 

Allowance for
doubtful
accounts

 

Commercial
debtors net
assets

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Current commercial debtors

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

116,042,131

 

(3,328,186

)

112,713,945

 

153,734,921

 

(2,628,832

)

151,106,089

 

Other current debtors

 

43,864,418

 

 

43,864,418

 

34,433,688

 

 

34,433,688

 

Current commercial debtors

 

159,906,549

 

(3,328,186

)

156,578,363

 

188,168,609

 

(2,628,832

)

185,539,777

 

Prepayments suppliers

 

6,069,442

 

 

6,069,442

 

4,926,329

 

 

4,926,329

 

Other current accounts receivable

 

6,598,300

 

(59,806

)

6,538,494

 

5,018,016

 

(50,047

)

4,967,969

 

Commercial debtors and other current accounts receivable

 

172,574,291

 

(3,387,992

)

169,186,299

 

198,112,954

 

(2,678,879

)

195,434,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

101,382

 

 

101,382

 

92,283

 

 

92,283

 

Other non-current debtors

 

7,626,752

 

 

7,626,752

 

7,538,970

 

 

7,538,970

 

Non-current accounts receivable

 

7,728,134

 

 

7,728,134

 

7,631,253

 

 

7,631,253

 

Trade and other receivable

 

180,302,425

 

(3,387,992

)

176,914,433

 

205,744,207

 

(2,678,879

)

203,065,328

 

 

Aging of debtor portfolio

 

 

 

Number of
clients

 

03.31.2014

 

 

 

Number of
clients

 

12.31.2013

 

 

 

 

 

 

 

ThCh$

 

 

 

 

 

ThCh$

 

Up to date non-securitized portfolio

 

 

 

47,964

 

45,777,286

 

 

 

38,701

 

44,992,572

 

1 and 30 days

 

 

 

64,409

 

61,463,235

 

 

 

68,206

 

100,449,837

 

31 and 60 days

 

 

 

537

 

1,660,361

 

 

 

1,256

 

3,387,111

 

61 and 90 days

 

 

 

413

 

760,745

 

 

 

392

 

585,664

 

91 and 120 days

 

 

 

349

 

588,885

 

 

 

353

 

365,714

 

121 and 150 days

 

 

 

262

 

203,211

 

 

 

287

 

235,232

 

151 and 180 days

 

 

 

274

 

375,388

 

 

 

253

 

412,096

 

181 and 210 days

 

 

 

284

 

1,726,437

 

 

 

219

 

1,284,030

 

211 and 250 days

 

 

 

289

 

312,566

 

 

 

300

 

450,165

 

More than 250 days

 

 

 

1,518

 

3,275,399

 

 

 

1,134

 

1,664,783

 

Total

 

 

 

116,299

 

116,143,513

 

 

 

111,101

 

153,827,204

 

 

 

 

 

 

 

 

03.31.2014

 

 

 

 

 

12.31.2013

 

 

 

 

 

 

 

ThCh$

 

 

 

 

 

ThCh$

 

Current comercial debtors

 

 

 

 

 

116,042,131

 

 

 

 

 

153,734,921

 

Non-current comercial debtors

 

 

 

 

 

101,382

 

 

 

 

 

92,283

 

Total

 

 

 

 

 

116,143,513

 

 

 

 

 

153,827,204

 

 

42



Table of Contents

 

The movement in the allowance for doubtful accounts between January 1 and March 31, 2014 and January 1 and December 31, 2014, are presented below:

 

 

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

2,678,879

 

1,486,749

 

Bad debt expense

 

576,113

 

2,519,653

 

Write-off of accounts receivable

 

102,166

 

(1,278,400

)

Change due to foreign exchange differences

 

30,834

 

(49,123

)

Movement

 

709,113

 

1,192,130

 

Ending balance

 

3,387,992

 

2,678,879

 

 

NOTE 9 —  INVENTORIES

 

The composition of inventories is detailed as follows:

 

 

 

Corrientes

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Raw materials

 

61,155,035

 

64,227,397

 

Finished goods

 

31,424,880

 

25,526,110

 

Spare parts

 

23,308,673

 

20,708,225

 

Merchandise

 

14,812,847

 

14,713,305

 

Supplies

 

1,523,081

 

1,251,866

 

Work in progress

 

268,686

 

324,781

 

Other inventories

 

1,316,575

 

2,510,771

 

Obsolescence provision (1)

 

(3,147,185

)

(3,408,464

)

Total

 

130,662,592

 

125,853,991

 

 

The cost of inventory recognized as cost of sales is ThCh$ 266,522,204 and ThCh$ 220,561,691  at March 31, 2014 and December 31, 2013, respectively

 


(1) The provision for obsolescence is primarily associated with spare parts and to a lesser extent raw materials and finished goods.

 

43



Table of Contents

 

NOTE 10 —  CURRENT AND DEFERRED INCOME TAXE

 

For the period ended December 31, 2014, the Company had taxable profits of ThCh$ 59,531,026, comprised of profits with credits for first category income tax amounting to ThCh$ 51,519,279 and profits without credits amounting to ThCh$ 8,011,747.

 

10.1                                Current tax assets

 

Current tax receivables correspond to the following items:

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

3,904,669

 

3,756,220

 

Tax credits (1)

 

172,166

 

233,477

 

Total

 

4,076,835

 

3,989,697

 

 


(1)    Tax credits correspond to income tax credits on training expenses, purchase of property, plant and equipment, and donations.

 

10.2                                Current tax liabilities

 

Current tax payables correspond to the following items

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

1,531,818

 

3,679,057

 

Total

 

1,531,818

 

3,679,057

 

 

44



Table of Contents

 

10.3                                                                      Income tax expense

 

The current and deferred income tax expenses for the period ended March 31, 2014 and 2013 are detailed as follows:

 

Item

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

4,026,082

 

9,146,633

 

Adjustment to current income tax from the previous fiscal year

 

295,491

 

97,312

 

Other current income tax expense

 

1,160,621

 

(11,896

)

Current income tax expense

 

5,482,194

 

9,232,049

 

 

 

 

 

 

 

Deferred income tax (benefit) expense

 

3,505,815

 

896,078

 

Other expenses (income) for deferred income tax

 

 

(95,724

)

Total deferred income tax expense

 

3,505,815

 

800,354

 

Total income tax expense

 

8,988,009

 

10,032,403

 

 

45



Table of Contents

 

10.4                                                                      Deferred income taxes

 

The net cumulative balances of temporary differences which give rise to deferred tax assets and liabilities are shown below:

 

 

 

03.31.2014

 

12.31.2013

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

1,246,244

 

48,914,781

 

1,056,518

 

49,845,214

 

Obsolescence provision

 

1,148,923

 

 

965,678

 

 

Employee benefits

 

1,798,651

 

 

2,088,002

 

31,116

 

Post-employment benefits

 

35,802

 

 

53,660

 

109,700

 

Tax loss carried-forwards (1)

 

6,973,940

 

 

6,889,833

 

 

Tax Goodwill Brazil

 

60,952,986

 

 

58,617,580

 

 

Contingency provision

 

28,712,972

 

 

26,495,935

 

 

Foreign exchange differences (Foreign Subsidiaries) (2)

 

 

4,769,520

 

 

2,456,789

 

Allowance for doubtful accounts

 

327,345

 

 

328,046

 

 

 

 

 

 

 

 

 

 

 

 

Tax resulting from holding inventories (Argentina)

 

1,110,320

 

 

1,154,458

 

 

 

 

 

 

 

 

 

 

 

 

Assets and liabilities for placement of bonds

 

 

750,326

 

 

516,364

 

Lease liabilities

 

2,932,825

 

 

3,807,924

 

11,924

 

Inventories

 

17,764

 

68,548

 

425,384

 

415,379

 

Distribution rights

 

 

161,986,518

 

 

153,253,820

 

Others

 

1,047,212

 

1,342,879

 

850,620

 

1,630,816

 

Subtotal

 

106,304,984

 

217,832,572

 

102,733,638

 

208,271,122

 

Net Liabilities

 

 

111,527,588

 

 

105,537,484

 

 


(1)    Tax losses associated mainly with our subsidiary in Chile - Embotelladora Andina Chile S.A., which is in the process of implementation of their manufacturing and commercial operations, the amount totals to ThCh$ 6,496,770 and other minor subsidiaries in Chile ThCh$ 477,170.  Tax losses in Chile do not have an expiration date

 

(2)    Corresponds to deferred tax exchange differences generated upon translation of debts in foreign currency in the Brazilian subsidiary, Rio de Janeiro Refrescos Ltda. that in terms of tax, are recognized in Brazil upon liquidation.

 

46



Table of Contents

 

10.5                                                                      Deferred tax liability movement

 

The movement in deferred income tax accounts from January 1 — December 31, of each year presented is as follows:

 

Item

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

105,537,484

 

111,414,626

 

Increase from business combination

 

 

6,938,385

 

Change in deferred tax liabilities

 

3,698,051

 

(12,592,600

)

Foreign currency translation

 

2,292,053

 

(222,927

)

Movements

 

5,990,104

 

(5,877,142

)

Ending balance

 

111,527,588

 

105,537,484

 

 

10.6                                                                      Distribution of domestic and foreign tax expense

 

For the periods ended March 31, 2014 and 2013, domestic and foreign tax expense are detailed as follows:

 

Income tax

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(3,652,046

)

(7,936,245

)

Domestic

 

(1,830,148

)

(1,295,804

)

Current income tax expense

 

(5,482,194

)

(9,232,049

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

(2,391,606

)

(708,531

)

Domestic

 

(1,114,209

)

(91,823

)

Deferred income tax expense

 

(3,505,815

)

(800,354

)

Income tax expense

 

(8,988,009

)

(10,032,403

)

 

47



Table of Contents

 

10.7                                Reconciliation of effective rate

 

Below is the reconciliation between the effective tax rate and the statutory rate::

 

Reconciliation of effective rate

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Net income before taxes

 

33,687,854

 

36,867,718

 

Tax expense at legal rate (20.0%)

 

(6,737,571

)

(7,373,544

)

Effect of a different tax rate in other jurisdictions

 

(360,958

)

(4,122,671

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

1,108,641

 

1,946,140

 

Non-deductible expenses

 

(2,141,111

)

(764,423

)

Other taxes on income

 

(857,010

)

282,095

 

Adjustments to tax expense

 

(1,889,480

)

1,463,812

 

 

 

 

 

 

 

Tax expense at effective rate

 

(8,988,009

)

(10,032,403

)

Effective rate

 

26.7

%

27.2

%

 

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

 

 

 

Rate

 

Country

 

2014

 

2013

 

Chile

 

20

%

20

%

Brazil

 

34

%

34

%

Argentina

 

35

%

35

%

Paraguay

 

10

%

10

%

 

48



Table of Contents

 

NOTE 11 —  PROPERTY, PLANT AND EQUIPMENT

 

11.1                                Balances

 

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

 

 

 

Property, plant and equipment,
gross

 

Cumulative depreciation and
impairment

 

Property, plant and equipment, net

 

Item

 

03.31.2014

 

12.31.2013

 

03.31.2014

 

12.31.2013

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

32,359,609

 

36,544,802

 

 

 

32,359,609

 

36,544,802

 

Land

 

78,636,153

 

76,063,090

 

 

 

78,636,153

 

76,063,090

 

Buildings

 

198,068,548

 

192,480,646

 

(43,428,725

)

(40,664,034

)

154,639,823

 

151,816,612

 

Plant and equipment

 

455,045,394

 

441,676,692

 

(214,277,687

)

(200,955,598

)

240,767,707

 

240,721,094

 

Information technology

 

16,392,277

 

16,144,001

 

(10,853,214

)

(10,559,816

)

5,539,063

 

5,584,185

 

Fixed facilities and accessories

 

49.217.154

 

45,615,919

 

(12,496,026

)

(12,407,955

)

36,721,128

 

33,207,964

 

Vehicles

 

32,957,794

 

28,724,536

 

(17,623,254

)

(13,602,672

)

15,334,540

 

15,121,864

 

Leasehold improvements

 

837,571

 

770,928

 

(257,234

)

(203,887

)

580,337

 

567,041

 

Other property, plant and equipment (1)

 

393.245.616

 

378,989,105

 

(257,711,366

)

(245,665,949

)

135,534,250

 

133,323,156

 

Total

 

1,256,760,116

 

1,217,009,719

 

(556,647,506

)

(524,059,911

)

700,112,610

 

692,949,808

 

 


(1)       Other property, plant and equipment is composed of bottles, market assets, furniture and other minor assets.

 

49



Table of Contents

 

The net balance of each of these categories at March 31, 2014 and December 31, 2013 is detailed as follows:

 

Other property, plant and equipment

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

74,581,133

 

71,654,957

 

Marketing and promotional assets

 

42,590,580

 

42,683,677

 

Other property, plant and equipment

 

18,362,537

 

18,984,522

 

Total

 

135,534,250

 

133,323,156

 

 

The Company has 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 y San Antonio, Antofagasta, Coquimbo and Punta Arenas.

Argentina

: Buenos Aires, Mendoza, Córdoba y Rosario, Bahía Blanca, Chacabuco, La Pampa, Neuqén, Comodoro Rivadavia, Trelew, andTierra del Fuego

Brazil

: Río de Janeiro, Niteroi, Campos, Cabo Frío, Nova Iguazú, Espirito Santo, Vitoria parts Sao Paulo and Minas Gerais.

Paraguay

: Asunción, Coronel Oviedo, Ciudad del Este and Encarnación.

 

50



Table of Contents

 

11.2                        Movements

 

Movements in property, plant and equipment are detailed as follows between January 1 and March 31, 2014 and January 1 and December 31, 2013:

 

 

 

Construction in
progress

 

Land

 

Buildings, net

 

Plant and
equipment, net

 

IT Equipment, net

 

Fixed facilities
and accessories,
net

 

Vehicles, net

 

Leasehold
improvements,
net

 

Other
property, plant
and equipment,
net

 

Property, plant
and equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at January 1, 2014

 

36,544,802

 

76,063,090

 

151,816,612

 

240,721,094

 

5,584,185

 

33,207,964

 

15,121,864

 

567,041

 

133,323,156

 

692,949,808

 

Additions

 

13,144,881

 

 

231,578

 

3,056,248

 

94,694

 

135,458

 

 

 

7,396,369

 

24,059,228

 

Disposals

 

 

 

(3,187

)

(374,032

)

(53

)

 

(4,350

)

 

(363,540

)

(745,162

)

Transfers between items of property, plant and equipment

 

(16,217,162

)

 

895,231

 

3,310,684

 

204,379

 

4,998,606

 

3,571

 

 

6,804,691

 

 

Transfer to investment property

 

 

 

 

 

 

 

 

 

 

 

Depreciation expense

 

 

 

(1,180,370

)

(8,598,718

)

(477,650

)

(603,376

)

(818,456

)

(34,279

)

(11,714,685

)

(23,427,534

)

Increase (decrease) due to foreign currency translation differences

 

(1,112,912

)

2,573,063

 

2,879,959

 

2,744,486

 

133,650

 

(1,017,524

)

1,031,911

 

47,575

 

977,953

 

8,258,161

 

Other increase (decrease)

 

 

 

 

(92,055

)

(142

)

 

 

 

(889,694

)

(981,891

)

Total movimientos

 

(4,185,193

)

2,573,063

 

2,823,211

 

46,613

 

(45,122

)

3,513,164

 

212,676

 

13,296

 

2,211,094

 

7,162,802

 

Ending balance at March 31, 2014

 

32,359,609

 

78,636,153

 

154,639,823

 

240,767,707

 

5,539,063

 

36,721,128

 

15,334,540

 

580,337

 

135,534,250

 

700,112,610

 

 

51


 


Table of Contents

 

 

 

Construction in
progress

 

Land

 

Buildings, net

 

Plant and
equipment,
net

 

IT Equipment, net

 

Fixed facilities
and accessories,
net

 

Vehicles, net

 

Leasehold
improvements,
net

 

Other
property, plant
and equipment,
net

 

Property, plant
and equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at January 1, 2013

 

61,735,710

 

57,134,715

 

131,779,399

 

176,179,349

 

5,800,223

 

24,838,592

 

7,835,697

 

9,422

 

111,237,618

 

576,550,725

 

Additions

 

99,023,742

 

13,048,106

 

5,123,731

 

16,777,829

 

469,280

 

479,487

 

1,097,294

 

7,535

 

43,207,810

 

179,234,814

 

Disposals

 

 

(733,044

)

(230,659

)

(2,198,991

)

(213

)

(700,111

)

 

 

(2,030,783

)

(5,893,801

)

Transfers between items of property, plant and equipment

 

(120,904,100

)

(182,817

)

16,005,001

 

61,071,686

 

1,666,511

 

10,979,455

 

6,629,711

 

639,213

 

24,095,340

 

 

Transfer to investment property

 

 

 

 

(1,565,232

)

 

 

 

 

 

(1,565,232

)

Additions from business combinations (1)

 

18,282

 

9,124,967

 

13,469,878

 

25,832,574

 

551,976

 

 

2,027,699

 

 

7,692,513

 

58,717,889

 

Depreciation expense

 

 

 

(3,912,718

)

(28,448,397

)

(1,694,902

)

(2,346,228

)

(2,153,714

)

(89,976

)

(42,943,717

)

(81,589,652

)

Increase (decrease) due to foreign currency translation differences

 

(3,319,254

)

(1,389,534

)

(8,451,502

)

(5,130,748

)

(150,635

)

2,412,608

 

(313,103

)

847

 

(3,345,472

)

(19,686,793

)

Other increase (decrease)

 

(9,578

)

(939,303

)

(1,966,518

)

(1,796,976

)

(1,058,055

)

(2,455,839

)

(1,720

)

 

(4,590,153

)

(12,818,142

)

Total movimientos

 

(25,190,908

)

18,928,375

 

20,037,213

 

64,541,745

 

(216,038

)

8,369,372

 

7,286,167

 

557,619

 

22,085,538

 

116,399,083

 

Ending balance at December 31, 2013

 

36,544,802

 

76,063,090

 

151,816,612

 

240,721,094

 

5,584,185

 

33,207,964

 

15,121,864

 

567,041

 

133,323,156

 

692,949,808

 

 


(1)         Corresponds to balances incorporated as of October 11, 2013, resulting from the acquisition of Companhia de Bebidas Ipiranga, pursuant to the description in Note 3b)

 

52



Table of Contents

 

NOTE 12 —  RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of March 31, 2014 and  December 31, 2013 are detailed as follows:

 

12.1                                Accounts receivable:

 

12.1.1                      Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Peso chileno

 

 

2,441,871

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Peso chileno

 

4,088,124

 

4,958,064

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Peso chileno

 

276,588

 

607,913

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to Shareholder

 

Chile

 

US$Dollars

 

20,454

 

20,368

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Peso chileno

 

1,343

 

771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

4,386,509

 

8,028,987

 

 

12.1.2                      Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Peso chileno

 

24,752

 

18,765

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

24,752

 

18,765

 

 

53



Table of Contents

 

12.2        Accounts payable:

 

12.2.1     Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean peso

 

5,992,603

 

11,942,070

 

Foreign

 

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

 

Shareholder

 

Argentine

 

Argentine peso

 

4,627,346

 

2,500,343

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Brazilean Real

 

10,823,938

 

9,613,040

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean peso

 

4,994,211

 

4,882,720

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

US$Dollars

 

3,701,082

 

3,489,376

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brasil

 

Brazilean Real

 

11,063,458

 

10,683,703

 

Foreign

 

Socoraba Refrescos S.A.

 

Associate

 

Brasil

 

Brazilean Real

 

28,909

 

83,128

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean peso

 

355,983

 

230,907

 

 

 

 

 

Total

 

 

 

 

 

41,587,530

 

43,425,287

 

 

54



Table of Contents

 

12.3        Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
03.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean peso

 

40,135,535

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean peso

 

2,060,172

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean peso

 

1,159,960

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean peso

 

9,279,750

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean peso

 

420,999

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

9,642,399

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

491,722

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilean Real

 

25,826,420

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilean Real

 

5,219,591

 

Foreign

 

Sorocaba Refrescos S. A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilean Real

 

710,841

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilean Real

 

12,154,366

 

Foreign

 

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

 

Associate

 

Argentina

 

Purchase of concentrates

 

Argentina peso

 

26,240,216

 

Foreign

 

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

 

Associate

 

Argentina

 

Advertising rights, rewards and others

 

Argentina peso

 

588,163

 

Foreign

 

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

 

Associate

 

Argentina

 

Collection of advertising participation

 

Argentina peso

 

2,918,523

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean peso

 

553,597

 

 

55



Table of Contents

 

 

 

 

 

 

 

Country 

 

 

 

 

 

Cumulative 

 

Taxpayer ID

 

Company

 

Relationship

 

of origin

 

Description of transaction

 

Currency

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean peso

 

110,774,146

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean peso

 

5,429,796

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean peso

 

2,646,654

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean peso

 

5,571,189

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean peso

 

33,459,965

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean peso

 

3,373,064

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of packaging

 

Chilean peso

 

2,822,034

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of services and others

 

Chilean peso

 

145,773

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

28,698,682

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

2,383,113

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilean real

 

97,171,997

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Reimbursement and other purchases

 

Brazilean real

 

630,511

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilean real

 

14,788,823

 

Foreign

 

Sorocaba Refrescos S.A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilean real

 

2,788,906

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilean real

 

31,991,055

 

Foreign

 

Sistema de Alimentos e Bebidas do Brasil Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilean real

 

24,283,921

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine peso

 

95,897,878

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising rights, rewards and others

 

Argentine peso

 

2,321,031

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Collection of advertising participation

 

Argentine peso

 

8,534,260

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean peso

 

1,406,642

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Purchase of concentrates and marketing expenses recovery

 

Chilean peso

 

1,426,307

 

84.505.800-8

 

Vendomática S.A.

 

Related to director

 

Chile

 

Sale of finished products

 

Chilean peso

 

883,534

 

97.032.000-8

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Investment in mutual funds

 

Chilean peso

 

54,441,000

 

97.032.000-8

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Redemption of mutual funds

 

Chilean peso

 

54,953,000

 

 

56



Table of Contents

 

12.4                                Key management compensation

 

Salaries and benefits paid to the Company’s key management personnel including directors and managers, are detailed as follows:

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

1,700,068

 

1,251,777

 

Director allowances

 

378,000

 

378,000

 

Termination benefits

 

 

 

Total

 

2,078,068

 

1,629,777

 

 

NOTE 13 —  EMPLOYEE BENEFITS

 

As of March 31, 2014, and December 31, 2013, the Company had recorded reserves for profit sharing and for bonuses totaling ThCh$ 3,890,207 and ThCh$ 8,749,678, respectively.

 

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

 

Employee benefits expense is allocated between the cost of sales, cost of marketing, distribution costs and administrative expenses.

 

13.1                                Personnel expenses

 

Personnel expenses included in the consolidated statement of income statement are as follows:

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

46,627,014

 

38,019,643

 

Employee benefits

 

11,438,229

 

9,902,282

 

Severance and post-employment benefits

 

1,288,874

 

1,171,379

 

Other personnel expenses

 

2,869,990

 

2,334,409

 

Total

 

62,224,107

 

51,427,713

 

 

13.2                                 Number of Employees

 

 

 

03.31.2014

 

03.31.2013

 

 

 

 

 

 

 

Number of employees

 

16,273

 

14,719

 

 

 

 

 

 

 

Number of average employees

 

16,360

 

14,636

 

 

57



Table of Contents

 

13.3                                Post-employment benefits

 

This item represents post employment benefits which are determined as stated in Note 2.17.

 

Post-employment benefits

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Non-current provision

 

8,949,248

 

8,758,111

 

Total

 

8,949,248

 

8,758,111

 

 

13.4                                Post-employment benefits movement

 

The movements of post-employment benefits for the periods ended March 31, 2014 and December 31, 2013 are detailed as follows:

 

Movements

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,758,111

 

7,037,122

 

Increase due to merger

 

 

 

Service costs

 

385,738

 

1,957,686

 

Interest costs

 

38,733

 

133,561

 

Net actuarial losses

 

112,720

 

1,411,030

 

Benefits paid

 

(346,054

)

(1,781,288

)

Total

 

8,949,248

 

8,758,111

 

 

13.5                                 Assumptions

 

The actuarial assumptions used at March 31, 2014 and December 31, 2013 were:

 

Assumptions

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

Discount rate (1)

 

5.9%

 

4.8%

 

Expected salary increase rate (1)

 

5.2%

 

4.1%

 

Turnover rate

 

5.4%

 

5.4%

 

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 Superintendence of Securities and Insurance.

 

58



Table of Contents

 

NOTE 14 —  INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD

 

14.1                        Balances

 

Investments in associates using equity method of accounting are detailed as follows:

 

 

 

 

 

Country of

 

Functional

 

Carrying Value

 

Percentage interest

 

Taxpayer ID

 

Name

 

Incorporation

 

Currency

 

03.31.2014

 

12.31.2013

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

18,196,301

 

17,881,972

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Brasil

 

Brazilean real

 

18,873,980

 

17,354,749

 

10.87

%

10.87

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brasil

 

Brazilean real

 

1,288,442

 

1,165,044

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brasil

 

Brazilean real

 

150,788

 

100,874

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.(3)

 

Brasil

 

Brazilean real

 

35,136,257

 

32,170,760

 

40.00

%

40.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

73,645,768

 

68,673,399

 

 

 

 

 

 


(1)             In these company, regardless of the percentage of ownership interest, it was determined that no controlling interest was held, only a significant influence, given that there was not a majority vote of the Board of Directors to make strategic business decisions.

(2)             In these companies, regardless of the percentage of ownership interest held, the Company has significant influence, given that it has a representative on each entity’s Board of Directors.

(3)             Corresponds to the purchase of a 40% ownership interest in the Brazilian company during the last quarter of 2012.

 

59



Table of Contents

 

14.2                                Movement

 

The movement of investments in associates accounted for using, the equity method is shown below, for the period ended March 31, 2014 and December 31, 2013:

 

Details

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

68,673,399

 

73,080,061

 

Investment in Holdfab 2 Soc Participacoes Ltda and SABB in exchange for interest in the new company Leao Alimentos e Bebidas Ltda.

 

 

(19,349,496

)

Increase in interest in new company Leao Alimentos e Bebidas Ltda. By 9.57%

 

 

18,928,747

 

Increase of 1.30% participation in Leon Alimentos e Bebidas Ltda. for acquisition of the Compañía de Bebidas Ipiranga, October 11, 2013.

 

 

2,089,253

 

Dividends received

 

 

(2,085,031

)

Variation of minimum dividends from equity investees

 

 

22,459

 

Share in operating income

 

691,223

 

1,325,518

 

Amortization of unrealized earnings of equity investees

 

21,317

 

85,266

 

Sale ownership interest in associates

 

 

(3,704,831

)

Decrease due to foreign currency translation differences

 

4,259,828

 

(1,718,547

)

Ending Balance

 

73,645,767

 

68,673,399

 

 

The main movements for the periods ended 2014 and 2013 are detailed as follows:

 

·             During the period ended December 31, 2013, the Company received dividends from its equity investee, Envases CMF S.A. in the amount of ThCh$ 1,340,492.

 

·             During the year 2013, Sorocaba Refrescos S.A.  has distributed dividends of ThCh$  744,539.

 

·             During the first quarter of 2013, there was a reorganization of the companies that manufacture juice products and mate in Brazil, with the merger of Holdfab2 Participações Ltda., and Sistema de Alimentos de Bebidas Do Brasil Ltda., into a single company that is the legal continuing entity, namely Leao Alimentos e Bebidas Ltda.

 

14.3 Reconciliation of share of profit in investments in associates:

 

Details

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

691,223

 

675,105

 

 

 

 

 

 

 

Unrealized 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 inventories)

 

(170,480

)

(168,889

)

Amortization of gain on sale of property plant and equipment to Envases CMF S.A.

 

21,317

 

21,317

 

Income Statement Balance

 

542,060

 

527,533

 

 

60



Table of Contents

 

14.4              Summary financial information of associates:

 

The attached table presents summarized information regarding the Company´s equity investees as of March 31, 2014:

 

 

 

Envases CMF
S.A.

 

Sorocaba
 Refrescos
S.A.

 

Kaik
Participacoes
Ltda.

 

SRSA
Participacoes
Ltda.

 

Leao
Alimentos e
Bebidas

Ltda.

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Total assets

 

59,240,613

 

145,414,074

 

11,382,296

 

8,342,597

 

412,704,469

 

Total liabilities

 

21,611,646

 

45,587,208

 

46

 

7,965,631

 

241,977,589

 

Total revenue

 

12,550,006

 

12,901,450

 

131,788

 

 

95,328,747

 

Net income of associate

 

586,025

 

797,261

 

131,788

 

372,095

 

(332,316

)

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

03.31.2014

 

02.28.2014

 

02.28.2014

 

02.28.2014

 

02.28.2014

 

 

61



Table of Contents

 

NOTE 15 —  INTANGIBLE ASSETS AND GOODWILL

 

15.1                                Intangible assets other than goodwill

 

Intangible assets other than goodwill as of the end of each reporting period are detailed as follows:

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Distribution rights (1)

 

724,966,485

 

 

724,966,485

 

691,355,453

 

 

691,355,453

 

Software

 

22,401,496

 

(13,569,158

)

8,832,338

 

21,106,268

 

(12,308,966

)

8,797,302

 

Others

 

518,679

 

(68,848

)

449,831

 

532,912

 

(79,175

)

453,737

 

Total

 

747,886,660

 

(13,638,006

)

734,248,654

 

712,994,633

 

(12,388,141

)

700,606,492

 

 


(1)         According to note 3 Business Combinations, these assets correspond to the rights to produce and distribute Coca-Cola products in the territories where Embotelladoras Coca-Cola Polar S.A., maintained franchises in Chile, Argentina and Paraguay and in the territories in parts of Sao Paulo and Minas Gerais maintained by Companhia de Bebidas Ipiranga. Such distribution rights are composed as follows and are not subject to amortization:

 

(2)         :

 

 

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Chile

 

300,305,727

 

300,305,727

 

Brazil

 

245,997,260

 

226,182,916

 

Paraguay

 

176,983,679

 

162,904,834

 

Argentina

 

1,679,819

 

1,961,976

 

Total

 

724,966,485

 

691,355,453

 

 

The movement and balances of identifiable intangible assets are detailed as follows for the period January 1 to March 31, 2014 and December 31, 2013:

 

 

 

March 31, 2014

 

December 31, 2013

 

 

 

Distribution

 

 

 

 

 

 

 

Distribution

 

 

 

 

 

 

 

Detail

 

Rights

 

Rights

 

Software

 

Total

 

Rights

 

Rights

 

Software

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

691,355,453

 

453,737

 

8,797,302

 

700,606,492

 

459,320,270

 

407,957

 

4,854,046

 

464,582,273

 

Increase due to acquisitions

 

 

 

 

 

228,359,641

 

 

1,034,159

 

229,393,800

 

Additions 

 

 

 

854,281

 

854,281

 

 

56,000

 

4,709,903

 

4,765,903

 

Amortization

 

 

(1,059

)

(1,013,485

)

(1,014,544

)

 

(4,948

)

(1,747,232

)

(1,752,180

)

Other increases (decreases)(1)

 

33.611.032

 

(2,847

)

192,240

 

33,802,425

 

3,675,542

 

(5,272

)

(53,574

)

3,616,696

 

Ending balance

 

724,966,485

 

449,831

 

8,832,338

 

734,248,654

 

691,355,453

 

453,737

 

8,797,302

 

700,606,492

 

 


(1)     Mainly corresponds to the foreign currency effect of converting foreign subsidiaries’ distribution rights.

 

62



Table of Contents

 

15.2                        Goodwill

 

Movement in goodwill is detailed as follows:

 

Period ended March 31,2014

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

translation differences where

 

 

 

 

 

 

 

 

 

 

 

functional currency is

 

 

 

 

 

 

 

 

 

Disposals or

 

different from

 

 

 

Operating segment

 

01.01.2014

 

Additions

 

impairments

 

presentation currency

 

03.31.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,522,488

 

 

 

 

8,522,488

 

Brazilian operation

 

88,659,503

 

 

 

7,677,434

 

96,336,937

 

Argentine operation

 

11,404,496

 

 

 

(1,640,109

)

9,764,387

 

Paraguayan operation

 

7,192,580

 

 

 

621,610

 

7,814,190

 

Total

 

115,779,067

 

 

 

6,658,635

 

122,438,002

 

 

Period ended December 31,2013

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

translation differences where

 

 

 

 

 

 

 

 

 

 

 

functional currency is

 

 

 

 

 

 

 

 

 

Disposals or

 

different from

 

 

 

Operating segment

 

01.01.2013

 

Additions

 

impairments

 

presentation currency

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

19,465

 

 

 

8,522,488

 

Brazilian operation

 

35,536,967

 

55,255,194

(1)

 

(2,132,658

)

88,659,503

 

Argentine operation

 

13,837,339

 

 

 

(2,432,843

)

11,404,496

 

Paraguayan operation

 

6,915,412

 

 

 

277,168

 

7,192,580

 

Total

 

64,792,741

 

55,274,659

 

 

(4,288,333

)

115,779,067

 

 


(1)             Corresponds to goodwill generated from the adcquisition of Compañía de Bebidas Ipiranga, refer to Note 3.

 

63



Table of Contents

 

15.3                        Impairment Test

 

Management reviews the business performance based on geography.  Goodwill is monitored by management at the operating segment level which includes the Chilean, Brazilian, Argentinian and Paraguayan operations.  Distribution rights are monitored for impairment geographically at the CGU or group of CGUs, which correspond to specific territories for which Coca Cola distribution rights have been acquired.  These CGUs or group of CGUs consists of Chilean Regions, Argentina South, Brazil (Ipiranga territories) and Paraguay.

 

The recoverable amount of all CGUs and operating segments has been determined based on value-in-use calculations. These calculations use pre-tax cash flow projections based on financial budgets approved by management. Cash flows beyond the budgeted period are extrapolated using the estimated average volume growth rates, which do not exceed the long term average growth rates.  Management determined annual volume growth rates, discount rates and local inflation rates for each CGU to be key assumptions. The volume of sales in each period is the main driver for revenue and costs. Annual volume growth rates are based on past performance and management’s expectations of market development. The discount rates used are US Dollar pre-tax rates and reflect specific risks relating to each country of operations.  Local inflation rates are based on available country data and information provided by financial institutions.

 

The main assumptions used in the calculations, performed at December 31, 2013 (the impairment tests are performed annually):

 

Country

 

Volume Growth
Rate

 

Discount
Rate

 

Local
Inflation
Rate

 

Argentina

 

4.3

%

11.2

%

25.0

%

Brazil

 

3.8

%

8.0

%

5.0

%

Chile

 

4.4

%

7.7

%

3.0

%

Paraguay

 

4.8

%

10.8

%

4.4

%

 

As a result of the annual test there were no impairments identified in any of the CGUs (distribution rights) or reporting segments (goodwill).

 

The fair value of  Company’s Chilean Regions CGU is approximately equal to net book value.  The distribution rights associated with this CGU were acquired in the Polar acquisition in October 2012. The Chilean Regions CGU is sensitive to expected future growth rates in sales volumes and sales prices, as well as changes in the discount rate, including market and risk premiums. The Chilean Regions CGU’s failure to meet management’s objectives or a future increase in the discount rate could result in future impairment of some or all of the Chilean Regions distribution rights, which were ThCh$ 300,305,727 at December 31, 2013.

 

64



Table of Contents

 

 

NOTE 16 —  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

74,122,532

 

70,356,550

 

Bonds payable

 

10,915,325

 

15,589,444

 

Deposits in guarantee

 

13,578,196

 

14,577,572

 

Forward contract obligations (see note 21)

 

782,667

 

1,037,473

 

Leasing agreements

 

5,263,968

 

5,316,216

 

Total

 

104,662,688

 

106,877,255

 

 

Non-current

 

03.31.2014

 

12.31.2013

 

 

 

THCH$

 

THCH$

 

Bank loans

 

69,959,493

 

68,086,431

 

Bonds payable

 

548,217,818

 

532,376,302

 

Forward contract obligations (see note 21)

 

617,575

 

948,481

 

Leasing agreements

 

3,460,488

 

3,950,845

 

Total

 

622,255,374

 

605,362,059

 

 

65



Table of Contents

 

16.1.1  Bank obligations, current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

90 days

 

at

 

at

 

Tax ID,

 

Name

 

Country

 

Tax ID

 

Name

 

Country

 

Currency

 

Year

 

Rate

 

Rate

 

90 days

 

up to 1 year

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-5

 

Banco Chile

 

Chile

 

Chilean peso

 

At maturity

 

5.76

%

5.76

%

15,417

 

660,000

 

675,417

 

665,914

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-5

 

Banco Chile

 

Chile

 

Pesos chilenos

 

At maturity

 

6.39

%

6.39

%

 

 

 

1,932,039

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.036.000-K

 

Banco Santander

 

Chile

 

Unidades de fomento

 

At maturity

 

3.84

%

3.84

%

18,082

 

24,208,948

 

24,227,030

 

23,924,349

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.036.000-K

 

Banco Santander

 

Chile

 

Chilean peso

 

Monthly

 

1.10

%

1.10

%

7,184

 

29,390

 

36,574

 

38,313

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.032.000-8

 

BBVA

 

Chile

 

Chilean peso

 

At maturity

 

6.50

%

6.50

%

 

 

 

1,887,000

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco BICE

 

Chile

 

Chilean peso

 

Semiannually

 

4.29

%

4.29

%

 

208,338

 

208,338

 

199,487

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Ciudad de Bs.As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

 

 

 

1,181,591

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

Monthly

 

14.80

%

9.90

%

126,652

 

574,002

 

700,654

 

809,756

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

Monthly

 

9.90

%

9.90

%

48,807

 

146,026

 

194,833

 

227,753

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

Monthly

 

25.00

%

25.00

%

4,670,670

 

 

4,670,670

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

Monthly

 

29.44

%

29.44

%

839,896

 

2,479,690

 

3,319,586

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

At maturity

 

18.85

%

18.85

%

 

 

 

5,162,051

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.00

%

15.00

%

21,427

 

58,118

 

79,545

 

93,778

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

441,604

 

1,279,451

 

1,721,055

 

85,866

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

At maturity

 

22.50

%

22.50

%

2,102,607

 

 

2,102,607

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

At maturity

 

21.00

%

21.00

%

 

 

 

73,045

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

46,883

 

127,650

 

174,533

 

197,217

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine peso

 

At maturity

 

20.00

%

20.00

%

3,415,079

 

 

3,415,079

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine peso

 

At maturity

 

21.00

%

21.00

%

 

 

 

22,738

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Patagonia

 

Argentina

 

Argentine peso

 

At maturity

 

21.00

%

21.00

%

2,715,186

 

 

2,715,186

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

81,706

 

229,578

 

311,284

 

274,524

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

43,239

 

120,399

 

163,638

 

184,855

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine peso

 

At maturity

 

21.00

%

21.00

%

 

 

 

8,862,492

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Quarterly

 

15.00

%

15.00

%

69,026

 

204,058

 

273,084

 

319,342

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Monthly

 

15.00

%

15.00

%

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

105,264

 

387,452

 

492,716

 

425,755

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

At maturity

 

21.00

%

21.00

%

 

 

 

7,578,030

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

At maturity

 

24.00

%

24.00

%

6,534,989

 

 

6,534,989

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco Santa Fe

 

Argentina

 

Argentine peso

 

At maturity

 

12.85

%

12.85

%

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

6,044

 

151,537

 

157,581

 

382,211

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Bank HSBC Argentina S.A

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

6,044

 

151,537

 

157,581

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Bank HSBC Argentina S.A

 

Argentina

 

Argentine peso

 

At maturity

 

24.00

%

24.00

%

3,436,826

 

 

3,436,826

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine peso

 

At maturity

 

22.50

%

22.50

%

672,968

 

 

672,968

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine peso

 

At maturity

 

15.25

%

15.25

%

2,015

 

153,067

 

155,082

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine peso

 

At maturity

 

15.25

%

15.25

%

 

 

 

91,405

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine peso

 

At maturity

 

21.00

%

21.00

%

 

 

 

23,623

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

VOTORANTIM

 

Brazil

 

Brazilean real

 

Monthly

 

9.40

%

9.40

%

6,115

 

133,393

 

139,508

 

128,393

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

ITAÚ - Finame

 

Brazil

 

Brazilean real

 

Monthly

 

6.63

%

6.63

%

801,791

 

2,047,384

 

2,849,175

 

2,313,264

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean real

 

Monthly

 

7.15

%

7.15

%

84,872

 

240,924

 

325,796

 

299,997

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

US Dollars

 

Monthly

 

2.992

%

2.992

%

4,414,555

 

4,611,741

 

9,026,296

 

9,260,831

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilean real

 

Monthly

 

3.06

%

3.06

%

939,755

 

 

939,755

 

572,058

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean real

 

Quarterly

 

12.41

%

12.41

%

195,166

 

456,678

 

651,844

 

602,303

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Quarterly

 

11.79

%

11.79

%

877,878

 

2,497,725

 

3,375,603

 

2,336,239

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

4.50

%

4.50

%

52,580

 

154,701

 

207,282

 

190,737

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

7.00

%

7.00

%

2,669

 

7,748

 

10,417

 

9,594

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

74,122,532

 

70,356,550

 

 

66



Table of Contents

 

16.1.2  Bank obligations, non-current 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 year

 

2 years

 

 

 

 

 

 

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

up 

 

up to 3

 

3 years up

 

4 years up

 

more than 5

 

at

 

Tax ID

 

Name

 

Country

 

Tax ID

 

Name

 

Country

 

Currency

 

Year

 

Rate

 

Rate

 

2 years

 

years

 

to 4 years

 

to 5 years

 

years

 

03.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Votorantim

 

Brazil

 

Brazilean real

 

Monthly

 

9.40

%

9.40

%

35,706

 

 

 

 

 

35,706

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

6.63

%

6.63

%

5,498,123

 

3,196,992

 

3,374,814

 

165,065

 

 

12,234,994

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Río

 

Brazil

 

Brazilean real

 

Monthly

 

7.15

%

7.15

%

405,922

 

362,146

 

 

 

 

768,068

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

US$Dollars

 

Monthly

 

2.992

%

2.992

%

13,243,664

 

8,829,110

 

8,829,110

 

 

 

30,901,884

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean real

 

Monthly

 

12.41

%

12.41

%

608,904

 

304,452

 

 

 

 

913,356

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Quarterly

 

11.79

%

11.79

%

3,546,900

 

3,520,580

 

3,330,300

 

3,330,300

 

3,330,300

 

17,058,380

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

Monthly

 

9.90

%

9.90

%

194,702

 

97,351

 

 

 

 

292,052

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Nación Bicentenario (1)

 

Argentina

 

Argentine peso

 

Monthly

 

14.80

%

9.90

%

727,403

 

382,668

 

 

 

 

1,110,072

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Quarterly

 

15.00

%

15.00

%

136,039

 

 

 

 

 

136,039

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

516,602

 

40,898

 

 

 

 

557,500

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.00

%

15.00

%

38,745

 

 

 

 

 

38,745

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

1,301,837

 

633,699

 

 

 

 

1,935,536

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Ciudad de Bs. As..

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

606,146

 

165,313

 

 

 

 

771,459

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco HSBC Argentina S.A

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

303,073

 

234,193

 

 

 

 

537,266

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

303,073

 

234,193

 

 

 

 

537,266

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco BBVA Francés

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

183,050

 

213,098

 

 

 

 

396,148

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

306,104

 

76,595

 

 

 

 

382,699

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

194,071

 

230,640

 

 

 

 

424,711

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Buenos Aires S.A

 

Argentina

 

Argentine peso

 

At maturity

 

15.25

%

15.25

%

306,135

 

229,601

 

 

 

 

535,736

 

96.705.990-0

 

Envases Central

 

Chile

 

97.080.000-K

 

Banco BICE

 

Chile

 

Chilean peso

 

At maturity

 

4.29

%

4.29

%

197,319

 

194,557

 

 

 

 

391,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

69,959,493

 

 


(1) The Bicentennial loan granted at a prime rate by Banco de la Nacion Argentina to Embotelladora del Atlántico S.A., is a benefit from the Argentine government to encourage investment projects.  Embotelladora del Atlántico S.A. registered investment projects and received this loan at a prime rate of 9.9% annually.

 

67



Table of Contents

 

16.1.2  Bank obligations, non-current 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1 year

 

2 years

 

 

 

4 years

 

more

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

up to

 

up to 3

 

3 years up

 

up

 

than 5

 

at

 

Tax ID

 

Name

 

Country

 

Tax ID

 

Name

 

Country

 

Currency

 

Year

 

Rate

 

Rate

 

2 years

 

years

 

to 4 years

 

to 5 years

 

years

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Votorantim

 

Brazil

 

Brazilean real

 

Monthly

 

9.40

%

9.40

%

32,464

 

32,464

 

 

 

 

64,928

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

6.63

%

6.63

%

4,721,649

 

4,721,649

 

1,043,036

 

 

 

 

 

10,486,334

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Rio

 

Brazil

 

Brazilean real

 

Monthly

 

7.15

%

7.15

%

391,812

 

391,811

 

 

 

 

783,623

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Itaú

 

Brazil

 

US$Dollars

 

Monthly

 

2.992

%

2.992

%

3,147,356

 

3,147,356

 

11,059,059

 

11,059,058

 

 

28,412,829

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean real

 

Quarterly

 

12.41

%

12.41

%

489,877

 

489,876

 

 

 

 

979,753

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Quarterly

 

11.79

%

11.79

%

3,062,054

 

3,062,054

 

3,062,054

 

3,062,054

 

3,827,567

 

16,075,783

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

4.50

%

4.50

%

189,654

 

189,654

 

21,685

 

 

 

400,993

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

7.00

%

7.00

%

9,499

 

9,499

 

3,958

 

 

 

22,956

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine peso

 

Monthly

 

9.90

%

9.90

%

198,978

 

198,978

 

 

 

 

397,956

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Nación Bicentenario (1)

 

Argentina

 

Argentine peso

 

Monthly

 

14.80

%

9.90

%

752,222

 

752,221

 

 

 

 

1,504,443

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Quarterly

 

15.00

%

15.00

%

119,166

 

119,165

 

 

 

 

238,331

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

400,990

 

400,990

 

 

 

 

801,980

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.00

%

15.00

%

33,940

 

33,939

 

 

 

 

67,879

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

65,365

 

65,365

 

 

 

 

130,730

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Ciudad de Bs. As.

 

Argentina

 

Argentine peso

 

Quarterly l

 

15.25

%

15.25

%

1,078,063

 

1,078,062

 

 

 

 

2,156,125

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

255,770

 

255,769

 

 

 

 

511,539

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santanderr Río

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

268,178

 

268,178

 

 

 

 

536,356

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine peso

 

Monthly

 

15.25

%

15.25

%

273,922

 

273,922

 

 

 

 

547,844

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank Of China

 

Argentina

 

Argentine peso

 

Quarterly

 

15.25

%

15.25

%

1,431,997

 

1,431,997

 

 

 

 

2,863,994

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine peso

 

At maturity

 

15.25

%

15.25

%

357,558

 

357,558

 

 

 

 

715,116

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Argentina

 

Chilean peso

 

At maturity

 

4.29

%

4.29

%

193,470

 

193,469

 

 

 

 

386,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

68,086,431

 

 


(1) The Bicentennial loan granted at a prime rate by Banco de la Nacion Argentina to Embotelladora del Atlántico S.A., is a benefit from the Argentine government to encourage investment projects.  Embotelladora del Atlántico S.A. registered investment projects and received this loan at a prime rate of 9.9% annually.

 

68



Table of Contents

 

16.2.1                       Bonds payable

 

 

 

Current

 

Non-Current

 

Total

 

Composition of bonds payable

 

03.31.2014

 

12.31.2013

 

03.31.2014

 

12.31.2013

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

11,074,542

 

16,260,180

 

554,710,330

 

538,269,015

 

565,784,872

 

554,529,195

 

Expenses of bond issuance and discounts on placement

 

(159,217

)

(670,736

)

(6,492,512

)

(5,892,713

)

(6,651,729

)

(6,563,449

)

Net balance presented in statement of financial position

 

10,915,325

 

15,589,444

 

548,217,818

 

532,376,302

 

559,133,143

 

547,965,746

 

 

16.2.2                       Current and non-current balances

 

Obligations with the public correspond to bonds in UF issued by the parent company on the Chilean market and bonds in US dollars issued by the parent company on the international market.  In August 2013, the Company placed 2 new series, Series C for UF 1,000,000 and Series D for UF4,000,000. On October 1, 2013 the Company placed in the United States of America a bond for MUS$ 575. Following is a breakdown of these instruments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Date

 

 

 

 

 

Bond registration or

 

 

 

Face

 

Unit of

 

Interest

 

Final

 

Interest

 

amortization

 

 

 

 

 

identification number

 

Series

 

amount

 

adjustment

 

rate

 

maturity

 

payment

 

of capital

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No, 640 08.23.2010

 

A

 

875.000

 

UF

 

3.0

%

08.15.2017

 

Semiannually

 

08.15.2014

 

5,976,506

 

6,087,682

 

SVS Registration No, 254 06.13.2001

 

B

 

3.067.680

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

06.01.2014

 

4,380,819

 

4,262,972

 

SVS Registration No, 641 08.23.2010

 

C

 

1.500.000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

170,474

 

519,326

 

SVS Registration No, 759 08.20.2013

 

C

 

1.000.000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

02.16.2017

 

102,389

 

303,298

 

SVS Registration No, 760 08.20.2013

 

D

 

4.000.000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

444,354

 

1,316,268

 

Yankee Bonds

 

 

575.000.000

 

US$

 

5.0

%

08.16.2023

 

Semiannually

 

10.01.2023

 

 

3,770,634

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11,074,542

 

16,260,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration No, 640 08.23.2010

 

A

 

875.000

 

UF

 

3.0

%

08.15.2017

 

Semiannually

 

08.15.2015

 

14,754,356

 

17,482,170

 

SVS Registration No, 254 06.13.2001

 

B

 

3.067.680

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

06.01.2015

 

69,582,169

 

67,623,955

 

SVS Registration No, 641 08.23.2010

 

C

 

1.500.000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

35,410,455

 

34,964,340

 

SVS Registration No, 759 08.20.2013

 

C

 

1.000.000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

02.16.2017

 

23,606,970

 

23,309,560

 

SVS Registration No, 760 08.20.2013

 

D

 

4.000.000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

94,427,880

 

93,238,240

 

Yankee Bonds

 

 

575.000.000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

316,928,500

 

301,650,750

 

Total non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

554,710,330

 

538,269,015

 

 

Accrued interest included in the current portion of bonds totaled ThCh$1,240,960 and ThCh$6,550,485 at March 31, 2014 and December 31, 2013, respectively.

 

69



Table of Contents

 

16.2.3                       Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-
current

 

 

 

Serie

 

2015

 

2016

 

2017

 

after

 

03.31.2014

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration No, 640 08.23.2010

 

A

 

4,918,118

 

4,918,119

 

4,918,119

 

 

14,754,356

 

SVS Registration No, 254 06.13.2001

 

B

 

4,187,413

 

4,459,593

 

4,749,465

 

56,185,698

 

69,582,169

 

SVS Registration No, 641 08.23.2010

 

C

 

 

 

 

35,410,455

 

35,410,455

 

SVS Registration No, 759 08.20.2013

 

C

 

 

 

5,901,743

 

17,705,227

 

23,606,970

 

SVS Registration No, 760 08.20.2013

 

D

 

 

 

 

94,427,880

 

94,427,880

 

Yankee Bonds

 

 

 

 

 

316,928,500

 

316,928,500

 

 

 

 

 

9,105,531

 

9,377,712

 

15,569,327

 

520,657,760

 

554,710,330

 

 

16.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating at March 31, 2014

 

AA                              :                    ICR Compañía Clasificadora de Riesgo Ltda. rating

AA                              :                    Fitch Chile Clasificadora de Riesgo Limitada rating

 

The rating of bonds issued on the international market as of March 31, 2014 is the following:

 

BBB                     :                    Standard&Poors rating

A-                                   :                    Fitch Chile Clasificadora de Riesgo Limitada rating

 

16.2.5              Restrictions

 

16.2.5.1    Restrictions regarding bonds placed abroad

 

On September 26, 2013, Andina issued a bond in the U.S. Markets (Yankee Bonds) foe uS$575 million at a coupon rate of 5.000% maturing on October 1, 2023.  These bonds do not have financial restrictions.

 

16.2.5.2    Restrictions regarding bonds placed in the local market

 

Restrictions regarding the issuance of bonds for a fixed amount registered under number 254.

 

During 2001, Andina placed local bonds in the Chilean market.  The issuance was structured into two series, one of which matured during 2008.

 

The outstanding series as of March 31, 2014 is Series B for a nominal amount of up to UF4 million, of which amount UF3.7 million in bonds were placed with final maturity in the year 2026 at a 6.50%  annual interest rate. The balance of outstanding capital as of March 31, 2014 is UF3.068 million.

 

Series B was issued with charge to the Bonds Line registered with the Securities Registrar under number 254 dated June 13, 2001.

 

70



Table of Contents

 

Regarding Series B, the Issuer is subject to the following restrictions:

 

·                  Maintain an indebtedness level where Consolidated Financial Liabilities does not exceed Consolidated Equity by 1.20 times. For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Payable bearing interest, namely: (i) other current financial liabilities, plus (ii) other non-current financial liabilities. Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of March 31, 2014, Indebtedness Level is 0.78 times of Consolidated Equity.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows (in thousand Chilean pesos)

 

As of March 31, 2014, the values of items included in this indicator are the following:

 

ThCh$

 

Other current financial liabilities

 

104,662,688

 

Other non-current financial liabilities

 

622,255,374

 

Total Consolidated Equity

 

934,938,518

 

 

·             Maintain, and in no manner lose, sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” (Región Metropolitana) as a territory in Chile in which we have been authorized by The Coca-Cola Company for the development, production, sale and distribution of products and brands of the licensor, in accordance to the respective bottler or license agreement, renewable from time to time.

 

·             Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of this date is franchised by TCCC to the Company for the development, production, sale and distribution of products and brands of such licensor, as long as any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow.

 

·             Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.30 times of the issuer’s unsecured consolidated liabilities.

 

As of March 31, 2014, this index is 1.69 times.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows:

 

As of March 31, 2014, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

1,991,209,919

 

Unsecured consolidated liabilities payable

 

1,179,574,717

 

 

71



Table of Contents

 

Restrictions regarding bond lines registered in the Securities Registrar under numbers 640 and 641.

 

As a consequence of our merger with Coca-Cola Polar S.A., Andina became a debtor of the following two bonds placed in the Chilean market in 2010:

 

·             UF 1.0 million of Series A bonds due 2017, bearing an annual interest of 3.00%. As of March 31, 2014, the balance of outstanding capital is UF 0.875 million.

 

·             UF 1.5 million of Series C bonds due 2031, bearing an annual interest rate of 4.00%. As of March 31, 2014, the balance of outstanding capital is UF 1.5 million.

 

Series A and Series C were issued with charge to the Bond Lines registered with the Securities Registrar, under numbers 640 and 641, respectively, both on August 23, 2010.

 

Regarding Series A and Series C, the Issuer is subject to the following restrictions:

 

·                  Maintain a level of “Net Financial Debt” within its quarterly financial statements that may not exceed 1.5 times, measured over figures included in its consolidated statement of financial position.   To this end, net financial debt shall be defined as the ratio between net financial debt and total equity of the issuer (equity attributable to controlling owners plus non-controlling interest). On its part, net financial debt will be the difference between the Issuer’s financial debt and cash.

 

As of March 31, 2014, Net Financial Debt was 0.69 times.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows:

 

As of March 31, 2014, the values of items included in this indicator are the following:

 

ThCh$

 

Cash and cash equivalent

 

78,798,655

 

Other current financial liabilities

 

104,662,688

 

Other non-current financial liabilities

 

622,255,374

 

Total Consolidated Equity

 

934,938,518

 

 

·             Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.30 times of the issuer’s unsecured consolidated liabilities.

 

As of March 31, 2014, this index is 1.69 times.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows:

 

As of March 31, 2014, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

1,991,209,919

 

Consolidated liabilities payable not guaranteed

 

1,179,574,717

 

 

·             Not carry out investments in instruments issued by related parties, nor carry out with these parties any other operations not related to normal business, in conditions that may be more unfavorable to the Issuer regarding those prevailing in the market.

 

·             Maintain a level of “Financial net coverage” in its quarterly financial statements of more than 3 times. Net financial coverage means the ratio between the Issuer’s Ebitda for the past 12 months and net financial expenses (financial income less financial expenses) of the issuer for the past 12 months. However, this restriction will be considered breached when the mentioned net financial coverage level is lower than the level previously indicated during two consecutive quarters.

 

72



Table of Contents

 

As of March 31, 2014 Net Financial Coverage level is 8.63 times.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows:

 

As of March 31, 2014, the values of items included in this indicator are the following:

 

ThCh$

 

(+) Consolidated Ebitda between January 1 and March 31, 2014

 

76,499,031

 

(+) Consolidated Ebitda between January 1 and December 31, 2013

 

254,621,348

 

(-) Consolidated Ebitda between January 1 and March 31, 2013

 

64,806,676

 

Consolidated Ebitda 12 months (between April 1 2013 and March 31, 2014)

 

266,313,703

 

 

 

 

 

(+) Consolidated financial income between January 1 and March 31, 2014

 

1,797,837

 

(+) Consolidated financial income between January 1 and December 31, 2013

 

4,973,312

 

(-)Consolidated financial income between January 1 and March 31, 2013

 

629,200

 

Consolidated financial income 12 months (between April 1 2013 and March 31, 2014)

 

6,141,949

 

 

 

 

 

(+) Consolidated financial costs between January 1 and March 31, 2014

 

13,628,030

 

(+) Consolidated financial costs between January 1 and December 31, 2013

 

28,944,023

 

(-) Consolidated financial costs between January 1 and March 31, 2013

 

5,571,611

 

Consolidated financial costs 12 months (between April 1 2013 and March 31, 2014)

 

37,000,442

 

 

Restrictions regarding bond lines registered in the Securities Registrar under numbers 759 and 760

 

During 2013, Andina placed local bonds in the Chilean market. The issuance was structured into two series.

 

·             Series C outstanding as of March 31, 2014, for a nominal value of up to UF2 million, of which bonds were placed for a nominal amount of UF1.0 million with final maturity during year 2020 at an annual interest rate of 3.50% issued against line number 759.  Outstanding capital as of March 3, 2014 is UF 1.0 million.

 

·             Series D outstanding as of March 31, 2014, for a nominal value of up to UF5 million, of which bonds were placed for a nominal amount of UF4.0 million with final maturity during year 2034 at an annual interest rate of 3.80% issued against line number 760.  Outstanding capital as of March 3, 2014 is UF4.0 million.

 

73



Table of Contents

 

Regarding Series C and D, the Issuer is subject to the following restrictions:

 

Maintain an indebtedness level where Net Consolidated Financial Liabilities does not exceed Consolidated Equity by 1.20 times. For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Payable bearing interest, namely: (i) other current financial liabilities, plus (ii) other non-current financial liabilities, less (iii) cash and cash equivalent and (iv) other current financial assets. Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of March 31, 2014, Indebtedness Level is 0.66 times of Consolidated Equity.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows:

 

As of March 31, 2014, the values of items included in this indicator are the following:

 

ThCh$

 

Cash and cash equivalent

 

78,798,655

 

Other current financial assets

 

31,309,718

 

Other current financial liabilities

 

104,662,688

 

Other non-current financial liabilities

 

622,255,374

 

Total Consolidated Equity

 

934,938,518

 

 

·             Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.30 times of the issuer’s unsecured consolidated liabilities payable.

 

As of March 31, 2014, this index is 1.69 times.

 

The breakdown of accounts with the respective amounts used for the previous calculation is summarized as follows:

 

As of March 31, 2014, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

1,991,209,919

 

Unsecured consolidated liabilities payable

 

1,179,574,717

 

 

·             Maintain, and in no manner lose,  sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” as a territory franchised to the Issuer in Chile by The Coca-Cola Company, hereinafter also referred to as “TCCC” or the “Licensor” for the development, production, sale and distribution of products and brands of said licensor, in accordance to the respective bottler or license agreement, renewable from time to time. Losing said territory, means the non-renewal, early termination or cancellation of this license agreement by TCCC, for the geographical area today called “Metropolitan Region”. This reason shall not apply if, as a result of the loss, sale, transfer or disposition, of that licensed territory is purchased or acquired by a subsidiary or an entity that consolidates in terms of accounting with the Issuer.

 

·             Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of the issuance date of these instruments is franchised by TCCC to the Issuer for the development, production, sale and distribution of products and brands of such licensor, as long as any of these territories account for more than 40% of the Issuer’s Adjusted Consolidated Operating Cash Flow of the audited period immediately before the moment of loss, sale, assignment or transfer.  For these purposes, the term “Adjusted Consolidated Operating Cash Flow” shall mean the addition of the following accounting accounts of the Issuer’s Consolidated Statement of Financial Position: (i) “Gross Profit” which includes regular activities and cost of sales; less (ii) “Distribution Costs”; less (iii) “Administrative Expenses”; plus (iv) “Participation in profits (losses) of associates and joint ventures that are accounted for using the equity method”; plus (v) “Depreciation”; plus (vi) “Intangibles Amortization”.

 

As of March 31, 2014 and December 31, 2013, the Company complies with all financial collaterals.

 

74



Table of Contents

 

16.2.6                       Repurchased bond

 

In addition to UF bonds, the Company holds bonds that it has repurchased in full through companies that are included 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 other financial liabilities.

 

The subsidiary Rio de Janeiro Refrescos Ltda. maintains a liability corresponding to a bond issuance for US $75 million due in December 2020 and semi-annual interest payments. On March 31, 2014 these issues belong to Andina, until December 31, 2012 belong to the subsidiary Abisa Corp S.A., (former Pacific Sterling). On January 1, 2013, Abisa Corp S.A. transferred the totality of this asset to Embotelladora Andina S.A., passing the latter to be the creditor of the above mentioned Brazilian subsidiary. As a result, in these consolidated financial statements the assets and liabilities related to the transaction have been eliminated. In addition, the transaction has been treated as a net investment of the group in the Brazilian subsidiary, consequently the effects of exchange rate differences between the dollar and the functional currency of each one have been recorded in other comprehensive income

 

16.3.1                       Forward contract obligations

 

Please see details in Note 21.

 

75



Table of Contents

 

16.4.1              Current liabilities for leasing agreements current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

90 days

 

at

 

at

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Year

 

rate

 

rate

 

90 days

 

1 year

 

03.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean Reals

 

Monthly

 

10.21

%

10.22

%

135,883

 

407,644

 

543,527

 

110,098

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean Reals

 

Monthly

 

9.65

%

9.47

%

7,962

 

23,887

 

31,849

 

6,971

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.00

%

13.00

%

784,370

 

1,193,304

 

1,977,674

 

1,370,828

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.06

%

13.06

%

13,974

 

48,898

 

62,872

 

246,334

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilean Reals

 

Monthly

 

12.70

%

12.70

%

73,210

 

240,762

 

313,972

 

1,594,463

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean Reals

 

Monthly

 

12.68

%

12.68

%

609,486

 

1,620,386

 

2,229,872

 

1,782,674

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.49

%

13.49

%

10,304

 

32,432

 

42,736

 

148,266

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

US$Dollars

 

Monthly

 

12.00

%

12.00

%

14,686

 

46,780

 

61,466

 

56,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

5,263,968

 

5,316,216

 

 

16.4.2              Current liabilities for leasing agreements non-current 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year up
to

 

2 years
up to

 

3 years up
to

 

4 years
up to

 

More
than

 

at

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Year

 

rate

 

rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

03.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean Reals

 

Monthly

 

10.21

%

10.22

%

353,315

 

 

 

 

 

353,315

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean Reals

 

Monthly

 

9.65

%

9.47

%

20,132

 

 

 

 

 

20,132

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.00

%

13.00

%

208,402

 

 

 

 

 

208,402

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.06

%

13.06

%

285,778

 

 

 

 

 

285,778

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilean Reals

 

Monthly

 

12.70

%

12.70

%

604,045

 

 

 

 

 

604,045

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean Reals

 

Monthly

 

12.68

%

12.68

%

1,468,977

 

 

 

 

 

1,468,977

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.49

%

13.49

%

12,787

 

 

 

 

 

12,787

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

US$Dollars

 

Monthly

 

12.00

%

12.00

%

69,262

 

78,046

 

87,944

 

271,800

 

 

507,052

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,460,488

 

 

76



Table of Contents

 

16.4.2              Current liabilities for leasing agreements non-current 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to
up

 

2 years
to up

 

3 years
to up

 

4 years to
up

 

More
than

 

at

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Year

 

rate

 

rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean Reals

 

Monthly

 

10.21

%

10.22

%

824,548

 

 

 

 

 

824,548

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean Reals

 

Monthly

 

9.65

%

9.47

%

53,764

 

 

 

 

 

53,764

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.00

%

13.00

%

192,802

 

 

 

 

 

192,802

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.06

%

13.06

%

248,187

 

 

 

 

 

248,187

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilean Reals

 

Monthly

 

12.70

%

12.70

%

671,942

 

 

 

 

 

671,942

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean Reals

 

Monthly

 

12.68

%

12.68

%

1,437,383

 

 

 

 

 

1,437,383

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean Reals

 

Monthly

 

13.49

%

13.49

%

26,057

 

 

 

 

 

26,057

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

US$Dollars

 

Monthly

 

12.00

%

12.00

%

63,762

 

71,848

 

80,960

 

279,593

 

 

496,163

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,950,846

 

 

77



Table of Contents

 

NOTE 17 —   TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

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

 

Item

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

136,649,663

 

162,980,833

 

Withholdings tax

 

34,382,500

 

41,564,170

 

Others

 

1,797,299

 

5,901,295

 

Total

 

172,829,462

 

210,446,298

 

 

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 excluding renewal options. No restrictions exist with respect to the lessee by virtue of these lease agreements.

 

Future payments of the Company´s operating leases are as follows:

 

 

 

03.31.2014

 

 

 

ThCh$

 

Maturity within one year

 

3,291,016

 

Maturity between one and eight years

 

2,069,533

 

Total

 

5,360,549

 

 

Total expenses related to operating leases maintained by the Company as of March 31, 2014 and 2013 amounted to ThCh$1,077,607 and ThCh$1,763,758 respectively

 

78



Table of Contents

 

NOTE 18 —  CURRENT AND NON-CURRENT PROVISIONS

 

18.1                                 Balances

 

The balances of provisions recorded by the Company at March 31, 2014 and December 31, 2013 are detailed as follows La composición de las provisiones, es la siguiente:

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

86,952,401

 

77,812,294

 

Other

 

 

 

Total

 

86,952,401

 

77,812,294

 

 

 

 

 

 

 

Current

 

265,372

 

269,906

 

Non-current

 

86,687,029

 

77,542,388

 

Total

 

86,952,401

 

77,812,294

 

 


(1)             Corresponds to the provision for probable fiscal, labor and trade contingency losses based on the opinion of our legal advisors, according to the following breakdown:

 

Detail (see note 22.1)

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

75,648,501

 

73,238,000

 

Labor Contingencies

 

6,285,228

 

4,077,980

 

Civil Contingencies

 

5,018,672

 

496,314

 

Total

 

86,952,401

 

77,812,294

 

 

79



Table of Contents

 

18.2                                 Movements

 

Movement of provisions is detailed as follows:

 

 

 

03.31.2014

 

12.31.2013

 

Description

 

Litigation

 

Others

 

Total

 

Litigation

 

Others

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening Balance at January

 

77,812,294

 

 

77,812,294

 

6,821,165

 

195,103

 

7,016,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to business combination

 

 

 

 

70,902,559

 

 

70,902,559

 

Additional provisions

 

 

 

 

 

 

 

Increase (decrease) in existing provisions

 

1,956,486

 

 

1,956,486

 

2,109,425

 

(195,103

)

1,914,322

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments

 

(872,844

)

 

(872,844

)

(2,201,350

)

 

(2,201,350

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to foreign exchange differences

 

5,730,793

 

 

5,730,793

 

180,495

 

 

180,495

 

Other increase

 

2,325,672

 

 

2,325,672

 

 

 

 

 

 

 

Total

 

86,952,401

 

 

86,952,401

 

77,812,294

 

 

77,812,294

 

 

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

 

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

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Minimum Dividend

 

7,300,451

 

1,451,092

 

Dividend payable

 

1,741,124

 

13,489,949

 

Employee remuneration payable

 

3,890,207

 

8,749,678

 

Accrued vacations

 

11,179,279

 

12,690,387

 

Other

 

3,728,220

 

1,987,728

 

Total

 

27,839,281

 

38,368,834

 

 

 

 

 

 

 

Current

 

26,680,517

 

37,446,336

 

Non-current

 

1,158,764

 

922,498

 

Total

 

27,839,281

 

38,368,834

 

 

80



Table of Contents

 

NOTE 20 —   EQUITY

 

20.1                                 Paid-in capital

 

On August 21, 2013 issued capital decreased as a result of retiring 67 shares of Series A and 8,065 Series B shares, which the Company acquired in 2012, due to shareholders exercising their right to retire such shares associated with the Embotelladoras Coca-Cola Polar S.A. merger agreement.  The retirement of these shares decreased issued capital by ThCh$21,725 to ThCh $ 270,737,574. The distribution and classification is detailed as follows:.

 

20.1.1                       Number of shares:

 

 

 

Number of shares subscribed

 

Number of shares paid in

 

Number of voting shares

 

Series

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

B

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

 

20.1.2              Capital:

 

 

 

Subscribed Capital

 

Paid-in capital

 

Series

 

2014

 

2013

 

2014

 

2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

A

 

135,379,504

 

135,379,504

 

135,379,504

 

135,379,504

 

B

 

135,358,0700

 

135,358,070

 

135,358,070

 

135,358,070

 

Total

 

270,737,574

 

270,737,574

 

270,737,574

 

270,737,574

 

 

20.1.3                       Rights of each series:

 

·                                                   Series A : Elect 12 of the 14 Directors

·                                                   Series B : Receives an additonal 10% of dividends distributed to Series A and elects 2 of the 14 Directors.

 

20.2                                 Dividend policy

 

According to Chilean law, cash dividends must be paid equal to at least 30% of annual net profit, 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 2014 Annual Shareholders Meeting, the shareholders authorised to pay out of the 2013 earnings into 2 additional dividend payments with one being in May and the other being in the second half of 2013

 

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

 

81



Table of Contents

 

Retained earnings at the date of IFRS adoption amounted to ThCh$ 19,260,703, of which ThCh$ 4,364,089 have been realized at March 31, 2014 and are available for distribution as dividends in accordance with the following:

 

Description

 

Event when amount is
realized

 

Amount of
accumulated
earnings at
01.01.2009
ThCh$

 

Realized at
12
.31.2013
ThCh$

 

Amount of
accumulated
earnings at
12.31.2013
ThCh$

 

Revaluation of assets

 

Sale or impairment

 

12,538,123

 

(2,611,524

)

9,926,599

 

Foreign currency translation differences of investments in related companies

 

Sale or impairment

 

6,393,518

 

(1,481,482

)

4,912,036

 

Full absorption cost accounting

 

Sale of products

 

813,885

 

(813,885

)

 

Post-employment benefits actuarial calculation

 

Termination of employees

 

929,560

 

(455,967

)

473,593

 

Deferred taxes complementary accounts

 

Amortization

 

(1,414,383

)

998,769

 

(415,614

)

Total

 

 

 

19,260,703

 

(4,364,089

)

14,896,614

 

 

The dividends declared and paid during 2014, 2013 and 2012 are presented below:

 

Dividend payment date

 

Dividend type

 

Profits imputable to
dividends

 

Ch$ per
Series A
Share

 

Ch$ per
Series B
Share

 

2012

 

January

 

Interim

 

2011

 

8.50

 

9.35

 

2012

 

May

 

Final

 

2011

 

10.97

 

10.067

 

2012

 

May

 

Additional

 

Retained Earnings

 

24.30

 

26.73

 

2012

 

October

 

Interim

 

2012

 

12.24

 

13.46

 

2012

 

December

 

Interim

 

2012

 

24.48

 

26.93

 

2013

 

May

 

Additional

 

2012

 

12.30

 

13.53

 

2013

 

June

 

Interim

 

2013

 

12.30

 

13.53

 

2013

 

November

 

Additional

 

2012

 

47.00

 

51.70

 

2013

 

December (1)

 

Interim

 

2013

 

13.1

 

14.41

 

 


(1)         Paid on January 23, 2014

 

82



Table of Contents

 

20.3                                 Reserves

 

The balance of other reserves include the following:

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(49,913,639

)

(81,527,711

)

Cash flow hedge reserve

 

6,316,001

 

2,258,144

 

 

 

 

 

 

 

Reserve for employee benefit actuarial gains or losses

 

(1,128,824

)

(1,128,824

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

382,410,596

 

346,738,667

 

 

20.3.1                       Polar acquisition

 

This amount corresponds to the fair value of the issuance of shares of Embotelladora Andina S.A., used to acquire Embotelladoras Coca-Cola Polar S.A.

 

20.3.2                       Cash flow hedge reserve

 

They arise from the fair value of the existing derivative contracts that have been qualified for hedge accounting at the end of each financial period. When contracts are expired, these reserves are adjusted and recognized in the income statement in the corresponding period (see Note 21).

 

20.3.3                       Reserve for employee benefit actuarial gains or losses

 

Corresponds to the restatement effect of employee benefits actuarial losses, that according to IAS 19 amendments must be carried to other comprehensive income.

 

20.3.4                       Legal and statutory reserves

 

In accordance with Official Circular No. 456 issued by the Chilean Superintendence 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 is 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

 

83



Table of Contents

 

20.3.5                       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. Additionally exchange differences between accounts receivable kept by the companies in Chile with foreign subsidiaries are presented in this account, which have been treated as investment equivalents accounted for using the equity method. A breakdown of translation reserves is presented below:

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(13,012,595

)

(36,125,708

)

Argentina

 

(58,644,871

)

(46,087,935

)

Paraguay

 

28,281,183

 

8,586,782

 

Exchange rate differences in related companies

 

(6,537,356

)

(7,900,850

)

Total

 

(49,913,639

)

(81,527,711

)

 

The movement of this reserve for the fiscal periods ended March 31, 2014 and December 31, 2013 respectively is detailed as follows:

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

23,113,113

 

(9,220,656

)

Argentina

 

(12,556,936

)

(16,638,937

)

Paraguay

 

19,694,401

 

8,562,534

 

Exchange rate differences in related companies

 

1,363,494

 

(675,107

)

Total

 

31,614,072

 

(17,972,166

)

 

84



Table of Contents

 

20.4                                 Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries that are owned by third parties, Details of this account at March 31, 2014 are as follow:

 

 

 

Non-controlling Interests

 

 

 

Percentage
%

 

Shareholders
Equity

 

Income

 

Description

 

2014

 

2014

 

2014

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0171

 

11,822

 

635

 

Andina Empaques Argentina S.A.

 

0.0209

 

1,604

 

102

 

Paraguay Refrescos S.A.

 

2.1697

 

5,587,325

 

99,314

 

Inversiones Los Andes Ltda.

 

0.0001

 

55

 

1

 

Vital S.A.

 

35.0000

 

9,258,192

 

41,687

 

Vital Aguas S.A.

 

33.5000

 

1,977,045

 

63,413

 

Envases Central S.A.

 

40.7300

 

4,727,082

 

159,857

 

Andina Inversiones Societarias S.A.

 

0.0001

 

37

 

1

 

Total

 

 

 

21,563,162

 

365,010

 

 

20.5                                 Earnings per share

 

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

 

The earnings per share used to calculate basic and diluted earnings per share is detailed as follows:

 

 

 

03.31.2014

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

11,588,115

 

12,746,720

 

24,334,835

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

24.48

 

26.93

 

25.71

 

 

 

 

03.31.2013

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

12,523,962

 

13,776,358

 

26,300,320

 

Average weighted number of shares

 

473,289,368

 

473,289,368

 

946,578,736

 

Earnings per basic and diluted share (in Chilean pesos)

 

26.46

 

29.11

 

27.78

 

 

85



Table of Contents

 

NOTE 21 —   DERIVATIVE ASSETS AND LIABILITIES

 

The company held the following derivative instruments at March 31, 2014 and December 31, 2013:

 

21.1                Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swap Itau Credit.

 

At March 31, 2014, the Company entered into cross currency swap derivative contracts to convert US Dollar bank liabilities of ThUS$71,429, into Brazilian Reals to hedge the Company’s exposure to variations in foreign exchange rates.  These swap contracts have the same terms of the underlying bank obligation and expire in 2017.  The fair value of these derivatives resulted in an asset of ThCh$5,821,702 at March 31, 2014, which is presented as other current and non-current financial assets. In addition, the excess value of the derivative above the hedged items of ThCh$1,826,750 has been recognized within other equity reserves as of March 31, 2014. The amount of income recognized in results for financial liabilities in US Dollars that were neutralized by the recycling of derivative contracts from equity amounted to ThCh$1,124,037

 

b)     Cross Currency Swaps associated with US Bonds.

 

At March 31, 2014, the Company entered into cross currency swap derivative contracts to convert US Dollar public bond obligations of US$570 million into UF and Real liabilities to hedge the Company’s exposure to variations in foreign exchange rates.  These swap contracts have the same terms of the underlying bond obligation and expire in 2023.  The fair value of these derivatives resulted in an asset of ThCh$5,875,459 at March 31, 2014, which is presented as other current and non-current financial assets.  In addition excess value of the derivative above the hedged items of ThCh$4,489,251 has been recognized within other equity reserves as of March 31, 2014. The ineffective portion amount of ThCh$1,414,535 associated with this hedge was recorded in other gains and losses. The amount of net income recognized in results for financial liabilities in US Dollars that were neutralized by the recycling of derivative contracts from equity amounted to ThCh$2,804,488.

 

21.2                Derivatives accounted for as financial assets and liabilities at fair value through profit and loss:

 

In 2012, 2013 and 2014, the Company entered into foreign currency forward contracts to hedge its exposure to expected future raw materials purchases in US Dollars. The total amount of outstanding forward contracts were US$108.8 million and US$103.3 million at March 31, 2014 and December 31, 2013, respectively, and expire monthly over a twelve month period. These agreements were recorded at fair value, resulting in a net gains of ThCh$2,382,061 for the period ended March 31, 2014, and a net loss of ThCh$1,424,444 for the period ended March 31, 2013. The fair value of these derivative contracts is an asset in Chile of ThCh$2,083,017 and liability in Brazil of ThCh$1,400,242 at March 31, 2014 (assets of ThCh$1,949,958 and liabilities of ThCh$1,985,954 at December 31, 2013). These derivative contracts do not qualify for hedge accounting and are accounted for as investment contracts with the changes in fair value recorded directly in the income statement each reporting period.

 

86



Table of Contents

 

Fair value hierarchy

 

The Company recorded an asset related to foreign currency derivative contracts as of March 31, 2014 for an amount of ThCh$ 13,780,178 and liabilities for the same concept in an amount of ThCh$ 1,400,242 (assets of Thch$11,264,459 and liability of ThCh$1,985,954 as of December 31, 2013), which were classified under current liabilities and are accounted for at fair value in the consolidated 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 :

Inputs other than quoted prices included in level 1 that are observable for the assets and liabilities, either directly (that is, as prices) or indirectly (that is, derived from prices)

Level 3 :

Inputs for assets and liabilities that are not based on observable market data..

 

During the period ended March 31, 2014, there were no transfers of items between fair value measurement categories; all of which were valued during the period using level 2.

 

 

 

Fair Value Measurements at March, 31 2014

 

 

 

 

 

Quoted prices in
active markets

for identical assets
or liabilities

 

Observable
market data

 

Unobservable
market data

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Other current financial assets

 

 

2,083,017

 

 

2,083,017

 

Other non-current financial assets

 

 

 

11,697,161

 

 

 

11,697,161

 

Total assets

 

 

13,780,178

 

 

13,780,178

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current libilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

782,667

 

 

782,667

 

Other non-current financial liabilitioes

 

 

617,575

 

 

617,575

 

Total liabilities

 

 

1,400,242

 

 

1,400,242

 

 

 

 

Fair Value Measurements at December, 31 2013

 

 

 

 

 

Quoted prices in
active markets

for identical assets
or liabilities

 

Observable
market data

 

Unobservable
market data

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Other current financial assets

 

 

3,342,172

 

 

3,342,172

 

Other non-current financial assets

 

 

 

7,922,287

 

 

 

7,922,287

 

Total assets

 

 

11,264,459

 

 

11,264,459

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current libilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

1,037,473

 

 

1,037,473

 

Other non-current financial liabilitioes

 

 

948,481

 

 

948,481

 

Total liabilities

 

 

1,985,954

 

 

1,985,954

 

 

87



Table of Contents

 

NOTE 22 —   CONTINGENCIES AND COMMITMENTS

 

22.1                                 Lawsuits and other legal actions:

 

In the opinion of the Company’s legal counsel, the Parent Company and its subsidiaries do not face judicial or extra-judicial contingencies that might result in material or significant losses or gains, except for the following:

 

1)        Embotelladora del Atlántico S.A. faces labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$ 1,388,428. Management considers it unlikely that non-provisioned contingencies will affect the Company’s income and equity, based on the opinion of its legal counsel.  Additionally Embotelladora del Atlántico S.A. maintains time deposits for an amount of ThCh$ 751,264 to guaranty judicial liabilities.

 

2)        Rio de Janeiro Refrescos Ltda. faces labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$ 85,298,601. Management considers it unlikely that non-provisioned contingencies will affect the Company’s income and equity, based on the opinion of its legal counsel. As it is customary in Brazil, Rio de Janeiro Refrescos Ltda. maintains judicial deposits and assets given in pledge to secure the compliance of certain processes, irrespective of whether these have been classified as a possible, probable or remote. The amounts deposited or pledged as a legal guarantees as of March 31, 2014 and December 31, 2013 amounted to ThCh$ 121,846,328 and ThCh$ 11204284189 respectively.

 

a)             Tax contingencies resulting from credits on tax on industrialized products (IPI).

 

Rio de Janeiro Refrescos is a party to a series of proceedings under way, in which the Brazilian federal tax authorities demand payment of value-added tax on industrialized products (Imposto sobre Produtos Industrializados, or IPI) allegedly owed by ex-Companhia de Bebidas Ipiranga totaling approximately R$ 1,379,707,155.

 

The Company rejects the position of the Brazilian tax authority in these procedures, and considers that Companhia de Bebidas Ipiranga was entitled to claim IPI tax credits in connection with purchases of certain exempt raw materials from suppliers located in the Manaus free trade zone.

 

Based on the opinion of its advisers, and judicial outcomes to date, Management estimates that these procedures do not represent probable losses, and has net recorded a provision on these matters.

 

Notwithstanding the above, the accounting standards of financial information related to business combination in terms of distribution of the purchase price, establish that contingencies must be valued one by one according to their probability of occurrence and discounted to fair value from the date on which it is deemed the loss can be generated. According to this criteria, an initial provision has been made in the business combination accounting for an amount of R$ 200.6 million equivalent to ThCh$ 44,939,519. (ThCh$48,858,466 in currency of March 31, 2014).

 

88



Table of Contents

 

b)             Tax contingencies on ICMS and IPI causes

 

They refer mainly to tax settlements issued by advance appropriation of ICMS credits on fixed assets, payment of the replacement of ICMS tax to the operations, untimely IPI credits calculated on bonuses, among other claims.

 

The Company does not consider that these judgments will result in significant losses, given that their loss is considered unlikely. However, the accounting standards of financial information related to business combination in terms of distribution of the purchase price, establish contingencies must be valued one by one according to their probability of occurrence and discounted to fair value from the date on which it is deemed that the loss can be generated. According to this criteria, an initial provision has been made in the business combination accounting for an amount of R$ 126.3 million equivalent to ThCh$ 28,298,481. (ThCh$30,761,836 in currency of March 31, 2014).

 

3)        Embotelladora Andina S.A., faces labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$ 265,372. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

89



Table of Contents

 

22.2                                 Direct guarantees and restricted assets:

 

Guarantees and restricted assets as of March 31, 2014 and 2013 are detailed as follows:

 

Guarantees that involve assets included in the financial statements:

 

 

 

Provided by

 

 

 

Committed assets

 

Carrying

 

Date of guarantee release

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Type

 

03-31-2014

 

2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Other creditors

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Other debtors

 

2,105

 

 

 

2,105

 

San Francisco warehouse

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

6,788

 

 

 

6,788

 

Gas licuado Lipigas S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

1,140

 

 

 

1,140

 

Nazira Tala

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

3,416

 

 

 

3,416

 

Nazira Tala

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

3,508

 

 

 

3,508

 

Inmob. e Invers. Supetar Ltda.

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Cash and cash equivalents

 

3,216

 

 

 

3,216

 

María Lobos Jamet

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Cash and cash equivalents

 

1,000

 

1,000

 

 

Reclamantes ações trabalhistas

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other no financial non current assets

 

17,206,703

 

 

 

17,206,703

 

Miscellaneous

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

16,680,161

 

 

 

16,680,161

 

Government institutions

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Depósito judicial

 

Other no financial non current assets

 

7,143,120

 

 

 

7,143,120

 

Government institutions

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Propiedades, Planta y Equipo

 

80,816,344

 

 

 

80,816,344

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

1,378

 

 

 

1,378

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

2,066

 

 

 

2,066

 

Municipalidad Gral. Alvear

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

8,902

 

 

 

8,902

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

24,797

 

 

 

24,797

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

1,478

 

 

 

1,478

 

Labarda

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

25

 

 

 

25

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

374,433

 

 

 

374,433

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

2,929

 

 

 

2,929

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

8,569

 

 

 

8,569

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other no financial non current assets

 

950,961

 

 

 

950,961

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantees CICSA for packaging

 

Other financial current assets

 

38,367

 

38,367

 

 

 

Others

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee deposit for rentals

 

Other financial current assets

 

12,276

 

12,276

 

 

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Import machinery

 

Other financial current assets

 

9,634

 

9,634

 

 

 

 

 

 

 

 

 

 

 

 

 

123,303,316

 

 

 

 

 

 

90



Table of Contents

 

Guarantees that not- involve assets included in the financial statements:

 

 

 

Provided by

 

 

 

Committed assets

 

Amounts

 

Date of guarantee release

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Type

 

31-03-2014

 

31-12-2013

 

2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Linde Gas Chile

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

496,062

 

472,149

 

 

496,062

 

Central de Restaurantes Aramark Ltda.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

243,515

 

243,515

 

 

243,515

 

Echeverría, Izquierdo Ingeniería y Construcción.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

494,000

 

487,776

 

 

494,000

 

Processes workers

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

604,869

 

556,149

 

 

604,869

 

Processes administrative

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,176,604

 

2,001,285

 

 

2,176,604

 

Governo Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

92,497

 

85,047

 

 

92,497

 

Governo Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

9,978,019

 

9,174,320

 

 

9,978,019

 

Others

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

1,238,442

 

204,520

 

 

1,238,442

 

 

91



Table of Contents

 

NOTE 23 —  FINANCIAL RISK MANAGEMENT

 

The Company’s businesses are exposed to a variety of financial and market risks including foreign exchange risk, interest rate risk and price risk. The Company’s global risk management program focuses on the uncertainty of financial markets and seeks to minimize potential adverse effects on the performance of the Company. The Company uses derivatives to hedge certain risks. Below is a description of the primary policies established by the Company to manage financial risks.

 

Interest Rate Risk

 

As of March 31, 2014, the Company carried all of its debt liabilities at a fixed rate, variability factors are given by the currencies in which they are set: UF and US$ (are variable). As a result, the risk of fluctuations in market interest rates on the Company’s cash flows is low.

 

The Company’s greatest indebtedness corresponds to bonds of own issuance; the portion of bonds issued in the local market are denominated in Unidades de Fomento, indexed to inflation in Chile (the Company’s sales are correlated with UF variations). If inflation in Chile would have generated a UF variation of 2.28% during the period between January 1 and March 31, 2014 (instead of 1.28%, excluding changes in the level of sales), the Company’s income would have been lower by ThCh$2,695,458.

 

There are also bonds of own issuance amounting to US$575 million, which are hedged against the fluctuation of the U.S. dollar with cross currency swap agreements.

 

Exchange Rate Risk

 

The company is exposed to three types of risk caused by exchange rate volatility:

 

a) Exposure of foreign investment: this risk originates from the translation of net investment from the functional currency of each country (Brazilian Real, Paraguayan Guaraní, Argentine Peso) to the Parent Company’s reporting currency (Chilean Peso). Appreciation or devaluation of the Chilean Peso with respect to each of the functional currencies of each country, originates decreases and increases in equity, respectively. The Company does not hedge this risk.

 

a.1 Investment in Argentina

 

As of March 31, 2014, the Company maintains a net investment of ThCh$ 75,658,380 in Argentina, composed by the recognition of assets amounting to ThCh$179,557,800  and liabilities amounting to ThCh$103,899,420. These investments reported 24.6% of the Company’s consolidated sales revenues.

 

As of March 31, 2014, the Argentine peso devalued 14.4% with respect to the Chilean peso.

 

There are currently exchange restrictions in Argentina and a parallel foreign exchange market with a higher exchange rate than the official exchange rate. If the official exchange rate in Argentina devalued reaching the informal rate of $ 11.05 (37.7% devaluation), the Company would have lower income from the operations in Argentina of ThCh$ 1,100,331, and a decrease in equity of ThCh$ 19,889,840, originated by lower asset recognition of ThCh$ 51,024,833 and lower liabilities recognition of ThCh$ 31,134,993.

 

92



Table of Contents

 

a.2 Investment in Brazil

 

As of March 31, 2014, the Company maintains a net investment of ThCh$ 288,711,408 in Brazil, composed by the recognition of assets amounting to ThCh$800,715,304 and liabilities amounting to ThCh$512,003,896. These investments reported 39.4% of the Company’s consolidated sales revenues.

 

As of March 31, 2014, the Brazilian Real apreciated 8.8% with respect to the Chilean peso.

 

If the exchange rate of the Brazilian Real apreciated an additional 5% with respect to the Chilean Peso, the Company would have greater income from the operation in Brazil of ThCh$ 2,070,805, and a increase in equity of ThCh$13,051,240, originated by higher asset recognition of ThCh$37,845,228 and a higher liabilities recognition of ThCh$24,793,997.

 

a.3 Investment in Paraguay

 

As of March 31, 2014, the Company maintains a net investment of ThCh$ 257,511,521 in Paraguay, composed by the recognition of assets amounting to ThCh$ 296,964,378 and liabilities amounting to ThCh$ 39,452,857. These investments reported 7,2% of the Company’s consolidated sales revenues

 

As of March 31, 2014, the Paraguayan Guarani appreciated 8.6% with respect to the Chilean peso.

 

If the exchange rate of the Paraguayan Guaraní apreciated an additional 5% with respect to the Chilean Peso, the Company would have greater income from the operations in Paraguay of ThCh$720,458, and an increase in equity of ThCh$11,540,379, originated by higher asset recognition of ThCh$ 13,638,325  and greater liabilities recognition of ThCh$ 2,097,946.

 

b) Net exposure of assets and liabilities in foreign currency: the risk stems mostly from carrying liabilities in US dollar, so the volatility of the US dollar with respect to the functional currency of each country generates a variation in the valuation of these obligations, with consequent effect on results.

 

As of March 31, 2014, the Company maintains a net liability position totaling ThCh$ 344,078,304, basically composed of obligations with the public and bank liabilities for ThCh$ 356,856,679 offset partially by financial assets denominated in dollars for ThCh$ 12,778,319.

 

Of total financial liabilities denominated in US dollars, ThCh$ 39,928,179 come from debts taken by the Brazilian operation and are exposed to the volatility of the Brazilian Real against the US dollar. On the other hand ThCh$ 316,928,500 of US dollar liabilities correspond to Chilean operations, which are exposed to the volatility of the Chilean Peso against the US dollar

 

In order to protect the Company from the effects on income resulting from the volatility of the Brazilian Real and the Chilean Peso against the U.S. dollar, the Company maintains derivative contracts (cross currency swaps) to cover almost 100% of US dollar-denominated financial liabilities.

 

By designating such contracts as hedging derivatives, the effects on income for variations in the Chilean Peso and the Brazilian Real against the US dollar, are mitigated annulling its exposure to exchange rates.

 

The Company’s net exposure as of March 31, 2014 to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$ 10,022,419.

 

93



Table of Contents

 

c) Assets purchased or indexed to foreign currency exposure: this risk originates from purchases of raw materials and investments in property, plant and equipment, whose values are expressed in a currency other than the functional currency of the subsidiary. Changes in the value of costs or investments can be generated through time, depending on the volatility of the exchange rate..

 

Annual purchases of raw materials denominated or indexed in U.S. dollars, amounts to 19.1% of our cost of sales or approximately US$334 million.

 

In addition, and depending on market conditions, the Company enter into foreign currency derivatives contracts to lessen the effect of the exchange rate over cash expenditures expressed in US dollar, which mainly correspond to payment to suppliers of raw materials and fixed assets. US$82.5 million for future purchases have been hedged as of March 31, 2014

 

According to the percentage of purchases of raw materials which are carried out or indexed to U.S. dollars, a possible change in the value of the US dollar by 5% in the four countries where the Company operates, and excluding derivatives contracts taken to mitigate the effect of currency volatility, keeping everything constant, would lead to a lower accumulated result amounting to ThCh$ 4,077,951 as of March 31, 2014. Currently, the Company has contracts to hedge this effect only in Chile.

 

Riesgo de commodities

 

The Company is subject to 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 allowed by market conditions commodity hedges have also been used in the past. The possible effects that exist in the present consolidated financial statements of a 5% eventual rise in prices of its main raw materials, would be a reduction in our accumulated results for the period ended March 31, 2014 of approximately ThCh$2,285,279. To minimize the risk often supply contracts and anticipated purchases are made when market conditions warrant. Also been used commodity derivative instruments by $26.6 million.

 

94



Table of Contents

 

Liquidity risk

 

The products we sell are mainly paid for in cash and short term credit, therefore the Company´s 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 the Company operates; and (iii) public equity offerings.

 

The following table presents our contractual and commercial obligations as of March 31, 2014:

 

 

 

Year of maturity

 

Item

 

2014

 

2015

 

2016

 

2017

 

2018 and
more

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank debt

 

76,912,986

 

29,018,727

 

24,191,833

 

18,271,701

 

9,087,208

 

Bonds payable

 

21,723,944

 

35,732,463

 

35,561,902

 

41,245,167

 

681,300,318

 

Operating lease obligations

 

9,936,245

 

4,336,479

 

2,297,514

 

671,460

 

1,145,122

 

Purchase obligations

 

130,075,039

 

58,041,382

 

12,524,838

 

11,478,992

 

122,863,277

 

Total

 

238,648,214

 

127,129,051

 

74,576,087

 

71,667,320

 

814,395,925

 

 

95



Table of Contents

 

NOTE 24 —  EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Direct production costs

 

209,821,185

 

171,286,737

 

Payroll and employee benefits

 

62,224,107

 

51,427,713

 

Transportation and distribution

 

45,240,086

 

39,764,830

 

Marketing

 

12,927,364

 

12,459,342

 

Depreciation and amortization

 

24,441,019

 

19,190,920

 

Repairs and maintenance

 

5,690,022

 

5,079,391

 

Other expenses

 

35,908,881

 

31,841,269

 

Total

 

396,252,664

 

331,050,202

 

 

NOTE 25 —  OTHER INCOME

 

Other operating income is detailed as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Gain on disposal of property, plant and equipment

 

69,907

 

215,065

 

Adjustment of judicial deposit (Brazil)

 

191,070

 

161,091

 

Other

 

53,796

 

49,873

 

Total

 

314,773

 

426,029

 

 

96



Table of Contents

 

NOTE 26 —  OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Disposal and write-off of property, plant and equipment

 

203,286

 

63,049

 

Tax on bank debits

 

1,638,248

 

1,532,224

 

Loss on sale participation Leao Jr (Brazil)

 

 

1,176,284

 

Contingencies

 

1,183,217

 

493,204

 

Non-operating fees

 

215,091

 

50,716

 

Donations

 

48,718

 

 

Business combination related expenses

 

118,194

 

80,194

 

Others

 

335,152

 

393,627

 

Total

 

3,741,906

 

3,789,298

 

 

NOTE 27 —  FINANCIAL INCOME AND COSTS

 

Financial income and costs break down as follows:

 

a)             Finance income

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Interest income

 

1,412,851

 

539,240

 

Other interest income

 

384,986

 

89,960

 

Total

 

1,797,837

 

629,200

 

 

b)             Finance costs

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Bond interest

 

7,282,912

 

1,732,124

 

Bank loan interest

 

6,200,572

 

3,646,281

 

Other interest costs

 

144,546

 

193,206

 

Total

 

13,628,030

 

5,571,611

 

 

97



Table of Contents

 

NOTE 28 —  OTHER INCOME AND (EXPENSES)

 

Other gains and (losses) are detailed as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

03.31.2013

 

 

 

ThCh$

 

ThCh$

 

Restructuring of operations (new Renca plant)

 

 

(104,743

)

Gains (loss) on derivative transactions raw materials

 

2,382,061

 

(1,424,444

)

Losses on ineffective portion of hedge derivatives

 

(1,414,515

)

 

Other income and (expenses)

 

(109,054

)

(153,665

)

Total

 

858,492

 

(1,682,852

)

 

NOTE 29 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$ 1,082,321 for improvements in industrial processes, equipment to measure industrial waste flows, laboratory analysis, consulting on environmental impacts and others.

 

These disbursements by country are detailed as follows:

 

 

 

Period ended March 31, 2014

 

Future commitments

 

Country

 

Recorded as
expenses

 

Capitalized to
property,

plant and
equipment

 

To be
Recorded as

expenses

 

To be capitalized
to property,

plant and
equipment

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chile

 

249,458

 

 

 

 

Argentina

 

260,452

 

574

 

813,838

 

1,296,568

 

Brazil

 

473,755

 

80,830

 

432,441

 

502,412

 

Paraguay

 

7,132

 

10,120

 

 

 

Total

 

990,797

 

91,524

 

1,246,279

 

1,798,980

 

 

98



Table of Contents

 

NOTE 30 -  Auditors´ fees

 

Details of the fees paid to the external auditors are as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

03.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Remuneration of the Auditor for auditing services

 

755,423

 

792,525

 

Total

 

755,423

 

792,525

 

 

NOTE 31 - SUBSEQUENT EVENTS

 

On April 2, 2014 the Company placed Series E dematerialized and bearer bonds in the local market, charged to line N° 760 registered with the securities registrar of the Chilean Superintendency of Securities and Insurance. The placement was carried out for a total sum of UF 3,000,000.

 

The Shareholders’ Meeting held April 21, 2014, agreed to a distribution of the following dividends:

 

a)                                     Final Dividend with charge to 2013 results, which will be paid during the month of May 2014 for the following amounts:

Ch$1.46 per each Series A Shares

Ch$1.606 per each Series B Shares

 

b)                                     Two Additional Dividends with charge to accumulated earnings, the first of which will be paid during the month of May 2014, and the other will be paid during the month of August 2014, for the following amounts:

Ch$12.37 per each Series A Shares; and Ch$13.607 per each Series B Shares

Ch$12.37 per each Series A Shares; and Ch$13.607 per each Series B Shares

 

Except as provided above there are no subsequent events that may significantly affect the Company’s consolidated financial position.

 

99



Table of Contents

 

SIGNATURES

 

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

 

 

EMBOTELLADORA ANDINA S.A.

 

By:

/s/ Andrés Wainer

 

Name: Andrés Wainer

 

Title: Chief Financial Officer

 

 

 

 

Santiago, June 2nd, 2014

 

 

100