6-K 1 a16-11039_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

 

May 2016

Date of Report (Date of Earliest Event Reported)

 

Embotelladora Andina S.A.

(Exact name of registrant as specified in its charter)

 

Andina Bottling Company, Inc.

(Translation of Registrant´s name into English)

 

Avda. Miraflores 9153

Renca

Santiago, Chile

(Address of principal executive office)

 

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

Form 20-F x   Form 40-F o

 

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

Yes o    No x

 

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

Yes o    No x

 

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

Yes o    No x

 

 

 



Table of Contents

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

as of 31 March 31, 2016 and December 31, 2015

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statements of Financial Position

 

INDEX

 

Intermediate Consolidated Statements of Financial Position as of March 31, 2016 and December 31, 2015

 

3

 

 

 

Intermediate Consolidated Statements of Income by Function for the period ended at March 31, 2016 and 2015

 

5

 

 

 

Intermediate Consolidated Statements of Comprehensive Income for the period ended at March 31, 2016 and 2015

 

6

 

 

 

Intermediate Statements of Changes in Equity for the period ended at March 31, 2016 and 2015

 

7

 

 

 

Intermediate Consolidated Statements of Cash Flows for the period ended at March 31, 2016 and 2015

 

8

 

 

 

Notes to the Intermediate Consolidated Statements of Financial Position for the period ended at March 31, 2016 and 2015

 

9

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Financial Position

As of March 31, 2016 and December 31, 2015

 

ASSETS

 

NOTE

 

03.31.2016

 

12.31.2015

 

 

 

 

 

ThCh$

 

ThCh $

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4

 

86,811,651

 

129,160,939

 

Other financial assets

 

5

 

102,589,274

 

87,491,931

 

Other non-financial assets

 

6.1

 

8,884,085

 

8,686,156

 

Trade and other accounts receivable, net

 

7

 

143,932,044

 

176,385,836

 

Accounts receivable from related companies

 

11.1

 

4,111,579

 

4,610,500

 

Inventory

 

8

 

134,715,644

 

133,333,253

 

Current tax assets

 

9.2

 

5,073,358

 

7,741,241

 

Total Current Assets

 

 

 

486,117,635

 

547,409,856

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

5

 

136,965,539

 

181,491,527

 

Other non-financial assets

 

6.2

 

17,572,809

 

18,289,901

 

Trade and other receivables

 

7

 

6,254,782

 

5,931,999

 

Accounts receivable from related parties

 

11.1

 

14,732

 

14,732

 

Investments accounted for under the equity method

 

13.1

 

62,956,230

 

54,190,546

 

Intangible assets other than goodwill

 

14.1

 

667,366,101

 

665,666,655

 

Goodwill

 

14.2

 

96,875,548

 

95,835,936

 

Property, plant and equipment

 

10.1

 

626,430,377

 

640,529,872

 

Total Non-Current Assets

 

 

 

1,614,436,118

 

1,661,951,168

 

Total Assets

 

 

 

2,100,553,753

 

2,209,361,024

 

 

The accompanying notes 1 to 30 form an integral part of these financial statements

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. Y FILIALES

 

Interim Consolidated Statements of Financial Position

as of March 31, 2016 and December 31, 2015

 

LIABILITIES AND EQUITY

 

NOTE

 

03.31.2016

 

12.31.2015

 

 

 

 

 

ThCh $

 

ThCh $

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

57,748,882

 

62,217,688

 

Trade and other accounts payable

 

16

 

162,165,482

 

212,526,368

 

Accounts payable to related parties

 

11.2

 

36,931,462

 

48,652,827

 

Provisions

 

17

 

725,229

 

326,093

 

Income taxes payable

 

9.2

 

10,982,023

 

7,494,832

 

Employee benefits current provisions

 

12

 

20,354,173

 

31,790,759

 

Other non-financial liabilities

 

18

 

11,317,174

 

17,565,643

 

Total Current Liabilities

 

 

 

300,224,425

 

380,574,210

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

736,310,179

 

765,299,344

 

Trade and other payables

 

16

 

9,204,252

 

9,303,224

 

Provisions

 

17

 

66,287,241

 

63,975,724

 

Deferred income tax liabilities

 

9.4

 

129,606,007

 

130,201,701

 

Post-employment benefit liabilities

 

12.3

 

8,368,414

 

8,230,030

 

Other non-financial liabilities

 

18

 

224,585

 

242,491

 

Total Non-Current Liabilities

 

 

 

950,000,678

 

977,252,514

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

Issued capital

 

19

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

297,863,946

 

274,755,431

 

Other reserves

 

 

 

260,248,817

 

284,980,830

 

Equity attributable to equity holders of the parent

 

 

 

828,850,337

 

830,473,835

 

Non-controlling interests

 

 

 

21,478,313

 

21,060,465

 

Total Equity

 

 

 

850,328,650

 

851,534,300

 

Total Liabilities and Equity

 

 

 

2,100,553,753

 

2,209,361,024

 

 

The accompanying notes 1 to 30 form an integral part of these financial statements

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Income by Function for the periods ended

at March 31, 2016 and 2015

 

 

 

 

 

01.01.2016

 

01.01.2015

 

 

 

NOTE

 

03.31.2016

 

03.31.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

459,113,133

 

503,720,582

 

Cost of sales

 

23

 

(265,190,744

)

(294,030,388

)

Gross Profit

 

 

 

193,922,389

 

209,690,194

 

Other income

 

24

 

120,688

 

165,638

 

Distribution expenses

 

23

 

(46,679,191

)

(51,937,983

)

Administrative expenses

 

23

 

(80,829,584

)

(91,808,336

)

Other expenses

 

25

 

(3,774,983

)

(4,350,467

)

Other (loss) gains

 

27

 

(863,929

)

(1,346,742

)

Financial income

 

26

 

2,758,171

 

2,539,833

 

Financial expenses

 

26

 

(12,363,837

)

(15,399,516

)

Share of (loss) profit of investments accounted for using the equity method

 

13.3

 

763,051

 

920,377

 

Foreign exchange differences

 

 

 

(213,563

)

(731,990

)

Loss from differences in indexed financial assets and liabilities

 

 

 

(1,572,354

)

365,186

 

Net income before income taxes

 

 

 

51,266,858

 

48,106,194

 

Income tax expense

 

9.3

 

(17,731,024

)

(11,842,104

)

Net income

 

 

 

33,535,834

 

36,264,090

 

 

 

 

 

 

 

 

 

Net income attributable to:

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

33,012,164

 

36,064,641

 

Non-controlling interests

 

 

 

523,670

 

199,449

 

Net income

 

 

 

33,535,834

 

36,264,090

 

 

 

 

 

 

 

 

 

Earnings per Share, basic and diluted

 

 

 

Ch$

 

Ch$

 

Earnings per Series A Share

 

19.5

 

33.21

 

36.29

 

Earnings per Series B Share

 

19.5

 

36.54

 

39.91

 

 

The accompanying notes 1 to 30 form an integral part of these financial statements

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. Y FILIALES

 

Intermediate Consolidated Statements of Comprehensive Income

for the periods ended at March 31, 2016 and 2015

 

 

 

01.03.2016

 

01.01.2015

 

 

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Net income

 

33,535,834

 

36,264,090

 

Other Comprehensive Income:

 

 

 

 

 

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

 

 

 

 

 

Actuarial losses from defined benefit plans

 

84,412

 

 

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

 

 

 

 

 

Gains (losses) from exchange rate translation differences

 

(13,107,055

)

(52,339,523

)

Gains from cash flow hedges

 

(16,611,847

)

13,276,909

 

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

 

(20,259

)

 

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

 

(911,973

)

2,621,613

 

Income tax related to cash flow hedges

 

5,728,887

 

(4,390,795

)

Total comprehensive income

 

8,697,999

 

(4,567,706

)

Total comprehensive income attributable to:

 

 

 

 

 

Equity holders of the parent

 

8,280,151

 

(4,691,339

)

Non-controlling interests

 

417,848

 

123,633

 

Total comprehensive income

 

8,697,999

 

(4,567,706

)

 

The accompanying notes 1 to 30 form an integral part of these financial statements

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Intermediate Consolidated Statement of Changes in Equity

for the periods ended March 31, 2016 and 2015

 

 

 

 

 

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 01/01/2016

 

270,737,574

 

(167,447,157

)

27,087,214

 

(1,796,285

)

427,137,058

 

284,980,830

 

274,755,431

 

830,473,835

 

21,060,465

 

851,534,300

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

33,012,164

 

33,012,164

 

523,670

 

33.535.834

 

Other comprehensive income

 

 

(13,892,409

)

(10,882,960

)

43,356

 

 

(24,732,013

)

 

(24,732,013

)

(105,822

)

(24.837.835

)

Comprehensive income

 

 

(13,892,409

)

(10,882,960

)

43,356

 

 

(24,732,013

)

33,012,164

 

8,280,151

 

417,848

 

8.697.999

 

Dividends

 

 

 

 

 

 

 

(9,903,649

)

(9,903,649

)

 

(9,903,649

)

Total changes in equity

 

 

(13,892,409

)

(10,882,960

)

43,356

 

 

(24,732,013

)

23,108,515

 

(1,623,498

)

417,848

 

(1,205,650

)

Ending balance at 03.31.2016

 

270,737,574

 

(181,339,566

)

16,204,254

 

(1,752,929

)

427,137,058

 

260,248,817

 

297,863,946

 

828,850,337

 

21,478,313

 

850,328,650

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

36,064,641

 

36,064,641

 

199,449

 

36.264.090

 

Other comprehensive income

 

 

(49,642,094

)

8,886,114

 

 

 

(40,755,980

)

 

(40,755,980

)

(75,816

)

(40.831.796

)

Comprehensive income

 

 

(49,642,094

)

8,886,114

 

 

 

(40,755,980

)

36,064,641

 

(4,691,339

)

123,633

 

(4.567.706

)

Dividends

 

 

 

 

 

 

 

(10,819,395

)

(10,819,395

)

 

(10,819,395

)

Total changes in equity

 

 

(49,642,094

)

8,886,114

 

 

 

(40,755,980

)

25,245,246

 

(15,510,734

)

123,633

 

(15,387,101

)

Ending balance at 03.31.2015

 

270,737,574

 

(102,927,792

)

15,011,729

 

(1,237,993

)

427,137,058

 

337,983,002

 

273,063,185

 

881,783,761

 

21,826,871

 

903,610,632

 

 

The accompanying notes 1 to 30 form an integral part of these financial statements

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Intermediate Consolidated Statement of Cash Flows

for the periods ended December 31, 2016 and 2015

 

 

 

 

 

01.03.2016

 

01.01.2015

 

Cash flows provided by Operating Activities

 

NOTE

 

03.31.2016

 

03.31.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from customers (including taxes)

 

 

 

608,893,688

 

686,447,463

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(415,153,784

)

(465,261,725

)

Payments to employees

 

 

 

(57,105,641

)

(59,512,969

)

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

 

 

 

(79,005,158

)

(87,785,761

)

Interest payments

 

 

 

(20,332,667

)

(23,793,441

)

Interest received

 

 

 

2,251,748

 

1,512,817

 

Income tax payments

 

 

 

(5,674,435

)

(14,456,687

)

Other cash movements (tax on bank debits Argentina and others)

 

 

 

(2,030,136

)

(2,146,887

)

Flujos de efectivo netos procedentes de actividades de operación

 

 

 

31,843,615

 

35,002,810

 

 

 

 

 

 

 

 

 

Cash flows used in Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from the sale of equity investees (sale of investment in Leao Alimentos e Bebidas Ltda.)

 

13.2

 

(6,243,114

)

 

Proceeds from sale of property, plant and equipment

 

 

 

6,082

 

1,893,639

 

Purchase of property, plant and equipment

 

 

 

(27,138,572

)

(23,045,049

)

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

 

 

 

87,508,674

 

14,291,947

 

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

 

 

 

(102,589,274

)

(7,517,090

)

Payments on forward, term, option and financial exchange agreements

 

 

 

(110,644

)

(721,261

)

Net cash flows used in Investing Activities

 

 

 

(48,566,847

)

(15,097,814

)

 

 

 

 

 

 

 

 

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term loans obtained

 

 

 

 

1,700,007

 

Proceeds from short-term loans obtained

 

 

 

6,263,301

 

48,508,180

 

Proceeds from loans obtained

 

 

 

6,263,301

 

50,208,187

 

Loan payments

 

 

 

(7,667,297

)

(46,800,402

)

Payments of finance lease liabilities

 

 

 

(1,277,185

)

(1,063,464

)

Dividend payments by the reporting entity

 

 

 

(16,897,064

)

(8,945,625

)

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

 

 

 

(3,206,946

)

(3,066,730

)

Net cash flows generated by (used in) Financing Activities

 

 

 

(22,785,191

)

(9,668,034

)

 

 

 

 

 

 

 

 

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

 

 

 

(39,508,423

)

10,236,962

 

Effects of exchange differences on cash and cash equivalents

 

 

 

(2,840,865

)

(6,282,083

)

Net (decrease) increase in cash and cash equivalents

 

 

 

(42,349,288

)

3,954,879

 

Cash and cash equivalents — beginning of year

 

4

 

129,160,939

 

79,514,434

 

Cash and cash equivalents - end of year

 

4

 

86,811,651

 

83,469,313

 

 

The accompanying notes 1 to 30 form an integral part of these financial statements

 

8



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Consolidated Financial Statements

 

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. Licenses for the territories in Chile expire in 2018 and 2019; in Argentina in 2017; in Brazil in 2017 and in Paraguay they expire in 2020. The Coca-Cola Company chooses to grant all of these licenses, and they are expected to be renewed under similar conditions on the date of expiration.

 

As of March 31, 2016, the Freire Group and its related companies hold 55.68% of the outstanding shares with voting rights, corresponding to the Series A shares.

 

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

 

9



Table of Contents

 

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

 

2.1          Periods covered

 

These consolidated financial statements encompass the following periods:

 

Consolidated statements of financial position: For the periods ended at March 31, 2016 and  December 31, 2015.

 

Consolidated statements of income by function and comprehensive income: For the periods from January 1 to March 31, 2016  and 2015.

 

Consolidated statements of cash flows: For the periods from January 1 to March 31, 2016 and 2015, using the “direct method”.

 

Consolidated statements of changes in equity:  For the periods between January 1 and March 31, 2016 and 2015 .

 

2.2          Basis of preparation

 

The Company’s Consolidated Financial Statements for the period ended March 31, 2016 and December 31, 2015 were prepared in accordance with International Financial Reporting Standards (hereinafter “IFRS”) issued by the International Accounting Standards Board (hereinafter “IASB”).

 

Those Spanish language IFRS consolidated financial statements consisted of consolidated statements of financial position as of March, 31 2016 and December 31, 2015 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 periods ended March 31, 2016 and 2015. Those Spanish language consolidated financial statements prepared in accordance with IFRS were then subsequently approved by the Board of Directors during their meeting held on April 26, 2016.

 

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 then adapt them to IFRS.

 

10



Table of Contents

 

2.3          Basis of consolidation

 

2.3.1       Subsidiaries

 

These consolidated financial statement incorporate the financial statements of the Company and the companies controlled by the Company (its subsidiaries).  Control is obtained when the Company has power over the investee, when it has exposure or is entitled to variable returns from its involvement in the investee and when it has the ability to use its power to influence the amount of investor returns. They include assets and liabilities as of March 31, 2016 and December 31,2015 and results of operations and cash flows for the periods ended December 31, 2016 and 2015. 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.

 

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

 

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

 

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

 

11



Table of Contents

 

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

 

 

 

 

 

Holding control (percentage)

 

 

 

 

 

03-31-2016

 

12-31-2015

 

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.

 

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

 

2.4          Financial reporting by operating segment

 

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

 

·                 Chilean operations

·                 Brazilian operations

·                 Argentine operations

·                  Paraguayan operations

 

2.5          Foreign currency translation

 

2.5.1       Functional currency and presentation currency

 

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

 

13



Table of Contents

 

2.5.2       Balances and transactions

 

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

 

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

 

 

 

Exchange rate to the Chilean peso

 

Date

 

US$
dollar

 

R$ Brazilian
Real

 

A$ Argentine
Peso

 

UF Unidad de
Fomento

 

Paraguayan
Guaraní

 


Euro

 

03.31.2016

 

669.80

 

188.20

 

45.56

 

25,812.05

 

0.1190

 

762.26

 

12.31.2015

 

710.16

 

181.87

 

54.46

 

25,629.09

 

0.1217

 

774.61

 

 

2.5.3       Translation 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.

 

If there are items 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

 

Fair value financial assets with changes in results are financial assets available for sale in the short term. A financial asset is classified under this category if it is acquired mainly for the purpose of selling it 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.

 

2.10        Derivatives financial instruments and hedging activities

 

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

 

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

 

18



Table of Contents

 

2.10.1     Derivative financial instruments designated as cash flow hedges

 

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

 

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

 

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

 

2.10.2     Derivative financial instruments not designated for hedging

 

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

 

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

 

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

 

19



Table of Contents

 

Fair value hierarchy

 

The Company records assets and liabilities as of March 31, 2016 and December 31, 2015 based on its derivative foreign exchange contracts, which are classified within other financial assets (current assets and non-current) and other current financial liabilities (current and non-current financial liabilities), respectively. These contracts are carried at fair value in the statement of financial position. The Company uses the following hierarchy for determining and disclosing financial instruments at fair value by valuation method:

 

Level 1:

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

 

 

Level 2:

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

 

 

Level 3:

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

 

During the period ended March 31, 2016, 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

 

Resources obtained from financial institutions as well as the issuance of debt securities are initially recognized at fair value, net of costs incurred during the transaction. Then, liabilities are valued by accruing interests in order to equal the current value with the future value of liabilities payable, using the effective interest rate method.

 

General and specific borrowing costs directly attributable to the acquisition, construction or production of qualified assets, considered as those that require a substantial period of time in order to get ready for their forecasted use or sale, are added to the cost of those assets until the period in which the assets are substantially ready to be used or sold, no borrowing costs have been capitalized for the periods ended March 31, 2016  and 2015.

 

2.15        Government subsidies

 

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

 

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

 

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

 

2.16        Income tax

 

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

 

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

 

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

 

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$79,237,119 at March 31, 2016 (ThCh$77,921,832 at December 31, 2015).

 

21



Table of Contents

 

2.17        Employee benefits

 

The Company has a provision to cover indemnities for years of service which will be paid to employees in accordance with individual and collective agreements subscribed with employees, which is recorded at actuarial value in accordance with IAS 19.

 

Results from updated of actuarial variables are recorded within other comprehensive income in accordance with IAS 19.

 

Additionally the Company has retention plans for some officers which have a provision pursuant to the guidelines of each plan. These plans grant the right to certain officers to receive a cash payment on a certain date once they have fulfilled with the required years of service.

 

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 employee benefits current provisions.

 

2.18        Provisions

 

Provisions for litigation and other contingencies are recognized when the Company has a present legal or constructive obligation as a result of past event, it is probable that an outflow of resources will be required to settle the obligation, and the amount can be reliably estimated.

 

Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax rate that reflects current market assessments of the time value of money and the risks specific to the obligation.

 

2.19        Leases

 

a)        Operating leases

 

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

 

b)        Finance leases

 

Leases of property, plant and equipment where the Company has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalized at the inception of the lease at the lower of the fair value of the leased assets and the present value of the minimum lease payments.

 

Each lease payment is allocated between the liability and finance charges.The interest element is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

 

22



Table of Contents

 

2.20        Deposits for returnable containers

 

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

 

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

 

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

 

2.21        Revenue recognition

 

Revenues from regular activities include fair value of the consideration received or to be received for goods sold during the regular course of the Company’s activities.  This revenue is presented net of VAT, reimbursements, deductions and discounts.

 

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.

 

23



Table of Contents

 

2.22        Contributions of The Coca-Cola Company

 

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

 

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

 

2.23        Dividend payments

 

Dividend distribution to Company shareholders is recorded as a liability in the Company’s consolidated financial statements, considering the 30% minimum dividend of the period’s earnings established by Chilean Corporate 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 test annually whether goodwill and intangible assets with indefinite useful life (such as distribution rights) have suffered any impairment. The recoverable amounts of cash generating units are 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.

 

24



Table of Contents

 

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.

 

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.

 

25



Table of Contents

 

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.

 

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 November 2013.  This amendment applies to the contributions to the defined benefit plans made by employees or third parties. The purpose of these amendments is to simplify accounting for contributions which are independent of the number of years of service of employees, for example, employee contributions are calculated in accordance with a salary fixed percentage.

 

Improvements to International Financial Reporting Standards (2012)

Issued in December 2013.

 

IFRS 3 “Business Combinations” — this standard is amended to clarify that the obligation to pay a contingent consideration that complies with the definition of financial instrument is classified as a financial liability or equity based on the definitions of IAS 32 and that every non-equity contingent consideration, financial as well as non-financial, is measured at its fair value on the date of each presentation, with changes in fair value being presented in profit and loss. Consequently, changes are also made to IFRS 9, IAS 37 and IAS 39.  The amendment will be prospectively applied to business combinations acquired on or after July 1, 2014.

 

26



Table of Contents

 

IFRS 8 “Operating segments” — The standard is amended to include the requirement to disclose judgments made by management in applying the aggregation criteria to operating segments.  The standard is further amended to require a reconciliation of the segments’ assets to the entity’s assets when assets by segment are reported.

 

IFRS 13 “Fair value measurement” IASB has amended the base of conclusions of IFRS 13 to clarify that it has not removed the ability to measure short-term accounts receivables and payables if the effect of restatement is immaterial.

 

IAS 16, “Property, plant and equipment” and IAS 38, “Intangible assets”- Both standards are amended to clarify how gross value and accumulated depreciation is accounted for when the entity uses the revaluation method.

 

IAS 24, “Related parties disclosures” — The standard is amended to include, as a related party, an entity that provides key management personnel services to the reporting entity or to the parent of the reporting entity (the “managing entity”)

 

Improvements to International Financial Reporting Standards (2013)

Issued in December 2013.

 

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.

 

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.

 

The adoption of standards, amendments and interpretations have no significant impact on the consolidated financial statements of the Company.

 

27



Table of Contents

 

b)             The new standards, interpretations and amendments issued, which are not in force for the 2016 period, for which no early adoption has been adopted are as follow:

 

Standards and interpretations

 

Mandatory for
the years
beginning

IFRS 9 “Financial Instruments” — Published in July 2014. IASB has published the complete version of IFRS 9 that replaces the application guide for IAS 39.  This final version includes requirements relating to classification and measurement of financial assets and liabilities and a model of expected credit losses that replaces the incurred loss impairment model. Regarding hedge accounting that forms part of this final version of IFRS 9, it had already been published in November 2013.

 

01/01/2018

 

 

 

IFRS 15 “Revenues from contracts with customers” — Published in May 2014. It sets the principles that should be applied by an entity for the presentation of useful information to financial statements users regarding the nature, amount, opportunity and uncertainty of revenues and cash flows from contracts with customers.  The base principal is that an entity will recognize revenues that represent the transfer of goods or services committed to customers in an amount that reflects the consideration to which the entity expects to have a right to in exchange for those goods or services.  Its application replaces IAS 11 Construction contracts; IAS 18 Revenue; IFRIC 13 Customer Loyalty Programs; IFRIC 15 Agreements for the Construction of Real Estate; IFRIC 18 Transfers of Assets from Customers; and SIC-31 Revenue - Barter Transactions Involving Advertising Services. Early application is allowed.

 

01/01/2018

 

 

 

IFRS 14 “Regulatory deferral accounts” — Published in January 2014.  Interim standard regarding accounting of certain balances from activities with regulated prices or rates (“regulatory deferral accounts”). This standard is applicable only to those entities that apply IFRS 1 as first time adopters of IFRS.

 

01/01/2018

 

 

 

IFRS 16 “Leases” — Published in January 2016, it replaces the current guidelines of IAS 17.  Some fundamental changes of the new IFRS 16 are related to the following:  Lessees are required to record a lease liability reflecting payments of future leases and a “right to use the asset” for almost “all of the lease agreements; for lessors accounting remains the same.

An optional exception is included for some short-term leases and for the lease of assets of a lower value that can be applied by the lessees.

Early adoption is allowed if IFRS 15 is also applied.

 

01/01/2019

 

28



Table of Contents

 

Amendments and improvements

 

Mandatory for
the years
beginning from

IFRS 11 “Joint arrangements” — regarding the acquisition of ownership in a joint operation — Published in May 2014- This amendment incorporates a guideline to the standard regarding how to account the acquisition of an ownership of a joint operation that constitutes a business, specifying how these acquisitions shall be accordingly treated.

 

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

 

 

 

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

 

01/01/2016

 

 

 

Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investment in associates and joint ventures.” Published in December 2014. The amendment clarifies the application of the consolidation exception for investment entities and its subsidiaries. Amendment to IFRS 10 clarifies the consolidation exception available to group structure entities that include investment entities. Amendment to IAS 28 allows an option of accounting policy in the application of the equity method to a non-investment entity that participates in an associate of joint venture of an investment entity. The entity may choose to keep the fair value measurement applied by the associate or joint venture that is an investment entity, or instead, consolidate with the investment entity (associate or joint venture).

 

01/01/2016

 

 

 

Amendment to IAS 1 “Presentation of Financial Statements” Published in December 2014. The amendment clarifies the guidance on the application of IAS 1 on materialness, aggregation, presentation of sub-totals, financial statements structure and disclosure of accounting policies. The amendments are part of IASB’s Disclosure Initiatives.

 

01/01/2016

 

 

 

IFRS 7 “Financial instruments: disclosures.” There are two amendments to IFRS 7: (1) Servicing contracts: if an entity transfers a financial asset to a third party under conditions that will allow the transferee to write off the asset, IFRS 7 requires to disclose all continuing involvement that the entity may have in the transferred assets. IFRS 7 gives guidance on the meaning of continuing involvement in this context. The

 

01/01/2016

 

29



Table of Contents

 

amendment is prospective with an option of a retroactive application. This also affects IFRS 1 in order to grant the same option to first-time users of IFRS. (2)Interim financial statements: the amendment clarifies that the additional disclosures required by the amendments to IFRS 7, “Compensation of financial assets and financial liabilities” are not specifically required for the interim periods, unless required by IAS 34. The amendment is retroactive.

 

 

 

 

 

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

 

Management is analyzing the potential impact on the Company’s consolidated financial statements of the adoption of the previously mentioned new standards, amendments and interpretations, especially IFRS 9 Financial Instruments, IFRS 15 Revenues form customer contracts and IFRS 16 Leases.

 

30



Table of Contents

 

NOTE 3 —  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.

 

Net expenses related to corporate management, have been assigned to the Chilean operating segment.

 

Total revenues by segment include sales to unrelated customers and inter-segments, as indicated in the consolidated statement of income.

 

31



Table of Contents

 

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

 

For the period ended March 31, 2016

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

142,795,692

 

136,730,275

 

144,092,461

 

35,983,948

 

(489,243

)

459,113,133

 

Cost of sales

 

(82,557,348

)

(72,341,250

)

(89,679,224

)

(21,102,165

)

489,243

 

(265,190,744

)

Distribution expenses

 

(13,978,533

)

(20,480,581

)

(10,381,757

)

(1,838,320

)

 

(46,679,191

)

Administrative expenses

 

(28,385,012

)

(24,614,039

)

(22,025,862

)

(5,804,671

)

 

(80,829,584

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

312,261

 

764,301

 

1,562,319

 

119,290

 

 

2,758,171

 

Finance expense

 

(4,097,408

)

(104,176

)

(8,155,556

)

(6,697

)

 

(12,363,837

)

Interest expense, net

 

(3,785,147

)

660,125

 

(6,593,237

)

112,593

 

 

(9,605,666

)

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

 

433,409

 

 

329,642

 

 

 

763,051

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense

 

(6,751,551

)

(6,069,880

)

(4,461,147

)

(448,446

)

 

(17,731,024

)

Other income (loss)

 

(3,317,092

)

(2,292,215

)

(853,107

)

158,273

 

 

(6,304,141

)

Net income of the segment reported

 

4,454,418

 

11,592,435

 

10,427,769

 

7,061,212

 

 

33,535,834

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

10,191,825

 

3,999,537

 

6,016,609

 

3,052,407

 

 

23,260,378

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

242,632,142

 

81,348,285

 

122,845,464

 

39,291,743

 

 

486,117,634

 

Non current assets

 

656,753,706

 

88,806,954

 

617,329,474

 

251,545,985

 

 

1,614,436,119

 

Segment assets, total

 

899,385,848

 

170,155,239

 

740,174,938

 

290,837,728

 

 

2,100,553,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

18,397,579

 

 

44,558,651

 

 

 

62,956,230

 

Capital expenditures and other

 

9,105,849

 

12,086,548

 

10,839,474

 

1,349,815

 

 

33,381,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

71,195,380

 

81,550,152

 

129,445,499

 

18,033,394

 

 

300,224,425

 

Non-current liabilities

 

564,295,591

 

238,026

 

368,559,331

 

16,907,730

 

 

950,000,678

 

Segment liabilities, total

 

635,490,971

 

81,788,178

 

498,004,830

 

34,941,124

 

 

1,250,225,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

14,676,334

 

(630,066

)

8,210,707

 

9,586,640

 

 

31,843,615

 

Cash flows used in Investing Activities

 

(19,163,376

)

(14,771,174

)

(10,932,896

)

(3,699,401

)

 

(48,566,847

)

Cash flows provided by (used in) Financing Activities

 

(13,770,344

)

(836,139

)

(8,178,708

)

 

 

(22,785,191

)

 

32



Table of Contents

 

For the period ended March 31, 2015

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

135,551,259

 

154,103,406

 

178,884,369

 

35,563,629

 

(382,081

)

503,720,582

 

Cost of sales

 

(80,651,952

)

(87,221,207

)

(105,764,534

)

(20,774,776

)

382,081

 

(294,030,388

)

Distribution expenses

 

(13,172,856

)

(23,112,710

)

(13,706,277

)

(1,946,140

)

 

(51,937,983

)

Administrative expenses

 

(28,824,229

)

(25,778,735

)

(31,128,392

)

(6,076,980

)

 

(91,808,336

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Finance income

 

540,991

 

148,185

 

1,708,779

 

141,878

 

 

2,539,833

 

Finance expense

 

(4,207,095

)

(1,649,764

)

(9,531,783

)

(10,874

)

 

(15,399,516

)

Interest expense, net

 

(3,666,104

)

(1,501,579

)

(7,823,004

)

131,004

 

 

(12,859,683

)

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

 

238,648

 

 

681,729

 

 

 

920,377

 

Income tax expense

 

(2,290,810

)

(4,556,333

)

(4,498,653

)

(496,308

)

 

(11,842,104

)

Other income (loss)

 

(504,814

)

(2,453,584

)

(2,688,392

)

(251,585

)

 

(5,898,375

)

Net income of the segment reported

 

6,679,142

 

9,479,258

 

13,956,846

 

6,148,844

 

 

36,264,090

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

9,885,954

 

5,118,897

 

7,515,087

 

3,439,345

 

 

25,959,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

242,744,190

 

91,819,717

 

126,124,931

 

39,962,076

 

 

500,650,914

 

Non current assets

 

644,021,256

 

122,811,869

 

624,550,287

 

278,114,519

 

 

1,669,497,931

 

Segment assets, total

 

886,765,446

 

214,631,586

 

750,675,218

 

318,076,595

 

 

2,170,148,845

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

18,108,890

 

 

41,894,599

 

 

 

60,003,489

 

Capital expenditures and other

 

10,694,748

 

7,057,189

 

3,932,467

 

1,360,645

 

 

23,045,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

72,524,925

 

106,206,182

 

141,685,232

 

20,989,570

 

 

341,405,909

 

Non-current liabilities

 

531,977,969

 

12,748,039

 

362,355,153

 

18,051,143

 

 

925,132,304

 

Segment liabilities, total

 

604,502,894

 

118,954,221

 

504,040,385

 

39,040,713

 

 

1,266,538,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

13,672,143

 

919,138

 

9,359,731

 

11,051,798

 

 

35,002,810

 

Cash flows used in Investing Activities

 

(4,632,580

)

(7,055,288

)

(4,670,818

)

1,260,872

 

 

(15,097,814

)

Cash flows provided by (used in) Financing Activities

 

(4,034,401

)

4,829,174

 

(10,462,807

)

 

 

(9,668,034

)

 

33



Table of Contents

 

NOTE 4 —  CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows as of March 31, 2016 and December 31, 2015:

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

Cash

 

554,912

 

633,010

 

Bank balances

 

23,776,429

 

28,208,845

 

Time deposits

 

9,335,629

 

11,621,566

 

Mutual funds

 

53,144,681

 

88,697,518

 

Total cash and cash equivalents

 

86,811,651

 

129,160,939

 

 

 

 

 

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

15,045,469

 

13,598,302

 

Euro

 

1,737

 

1,859

 

Argentine Peso

 

4,536,406

 

27,168,042

 

Chilean Peso

 

18,549,600

 

35,545,272

 

Paraguayan Guaraní

 

15,407,459

 

9,631,669

 

Brazilian Real

 

33,270,980

 

43,215,795

 

Total cash and cash equivalents

 

86,811,651

 

129,160,939

 

 

4.1                                        Time deposits

 

Time deposits defined as cash and cash equivalents are detailed as follows at March 31, 2016 and December 31, 2015:

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

03.31.2016

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

02-22-2016

 

Banco Itaú Paraguay S.A.

 

Paraguayan guaraníes

 

3,639,136

 

6.15

%

3,662,436

 

03-30-2016

 

Banco BBVA Paraguay S.A.

 

Paraguayan guaraníes

 

2,426,473

 

5.75

%

2,426,473

 

03-30-2016

 

Banco City Paraguay S.A.

 

Paraguayan guaraníes

 

2,426,091

 

4.85

%

2,426,413

 

03-31-2016

 

Banco Santander

 

Chilean pesos

 

800,000

 

0.28

%

800,244

 

03-11-2016

 

Banco Galicia

 

Argentinean pesos

 

1,726

 

26.32

%

1,764

 

03-17-2016

 

Banco Votoratim

 

Brazilean Real

 

18,000

 

8.82

%

18,299

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

9,335,629

 

 

34



Table of Contents

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2015

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

11-11-2015

 

Banco HSBC

 

Chilean pesos

 

6,900,000

 

0.37

%

6,941,975

 

12-31-2015

 

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

 

Paraguayan guaraníes

 

2,952,717

 

4.00

%

2,952,717

 

12-31-2015

 

Banco Galicia

 

US$Dollars

 

1,420,320

 

2.80

%

1,420,425

 

12-03-2015

 

Banco Santander Rio

 

Argentinean pesos

 

136,150

 

25.75

%

138,852

 

12-14-2015

 

Banco Santander Rio

 

Argentinean pesos

 

92,582

 

26.32

%

93,748

 

12-11-2015

 

Banco Industrial

 

Argentinean pesos

 

70,798

 

27.00

%

71,865

 

12-09-2015

 

Banco Galicia

 

Argentinean pesos

 

1,943

 

0.37

%

1,984

 

Total

 

11,621,566

 

 

4.2                                        Money Market

 

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

 

 Institution

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Mutual fund Itáu — Brazil

 

12,622,620

 

 

Western Assets Institutional Cash Reserves — USA

 

10,111,586

 

7,454,378

 

Mutual fund Corporativo Banchile — Chile

 

8,900,355

 

15,629,654

 

Mutual fund Santander — Brazil

 

8,347,280

 

11,457,193

 

Mutual fund Bradesco — Brazil

 

8,385,794

 

10,686,106

 

Fund Fima Ahorro Pesos C — Argentina

 

1,483,008

 

12,572,400

 

Fund Fima Premium B — Argentina

 

1,212,179

 

435,894

 

Fund Fima Ahorro Plus C — Argentina

 

1,110,710

 

12,561,861

 

Mutual fund Soberano Banco Itaú — Brazil

 

 

17,719,483

 

Mutual fund Itaú — Chile

 

400,419

 

 

Mutual fund Scotiabank — Chile

 

400,442

 

 

Mutual fund Wells Fargo — USA

 

170,288

 

180,549

 

 

 

 

 

 

 

Total mutual funds

 

53,144,681

 

88,697,518

 

 

35



Table of Contents

 

NOTE 5 –               OTHER CURRENT AND NON-CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at March 31, 2016 and  December 31, 2015, 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 portion 2016

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual rat

 

03.31.2016

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

06-03-2015

 

05-27-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

5,000,000

 

1.00

%

5,222,603

 

06-03-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

7,500,000

 

1.00

%

7,833,904

 

03-06-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

7,500,000

 

1.00

%

7,833,904

 

07-20-2015

 

08-09-2016

 

Banco Estado - Chile

 

Unidad de fomento

 

3,400,000

 

0.36

%

3,513,457

 

09-01-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

3,000,000

 

0.01

%

3,073,355

 

06-22-2015

 

08-09-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

3,000,000

 

1.06

%

3,127,053

 

06-30-2015

 

08-09-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

2,800,000

 

1.02

%

2,915,462

 

09-01-2015

 

08-09-2016

 

Banco Santander- Chile

 

Unidad de fomento

 

4,000,000

 

0.26

%

4,103,840

 

09-01-2015

 

08-09-2016

 

Banco Santander- Chile

 

Unidad de fomento

 

6,000,000

 

0.26

%

6,155,759

 

09-30-2015

 

08-31-2016

 

Banco BTG Pactual- Chile

 

Unidad de fomento

 

2,000,000

 

0.65

%

2,043,433

 

09-30-2015

 

10-07-2016

 

Banco BTG Pactual- Chile

 

Unidad de fomento

 

3,700,000

 

0.89

%

3,784,948

 

09-30-2015

 

10-07-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

3,700,000

 

0.85

%

3,784,182

 

11-11-2015

 

09-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

2,750,000

 

1.61

%

2,797,501

 

11-11-2015

 

10-07-2016

 

Banco Itaú - Chile

 

Unidad de fomento

 

5,500,000

 

1.83

%

5,599,792

 

01-06-2016

 

10-07-2016

 

Banco Itaú - Chile

 

Unidad de fomento

 

4,000,000

 

1.40

%

4,041,871

 

01-06-2016

 

10-07-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

3,000,000

 

1.50

%

3,032,117

 

01-06-2016

 

11-29-2016

 

Banco Itaú - Chile

 

Unidad de fomento

 

3,000,000

 

1.25

%

3,030,334

 

01-15-2016

 

01-04-2017

 

Banco HSBC -Chile

 

Unidad de fomento

 

5,000,000

 

1.35

%

5,050,046

 

02-16-2016

 

08-16-2016

 

Banco HSBC -Chile

 

Unidad de fomento

 

4,000,000

 

0.82

%

4,027,741

 

02-25-2016

 

08-16-2016

 

Banco HSBC -Chile

 

Unidad de fomento

 

6,000,000

 

0.70

%

6,030,329

 

02-25-2016

 

01-09-2017

 

Banco HSBC -Chile

 

Unidad de fomento

 

6,000,000

 

1.09

%

6,032,614

 

03-07-2016

 

08-24-2016

 

Banco HSBC -Chile

 

Unidad de fomento

 

4,500,000

 

1.20

%

4,514,735

 

12-31-2015

 

04-11-2016

 

Banco Galicia - Argentina

 

US$Dollars

 

2,461,196

 

1.60

%

2,690,708

 

12-31-2015

 

04-01-2016

 

Banco Regional S.A.E.C.

 

Paraguayan guaraníes

 

2,349,586

 

4.00

%

2,349,586

 

Total

 

 

 

 

 

 

 

 

 

 

 

102,589,274

 

 

b)             Non-current 2016

 

 

 

03.31.2016

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 20)

 

136,965,539

 

Total other non-current financial assets

 

136,965,539

 

 

36



Table of Contents

 

c)              Current portion 2015

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2015

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

05-15-2015

 

02-11-2016

 

Banco BTG Pactual- Chile

 

Unidad de fomento

 

4,000,000

 

1.15

%

4,159,405

 

05-15-2015

 

02-11-2016

 

Banco Itaú - Chile

 

Unidad de fomento

 

3,500,000

 

0.94

%

3,634,643

 

05-15-2015

 

02-11-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

3,500,000

 

0.85

%

3,632,554

 

06-03-2015

 

01-15-2016

 

Banco Itaú - Chile

 

Unidad de fomento

 

5,000,000

 

0.91

%

5,169,872

 

06-03-2015

 

01-15-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

5,000,000

 

0.91

%

5,169,872

 

06-03-2015

 

05-27-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

5,000,000

 

1.00

%

5,172,585

 

06-03-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

7,500,000

 

1.00

%

7,758,877

 

06-03-2015

 

05-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

7,500,000

 

1.00

%

7,758,877

 

09-01-2015

 

05-09-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

3,000,000

 

0.01

%

3,051,493

 

09-01-2015

 

08-09-2016

 

Banco Santander- Chile

 

Unidad de fomento

 

4,000,000

 

0.26

%

4,072,077

 

09-01-2015

 

08-09-2016

 

Banco Santander- Chile

 

Unidad de fomento

 

6,000,000

 

0.26

%

6,108,115

 

09-30-2015

 

08-31-2016

 

Banco BTG Pactual- Chile

 

Unidad de fomento

 

2,000,000

 

0.65

%

2,025,626

 

11-11-2015

 

09-09-2016

 

Banco de Chile - Chile

 

Unidad de fomento

 

2,750,000

 

1.61

%

2,766,439

 

11-11-2015

 

10-07-2016

 

Banco Itaú - Chile

 

Unidad de fomento

 

5,500,000

 

1.83

%

5,534,564

 

06-03-2015

 

08-09-2016

 

Banco BTG Pactual- Chile

 

Unidad de fomento

 

4,350,000

 

1.30

%

4,508,016

 

06-22-2015

 

08-09-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

3,000,000

 

1.06

%

3,096,637

 

06-30-2015

 

08-09-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

2,800,000

 

1.02

%

2,887,391

 

07-20-2015

 

08-09-2016

 

Banco Estado - Chile

 

Unidad de fomento

 

3,400,000

 

0.36

%

3,485,387

 

09-30-2015

 

10-07-2016

 

Banco BTG Pactual- Chile

 

Unidad de fomento

 

3,700,000

 

0.89

%

3,749,703

 

09-30-2015

 

10-07-2016

 

Banco Santander - Chile

 

Unidad de fomento

 

3,700,000

 

0.85

%

3,749,320

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

87,491,453

 

 

 

 

12.31.2015

 

 

 

ThCh$

 

Bonds

 

 

 

Bonds Provincia Buenos Aires - Argentina

 

478

 

Total other current financial assets

 

87,491,931

 

 

d)                                     Non-current portion 2015

 

Time Deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2015

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

03-16-2015

 

03-16-2017

 

Banco Votoratim

 

$R

 

15,358

 

8.82

%

17,221

 

Sub Total

 

 

 

 

 

 

 

 

 

 

 

17,221

 

 

 

 

 

 

12.31.2015

 

 

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

 

 

Derivative futures contracts (see note Note 21)

 

 

 

181,474,306

 

Total other non-current financial assets

 

Total

 

181,491,527

 

 

37



Table of Contents

 

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

 

Note 6.1   Other current non-financial assets

 

 

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Prepaid expenses

 

7,518,516

 

7,311,951

 

Fiscal credits

 

252,768

 

468,574

 

Guarantee deposit (Argentine)

 

39,343

 

47,023

 

Other current assets

 

1,073,458

 

858,608

 

Total

 

8,884,085

 

8,686,156

 

 

Note 6.2   Other non-current, non-financial assets

 

 

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Judicial deposits (see note 21.2)

 

11,806,238

 

11,127,988

 

Prepaid expenses

 

2,446,372

 

3,408,763

 

Fiscal credits

 

2,726,378

 

3,060,733

 

Others

 

593,821

 

692,417

 

Total

 

17,572,809

 

18,289,901

 

 

38



Table of Contents

 

NOTE 7 —  TRADE AND OTHER RECEIVABLES

 

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

 

 

 

03.31.2016

 

12.31.2015

 

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

 

117,335,031

 

(4,694,426

)

112,640,605

 

147,949,551

 

(4,276,100

)

143,673,451

 

Other current debtors

 

23,209,869

 

(1,310,404

)

21,899,465

 

24,881,812

 

(939,201

)

23,942,611

 

Current commercial debtors

 

140,544,900

 

(6,004,830

)

134,540,070

 

172,831,363

 

(5,215,301

)

167,616,062

 

Prepayments suppliers

 

7,261,453

 

 

7,261,453

 

6,777,567

 

 

6,777,567

 

Other current accounts receivable

 

2,172,290

 

(41,769

)

2,130,521

 

2,042,131

 

(49,924

)

1,992,207

 

Commercial debtors and other current accounts receivable

 

149,978,643

 

(6,046,599

)

143,932,044

 

181,651,061

 

(5,265,225

)

176,385,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

88,067

 

 

88,067

 

95,413

 

 

95,413

 

Other non-current debtors

 

6,166,715

 

 

6,166,715

 

5,836,586

 

 

5,836,586

 

Non-current accounts receivable

 

6,254,782

 

 

6,254,782

 

5,931,999

 

 

5,931,999

 

Trade and other receivable

 

156,233,425

 

(6,046,599

)

150,186,826

 

187,583,060

 

(5,265,225

)

182,317,835

 

 

 

Aging of debtor portfolio

 

Number of
clients

 

03.31.2016

 

Number of
clients

 

12.31.2015

 

 

 

 

 

ThCh$

 

 

 

ThCh$

 

Up to date non-securitized portfolio

 

27,374

 

63,681,704

 

7,433

 

61,153,091

 

1 and 30 days

 

66,349

 

44,696,415

 

66,511

 

82,344,857

 

31 and 60 days

 

2,198

 

2,673,654

 

705

 

1,760,954

 

61 and 90 days

 

1,336

 

1,402,549

 

344

 

675,559

 

91 and 120 days

 

1,066

 

584,835

 

316

 

147,289

 

121 and 150 days

 

261

 

602,408

 

233

 

180,617

 

151 and 180 days

 

238

 

285,930

 

194

 

172,041

 

181 and 210 days

 

597

 

504,377

 

476

 

297,653

 

211 and 250 days

 

197

 

171,196

 

241

 

91,308

 

More than 250 days

 

1,549

 

2,820,030

 

1,522

 

1,221,595

 

Total

 

101,165

 

117,423,098

 

77,975

 

148,044,964

 

 

 

 

 

 

03.31.2016

 

 

 

12.31.2015

 

 

 

 

 

ThCh$

 

 

 

ThCh$

 

Current comercial debtors

 

 

 

117,335,031

 

 

 

147,949,551

 

Non-current comercial debtors

 

 

 

88,067

 

 

 

95,413

 

Total

 

 

 

117,423,098

 

 

 

148,044,964

 

 

39



Table of Contents

 

The movement in the allowance for doubtful accounts between January 1 and March 31, 2016 and January 1 and December 31, 2015, are presented below:

 

 

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

5,265,225

 

7,086,578

 

Bad debt expense

 

1,216,952

 

5,762,634

 

Provision application

 

(147,004

)

(6,992,793

)

Change due to foreign exchange differences

 

(288,574

)

(591,194

)

Movement

 

781,374

 

(1,821,353

)

Ending balance

 

6,046,599

 

5,265,225

 

 

NOTE 8 —  INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Raw materials

 

76,626,002

 

80,466,928

 

Finished goods

 

29,955,675

 

26,378,890

 

Spare parts and supplies

 

27,407,894

 

26,082,728

 

Work in progress

 

818,640

 

761,923

 

Other inventories

 

2,960,965

 

1,438,231

 

Obsolescence provision (1)

 

(3,053,532

)

(1,795,447

)

Total

 

134,715,644

 

133,333,253

 

 

The cost of inventory recognized as cost of sales is ThCh$265,190,744 and ThCh$294,030,388 at March 31, 2016 and 2015, respectively

 


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

 

40



Table of Contents

 

NOTE 9 —  CURRENT AND DEFERRED INCOME TAXES

 

9.1 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  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.

 

9.2     Current tax assets

 

Current tax assets correspond to the following items:

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

4,838,681

 

7,506,564

 

Tax credits (1)

 

234,677

 

234,677

 

Total

 

5,073,358

 

7,741,241

 

 


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

 

41



Table of Contents

 

9.3                                       Current tax liabilities

 

Current tax payables correspond to the following items

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

10,982,023

 

7,494,832

 

Total

 

10,982,023

 

7,494,832

 

 

9.4                                       Income tax expense

 

The current and deferred income tax expenses for the period ended March 31, 2016 and December 31, 2015 are detailed as follows:

 

Item

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

12,317,699

 

12,738,662

 

Adjustment to current income tax from the previous fiscal year

 

 

(196,408

)

Withholding tax expense foreign subsidiaries

 

570,365

 

781,542

 

Other tax expense (income)

 

 

(3,809

)

Current income tax expense

 

12,888,064

 

13,319,987

 

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

 

4,842,960

 

(1,477,883

)

Expense (income) for deferred taxes

 

4,842,960

 

(1,477,883

)

Total income tax expense

 

17,731,024

 

11,842,104

 

 

42



Table of Contents

 

9.5                                       Deferred income taxes

 

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

 

 

 

03.31.2016

 

12.31.2015

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

1,803,788

 

45,344,955

 

1,811,306

 

46,043,942

 

Obsolescence provision

 

1,639,045

 

 

1,722,802

 

 

Employee benefits

 

1,608,538

 

 

3,327,490

 

 

Post-employment benefits

 

58,280

 

1,230,892

 

102,742

 

1,207,337

 

Tax loss carried-forwards (1)

 

10,170,231

 

 

10,313,066

 

 

Tax Goodwill Brazil

 

34,119,240

 

 

34,538,542

 

 

Contingency provision

 

30,794,099

 

 

29,778,445

 

 

Foreign exchange differences (2)

 

 

5,185,808

 

 

9,600,022

 

Allowance for doubtful accounts

 

897,723

 

 

437,113

 

 

Coca-Cola incentives (Argentina)

 

1,574,812

 

 

1,882,260

 

 

Assets and liabilities for placement of bonds

 

 

698,489

 

 

806,980

 

Lease liabilities

 

1,992,692

 

 

2,021,092

 

 

Inventories

 

2,221,263

 

522,324

 

2,512,725

 

 

Distribution rights

 

 

163,017,380

 

 

161,331,490

 

Others

 

422,634

 

908,504

 

637,737

 

297,250

 

Subtotal

 

87,302,345

 

216,908,352

 

89,085,320

 

219,287,021

 

Total liabilities net

 

 

129,606,007

 

 

130,201,701

 

 


(1)    Tax losses mainly associated with the subsidiary Embotelladora Andina Chile S.A., for ThCh$ 9,950,053 and other smaller subsidiaries in Chile for ThCh$ 220,178. In Chile tax losses have no expiration date.

 

(2)    Corresponds to differed taxes for exchange rate differences generated on the translation of debt expressed in foreign currency that are taxed differently to their accrual.

 

43



Table of Contents

 

9.6                                       Deferred tax liability movement

 

The movement in deferred income tax accounts is as follows:

 

Item

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

130,201,701

 

126,126,147

 

Increase (decrease) in deferred tax

 

(1,327,672

)

9,474,186

 

Increase (decrease) due to foreign currency translation

 

731,978

 

(5,398,632

)

Movements

 

(595,694

)

4,075,554

 

Ending balance

 

129,606,007

 

130,201,701

 

 

9.7                                       Distribution of domestic and foreign tax expense

 

For the periods ended March 31, 2016 and 2015, domestic and foreign tax expense are detailed as follows:

 

Income tax

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(6,801,431

)

(12,263,292

)

Domestic

 

(6,086,633

)

(1,056,695

)

Current income tax expense

 

(12,888,064

)

(13,319,987

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

(4,178,041

)

2,711,999

 

Domestic

 

(664,919

)

(1,234,116

)

Deferred income tax expense

 

(4,842,960

)

1,477,883

 

Income tax expense

 

(17,731,024

)

(11,842,104

)

 

44



Table of Contents

 

9.8                                       Reconciliation of effective rate

 

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

 

Reconciliation of effective rate

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Net income before taxes

 

51,266,858

 

48,106,194

 

Tax expense at legal rate ( 24,0%)

 

(12,304,046

)

 

Tax expense at legal rate ( 22,5%)

 

 

(10,823,894

)

Effect of a different tax rate in other jurisdictions

 

(2,426,746

)

(2,125,576

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

2,282,859

 

2,344,935

 

Non-deductible expenses

 

(4,485,514

)

(656,244

)

Adjustement to current income tax from the previous fiscal year

 

 

196,408

 

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

 

(797,577

)

(777,733

)

Adjustments to tax expense

 

(3,000,232

)

1,107,366

 

 

 

 

 

 

 

Tax expense at effective rate

 

(17,731,024

)

(11,842,104

)

Effective rate

 

34.6

%

24.6

%

 

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

 

 

 

Rate

 

Country

 

2016

 

2015

 

Chile

 

24.0

%

22.5

%

Brazil

 

34

%

34

%

Argentina

 

35

%

35

%

Paraguay

 

10

%

10

%

 

45



Table of Contents

 

NOTE 10 —  PROPERTY, PLANT AND EQUIPMENT

 

10.1                                Balances

 

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

 

 

 

Property, plant and equipment,
gross

 

Cumulative depreciation and
impairment

 

Property, plant and equipment, net

 

Item

 

03.31.2016

 

12.31.2015 

 

03.31.2016

 

12.31.2015 

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$ 

 

Construction in progress

 

36,849,913

 

34,625,004

 

 

 

36,849,913

 

34,625,004

 

Land

 

89,740,989

 

86,898,529

 

 

 

89,740,989

 

86,898,529

 

Buildings

 

211,561,484

 

209,625,725

 

(51,689,170

)

(50,150,795

)

159,872,314

 

159,474,930

 

Plant and equipment

 

434,452,459

 

432,853,976

 

(240,837,553

)

(229,474,042

)

193,614,906

 

203,379,934

 

Information technology

 

17,332,823

 

17,189,199

 

(13,233,144

)

(12,868,543

)

4,099,679

 

4,320,656

 

Fixed facilities and accessories

 

31.799.559

 

32,882,106

 

(10,587,646

)

(10,575,347

)

21,211,913

 

22,306,759

 

Vehicles

 

34,313,817

 

33,857,560

 

(16,792,175

)

(15,750,855

)

17,521,642

 

18,106,705

 

Leasehold improvements

 

671,460

 

650,815

 

(414,425

)

(375,870

)

257,035

 

274,945

 

Other property, plant and equipment (1)

 

371.430.665

 

376,360,341

 

(268,168,679

)

(265,217,931

)

103,261,986

 

111,142,410

 

Total

 

1,228,153,169

 

1,224,943,255

 

(601,722,792

)

(584,413,383

)

626,430,377

 

640,529,872

 

 


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

 

46



Table of Contents

 

The net balance of each of these categories at March 31, 2016 and December 31,2015 is detailed as follows:

 

Other property, plant and equipment

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

62,569,446

 

67,110,520

 

Marketing and promotional assets

 

37,507,586

 

38,061,595

 

Other property, plant and equipment

 

3,184,954

 

5,970,295

 

Total

 

103,261,986

 

111,142, 410

 

 

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.

 

47



Table of Contents

 

10.2                        Movements

 

Movements in property, plant and equipment are detailed as follows between January 1 and March 31, 2016 and January 1 and December 31, 2015:

 

 

 

Construction in
progress

 

Land

 

Buildings, net

 

Plant and
equipment, net

 

IT Equipment, net

 

Fixed
facilities and
accessories,
net

 

Vehicles, net

 

Leasehold
improvements,
net

 

Other,
net

 

Property, plant
and equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at January 1, 2016

 

34,625,004

 

86,898,529

 

159,474,930

 

203,379,934

 

4,320,656

 

22,306,759

 

18,106,705

 

274,945

 

111,142,410

 

640,529,872

 

Additions

 

13,199,587

 

1,032,890

 

430,383

 

1,101,636

 

47,253

 

154,503

 

53,836

 

 

4,562,288

 

20,582,376

 

Additions from business combinations

 

 

 

 

 

 

 

(8,000

)

 

 

(8,000

)

Disposals

 

 

 

 

(16,252

)

 

 

(3,393

)

 

(5,610

)

(25,255

)

Transfers between items of property, plant and equipment

 

(9,106,693

)

1,643,038

 

2,289,891

 

1,932,313

 

227,413

 

209,645

 

78,952

 

 

2,725,441

 

 

Depreciation expense

 

 

 

(1,304,919

)

(8,193,543

)

(451,401

)

(610,201

)

(1,107,801

)

(27,289

)

(10,786,781

)

(22,481,935

)

Impairment loss recognized in the income statement

 

 

 

 

(48,032

)

 

 

 

 

 

(48,032

)

Increase (decrease) due to foreign currency translation differences

 

(1,867,179

)

166,532

 

(963,128

)

(3,697,133

)

(44,242

)

(848,793

)

416,398

 

9,379

 

(3,807,103

)

(10,635,269

)

Other increase (decrease

 

(806

)

 

(54,843

)

(844,017

)

 

 

(15,055

)

 

(568,659

)

(1,483,380

)

Total movements

 

2,224,909

 

2,842,460

 

397,384

 

(9,765,028

)

(220,977

)

(1,094,846

)

(585,063

)

(17,910

)

(7,880,424

)

(14,099,495

)

Ending balance at March 31, 2016

 

36,849,913

 

89,740,989

 

159,872,314

 

193,614,906

 

4,099,679

 

21,211,913

 

17,521,642

 

257,035

 

103,261,986

 

626,430,377

 

 

48



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,
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

 

59,639,751

 

17,987,524

 

104,132

 

9,184,539

 

285,838

 

 

105,804

 

 

23,668,047

 

110,975,635

 

Disposals

 

 

 

(16,277

)

(228,309

)

(245

)

 

(4,917

)

 

(84,020

)

(333,768

)

Transfers between items of property, plant and equipment

 

(46,527,488

)

 

10,132,100

 

9,853,256

 

1,583,502

 

1,371,016

 

8,868,154

 

5,993

 

14,713,467

 

 

Depreciation expense

 

 

 

(5,069,161

)

(35,294,090

)

(1,879,341

)

(2,512,958

)

(3,967,423

)

(87,523

)

(49,139,913

)

(97,950,409

)

Increase (decrease) due to foreign currency translation differences

 

(4,009,318

)

(8,046,843

)

(17,496,868

)

(29,405,268

)

(469,797

)

(1,606,846

)

(2,918,202

)

(89,645

)

(16,283,975

)

(80,326,762

)

Other increase (decrease)

 

 

 

(237,443

)

(3,969,027

)

(21,157

)

 

(146,494

)

 

(535,988

)

(4,910,109

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total movements

 

9,102,945

 

9,940,681

 

(12,583,517

)

(49,858,899

)

(501,200

)

(2,748,788

)

1,936,922

 

(171,175

)

(27,662,382

)

(72,545,413

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance at December 31, 2015

 

34,625,004

 

86,898,529

 

159,474,930

 

203,379,934

 

4,320,656

 

22,306,759

 

18,106,705

 

274,945

 

111,142,410

 

640,529,872

 

 

49



Table of Contents

 

NOTE 11 —  RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of  March 31, 2016 and December 31, 2015 are detailed as follows:

 

11.1                                Accounts receivable:

 

11.1.1                      Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

3,894,944

 

4,417,016

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

202,016

 

177,329

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to director

 

Chile

 

Dollars

 

11,936

 

14,873

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Chilean pesos

 

2,683

 

1,282

 

 

 

 

 

Total

 

 

 

 

 

4,111,579

 

4,610,500

 

 

11.1.2                      Non current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

14,732

 

14,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

14,732

 

14,732

 

 

50



Table of Contents

 

11.2                                Accounts payable:

 

11.2.1                      Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Brazilian real

 

7,784,493

 

13,394,625

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

11,168,012

 

12,765,952

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

6,306,869

 

7,614,888

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Argentine pesos

 

5,186,131

 

6,824,553

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

4,835,566

 

5,534,367

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Dollars

 

1,550,094

 

2,194,644

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean pesos

 

100,297

 

323,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

36,931,462

 

48,652,827

 

 

51



Table of Contents

 

11.3                       Transactions:

 

 

 

 

 

 

 

Country

 

 

 

 

 

Cumulative

 

Taxpayer ID

 

Company

 

Relationship

 

of origin

 

Description of transaction

 

Currency

 

03.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

31,363,640

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

1,764,800

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

1,137,118

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

168,495

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

9,577,700

 

96.891.720-K

 

Embonor S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

12,694,347

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

641,500

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Sale of finished products

 

Chilean pesos

 

21,860,600

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

4,341,006

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

2,077,003

 

Foreign

 

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

 

Associate

 

Argentina

 

Purchase of concentrates

 

Brazilian real

 

31,048,360

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

4,587,138

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Shareholder

 

Chile

 

Advertising participation payment

 

Argentine pesos

 

226,926

 

Foreign

 

Coca-Cola Perú

 

Related to director

 

Perú

 

Purchase of raw materials

 

Chilean pesos

 

620,591

 

Foreign

 

Sorocaba Refrescos S. A.

 

Related to director

 

Brazil

 

Sale of finished products

 

Chilean pesos

 

765,167

 

 

52



Table of Contents

 

 

 

 

 

 

 

Country

 

 

 

 

 

Cumulative

 

Taxpayer ID

 

Company

 

Relationship

 

of origin

 

Description of transaction

 

Currency

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

131,381,786

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

4,510,007

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

3,065,143

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

2,938,754

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

38,203,461

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

1,946,094

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

42,147,579

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

2,888,054

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

106,510,167

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

19,953,118

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

16,963,602

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

145,188,901

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

20,555,307

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

1,662,803

 

Foreign

 

Coca-Cola Perú

 

Related to director

 

Perú

 

Sale of finished products

 

Chilean pesos

 

3,399,427

 

Foreign

 

Sorocaba Refrescos S. A.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates and advertising participation

 

Brazilian real

 

2,986,650

 

 

53



Table of Contents

 

11.4                                Key management compensation

 

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

 

Description

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

2,525,007

 

1,509,659

 

Director allowances

 

368,088

 

378,000

 

Total

 

2,893,095

 

1,887,659

 

 

NOTE 12 —  CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Composition of employee benefits is the following:

 

Description

 

12.31.2015

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Accrued vacations

 

15,618,781

 

18,025,589

 

Employee remuneration payable

 

4,735,392

 

13,765,170

 

Indemnities for years of service

 

8,368,414

 

8,230,030

 

Total

 

28,722,587

 

40,020,789

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Current

 

20,354,173

 

31,790,759

 

Non-current

 

8,368,414

 

8,230,030

 

Total

 

28,722,587

 

40,020,789

 

 

12.1        Indemnities for years of service

 

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

 

The movements of post-employment benefits for the periods ended March 31, 2016 and December 31, 2015 are detailed as follows:

 

Movements

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,230,030

 

8,125,107

 

Service costs

 

472,601

 

2,022,010

 

Interest costs

 

45,127

 

192,145

 

Net actuarial losses

 

97,151

 

901,171

 

Benefits paid

 

(476,495

)

(3,010,403

)

Total

 

8,368,414

 

8,230,030

 

 

54



Table of Contents

 

12.1.1                       Assumptions

 

The actuarial assumptions used at  March 31, 2016 and December 31, 2015 were:

 

Assumptions

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

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 years

 

60 years

 

Retirement age of men

 

65 years

 

65 years

 

 


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

 

12.2                                Personnel expenses

 

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

 

Description

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

52,463,223

 

53,348,765

 

Employee benefits

 

10,184,654

 

11,957,562

 

Severance and post-employment benefits

 

1,206,023

 

1,024,255

 

Other personnel expenses

 

2,371,434

 

3,557,751

 

Total

 

66,225,334

 

69,888,333

 

 

12.3                                 Number of Employees

 

 

 

03.31.2016

 

03.31.2015

 

 

 

 

 

 

 

Number of employees

 

16,207

 

15,862

 

 

 

 

 

 

 

Number of average employees

 

16,362

 

15,942

 

 

55



Table of Contents

 

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

 

13.1            Balances

 

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

 

 

 

 

 

Country of

 

Functional

 

Carrying Value

 

Percentage interest

 

Taxpayer ID

 

Name

 

Incorporation

 

Currency

 

03.31.2016

 

12.31.2015

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

18,397,578

 

17,793,783

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda. (2)

 

Brazil

 

Brazilian real

 

18,894,120

 

12,393,777

 

8.82

%

8.82

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brazil

 

Brazilian real

 

1,170,005

 

1,106,733

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brazil

 

Brazilian real

 

238,343

 

231,183

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brazil

 

Brazilian real

 

24,256,184

 

22,665,070

 

40.00

%

40.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

62,956,230

 

54,190,546

 

 

 

 

 

 


(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.

 

56



Table of Contents

 

13.2           Movement

 

The movement of investments in associates accounted for using, the equity method is shown below, for the period ended March 31, 2016 and December 31,  2015:

 

Details

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

54,190,546

 

66,050,213

 

Dividends received

 

 

(1,250,000

)

Variation of minimum dividends from equity investees

 

 

(217,750

)

Share in operating income

 

912,121

 

(1,613,839

)

Unrealized income

 

21,316

 

85,266

 

Other investment increases in associates (Capital Contribution Leão Alimentos e Bebidas Ltda.).

 

6,105,732

 

915,070

 

Increase (Decrease) due to foreign currency translation differences

 

1,726,515

 

(9,778,414

)

Ending Balance

 

62,956,230

 

54,190,546

 

 

The main movements for the periods ended 2016 and 2015:

 

·             During 2016 Envases CMF S.A. has not distributed dividends. During the year ended December 31, 2015, the Company received dividends from its equity investee, Envases CMF S.A. in the amount of ThCh$ 1,250,000.

 

·             During 2016 and 2015 Sorocaba Refrescos S.A. has not distributed dividends.

 

·             During 2016 Leão Alimentos e Bebidas Ltda. carried out a capital increase.  Rio de Janeiro Refrescos Ltda. participated in this capital increase regarding its ownership interest for an amount of ThCh$6,105,732.

 

·             In October 2015 Leão Alimentos e Bebidas Ltda. carried out a capital increase.  Rio de Janeiro Refrescos Ltda. participated in this capital increase regarding its ownership interest for an amount of ThCh$915,070.

 

57



Table of Contents

 

13.3 Reconciliation of share of profit in investments in associates:

 

Details

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

912,121

 

1,084,645

 

 

 

 

 

 

 

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

 

(170,387

)

(185,585

)

Amortization of value in CMF S. A

 

21,317

 

21,317

 

Income Statement Balance

 

763,051

 

920,377

 

 

58



Table of Contents

 

13.4     Summary financial information of associates:

 

The attached table presents summarized information regarding the Company´s equity investees as of March 31, 2016:

 

 

 

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

 

62,819,113

 

112,542,635

 

10,336,039

 

595,857

 

320,218,598

 

Total liabilities

 

25,128,660

 

51,902,229

 

 

 

135,985,028

 

Total revenue

 

13,354,201

 

8,886,418

 

142,034

 

 

57,985,961

 

Net income (loss) of associate

 

1,164,958

 

(2,177,855

)

 

(619,380

)

(4,043,112

)

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

03/31/2016

 

02/29/2016

 

02/29/2016

 

02/29/2016

 

02/29/2016

 

 

59



Table of Contents

 

NOTE 14 —  INTANGIBLE ASSETS AND GOODWILL

 

14.1           Intangible assets other than goodwill

 

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

 

 

 

March 31, 2016

 

December31, 2015

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Distribution rights (1)

 

660,941,232

 

 

660,941,232

 

658,625,624

 

 

658,625,624

 

Software

 

22,581,305

 

(16,632,258

)

5,949,047

 

22,378,687

 

(15,814,299

)

6,564,388

 

Water rights

 

526,971

 

(51,149

)

475,822

 

536,940

 

(60,297

)

476,643

 

Total

 

684,049,508

 

(16,683,407

)

667,366,101

 

681,541,251

 

(15,874,596

)

665,666,655

 

 


(1)         Correspond to the contractual rights to produce and distribute Coca-Cola products in certain parts of Argentina, Brazil, Chile and Paraguay. Distribution rights result from the valuation process at fair value of the assets and liabilities of the companies acquired in business combinations. Production and distribution contracts are renewable for periods of 5 years with Coca-Cola. The nature of the business and renewals that Coca-Cola has permanently done on these rights, allow qualifying them as permanent contracts. These production and distribution rights, and in conjunction with the assets that are part of the cash-generating units, are annually subjected to the impairment test. Such distribution rights are composed in the following manner and are not subject to amortization:

 

 

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Chile

 

300,305,727

 

300,305,727

 

Brazil

 

190,086,263

 

183,687,154

 

Paraguay

 

169,438,035

 

173,304,596

 

Argentina

 

1,111,207

 

1,328,147

 

Total

 

660,941,232

 

658,625,624

 

 

The movement and balances of identifiable intangible assets are detailed as follows for the period January 1 to March 31, 2016 and December 31, 2015:

 

 

 

March 31, 2016

 

December 31, 2015

 

 

 

Distribution

 

 

 

 

 

 

 

Distribution

 

 

 

 

 

 

 

Details

 

Rights

 

Rights

 

Software

 

Total 

 

Rights

 

Rights

 

Software

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

658,625,624

 

476,643

 

6,564,388

 

665,666,655

 

719,385,108

 

447,037

 

8,349,134

 

728,181,279

 

Additions

 

 

975

 

187,971

 

188,946

 

 

 

1,191,200

 

1,191,200

 

Amortization

 

 

(701

)

(778,443

)

(779,144

)

 

(6,394

)

(2,681,923

)

(2,688,317

)

Other increases (decreases)(1)

 

2.315.608

 

(1,095

)

(24,869

)

2,289,644

 

(60,759,485

)

36,000

 

(294,022

)

(61,017,507

)

Total

 

660,941,232

 

475,822

 

5,949,047

 

667,366,101

 

658,625,623

 

476,643

 

6,564,389

 

665,666,655

 

 


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

 

60



Table of Contents

 

14.2        Goodwill

 

Goodwill is considered as the excess acquisition cost over fair value of the group´s ownership interest in identifiable net assets of the acquired subsidiary at the acquisition date.

 

14.2.1 Measurement of recoverable goodwill value.

 

Goodwill is annually reviewed but its recoverable value is checked during anticipated periods, if there are facts which indicate a possible impairment. These signs may include new legal dispositions, changes in the economic environment affecting business operating performance indicators, movements in the competition, or the sale of a significant part of the cash generating unit (CGU).

 

Management reviews business performance based on geographic segments.  Goodwill is monitored by operating segment that includes different cash generating units of the operations in Chile, Brazil, Argentina and Paraguay.  Impairment of distribution rights is geographically monitored at the CGU or group of cash generating units that correspond to specific territories for which Coca-Cola distribution rights have been acquired.  These cash generating units or groups of cash generating units are composed by:

 

·                  Regions in Chile (excluding Metropolitan Region, province of Rancagua and province of San Antonio)

·                  Argentina North

·                  Argentina South

·                  Brazil (state of Rio de Janeiro and Espirito Santo)

·                  Brazil (Ipiranga territories)

·                  Brazil: the investment in the associate Sorocaba

·                  Brazil: the investment in the associate Leão Alimentos S.A.

·                  Paraguay

 

In order to check if goodwill has suffered an impairment loss, the company compares its book value with its recoverable value, and an impairment loss is recognized for the excess of the book value amount of the asset over its recoverable amount. To determine the recoverable values of the CGU, management considers the discounted cash flow method as the most appropriate method.

 

61



Table of Contents

 

14.2.2              Main assumptions used in the annual test:

 

a.         Discount rate:

 

The real discount rate applied in the annual test carried out in December 2015 was estimated with the Capital Asset Pricing Model which allows estimating a discount rate according to the risk level of the CGU in the country where it operates.  A nominal discount rate before taxes is used according to the following table:

 

 

 

Discount Rate

 

 

 

2014

 

2015

 

Argentina

 

32.8

%

34.1

%

Chile

 

7.2

%

7.7

%

Brazil

 

10.7

%

11.6

%

Paraguay

 

12.4

%

11.5

%

 

Management carried out the annual goodwill impairment test as of December 31, 2015 for each CGU.

 

b.                  Other assumptions

 

Financial projections to determine the net value of future cash flows are modelled considering the main variables of the historical flows of the CGU, and approved budgets. In this sense, a conservative growth rate is used, which fluctuates between 1.5% and 3% for the soft drinks category and between 6% and 7% for the less developed categories such as juices and water. Perpetuity growth rates between 2% and 3% depending on the level of per capita consumption of our products at each operation are set beyond the fifth year of projection.

 

The variables of greater sensitivity in these projections are the discount rates applied in determining the net present value of the projected cash flows, sales volume, sale prices and growth of unit variable cost vs. fixed cost. For the purpose of the impairment test, sensitivities were conducted in these critical variables according to the following:

 

·                  Annual volume variation: corresponds to an increase or decrease of 1 percentage point of total annual volume. This variation is applied for every year.

·                  Price variation: corresponds to an increase or decrease of 1 percentage point of the real price of each product. This variation is applied only during the first year, there fore prices for every year are adjusted by 1 percentage point.

·                  Fixed costs variation: it assumes which fixed costs (labor and other fixed expenses) have greater or lesser correlation with volume variation, for example 10 percentage points higher means that the fixed cost has less correlation with volume.

·                  Discount rate: corresponds to an increase or decrease of 50 bps in the discount rate of future cash flows

 

62



Table of Contents

 

14.2.3              Conclusions

 

As a result of the annual test, no impairments have been identified in any of the CGUs assuming conservative EBITDA margin projections and in line with the markets’ history.

 

Despite the deterioration of the macroeconomic conditions experienced by the economies of the countries where the cash generating units develop their operations, recovery values from the impairment test were higher than the book values of assets.

 

14.2.4              Goodwill by business segment and country

 

Movement in goodwill is detailed as follows:

 

Period January 1, to March 31, 2016 :

 

Operating segment

 

01.01.2016

 

Additions

 

Disposals or
impairments

 

Foreigng currency translation
differrences where functional currency
is different from presentation currency

 

03.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

8,503,023

 

Brazilian operation

 

71,960,960

 

 

 

2,471,344

 

74,432,304

 

Argentine operation

 

7,720,202

 

 

 

(1,261,015

)

6,459,187

 

Paraguayan operation

 

7,651,751

 

 

 

(170,717

)

7,481,034

 

Total

 

95,835,936

 

 

 

1,039,612

 

96,875,548

 

 

Period January 1, to December 31, 2015

 

Operating segment

 

01.01.2015

 

Additions

 

Disposals or
impairments

 

Foreigng currency translation
differrences where functional currency
is different from presentation currency

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

8,503,023

 

Brazilian operation

 

90,122,057

 

 

 

(18,161,097

)

71,960,960

 

Argentine operation

 

10,058,725

 

 

 

(2,338,523

)

7,720,202

 

Paraguayan operation

 

8,240,394

 

 

 

(588,643

)

7,651,751

 

Total

 

116,924,199

 

 

 

(21,088,263

)

95,835,936

 

 

63



Table of Contents

 

NOTE 15 —  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

22,357,964

 

23,990,783

 

Bonds payable

 

16,998,127

 

19,236,780

 

Deposits in guarantee

 

14,930,066

 

16,247,026

 

Derivative contract obligations (see note 20)

 

944,988

 

107,428

 

Leasing agreements

 

2,517,737

 

2,635,671

 

Total

 

57,748,882

 

62,217,688

 

 

Non-current

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

28,640,735

 

30,237,950

 

Bonds payable

 

690,369,512

 

718,004,190

 

Leasing agreements

 

17,299,932

 

17,057,204

 

Total

 

736,310,179

 

765,299,344

 

 

The fair value of the aforementioned assets and liabilities is presented below:

 

Currrent

 

Book Value
03.31.2016

 

Fair Value
03.31.2016

 

Book Value
12.31.2015

 

Fair Value
12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank Loans (1)

 

22,357,964

 

22,373,134

 

23,990,783

 

23,928,084

 

Bonds Payable (2)

 

16,998,127

 

18,187,872

 

19,236,780

 

20,732,412

 

Deposits in guarantee (3)

 

14,930,066

 

14,930,066

 

16,247,026

 

16,247,026

 

Derivative contract obligations (see note 21)

 

944,988

 

944,988

 

107,428

 

107,428

 

Leasing agreements (3) 

 

2,517,737

 

2,517,737

 

2,635,671

 

2,635,671

 

Total

 

57,748,882

 

58,953,797

 

62,217,688

 

63,650,621

 

 

Non-current

 

03.31.2016

 

03.31.2016

 

12.31.2015

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank Loans (1)

 

28,640,735

 

23,386,321

 

30,237,950

 

24,678,828

 

Bonds Payable (2)

 

690,369,512

 

736,698,794

 

718,004,190

 

765,111,961

 

Leasing agreements (3)

 

17,299,932

 

17,299,932

 

17,057,204

 

17,057,204

 

Total

 

736,310,179

 

777,385,047

 

765,299,344

 

806,847,993

 

 


(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

 

15.1.1  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

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco BICE

 

Chile

 

Chilean pesos

 

Semiannually

 

4.29

%

4.29

%

 

218,784

 

218,784

 

214,927

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

Chilean pesos

 

Semiannually

 

3.43

%

3.43

%

 

292,841

 

292,841

 

275,268

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Ciudad de Bs.As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

113,376

 

 

113,376

 

259,727

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina (1)

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

124,448

 

126,568

 

251,016

 

447,296

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

32,444

 

32,199

 

64,643

 

115,800

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

 

 

 

242,450

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

216,337

 

209,597

 

425,934

 

772,594

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

37,216

 

117,329

 

154,545

 

174,888

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

51,112

 

 

 

51,112

 

122,127

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

34,830

 

107,725

 

142,555

 

164,565

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

28,003

 

 

 

28,003

 

137,373

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Trimestral

 

15.25

%

15.25

%

51,480

 

104,799

 

156,279

 

247,221

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Bank HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Trimestral

 

15.25

%

15.25

%

51,480

 

104,799

 

156,279

 

247,221

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

Monthly

 

41.00

%

41.00

%

2,852

 

 

2,852

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

15.25

%

15.25

%

51,388

 

101,255

 

152,643

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

ITAÚ - Finame

 

Brazil

 

Dollars

 

Monthly

 

2.992

%

2.992

%

 

12,302,206

 

12,302,206

 

12,817,824

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

248,994

 

673,832

 

922,826

 

997,300

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Quarterly

 

3.86

%

3.86

 

679,378

 

1,930,034

 

2,609,412

 

353,916

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

126,241

 

117,628

 

243,869

 

2,523,766

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

1,016,606

 

3,052,183

 

4,068,789

 

3,876,520

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

22,357,964

 

23,990,783

 

 


(1) The Bicentennial credit granted by Banco de la Nación Argentina to Embotelladora del Atlántico S.A. at a preferential rate is a benefit of the Argentine Government to promote investment projects. Embotelladora del Atlántico S.A. registered investment projects and received the bicentennial credit at a preferential rate of 9.9% a year, the financial expense is recognized according to the market rate, and the financial expense differential between market and nominal rate was allocated as a lower cost of the fixed asset.

 

65



Table of Contents

 

15.1.2  Bank obligations, non-current March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

03.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

3,147,991

 

706,666

 

359,050

 

386,222

 

 

4,599,929

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

882,920

 

818,310

 

538,739

 

565,233

 

 

2,805,202

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dollars

 

Monthly

 

2.992

%

2.992

%

11,960,716

 

 

 

 

 

11,960,716

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.00

%

6.0

%

1,930,034

 

1,930,034

 

1,930,034

 

1,930,034

 

 

7,720,136

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

4.29

%

4.29

%

1,554,752

 

 

 

 

 

1,554,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

28,640,735

 

 

66



Table of Contents

 

16.1.2  Bank obligations, non-current December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

3,323,725

 

1,258,291

 

466,032

 

413,519

 

 

5,461,567

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

776,263

 

672,484

 

493,743

 

431,272

 

 

2,373,762

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Semiannually

 

2.992

%

2.992

%

12,681,431

 

 

 

 

 

12,681,431

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

4.50

%

4.50

%

2,020,483

 

2,020,483

 

2,020,483

 

2,020,480

 

 

8,081,929

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco BBVA Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

44,560

 

 

 

 

 

44,560

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

50,970

 

 

 

 

 

50,970

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

4.29

%

4.29

%

1,543,731

 

 

 

 

 

1,543,731

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,237,950

 

 

67



Table of Contents

 

15.2.1     Bonds payable

 

 

 

Current

 

Non-current

 

Total

 

Composition of bonds payable

 

03.31.2016

 

12.31.2015

 

03.31.2016

 

12.31.2015

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

17,848,960

 

20,172,356

 

695,047,577

 

723,191,154

 

712,896,537

 

743,363,510

 

Expenses of bond issuance and discounts on placement

 

(850,833

)

(935,576

)

(4,678,065

)

(5,186,964

)

(5,528,898

)

(6,122,540

)

Net balance presented in statement of financial position

 

16,998,127

 

19,236,780

 

690,369,512

 

718,004,190

 

707,367,639

 

737,240,970

 

 

15.2.2     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:

 

 

 

 

 

 

Face

 

Unit of

 

Interest

 

Final

 

Interest

 

Date

 

 

 

 

 

 

 

Series

 

amount

 

Adjustment

 

rate

 

Maturity

 

Payment

 

Amortization of capital

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

375.000

 

UF

 

3.0

%

08-15-2017

 

Semiannually

 

15-08-2016

 

6,476,970

 

6,550,372

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2.723.745

 

UF

 

6.5

%

06-01-2026

 

Semiannually

 

01-06-2016

 

7,116,222

 

5,213,755

 

SVS Registration N°641 08.23.2010

 

C

 

1.500.000

 

UF

 

4.0

%

08-15-2031

 

Semiannually

 

15-02-2021

 

191,693

 

571,003

 

SVS Registration N°759 08.20.2013

 

C

 

1.000.000

 

UF

 

3.5

%

08-16-2020

 

Semiannually

 

16-02-2017

 

3,338,460

 

333,479

 

SVS Registration N°760 08.20.2013

 

D

 

4.000.000

 

UF

 

3.8

%

08-16-2034

 

Semiannually

 

16-02-2032

 

485,860

 

1,447,249

 

SVS Registration N°760 04.02.2014

 

E

 

3.000.000

 

UF

 

3.75

%

03-01-2035

 

Semiannually

 

01-09-2032

 

239,755

 

952,223

 

Bonds USA

 

 

575.000.000

 

US$

 

5.0

%

10-01-2023

 

Semiannually

 

01-10-2023

 

 

5,104,275

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,848,960

 

20,172,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

375.000

 

UF

 

3.0

%

08-15-2017

 

Semiannually

 

15-08-2017

 

3,238,184

 

6,407,273

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2.723.745

 

UF

 

6.5

%

06-01-2026

 

Semiannually

 

01-06-2017

 

64,688,522

 

64,965,518

 

SVS Registration N°641 08.23.2010

 

C

 

1.500.000

 

UF

 

4.0

%

08-15-2031

 

Semiannually

 

15-02-2021

 

38,715,969

 

38,443,635

 

SVS Registration N°759 08.20.2013

 

C

 

1.000.000

 

UF

 

3.5

%

08-16-2020

 

Semiannually

 

16-08-2017

 

22,585,544

 

25,629,090

 

SVS Registration N°760 08.20.2013

 

D

 

4.000.000

 

UF

 

3.8

%

08-16-2034

 

Semiannually

 

16-02-2032

 

103,248,200

 

102,516,360

 

SVS Registration N°760 04.02.2014

 

E

 

3.000.000

 

UF

 

3.75

%

03-01-2035

 

Semiannually

 

01-09-2032

 

77,436,158

 

76,887,278

 

Bonds USA

 

 

575.000.000

 

US$

 

5.0

%

10-01-2023

 

Semiannually

 

01-10-2023

 

385,135,000

 

408,342,000

 

Total non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

695,047,577

 

723,191,154

 

 

Accrued interest included in the current portion of bonds totaled ThCh$2,565,018 and ThCh$8,923,499 at March 31, 2016 and December 31, 2015, respectively.

 

68



Table of Contents

 

15.2.3        Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-
current

 

 

 

Series

 

2017

 

2018

 

2019

 

After

 

31-03-2016

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°640 08.23.2010

 

A

 

3,238,184

 

 

 

 

3,238,184

 

SVS Registration N°254 06.13.2001

 

B

 

5,193,103

 

5,530,655

 

5,890,146

 

48,074,618

 

64,688,522

 

SVS Registration N°641 08.23.2010

 

C

 

 

 

 

38,715,969

 

38,715,969

 

SVS Registration N°759 08.20.2013

 

C

 

6,453,013

 

6,453,013

 

6,453,013

 

3,226,505

 

22,585,544

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

103,248,200

 

103,248,200

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

77,436,158

 

77,436,158

 

Bonds USA

 

 

 

 

 

385,135,000

 

385,135,000

 

Total

 

 

 

14,884,300

 

11,983,668

 

12,343,159

 

655,836,450

 

695,047,577

 

 

15.2.4        Market rating

 

The bonds issued on the Chilean market had the following rating at March 31, 2016:

 

AA          :       ICR Compañía Clasificadora de Riesgo Ltda. rating

AA          :       Fitch Chile Clasificadora de Riesgo Limitada rating

 

The rating of bonds issued on the international market as of March 31, 2016 is the following:

 

BBB       :       Standard&Poors rating

BBB+     :       Fitch Chile Clasificadora de Riesgo Limitada rating.

 

15.2.5         Restrictions

 

15.2.5.1   Restrictions regarding bonds placed abroad.

 

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

 

15.2.5.2   Restrictions regarding bonds placed in the local market.

 

For purposes of the calculation of the covenants, the amount of EBITDA which was agreed on each bond issue is included.

 

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, 2016 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  December 31, 2015 is UF2,724 million.

 

69



Table of Contents

 

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

 

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

 

·             Maintain an indebtedness level where Consolidated Financial Liabilities to Consolidated Equity does not exceed 1.20 times. For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Receivables accruing interest, namely: (i) other current financial liabilities, plus (ii) other non-current financial liabilities, less (iii) asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Financial Statements. Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of March 31, 2016, Indebtedness Level is 0.77 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 December 31, 2015, the values of items included in this indicator are the following:

 

ThCh$

 

Other current financial liabilities

 

57,748,882

 

Other non-current financial liabilities

 

736,310,179

 

(-) Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Total Consolidated Equity

 

850,328,650

 

 

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

 

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

 

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

 

As of March 31, 2016, this index is 1.67 times.

 

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

 

As of March 31, 2016, the values of items included in this restriction are the following:

 

ThCh$

 

 

 

 

 

Consolidated assets free of collateral, mortgages or other liens

 

1,992,512,978

 

(-)Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Consolidated Assets free of pledges, mortgages or other liens (adjusted)

 

1,855,547,439

 

 

 

 

 

Consolidated liabilities payable not guaranteed

 

1,250,225,103

 

(-) Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Unsecured Consolidated Liabilities Payable (adjusted

 

1,113,259,564

 

 

70



Table of Contents

 

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

 

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

 

·             UF 1.0 million of Series A bonds due 2017, bearing an annual interest of  3.00%. As of March 31, 2016, the balance of outstanding capital  is UF 0.375 million.

·             UF 1.5 million of Series C bonds due 2031, bearing an annual interest  rate of  4.00%. As of March 31, 2016, the balance of outstanding capital  is UF 1.5 million.

 

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

 

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

 

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

 

As of March 31, 2016, Net Financial Debt was 0.55 times.

 

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

 

As of March 31, 2016, the values of items included in this restriction are the following:

 

ThCh$

 

Cash and cash equivalent

 

86,811,651

 

Other current financial assets

 

102,589,274

 

Other non-current financial assets

 

136,965,539

 

Other current financial liabilities

 

57,748,882

 

Other non-current financial liabilities

 

736,310,179

 

Total Consolidated Equity

 

850,328,650

 

 

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

 

As of March 31, 2016, this index is 1.67 times.

 

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

 

As of March 31, 2016, the values of items included in this restriction are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

1,992,512,978

 

(-)Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Consolidated Assets free of pledges, mortgages or other liens (adjusted)

 

1,855,547,439

 

Consolidated liabilities payable not guaranteed

 

1,250,225,103

 

(-) Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Unsecured Consolidated Liabilities Payable (adjusted

 

1,113,259,564

 

 

71



Table of Contents

 

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

 

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

 

As of March 31, 2016 Net Financial Coverage level is 6.92 times.

 

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

 

As of March 31, 2016, the values of items included in this indicator are the following:

 

ThCh$

 

(+) Consolidated Ebitda between January 1 and March 31, 2016

 

85,899,009

 

(+) Consolidated Ebitda between January 1 and December 31, 2015

 

294,245,756

 

(-) Consolidated Ebitda between January 1 and March 31, 2015

 

87,552,691

 

Consolidated Ebitda twelve months (between January 1, april 2015 and march 31, 2016) (1)

 

292,592,074

 

 

 

 

 

(+) Consolidated Financial income between January 1 and March 31, 2016

 

2,758,171

 

(+) Consolidated Financial income between January 1 and December 31, 2015

 

10,118,375

 

(-) Consolidated Financial income between January 1 and March 31, 2015

 

2,539,833

 

Consolidated Financial income twelve months (between January 1, april 2015 and march 31, 2016)

 

10,336,713

 

 

 

 

 

(+) Consolidated Financial expenses between January 1 and March 31, 2016

 

12,363,837

 

(+) Consolidated Financial expenses between January 1 and December 31, 2015

 

55,669,217

 

(-) Consolidated Financial expenses between January 1 and March 31, 2015

 

15,399,516

 

Consolidated Financial expenses twelve months (between January 1, april 2015 and march 31, 2016)

 

52,633,538

 

 


(1) For the purpose of calculating the covenant, EBITDA was calculated as agreed in the bond issue.

 

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 three series.

 

·             Series C outstanding as of March 31, 2016, 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 December 31, 2015 is UF 1.0 million.

 

·             Series D and E outstanding at March 31, 2016 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 March 31, 2016 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 Consolidated Financial Liabilities to Consolidated Equity does not exceed 1.20 times. For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Receivables accruing 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, and (v) other non-current financial assets (to the extent they are asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities). Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of March 31, 2016, Indebtedness Level is 0.55 times of Consolidated Equity.

 

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

 

As of March 31, 2016, the values of items included in this restriction are the following:

 

ThCh$

 

Cash and cash equivalent

 

86,811,651

 

Other current financial assets

 

102,589,274

 

Other non-current financial assets

 

136,965,539

 

Other current financial liabilities

 

57,748,882

 

Other non-current financial liabilities

 

736,310,179

 

Total Consolidated Equity

 

850,328,650

 

 

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

 

As of March 31, 2016, this index is 1.67 times.

 

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

 

As of March 31, 2016, the values of items included in this restriction are the following:

 

ThCh$

 

 

 

 

 

Consolidated assets free of collateral, mortgages or other liens

 

1,992,512,978

 

(-)Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Consolidated Assets free of pledges, mortgages or other liens (adjusted)

 

1,855,547,439

 

Consolidated liabilities payable not guaranteed

 

1,250,225,103

 

(-) Other non-current financial assets (hedge derivatives)

 

136,965,539

 

Unsecured Consolidated Liabilities Payable (adjusted

 

1,113,259,564

 

 

·             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.

 

73



Table of Contents

 

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

 

As of March 31, 2016 and December 31, 2015, the Company complies with all financial collaterals.

 

15.2.6         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 March 31, 2016 these issues belong to Andina, until December 31, 2012 belong to the subsidiary Abisa Corp S.A., (former Pacific Sterling). On January 1, 2013, Abisa Corp S.A. transferred the totality of this asset to Embotelladora Andina S.A., passing the latter to be the creditor of the above mentioned Brazilian subsidiary. As a result, in these consolidated financial statements the assets and liabilities related to the transaction have been eliminated. In addition, the transaction has been treated as a net investment of the group in the Brazilian subsidiary, consequently the effects of exchange rate differences between the dollar and the functional currency of each one have been recorded in other comprehensive income.

 

15.3.1        Derivative contract obligations

 

Please see details in Note 20.

 

74



Table of Contents

 

15.4.1              Current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity 

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

90 days to

 

at

 

At

 

Name

 

Country

 

Tax,ID

 

type

 

Type

 

Currency

 

Type

 

rate

 

rate

 

90 days

 

1 year

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

216,863

 

651,576

 

868,439

 

1,044,284

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

205,687

 

632,697

 

838,384

 

780,248

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

128,339

 

409,407

 

537,746

 

412,292

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

17,268

 

85,511

 

102,779

 

198,443

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

30,247

 

45,630

 

75,877

 

103,144

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

22,581

 

71,931

 

94,512

 

97,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

2,517,737

 

2,635,671

 

 

15.4.2  Non-Current liabilities for leasing agreements March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

03.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

2,070,217

 

2,987,108

 

2,987,108

 

2,987,108

 

4,554,887

 

15,586,428

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

426,566

 

 

 

 

 

426,566

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

119,807

 

 

 

 

 

119,807

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

731,290

 

 

 

 

 

731,290

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

201

 

 

 

 

 

201

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

435,640

 

 

 

 

 

435,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

17,299,932

 

 

75



Table of Contents

 

16.4.2  Non-Current liabilities for leasing agreements December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

1,940,324

 

2,799,686

 

 

 

10,457,637

 

15,197,647

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

437,913

 

84,568

 

 

 

 

522,481

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

327,205

 

 

 

 

 

327,205

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

269,316

 

245,255

 

 

 

 

514,571

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

7,226

 

 

 

 

 

7,226

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

488,074

 

 

 

 

 

488,074

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

17,057,204

 

 

76



Table of Contents

 

NOTE 16 —   TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

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

 

Item

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

126,532,940

 

167,492,719

 

Withholdings tax

 

23,727,757

 

35,009,855

 

Accounts payable Inamar Ltda. (1)

 

7,784,836

 

7,784,836

 

Others

 

13,324,201

 

11,542,182

 

Total

 

171,369,734

 

221,829,592

 

 

 

 

 

 

 

Current

 

162,165,482

 

212,526,368

 

Non-current

 

9,204,252

 

9,303,224

 

Total

 

171,369,734

 

221,829,592

 

 

b)                 The Company maintains commercial lease agreements for forklifts, vehicles, properties and machinery.  These lease agreements have an average duration of one to five years excluding renewal options. No restrictions exist with respect to the lessee by virtue of these lease agreements.

 

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

 

 

 

03.31.2016

 

 

 

ThCh$

 

Maturity within one year

 

4,438,335

 

Maturity long-term

 

1,332,714

 

Total

 

5,771,049

 

 

Total expenses related to operating leases maintained by the Company as of March 31, 2016 and 2015 amounted to ThCh$1,617,806 and ThCh$1,294,717 respectively.

 


(1)         On December 3, 2015 a land was purchased from Industrias Metalurgicas Inamar Ltda. for an amount of ThCh$ 17,292,040 equivalent to 675,000 UFs, of which there is a balance payable of ThCh$7,784,836 equivalent to 303.750 UFs. Such balance payable will be paid in one installment maturing in 30 more months. To guarantee the payment of this obligation the land has been mortgaged to in favor of Industrias Metalurgicas Inamar Ltda.

 

77



Table of Contents

 

NOTE 17 —  CURRENT AND NON-CURRENT PROVISIONS

 

17.1                                 Balances

 

The balances of provisions recorded by the Company at March 31, 2016 and  December 31, 2015 are detailed as follows:

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

67,012,470

 

64,301,817

 

Total

 

67,012,470

 

64,301,817

 

 

 

 

 

 

 

Current

 

725,229

 

326,093

 

Non-current

 

66,287,241

 

63,975,724

 

Total

 

67,012,470

 

64,301,817

 

 


(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 21.1)

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

55,994,404

 

54,208,233

 

Labor Contingencies

 

6,600,781

 

5,774,453

 

Civil Contingencies

 

4,417,285

 

4,319,131

 

Total

 

67,012,470

 

64,301,817

 

 

78



Table of Contents

 

17.2                                 Movements

 

Movement of provisions is detailed as follows:

 

 

 

03.31.2016

 

12.31.2015

 

 Description

 

Litigation

 

Others

 

Total 

 

Litigation

 

Others

 

Total 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening Balance at January

 

64,301,817

 

 

64,301,817

 

77,812,345

 

 

77,812,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

429,112

 

 

429,112

 

243,330

 

 

243,330

 

Increase (decrease) in existing provisions

 

130,610

 

 

130,610

 

1,893,402

 

 

1,893,402

 

Payments

 

213,260

 

 

213,260

 

343,359

 

 

343,359

 

Reverse unused provision

 

 

 

 

(182,670

)

 

(182,670

)

Increase (decrease) due to foreign exchange differences

 

1,937,671

 

 

1,937,671

 

(15,807,949

)

 

(15,807,949

)

Total

 

67,012,470

 

 

67,012,470

 

64,301,817

 

 

64,301,817

 

 

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

 

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

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Minimum dividend

 

9,903,649

 

 

Dividend payable

 

 

17,093,596

 

Other

 

1,638,110

 

714,538

 

Total

 

11,541,759

 

17,808,134

 

 

 

 

 

 

 

Current

 

11,317,174

 

17,565,643

 

Non-current

 

224,585

 

242,491

 

Total

 

11,541,759

 

17,808,134

 

 

79



Table of Contents

 

NOTE 19 —   EQUITY

 

19.1                                 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 March 31, 2016 and December 31, 2015. The distribution and classification is detailed as follows:

 

19.1.1                       Number of shares:

 

 

 

Number of shares subscribed

 

Number of shares paid in

 

Number of voting shares

 

Series

 

2016

 

2015

 

2016

 

2015

 

2016

 

2015

 

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

 

 

19.1.2          Equity:

 

 

 

Subscribed Capital

 

Paid-in capital

 

Series

 

2016

 

2015

 

2016

 

2015

 

 

 

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

 

 

19.1.3                          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.

 

19.2    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 ordinary Shareholders’ Meeting held in April 2015, the shareholders agreed to pay out of the 2014 earnings are final dividend to complete the 30% required by the Law 18,046 which was paid in May 2015.

 

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.

 

80



Table of Contents

 

Retained earnings at the date of IFRS adoption amounted to ThCh$ 19,260,703, of which ThCh$ 9,039,835 have been realized at March 31, 2016 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
03.31.2016

 

Amount of
accumulated
earnings at
03.31.2016

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets parent Company

 

Sale or impairment

 

14,800,384

 

(11,692,285

)

3,108,099

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

2,146,981

 

6,800,282

 

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

 

(580,417

)

366,386

 

Deferred taxes complementary accounts parent Company

 

Amortization

 

(1,444,960

)

1,391,061

 

(53,899

)

Total

 

 

 

19,260,703

 

(9,039,835

)

10,220,868

 

 

The dividends declared and paid during 2016 and 2015 are presented below:

 

Dividend payment date

 

Dividend type

 

Profits imputable to
dividends

 

Ch$ per
Series A
Share

 

Ch$ per
Series B
Share

 

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

 

2015

 

October

 

Interim

 

2015

 

15.00

 

16.50

 

2016

 

January

 

Interim

 

2015

 

17.00

 

18.70

 

 

81



Table of Contents

 

19.3                                 Reserves

 

The balance of other reserves include the following:

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(181,339,566

)

(167,447,157

)

Cash flow hedge reserve

 

16,204,254

 

27,087,214

 

Reserve for employee benefit actuarial gains or losses

 

(1,752,929

)

(1,796,285

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

260,248,817

 

284,980,830

 

 

19.3.1                       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.

 

19.3.2                       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 20).

 

19.3.3                       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.

 

19.3.4                       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

 

19.3.5                       Foreign currency translation reserves

 

This corresponds to the conversion of the financial statements of foreign subsidiaries whose functional currency is different from the presentation currency of the consolidated financial statements. Additionally exchange differences between accounts receivable kept by the companies in Chile with foreign subsidiaries are presented in this account, which have been treated as investment equivalents accounted for using the equity method. A breakdown of translation reserves is presented below:

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(80,443,447

)

(88,444,294

)

Argentina

 

(101,498,105

)

(84,913,998

)

Paraguay

 

16,150,176

 

21,728,456

 

Exchange rate differences in related companies

 

(15,548,190

)

(15,817,321

)

Total

 

(181,339,566

)

(167,447,157

)

 

The movement of this reserve for the fiscal periods ended March 31, 2016 and December 31, 2015 respectively is detailed as follows:

 

Description

 

03.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

8,000,847

 

(57,582,790

)

Argentina

 

(16,584,107

)

(28,640,580

)

Paraguay

 

(5,578,280

)

(19,929,293

)

Exchange rate differences in related companies

 

269,131

 

(8,008,796

)

Total

 

(13,892,409

)

(114,161,459

)

 

83



Table of Contents

 

19.4           Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries that are owned by third parties, Details of this account at March 31, 2016.

 

 

 

Non-controlling Interests

 

 

 

Percentage
%

 

Shareholders
Equity

 

Income

 

 Details

 

2016

 

2016

 

2016

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0171

 

13,790

 

1,823

 

Andina Empaques Argentina S.A.

 

0.0209

 

2,114

 

277

 

Paraguay Refrescos S.A.

 

2.1697

 

5,552,286

 

153,210

 

Vital S.A.

 

35.0000

 

8,956,233

 

80,894

 

Vital Aguas S.A.

 

33.5000

 

2,096,328

 

91,670

 

Envases Central S.A.

 

40.7300

 

4,857,562

 

195,796

 

Total

 

 

 

21,478,313

 

523,670

 

 

19.5           Earnings per share

 

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

 

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

 

 

 

03.31.2016

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

15,720,211

 

17,291,953

 

33,012,164

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

33.21

 

36.54

 

34.88

 

 

 

 

03.31.2015

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

17,173,784

 

18,890,857

 

36,064,641

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

36.29

 

39.91

 

38.10

 

 

84



Table of Contents

 

NOTE 20 —   DERIVATIVE ASSETS AND LIABILITIES

 

The company held the following derivative instruments at March 31, 2016 and December 31, 2015:

 

20.1     Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swap Itau Credit.

 

As of March 31, 2016, the Company maintained derivative contracts to ensure U.S. dollar denominated bank liabilities in Brazil amounting to ThUS$ 36,224, 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$10,413,240 at March 31, 2016 which is presented in other financial assets non-current. These swap contracts have the same terms of the underlying bond obligation and expire in 2017. In addition, the excess value of the derivative above the hedged items of ThCh$ 206,084 (ThCh$ 959,012 in December 31, 2015) has been recognized within other equity reserves as of March 31, 2016. The amount of loss recognized in results for financial liabilities in US Dollars that were neutralized by the recycling of derivative contracts from equity amounted to ThCh$ 1,465,692 at March 31, 2016.

 

b)     Cross Currency Swaps associated with US Bonds

 

At March 31, 2016, 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$126,552,299 at March 31, 2016, which is presented as other financial assets non-current.  In addition excess value of the derivative above the hedged items of ThCh$16,676,441 has been recognized within other equity reserves as of March 31, 2016. The ineffective portion amount of ThCh$864,953 associated with this hedge was recorded in other gains and losses at March 31, 2016.

 

The amount of exchange differences recognized in the statement of income related to financial liabilities in U.S. dollars and the identified ineffective portion of the hedge derivative were compensated with the recycling to loss of the financial derivative instruments reserve in other comprehensive income amounting ThCh$20,333,109 at March 31, 2016.

 

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

 

During 2016, the Company entered into foreign currency forward contracts to hedge its exposure to expected future raw materials purchases in US Dollars during the year 2016. The total amount of outstanding forward contracts were US$91.5 million at March 31, 2016 (US$0.15 million at December 31, 2015). These agreements were recorded at fair value, resulting in a net loss of ThCh$4,062 for the period ended March 31, 2016. The fair value of these derivative contracts is a liability of ThCh$944,988 at March 31, 2016 (liability of ThCh$107,428 at December 31, 2015). The agreements that ensure future flows of foreign currency have been designated as hedge, at March 31, 2016, as a result of this methodology the Company registered a net balance of ThCh$678,271 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$136,965,539  and liabilities to ThCh$944,988 at March 31, 2016 (assets for ThCh$181,474,306 and liabilities for ThCh$107,428 at December 31, 2015). 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  March 31, 2016, there were no transfers of items between fair value measurement categories; all of which were valued during the period using level 2.

 

 

 

Fair Value Measurements at March 31, 2016

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Other non-current financial assets

 

 

136,965,539

 

 

136,965,539

 

Total assets

 

 

136,965,539

 

 

136,965,539

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

944,988

 

 

944,988

 

Total liabilities

 

 

944,988

 

 

944,988

 

 

 

 

Fair Value Measurements at December 31, 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

 

 

 

 

 

Other non-current financial assets

 

 

181,474,306

 

 

181,474,306

 

Total assets

 

 

181,474,306

 

 

181,474,306

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

107,428

 

 

107,428

 

Total liabilities

 

 

107,428

 

 

107,428

 

 

86



Table of Contents

 

NOTE 21 —   CONTINGENCIES AND COMMITMENTS

 

21.1            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$1,302,591. 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$930,812 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$64,984,951. management considers it unlikely that non-provisioned contingencies will affect the Company’s income and equity, based on the opinion of its legal counsel. As it is customary in Brazil, Rio de Janeiro Refrescos Ltda. maintains judicial deposits and assets given in pledge to secure the compliance of certain processes, irrespective of whether these have been classified as a possible, probable or remote. The amounts deposited or pledged as a legal guarantees as of March 31, 2016 and December 31, 2015 amounted to ThCh$89,728,540 and ThCh$86,364,210 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$518,477,142 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, if the warranty and bail letters are executed, Rio de Janeiro Refrescos Ltda. promises to reimburse to the financial institutions and Insurance Companies any amounts disbursed by them to the Brazilian government.

 

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 (historical amount without adjustments), 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$293,199,260.  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 not recorded a provision on these matters.

 

Notwithstanding the above, the IFRS related to business combination in terms of distribution of the purchase price establish that contingencies must be measured one by one according to their probability of occurrence and discounted at fair value from the date on which it is deemed the loss can be generated. According to this criteria, from a total of identified contingencies amounting R$1,186,805,838 (including readjustments of current lawsuits), the Company recorded a provision R$202,292,550 equivalent to ThCh$38,072,312.

 

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$ 96.5 million equivalent to ThCh$ 18,161,707.

 

3)        Embotelladora Andina S.A. and its Chilean subsidiaries face labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$662,757. 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

 

21.2           Direct guarantees and restricted assets:

 

Guarantees and restricted March 31, 2016 and  December 31, 2015 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

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Industria Metalúrgica Inamar Ltda.

 

Embotelladora Andina S.A.

 

Parent Company

 

Land

 

Property, plant and equipment

 

17,292,040

 

17,292,040

 

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

 

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

 

2,913,075

 

2,499,232

 

Reclamantes ações civiles y tributarias

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

8,307,639

 

7,929,131

 

Instituciones Gubernamentales

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Planta y Equipos, Neto

 

Property, plant and equipment

 

78,507,826

 

75,935,847

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

911

 

1,089

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

1,367

 

1,634

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

16,403

 

19,606

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

978

 

1,168

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

247,689

 

96,045

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

1,937

 

2,316

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

629,065

 

538,968

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

4,068

 

4,862

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

8,202

 

9,803

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantees CICSA for packaging

 

Other current financial assets

 

25,380

 

30,335

 

Locadores varios

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee deposit for rentals

 

Other current financial assets

 

9,452

 

11,297

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Machinery import

 

Other current financial assets

 

35,221

 

47,023

 

Municipalidad de Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

7,955

 

9,508

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

12,237

 

14,626

 

Marcus A. Peña

 

Paraguay Refrescos S.A.

 

Subsidiary

 

Property

 

Property, plant and equipment

 

4,122

 

 

 

 

 

 

 

 

 

 

 

 

108,040,775

 

104,459,738

 

 

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

 

Type

 

03.31.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Linde Gas Chile

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

 

639,144

 

Echeverría, Izquierdo Ingeniería y Construcción.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

 

536,315

 

Aduana de Ezeiza

 

Andina Empaques Argentina S.A.

 

Subsidiary

 

Compliance of contract

 

Surety insurance

 

379,337

 

235,981

 

Processos trabalhistas

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

856,772

 

575,583

 

Processos administrativos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,452,590

 

2,370,025

 

Governo Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

79,797,288

 

74,198,243

 

Governo Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

11,135,689

 

10,450,612

 

HSBC

 

Sorocaba Refrescos

 

Associate

 

Loan

 

co-signers

 

3,764,084

 

3,637,369

 

Others

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

3,347,248

 

3,234,566

 

 

90



Table of Contents

 

NOTE 22 —  FINANCIAL RISK MANAGEMENT

 

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

 

Interest Rate Risk

 

As of March 31, 2016, 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 2.0% during the period between  January 1 and March 31, 2016 (instead of 0.71%, excluding changes in the level of sales), the Company’s income would have been lower by ThCh$3,010,511.

 

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

 

Exchange Rate Risk

 

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

 

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

 

a.1 Investment in Argentina

 

As of March 31, 2016, the Company maintains a net investment of ThCh$88,367,060 in Argentina, composed by the recognition of assets amounting to ThCh$170,155,239 and liabilities amounting to Ch$81,788,179. These investments reported 29.7% of the Company’s consolidated sales revenues

 

As of March 31, 2016, the Argentine peso devalued 16.3% with respect to the Chilean peso.

 

During 2015 exchange restrictions existed in Argentina and until mid-December, there was a parallel foreign exchange market with a higher than the official exchange rate. With the arrival of the new Argentine Government, fixing exchange rate is lightened by increasing parity of the Argentine peso versus dollar at the close to values similar to those that kept the parallel market.

 

91



Table of Contents

 

If the exchange rate of the Argentinean Peso devaluated an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operation in Argentina of ThCh$586,074 and decrease in equity of ThCh$3,719,618, originated by lower asset recognition of ThCh$8,496,324 and by lower liabilities recognition of ThCh$4,776,706.

 

92



Table of Contents

 

a.2 Investment in Brazil

 

As of March 31, 2016, the Company maintains a net investment of ThCh$242,170,108 in Brazil, composed by the recognition of assets amounting to ThCh$740,174,937 and liabilities amounting to ThCh$498,004,829. These investments reported 31.4% of the Company’s consolidated sales revenues.

 

As of March 31, 2016, the Brazilian Real appreciated 3.5% with respect to the Chilean peso.

 

If the exchange rate of the Brazilian Real appreciated an additional 5% with respect to the Chilean Peso, the Company would have higher income from the operation in Brazil of ThCh$534,201 and increase in equity of ThCh$12,006,799, originated by higher asset recognition of ThCh$40,241,308 and by higher liabilities recognition of ThCh$28,234,509.

 

a.3 Investment in Paraguay

 

As of March 31, 2016, the Company maintains a net investment of ThCh$255,896,603 in Paraguay, composed by the recognition of assets amounting to ThCh$290,837,728 and liabilities amounting to ThCh$34,941,125. These investments reported 7.8% of the Company’s consolidated sales revenues.

 

As of March 31, 2016, the Paraguayan Guarani devaluated 2.2% 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$342,256, and  decrease in equity of ThCh$11,850,403 originated by lower asset recognition of ThCh$13,659,123 and lower liabilities recognition of ThCh$1,808,720.

 

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

 

As of March 31, 2016, the Company maintains a net liability position totaling ThCh$394,352,453, basically composed of obligations with the public and bank liabilities for ThCh$409,397,922 offset partially by financial assets denominated in dollars for ThCh$15,045,469.

 

Of total financial liabilities denominated in US dollars, ThCh$24,262,922 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 ThCh$385,135,000 of US dollar liabilities correspond to Chilean operations, which are exposed to the volatility of the Chilean Peso against the US dollar

 

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

 

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

 

The Company’s net exposure as of March 31, 2016 to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$11,696,469.

 

93



Table of Contents

 

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

 

Annual purchases of raw materials denominated or indexed in U.S. dollars, amounts to 19% 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$91.5 million for future purchases have been hedged as of March 31, 2016.

 

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$991,749 as of  March 31, 2016. Currently, the Company has contracts to hedge this effect in Brazil and Chile.

 

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. The possible effects in these consolidated financial statements, in case of a 5% increase in prices of its main raw materials, would be a reduction of ThCh$ 3,347,522 in earnings for the period ended March 31, 2016. To minimize this risk or stabilize often supply contracts and anticipated purchases are made when market conditions warrant.

 

94



Table of Contents

 

Liquidity risk

 

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

 

The following table presents our contractual and commercial obligations as of March 31, 2016:

 

 

 

Año de vencimiento

 

Item

 

1 year

 

More 1 year
up to 2

 

More 2 year
up to 3

 

More 3 year
up to 4

 

More 4 
years

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank debt

 

23,117,014

 

25,340,324

 

2,571,827

 

1,095,635

 

283,861

 

Bonds payable

 

48,625,862

 

48,268,325

 

44,794,670

 

44,572,350

 

827,302,115

 

Lease obligations

 

7,565,199

 

3,871,732

 

2,762,615

 

2,009,283

 

15,086,935

 

Purchase obligations

 

118,055,161

 

7,205,686

 

2,562,487

 

2,117,224

 

9,155,382

 

Total

 

197,363,236

 

84,686,067

 

52,691,599

 

49,794,492

 

851,828,293

 

 

NOTE 23 —  EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.03.2016

 

01.01.2015

 

Details

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Direct production costs

 

205,300,396

 

229,603,483

 

Payroll and employee benefits

 

66,225,334

 

69,888,333

 

Transportation and distribution

 

40,516,238

 

48,179,835

 

Marketing

 

9,781,759

 

13,445,842

 

Depreciation and amortization

 

23,260,378

 

25,959,283

 

Repairs and maintenance

 

7,005,183

 

7,163,789

 

Other expenses

 

40,610,231

 

43,536,142

 

Total

 

392,699,519

 

437,776,707

 

 

95



Table of Contents

 

NOTE 24 —  OTHER INCOME

 

Other income is detailed as follows:

 

 

 

01.01.2016

 

01.01.2015

 

Details

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Gain on disposal of property, plant and equipment

 

94,223

 

90,489

 

Others

 

26,465

 

75,149

 

Total

 

120,688

 

165,638

 

 

NOTE 25 —  OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2016

 

01.01.2015

 

Details

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax on bank debits

 

2,008,763

 

2,204,239

 

Contingencies and associated fees

 

1,535,864

 

1,528,464

 

Disposal and write-off of property, plant and equipment

 

48,549

 

126,957

 

Severance restructuring

 

 

399,236

 

Others

 

181,807

 

91,571

 

Total

 

3,774,983

 

4,350,467

 

 

96



Table of Contents

 

NOTE 26 —  FINANCIAL INCOME AND EXPENSES

 

Financial income and expenses are detailed as follows:

 

a)             Finance income

 

 

 

01.01.2016

 

01.01.2015

 

Description

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Interest income

 

2,447,677

 

2,255,445

 

Other interest income

 

310,494

 

284,388

 

Total

 

2,758,171

 

2,539,833

 

 

b)             Finance expenses

 

 

 

01.01.2016

 

01.01.2015

 

Description

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bond interest

 

10,091,676

 

11,092,647

 

Bank loan interest

 

995,599

 

2,925,891

 

Other interest costs

 

1,276,562

 

1,380,978

 

Total

 

12,363,837

 

15,399,516

 

 

NOTE 27 —  OTHER GAIN AND (LOSSES)

 

Other gains and (losses) are detailed as follows:

 

 

 

01.01.2016

 

01.01.2015

 

Details

 

03.31.2016

 

03.31.2015

 

 

 

ThCh$

 

ThCh$

 

Gains (loss) on derivative transactions raw materials

 

(4,062

)

(1,346,256

)

(Losses) gains on ineffective portion of hedge derivatives (see note 20 b)

 

(864,953

)

20,316

 

Other income and (expenses

 

5,086

 

(20,802

)

Total

 

(863,929

)

(1,346,742

)

 

97



Table of Contents

 

NOTE 28 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$780,767 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 2016

 

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

 

58,721

 

 

 

 

Argentina

 

242,138

 

715

 

289,429

 

 

Brazil

 

43,091

 

4,919

 

124,094

 

95,553

 

Paraguay

 

86,788

 

344,395

 

 

 

Total

 

430,738

 

350,029

 

413,523

 

95,553

 

 

NOTE 29 -  AUDITOR’S FEES

 

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

 

Description

 

2016

 

2015

 

 

 

ThCh$

 

ThCh$

 

Remuneration of the Auditor for auditing services

 

828,567

 

986,827

 

 

98



Table of Contents

 

NOTE 30 —  SUBSEQUENT EVENTS

 

The shareholders’ meeting held on April 21, 2016, resolved to distribute the following dividends:

 

a)             A final dividend against 2015 fiscal year profits, payable in May 2016 by the following amounts:

$17,00 per series A shares

$18,70 per series B shares

b)             An additional dividends against accumulated profits payable in August 2016 by the following amounts:

$17,00 per series A shares

$18,70 per series B shares

 

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

 

99



Table of Contents

 

SIGNATURES

 

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

 

 

 

EMBOTELLADORA ANDINA S.A.

 

By:

/s/ Andrés Wainer

 

Name: Andrés Wainer

 

Title: Chief Financial Officer

 

 

 

 

Santiago, May 11, 2016