6-K 1 a15-18945_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

 

September 2015

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

 

Interim Consolidated Financial Statements

as of  June 30, 2015 (unaudited) and December 31, 2014

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Financial Statements

 

INDEX

 

Report of Independent Auditors

1

 

 

Interim Consolidated Statements of Financial Position as of June 30, 2015 (unaudited) and December 31, 2014

3

 

 

Interim Consolidated Statements of Income by Function for the period ended at June 30, 2015 and 2014 (unaudited)

5

 

 

Interim Consolidated Statements of Comprehensive Income for the period ended at June 30, 2015 and 2014 (unaudited)

6

 

 

Interim Statements of Changes in Equity for the period ended at June 30, 2015 and 2014 (unaudited)

7

 

 

Interim Consolidated Statements of Cash Flows for the period ended at June 30, 2015 and 2014 (unaudited)

8

 

 

Notes to the Interim Consolidated Financial Statements for the period ended at June 30, 2015 and 2014 (unaudited)

9

 



Table of Contents

 

REPORT OF INDEPENDENT AUDITORS

 

(Free translation from the original in Spanish)

 

Santiago, August 25, 2015

 

To the Board of Directors and Shareholders of Embotelladora Andina S.A.

 

We have reviewed the accompanying consolidated interim statement of financial position of Embotelladora Andina S.A. and its subsidiaries as of June 30, 2015, the related consolidated interim statements of income and comprehensive income for the six and three-month periods ended June 30, 2015 and the related statements of changes in equity and cash flows for the six-month period then ended.

 

Management’s responsibility for the consolidated interim financial statements

 

Management is responsible for the preparation and fair presentation of the interim financial information in accordance with the standards established by the Chilean Superintendency of Securities and Insurance as described in Note 2. This responsibility includes the design, implementation and maintenance of internal control sufficient to provide a reasonable basis for the preparation and fair presentation of the interim financial information in accordance with the applicable framework for the preparation and presentation of financial information.

 

Auditor’s responsibilities

 

Our responsibility is to perform our review in accordance with the Chilean auditing standards applicable for the review of interim financial information. A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards in Chile, the objective of which is the expression of an opinion regarding the financial information taken as a whole. Accordingly, we do not express such an opinion.

 

Conclusion

 

Based on our review, we are not aware of any material modifications that should be made to the accompanying interim consolidated financial information, for them to be in conformity with the standards established by the Chilean Superintendency of Securities and Insurance described in Note 2 to the interim consolidated financial statements.

 



Table of Contents

 

Basis of accounting

 

As described in Note 2 to the interim consolidated financial statements, on October 17, 2014, the Chilean Superintendency of Securities and Insurance, by virtue of its authority, issued Official Memorandum N° 856, instructing regulatory entities to record against equity those differences in deferred tax assets and liabilities arising as a direct effect of increase on the corporate tax rate introduced by Law 20,780. This fact has given rise to a change in the framework for preparation and presentation of financial information applied to that date, which corresponded to International Financial Reporting Standards. This change in the accounting framework does not have effects on the consolidated interim statements of income and comprehensive income for the six- and three-month periods ended on June 30, 2015 and 2014 and the corresponding consolidated interim statements of changes in equity and cash flows for the six-month periods then ended, that are presented for comparative purposes. As of December 31, 2014, the effects of the change in the accounting framework are described in Note 10. Our conclusion is not modified regarding this matter.

 

Other matters — Consolidated financial statements as of December 31, 2014

 

On February 26, 2015 we issued an unqualified opinion on the consolidated financial statements as of December 31, 2014 and 2013 of Embotelladora Andina S.A. and its subsidiaries, in which is included the statement of financial position as of December 31, 2014 as presented in the accompanying consolidated interim financial statements, and corresponding notes.

 

Other matters — Interim consolidated financial statements as of June 30, 2014

 

We performed the review of the consolidated interim financial statements of income and comprehensive income for the six- and three-month periods ended on June 30, 2014 and the corresponding consolidated interim statements of changes in equity and cash flows for the six-month periods then ended, and their corresponding notes, and in our report dated August 26, 2014, we concluded that we were unaware of significant modifications that had to be made to the interim financial information for them to be in conformity with IAS 34, incorporated in the International Financial Reporting Standards.

 

Sergio Tubio L.

RUT: 21.175.581-4

 

2



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Financial Position

as of June 30, 2015 (unaudited) and December 31, 2014

 

ASSETS

 

NOTE

 

06.30.2015

 

12.31.2014

 

 

 

 

 

ThCh$

 

ThCh$

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5

 

63,879,882

 

79,514,434

 

Other financial assets

 

6

 

118,357,660

 

106,577,042

 

Other non-financial assets

 

7.1

 

8,612,266

 

7,787,181

 

Trade and other accounts receivable, net

 

8

 

133,930,336

 

198,110,424

 

Accounts receivable from related companies

 

12.1

 

3,635,943

 

5,994,453

 

Inventory

 

9

 

142,546,358

 

149,727,618

 

Current tax assets

 

10.2

 

6,961,348

 

6,025,049

 

Total Current Assets

 

 

 

477,923,793

 

553,736,201

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

6

 

107,718,019

 

51,026,773

 

Other non-financial assets

 

7.2

 

24,851,880

 

33,056,780

 

Trade and other receivables

 

8

 

7,922,041

 

7,097,809

 

Accounts receivable from related parties

 

12.1

 

2,500

 

24,752

 

Investments accounted for under the equity method

 

14.1

 

59,928,177

 

66,050,213

 

Intangible assets other than goodwill

 

15.1

 

693,910,461

 

728,181,279

 

Goodwill

 

15.2

 

107,612,274

 

116,924,199

 

Property, plant and equipment

 

11.1

 

665,403,446

 

713,075,285

 

Total Non-Current Assets

 

 

 

1,667,348,798

 

1,715,437,090

 

Total Assets

 

 

 

2,145,272,591

 

2,269,173,291

 

 

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

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Financial Position

as of June 30, 2015 (unaudited) and December 31, 2014

 

LIABILITIES AND EQUITY

 

NOTA

 

06.30.2015

 

12.31.2014

 

 

 

 

 

ThCh$

 

ThCh$

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

81,753,811

 

83,402,440

 

Trade and other accounts payable

 

17

 

153,608,363

 

228,179,112

 

Accounts payable to related parties

 

12.2

 

42,485,638

 

55,966,789

 

Provisions

 

18

 

419,276

 

365,832

 

Income taxes payable

 

10.2

 

1,887,174

 

2,931,206

 

Other non-financial liabilities

 

19

 

53,031,291

 

39,367,048

 

Total Current Liabilities

 

 

 

333,185,553

 

410,212,427

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

727,526,683

 

726,616,440

 

Trade and other payables

 

 

 

2,617,699

 

1,216,434

 

Provisions

 

18

 

69,694,899

 

77,446,513

 

Deferred income tax liabilities

 

10.4

 

126,980,671

 

126,126,147

 

Post-employment benefit liabilities

 

13.3

 

8,609,445

 

8,125,107

 

Other non-financial liabilities

 

19

 

332,332

 

432,490

 

Total Non-Current Liabilities

 

 

 

935,761,729

 

939,963,131

 

 

 

 

 

 

 

 

 

Equity:

 

20

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

250,023,509

 

247,817,939

 

Other reserves

 

 

 

334,549,563

 

378,738,982

 

Equity attributable to equity holders of the parent

 

 

 

855,310,646

 

897,294,495

 

Non-controlling interests

 

 

 

21,014,663

 

21,703,238

 

Total Equity

 

 

 

876,325,309

 

918,997,733

 

Total Liabilities and Equity

 

 

 

2,145,272,591

 

2,269,173,291

 

 

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

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Income by Function for the period ended

at June 30, 2015 and 2014 (unaudited)

 

 

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

INCOME STATEMENTS

 

NOTE

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

913,480,982

 

834,343,108

 

409,760,400

 

386,032,432

 

Cost of sales

 

24

 

(539,563,387

)

(507,440,465

)

(245,532,999

)

(240,918,261

)

Gross Profit

 

 

 

373,917,595

 

326,902,643

 

164,227,401

 

145,114,171

 

Other income

 

25

 

2,490,569

 

1,653,067

 

1,957,250

 

1,338,294

 

Distribution expenses

 

24

 

(95,445,112

)

(86,093,486

)

(43,507,129

)

(39,943,396

)

Administrative expenses

 

24

 

(173,411,259

)

(160,752,906

)

(81,602,923

)

(77,172,536

)

Other expenses

 

26

 

(8,045,833

)

(9,464,632

)

(3,695,366

)

(5,722,726

)

Other (loss) gains

 

28

 

(2,939,619

)

(612,288

)

(1,592,877

)

(1,470,780

)

Financial income

 

27

 

4,848,053

 

4,177,824

 

2,308,220

 

2,379,987

 

Financial expenses

 

27

 

(30,368,316

)

(31,362,712

)

(14,968,800

)

(17,734,682

)

Share of profit of investments accounted for using the equity method

 

14.3

 

(327,585

)

1,509,146

 

(1,247,962

)

967,086

 

Foreign exchange differences

 

 

 

(1,536,295

)

(1,641,888

)

(804,305

)

(412,192

)

Loss from differences in indexed financial assets and liabilities

 

 

 

(3,289,075

)

(8,819,834

)

(3,286,580

)

(5,536,146

)

Net income before income taxes

 

 

 

65,893,123

 

35,494,934

 

17,786,929

 

1,807,080

 

Income tax expense

 

10.3

 

(21,047,995

)

(7,098,620

)

(9,205,891

)

1,889,389

 

Net income

 

 

 

44,845,128

 

28,396,314

 

8,581,038

 

3,696,469

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

44,752,575

 

28,532,633

 

8,687,934

 

4,197,798

 

Non-controlling interests

 

 

 

92,553

 

(136,319

)

(106,896

)

(501,329

)

Net income

 

 

 

44,845,128

 

28,396,314

 

8,581,038

 

3,696,469

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share, basic and diluted

 

 

 

Ch$

 

Ch$

 

Ch$

 

Ch$

 

Earnings per Series A Share

 

20.5

 

45.03

 

28.71

 

8.74

 

3.72

 

Earnings per Series B Share

 

20.5

 

49.53

 

31.58

 

9.62

 

4.09

 

 

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

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Comprehensive Income

for the period ended at June 30, 2015 and 2014 (unaudited)

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

 

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net income

 

44.845.128

 

28.396.314

 

8.581.038

 

3.696.469

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Actuarial losses from defined benefit plans

 

(346,613

)

 

(346,613

)

 

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

 

 

 

 

 

 

 

 

 

Income tax related to exchange rate translation differences

 

(50,967,830

)

45,318,544

 

1,371,693

 

12,375,113

 

Income tax related to cash flow hedges

 

7,716,316

 

(2,066,294

)

(5,560,593

)

(8,236,670

)

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

 

80,303

 

 

80,303

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income tax related to exchange rate translation differences

 

1,848,055

 

(1,310,358

)

(773,558

)

(415,605

)

Income tax related to cash flow hedges

 

(2,868,980

)

480,621

 

1,521,815

 

2,593,140

 

Total comprehensive income

 

306,379

 

70,818,827

 

4,874,085

 

10,012,447

 

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

563,156

 

70,442,649

 

5,254,495

 

10,435,885

 

Non-controlling interests

 

(256,777

)

376,178

 

(380,410

)

(423,438

)

Total comprehensive income

 

306,379

 

70,818,827

 

4,874,085

 

10,012,447

 

 

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

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Interim Statements of Changes in Equity for the period ended

at June 30, 2015 and 2014 (unaudited)

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

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$

 

Opening balance at 01/01/2015

 

270,737,574

 

(53,285,698

)

6,125,615

 

(1,237,993

)

427,137,058

 

378,738,982

 

247,817,939

 

897,294,495

 

21,703,238

 

918,997,733

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

44,752,575

 

44,752,575

 

92,553

 

44.845.128

 

Other comprehensive income

 

 

(48,770,445

)

4,847,336

 

(266,310

)

 

(44,189,419

)

 

(44,189,419

)

(349,330

)

(44.538.749

)

Comprehensive income

 

 

(48,770,445

)

4,847,336

 

(266,310

)

 

(44,189,419

)

44,752,575

 

563,156

 

(256,777

)

306.379

 

Dividends

 

 

 

 

 

 

 

(42,547,005

)

(42,547,005

)

(431,798

)

(42,978,803

)

Total changes in equity

 

 

(48,770,445

)

4,847,336

 

(266,310

)

 

(44,189,419

)

2,205,570

 

(41,983,849

)

(688,575

)

(42,672,424

)

Ending balance at 06/30/2015

 

270,737,574

 

(102,056,143

)

10,972,951

 

(1,504,303

)

427,137,058

 

334,549,563

 

250,023,509

 

855,310,646

 

21,014,663

 

876,325,309

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

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$

 

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

 

 

 

 

 

 

 

28,532,633

 

28,532,633

 

(136,319

)

28.396.314

 

Other comprehensive income

 

 

43,495,689

 

(1,585,673

)

 

 

41,910,016

 

 

41,910,016

 

512,497

 

42.422.513

 

Comprehensive income

 

 

43,495,689

 

(1,585,673

)

 

 

41,910,016

 

28,532,633

 

70,442,649

 

376,178

 

70.818.827

 

Dividends

 

 

 

 

 

 

 

(33,148,845

)

(33,148,845

)

(3,164

)

(33,152,009

)

Total changes in equity

 

 

43,495,689

 

(1,585,673

)

 

 

41,910,016

 

(4,616,212

)

37,293,804

 

373,014

 

37,666,818

 

Ending balance at 06/30/2014

 

270,737,574

 

(38,032,022

)

672,471

 

(1,128,824

)

427,137,058

 

388,648,683

 

238,576,589

 

897,962,846

 

21,136,560

 

919,099,406

 

 

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

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Cash Flows for the period ended

at June 30, 2015 and 2014 (unaudited)

 

 

 

 

 

01.01.2015

 

01.01.2014

 

Cash flows provided by (used in) Operating Activities

 

NOTE

 

06.30.2015

 

06.30.2014

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from customers (including taxes)

 

 

 

1,209,346,576

 

1,134,292,719

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(812,230,088

)

(766,744,413

)

Payments to employees

 

 

 

(108,805,368

)

(94,708,206

)

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

 

 

 

(143,852,773

)

(157,002,695

)

Interest payments

 

 

 

1,000,000

 

380,019

 

Interest received

 

 

 

(30,783,993

)

(27,448,669

)

Income tax payments

 

 

 

2,894,117

 

2,116,596

 

Other cash movements

 

 

 

(21,922,081

)

(15,185,311

)

Cash flows provided by Operating Activities

 

 

 

(3,700,632

)

(2,871,085

)

Cash flows provided by (used in) Operating Activities

 

 

 

91,945,758

 

72,828,955

 

 

 

 

 

 

 

 

 

Cash flows provided by (used in) Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sale of property, plant and equipment

 

 

 

1,925,892

 

19,725

 

Purchase of property, plant and equipment

 

 

 

(40,393,832

)

(58,016,868

)

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

 

 

 

105,304,300

 

35,120,000

 

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

 

 

 

(131,216,537

)

(87,200,000

)

Payments on forward, term, option and financial exchange agreements

 

 

 

2,303,654

 

2,455,959

 

Receipts from forward, term, option and financial exchange agreements

 

 

 

(62,076,523

)

(107,621,184

)

 

 

 

 

 

 

 

 

Flujos de efectivo procedentes de (utilizado Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term loans obtained

 

 

 

 

1,700,007

 

Proceeds from short-term loans obtained

 

 

 

53,175,983

 

76,541,845

 

Proceeds from loans obtained

 

 

 

53,175,983

 

78,241,852

 

Loan payments

 

 

 

(64,095,605

)

(98,313,922

)

Financial lease liability payments

 

 

 

(1,385,741

)

(4,170,196

)

Dividend payments by the reporting entity

 

 

 

(24,573,945

)

(26,842,017

)

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

 

 

 

(5,239,506

)

67,066,338

 

Net cash flows (used in) generated by Financing Activities

 

 

 

(42,118,814

)

15,982,055

 

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents before exchange differences

 

 

 

(12,249,579

)

(18,810,174

)

Effects of exchange differences on cash and cash equivalents

 

 

 

(3,384,973

)

2,163,002

 

Net decrease in cash and cash equivalents

 

 

 

(15,634,552

)

(16,647,172

)

Cash and cash equivalents — beginning of year

 

5

 

79,514,434

 

79,976,126

 

Cash and cash equivalents - end of year

 

5

 

63,879,882

 

63,328,954

 

 

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

 

8



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Interim Consolidated Financial Statements

at June 30, 2015 (unaudited)

 

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, Brazil, Argentina and Paraguay. The licenses for the territories in Chile expire in 2018 and 2019; in Argentina expire in 2017; in Brazil expire in 2017; and the Paraguayan franchise expired in December 2014, and an extension has been granted until August 2015 within the normal renewal process, after which the long-term agreement should be signed or a new extension shall be granted until the long-term agreement is signed. All these licenses are issued at The Coca-Cola Company´s discretion. The Company currently expects that these licenses will be renewed with similar terms and conditions upon expiration.

 

As of June 30, 2015, 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 Interim consolidated financial statements encompass the following periods:

 

Interim consolidated statement of financial position: At June 30, 2015 (unaudited) and December 31, 2014.

 

Interim consolidated income statements by function and comprehensive income: For the periods ended June 30, 2015 and 2014 (unaudited) and for the three-month interim periods between April 1 and June 30, 2015 and 2014 (unaudited).

 

Interim consolidated statements of cash flows: For the periods ended June 30, 2015 and 2014 (unaudited), using the “direct method”.

 

Interim consolidated statements of changes in equity:  For the periods ended June 30, 2015 and 2014 (unaudited).

 

2.2                     Basis of preparation

 

The Company’s Interim Consolidated Financial Statements for the periods ended June 30, 2015 and December 31, 2014 were prepared in accordance with Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”), which take precedence over the International Financial Reporting Standards (hereinafter “IFRS”) issued by the International Accounting Standards Board (hereinafter “IASB”). The rules and instructions issued by the SVS do not differ from IFRS, except as set forth in the Circular Letter N ° 856, issued by the SVS on October 17, 2014, which has no effect on the interim consolidated statements of income and comprehensive income for the three-month and six-month periods ended on June 30, 2015 and 2014, and the corresponding interim consolidated statements of changes in equity and cash flows for the six-month periods then ended, that are presented for comparative purposes. The effects on the consolidated statement of financial position as of December 31, 2014 are presented in Note 10.5.

 

Circular Letter N° 856 issued by the SVS on October 17, 2014, established that the differences in assets and liabilities due to deferred taxes resulting from the first category tax rate increase introduced by Law N° 20.780 and tax reform issued on September 26, 2014, and that as of the last quarter 2014 the Company increased net liabilities in ThCh$23,773,346, must be accounted for during the corresponding period against equity and not against income as indicated by IAS 12.

 

The criteria used and the effects from rate changes resulting from the Chilean tax reform, are discussed in notes numbers 2.16 and 10 “Income tax and deferred taxes”.

 

10



Table of Contents

 

The consolidated financial statements are presented under the historical cost criteria, although modified by the revaluation of certain financial instruments, derivative instruments and investment properties.

 

Those Spanish language IFRS consolidated financial statements consisted of consolidated statements of financial position as of June, 30 2015 and 2014 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 consolidated financial statements prepared in accordance with Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”) were then subsequently approved by the Board of Directors during their meeting held on August 25, 2015.

 

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 Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”) and IFRS.

 

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 June 30, 2015 and December 31, 2014 and results of operations and cash flows for the periods ended June 30, 2015 and 2014. 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.

 

11



Table of Contents

 

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

 

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

 

 

 

 

 

Holding control (percentage)

 

 

 

 

 

06-30-2015

 

12-31-2014

 

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.

 

99.98

 

0.01

 

99.99

 

99.98

 

0.01

 

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.

 

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

 

 

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

 

 

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

 

06.30.2015

 

639.04

 

205.97

 

70.32

 

24,982.96

 

0.1237

 

712.34

 

12.31.2014

 

606.75

 

228.43

 

70.96

 

24,627.10

 

0.1311

 

738.05

 

06.30.2014

 

552.72

 

250.95

 

67.96

 

24,023.61

 

0.1261

 

756.84

 

 

2.5.3                             Translate of foreign subsidiaries

 

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.

 

R$Brazilian Real

Embotelladora del Atlántico S.A.

 

A$Argentine Peso

Andina Empaques Argentina S.A.

 

A$Argentine Peso

Paraguay Refrescos S.A.

 

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

Software licenses, furniture and supplies

 

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 financial statement 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 June 30, 2015 and December 31, 2014 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 June 30, 2015, 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 June 30, 2015 and 2014, 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. In the case of the approved tax reform in Chile by Law 20,780 dated September 26, 2014 and according to circular letter N° 856 dated October 17, 2014 issued by the Chilean Superintendence of Securities and Insurance, the effects resulting from changes in in rates were accounted for under equity accounts in the last quarter 2014.

 

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 utilized.

 

21



Table of Contents

 

The Company does not recognize deferred income taxes for temporary differences from investments in subsidiaries 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, the amount of deferred tax not recognized in this connection amounted to ThCh$70,472,036 at June 30, 2015 (ThCh$62,662,666 at December 31, 2014).

 

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.

 

Actuarial variables updated income are recorded under other comprehensive income, beginning 2013, according to amendments established by IAS 19.

 

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 bligation 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.

 

22



Table of Contents

 

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.

 

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.

 

23



Table of Contents

 

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.

 

2.24                       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.

 

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, interpretations and amendments have been adopted in these consolidated financial statements:

 

Amendment to IAS 19 “Employee Benefits”, regarding defined benefit plans. Published in November 2013.  This amendment applies to employee or third party contributions to defined benefit plans.  The objective of the amendments is to simplify the accounting for contributions that are independent of the number of years of employee service, for example, employee contributions that are calculated according to a fixed percentage of salary.

 

Improvements to International Financial Reporting Standards (2012)
Issued in December 2013.

 

Mandatory for the
years beginning

 

 

 

IFRS 3 “Business Combinations” - The standard is amended to clarify that the obligation to pay contingent consideration which complies with the definition of financial instrument is classified as financial liability or as equity, based on IAS 32 definitions, and 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. Consequently, changes are also introduced to IFRS 9, IAS 37 and IAS 39. The amendment applies for future periods to business combinations whose acquisition date is July 1, 2014 or later.

 

07/01/2014

 

 

 

IFRS 8 “Operating Segments” -  The standard is amended to include the disclosure requirement of management judgement in the aggregation of operating segments. The standard was additionally amended to require a reconciliation between the segment’s assets with the entity’s assets, when assets are reported by segment.

 

07/01/2014

 

 

 

IFRS 13 “Fair Value Measurement” - The IASB has amended the basis of the conclusions of IFRS 13 to clarify that the ability to measure short term accounts receivable and accounts payable in nominal amounts is not removed if there is no significant effect of not updating.

 

07/01/2014

 

 

 

IAS 16 - “Property, plant and equipment”, and IAS 38 “Intangible assets” - Both standards are amended regarding treatment of gross value in accounting books and accumulated depreciation when the entity uses the revaluation model.

 

07/01/2014

 

 

 

IAS 24 - Disclosure information on related parties” - The standard is amended to include as a related company, an entity that provides key directing personnel to the reporting company or to the parent company of the reporting company (“the managing company”).

 

07/01/2014

 

26



Table of Contents

 

Improvements to International Financial Reporting Standards (2013)
Issued in December 2013.

 

Mandatory for
the years
beginning

 

 

 

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

 

07/01/2014

 

 

 

IFRS 13 “Fair Value Measurement” - Clarifies that the portfolio exemption under IFRS 13, which allows an entity to measure fair value of a group of financial assets and liabilities over its net value, is applicable to all contracts (including non-financial contracts) within the scope of IAS 39 or IFRS 9. An entity must apply amendments for future periods from the beginning of the yearly period in which IFRS 13 is applied

 

07/01/2014

 

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.

 

b)             The new standards, interpretations and amendments issued, which are not in force for the 2015 period, for which no early adoption has been adopted are as follow.

 

Standards and interpretations

 

Mandatory for the
years beginning

 

 

 

IFRS 9 “Financial Instruments” - Amends classification and measurement of financial assets. Establishes two measurement categories: amortized cost and fair value. All equity instruments are measured at fair value. This standard was subsequently amended to include treatment and classification of financial liabilities. The main change is that if the fair value of financial liabilities is adopted, the change in fair value attributable to changes in the entity’s own credit risk is recognized in other comprehensive income instead of income, unless this generates an accounting asymmetry. Early adoption is permitted.

 

01/01/2018

 

Amendments and improvements

 

Mandatory for the
years beginning

 

 

 

IFRS 11”Joint Arrangements” - This amendment incorporates guidance to the standard regarding how to account for the acquisition of an interest in a joint operation which constitutes a business, thus specifying the appropriate treatment for said acquisition.

 

01/01/2016

 

 

 

IAS 16 “Property, Plant and Equipment” and IAS 38 “Intangible Assets”- The amendment clarifies that the use of asset amortization methods based on revenue is not appropriate, given that the revenue generated by the activity that includes use of assets generally reflects other factors different from the use of economic benefits embedded in the asset. Likewise, it clarifies that revenues in general are an inappropriate base to measure consumption of economic benefits embedded in the intangible asset.

 

01/01/2016

 

 

 

IAS 16 “Property, Plant and Equipment” and IAS 38 “Agriculture”- The amendment modifies financial information regarding “bearer plants” such as vines, rubber and palm oil trees. The amendment defines the concept of a “bearer plant” and establishes that it should be accounted for as property, plant and equipment, because its operation is similar to that of a production facility. As a result, it is brought into the scope of IAS 16 rather than IAS 41. Products grown in bearer plants will remain within scope of IAS 41.

 

01/01/2016

 

27



Table of Contents

 

Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in Associates and Joint Ventures”. The amendment clarifies the application of consolidation exception for investment entities and its subsidiaries. IFRS 10 clarifies regarding the consolidation exception available for entities in group structures which include investment entities. Amendment to IAS 28 allows that an entity other than an investment entity, but that has ownership interest in an Associate or Joint Venture that is an investment entity, an accounting policy option in the application of the equity method. The entity may choose to maintain the fair value measurement applied by the associate or joint venture that is an investment entity, or, it may consolidate at the investment entity’s level (associate or joint venture)

 

01/01/2016

 

 

 

Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in associates and joint ventures”. Published in September 2014. This amendment addresses an inconsistency between the requirements of IFRS 10 and IAS 28 in the treatment of the sale or contribution of assets between an investor and the associate or joint venture. The main consequence of the amendments is that a gain or complete loss is recognized when the transaction involves a business (you are an affiliate or not) and a gain or partial loss when the transaction involves assets that do not constitute a business, even if these are assets in a subsidiary.

 

01/01/2016

 

 

 

Amendment to IAS 1 “Presentation of Financial Statements”. Published in December, 2014. The amendment clarifies application guidance of IAS 1 on materiality and aggregates, presentation of subtotals, structure of the financial statements and disclosure of accounting policies. The amendments form part of IASB’s Disclosure Initiative.

 

01/01/2016

 

 

 

IFRS 7 “Financial Instruments: Disclosures” There are two amendments to IFRS 7. (1) Service Agreements: if an entity transfers a financial asset to a third party under conditions that allow the grantor to write off the asset, IFRS 7 requires disclosure of any type of continued implication that the entity may still have in the transferred assets. IFRS 7 provides guidance regarding continued implication in this context. The amendment is prospective with the option to retroactive application. This also affects IFRS 1 to give the same option to those who apply IFRS for the first time. (2) Interim Financial Statements: The amendment clarifies the additional disclosure required by IFRS 7 amendments, “Offsetting financial assets and financial liabilities” is not specifically required for all interim periods, unless required by IAS 34. The amendment is retroactive.

 

01/01/2016

 

 

 

IFRS 19 “Employee Benefits” - The amendment clarifies that in order to determine the liabilities’ discount rate for post-employment benefits it should be denominated in the same currency as the benefits to be paid and not the currency from the country where it has been generated. The evaluation of the existence of a broad market for high quality corporate bonds is based on corporate bonds denominated in that currency, not on corporate bonds from a specific country. Likewise, where a broad market for high quality corporate bonds in that currency does not exist, government bonds should be used in the corresponding currency. The amendment is retroactive but limited to the beginning of the first period presented.

 

01/01/2016

 

 

 

IAS 34 “Interim Financial Reporting” The amendment clarifies the meaning of “elsewhere in the interim report”. The new amendment to IAS 34 requires a cross-reference of the interim financial statements as to the location of said information. The amendment is retroactive.

 

01/01/2016

 

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.

 

28



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.

 

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.

 

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.

 

29



Table of Contents

 

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.

 

The purchase of Ipiranga generated the recognition of an intangible asset denominated “contractual rights to distribute the products of Coca-Cola” an amount of ThCh$228,359,641 and a goodwill an amount of ThCh$55,255,194.

 

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.

 

30



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.

 

31



Table of Contents

 

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

 

For the period ended June 30, 2015

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

253,086,105

 

284,357,980

 

314,147,302

 

62,631,205

 

(741,610

)

913,480,982

 

Cost of sales

 

(151,875,773

)

(163,921,152

)

(186,801,705

)

(37,706,367

)

741,610

 

(539,563,387

)

Distribution expenses

 

(25,449,965

)

(42,213,486

)

(24,414,656

)

(3,367,005

)

 

(95,445,112

)

Administrative expenses

 

(54,375,344

)

(51,765,105

)

(57,319,325

)

(9,951,485

)

 

(173,411,259

)

Finance income

 

1,177,600

 

284,117

 

3,140,501

 

245,835

 

 

4,848,053

 

Finance expense

 

(8,542,810

)

(3,687,249

)

(18,121,584

)

(16,673

)

 

(30,368,316

)

Interest expense, net

 

(7,365,210

)

(3,403,132

)

(14,981,083

)

229,162

 

 

(25,520,263

)

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

 

303,176

 

 

(630,761

)

 

 

(327,585

)

Income tax expense

 

(6,401,882

)

(5,905,088

)

(6,795,352

)

(1,945,673

)

 

(21,047,995

)

Other income (loss)

 

(5,964,741

)

(4,359,519

)

(2,026,706

)

(969,287

)

 

(13,320,253

)

Net income of the segment reported

 

1,956,366

 

12,790,498

 

21,177,714

 

8,920,550

 

 

44,845,128

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

19,817,888

 

10,078,753

 

14,101,073

 

6,549,591

 

 

50,547,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

247,441,086

 

82,760,825

 

122,763,020

 

24,958,862

 

 

477,923,793

 

Non current assets

 

646,793,405

 

120,320,428

 

636,707,348

 

263,527,617

 

 

1,667,348,798

 

Segment assets, total

 

894,234,491

 

203,081,253

 

759,470,368

 

288,486,479

 

 

2,145,272,591

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

17,314,691

 

 

42,613,486

 

 

 

59,928,177

 

Capital expenditures and other

 

18,217,590

 

10,357,863

 

9,272,752

 

2,545,627

 

 

40,393,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

82,006,035

 

93,692,128

 

136,700,575

 

20,786,815

 

 

333,185,553

 

Non-current liabilities

 

536,516,493

 

10,701,524

 

369,849,911

 

18,693,799

 

 

935,761,729

 

Segment liabilities, total

 

618,522,530

 

104,393,652

 

506,550,486

 

39,480,614

 

 

1,268,947,282

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by (used) in Operating Activities

 

61,608,350

 

13,469,627

 

17,306,123

 

(438,342

)

 

91,945,758

 

Cash flows (used in) provided by Investing Activities

 

(44,841,132

)

(10,355,962

)

(6,987,573

)

108,144

 

 

(62,076,523

)

Cash flows provided by (used in) Financing Activities

 

(20,779,988

)

(4,306,727

)

(16,312,260

)

(719,839

)

 

(42,118,814

)

 

32



Table of Contents

 

For the period ended June 30, 2014

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

238,052,862

 

197,762,897

 

339,278,004

 

59,563,085

 

(313,740

)

834,343,108

 

Cost of sales

 

(143,230,804

)

(115,027,596

)

(212,495,580

)

(37,000,225

)

313,740

 

(507,440,465

)

Distribution expenses

 

(25,067,956

)

(30,936,003

)

(26,857,712

)

(3,231,815

)

 

(86,093,486

)

Administrative expenses

 

(50,431,894

)

(38,778,412

)

(62,300,105

)

(9,242,495

)

 

(160,752,906

)

Finance income

 

1,982,729

 

29,670

 

2,076,643

 

88,782

 

 

4,177,824

 

Finance expense

 

(8,667,921

)

(4,088,147

)

(18,444,166

)

(162,478

)

 

(31,362,712

)

Interest expense, net

 

(6,685,192

)

(4,058,477

)

(16,367,523

)

(73,696

)

 

(27,184,888

)

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

 

(1,055

)

 

1,510,201

 

 

 

1,509,146

 

Income tax expense

 

(1,444,069

)

(1,132,176

)

(3,106,786

)

(1,415,589

)

 

(7,098,620

)

Other income (loss)

 

(10,738,316

)

(4,485,510

)

(3,917,286

)

255,537

 

 

(18,885,575

)

Net income of the segment reported

 

453,576

 

3,344,723

 

15,743,213

 

8,854,802

 

 

28,396,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

19,273,091

 

8,613,671

 

16,080,206

 

6,272,526

 

 

50,239,494

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

221,898,225

 

65,189,500

 

141,953,166

 

23,971,227

 

 

453,012,118

 

Non current assets

 

623,930,137

 

111,472,544

 

698,038,573

 

272,867,152

 

 

1,706,308,406

 

Segment assets, total

 

845,828,362

 

176,662,044

 

839,991,739

 

296,838,379

 

 

2,159,320,524

 

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

 

17,752,040

 

 

58,254,171

 

 

 

76,006,211

 

Capital expenditures and other

 

26,161,556

 

11,760,974

 

12,622,197

 

7,472,141

 

 

58,016,868

 

 

 

112,226,584

 

85,760,968

 

99,443,458

 

16,166,258

 

 

313,597,268

 

Current liabilities

 

696,936,227

 

10,655,812

 

201,116,251

 

17,915,560

 

 

926,623,850

 

Non-current liabilities

 

809,162,811

 

96,416,780

 

300,559,709

 

34,081,818

 

 

1,240,221,118

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by (used) in Operating Activities

 

35,731,562

 

(5,905,617

)

29,504,696

 

13,498,314

 

 

72,828,955

 

Cash flows (used in) Investing Activities

 

(75,785,597

)

(11,741,249

)

(12,622,197

)

(7,472,141

)

 

(107,621,184

)

Cash flows provided by (used in) Financing Activities

 

19,274,385

 

11,607,854

 

(14,080,832

)

(819,352

)

 

15,982,055

 

 

33



Table of Contents

 

NOTE 5 —  CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows as of June 30, 2015 and December 31, 2014:

 

Description
By item

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Cash

 

563,897

 

595,442

 

Bank balances

 

16,179,468

 

13,931,375

 

Time deposits

 

6,488,038

 

13,159,563

 

Mutual funds

 

40,648,479

 

51,828,054

 

Total cash and cash equivalents

 

63,879,882

 

79,514,434

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

5,819,309

 

5,747,745

 

Euro

 

11,145

 

15

 

Argentine Peso

 

473,854

 

1,317,489

 

Chilean Peso

 

14,399,570

 

17,708,037

 

Paraguayan Guaraní

 

7,594,389

 

9,385,359

 

Brazilian Real

 

35,581,615

 

45,355,789

 

Total cash and cash equivalents

 

63,879,882

 

79,514,434

 

 

5.1             Time deposits

 

Time deposits defined as cash and cash equivalents are detailed as follows at June 30, 2015 and December 31, 2014:

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

06.30.2015

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

06-19-2015

 

Banco Santander

 

Chilean pesos

 

900,000

 

2,90

%

900,504

 

06-26-2015

 

Banco Santander

 

Chilean pesos

 

1,500,000

 

2,88

%

1,500,480

 

06-30-2015

 

Banco Regional S.A.E.C,A.

 

Paraguayan Guaranies

 

4,087,054

 

4,00

%

4,087,054

 

Total

 

 

 

 

 

 

 

 

 

6,488,038

 

 

34



Table of Contents

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2014

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

11-28-2014

 

Banco de Chile

 

Chilean pesos

 

3,800,000

 

3.60

 

3,810,980

 

11-28-2014

 

Banco Santander

 

Chilean pesos

 

2,500,000

 

3.72

 

2,508,525

 

12-31-2014

 

Banco Regional S.A.E.C.A.

 

Paraguayan Guaranies

 

4,218,542

 

4.00

 

4,218,542

 

12-19-2014

 

Banco Citibank NA

 

Paraguayan Guaranies

 

1,310,758

 

4.75

 

1,310,758

 

12-19-2014

 

Banco Itaú Paraguay S.A.

 

Paraguayan Guaranies

 

1,310,758

 

4.50

 

1,310,758

 

 

 

 

 

Total

 

 

 

 

 

13,159,563

 

 

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

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Mutual fund Soberano Banco Itaú — Brazil

 

11,261,778

 

41,354,014

 

Mutual fund Bradesco — Brazil

 

9,760,181

 

 

Mutual fund Santander — Brazil

 

9,754,848

 

 

Mutual fund Corporativo Banchile — Chile

 

5,352,094

 

7,006,132

 

Western Assets Institutional Cash Reserves — USA

 

4,354,829

 

3,313,647

 

Mutual fund Wells Fargo — USA

 

162,468

 

154,261

 

Mutual fund Banco Galicia — Argentina

 

2,281

 

 

Total mutual funds

 

40,648,479

 

51,828,054

 

 

35



Table of Contents

 

NOTE 6 —         OTHER CURRENT AND NON-CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at June 30, 2015 and December 31, 2014, 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 2015

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

06.30.2015

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

08-29-2014

 

08-31-2015

 

Banco Itaú - Chile

 

Unidad de Fomento

 

6,000,000

 

0.60

%

6,251,361

 

08-29-2014

 

08-31-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

6,000,000

 

0.70

%

6,256,631

 

09-26-2014

 

09-30-2015

 

Banco HSBC - Chile

 

Unidad de Fomento

 

8,950,000

 

0.54

%

9,293,944

 

10-07-2014

 

09-24-2015

 

Banco de Chile - Chile

 

Unidad de Fomento

 

4,650,000

 

0.35

%

4,815,860

 

11-06-2014

 

08-13-2015

 

Banco de Chile - Chile

 

Unidad de Fomento

 

4,000,000

 

1.60

%

4,144,560

 

11-06-2014

 

11-12-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

4,000,000

 

1.58

%

4,144,022

 

11-06-2014

 

08-13-2015

 

Banco Itaú - Chile

 

Unidad de Fomento

 

4,000,000

 

1.47

%

4,141,065

 

12-10-2014

 

08-13-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

6,580,000

 

3.28

%

6,797,932

 

12-12-2014

 

08-13-2015

 

Banco Itaú - Chile

 

Unidad de Fomento

 

400,000

 

3.50

%

413,670

 

12-19-2014

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

4,100,000

 

3.86

%

4,245,316

 

12-19-2014

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

3,500,000

 

3.59

%

3,618,911

 

12-26-2014

 

10-27-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

2,000,000

 

2.75

%

2,057,727

 

12-29-2014

 

10-27-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

4,750,000

 

2.81

%

4,887,467

 

12-30-2014

 

10-27-2015

 

Banco de Chile - Chile

 

Unidad de Fomento

 

3,500,000

 

2.55

%

3,596,348

 

01-02-2015

 

10-27-2015

 

Banco de Chile - Chile

 

Unidad de Fomento

 

4,000,000

 

2.74

%

4,113,083

 

02-20-2015

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de Fomento

 

3,500,000

 

0.60

%

3,571,156

 

05-15-2015

 

02-11-2016

 

Banco BTG Pactual- Chile

 

Unidad de Fomento

 

4,000,000

 

1.15

%

4,030,885

 

05-15-2015

 

02-11-2016

 

Banco Itaú - Chile

 

Unidad de Fomento

 

3,500,000

 

0.94

%

3,526,081

 

05-15-2015

 

02-11-2016

 

Banco de Chile - Chile

 

Unidad de Fomento

 

3,500,000

 

0.85

%

3,525,674

 

06-03-2015

 

01-15-2016

 

Banco Itaú - Chile

 

Unidad de Fomento

 

5,000,000

 

0.91

%

5,016,221

 

06-03-2015

 

01-15-2016

 

Banco Santander - Chile

 

Unidad de Fomento

 

5,000,000

 

0.91

%

5,016,220

 

06-03-2015

 

05-27-2016

 

Banco Santander - Chile

 

Unidad de Fomento

 

5,000,000

 

1.00

%

5,016,559

 

06-03-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de Fomento

 

7,500,000

 

1.00

%

7,524,839

 

06-03-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de Fomento

 

7,500,000

 

1.00

%

7,524,838

 

04-21-2015

 

07-01-2015

 

Banco Galicia - Argentina

 

Argentinean pesos (1)

 

163,838

 

22.95

%

170,933

 

05-04-2015

 

07-03-2015

 

Banco Santander - Argentina

 

Argentinean pesos (1)

 

168,761

 

21.70

%

174,405

 

05-18-2015

 

07-06-2015

 

Banco Industrial - Argentina

 

Argentinean pesos (1)

 

281,268

 

22.50

%

288,668

 

05-26-2015

 

07-13-2015

 

Banco Santander - Argentina

 

Argentinean pesos (1)

 

232,046

 

21.10

%

236,730

 

06-01-2015

 

07-20-2015

 

Banco Industrial - Argentina

 

Argentinean pesos (1)

 

189,856

 

22.50

%

193,261

 

06-09-2015

 

08-10-2015

 

Banco Industrial - Argentina

 

Argentinean pesos (1)

 

196,887

 

23.00

%

199,535

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

114,793,902

 

 


(1)         Corresponds to time deposits entered into in order to guaranty derivative operations in Argentina

 

36



Table of Contents

 

 

 

 

 

06.30.2015

 

 

 

 

 

ThCh$

 

Mutual funds

 

 

 

 

 

Western Assets Institutional Cash Reserves - USA

 

 

 

1,208,294

 

 

 

 

 

 

 

Bonds

 

 

 

 

 

Bonos Provincia Buenos Aires - Argentina

 

 

 

2,471

 

 

 

 

 

 

 

Guarantee Funds

 

 

 

 

 

Guarantee funds for derivative operations Rofex-Argentina (1)

 

 

 

1,593,838

 

 

 

 

 

 

 

Derivative futures contracts

 

 

 

 

 

Derivative futures contracts (see note Note 21)

 

 

 

759,155

 

 

 

 

 

 

 

Total other current financial assets

 

Total

 

118,357,660

 

 


(1)         Corresponds to funds that should remain restricted according to the partial results from derivative operations in Argentina.

 

b)             Non current 2015

 

Time Deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

06.30.2015

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

06-03-2015

 

08-09-2016

 

Banco BTG Pactual- Chile

 

Unidad de Fomento

 

4,350,000

 

1.30

%

4,365,388

 

06-22-2015

 

08-09-2016

 

Banco Santander - Chile

 

Unidad de Fomento

 

3,000,000

 

1.06

%

3,002,306

 

06-30-2015

 

08-09-2016

 

Banco Santander - Chile

 

Unidad de Fomento

 

2,800,000

 

1.02

%

2,800,000

 

03-16-2015

 

03-16-2017

 

Banco Santander - Chile

 

Brazilean Real

 

18,475

 

8.82

%

18,475

 

Sub Total

 

 

 

 

 

 

 

 

 

 

 

10.186.169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative futures contracts

 

 

 

 

 

 

 

 

 

 

 

Derivative futures contracts (see note Note 21)

 

 

 

 

 

 

 

97,531,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other non-current financial assets

 

 

 

Total

 

 

 

107,718,019

 

 

37



Table of Contents

 

c)                            Current year 2014

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

08-14-2014

 

02-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,500,000

 

1.65

%

4,632,134

 

08-14-2014

 

02-13-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

4,500,000

 

1.25

%

4,625,025

 

08-14-2014

 

02-13-2015

 

Banco Estado - Chile

 

Unidad de fomento

 

4,500,000

 

1.15

%

4,623,248

 

08-19-2014

 

02-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

5,480,000

 

1.45

%

5,633,637

 

08-29-2014

 

08-31-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

6,000,000

 

0.60

%

6,143,820

 

08-29-2014

 

08-31-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

6,000,000

 

0.70

%

6,145,932

 

09-26-2014

 

05-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

8,950,000

 

0.15

%

9,127,301

 

09-26-2014

 

09-30-2015

 

Banco HSBC - Chile

 

Unidad de fomento

 

8,950,000

 

0.54

%

9,136,789

 

10-07-2014

 

09-24-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

4,650,000

 

0.35

%

4,738,930

 

11-06-2014

 

08-13-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

4,000,000

 

1.60

%

4,053,000

 

11-06-2014

 

11-12-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,000,000

 

1.58

%

4,052,877

 

11-06-2014

 

08-13-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

4,000,000

 

1.47

%

4,052,197

 

12-10-2014

 

08-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

6,580,000

 

3.28

%

6,592,590

 

12-10-2014

 

05-13-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

3,290,000

 

3.87

%

3,297,427

 

12-12-2014

 

08-13-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

400,000

 

3.50

%

400,739

 

12-19-2014

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,100,000

 

3.86

%

4,105,275

 

12-19-2014

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

3,500,000

 

3.59

%

3,504,188

 

12-26-2014

 

10-27-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

2,000,000

 

2.75

%

2,000,764

 

12-29-2014

 

10-27-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,750,000

 

2.81

%

4,750,742

 

12-30-2014

 

10-27-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

3,500,000

 

2.55

%

3,500,248

 

11-28-2014

 

03-02-2015

 

Banco Citibank NA - Paraguay

 

Paraguayan guaraníes

 

1,310,758

 

4.75

%

1,310,758

 

11-28-2014

 

03-02-2015

 

Banco BBVA Paraguay S.A.

 

Paraguayan guaraníes

 

1,310,758

 

4.75

%

1,310,758

 

11-03-2014

 

01-02-2015

 

Banco Galicia - Argentina

 

Argentine pesos (1)

 

366,130

 

20.75

%

366,130

 

11-05-2014

 

01-05-2015

 

Banco HSBC - Argentina

 

Argentine pesos (1)

 

148,668

 

20.00

%

148,668

 

11-07-2014

 

01-06-2015

 

Banco Galicia - Argentina

 

Argentine pesos (1)

 

365,348

 

20.75

%

365,348

 

11-17-2014

 

01-16-2015

 

Banco Industrial - Argentina

 

Argentine pesos (1)

 

291,128

 

22.00

%

291,128

 

12-17-2014

 

02-18-2015

 

Banco Industrial - Argentina

 

Argentine pesos (1)

 

152,652

 

21.00

%

152,652

 

11-21-2014

 

01-20-2015

 

Banco Galicia - Argentina

 

Argentine pesos (1)

 

304,783

 

20.75

%

304,783

 

12-09-2014

 

02-09-2015

 

Banco Santander Río - Argentina

 

Argentine pesos (1)

 

349,255

 

20.90

%

349,255

 

12-16-2014

 

02-18-2015

 

Banco Industrial - Argentina

 

Argentine pesos (1)

 

370,189

 

21.00

%

370,189

 

12-19-2014

 

02-18-2015

 

Banco Santander Río - Argentina

 

Argentine pesos (1)

 

383,087

 

20.90

%

383,087

 

12-22-2014

 

02-18-2015

 

Banco ICB - Argentina

 

Argentine pesos (1)

 

160,501

 

20.00

%

160,501

 

12-29-2014

 

02-27-2015

 

Banco Santander Río - Argentina

 

Argentine pesos (1)

 

211,092

 

20.90

%

211,092

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

100,841,212

 

 


(1)         Corresponds to time deposits entered into in order to guaranty derivative operations in Argentina

 

38



Table of Contents

 

 

 

12.31.2014

 

 

 

ThCh$

 

Mutual funds

 

 

 

Banco Crédito e Inversiones - Chile

 

23,514

 

Western Assets Institutional Cash Reserves - USA

 

1,107,579

 

 

 

1,131,093

 

Bonds

 

 

 

Bonds Provincia Buenos Aires - Argentina

 

3,584

 

 

 

 

 

Guarantee Funds

 

 

 

Guarantee funds for derivative operations Rofex-Argentina (1)

 

1,729,820

 

 

 

 

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 21)

 

2,871,333

 

 

 

 

 

Total other current financial assets

 

106,577,042

 

 


(1)             Corresponds to funds that should remain restricted according to the partial results from derivative operations in Argentina.

 

d)             Non current 2014

 

 

 

12.31.2014

 

 

 

ThCh$

 

Time Deposits

 

 

 

Banco Votorantim

 

19,533

 

 

 

19,533

 

 

 

 

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 21)

 

51,007,240

 

Total other non-current financial assets

 

51,026,773

 

 

39



Table of Contents

 

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

 

Note 7.1   Other current non-financial assets

 

 

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Prepaid expenses

 

7,238,877

 

6,178,285

 

Fiscal credits

 

 

1,466,228

 

Prepaid insurance

 

1,183,427

 

53,402

 

Prepaid insurance (Argentine)

 

9,835

 

9,924

 

Other current assets

 

180,127

 

79,342

 

Total

 

8,612,266

 

7,787,181

 

 

Note 7.2   Other non-current, non-financial assets

 

 

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Judicial deposits (See note 22.2)

 

16,556,791

 

22,717,093

 

Prepaid expenses

 

4,374,893

 

5,624,838

 

Fiscal credits

 

3,466,333

 

4,409,561

 

Others

 

453,863

 

305,288

 

Total

 

24,851,880

 

33,056,780

 

 

40



Table of Contents

 

NOTE 8 —  TRADE AND OTHER RECEIVABLES

 

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

 

 

 

06.30.2015

 

12.31.2014

 

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

 

101,363,828

 

(6,123,385

)

95,240,443

 

164,026,718

 

(7,028,207

)

156,998,511

 

Other current debtors

 

32,855,572

 

 

32,855,572

 

30,963,659

 

 

30,963,659

 

Current commercial debtors

 

134,219,400

 

(6,123,385

)

128,096,015

 

194,990,377

 

(7,028,207

)

187,962,170

 

Prepayments suppliers

 

3,343,237

 

 

3,343,237

 

6,017,624

 

 

6,017,624

 

Other current accounts receivable

 

2,548,929

 

(57,845

)

2,491,084

 

4,189,001

 

(58,371

)

4,130,630

 

Commercial debtors and other current accounts receivable

 

140,111,566

 

(6,181,230

)

133,930,336

 

205,197,002

 

(7,086,578

)

198,110,424

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

83,445

 

 

83,445

 

100,105

 

 

100,105

 

Other non-current debtors

 

7,838,596

 

 

7,838,596

 

6,997,704

 

 

6,997,704

 

Non-current accounts receivable

 

7,922,041

 

 

7,922,041

 

7,097,809

 

 

7,097,809

 

Trade and other receivable

 

148,033,607

 

(6,181,230

)

141,852,377

 

212,294,811

 

(7,086,578

)

205,208,233

 

 

 

Aging of debtor portfolio

 

Number of
clients

 

06.30.2015

 

 

 

Number of
clients

 

12.31.2014

 

 

 

 

 

ThCh$

 

 

 

 

 

ThCh$

 

Up to date non-securitized portfolio

 

48,109

 

32,371,074

 

 

 

25,834

 

59,916,856

 

1 and 30 days

 

67,927

 

55,122,124

 

 

 

63,235

 

92,184,412

 

31 and 60 days

 

654

 

3,292,640

 

 

 

583

 

1,309,832

 

61 and 90 days

 

324

 

1,088,193

 

 

 

396

 

420,965

 

91 and 120 days

 

280

 

1,313,204

 

 

 

334

 

481,396

 

121 and 150 days

 

231

 

845,934

 

 

 

210

 

353,768

 

151 and 180 days

 

260

 

209,211

 

 

 

197

 

207,522

 

181 and 210 days

 

393

 

849,672

 

 

 

306

 

568,956

 

211 and 250 days

 

287

 

930,526

 

 

 

199

 

548,469

 

More than 250 days

 

2,038

 

5,424,695

 

 

 

1,248

 

8,134,647

 

Total

 

120,503

 

101,447,273

 

 

 

92,542

 

164,126,823

 

 

 

 

06.30.2015

 

 

 

 

 

12.31.2014

 

 

 

ThCh$

 

 

 

 

 

ThCh$

 

Current comercial debtors

 

101,363,828

 

 

 

 

 

164,026,718

 

Non-current comercial debtors

 

83,445

 

 

 

 

 

100,105

 

Total

 

101,447,273

 

 

 

 

 

164,126,823

 

 

41



Table of Contents

 

The movement in the allowance for doubtful accounts between January 1 and June 30, 2015 and January 1 and December 31, 2014, are presented below:

 

 

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

7,086,578

 

2,678,879

 

Bad debt expense

 

2,634,395

 

4,459,276

 

Provision reversal for charges against clients

 

(3,382,009

)

(35,827

)

Change due to foreign exchange differences

 

(157,734

)

(15,750

)

Movement

 

(905,348

)

4,407,699

 

Ending balance

 

6,181,230

 

7,086,578

 

 

NOTE 9 —  INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Raw materials

 

83,794,940

 

74,691,675

 

Finished goods

 

31,212,791

 

47,894,403

 

Spare parts and supplies

 

27,277,472

 

26,213,284

 

Work in progress

 

210,239

 

289,740

 

Other inventories

 

3,079,427

 

3,039,477

 

Obsolescence provision (1)

 

(3,028,511

)

(2,400,961

)

Total

 

142,546,358

 

149,727,618

 

 

The cost of inventory recognized as cost of sales is ThCh$ 539,563,387 and ThCh$ 507,440,465 at June 30, 2015 and 2014, respectively.

 


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

 

42



Table of Contents

 

NOTE 10 —  CURRENT AND DEFERRED INCOME TAXES

 

For the period ended June 30, 2015, the Company had taxable profits of ThCh$ 64,344,562, comprised of profits with credits for first category income tax amounting to ThCh$53,682,038 and profits without credits amounting to ThCh$ 10,662,524.

 

10.1                                Tax Reform

 

On September 29, 2014, the Official Daily Newspaper published Law N°20,780 which amends the Chilean tax regime, with the main following changes:

 

·             It establishes a new system of semi-integrated taxation, which can be used as an alternative to the integrated regime of attributed income. Taxpayers may opt freely to any of the two to pay their taxes. In the case of Embotelladora Andina S.A. by a general rule established by law the semi-integrated taxation system applies, which should be subsequently ratified by a future General Shareholders Meeting.

 

·             The semi-integrated system establishes the gradual increase in the first category tax rate for the business years 2014, 2015, 2016, 2017 and 2018 onwards, increasing to 21%, 22.5%, 24%, 25.5% and 27% respectively.

 

·             Regarding the amendments to deferred taxes resulting from rate changes to be applied during the reversal period of differences between the bases of valuation of assets and liabilities by deferred taxes, were recognized on December 31, 2014, according to Circular Letter N° 856 of the SVS with a charge to accumulated earnings, amounting to a total of ThCh$23,615,151.

 

10.2                                                                      Current tax assets

 

Current tax payables correspond to the following items:

 

Description

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

6,900,421

 

5,727,642

 

Tax credits (1)

 

60,927

 

297,407

 

Total

 

6,961,348

 

6,025,049

 

 


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

 

43



Table of Contents

 

10.2                                                                      Current tax liabilities

 

Current tax payables correspond to the following items:

 

Description

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

1,887,174

 

2,931,206

 

Total

 

1,887,174

 

2,931,206

 

 

10.3                                                                      Income tax expense

 

The current and deferred income tax expenses for the years ended June 30, 2015 and 2014 are detailed as follows:

 

Item

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

17,108,433

 

4,124,808

 

Adjustment to current income tax from the previous fiscal year

 

(129,752

)

1,457,089

 

Withholding tax expense foreign subsidiaries

 

4,367,141

 

1,924,166

 

Other deferred tax expense (income)

 

1,098,212

 

498,759

 

Current income tax expense

 

22,444,034

 

8,004,822

 

Income (expense) for the creation and reversal of current tax difference

 

(1,396,039

)

(906,202

)

Expense (income) for deferred taxes

 

(1,396,039

)

(906,202

)

Total income tax expense

 

21,047,995

 

7,098,620

 

 

44



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:

 

 

 

06.30.2015

 

12.31.2014

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

1,807,023

 

48,406,638

 

1,825,735

 

50,035,641

 

Obsolescence provision

 

1,806,609

 

 

1,789,886

 

 

Employee benefits

 

1,726,713

 

 

3,092,399

 

 

Post-employment benefits

 

 

1,027,292

 

82,299

 

798,459

 

Tax loss carried-forwards (1)

 

10,015,602

 

 

12,301,624

 

 

Tax Goodwill Brazil

 

42,666,844

 

 

51,257,770

 

 

Contingency provision

 

31,463,241

 

 

29,553,200

 

 

Foreign exchange differences (Foreign Subsidiaries) (2)

 

 

1,715,149

 

 

2,612,804

 

Allowance for doubtful accounts

 

777,470

 

 

977,330

 

 

Contributions of The Coca-Cola Company (Argentine)

 

1,899,047

 

 

1,892,625

 

 

Assets and liabilities for placement of bonds

 

 

802,289

 

 

809,091

 

Lease liabilities

 

2,191,370

 

 

4,441,730

 

 

Inventories

 

 

95,111

 

 

78,337

 

Distribution rights

 

 

170,032,241

 

 

178,308,862

 

Others

 

1,088,517

 

344,387

 

939,033

 

1,636,584

 

Subtotal

 

95,442,436

 

222,423,107

 

108,153,631

 

234,279,778

 

Net Liabilities

 

 

126,980,671

 

 

126,126,147

 

 


(1)    Tax losses associated mainly with our subsidiary in Chile - Embotelladora Andina Chile S.A., the amount totals to ThCh$9,601,307 and other minor  subsidiaries in Chile ThCh$414,295. 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.

 

45



Table of Contents

 

10.5                                                                      Deferred tax liability movement

 

The movement in deferred income tax accounts is as follows:

 

Item

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

126,126,147

 

105,537,484

 

Increase due to merger

 

 

 

 

 

Increase (decrease) in deferred tax

 

3,583,664

 

(4,931,757

)

Increase resulting from Tax Reform rates

 

 

23,334,999

 

Decrease due to foreign currency translation

 

(2,729,140

)

2,185,421

 

Movements

 

854,524

 

20,588,663

 

Ending balance

 

126,980,671

 

126,126,147

 

 

10.6                                                                      Distribution of domestic and foreign tax expense

 

For the periods ended June 30, 2015 and 2014, domestic and foreign tax expense are detailed as follows:

 

Income tax

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(17,892,246

)

(3,816,133

)

Domestic

 

(4,551,788

)

(4,188,689

)

Current income tax expense

 

(22,444,034

)

(8,004,822

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

3,246,133

 

(1,838,418

)

Domestic

 

(1,850,094

)

2,744,620

 

Deferred income tax expense

 

1,396,039

 

906,202

 

Income tax expense

 

(21,047,995

)

(7,098,620

)

 

46



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

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

Net income before taxes

 

65,893,123

 

35,494,934

 

Tax expense at legal rate ( 22,5%)

 

(14,825,953

)

 

Tax expense at legal rate ( 20,0%)

 

 

(7,098,987

)

Effect of a different tax rate in other jurisdictions

 

(4,188,467

)

(2,338,729

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

5,204,088

 

7,106,602

 

Non-deductible expenses

 

(1,902,062

)

(887,492

)

Tax effect of tax provided in excess of prior period

 

129,752

 

(1,457,089

)

Foreign subsidiaries tax withholding expense and other legal tax debits and credits

 

(5,465,353

)

(2,422,925

)

Adjustments to tax expense

 

(2,033,575

)

2,339,096

 

 

 

 

 

 

 

Tax expense at effective rate

 

(21,047,995

)

(7,098,620

)

Effective rate

 

31.9

%

20.0

%

 

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

 

 

 

Rate

 

Country

 

2015

 

2014

 

Chile

 

22.5

%

20

%

Brazil

 

34

%

34

%

Argentina

 

35

%

35

%

Paraguay

 

10

%

10

%

 

47



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

 

06.30.2015

 

12.31.2014 

 

06.30.2015

 

12.31.2014 

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$ 

 

Construction in progress

 

29,914,278

 

25,522,059

 

 

 

29,914,278

 

25,522,059

 

Land

 

73,364,641

 

76,957,848

 

 

 

73,364,641

 

76,957,848

 

Buildings

 

217,462,410

 

223,273,615

 

(51,474,355

)

(51,215,168

)

165,988,055

 

172,058,447

 

Plant and equipment

 

469,518,849

 

489,218,564

 

(239,651,272

)

(235,979,731

)

229,867,577

 

253,238,833

 

Information technology

 

17,563,671

 

17,527,911

 

(13,124,839

)

(12,706,055

)

4,438,832

 

4,821,856

 

Fixed facilities and accessories

 

34.731.773

 

34,015,967

 

(10,274,919

)

(8,960,420

)

24,456,854

 

25,055,547

 

Vehicles

 

28,399,561

 

36,966,300

 

(15,244,529

)

(20,796,517

)

13,155,032

 

16,169,783

 

Leasehold improvements

 

729,964

 

786,269

 

(366,043

)

(340,149

)

363,921

 

446,120

 

Other property, plant and equipment (1)

 

396.133.265

 

404,317,216

 

(272,279,009

)

(265,512,424

)

123,854,256

 

138,804,792

 

Total

 

1,267,818,412

 

1,308,585,749

 

(602,414,966

)

(595,510,464

)

665,403,446

 

713,075,285

 

 


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

 

48



Table of Contents

 

The net balance of each of these categories at June 30, 2015 and December 31,2014 is detailed as follows:

 

Other property, plant and equipment

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

69,669,241

 

62,769,011

 

Marketing and promotional assets

 

45,201,318

 

66,444,241

 

Other property, plant and equipment

 

8,983,697

 

9,591,540

 

Total

 

123,854,256

 

138,804,792

 

 

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.

 

49



Table of Contents

 

11.2                       Movements

 

Movements in property, plant and equipment are detailed as follows between January 1 and June 30, 2015 and January 1 and December 31, 2014:

 

 

 

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, 2015

 

25,522,059

 

76,957,848

 

172,058,447

 

253,238,833

 

4,821,856

 

25,055,547

 

16,169,783

 

446,120

 

138,804,792

 

713,075,285

 

Additions

 

19,800,655

 

 

76,355

 

4,346,942

 

99,687

 

25,523

 

73,776

 

 

10,870,521

 

35,293,459

 

Disposals

 

(6,416

)

 

(16,277

)

(1,361,132

)

 

 

 

 

(699,885

)

(2,083,710

)

Transfers between items of property, plant and equipment

 

(13,795,367

)

 

3,224,295

 

2,475,584

 

662,132

 

798,781

 

617,258

 

688

 

6,016,629

 

 

Depreciation expense

 

 

 

(2,565,049

)

(17,854,522

)

(997,357

)

(1,352,475

)

(2,172,620

)

(39,619

)

(24,228,892

)

(49,210,534

)

Impairment losses recognized in the income statement

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) due to foreign currency translation differences

 

(1,043,094

)

(3,593,206

)

(6,733,178

)

(11,025,215

)

(174,708

)

(62,313

)

(1,360,716

)

(43,214

)

(6,562,937

)

(30,598,581

)

Other increase (decrease)

 

(563,559

)

(1

)

(56,538

)

47,087

 

27,222

 

(8,209

)

(172,449

)

(54

)

(345,972

)

(1,072,473

)

Total movements

 

4,392,219

 

(3,593,207

)

(6,070,392

)

(23,371,256

)

(383,024

)

(598,693

)

(3,014,751

)

(82,199

)

(14,950,536

)

(47,671,839

)

Ending balance at June 30, 2015

 

29,914,278

 

73,364,641

 

165,988,055

 

229,867,577

 

4,438,832

 

24,456,854

 

13,155,032

 

363,921

 

123,854,256

 

665,403,446

 

 

50



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, 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

 

61,749,644

 

 

2,689,039

 

46,090,966

 

403,941

 

196,726

 

921,557

 

 

13,661,737

 

125,713,610

 

Disposals

 

(16,668

)

(109,252

)

(22,864

)

(3,017,160

)

(1,296

)

(1,940

)

(51,126

)

 

(1,299,940

)

(4,520,246

)

Transfers between items of property, plant and equipment

 

(71,807,784

)

 

22,189,920

 

13,217,587

 

920,853

 

(5,762,142

)

4,710,288

 

 

36,531,278

 

 

Depreciation expense

 

 

 

(5,510,350

)

(37,943,247

)

(2,020,178

)

(1,818,210

)

(4,661,508

)

(132,184

)

(47,832,641

)

(99,918,318

)

Increase (decrease) due to foreign currency translation differences

 

(912,128

)

1,004,086

 

568,887

 

(1,733,312

)

54,839

 

(766,851

)

206,760

 

11,208

 

9,964,653

 

8,398,142

 

Other increase (decrease)

 

(35,807

)

(76

)

327,203

 

(4,097,095

)

(120,488

)

 

(78,052

)

55

 

(5,543,451

)

(9,547,711

)

Total movements

 

(11,022,743

)

894,758

 

20,241,835

 

12,517,739

 

(762,329

)

(8,152,417

)

1,047,919

 

(120,921

)

5,481,636

 

20,125,477

 

Ending balance at December 31, 2014

 

25,522,059

 

76,957,848

 

172,058,447

 

253,238,833

 

4,821,856

 

25,055,547

 

16,169,783

 

446,120

 

138,804,792

 

713,075,285

 

 

51



Table of Contents

 

NOTE 12 —  RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of June 30, 2015 and December 31, 2014 are detailed as follows:

 

12.1                                Accounts receivable:

 

12.1.1                      Corrientes:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

3,221,609

 

5,629,383

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

407,837

 

359,933

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to director

 

Chile

 

Dollars

 

6,079

 

4,847

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Chilean pesos

 

418

 

290

 

 

 

 

 

Total

 

 

 

 

 

3,635,943

 

5,994,453

 

 

12.1.2                      Non current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

2,500

 

24,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

2,500

 

24,752

 

 

52



Table of Contents

 

12.2                                Accounts payable:

 

12.2.1                      Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

14,553,151

 

14,076,916

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Pesos argentinos

 

8,126,368

 

5,831,334

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Brazilian real

 

10,448,580

 

13,482,012

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

3,459,450

 

6,281,874

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Dollars

 

4,291,302

 

5,354,145

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

1,316,132

 

10,356,646

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean pesos

 

290,655

 

583,862

 

 

 

 

 

Total

 

 

 

 

 

42,485,638

 

55,966,789

 

 

53



Table of Contents

 

12.3                       Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
06.30.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

59,750,015

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

4,464,294

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

1,713,342

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

1,285,825

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

17,944,604

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

2,018,839

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

18,753,117

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

1,200,108

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

46,282,614

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

8,080,264

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchased of products

 

Brazilian real

 

9,309,215

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine peso

 

67,250,277

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine peso

 

1,343,102

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

1,276,237

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Purchase of concentrates and advertising participation

 

Chilean pesos

 

835,194

 

Foreign

 

Sorocaba Refrescos S. A.

 

Asociate

 

Brazil

 

Purchased of products

 

Brazilian real

 

1,257,302

 

 

54



Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Description of transaction

 

Currency

 

Cumulative
12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

132,201,085

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

4,112,331

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

3,143,674

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

5,494,143

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

35,394,840

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

2,210,686

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

12,526,172

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

2,369,911

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

101,724,406

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

19,598,422

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

35,118,038

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

112,809,593

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

15,624,972

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

1,718,878

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Purchase of concentrates and advertising participation

 

Chilean pesos

 

986,989

 

Foreign

 

Sorocaba Refrescos S. A.

 

Asociate

 

Brazil

 

Purchased of products

 

Brazilian real

 

537,948

 

 

55



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

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

2,485,804

 

2,885,638

 

Director allowances

 

756,000

 

756,000

 

Contract termination benefits

 

129,085

 

 

Total

 

3,370,889

 

3,641,638

 

 

NOTE 13 —  EMPLOYEE BENEFITS

 

As of June 30, 2015 and December 31, 2014, the Company had recorded reserves for profit sharing and for bonuses totaling ThCh$7,690,848 and ThCh$14,563,449, 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

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

108,072,132

 

93,384,429

 

Employee benefits

 

22,797,768

 

23,440,789

 

Severance and post-employment benefits

 

2,974,390

 

2,681,194

 

Other personnel expenses

 

5,244,159

 

7,019,905

 

Total

 

139,088,449

 

126,526,317

 

 

13.2           Number of Employees

 

 

 

06.30.2015

 

06.30.2014

 

 

 

 

 

 

 

Number of employees

 

14,770

 

15,575

 

 

 

 

 

 

 

Number of average employees

 

15,202

 

16,073

 

 

56



Table of Contents

 

13.3        Post-employment benefits

 

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

 

Beneficios a los empleados

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Non-current provision

 

8,609,445

 

8,125,107

 

Total

 

8,609,445

 

8,125,107

 

 

13.4           Post-employment benefits movement

 

The movements of post-employment benefits for the periods ended June 30, 2015 and December 31, 2014 are detailed as follows:

 

Movements

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,125,107

 

8,758,111

 

Service costs

 

1,809,673

 

1,385,620

 

Interest costs

 

85,465

 

199,314

 

Net actuarial losses

 

490,606

 

342,990

 

Benefits paid

 

(1,901,406

)

(2,560,928

)

Total

 

8,609,445

 

8,125,107

 

 

13.5           Assumptions

 

The actuarial assumptions used at June 30, 2015 and December 31, 2014 were:

 

Assumptions

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

Discount rate

 

2.7%

 

2.7%

 

Expected salary increase rate

 

2.0%

 

2.0%

 

Turnover rate

 

5.4%

 

5.4%

 

Mortality rate (1)

 

RV-2009

 

RV-2009

 

Retirement age of women

 

60 años

 

60 años

 

Retirement age of men

 

65 años

 

65 años

 

 


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

 

57



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

 

06.30.2015

 

12.31.2014

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean pesos

 

17,314,691

 

17,684,657

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda. (2)

 

Brazil

 

Brazilean real

 

13,845,024

 

14,910,530

 

8.82

%

8.82

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brazil

 

Brazilean real

 

1,197,739

 

1,276,042

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brazil

 

Brazilean real

 

259,475

 

238,647

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brazil

 

Brazilean real

 

27,311,248

 

31,940,337

 

40.00

%

40.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Total

 

 

 

 

 

59,928,177

 

66,050,213

 

 

 

 

 

 


(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.

 

58



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 June 30, 2015 and December 31, 2014:

 

Details

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

66,050,213

 

68,673,399

 

Dividends received

 

(1,238,257

)

(1,590,674

)

Variation of minimum dividends from equity investees

 

 

149,938

 

Share in operating income

 

(23,110

)

2,169,272

 

Unrealized income

 

42,634

 

85,266

 

Other decrease investment in associate (Sale participation in Leon Alimentos y Bebidas Ltda.).

 

 

(4,194,955

)

Deferred tax effect resulting from change in related tax rate in associate

 

 

(438,347

)

Decrease due to foreign currency translation differences

 

(4,903,303

)

1,196,314

 

Ending Balance

 

59,928,177

 

66,050,213

 

 

The main movements for the periods ended 2015 and 2014 are detailed as follows:

 

·             During the period ended June 30, 2015, the Company received dividends from its equity investee, Envases CMF S.A. in the amount of ThCh$ 1,020,250  (ThCh$760,037 in 2014).

 

·             During the period ended June 30, 2015,  Sorocaba Refrescos S.A.  has distributed  dividends of ThCh$218,007  (ThCh$830,637 in 2014).

 

·             In October 2014, Rio Janeiro Refrescos Ltda., sold the 2.05% stake in Leão Alimentos e Bebidas Ltda. according to volume quotas for ThCh$ 4,495,771 generating earnings amounting to ThCh$ 300,816, which were recognized as a credit to results.

 

14.3           Reconciliation of share of profit in investments in associates:

 

Details

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

(23,110

)

1,717,985

 

 

 

 

 

 

 

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)

 

(347,108

)

(251,472

)

Amortization of Fair Value in Vital Jugos S. A

 

42,633

 

42,633

 

Income Statement Balance

 

(327,585

)

1,509,146

 

 

59



Table of Contents

 

14.4           Summary financial information of associates:

 

The attached table presents summarized information regarding the Company´s equity investees as of June 30, 2015:

 

 

 

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

 

57,600,393

 

118,764,017

 

10,581,056

 

1,948,895

 

343,248,508

 

Total liabilities

 

21,947,813

 

50,485,960

 

 

1,300,207

 

186,341,302

 

Total revenue

 

23,490,719

 

7,751,805

 

343,413

 

 

379,218,114

 

Net income of associate

 

1,215,302

 

2,843,322

 

343,413

 

644,569

 

9,068,974

 

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

06/30/2015

 

05/31/2015

 

05/31/2015

 

05/31/2015

 

05/31/2015

 

 

60



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:

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Distribution rights (1)

 

686,246,230

 

 

686,246,230

 

719,385,108

 

 

719,385,108

 

Software

 

22,373,066

 

(15,189,592

)

7,183,474

 

22,591,363

 

(14,242,229

)

8,349,134

 

Others

 

556,447

 

(75,690

)

480,757

 

521,234

 

(74,197

)

447,037

 

Total

 

709,175,743

 

(15,265,282

)

693,910,461

 

742,497,705

 

(14,316,426

)

728,181,279

 

 


(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:

 

 

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Chile

 

300,305,727

 

300,305,727

 

Brazil

 

208,028,879

 

230,712,143

 

Paraguay

 

176,196,770

 

186,636,782

 

Argentina

 

1,714,854

 

1,730,456

 

Total

 

686,246,230

 

719,385,108

 

 

The movement and balances of identifiable intangible assets are detailed as follows for the period January 1 to June 30, 2015 and  January 1 to December 31, 2014:

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

Distribution

 

 

 

 

 

 

 

Distribution

 

 

 

 

 

 

 

Details

 

Rights

 

Rights

 

Software

 

Total 

 

Rights

 

Rights

 

Software

 

Total 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

719,385,108

 

447,037

 

8,349,134

 

728,181,279

 

691,355,453

 

453,737

 

8,797,302

 

700,606,492

 

Additions

 

 

 

487,755

 

487,755

 

 

 

3,191,059

 

3,191,059

 

Amortization

 

 

(2,280

)

(1,336,771

)

(1,339,051

)

 

(4,365

)

(3,048,607

)

(3,052,972

)

Other increases (decreases)(1)

 

(33.138.878

)

36,000

 

(316,644

)

(33,419,522

)

28,029,655

 

(2,335

)

(590,620

)

27,436,700

 

Ending balance

 

686,246,230

 

480,757

 

7,183,474

 

693,910,461

 

719,385,108

 

447,037

 

8,349,134

 

728,181,279

 

 


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

 

61



Table of Contents

 

15.2           Goodwill

 

Movement in goodwill is detailed as follows:

 

Period ended June 30, 2015

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

translation differences

 

 

 

 

 

 

 

 

 

 

 

where functional

 

 

 

 

 

 

 

 

 

Disposals

 

currency is different

 

 

 

Operating segment

 

01.01.2015

 

Additions

 

or impairments

 

from presentation currency

 

06.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Operación Chilena

 

8,503,023

 

 

 

 

8,503,023

 

Operación Brazilera

 

90,122,057

 

 

 

(8,760,292

)

81,361,765

 

Operación Argentina

 

10,058,725

 

 

 

(90,685

)

9,968,040

 

Operación Paraguaya

 

8,240,394

 

 

 

(460,948

)

7,779,446

 

Total

 

116,924,199

 

 

 

(9,311,925

)

107,612,274

 

 

Period ended December 31, 2014

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

translation differences

 

 

 

 

 

 

 

 

 

 

 

where functional

 

 

 

 

 

 

 

 

 

Disposals

 

currency is different

 

 

 

Operating segment

 

01.01.2014

 

Additions

 

or impairments

 

from presentation currency

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Operación Chilena

 

8,522,488

 

 

(19,465

)

 

8,503,023

 

Operación Brazilera

 

88,659,503

 

 

(292,365

)(1)

1,754,919

 

90,122,057

 

Operación Argentina

 

11,404,496

 

 

 

(1,345,771

)

10,058,725

 

Operación Paraguaya

 

7,192,580

 

 

 

1,047,814

 

8,240,394

 

Total

 

115,779,067

 

 

(311,830

)

1,456,962

 

116,924,199

 

 


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

 

62



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, 2014 (the impairment tests are performed annually):

 

Country

 

Volume Growth
Rate

 

Discount
Rate

 

Local
Inflation
Rate

 

Argentina

 

2.9

%

32.8

%

22.7

%

Brazil

 

2.9

%

10.7

%

5.2

%

Chile

 

3.7

%

8.7

%

3.1

%

Paraguay

 

3.8

%

12.4

%

5.0

%

 

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, 2014.

 

63



Table of Contents

 

NOTE 16 —  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

41,882,748

 

41,675,933

 

Bonds payable

 

18,361,720

 

17,623,883

 

Deposits in guarantee

 

15,279,019

 

15,982,913

 

Derivative contract obligations (see note 21)

 

3,377,775

 

4,431,484

 

Leasing agreements

 

2,852,549

 

3,688,227

 

Total

 

81,753,811

 

83,402,440

 

 

 

 

 

 

 

Non-current

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

32,912,869

 

46,414,771

 

Bonds payable

 

674,774,289

 

657,220,248

 

Derivative contract obligations (see note 21)

 

19,839,525

 

22,981,421

 

Total

 

727,526,683

 

726,616,440

 

 

The fair value of the aforementioned financial liabilities is presented below:

 

Currrent

 

Book Value
06.30.2015

 

Fair Value
06.30.2015

 

Book Value
12.31.2014

 

Fair Value
12.31.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank Loans (1)

 

41,882,748

 

42,567,749

 

41,675,933

 

42,604,758

 

Bonds Payable (2)

 

18,361,720

 

20,138,024

 

17,623,883

 

18,852,764

 

Deposits in guarantee (3)

 

15,279,019

 

15,279,019

 

15,982,913

 

15,982,913

 

Derivative contract obligations (see note 21)

 

3,377,775

 

3,377,775

 

4,431,484

 

4,431,484

 

Leasing agreements (3)

 

2,852,549

 

2,852,549

 

3,688,227

 

3,688,227

 

Total

 

81,753,811

 

84,215,116

 

83,402,440

 

85,560,146

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

06,30,2015

 

06,30,2015

 

12,31,2014

 

12,31,2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank loans (1)

 

32,912,869

 

29,469,711

 

46,414,771

 

41,861,984

 

Bonds payable (2)

 

674,774,289

 

726,032,993

 

657,220,248

 

701,322,386

 

Leasing agreements (3)

 

19,839,525

 

19,839,525

 

22,981,421

 

22,981,421

 

Total

 

727,526,683

 

775,342,229

 

726,616,440

 

766,165,791

 

 


(1)             The fair values are based on discounted cash flows using market based discount rates as of year-end and are Level 2 fair value measurements.

(2)             The fair value of coporate bonds are classified as a Level 1 fair value measurements based on quoted prices for the Company’s obligations.

(3)             The fair value approximates book value considering the nature and term of the obligations

 

64



Table of Contents

 

16.1.1  Bank obligations, current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

Up to

 

90 days

 

at

 

at

 

Tax ID,

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

90 days

 

To 1 year

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.036.000-K

 

Banco Santander

 

Chile

 

Chilean pesos

 

Monthly

 

1.10

%

1.10

%

 

 

 

9,633

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.032.000-8

 

BBVA

 

Chile

 

Chilean pesos

 

At maturity

 

5.00

%

5.00

%

2,103,000

 

 

2,103,000

 

205,000

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco BICE

 

Chile

 

Chilean pesos

 

Semiannually

 

4.29

%

4.29

%

 

345,728

 

345,728

 

211,137

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Ciudad de Bs.As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

177,437

 

478,155

 

655,592

 

658,980

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina (1) 

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

171,893

 

585,974

 

757,867

 

748,896

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

50,297

 

149,072

 

199,369

 

201,332

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

23.06

%

23.06

%

 

 

 

853,102

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

23.38

%

23.38

%

 

 

 

4,587,880

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

24.63

%

24.63

%

10,923

 

8,438,028

 

8,448,951

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.00

%

15.00

%

20,134

 

 

20,134

 

60,977

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

365,267

 

987,953

 

1,353,220

 

1,390,819

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

At maturity

 

16.00

%

16.00

%

436,842

 

 

436,842

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

53,346

 

157,336

 

210,682

 

198,950

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

80,603

 

234,366

 

314,969

 

319,284

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

49,658

 

148,400

 

198,058

 

186,837

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.00

%

15.00

%

69,581

 

 

69,581

 

210,727

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Monthly

 

18.00

%

18.00

%

5,427

 

 

5,427

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Trimestral

 

15.25

%

15.25

%

140,016

 

305,439

 

445,455

 

545,149

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco Santa Fe

 

Argentina

 

Argentine pesos

 

At maturity

 

28.00

%

28.00

%

 

 

 

5,080,638

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

81,285

 

232,046

 

313,331

 

317,750

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Bank HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

81,285

 

232,046

 

313,331

 

317,750

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

Monthly

 

30.25

%

30.25

%

 

 

 

453,690

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

15.25

%

15.25

%

80,895

 

234,390

 

315,285

 

316,153

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

VOTORANTIM

 

Brazil

 

Brazilean real

 

Monthly

 

9.40

%

9.40

%

 

 

 

65,788

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

ITAÚ - Finame

 

Brazil

 

Dollars

 

Monthly

 

2.992

%

2.992

%

 

17,482,416

 

17,482,416

 

16,118,096

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean real

 

Monthly

 

7.15

%

7.15

%

113,920

 

315,792

 

429,712

 

440,866

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean real

 

Monthly

 

4.50

%

4.50

%

150,864

 

386,192

 

537,056

 

603,278

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

6.00

%

6.00

%

746,963

 

2,112,214

 

2,859,177

 

3,376,088

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

6.63

%

6.63

%

1,011,355

 

3,056,210

 

4,067,565

 

4,197,133

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

41,882,748

 

41,675,933

 

 


(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, the financial expense is recognized pursuant to market rates and, the differential of financial expenses between the market and nominal rate was imputed as lower costs of property, plant, and equipment

 

65



Table of Contents

 

16.1.2  Bank obligations, non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More 2 years

 

More 3 years

 

More 4 years

 

More 5

 

at

 

Tax ID,

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

Up to 5 years

 

Years

 

06.30.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

6.63

%

6.63

%

3,881,003

 

2,523,484

 

510,469

 

251,173

 

 

7,166,129

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilean real

 

Monthly

 

7.15

%

7.15

%

415,098

 

151,922

 

142,976

 

11,883

 

 

721,879

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dollars

 

Monthly

 

2.992

%

2.992

%

7,466,385

 

3,733,192

 

 

 

 

11,199,577

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilean real

 

Monthly

 

6.00

%

6.00

%

2,816,285

 

2,816,285

 

2,816,285

 

2,112,214

 

 

10,561,069

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilean real

 

Monthly

 

4.50

%

4.50

%

128,731

 

 

 

 

 

128,731

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

193,966

 

 

 

 

 

193,966

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

49,691

 

 

 

 

 

49,691

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

323,458

 

 

 

 

 

323,458

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

161,729

 

 

 

 

 

161,729

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

161,729

 

 

 

 

 

161,729

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco BBVA Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

166,246

 

 

 

 

 

166,246

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

181,136

 

 

 

 

 

181,136

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

156,260

 

 

 

 

 

156,260

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

3.43

%

3.43

%

868,847

 

872,422

 

 

 

 

1,741,269

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

32,912,869

 

 


(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, the financial expense is recognized pursuant to market rates and, the differential of financial expenses between the market and nominal rate was imputed as lower costs of property, plant, and equipment.

 

66



Table of Contents

 

16.1.2  Bank obligations, non-current December 31,2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More 2 years

 

More 3 years

 

More 4 years

 

More 5

 

at

 

Tx ID

 

Name

 

Country

 

Tx ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

Up to 5 years

 

Years

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

4,169,265

 

3,582,205

 

1,133,230

 

65,787

 

 

8,950,487

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Río

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

476,272

 

310,662

 

158,529

 

117,869

 

 

1,063,332

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dólar USA

 

Monthly

 

2.992

%

2.992

%

8,280,509

 

8,280,509

 

 

 

 

16,561,018

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

4.50

%

4.50

%

428,302

 

 

 

 

 

428,302

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

7.00

%

7.00

%

3,327,965

 

3,157,786

 

3,131,517

 

3,131,517

 

820,546

 

13,569,331

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

581,022

 

 

 

 

 

581,022

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

150,428

 

 

 

 

 

150,428

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

175,174

 

 

 

 

 

175,174

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

988,071

 

 

 

 

 

988,071

 

Foreign

 

Embotelladora del Atántico S.A.

 

Argentina

 

Foreign

 

Banco Ciudad de Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

326,400

 

 

 

 

 

326,400

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

319,305

 

 

 

 

 

319,305

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

319,305

 

 

 

 

 

319,305

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco BBVA Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

269,432

 

 

 

 

 

269,432

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

157,737

 

 

 

 

 

157,737

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

290,509

 

 

 

 

 

290,509

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

315,363

 

 

 

 

 

315,363

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

At maturity

 

4.29

%

4.29

%

1,949,555

 

 

 

 

 

1,949,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

46,414,771

 

 


(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, the financial expense is recognized pursuant to market rates and, the differential of financial expenses between the market and nominal rate was imputed as lower costs of property, plant, and equipment.

 

67



Table of Contents

 

16.2.1    Bonds payable

 

 

 

Current

 

Non-Current

 

Total

 

Composition of bonds payable

 

06.30.2015

 

12.31.2014

 

06.30.2015

 

12.31.2014

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

19,177,843

 

18,457,970

 

679,879,338

 

662,420,327

 

699,057,181

 

680,878,297

 

Expenses of bond issuance and discounts on placement

 

(816,123

)

(834,087

)

(5,105,049

)

(5,200,079

)

(5,921,172

)

(6,034,166

)

Net balance presented in statement of financial position

 

18,361,720

 

17,623,883

 

674,774,289

 

657,220,248

 

693,136,009

 

674,844,131

 

 

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. Following is a detail of the these instruments:

 

 

 

 

 

Face

 

Unit of

 

Interest

 

Final

 

Interest

 

Date

Amortization of

 

 

 

 

 

 

 

Series

 

amount

 

Adjustment

 

rate

 

Maturity

 

Payment

 

capital

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

625.000

 

Unidad de Fomento

 

3.0

%

08-15-2017

 

Semiannually

 

08-15-2015

 

6,419,140

 

6,363,030

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2.813.831

 

Unidad de Fomento

 

6.5

%

06-01-2026

 

Semiannually

 

12-01-2015

 

4,948,018

 

4,749,263

 

SVS Registration N°641 08.23.2010

 

C

 

1.500.000

 

Unidad de Fomento

 

4.0

%

08-15-2031

 

Semiannually

 

02-15-2021

 

553,533

 

548,679

 

SVS Registration N°759 08.20.2013

 

C

 

1.000.000

 

Unidad de Fomento

 

3.5

%

08-16-2020

 

Semiannually

 

02-16-2017

 

325,072

 

284,837

 

SVS Registration N°760 08.20.2013

 

D

 

4.000.000

 

Unidad de Fomento

 

3.8

%

08-16-2034

 

Semiannually

 

02-16-2032

 

1,410,763

 

1,236,149

 

SVS Registration N°760 04.02.2014

 

E

 

3.000.000

 

Unidad de Fomento

 

3.75

%

03-01-2035

 

Semiannually

 

09-01-2032

 

928,217

 

914,996

 

Bond USA

 

 

575.000.000

 

Dollars

 

5.0

%

10-01-2023

 

Semiannually

 

10-01-2023

 

4,593,100

 

4,361,016

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19,177,843

 

18,457,970

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

625.000

 

Unidad de Fomento

 

3.0

%

08-15-2017

 

Semiannually

 

08-15-2016

 

9,368,610

 

12,313,550

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2.813.831

 

Unidad de Fomento

 

6.5

%

06-01-2026

 

Semiannually

 

12-01-2016

 

65,724,600

 

67,077,946

 

SVS Registration N°641 08.23.2010

 

C

 

1.500.000

 

Unidad de Fomento

 

4.0

%

08-15-2031

 

Semiannually

 

02-15-2021

 

37,474,440

 

36,940,650

 

SVS Registration N°759 08.20.2013

 

C

 

1.000.000

 

Unidad de Fomento

 

3.5

%

08-16-2020

 

Semiannually

 

02-16-2017

 

24,982,960

 

24,662,705

 

SVS Registration N°760 08.20.2013

 

D

 

4.000.000

 

Unidad de Fomento

 

3.8

%

08-16-2034

 

Semiannually

 

02-16-2032

 

99,931,840

 

98,662,919

 

SVS Registration N°760 04.02.2014

 

E

 

3.000.000

 

Unidad de Fomento

 

3.75

%

03-01-2035

 

Semiannually

 

09-01-2032

 

74,948,888

 

73,881,307

 

Bond USA

 

 

575.000.000

 

Dollars

 

5.0

%

10-01-2023

 

Semiannually

 

10-01-2023

 

367,448,000

 

348,881,250

 

Total non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

679,879,338

 

662,420,327

 

 

Accrued interest included in the current portion of bonds totaled ThCh$ 8,358,870 and  ThCh$ 8,122,961, at June 30, 2015 and December 31, 2014 , respectively.

 

68



Table of Contents

 

16.2.3                       Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-
current

 

 

 

Series

 

2016

 

2017

 

2018

 

Después

 

06-30-2015

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°640 08.23.2010

 

A

 

3,122,870

 

6,245,740

 

 

 

9,368,610

 

SVS Registration N°254 06.13.2001

 

B

 

2,396,914

 

5,026,299

 

5,353,008

 

52,948,379

 

65,724,600

 

SVS Registration N°641 08.23.2010

 

C

 

 

 

 

37,474,440

 

37,474,440

 

SVS Registration N°759 08.20.2013

 

C

 

 

6,245,740

 

6,245,740

 

12,491,480

 

24,982,960

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

99,931,840

 

99,931,840

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

74,948,888

 

74,948,888

 

Bonod USA

 

 

 

 

 

367,448,000

 

367,448,000

 

 

 

 

 

5,519,784

 

17,517,779

 

11,598,748

 

645,243,027

 

679,879,338

 

 

16.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating at June 30, 2015:

 

AA

:

Clasificación correspondiente a ICR Compañía Clasificadora de Riesgo Ltda.

AA

:

Clasificación correspondiente a Fitch Chile Clasificadora de Riesgo Limitada.

 

The rating of bonds issued on the international market as of June 30, 2015 is the following:

 

BBB

:

Clasificación correspondiente a Standard&Poors.

A-

:

Clasificación correspondiente a Fitch Chile Clasificadora de Riesgo Limitada.

 

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. Market (Yankee Bonds) for 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, 2015 is Series B for a nominal amount of up to UF 4 million, of which amount UF 3.7 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  June 30, 2015 is UF2,814 million.

 

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

 

69



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 June 30, 2015, Indebtedness Level is 0.92 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 June 30, 2015, the values of items included in this indicator are the following:

 

ThCh$

 

Other current financial liabilities

 

81,753,811

 

Other non-current financial liabilities

 

727,076,683

 

Total Consolidated Equity

 

876,325,309

 

 

·             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 June 30, 2015, this index is 1.61 times:

 

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

 

As of June 30, 2015, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,042,454,294

 

Unsecured consolidated liabilities payable

 

1,268,947,282

 

 

70



Table of Contents

 

Restrictions regarding bond lines registered in the Securities Registrered 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 June 30, 2015, the balance of outstanding capital  is UF 0.625 million

 

·             UF 1.5 million of Series C bonds due 2031, bearing an annual interest  rate of  4.00%. As of June 30, 2015, 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 June 30, 2015, Net Financial Debt was 0.59 times..

 

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

 

As of June 30, 2015, the values of items included in this indicator are the following:

 

ThCh$

 

Cash and cash equivalent

 

63,879,882

 

Other current financial assets

 

118,357,660

 

Other non-current financial assets

 

107,718,019

 

Other current financial liabilities

 

81,753,811

 

Other non-current financial liabilities

 

727,526,683

 

Total Consolidated Equity

 

876,325,309

 

 

·             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 June 30, 2015, this index is 1.61 times:

 

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

 

As of June 30, 2015, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,042,454,294

 

Unsecured consolidated liabilities payable

 

1,268,947,282

 

 

·             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.

 

71



Table of Contents

 

·             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

 

As of March 31, 2015 Net Financial Coverage level is 5.75 times.

 

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

 

As of June 30, 2015, the values of items included in this indicator are the following:

 

ThCh$

 

(+) Consolidated Ebitda between January 1 and June 30, 2015

 

155.608.529

 

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

 

289.739.619

 

(-) Consolidated Ebitda between January 1 and June 30, 2014

 

130.295.745

 

Consolidated Ebitda twelve months (between July 2014 and June 30, 2015)

 

315.052.403

 

 

 

 

 

(+) Consolidated Financial income between January 1 and June 30, 2015

 

4,848,053

 

(+) Consolidated Financial income between January 1 and December 31, 2014

 

8,655,623

 

(-) Consolidated Financial income between January 1 and June 30, 2014

 

4,177,824

 

Consolidated Financial income twelve months (between July 2014 and June 30, 2015)

 

9,325,852

 

 

 

 

 

(+) Consolidated Financial expenses between January 1 and June 30, 2015

 

30,368,316

 

(+) Consolidated Financial expenses between January 1 and December 31, 2014

 

65,081,431

 

(-) Consolidated Financial expenses between January 1 and June 30, 2014

 

31,362,712

 

Consolidated Financial expenses twelve months (between July 2014 and June 30, 2015)

 

64,087,035

 

 

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

 

During 2013 and 2014, Andina placed local bonds in the Chilean market. The issuance was structured into two series.

 

·             Series C outstanding as of June 30, 2015, for a nominal value of up to UF 3 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 June 30, 2015 is UF 1.0 million.

 

·             Series D and E outstanding at June 30, 2015 for a total nominal value of UF 8 million, of which UF 4 million were placed in bonds during August, 2013 (series D) and UF 3 million during April, 2014 (series E), with final maturity in 2034 and 2035, respectively, issued with charge against line number 760.  The anual interest rates are 3.8% for Series D and 3.75% for Series E. The oustanding capital balance at June 30, 2015 of both series amounts to UF 7.0 million.

 

72



Table of Contents

 

Regarding Series C, D and E, 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 June 30, 2015, Indebtedness Level is 0.72 times of Consolidated Equity.

 

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

 

As of June 30, 2015, the values of items included in this indicaror are the following:

 

ThCh$

 

Cash and cash equivalent

 

63,879,882

 

Other current financial assets

 

118,357,660

 

Other current financial liabilities

 

81,753,811

 

Other non-current financial liabilities

 

727,526,683

 

Total Consolidated Equity

 

876,325,309

 

 

·             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 June 30, 2015, this index is 1.61 times:

 

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

 

As of June 30, 2015, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,042,454,294

 

Unsecured consolidated liabilities payable

 

1,268,947,282

 

 

·             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 June 30, 2015 and December 31, 2014, the Company complies with all financial collaterals.

 

73



Table of Contents

 

Repurchased bonds

 

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 Bonds USA 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 at December 31, 2013. On December 15, 2014, Embotelladora Andina S.A. rescued US$200 million in outstanding bonds from its subsidiary Abisa Corp S.A., thus since legally debtor and creditor are joined in a single entity, the mentioned bond liability becomes extinguished.

 

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 June 30, 2015 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 incomes.

 

16.3.1                       Derivative contract obligations.

 

Please see details in Note 21.

 

74



Table of Contents

 

16.4.1                    Current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

Up tp

 

90 days to

 

at

 

at

 

Name

 

Country

 

Tax,ID

 

Name

 

Name

 

Currency

 

type

 

rate

 

rate

 

90 days

 

1 year

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

50,892

 

164,607

 

215,499

 

369,895

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

331,095

 

872,382

 

1,203,477

 

1,736,508

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

128,151

 

404,666

 

532,817

 

605,105

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

56,830

 

114,782

 

171,612

 

247,844

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

158,942

 

487,755

 

646,697

 

655,131

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

19,698

 

62,749

 

82,447

 

73,744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

2,852,549

 

3,688,227

 

 

16.4.2  Non-current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

more

 

at

 

Name

 

Country

 

Tax,ID

 

Name

 

Country

 

Currency

 

type

 

rate

 

Rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

06.30.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

402,699

 

 

 

 

 

402,699

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

739,097

 

 

 

 

 

739,097

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

93,276

 

 

 

 

 

93,276

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

614,478

 

 

 

 

 

614,478

 

Rio de Janeiro Refrescos Ltda.

 

Brasil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

2,067,187

 

2,067,187

 

2,067,187

 

2,067,187

 

9,236,965

 

17,505,713

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

197,589

 

286,673

 

 

 

 

484,262

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

19,839,525

 

 

75



Table of Contents

 

16.4.2  Non-Current liabilities for leasing agreements December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

more

 

at

 

Name

 

Country

 

Tax,ID

 

Name

 

Type

 

Currency

 

type

 

rate

 

rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

479,460

 

 

 

 

 

479,460

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

18,881

 

 

 

 

 

18,881

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

1,945,291

 

1,945,291

 

1,945,291

 

1,945,291

 

11,939,924

 

19,721,088

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

43,401

 

 

 

 

 

43,401

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

13.06

%

13.06

%

125,635

 

 

 

 

 

125,635

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

12.70

%

12.70

%

786,477

 

 

 

 

 

786,477

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

12.68

%

12.68

%

1,306,378

 

 

 

 

 

1,306,378

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

500,101

 

 

 

 

 

500,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

22,981,421

 

 

76



Table of Contents

 

NOTE 17 —   TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

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

 

Item

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

115,132,990

 

171,289,867

 

Withholdings tax

 

24,510,653

 

47,459,313

 

Others

 

13,964,720

 

9,429,932

 

Total

 

153,608,363

 

228,179,112

 

 

b)                 The Company maintains operating 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:

 

Item

 

06.30.2015

 

 

 

ThCh$

 

Maturity within one year

 

3,563,504

 

Maturity long term

 

3,437,714

 

Total

 

7,001,218

 

 

Total expenses related to operating leases maintained by the Company as of June 30, 2015 and 2014 amounted to ThCh$2,805,970 and ThCh$1,836,168 respectively.

 

77



Table of Contents

 

NOTE 18 —  CURRENT AND NON-CURRENT PROVISIONS

 

18.1                                 Balances

 

The balances of provisions recorded by the Company at June 30, 2015 and December 31, 2014 are detailed as follows:

 

Description

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

70,114,175

 

77,812,345

 

Total

 

70,114,175

 

77,812,345

 

 

 

 

 

 

 

Current

 

419,276

 

365,832

 

Non-current

 

69,694,899

 

77,446,513

 

Total

 

70,114,175

 

77,812,345

 

 


(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)

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

62,941,738

 

68,750,633

 

Labor Contingencies

 

3,865,740

 

4,671,795

 

Civil Contingencies

 

3,306,697

 

4,389,917

 

Total

 

70,114,175

 

77,812,345

 

 

78



Table of Contents

 

18.2                                 Movements

 

Movement of provisions is detailed as follows:

 

 

 

06.30.2015

 

12.31.2014

 

 Details

 

Litigation

 

Others

 

Total 

 

Litigation

 

Others

 

Total 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening Balance at January

 

77,812,345

 

 

77,812,345

 

77,812,294

 

 

77,812,294

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

308,849

 

 

308,849

 

 

 

 

Increase (decrease) in existing provisions

 

395,642

 

 

395,642

 

1,064,399

 

 

1,064,399

 

Payments

 

(778,999

)

 

(778,999

)

(2,403,975

)

 

(2,403,975

)

Unrealized provision reversal

 

(128,823

)

 

(128,823

)

 

 

 

Increase (decrease) due to foreign exchange differences

 

(7,494,839

)

 

(7,494,839

)

1,339,627

 

 

1,339,627

 

Total

 

70,114,175

 

 

70,114,175

 

77,812,345

 

 

77,812,345

 

 

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:

 

Detalle

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Minimum Dividend

 

13,425,773

 

695,729

 

Dividend payable

 

15,215,481

 

9,164,842

 

Employee remuneration payable

 

7,690,848

 

14,563,449

 

Accrued vacations

 

16,210,016

 

13,183,296

 

Other

 

489,173

 

2,192,222

 

Total

 

53,031,291

 

39,799,538

 

 

 

 

 

 

 

Current

 

53,031,291

 

39,367,048

 

Non-current

 

332,332

 

432,490

 

Total

 

53,363,623

 

39,799,538

 

 

79



Table of Contents

 

NOTE 20 — EQUITY

 

20.1                                 Paid-in capital

 

On August 21, 2013 saw the decline of paid capital as of right for not having alienated third 67 shares of Series A and 8,065 Series B shares, which the Company acquired in 2012, to shareholders exercised their right to retire when it was merged with Embotelladoras Coca-Cola Polar S.A, thus passing the capital paid a total of ThCh $ 270,759,299 to a total of ThCh$ 270,737,574.

 

The paid-in capital of the Company totaled ThCh$270,737,574 as of June 30, 2015 and 2014. 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

 

2015

 

2014

 

2015

 

2014

 

2015

 

2014

 

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             Equity:

 

 

 

Subscribed Capital

 

Paid-in capital

 

Series

 

2015

 

2014

 

2015

 

2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

A

 

135,379,504

 

135,379,504

 

135,379,504

 

135,379,504

 

B

 

135,358,070

 

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 General Shareholders’ Meeting held in April 2015, the shareholders agreed to distribute a final dividend charged to 2014 earnings in order to complete the mandatory 30% required by Chilean corporate law and 1 additional dividend, which will be paid during August 2015.

 

80



Table of Contents

 

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.

 

Retained earnings at the date of IFRS adoption amounted to ThCh$ 19,260,703, of which ThCh$ 8,848,431 have been realized at June 30, 2015 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

 

Realized at
06.30.2015

 

Amount of
accumulated
earnings at
06.30.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets parent Company

 

Sale or impairment

 

14,800,384

 

(11,607,914

)

3,192,470

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

2,281,817

 

6,935,118

 

Full absorption cost accounting parent Company

 

Sale of products

 

305,175

 

(305,175

)

 

Post-employment benefits actuarial calculation parent Company

 

Termination of employees

 

946,803

 

(564,334

)

382,469

 

Deferred taxes complementary accounts parent Company

 

Amortization

 

(1,444,960

)

1,347,175

 

(97,785

)

Total

 

 

 

19,260,703

 

(8,848,431

)

10,412,272

 

 

The dividends declared and paid during 2015 and 2014 are presented below:

 

Dividend payment date

 

Dividend type

 

Profits imputable
to dividends

 

Ch$ per
Series A
Share

 

Ch$ per
Series B
Share

 

2014

 

May

 

Aditional

 

Retained Earnings

 

12.37

 

13.61

 

2014

 

May

 

Final

 

2013

 

1.46

 

1.61

 

2014

 

August

 

Interim

 

Retained Earnings

 

12.37

 

13.61

 

2014

 

October

 

Interim

 

2014

 

13.10

 

14.41

 

2015

 

January

 

Interim

 

2014

 

9.00

 

9.90

 

2015

 

May

 

Final

 

2014

 

15.00

 

16.50

 

2015

 

August (*)

 

Additional

 

Retained Earnings

 

15.00

 

16.50

 

 


(*) As of June 30, 2015 payment of this dividend is pending, and pursuant to the agreement at the Shareholders’ Meeting held in April 2015, it will be available to shareholders beginning August 28, 2015.

 

81



Table of Contents

 

20.3                                 Reserves

 

The balance of other reserves include the following:

 

Description

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(102,056,143

)

(53,285,698

)

Cash flow hedge reserve

 

10,972,951

 

6,125,615

 

 

 

 

 

 

 

Reserve for employee benefit actuarial gains or losses

 

(1,504,303

)

(1,237,993

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

334,549,563

 

378,738,982

 

 

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.

 

82



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:

 

Details

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(60,106,639

)

(30,861,504

)

Argentina

 

(57,215,549

)

(56,273,418

)

Paraguay

 

25,905,370

 

41,657,749

 

Exchange rate differences in related companies

 

(10,639,325

)

(7,808,525

)

Total

 

(102,056,143

)

(53,285,698

)

 

The movement of this reserve for the fiscal periods ended June 30, 2015 and December 31, 2014 respectively is detailed as follows:

 

Details

 

06.30.2015

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(29,245,135

)

5,264,204

 

Argentina

 

(942,131

)

(10,185,483

)

Paraguay

 

(15,752,379

)

33,070,967

 

Exchange rate differences in related companies

 

(2,830,800

)

92,325

 

Total

 

(48,770,445

)

28,242,013

 

 

83



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 June 30, 2015 are as follow:

 

 

 

Non-controlling Interests

 

 

 

Percentage
%

 

Shareholders
Equity

 

Income

 

Details

 

2015

 

2015

 

2015

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0171

 

15,118

 

1,880

 

Andina Empaques Argentina S.A.

 

0.0209

 

2,431

 

358

 

Paraguay Refrescos S.A.

 

2.1697

 

5,402,776

 

193,554

 

Vital S.A.

 

35.0000

 

8,949,872

 

39,582

 

Vital Aguas S.A.

 

33.5000

 

2,002,739

 

47,649

 

Envases Central S.A.

 

40.7300

 

4,641,727

 

(190,470

)

Total

 

 

 

21,014,663

 

92,553

 

 

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:

 

 

 

06.30.2015

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

21,310,930

 

23,441,645

 

44,752,575

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

45.03

 

49.53

 

47.28

 

 

 

 

06.30.2014

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

13,587,083

 

14,945,550

 

28,532,633

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

28.71

 

31.58

 

30.14

 

 

84



Table of Contents

 

NOTE 21 —   DERIVATIVE ASSETS AND LIABILITIES

 

The company held the following derivative instruments at June 30, 2015 and December 31, 2014:

 

21.1                Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swap Itau Credit:

 

As of June 30, 2015, the Company maintained derivative contracts to ensure U.S. dollar denominated bank liabilities in Brazil amounting to ThUS$ 44,643, to convert them to liabilities in Brazilian Real. The valuation of these contracts was performed at their fair values, yielding a receivable value of ThCh$10,711,634 at June 30, 2015 which is presented in other financial assets non-current. These swap contracts have the same terms of the underlying bond obligation and expire in 2017. In addition, the excess value of the derivative above the hedged items of ThCh$ 604,409 (ThCh$ 639,447 in December 31, 2014) has been recognized within other equity reserves as of June 30, 2015 and December 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$2,974,125 at June 30, 2015 (ThCh$1,632,629 at December 31, 2014).

 

b)     Cross Currency Swaps associated with US Bonds

 

At June 30, 2015, 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$86,820,216 at June 30, 2015, which is presented as other financial assets non-current.  In addition excess value of the derivative above the hedged items of ThCh$10,852,175 has been recognized within other equity reserves as of June 30, 2015. The income of the ineffective portion amount of ThCh$1,656,114 associated with this hedge was recorded in other gains and losses at June 30, 2015. (ThCh$5,995,530 at December 31, 2014).

 

The amount of net earnings recognized in income for financial liabilities in U.S. dollars and those declared as effective that were neutralized by the recycling of capital derivative contracts amounted to ThCh$24,625,350. (ThCh$16,427,083 at December 31, 2014).

 

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

 

In 2013 and 2014, the Company entered into foreign currency forward contracts to hedge its exposure to expected future raw materials purchases in US Dollars during the years 2014 and 2015. The total amount of outstanding forward contracts were US$35.2 million at June 30, 2015 (US$125.1 million at December 31, 2014). These agreements were recorded at fair value, resulting in a net loss of ThCh$1,243,147 for the period ended June 30, 2015 (net gains of ThCh$ 1,325,260 at June 30, 2014). The fair value of these derivative contracts is an asset of ThCh$ 759,155 and liability of ThCh$ 3,377,775  at June 30, 2015 (assets of ThCh$2,871,333 and liabilities of ThCh$4,431,484 at December 31, 2014). The agreements that ensure future flows of foreign currency have been designated as hedge beginning August 1, 2014, following hedge accounting as of that date, at June 30, 2015, as a result of this methodology the Company registered a net balance of ThCh$483,633 as a capital decrease associated with the fair value of existing contracts. Futures contracts that ensure prices of future materials have not been designated as hedge agreements, whereby its effects on variations in fair value are accounted for directly under statements of income in the “other gains and losses” account.

 

85



Table of Contents

 

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.

 

Fair value hierarchy

 

The Company had total assets related to its foreign exchange derivative contracts of ThCh$98,291,005 and liabilities to ThCh$3,377,775 at June 30, 2015 (assets for ThCh$53,878,573 and liabilities for ThCh$4,431,484 at December 31, 2014). Those contracts covering existing items have been classified in the same category of hedged, the net amount of derivative contracts by concepts covering forecasted items have been classified in financial assets and financial liabilities, All the derivative contracts are carried 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 June 30, 2015, 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 June 30, 2015

 

 

 

 

 

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

 

 

759,155

 

 

759,155

 

Other non-current financial assets

 

 

97,531,850

 

 

97,531,850

 

Total assets

 

 

98,291,005

 

 

98,291,005

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

3,377,775

 

 

3,377,775

 

Total liabilities

 

 

3,377,775

 

 

3,377,775

 

 

 

 

Fair Value Measurements at December 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

 

 

2,871,333

 

 

2,871,333

 

Other non-current financial assets

 

 

51,007,240

 

 

51,007,240

 

Total assets

 

 

53,878,573

 

 

53,878,573

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

4,431,484

 

 

4,431,484

 

Total liabilities

 

 

 

 

 

Assets

 

 

4,431,484

 

 

4,431,484

 

 

86



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$1,408,352. 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$901,621 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$68,286,547. 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 June 30, 2015 and December 31,2014 amounted to ThCh$98,426,660 and ThCh$113,574,536 respectively

 

 

 

Part of the assets given as warranty by Rio de Janeiro Refrescos Ltda. as of December 31, 2014, are in the process of being released and others have been released with the exchange of Warranty Insurance and Bail Letters entered into amounting to R$492,278,723, with different financial institutions and insurance companies in Brazil, through which these entities after a 0.6% commission, become responsible of fulfilling obligations with the Brazilian tax authorities should any trial result against Rio de Janeiro Refrescos Ltda. Additionally, a counter-warranty agreement was executed with these same financial institutions and insurance companies, whereby Rio de Janeiro Refrescos Ltda. promises to pay back to them any amounts disbursed by the financial institutions and Insurance Companies to the government, should there be an unfavorable trial resolution.

 

 

 

Main contingencies faced by Rio de Janeiro Refrescos are as follows:

 

 

 

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. The initial amount demanded reached R$1,330,473,161, corresponding to different trials related to the same cause. In June 2014, one of these trials for R$598,754,218, was resolved in favor of the Company, however, there are new law suits arising after the purchase of ex-Companhia de Bebidas Ipiranga (October 2013) that amount to R$99,776,134.  These law suits include amounts originally demanded plus accrued adjustments to date.

 

87



Table of Contents

 

 

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. Pursuant to this criteria and despite that contingencies exist that are catalogued as possible in the amount of R$900,129,544, a provision has been generated from accounting joint ventures in the amount of R$189,069,693 equivalent to ThCh$38,942,531.

 

 

 

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$ 102.4 million equivalent to ThCh$ 21,096,329.

 

 

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$400,714. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

88



Table of Contents

 

22.2                                 Direct guarantees and restricted assets:

 

Guarantees and restricted June 30, 2015 and December 31, 2014 are detailed as follows:

 

Guarantees that compromise assets including in the financial statements:

 

 

 

Provided by

 

 

 

Committed assets

 

 Balance pending payment on the
closing date of the financial
statements

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Guarantee in favor of

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bodega San Francisco

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Trade and other receivables

 

6,788

 

6,788

 

Gas licuado Lipigas S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Trade and other receivables

 

1,140

 

1,140

 

Nazira Tala

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Trade and other receivables

 

3,416

 

3,416

 

Nazira Tala

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Trade and other receivables

 

3,508

 

3,508

 

Inmobiliaria Reconquista S.A.

 

Servicios Multivending S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

13,929

 

 

Inmob. e Invers. Supetar Ltda.

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

4,579

 

4,579

 

María Lobos Jamet

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

2,565

 

2,565

 

Reclamantes ações trabalhistas

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

2,458,344

 

15,017,759

 

Reclamantes ações civiles y tributarias

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

13,196,826

 

15,817,942

 

Instituciones Gubernamentales

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

 

6,944,052

 

Instituciones Gubernamentales

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

82,771,490

 

75,794,783

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

1,406

 

1,419

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

2,110

 

2,129

 

Municipalidad Gral. Alvear

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

 

9,170

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

25,314

 

25,544

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

1,509

 

1,522

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

382,243

 

385,720

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

2,990

 

3,017

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

970,795

 

979,627

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

6,277

 

6,334

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

12,657

 

12,772

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantees CICSA for packaging

 

Other current financial assets

 

39,167

 

39,524

 

Locadores varios

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee deposit for rentals

 

Other current financial assets

 

14,586

 

10,710

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Machinery import

 

Other current financial assets

 

9,835

 

9,924

 

Municipalidad de Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

12,277

 

8,300

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

17,176

 

17,332

 

Banco Santander Rio

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

411,135

 

943,434

 

Banco Galicia

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

170,933

 

1,036,261

 

Banco HSBC

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

 

148,666

 

Banco Industrial

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

681,464

 

813,969

 

Banco ICBC

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

 

160,501

 

Rofex

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

1,593,838

 

1,729,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

102,818,297

 

119,942,227

 

 

89



Table of Contents

 

Guarantees provided without obligation of assets included in the financial statements:

 

 

 

Provided by

 

 

 

Committed assets

 

Balance pending payment on the
closing date of the financial
statements 

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Guarantee in favor of

 

06.30.2015

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Linde Gas Chile

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

575,136

 

546,075

 

Echeverría, Izquierdo Ingeniería y Construcción.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

522,794

 

515,348

 

Rabdstad Chile S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

640,000

 

640,000

 

Transportes Vic-Ben S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

101,000

 

 

Importadora Casa y Regalos

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Cash and cash equivalent

 

1,800,000

 

 

Aduana de Ezeiza

 

Andina Empaques Argentina S.A.

 

Subsidiary

 

Fiel cumplimiento contrato

 

Surety insurance

 

299,410

 

 

Processos trabalhistas

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

651,858

 

567,285

 

Processos administrativos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,651,029

 

2,041,360

 

Governo Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

80,455,961

 

86,750

 

Governo Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

9,852,815

 

9,632,911

 

HSBC

 

Sorocaba Refrescos

 

Associate

 

Loan

 

co-signers

 

8,913,090

 

5,162,012

 

Others

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

3,663,202

 

1,246,117

 

 

90



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 June 30, 2015, 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 2.44% during the period between January 1 and June 30, 2015 (instead of 1,44%, excluding changes in the level of sales), the Company’s income would have been lower by ThCh$2,266,319.

 

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 June 30, 2015, the Company maintains a net investment of ThCh$98,687,600 in Argentina, composed by the recognition of assets amounting to ThCh$203,081,252 and liabilities amounting to ThCh$104,393,652. These investments reported 31.1% of the Company’s consolidated sales revenues

 

As of June 30, 2015, the Argentine peso appreciated 0,9% 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 $ 14.65 (36.0% devaluation), the Company would have lower income from the operations in Argentina of ThCh$3,386,446, and a decrease in equity of ThCh$22,057,425, originated by lower asset recognition of ThCh$58,391,113 and lower liabilities recognition of ThCh$36,333,688.

 

91



Table of Contents

 

a.2 Investment in Brazil

 

As of June 30, 2015, the Company maintains a net investment of ThCh$252,919,882 in Brazil, composed by the recognition of assets amounting to ThCh$759,470,368 and liabilities amounting to ThCh$506,550,486. These investments reported 34.4% of the Company’s consolidated sales revenues

 

As of June 30, 2015, the Brazilian Real devaluated 9.8% with respect to the Chilean peso

 

If the exchange rate of the Brazilian Real devaluated an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operation in Brazil of ThCh$1,008,462, and decrease in equity of ThCh$11,949,091, originated by lower asset recognition of ThCh$35,629,373 and lower liabilities recognition of ThCh$23,680,282.

 

a.3 Investment in Paraguay

 

As of June 30, 2015, the Company maintains a net investment of ThCh$249,005,864 in Paraguay, composed by the recognition of assets amounting to ThCh$288,486,479 and liabilities amounting to ThCh$39,480,615. These investments reported 6.9% of the Company’s consolidated sales revenues.

 

As of June 30, 2015, the Paraguayan Guarani devaluated 5.6% with respect to the Chilean peso

 

If the exchange rate of the Paraguayan Guaraní devaluated an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operations in Paraguay of ThCh$424,783, and decrease in equity of ThCh$12,425,008, originated by lower asset recognition of ThCh$14,389,315  and lower liabilities recognition of ThCh$1,964,307.

 

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 June 30, 2015, the Company maintains a net liability position totaling ThCh$393,695,490, basically composed of obligations with the public and bank liabilities for ThCh$400,723,093 offset partially by financial assets denominated in dollars for ThCh$7,027,673.

 

Of total financial liabilities denominated in US dollars, ThCh$28,681,993 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 and ThCh$372,041,100 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 June 30, 2015 to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$3,832,403.

 

92



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% of our cost of sales or approximately US$340 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$35.2 million for future purchases have been hedged as of June 30, 2015.

 

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$3,031,817 as of June 30, 2015. Currently, the Company has contracts to hedge this effect in Argentina, Brazil and Chile

 

d) Commodities risk

 

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 June 30, 2015 of approximately ThCh$5,277,259.

 

93



Table of Contents

 

e) 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 June 30, 2015:

 

 

 

Maturity

 

Item

 

1 year

 

More 1 year
up to 2

 

More 2
years
up to 3

 

More 3 years
up to 4

 

More 4 years

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank debt

 

24,125,196

 

28,512,450

 

20,269,960

 

10,261,505

 

 

Bonds payable

 

42,933,113

 

45,869,996

 

45,521,474

 

42,135,391

 

827,883,493

 

Operating lease obligations

 

5,135,692

 

5,326,213

 

2,810,751

 

1,817,951

 

1,237,716

 

Purchase obligations

 

121,467,035

 

64,294,120

 

10,451,817

 

102,126,307

 

156,858

 

Total

 

193,661,036

 

144,002,779

 

79,054,002

 

156,341,154

 

829,278,067

 

 

NOTE 24 — EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

Details

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Direct production costs

 

 

 

 

 

 

 

 

 

Payroll and employee benefits

 

412,942,838

 

393,691,869

 

183,339,355

 

183,870,684

 

Transportation and distribution

 

139,088,449

 

126,526,317

 

69,200,116

 

64,302,210

 

Marketing

 

85,293,562

 

73,942,971

 

37,113,727

 

28,702,885

 

Depreciation and amortization

 

22,138,334

 

25,309,555

 

8,692,492

 

12,382,191

 

Repairs and maintenance

 

50,547,305

 

50,239,494

 

24,588,022

 

25,798,475

 

Other expenses

 

16,098,614

 

14,563,401

 

8,934,825

 

8,873,379

 

Total

 

82,310,656

 

70,013,250

 

38,774,514

 

34,104,369

 

Details

 

808,419,758

 

754,286,857

 

370,643,051

 

358,034,193

 

 

94



Table of Contents

 

NOTE 25 —  OTHER INCOME

 

Other operating income is detailed as follows:

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

Details

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gain on disposal of property, plant and equipment

 

147,783

 

90,292

 

57,294

 

20,385

 

Adjustment of judicial deposit (Brazil)

 

765,150

 

678,631

 

397,469

 

487,561

 

Previous year provision reversals

 

1,024,872

 

797,373

 

1,024,872

 

797,373

 

Perma accounts receivable updates

 

422,843

 

 

422,843

 

 

Otros

 

129,921

 

86,771

 

54,772

 

32,975

 

Total

 

2,490,569

 

1,653,067

 

1,957,250

 

1,338,294

 

 

NOTE 26 —  OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

Details

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Disposal and write-off of property, plant and equipment

 

473,168

 

2,673,844

 

346,211

 

1,788,558

 

Tax on bank debits

 

3,918,381

 

2,871,066

 

1,714,142

 

1,232,818

 

Compensation for restructuring

 

576,569

 

 

177,333

 

 

Donations flood repairs and northern Chile

 

140,697

 

 

140,697

 

 

Contingencies and Non-operating fees

 

2,476,376

 

3,788,955

 

947,912

 

2,605,738

 

Others

 

460,642

 

130,767

 

369,071

 

95,612

 

Total

 

8,045,833

 

9,464,632

 

3,695,366

 

5,722,726

 

 

95



Table of Contents

 

NOTE 27 —  FINANCIAL INCOME AND EXPENSES

 

Financial income and expenses are detailed as follows:

 

a)             Finance income

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

Description

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest income

 

4,324,618

 

3,454,711

 

2,069,173

 

2,041,860

 

Other interest income

 

523,435

 

723,113

 

239,047

 

338,127

 

Total

 

4,848,053

 

4,177,824

 

2,308,220

 

2,379,987

 

 

a)             Finance expenses

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

Description

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bond interest

 

21,593,432

 

22,019,060

 

10,500,785

 

14,736,148

 

Bank loan interest

 

4,960,694

 

7,660,923

 

2,034,803

 

1,460,351

 

Other interest costs

 

3,814,190

 

1,682,729

 

2,433,212

 

1,538,183

 

Total

 

30,368,316

 

31,362,712

 

14,968,800

 

17,734,682

 

 

96



Table of Contents

 

NOTE 28 —  OTHER GAIN AND (LOSSES)

 

Other gains and (losses) are detailed as follows:

 

 

 

01.01.2015

 

01.01.2014

 

04.01.2015

 

04.01.2014

 

Details

 

06.30.2015

 

06.30.2014

 

06.30.2015

 

06.30.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gains (loss) on derivative transactions raw materials

 

(1,243,147

)

1,325,260

 

103,109

 

(1,056,801

)

Losses on ineffective portion of hedge derivatives (see note 21 (b))

 

(1,656,114

)

(3,332,182

)

(1,676,430

)

(1,917,667

)

Reverse provision prior year

 

 

1,411,030

 

 

1,411,030

 

Other income and (expenses)

 

(40,358

)

(16,396

)

(19,556

)

92,658

 

Total

 

(2,939,619

)

(612,288

)

(1,592,877

)

(1,470,780

)

 

97



Table of Contents

 

NOTE 29 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$1,627,195 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 2015

 

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

 

459,965

 

 

 

 

Argentina

 

714,590

 

 

992,406

 

 

Brazil

 

299,088

 

58,701

 

101,640

 

 

Paraguay

 

50,736

 

44,115

 

 

 

Total

 

1,524,379

 

102,816

 

1,094,046

 

 

 

NOTE 30 -  AUDITOR’S FEES

 

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

 

Description

 

2015

 

2014

 

 

 

ThCh$

 

ThCh$

 

Remuneration of the Auditor for auditing services

 

986,827

 

755,423

 

 

98



Table of Contents

 

NOTE 31 —  SUBSEQUENT EVENTS

 

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, September 2, 2015