0001104659-16-157463.txt : 20161116 0001104659-16-157463.hdr.sgml : 20161116 20161116084407 ACCESSION NUMBER: 0001104659-16-157463 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20161116 FILED AS OF DATE: 20161116 DATE AS OF CHANGE: 20161116 FILER: COMPANY DATA: COMPANY CONFORMED NAME: ANDINA BOTTLING CO INC CENTRAL INDEX KEY: 0000925261 STANDARD INDUSTRIAL CLASSIFICATION: BOTTLED & CANNED SOFT DRINKS CARBONATED WATERS [2086] IRS NUMBER: 000000000 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 6-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-13142 FILM NUMBER: 162001390 BUSINESS ADDRESS: STREET 1: AVENIDA EL GOLF 40, PISO 4 STREET 2: LAS CONDES CITY: SANTIAGO CHILE STATE: F3 ZIP: 00000 BUSINESS PHONE: 5623380520 MAIL ADDRESS: STREET 1: AVENIDA EL GOLF 40, PISO 4 STREET 2: LAS CONDES CITY: SANTIAGO STATE: F3 ZIP: 00000 6-K 1 a16-21754_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

 

November 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

 

Interim Consolidated Financial Statements

as of September 30, 2016 and December 31, 2015

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Financial Statements

 

INDEX

 

Interim Consolidated Statements of Financial Position For the period ended at September 30, 2016 and December 31, 2015

3

 

 

Interim Consolidated Statements of Income by Function for the period ended at September 30, 2016 and 2015

5

 

 

Interim Consolidated Statements of Comprehensive Income for the period ended at September 30, 2016 and 2015

6

 

 

Interim Statements of Changes in Equity for the period ended at September 30, 2016 and 2015

7

 

 

Interim Consolidated Statements of Cash Flows for the period ended at September 30, 2016 and 2015

8

 

 

Notes to the Interim Consolidated Financial Statements for the period ended at September 30, 2016 and 2015

9

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Financial Position

as of September 30, 2016 and December 31, 2015

 

ASSETS

 

NOTE

 

09.30.2016

 

12.31.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4

 

92,693,822

 

129,160,939

 

Other financial assets

 

5

 

55,315,841

 

87,491,931

 

Other non-financial assets

 

6.1

 

9,104,053

 

8,686,156

 

Trade and other accounts receivable, net

 

7

 

154,289,417

 

176,385,836

 

Accounts receivable from related companies

 

11.1

 

3,773,306

 

4,610,500

 

Inventory

 

8

 

145,661,723

 

133,333,253

 

Current tax assets

 

9.2

 

7,528,799

 

7,741,241

 

Total Current Assets

 

 

 

468,366,961

 

547,409,856

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

5

 

102,440,185

 

181,491,527

 

Other non-financial assets

 

6.2

 

19,157,021

 

18,289,901

 

Trade and other receivables

 

7

 

3,820,769

 

5,931,999

 

Accounts receivable from related parties

 

11.1

 

140,521

 

14,732

 

Investments accounted for under the equity method

 

13

 

71,816,613

 

54,190,546

 

Intangible assets other than goodwill

 

14.1

 

680,319,024

 

665,666,655

 

Goodwill

 

14.2

 

102,130,651

 

95,835,936

 

Property, plant and equipment

 

10

 

648,111,491

 

640,529,872

 

Total Non-Current Assets

 

 

 

1,627,936,275

 

1,661,951,168

 

Total Assets

 

 

 

2,096,303,236

 

2,209,361,024

 

 

The accompanying notes 1 to 31 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 September 30, 2016 and December 31, 2015

 

LIABILITIES AND EQUITY

 

NOTE

 

09.30.2016

 

12.31.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

61,139,122

 

62,217,688

 

Trade and other accounts payable

 

16

 

168,565,727

 

212,526,368

 

Accounts payable to related parties

 

11.2

 

34,552,205

 

48,652,827

 

Provisions

 

17

 

456,372

 

326,093

 

Income taxes payable

 

9.3

 

8,450,019

 

7,494,832

 

Employee benefits current provisions

 

12

 

28,601,417

 

31,790,759

 

Other non-financial liabilities

 

18

 

17,451,589

 

17,565,643

 

Total Current Liabilities

 

 

 

319,216,451

 

380,574,210

 

 

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

722,248,562

 

765,299,344

 

Trade and other payables

 

16

 

9,493,145

 

9,303,224

 

Provisions

 

17

 

70,352,769

 

63,975,724

 

Deferred income tax liabilities

 

9.5

 

128,623,173

 

130,201,701

 

Post-employment benefit liabilities

 

12

 

8,504,622

 

8,230,030

 

Other non-financial liabilities

 

18

 

185,841

 

242,491

 

Non-Current Liabilities:

 

 

 

939,408,112

 

977,252,514

 

 

 

 

 

 

 

 

 

Equity:

 

19

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

278,213,853

 

274,755,431

 

Other reserves

 

 

 

267,137,304

 

284,980,830

 

Equity attributable to equity holders of the parent

 

 

 

816,088,731

 

830,473,835

 

Non-controlling interests

 

 

 

21,589,942

 

21,060,465

 

Total Equity

 

 

 

837,678,673

 

851,534,300

 

Total Liabilities and Equity

 

 

 

2,096,303,236

 

2,209,361,024

 

 

The accompanying notes 1 to 31 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 period ended

at September 30, 2016 and 2015

 

 

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

 

 

NOTE

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

1,258,348,381

 

1,346,822,693

 

422,830,450

 

433,341,711

 

Cost of sales

 

23

 

(736,076,600

)

(798,448,247

)

(249,557,313

)

(258,884,860

)

Gross Profit

 

 

 

522,271,781

 

548,374,446

 

173,273,137

 

174,456,851

 

Other income

 

24

 

537,631

 

794,246

 

93,040

 

76,827

 

Distribution expenses

 

23

 

(129,399,325

)

(143,882,410

)

(43,258,935

)

(48,437,298

)

Administrative expenses

 

23

 

(251,856,690

)

(259,389,668

)

(88,410,940

)

(85,978,409

)

Other expenses

 

25

 

(15,393,541

)

(13,786,549

)

(5,261,732

)

(6,748,716

)

Other (loss) gains

 

27

 

(2,797,460

)

(5,120,593

)

(822,072

)

(2,180,974

)

Financial income

 

26

 

7,656,469

 

7,778,807

 

2,239,267

 

2,930,754

 

Financial expenses

 

26

 

(38,387,458

)

(44,559,246

)

(13,228,049

)

(14,190,930

)

Share of profit of investments accounted for using the equity method

 

13.3

 

44,208

 

(2,138,005

)

(203,236

)

(1,810,420

)

Foreign exchange differences

 

 

 

(230,412

)

(2,288,641

)

154,305

 

(752,346

)

Loss from differences in indexed financial assets and liabilities

 

 

 

(5,316,993

)

(4,965,926

)

(1,583,820

)

(2,442,001

)

Net income before income taxes

 

 

 

87,128,210

 

80,816,461

 

22,990,965

 

14,923,338

 

Income tax expense

 

9.4

 

(31,841,254

)

(23,329,148

)

(6,653,756

)

(2,281,153

)

Net income

 

 

 

55,286,956

 

57,487,313

 

16,337,209

 

12,642,185

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

54,147,256

 

57,661,863

 

15,788,351

 

12,909,287

 

Non-controlling interests

 

 

 

1,139,700

 

(174,550

)

548,858

 

(267,102

)

Net income

 

 

 

55,286,956

 

57,487,313

 

16,337,209

 

12,642,185

 

 

Earnings per Share, basic and diluted

 

 

 

Ch$

 

Ch$

 

Ch$

 

Ch$

 

Earnings per Series A Share

 

19.5

 

54.48

 

58.02

 

15.89

 

12.72

 

Earnings per Series B Share

 

19.5

 

59.93

 

63.82

 

17.47

 

13.99

 

 

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

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Comprehensive Income

for the period ended at September 30, 2016 and 2015

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

 

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net income

 

55,286,956

 

57,487,313

 

16,337,209

 

12,642,185

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Actuarial losses from defined benefit plans

 

(111,749

)

(346,613

)

(201,313

)

 

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

 

 

 

 

 

 

 

 

 

Income tax related to exchange rate translation differences

 

3,240,537

 

(88,512,693

)

(6,602,716

)

(37,544,863

)

Income tax related to cash flow hedges

 

(28,746,680

)

6,925,657

 

8,513,975

 

(790,659

)

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

 

26,819

 

80,303

 

48,314

 

 

 

 

 

 

 

 

 

 

 

 

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

 

(2,275,685

)

5,101,966

 

252,109

 

3,253,911

 

Income tax related to cash flow hedges

 

9,413,009

 

(1,598,294

)

(3,396,889

)

1,270,686

 

Total comprehensive income

 

36,833,207

 

(20,862,361

)

14,950,689

 

(21,168,740

)

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

36,303,730

 

(20,336,352

)

14,451,997

 

(20,899,508

)

Non-controlling interests

 

529,477

 

(526,009

)

498,692

 

(269,232

)

Total comprehensive income

 

36,833,207

 

(20,862,361

)

14,950,689

 

(21,168,740

)

 

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

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Statements of Changes in Equity for the period ended

at September 30, 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

 

 

 

 

 

 

 

54,147,256

 

54,147,256

 

1,139,700

 

55,286,956

 

Other comprehensive income

 

 

1,542,644

 

(19,333,670

)

(52,500

)

 

(17,843,526

)

 

(17,843,526

)

(610,223

)

(18,453,749

)

Comprehensive income

 

 

1,542,644

 

(19,333,670

)

(52,500

)

 

(17,843,526

)

54,147,256

 

36,303,730

 

529,477

 

36,833,207

 

Dividends

 

 

 

 

 

 

 

(50,688,834

)

(50,688,834

)

 

(50,688,834

)

Total changes in equity

 

 

1,542,644

 

(19,333,670

)

(52,500

)

 

(17,843,526

)

3,458,422

 

(14,385,104

)

529,477

 

(13,855,627

)

Ending balance at 09/30/2016

 

270,737,574

 

(165,904,513

)

7,753,544

 

(1,848,785

)

427,137,058

 

267,137,304

 

278,213,853

 

816,088.731

 

21,589,942

 

837,678,673

 

 

 

 

 

 

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

 

 

 

 

 

 

 

57,661,863

 

57,661,863

 

(174,550

)

57,487,313

 

Other comprehensive income

 

 

(83,059,268

)

5,327,363

 

(266,310

)

 

(77,998,215

)

 

(77,998,215

)

(351,459

)

(78,349,674

)

Comprehensive income

 

 

(83,059,268

)

5,327,363

 

(266,310

)

 

(77,998,215

)

57,661,863

 

(20,336,352

)

(526,009

)

(20,862,361

)

Dividends

 

 

 

 

 

 

 

(46,419,791

)

(46,419,791

)

(378,026

)

(46,797,817

)

Total changes in equity

 

 

(83,059,268

)

5,327,363

 

(266,310

)

 

(77,998,215

)

11,242,072

 

(66,756,143

)

(904,035

)

(67,660,178

)

Ending balance at 09/30/2015

 

270,737,574

 

(136,344,966

)

11,452,978

 

(1,504,303

)

427,137,058

 

300,740,767

 

259,060,011

 

830,538,352

 

20,799,203

 

851,337,555

 

 

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

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Statements of Cash Flows for the period ended

at September 30, 2016 and 2015

 

 

 

 

 

01.01.2016

 

01.01.2015

 

Cash flows provided by (used in) Operating Activities

 

NOTE

 

09.30.2016

 

09.30.2015

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from customers (including taxes)

 

 

 

1,712,279,634

 

1,735,185,489

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(1,176,538,855

)

(1,149,682,324

)

Payments to employees

 

 

 

(153,875,233

)

(156,696,819

)

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

 

 

 

(213,020,848

)

(207,539,217

)

Dividens received

 

 

 

745,860

 

1,250,000

 

Interest payments

 

 

 

(47,784,897

)

(53,274,737

)

Interest received

 

 

 

5,969,869

 

5,266,936

 

Income tax payments

 

 

 

(20,469,628

)

(21,186,559

)

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

 

 

 

(5,862,268

)

(5,421,003

)

Cash flows provided by Operating Activities

 

 

 

101,443,634

 

147,901,766

 

Cash flows provided by (used in) Investing Activities

 

 

 

 

 

 

 

Cash flow used to acquire non-controlling interests (Capital contribution in Leão Alimentos e Bebidas Ltda.)

 

13.2

 

(12,263,026

)

 

Proceeds from sale of property, plant and equipment

 

 

 

39,542

 

1,960,606

 

Purchase of property, plant and equipment

 

 

 

(88,512,095

)

(68,267,638

)

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

 

 

 

87,643,953

 

106,609,849

 

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

 

 

 

(55,789,768

)

(104,861,827

)

Collections from forward, term, option and financial exchange agreements

 

 

 

861,457

 

(3,052,238

)

Net cash flows used in Investing Activities

 

 

 

(68,019,937

)

(67,611,248

)

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from short-term loans obtained

 

 

 

19,325,082

 

66,798,843

 

Proceeds from loans obtained

 

 

 

19,325,082

 

66,798,843

 

Loan payments

 

 

 

(26,208,899

)

(82,552,796

)

Financial lease liability payments

 

 

 

(4,188,673

)

(2,328,554

)

Dividend payments by the reporting entity

 

 

 

(50,695,635

)

(39,402,086

)

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

 

 

 

(8,899,896

)

(8,383,108

)

Net cash flows used in Financing Activities

 

 

 

(70,668,021

)

(65,867,701

)

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

 

 

 

(37,244,324

)

14,422,817

 

Effects of exchange differences on cash and cash equivalents

 

 

 

777,207

 

(5,911,582

)

Net increase (decrease) in cash and cash equivalents

 

 

 

(36,467,117

)

8,511,235

 

Cash and cash equivalents — beginning of year

 

4

 

129,160,939

 

79,514,434

 

Cash and cash equivalents - end of year

 

4

 

92,693,822

 

88,025,669

 

 

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

 

8



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the 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 September 30, 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

 

These Interim consolidated financial statements encompass the following periods:

 

Interim consolidated statement of financial position: At September 30, 2016  and December 31, 2015.

 

Interim consolidated income statements by function and comprehensive income: For the periods ended September 30, 2016 and 2015 and for the three-month interim periods between July 1 and September 30, 2016 and 2015.

 

Interim consolidated statements of cash flows: For the periods ended September 30, 2016 and 2015, using the “direct method”.

 

Interim consolidated statements of changes in equity:  For the periods ended September 30, 2016 and 2015.

 

2.2                     Basis of preparation

 

On October 17, 2014, the SVS issued Circular Letter No. 856, instructing controlled entities to record against equity during the fiscal year 2014 all deferred tax differences in assets and liabilities resulting from the direct increase in first category tax rate introduced by law No. 20,780. Such accounting treatment differs from the provisions of IAS 12 and, therefore, representing a change in financial information preparation and presentation framework adopted until that date.

 

Considering that what has been mentioned in the previous paragraph represented a specific and temporary detour of IFRS, beginning 2016 and according to provisions of paragraph 4A of IFRS 1, the Company has decided to retroactively apply such rules (in accordance with the IAS 8 “Accounting policies, changes in accounting estimates and errors”) as if it never had left applying them.

 

Given what is indicated in the previous paragraph does not amend any accounts set out in the statements of financial position at September 30, 2016 and 2015, neither December 31, 2015 and 2014 pursuant to paragraph 40A of IAS 1 “Presentation of financial statements”, the presentation of the statement of financial position at January 1, 2015 (third column) is not necessary.

 

The Company’s Consolidated Financial Statements for the period ended September 30, were prepared in accordance with International Financial Reporting Standards (hereinafter “IFRS”) issued by the International Accounting Standards Board (hereinafter “IASB”).

 

The Interim Consolidated Financial Statements have been presented in accordance to the historic cost criteria, although amended by the revaluation of certain financial instruments, derivative financial instruments and investment properties.

 

These Financial Statements reflect the consolidated financial position of Embotelladora Andina S.A. and its subsidiaries at September 30, 2016 and December 31, 2015 and the results of operation, changes in equity and statements of cash flows for the periods between January 1 and September 30, 2016 and 2015 which September 30, 2016 were approved by the Board of Directors during their meeting held on October 26, 2016.

 

10



Table of Contents

 

These Interim 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.

 

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 September 30, 2016 and December 31,2015 and results of operations and cash flows for the periods between January 1 and September 30, 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)

 

 

 

 

 

09-30-2016

 

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

 

09.30.2016

 

658.02

 

202.70

 

42.98

 

26,224.30

 

0.1184

 

738.77

 

12.31.2015

 

710.16

 

181.87

 

54.46

 

25,629.09

 

0.1217

 

774.61

 

09.30.2015

 

698.72

 

175.87

 

74.16

 

25,346.89

 

0.1237

 

781.22

 

 

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 other expenses by function.

 

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.

 

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).

 

16



Table of Contents

 

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.

 

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 consolidated administrative expenses.

 

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.

 

17



Table of Contents

 

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, 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.

 

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.

 

18



Table of Contents

 

Fair value hierarchy

 

The Company records assets and liabilities as of September 30, 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 September 30, 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.

 

19



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 September 30, 2016 and December 31, 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$78,617,684 at September 30, 2016 (ThCh$77,921,832 at December 31, 2015).

 

20



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.

 

21



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.

 

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.

 

22



Table of Contents

 

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.

 

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.

 

23



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)             First time mandatory adoption of standards, interpretations and amendments for the financial periods beginning January 1, 2016:

 

Standards and interpretations

 

IFRS 14 “Regulatory Deferral Accounts” — Issued in January 2014. Provisional standard on accounting certain balances on rate regulated activities (“regulatory deferral accounts”). This standard applies only to entities applying IFRS 1 as first time adopters of IFRS.

 

Amendments and improvements

 

Amendment to IFRS 11 “Joint arrangements”, on the acquisition of an interest in a joint operation — Issued in May 2014. This amendment incorporates guidance to the standard regarding how to account for the acquisition of an interest in a joint operation that represents a business, specifying the appropriate accounting treatment for said acquisitions.

 

Amendment to IAS 16 “Property, plant and equipment” and IAS 38 “Intangible assets”, on depreciation and amortization — Issued in May 2014. Clarifies that revenue in general is an inappropriate basis to measure the consumption of economic benefits that are incorporated in the intangible asset or in an element of property, plant and equipment and, therefore, there is a rebuttable assumption that the depreciation or amortization method based on revenue, is not appropriate.

 

24



Table of Contents

 

Amendment to IAS 16 “Property, plant and equipment” and IAS 41 “Agricultures”, on bearer plants — Issued in June 2014. This amendment modifies financial information regarding “bearer plants” (such as grape vines, fruit trees, etc.) The amendment defines the concept “bearer plant” and states that they should be accounted for under property, plant and equipment since they operate as manufacturers. Consequently, they are included within the scope of IAS 16 instead of IAS 41. The products growing on bearer plants will remain within the scope of IAS 41.

 

Amendment to IAS 27 “Separate financial statements”, on equity method. Issued in August 2014. This amendment allows entities to use the equity method when recognizing investments in subsidiaries, joint ventures and associates in separate financial statements.

 

Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investment in associates and joint ventures.” -  Issued in September 2014. This amendment addresses a conflict between IFRS 10 and IAS 28 requirements on the treatment of the sale or contribution of goods between an investor and its associate or joint venture. The main consequence of these amendments is that a full gain or loss is recognized when the transaction involves a business (whether the business is housed in a subsidiary or not) and a partial gain or loss when the transaction involves assets that do not belong to a business, even when these assets are housed in a subsidiary.

 

Amendment to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investment in associates and joint ventures.” -  Issued in December 2014. This amendment clarifies the application of the consolidation exception for investment entities and its subsidiaries. Amendment to IFRS 10 clarifies the consolidation exception available for entities in group structures that include investment entities. Amendment to IAS 28 allows an entity that is not an investment entity but has an interest in an associate or joint venture of an investment entity, the option of accounting policy when applying the equity method. The entity may opt to keep the fair value measurement applied by the associate or joint venture, which is an investment entity, or instead, consolidate at the investment entity (associate or joint venture) level.

 

Amendment to IAS 1 “Presentation of financial statements”. Published in December 2014. The amendment clarifies the application guide of IAS 1 on materiality and aggregation, presentation of subtotals, structure of the financial statements and disclosure of accounting policies. Modifications are part of IASB’s Disclosure Initiative.

 

Improvements to International Financial Reporting Standards (2014) Amendments issued in September 2014.

 

IFRS 5, “Non-current assets held for sale and interrupted operations”  The amendment clarifies that, when an asset (or disposal group) is reclassified from “held for sale” to “held for distribution”, or vice versa, this does not constitute an amendment to a sale or distribution plan, and does not have to be accounted for as such. This means that the asset (or disposal group) need not be reinstalled in the financial statements as if it had never been classified as “held for sale” or “held for distribution ‘, simply because the disposal conditions have changed. The amendment also corrects an omission in the standard explaining that guidelines on changes of a sales plan should be applied to an asset (or disposal group) that is no longer held for distribution, but that is not reclassified as “held for sale”.

 

IFRS 7 “Financial Instruments: Disclosures”. There are two amendments to IFRS 7. (1) service contracts: If an entity transfers a financial asset to a third party under conditions that allow the assignor to dispose the asset, IFRS 7 requires disclosure of any type of continued involvement the

 

25



Table of Contents

 

entity may still have in the transferred asset. IFRS 7 provides guidance on what continued involvement means in this context. The amendment is prospective with the option of retroactive application. This also affects IFRS 1 to give the same choice to those who apply IFRS for first time. (2) Interim financial statements: the amendment clarifies that the additional disclosure required by the amendments of IFRS 7, “Compensation of financial assets and liabilities” is not specifically required for all interim periods, unless required by IAS 34. The amendment is retroactive.

 

IAS 19, “Employee benefits”-the amendment clarifies that, to determine the discount rate for post-employment benefits obligations, what is important is the currency in which liabilities are denominated and not the country where they are generated. The assessment of whether there is a market for high-quality corporate bonds is based on corporate bonds in that currency, not in corporate bonds in a country in particular. Similarly, where there is a market for high quality corporate bonds in that currency, Government bonds should be used in the corresponding currency. The amendment is retroactive but limited to the beginning of the first period presented.

 

IAS 34, “Interim financial reports” - the amendment clarifies what is meant by the reference in the standard to “information disclosed elsewhere in the interim financial report”. The new amendment modifies IAS 34 to require a cross-reference of the interim financial statements to the location of that information. The amendment is retroactive.

 

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

 

b) Standards, interpretations and amendments issued, whose application is not mandatory, for which no early adoption has been adopted:

 

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. Early adoption is allowed.

 

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

 

26



Table of Contents

 

IFRS 16 “Leases”-issued in January 2016 establishes the principle for the recognition, measurement, presentation and disclosure of leases. IFRS 16 replaces the current IAS 17 and introduces a unique lessee accounting model and requires a tenant to recognize assets and liabilities of all leases with a term of more than 12 months, unless the underlying asset is of low value. The goal is to ensure that lessees and lessors provide relevant information that faithfully represents the transactions. IFRS 16 is effective for annual periods beginning on or after the January 1, 2019, early application is permitted for entities that apply IFRS 15 or before the date of the initial application of IFRS 16.

 

01/01/2019

 

Amendments and improvements

 

Mandatory for
the years
beginning from

Amendment to IAS 7 “Cash Flow Statement”. Issued in February 2016. The amendment introduces additional disclosure that allows users of the financial statements to assess changes in liabilities coming from financial activities.

 

01/01/2017

 

 

 

Amendment to IAS 12 “Income taxes”. Issued in February 2016. The amendment clarifies how to account for assets of deferred taxes regarding debt instruments valued a fair value.

 

01/01/2017

 

 

 

Amendment to IFRS 2 “Share-based payment”. Issued in June 2016. The amendment clarifies the measurement of share-based payments settled in cash and accounting for changes in premium charges. In addition, it introduces an exception to IFRS 2 principles that will require treatment of the premiums as if it were all liquidation as an equity instrument, when the employer is required to withhold the tax related to share-based payments.

 

01/01/2018

 

 

 

Amendment to IFRS 15 “Revenue from Contracts with Customers”. Issued in April 2016. The amendment clarifies guidance on identifying performance obligations in contracts with customers, licensing and assessing principal versus agent considerations (gross versus net presentation of income). It includes new and amended illustrative examples as guidance, as well as practical examples regarding the transition to the new standard on income.

 

01/01/2018

 

Company management estimates that the adoption of standards, interpretations and amendments previously described, will not have a significant impact on the Company’s consolidated financial statements in the period of its first application.

 

27



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 soft drinks segment, since Chile is the country that manages and pays corporate expenses, which would also be substantially incurred, independent to the existence of foreign subsidiaries.

 

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

 

28



Table of Contents

 

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

 

For the period ended September 30, 2016

 

Chile 
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

381,176,307

 

359,021,001

 

424,716,508

 

95,065,975

 

(1,631,410

)

1,258,348,381

 

Cost of sales

 

(226,273,124

)

(193,248,000

)

(260,912,475

)

(57,274,411

)

1,631,410

 

(736,076,600

)

Distribution expenses

 

(37,740,345

)

(54,291,679

)

(32,413,498

)

(4,953,803

)

 

(129,399,325

)

Administrative expenses

 

(86,919,365

)

(71,415,117

)

(77,965,895

)

(15,556,313

)

 

(251,856,690

)

Finance income

 

1,648,712

 

863,810

 

4,850,754

 

293,193

 

 

7,656,469

 

Finance expense

 

(12,319,134

)

(465,817

)

(25,585,522

)

(16,985

)

 

(38,387,458

)

Interest expense, net

 

(10,670,422

)

397,993

 

(20,734,768

)

276,208

 

 

(30,730,989

)

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

 

339,069

 

 

(294,861

)

 

 

44,208

 

Income tax expense

 

(14,438,558

)

(11,371,632

)

(3,927,139

)

(2,103,925

)

 

(31,841,254

)

Other income (loss)

 

(9,232,640

)

(6,038,936

)

(8,197,870

)

268,671

 

 

(23,200,775

)

Net income of the segment reported

 

(3,759,078

)

23,053,630

 

20,270,002

 

15,722,402

 

 

55,286,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

31,267,648

 

12,274,686

 

19,134,901

 

8,882,480

 

 

71,559,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

233,567,531

 

72,667,690

 

129,883,060

 

32,248,680

 

 

468,366,961

 

Non current assets

 

645,217,347

 

93,203,763

 

640,800,840

 

248,714,325

 

 

1,627,936,275

 

Segment assets, total

 

878,784,878

 

165,871,453

 

770,683,900

 

280,963,005

 

 

2,096,303,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

18,482,991

 

 

53,333,622

 

 

 

71,816,613

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures and other

 

31,062,924

 

28,557,616

 

34,266,047

 

6,888,534

 

 

100,775,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

119,934,561

 

81,642,211

 

96,307,382

 

21,332,297

 

 

319,216,451

 

Non-current liabilities

 

509,308,161

 

(248,946

)

413,927,137

 

16,421,760

 

 

939,408,112

 

Segment liabilities, total

 

629,242,722

 

81,393,265

 

510,234,519

 

37,754,057

 

 

1,258,624,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

27,184,500

 

19,443,811

 

34,723,836

 

20,091,487

 

 

101,443,634

 

Cash flows (used in) provided by Investing Activities

 

1,809,676

 

(28,576,184

)

(34,359,469

)

(6,893,960

)

 

(68,019,937

)

Cash flows (used in) provided by Financing Activities

 

(11,322,549

)

(15,996,819

)

(29,290,518

)

(14,058,135

)

 

(70,668,021

)

 

29



Table of Contents

 

For the period ended September 30, 2015

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

368,745,674

 

439,028,107

 

446,246,905

 

94,121,516

 

(1,319,509

)

1,346,822,693

 

Cost of sales

 

(224,200,017

)

(249,535,430

)

(268,192,210

)

(57,840,099

)

1,319,509

 

(798,448,247

)

Distribution expenses

 

(37,731,661

)

(66,231,023

)

(34,945,049

)

(4,974,677

)

 

(143,882,410

)

Administrative expenses

 

(79,616,043

)

(81,420,262

)

(82,640,485

)

(15,712,878

)

 

(259,389,668

)

Finance income

 

1,634,871

 

823,389

 

5,026,130

 

294,417

 

 

7,778,807

 

Finance expense

 

(12,710,839

)

(4,714,063

)

(27,109,523

)

(24,821

)

 

(44,559,246

)

Interest expense, net

 

(11,075,968

)

(3,890,674

)

(22,083,393

)

269,596

 

 

(36,780,439

)

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

 

359,152

 

 

(2,497,157

)

 

 

(2,138,005

)

Income tax expense

 

(3,883,201

)

(9,945,971

)

(7,159,276

)

(2,340,700

)

 

(23,329,148

)

Other income (loss)

 

(11,256,585

)

(6,855,436

)

(5,904,364

)

(1,351,078

)

 

(25,367,463

)

Net income of the segment reported

 

1,341,351

 

21,149,311

 

22,824,971

 

12,171,680

 

 

57,487,313

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

29,874,489

 

15,738,524

 

20,361,145

 

9,706,321

 

 

75,680,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

218,176,624

 

108,437,152

 

111,972,642

 

28,407,507

 

 

466,993,925

 

Non current assets

 

680,979,669

 

128,400,642

 

600,618,144

 

263,367,977

 

 

1,673,366,432

 

Segment assets, total

 

899,156,293

 

236,837,794

 

712,590,786

 

291,775,484

 

 

2,140,360,357

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

17,546,865

 

 

34,691,413

 

 

 

52,238,278

 

Capital expenditures and other

 

28,792,897

 

17,864,726

 

16,729,848

 

4,880,167

 

 

68,267,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

66,400,741

 

114,062,062

 

137,983,237

 

20,951,562

 

 

339,397,602

 

Non-current liabilities

 

550,780,710

 

9,599,600

 

370,530,447

 

18,714,443

 

 

949,625,200

 

Segment liabilities, total

 

617,181,451

 

123,661,662

 

508,513,684

 

39,666,005

 

 

1,289,022,802

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

71,197,537

 

38,773,590

 

35,366,439

 

2,564,200

 

 

147,901,766

 

Cash flows (used in) provided by Investing Activities

 

(29,045,616

)

(16,540,930

)

(19,798,305

)

(2,226,397

)

 

(67,611,248

)

Cash flows (used in) provided by Financing Activities

 

(34,397,988

)

(6,180,080

)

(24,656,559

)

(633,074

)

 

(65,867,701

)

 

30



Table of Contents

 

NOTE 4 — CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows as of September 30, 2016 and December 31, 2015:

 

Description

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

Cash

 

640,393

 

633,010

 

Bank balances

 

22,221,327

 

28,208,845

 

Time deposits

 

872,395

 

11,621,566

 

Mutual funds

 

68,959,707

 

88,697,518

 

Total cash and cash equivalents

 

92,693,822

 

129,160,939

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

10,468,082

 

13,598,302

 

Euro

 

9,830

 

1,859

 

Argentine Peso

 

622,615

 

27,168,042

 

Chilean Peso

 

56,118,100

 

35,545,272

 

Paraguayan Guaraní

 

7,977,963

 

9,631,669

 

Brazilian Real

 

17,497,232

 

43,215,795

 

Total cash and cash equivalents

 

92,693,822

 

129,160,939

 

 

4.1                               Time deposits

 

Time deposits defined as cash and cash equivalents are detailed as follows at September 30, 2016 and December 31, 2015:

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

09.30.2016

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

09/30/2016

 

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

 

Paraguayan guaraníes

 

870,586

 

4.00

%

870,586

 

09/07/2016

 

Plazo Fijo Banco Galicia

 

Argentine pesos

 

1,777

 

26.32

%

1,809

 

 

 

 

 

 

 

Total

 

 

 

872,395

 

 

31



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

 

Argentine pesos

 

136,150

 

25.75

%

138,852

 

12-14-2015

 

Banco Santander Rio

 

Argentine pesos

 

92,582

 

26.32

%

93,748

 

12-11-2015

 

Banco Industrial

 

Argentine pesos

 

70,798

 

27.00

%

71,865

 

12-09-2015

 

Banco Galicia

 

Argentine 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

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Mutual Fund Banco Estado - Chile

 

16,621,309

 

 

Mutual fund Santander — Chile

 

10,445,324

 

 

Mutual fund Corporativo Banchile — Chile

 

7,191,650

 

15,629,654

 

Mutual fund Bice — Chile

 

7,053,458

 

 

Western Assets Institutional Cash Reserves — USA

 

5,408,187

 

7,454,378

 

Mutual fund Itáu — Brazil

 

5,186,930

 

 

Mutual fund Security — Chile

 

4,736,574

 

 

Mutual fund Santander — Brazil

 

4,288,871

 

11,457,193

 

Mutual fund Bradesco — Brazil

 

4,179,424

 

10,686,106

 

Mutual fund Scotiabank — Chile

 

1,927,349

 

 

Mutual fund Itaú — Chile

 

1,920,631

 

 

Fund Fima Ahorro Pesos C — Argentina

 

 

12,572,400

 

Fund Fima Premium B — Argentina

 

 

435.894

 

Fund Fima Ahorro Plus C — Argentina

 

 

12,561,861

 

Mutual fund Soberano Banco Itaú — Brazil

 

 

17,719,483

 

Fondo mutuo Wells Fargo USA

 

 

180,549

 

Total mutual funds

 

68,959,707

 

88,697,518

 

 

32



Table of Contents

 

NOTE 5 — OTHER CURRENT AND NON-CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at September 30, 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
rate

 

09-30-2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/15

 

10/07/16

 

Banco Santander - Chile

 

Unidad de fomento

 

3,700,000

 

0.85

%

3,861,160

 

09/30/15

 

10/07/16

 

Banco BTG Pactual - Chile

 

Unidad de fomento

 

3,700,000

 

0.89

%

3,862,717

 

01/06/16

 

11/29/16

 

Banco Chile - Chile

 

Unidad de fomento

 

3,000,000

 

1.50

%

3,103,950

 

11/11/15

 

10/07/16

 

Banco Itaú - Chile

 

Unidad de fomento

 

5,500,000

 

1.83

%

5,741,776

 

01/06/16

 

10/07/16

 

Banco Itaú - Chile

 

Unidad de fomento

 

4,000,000

 

1.40

%

4,135,553

 

01/06/16

 

11/29/16

 

Banco Itaú - Chile

 

Unidad de fomento

 

3,000,000

 

1.25

%

3,098,237

 

01/15/16

 

01/04/17

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

1.35

%

5,165,810

 

02/25/16

 

01/09/17

 

Banco HSBC - Chile

 

Unidad de fomento

 

6,000,000

 

1.09

%

6,162,885

 

04/22/16

 

02/13/17

 

Banco BCI - Chile

 

Unidad de fomento

 

5,000,000

 

1.25

%

5,094,991

 

06/24/16

 

01/09/17

 

Banco Security - Chile

 

Unidad de fomento

 

5,000,000

 

1.11

%

5,050,281

 

08/31/16

 

01/09/17

 

Banco Consorcio - Chile

 

Unidad de fomento

 

7,000,000

 

1.50

%

7,012,815

 

08/31/16

 

01/09/17

 

Banco HSBC - Chile

 

Unidad de fomento

 

3,000,000

 

1.24

%

3,004,850

 

03/15/16

 

03/15/17

 

Banco Votoratim - Brasil

 

Brazilian real

 

19,987

 

8.82

%

20,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

55,315,841

 

 

b)             Non-current 2016

 

 

 

09.30.2016

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 20)

 

102,440,185

 

Total other non-current financial assets

 

102,440,185

 

 

33



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

 

Brazilean Real

 

15,358

 

8.82

%

17,221

 

Sub Total

 

 

 

 

 

 

 

 

 

 

 

17,221

 

 

 

 

 

 

12.31.2015

 

 

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

 

 

Derivative futures contracts (see note Note 20)

 

 

 

181,474,306

 

Total other non-current financial assets

 

Total

 

181,491,527

 

 

34



Table of Contents

 

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

 

Note 6.1 Other current non-financial assets

 

Description

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Prepaid expenses

 

7,267,842

 

7,311,951

 

Fiscal credits

 

131,133

 

468,574

 

Guarantee deposit (Argentine)

 

16,177

 

47,023

 

Other assets

 

1,688,901

 

858,608

 

Total

 

9,104,053

 

8,686,156

 

 

Note 6.2 Other non-current, non-financial assets

 

Description

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Judicial deposits (see note 21.2)

 

13,612,090

 

11,127,988

 

Prepaid expenses

 

2,166,418

 

3,408,763

 

Fiscal credits

 

2,936,436

 

3,060,733

 

Others

 

442,077

 

692,417

 

Total

 

19,157,021

 

18,289,901

 

 

35



Table of Contents

 

NOTE 7 — TRADE AND OTHER RECEIVABLES

 

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

 

 

 

09.30.2016

 

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

 

115,416,662

 

(5,062,768

)

110,353,894

 

147,949,551

 

(4,276,100

)

143,673,451

 

Other current debtors

 

25,995,774

 

(1,587,296

)

24,408,478

 

24,881,812

 

(939,201

)

23,942,611

 

Current commercial debtors

 

141,412,436

 

(6,650,064

)

134,762,372

 

172,831,363

 

(5,215,301

)

167,616,062

 

Prepayments suppliers

 

17,473,481

 

 

17,473,481

 

6,777,567

 

 

6,777,567

 

Other current accounts receivable

 

2,198,095

 

(144,531

)

2,053,564

 

2,042,131

 

(49,924

)

1,992,207

 

Commercial debtors and other current accounts receivable

 

161,084,012

 

(6,794,595

)

154,289,417

 

181,651,061

 

(5,265,225

)

176,385,836

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

63,413

 

 

63,413

 

95.413

 

 

95.413

 

Other non-current debtors

 

3,757,356

 

 

3,757,356

 

5,836,586

 

 

5,836,586

 

Non-current accounts receivable

 

3,820,769

 

 

3,820,769

 

5,931,999

 

 

5,931,999

 

Trade and other receivable

 

164,904,781

 

(6,794,595

)

158,110,186

 

187,583,060

 

(5,265,225

)

182,317,835

 

 

Aging of debtor portfolio

 

Number of
clients

 

09.30.2016

 

Number of
clients

 

12.31.2015

 

 

 

 

 

ThCh$

 

 

 

ThCh$

 

Up to date non-securitized portfolio

 

132,616

 

93,358,614

 

7.433

 

61,153,091

 

1 and 30 days

 

17,739

 

12,330,366

 

66.511

 

82,344,857

 

31 and 60 days

 

2,433

 

2,407,367

 

705

 

1,760,954

 

61 and 90 days

 

1,226

 

746,403

 

344

 

675.559

 

91 and 120 days

 

2,129

 

1,463,668

 

316

 

147.289

 

121 and 150 days

 

985

 

308,064

 

233

 

180.617

 

151 and 180 days

 

908

 

469,849

 

194

 

172.041

 

181 and 210 days

 

736

 

651,794

 

476

 

297.653

 

211 and 250 days

 

858

 

3,482,463

 

241

 

91.308

 

More than 250 days

 

364

 

261,487

 

1.522

 

1,221,595

 

Total

 

159,994

 

115,480,075

 

77,975

 

148,044,964

 

 

 

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Current comercial debtors

 

115,416,662

 

147,949,551

 

Non-current comercial debtors

 

63,413

 

95.413

 

Total

 

115,480,075

 

148,044,964

 

 

36



Table of Contents

 

The movement in the allowance for doubtful accounts between January 1 and September 30, 2016 and January 1 and December 31, 2015, are presented below:

 

 

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

5,265,225

 

7,086,578

 

Bad debt expense

 

2,904,242

 

5,762,634

 

Provision application

 

(1,040,636

)

(6,992,793

)

Change due to foreign exchange differences

 

(334,236

)

(591,194

)

Movement

 

1,529,370

 

(1,821,353

)

Ending balance

 

6,794,595

 

5,265,225

 

 

NOTE 8 — INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Raw materials (1)

 

83,951,276

 

80,466,928

 

Finished goods

 

31,326,076

 

26,378,890

 

Spare parts and supplies

 

27,964,899

 

26,082,728

 

Work in progress

 

883,067

 

761,923

 

Other inventories

 

4,757,889

 

1,438,231

 

Obsolescence provision (2)

 

(3,221,484

)

(1,795,447

)

Total

 

145,661,723

 

133,333,253

 

 

The cost of inventory recognized as cost of sales is ThCh$736,076,600 and ThCh$798,448,247 at September 30, 2016 and 2015, respectively

 


(1)        Approximately 80% is composed of concentrate and sweeteners used in the preparation of beverages, as well as caps and PET supplies used in the packaging of the product.

 

(2)        The obsolescence provision is related mainly with the obsolescence of spare parts classified as inventories and to a lesser extent to finished products and raw materials. The general standard is to provision all those multi-functional spare parts without utility in rotation in the last four years prior to the technical analysis technical to adjust the provision. In the case of raw materials and finished products the obsolescence provision is determined according to maturity.

 

37



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

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

4,178,989

 

7,506,564

 

Tax credits (1)

 

3,349,810

 

234,677

 

Total

 

7,528,799

 

7,741,241

 

 


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

 

9.3                               Current tax liabilities

 

Current tax payables correspond to the following items

 

Description

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

8,450,019

 

7,494,832

 

Total

 

8,450,019

 

7,494,832

 

 

38



Table of Contents

 

9.4                               Income tax expense

 

The current and deferred income tax expenses for the period ended September 30, 2016 and December 31, 2015 are detailed as follows:

 

Item

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

19,227,797

 

25,639,721

 

Adjustment to current income tax from the previous fiscal year

 

872,003

 

(119,592

)

Withholding tax expense foreign subsidiaries

 

5,945,540

 

5,247,772

 

Other deferred tax expense (income)

 

45,229

 

1,283,552

 

Current income tax expense

 

26,090,569

 

32,051,453

 

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

 

5,750,685

 

(8,722,305

)

Expense (income) for deferred taxes

 

5,750,685

 

(8,722,305

)

Total income tax expense

 

31,841,254

 

23,329,148

 

 

9.5   Deferred income taxes

 

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

 

 

 

09.30.2015

 

12.31.2015

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Property, plant and equipment

 

2,106,925

 

47,659,960

 

1,811,306

 

46,043,942

 

Obsolescence provision

 

1,650,382

 

 

1,722,802

 

 

Employee benefits

 

2,629,588

 

 

3,327,490

 

 

Post-employment benefits

 

156,668

 

970,362

 

102,742

 

1,207,337

 

Tax loss carried-forwards (1)

 

10,465,899

 

 

10,313,066

 

 

Tax Goodwill Brazil

 

33,252,948

 

 

34,538,542

 

 

Contingency provision

 

34,839,675

 

 

29,778,445

 

 

Foreign exchange differences (2)

 

(3,918,520

)

 

 

9,600,022

 

Allowance for doubtful accounts

 

1,088,723

 

 

437,113

 

 

Coca-Cola incentives (Argentina)

 

2,943,197

 

 

1,882,260

 

 

Assets and liabilities for placement of bonds

 

 

686,791

 

 

806,980

 

Lease liabilities

 

2,432,062

 

 

2,021,092

 

 

Inventories

 

1,583,108

 

877,983

 

2,512,725

 

 

Distribution rights

 

 

167,923,698

 

 

161,331,490

 

Others

 

652,907

 

387,941

 

637,737

 

297,250

 

Subtotal

 

89,883,562

 

218,506,735

 

89,085,320

 

219,287,021

 

Total liabilities net

 

 

128,623,173

 

 

130,201,701

 

 


(1)         Tax losses mainly associated with the subsidiary Embotelladora Andina Chile S.A. amounts to ThCh$10,465,899. 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.

 

39



Table of Contents

 

9.6                               Deferred tax liability movement

 

The movement in deferred income tax accounts is as follows:

 

Item

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

130,201,701

 

126,126,147

 

Increase (decrease) in deferred tax

 

(3,417,438

)

9,474,186

 

Increase (decrease) due to foreign currency translation

 

1,838,910

 

(5,398,632

)

Movements

 

(1,578,528

)

4,075,554

 

Ending balance

 

128,623,173

 

130,201,701

 

 

9.7                               Distribution of domestic and foreign tax expense

 

For the periods ended September 30, 2016 and 2015, domestic and foreign tax expense are detailed as follows:

 

Income tax

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(11,865,445

)

(26,480,609

)

Domestic

 

(14,225,124

)

(5,570,844

)

Current income tax expense

 

(26,090,569

)

(32,051,453

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

(5,537,253

)

7,034,662

 

Domestic

 

(213,432

)

1,687,643

 

Deferred income tax expense

 

(5,750,685

)

8,722,305

 

Income tax expense

 

(31,841,254

)

(23,329,148

)

 

40



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

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Net income before taxes

 

87,128,210

 

80,816,461

 

Tax expense at legal rate ( 24,0%)

 

(20,910,770

)

 

Tax expense at legal rate ( 22,5%)

 

 

(18,183,704

)

Effect of a different tax rate in other jurisdictions

 

(8,294,620

)

3,815,548

 

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

7,367,935

 

6,332,998

 

Non-deductible expenses

 

(1,364,494

)

(7,059,638

)

Tax effect of tax provided in excess of prior period

 

 

119,592

 

Tax price level restatement effect Chilean companies

 

(1,611,810

)

(1,822,620

)

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

 

(7,027,495

)

(6,531,324

)

Adjustments to tax expense

 

(2,635,864

)

(8,960,992

)

 

 

 

 

 

 

Tax expense at effective rate

 

(31,841,254

)

(23,329,148

)

Effective rate

 

36.5

%

28.9

%

 

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

%

 

41



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

 

09.30.2016

 

12.31.2015 

 

09.30.2016

 

12.31.2015 

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

49,966,447

 

34,625,004

 

 

 

49,966,447

 

34,625,004

 

Land

 

96,073,166

 

86,898,529

 

 

 

96,073,166

 

86,898,529

 

Buildings

 

220,812,086

 

209,625,725

 

(55,710,979

)

(50,150,795

)

165,101,107

 

159,474,930

 

Plant and equipment

 

442,890,414

 

432,853,976

 

(262,195,214

)

(229,474,042

)

180,695,200

 

203,379,934

 

Information technology

 

19,117,693

 

17,189,199

 

(14,427,583

)

(12,868,543

)

4,690,110

 

4,320,656

 

Fixed facilities and accessories

 

31,795,509

 

32,882,106

 

(11,606,901

)

(10,575,347

)

20,188,608

 

22,306,759

 

Vehicles

 

50,740,486

 

33,857,560

 

(20,481,431

)

(15,750,855

)

30,259,055

 

18,106,705

 

Leasehold improvements

 

704,859

 

650,815

 

(507,028

)

(375,870

)

197,831

 

274,945

 

Other property, plant and equipment (1)

 

387,946,657

 

376,360,341

 

(287,006,690

)

(265,217,931

)

100,939,967

 

111,142,410

 

Total

 

1,300,047,317

 

1,224,943,255

 

(651,935,826

)

(584,413,383

)

648,111,491

 

640,529,872

 

 


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

 

42



Table of Contents

 

The net balance of each of these categories at September 30, 2016 and December 31,2015 is detailed as follows:

 

Other property, plant and equipment

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

57,745,751

 

67,110,520

 

Marketing and promotional assets

 

37,041,337

 

38,061,595

 

Other property, plant and equipment

 

6,152,879

 

5,970,295

 

Total

 

100,939,967

 

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.

 

43



Table of Contents

 

10.2                        Movements

 

Movements in property, plant and equipment are detailed as follows between January 1 and september 30, 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

 

56,543,693

 

1,055,718

 

729,849

 

6,024,276

 

863,065

 

160,151

 

70,247

 

 

16,218,305

 

81,665,304

 

Disposals

 

 

 

(4,598

)

(6,732

)

 

 

(3,201

)

 

(30,719

)

(45,250

)

Transfers between items of property, plant and equipment

 

(34,669,694

)

1,643,038

 

6,403,924

 

4,738,873

 

801,524

 

620,318

 

4,206,111

 

 

16,255,906

 

 

Depreciation expense

 

 

 

(3,990,344

)

(25,570,567

)

(1,400,435

)

(1,803,183

)

(3,515,503

)

(88,298

)

(32,792,504

)

(69,160,834

)

Increase (decrease) due to foreign currency translation differences

 

(6,195,118

)

6,475,881

 

2,521,887

 

(5,908,413

)

105,793

 

(1,095,437

)

11,599,571

 

11,184

 

(1,910,475

)

5,604,873

 

Other increase (decrease

 

(337,438

)

 

(34,541

)

(1,962,171

)

(493

)

 

(204,875

)

 

(7,942,956

)

(10,482,474

)

Total movements

 

15,341,443

 

9,174,637

 

5,626,177

 

(22,684,734

)

369,454

 

(2,118,151

)

12,152,350

 

(77,114

)

(10,202,443

)

7,581,619

 

Ending balance at September 30, 2016

 

49,966,447

 

96,073,166

 

165,101,107

 

180,695,200

 

4,690,110

 

20,188,608

 

30,259,055

 

197,831

 

100,939,967

 

648,111,491

 

 

44



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

 

 

45



Table of Contents

 

NOTE 11 — RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of September 30, 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

 

09.30.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

3,584,571

 

4,417,016

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

173,820

 

177,329

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to director

 

Chile

 

Dollars

 

11,751

 

14,873

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Chilean pesos

 

3,164

 

1,282

 

 

 

 

 

Total

 

 

 

 

 

3,773,306

 

4,610,500

 

 

11.1.2                      Non current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

09.30.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

140,521

 

14,732

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

140,521

 

14,732

 

 

46



Table of Contents

 

11.2                                Accounts payable:

 

11.2.1                      Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

09.30.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Brazilian real

 

10,371,038

 

13,394,625

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Argentine pesos

 

7,987,659

 

6,824,553

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

5,784,013

 

12,765,952

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

5,508,828

 

7,614,888

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

4,452,366

 

5,534,367

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Dollars

 

 

2,194,644

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean pesos

 

448,301

 

323,798

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

34,552,205

 

48,652,827

 

 

47



Table of Contents

 

11.3                       Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Description of transaction

 

Currency

 

Cumulative
09.30.2016

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

93,908,854

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

7,150,924

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

2,704,912

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

248,910

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

23,806,264

96.891.720-K

 

Embonor S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

31,151,421

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

1,835,939

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Sale of finished products

 

Chilean pesos

 

88,739,222

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

17,200,621

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

9,753,471

Foreign

 

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

 

Associate

 

Argentina

 

Purchase of concentrates

 

Brazilian real

 

85,234,563

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

11,206,189

89.996.200-1

 

Envases del Pacífico S.A.

 

Shareholder

 

Chile

 

Advertising participation payment

 

Argentine pesos

 

1,191,033

Foreign

 

Coca-Cola Perú

 

Related to director

 

Perú

 

Purchase of raw materials

 

Chilean pesos

 

2,873,764

Foreign

 

Sorocaba Refrescos S. A.

 

Related to director

 

Brazil

 

Sale of finished products

 

Chilean pesos

 

395,673

 

48



Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
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

 

49



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

 

09.30.2015

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

4,279,734

 

3,596,911

 

Director allowances

 

1,120,088

 

1,134,000

 

Contract termination benefits

 

79,027

 

129,085

 

Total

 

5,478,849

 

4,859,996

 

 

NOTE 12 — CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Composition of employee benefits is the following:

 

Description

 

09.30.2015

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Accrued vacations

 

15,515,412

 

18,025,589

 

Employee remuneration payable

 

13,086,005

 

13,765,170

 

Indemnities for years of service

 

8,504,622

 

8,230,030

 

Total

 

37,106,039

 

40,020,789

 

 

 

 

ThCh$

 

ThCh$

 

Current

 

28,601,417

 

31,790,759

 

Non-current

 

8,504,622

 

8,230,030

 

Total

 

37,106,039

 

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 September 30, 2016 and December 31, 2015 are detailed as follows:

 

Movements

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,230,030

 

8,125,107

 

Service costs

 

1,133,438

 

2,022,010

 

Interest costs

 

166,113

 

192,145

 

Net actuarial losses

 

597,318

 

901,171

 

Benefits paid

 

(1,622,277

)

(3,010,403

)

Total

 

8,504,622

 

8,230,030

 

 

50



Table of Contents

 

12.1.1                       Assumptions

 

The actuarial assumptions used at September 30, 2016 and December 31, 2015 were:

 

Assumptions

 

09.30.2016

 

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 at September 30, 2016 and 2015 are as follows:

 

Description

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

157,733,910

 

163,845,507

 

Employee benefits

 

35,239,887

 

33,160,886

 

Severance and post-employment benefits

 

5,047,550

 

4,588,762

 

Other personnel expenses

 

7,570,510

 

7,738,915

 

Total

 

205,591,857

 

209,334,070

 

 

12.3                                 Number of Employees

 

 

 

09.30.2016

 

09.30.2015

 

 

 

 

 

 

 

Number of employees

 

15,597

 

15,063

 

Number of average employees

 

15,706

 

15,076

 

 

51



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

 

09.30.2016

 

12.31.2015

 

09.30.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

18,482,991

 

17,793,783

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda. (2)

 

Brazil

 

Brazilian real

 

26,079,827

 

12,393,777

 

8.82

%

8.82

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brazil

 

Brazilian real

 

1,318,190

 

1,106,733

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brazil

 

Brazilian real

 

256,163

 

231,183

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brazil

 

Brazilian real

 

25,679,442

 

22,665,070

 

40.00

%

40.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

71,816,613

 

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.

 

52



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 September 30, 2016 and December 31, 2015:

 

Details

 

06.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

54,190,546

 

66,050,213

 

Dividends received

 

(745,806

)

(1,250,000

)

Variation of minimum dividends from equity investees

 

447,500

 

(217,750

)

Share in operating income

 

628,704

 

(1,613,839

)

Unrealized income

 

63,950

 

85,266

 

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

 

12,263,026

 

915,070

 

Increase (Decrease) due to foreign currency translation differences

 

4,968,693

 

(9,778,414

)

Ending Balance

 

71,816,613

 

54,190,546

 

 

The main movements for the periods ended 2016 and 2015:

 

·             During the 2016 and 2015 periods Envases CMF S.A. distributed dividends in the amounts of ThCh$745,860 and ThCh$1,250,000 respectively.

 

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

 

·             During the 2016 and 2015 periods, 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$12,263,026 and ThCh$915,070 respectively

 

53



Table of Contents

 

13.3 Reconciliation of share of profit in investments in associates:

 

Details

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

628,704

 

(1,678,649

)

 

 

 

 

 

 

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)

 

(648,446

)

(523,306

)

Amortization of Fair Value in CMF S.A.

 

63,950

 

63,950

 

Income (expense) Statement Balance

 

44,208

 

(2,138,005

)

 

54



Table of Contents

 

13.4              Summary financial information of associates:

 

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

 

64,215,937

 

114,128,359

 

11,031,273

 

606,652

 

309,773,288

 

Total liabilities

 

26,439,922

 

53,313,738

 

 

 

93,977,366

 

Total revenue

 

34,110,856

 

36,562,438

 

630,588

 

602,812

 

729,371,778

 

Net income (loss) of associate

 

1,847,129

 

(2,433,200

)

630,588

 

602,812

 

(27,469,965

)

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

09/30/2016

 

09/30/2016

 

08/31/2016

 

08/31/2016

 

08/31/2016

 

 

55



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:

 

 

 

September 30, 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)

 

674,740,627

 

 

674,740,627

 

658,625,624

 

 

658,625,624

 

Software

 

23,644,401

 

(18,540,227

)

5,104,174

 

22,378,687

 

(15,814,299

)

6,564,388

 

Water rights

 

523,792

 

(49,569

)

474,223

 

536,940

 

(60,297

)

476,643

 

Total

 

698,908,820

 

(18,589,796

)

680,319,024

 

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:

 

 

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Chile (excluding Metropolitan Region, Rancagua and San Antonio)

 

300,305,727

 

300,305,727

 

Brazil (Rio de Janeiro, Espirito Santo, Riberao Preto and the investments in Sorocaba and Leão Alimentos e Bebidas Ltda.)

 

204,731,748

 

183,687,154

 

Paraguay

 

168,654,982

 

173,304,596

 

Argentina (North and South)

 

1,048,170

 

1,328,147

 

Total

 

674,740,627

 

658,625,624

 

 

The movement and balances of identifiable intangible assets are detailed as follows for the period January 1 to September 30, 2016 and December 31, 2015:

 

 

 

September 30, 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

 

945,866

 

946,841

 

 

 

1,191,200

 

1,191,200

 

Amortization

 

 

(1,983

)

(2,398,881

)

(2,400,864

)

 

(6,394

)

(2,681,923

)

(2,688,317

)

Other increases (decreases)(1)

 

16,115,003

 

(1,412

)

(7,199

)

16,106,392 

 

(60,759,484

)

36,000

 

(294,023

)

(61,017,507

)

Total

 

674,740,627

 

474,223

 

5,104,174

 

680,319,024

 

658,625,624

 

476,643

 

6,564,388

 

665,666,655

 

 


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

 

56



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.

 

57



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.

 

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

 

58



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 September 30, 2016 :

 

Operating segment

 

01.01.2016

 

Additions

 

Disposals or
impairments

 

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

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

8,503,023

 

Brazilian operation

 

71,960,960

 

 

 

8,127,449

 

80,088,409

 

Argentine operation

 

7,720,202

 

 

 

(1,627,444

)

6,092,758

 

Paraguayan operation

 

7,651,751

 

 

 

(205,290

)

7,446,461

 

Total

 

95,835,936

 

 

 

6,294,715

 

102,130,651

 

 

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

 

 

59



Table of Contents

 

NOTE 15 — OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

22,141,271

 

23,990,783

 

Bonds payable

 

20,534,206

 

19,236,780

 

Deposits in guarantee

 

12,408,724

 

16,247,026

 

Derivative contract obligations (see note 20)

 

3,144,267

 

107,428

 

Leasing agreements

 

2,910,654

 

2,635,671

 

Total

 

61,139,122

 

62,217,688

 

 

Non-current

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

23,687,579

 

30,237,950

 

Bonds payable

 

680,066,301

 

718,004,190

 

Leasing agreements

 

18,494,682

 

17,057,204

 

Total

 

722,248,562

 

765,299,344

 

 

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

 

Current

 

Book Value
09.30.2016

 

Fair Value
09.30.2016

 

Book Value
12.31.2016

 

Fair Value
12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash and cash equivalents (3)

 

92,693,822

 

92,693,822

 

129,160,939

 

129,160,939

 

Other financial assets (3)

 

55,315,841

 

55,315,841

 

87,491,931

 

87,491,931

 

Trade and other accounts receivable (3)

 

154,289,417

 

154,289,417

 

176,385,386

 

176,385,386

 

Accounts receivable from related companies (3)

 

3,773,306

 

3,773,306

 

4,610,500

 

4,610,500

 

Bank loans (1)

 

22,141,271

 

24,132,317

 

23,990,783

 

23,928,084

 

Bonds payable (2)

 

20,534,206

 

22,886,873

 

19,236,780

 

20,732,412

 

Deposits in guarantee (3)

 

12,408,724

 

12,408,724

 

16,247,026

 

16,247,026

 

Derivative contract obligations (see note 20)

 

3,144,267

 

3,144,267

 

107,428

 

107,428

 

Leasing agreements (3)

 

2,910,654

 

2,910,654

 

2,635,671

 

2,635,671

 

 

Non current

 

09.30.2016

 

09.30.2016

 

12.31.2015

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial assets (3)

 

102,440,185

 

102,440,185

 

181,491,527

 

181,491,527

 

Trade and other payable (3)

 

168,565,727

 

168,565,727

 

5,931,999

 

5,931,999

 

Accounts payable to related parties (3)

 

140,521

 

140,521

 

14,732

 

14,732

 

Bank loans (1)

 

23,687,579

 

19,452,666

 

30,237,950

 

24,678,828

 

Bonds payable (2)

 

680,066,301

 

757,921,450

 

718,004,190

 

765,111,961

 

Leasing agreements (3)

 

18,494,682

 

18,494,682

 

17,057,204

 

17,057,204

 

 


(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.

 

60



Table of Contents

 

15.1.1 Bank obligations, current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

Up to

 

91 days

 

at

 

at

 

Tax ID,

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

90 days

 

To 1 year

 

09.30.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco BICE

 

Chile

 

Unidad de fomento

 

Semiannually

 

4.29

%

4.29

%

111,139

 

 

111,139

 

214,927

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

Unidad de fomento

 

Semiannually

 

3.43

%

3.43

%

 

481,943

 

481,943

 

275,268

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina (1) 

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

 

 

 

447,296

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

 

 

 

115,800

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

103,970

 

 

103,970

 

772,594

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

At maturity

 

30.00

%

30.00

%

394,549

 

 

394,549

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

41.00

%

41.00

%

4,039

 

 

4,039

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

29.00

%

29.00

%

 

 

 

 

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

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

51,985

 

 

51,985

 

247,221

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Bank HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

51,985

 

 

51,985

 

247,221

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

36,862

 

40,225

 

77,087

 

174,888

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

34,618

 

35,168

 

69,786

 

164,565

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

 

 

 

122,127

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

 

 

 

137,373

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Ciudad de Bs.As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

 

 

 

259,727

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

47,855

 

 

47,855

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

32.00

%

32.00

%

999,471

 

 

999,471

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

ITAÚ - Finame

 

Brazil

 

Dollars

 

Monthly

 

2.99

%

2.99

%

 

12,003,694

 

12,003,694

 

12,817,824

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

758,733

 

182,020

 

940,753

 

997,300

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

2,112,319

 

692,912

 

2,805,231

 

2,523,766

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

3,083,227

 

914,557

 

3,997,784

 

3,876,520

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Quarterly

 

3.86

%

3.86

%

 

 

 

353,916

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

22,141,271

 

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.

 

61



Table of Contents

 

15.1.2 Bank obligations, non-current September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More than 2
years

 

More than 3
years

 

More than 4
years
Up to 5

 

More
than 5

 

at

 

Tx ID

 

Name

 

Country

 

Tx ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

years

 

Years

 

09.30.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

2,061,572

 

377,990

 

377,990

 

377,990

 

 

3,195,542

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

1,923,728

 

1,503,211

 

1,503,211

 

1,503,211

 

 

6,433,361

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dollars

 

Semiannually

 

2.992

%

2.992

%

5,875,179

 

 

 

 

 

5,875,179

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

1,732,281

 

3,464,561

 

1,732,281

 

 

 

6,929,123

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

4.29

%

4.29

%

1,254,374

 

 

 

 

 

1,254,374

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

23,687,579

 

 

62



Table of Contents

 

15.1.2 Bank obligations, non-current December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More than 2
years

 

More than 3
years

 

More than 4
years

 

More
than 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

 

 

15.1.3  Restrictions

 

In general, the Company’s bank obligations are not subject to the fulfilment of covenants, with the exception of debt kept by the subsidiary Rio de Janeiro Refrescos Ltda. with Banco Itaú with maturity in 2017 at a 2.992% annual rate, which is primarily recorded under other current liabilities. The covenant associated with this debt is that: the gross debt deducting available cash must not exceed 2.5 times EBITDA at the annual closing date. As of December 31, 2015 the debt of Rio de Janeiro Refrescos Ltda reaches 1.5 times EBITDA according to the following details:

 

Items included in the indicator to the date of the last annual closing are:

 

ThR$

 

Borrowings with various third the Andina group

 

1,049,600

 

Cash and cash equivalents

 

237,716

 

EBITDA

 

539,645

 

 

63



Table of Contents

 

15.2.1        Bonds payable

 

 

 

Current

 

Non-current

 

Total

 

Composition of bonds payable

 

09.30.2016

 

12.31.2015

 

09.30.2016

 

12.31.2015

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

20,766,011

 

20,172,356

 

684,814,066

 

723,191,154

 

705,580,077

 

743,363,510

 

Expenses of bond issuance and discounts on placement

 

(231,805

)

(935,576

)

(4,747,765

)

(5,186,964

)

(4,979,570

)

(6,122,540

)

Net balance presented in statement of financial position

 

20,534,206

 

19,236,780

 

680,066,301

 

718,004,190

 

700,600,507

 

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:

 

 

 

 

 

Current face

 

Unit of

 

Interest

 

final

 

Interest

 

Date
Amortization of

 

 

 

 

 

 

 

Series

 

Amount

 

Adjustment

 

rate

 

Maturity

 

Payment

 

capital

 

09.30.1016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

M$

 

M$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

250,000

 

UF

 

3,0

%

08-15-2017

 

Semiannually

 

02-15-2017

 

6,580,480

 

6,550,372

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,630,777

 

UF

 

6,5

%

06-01-2026

 

Semiannually

 

12-01-2016

 

6,583,754

 

5,213,755

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4,0

%

08-15-2031

 

Semiannually

 

02-15-2021

 

194,755

 

571,003

 

SVS Registration N°759 08.20.2013

 

C

 

1,000,000

 

UF

 

3,5

%

08-16-2020

 

Semiannually

 

02-16-2017

 

6,669,816

 

333,479

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3,8

%

08-16-2034

 

Semiannually

 

02-16-2032

 

493,620

 

1,447,249

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3,75

%

03-01-2035

 

Semiannually

 

09-01-2032

 

243,586

 

952,223

 

Bonds USA

 

 

575,000,000

 

US$

 

5,0

%

10-01-2023

 

Semiannually

 

10-01-2023

 

 

5,104,275

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,766,011

 

20,172,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

250,000

 

UF

 

3,0

%

08-15-2017

 

Semiannually

 

02-15-2017

 

 

6,407,273

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,630,777

 

UF

 

6,5

%

06-01-2026

 

Semiannually

 

12-01-2016

 

63,877,783

 

64,965,518

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4,0

%

08-15-2031

 

Semiannually

 

15-02-2021

 

39,336,450

 

38,443,635

 

SVS Registration N°759 08.20.2013

 

C

 

1,000,000

 

UF

 

3,5

%

08-16-2020

 

Semiannually

 

02-16-2017

 

19,668,225

 

25,629,090

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3,8

%

08-16-2034

 

Semiannually

 

02-16-2032

 

104,897,200

 

102,516,360

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3,75

%

03-01-2035

 

Semiannually

 

09-01-2032

 

78,672,908

 

76,887,278

 

Bonds USA

 

 

575,000,000

 

US$

 

5,0

%

10-01-2023

 

Semiannually

 

10-01-2023

 

378,361,500

 

408,342,000

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

684,814,066

 

723,191,154

 

 

Accrued interest included in the current portion of bonds totaled ThCh$2,506,678 and ThCh$8,923,499 at September 30, 2016 and December 31, 2015, respectively.

 

64



Table of Contents

 

15.2.3                       Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non- current

 

 

 

Series

 

2017

 

2018

 

2019

 

After

 

09-30-2016

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°640 08.23.2010

 

A

 

 

 

 

 

 

SVS Registration N°254 06.13.2001

 

B

 

5,444,816

 

5,798,727

 

6,175,646

 

46,458,595

 

63,877,784

 

SVS Registration N°641 08.23.2010

 

C

 

 

 

 

39,336,450

 

39,336,450

 

SVS Registration N°759 08.20.2013

 

C

 

6,556,075

 

6,556,075

 

6,556,075

 

 

19,668,225

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

104,897,200

 

104,897,200

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

78,672,908

 

78,672,908

 

Bonds USA

 

 

 

 

 

 

 

 

378,361,500

 

378,361,500

 

Total

 

 

 

12,000,891

 

12,354,802

 

12,731,721

 

647,726,653

 

684,814,067

 

 

15.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating at September 30, 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 September 30, 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 September 30, 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 September 30, 2016 is UF2,631 million.

 

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

 

65



Table of Contents

 

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 September 30, 2016, Indebtedness Level is 0.81 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 September 30, 2016, the values of items included in this indicator are
the following:

 

ThCh$

 

Other current financial liabilities

 

61,139,122

 

Other non-current financial liabilities

 

722,248,562

 

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

 

102,440,185

 

Consolidated Equity

 

837,678,673

 

 

·             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.

 

Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the 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 Statement of Financial Position.

 

The following will be considered in determining Consolidated Assets:  assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge 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 Statement of Financial Position. Therefore, Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

 

66



Table of Contents

 

As of September 30, 2016, this index is 1.64 times.

 

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

 

As of September 30, 2016, the values of items included in this restriction are
the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

1,998,125,921

 

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

 

102,440,185

 

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

 

1,895,685,736

 

 

 

 

 

Consolidated liabilities payable not guaranteed

 

1,258,624,563

 

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

 

102,440,185

 

Unsecured Consolidated Liabilities Payable (adjusted)

 

1,156,184,378

 

 

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 September 30, 2016, the balance of outstanding capital  is UF 0.250 million.

·             UF 1.5 million of Series C bonds due 2031, bearing an annual interest  rate of  4.00%. As of September 30, 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 September 30, 2016, Net Financial Debt was 0.64 times.

 

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

 

As of September 30, 2016, the values of items included in this restriction are
the following:

 

ThCh$

 

Other current financial liabilities

 

61,139,122

 

Other non-current financial liabilities

 

722,248,562

 

(-) Cash and cash equivalent

 

92,693,822

 

(-) Other current financial assets

 

55,315,841

 

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

 

102,440,185

 

Consolidated Equity

 

837,678,673

 

 

67



Table of Contents

 

·             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.

 

Unencumbered assets refer to the assets that meet the following conditions: are the property of the issuer; classified under Total Assets of the Issuer’s Financial Statements; and that are free of any pledge, mortgage or other liens constituted in favor of third parties, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

 

Unsecured total liabilities refers to: liabilities from Total Current Liabilities and Total Non-Current Liabilities of Issuer’s Financial Statement which do not benefit from preferences or privileges, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

 

As of September 30, 2016, this index is 1.64 times.

 

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

 

As of September 30, 2016, the values of items included in this restriction are
the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

1,998,125,921

 

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

 

102,440,185

 

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

 

1,895,685,736

 

Consolidated liabilities payable not guaranteed

 

1,258,624,563

 

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

 

102,440,185

 

Unsecured Consolidated Liabilities Payable (adjusted

 

1,156,184,378

 

 

·             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 September 30, 2016 Net Financial Coverage level is 7.20 times.

 

68



Table of Contents

 

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

 

As of September 30, 2016, the values of items included in this indicator are the following:

 

ThCh$

 

(+) Consolidated Ebitda between January 1 and September 30, 2016

 

197,181,940

 

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

 

294,245,756

 

(-) Consolidated Ebitda between January 1 and September 30, 2015

 

206,996,298

 

Consolidated Ebitda twelve months (between October 1, 2015 and September 30, 2016) (1)

 

284,431,398

 

 

 

 

 

(+) Consolidated Financial income between January 1 and September 30, 2016

 

7,656,469

 

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

 

10,118,375

 

(-) Consolidated Financial income between January 1 and September 30, 2015

 

7,778,807

 

Consolidated Ebitda twelve months (between October 1, 2015 and September 30, 2016) (1)

 

9,996,037

 

 

 

 

 

(+) Consolidated Financial expenses between January 1 and September 30, 2016

 

38,387,458

 

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

 

55,669,217

 

(-) Consolidated Financial expenses between January 1 and september 30, 2015

 

44,559,246

 

Consolidated Ebitda twelve months (between October 1, 2015 and September 30, 2016) (1)

 

49,497,429

 

 


(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 September 30, 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 September 30, 2016 is UF 1.0 million.

 

·             Series D and E outstanding at September 30, 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 September 30, 2016 of both series amounts to UF 7.0 million.

 

69



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 September 30, 2016, Indebtedness Level is 0.64 times of Consolidated Equity.

 

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

 

As of September 30, 2016, the values of items included in this restriction are
the following:

 

ThCh$

 

Other current financial liabilities

 

61,139,122

 

Other non-current financial liabilities

 

722,248,562

 

(-) Cash and cash equivalent

 

92,693,822

 

(-) Other current financial assets

 

55,315,841

 

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

 

102,440,185

 

Consolidated Equity

 

837,678,673

 

 

·             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.

 

Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the 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 Statement of Financial Position.

 

The following will be considered in determining Consolidated Assets:  assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge 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. Therefore, Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

 

70



Table of Contents

 

As of September 30, 2016, this index is 1.64 times.

 

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

 

As of September 30, 2016, the values of items included in this restriction are
the following:

 

ThCh$

 

 

 

 

 

Consolidated assets free of collateral, mortgages or other liens

 

1,998,125,921

 

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

 

102,440,185

 

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

 

1,895,685,736

 

Consolidated liabilities payable not guaranteed

 

1,258,624,563

 

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

 

102,440,185

 

Unsecured Consolidated Liabilities Payable (adjusted)

 

1,156,184,378

 

 

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

 

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

 

As of September 30, 2016 and December 31, 2015, the Company complies with all financial collaterals.

 

71



Table of Contents

 

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 September 30, 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.

 

72



Table of Contents

 

15.4.1         Current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity 

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

91 days to

 

at

 

At

 

Name

 

Country

 

Tax,ID

 

type

 

Type

 

Currency

 

Type

 

rate

 

rate

 

90 days

 

1 year

 

09.30.2016

 

12.31.2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

196,027

 

885,826

 

1,081,853

 

1,044,284

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

169,068

 

806,629

 

975,697

 

780,248

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

146,938

 

468,737

 

615,675

 

412,292

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

15,944

 

105,217

 

121,161

 

198,443

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

8,804

 

8,903

 

17,707

 

103,144

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

23,548

 

75,013

 

98,561

 

97,260

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,910,654

 

2,635,671

 

 

15.4.2  Bank obligations, non-current September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity  

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

More

 

at

 

Tx ID

 

Name

 

Country

 

Tax,ID

 

Name

 

type

 

Currency

 

Type

 

rate

 

Rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

09.30.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

2,370,224

 

2,138,183

 

2,138,183

 

2,138,183

 

7,685,294

 

16,470,067

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

770,596

 

 

 

 

 

770,596

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

62,136

 

 

 

 

 

62,136

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

814,656

 

 

 

 

 

814,656

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

377,227

 

 

 

 

 

377,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,494,682

 

 

73



Table of Contents

 

15.4.2  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

 

2,799,686

 

2,799,686

 

4,858,265

 

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

 

 

74



Table of Contents

 

NOTE 16 — TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

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

 

Item

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

127,209,678

 

167,492,719

 

Withholdings tax

 

24,643,474

 

35,009,855

 

Accounts payable Inamar Ltda. (1)

 

8,251,911

 

7,784,836

 

Others

 

17,953,809

 

11,542,182

 

Total

 

178,058,872

 

221,829,592

 

 

 

 

 

 

 

Current

 

168,565,727

 

212,526,368

 

Non-current

 

9,493,145

 

9,303,224

 

Total

 

178,058,872

 

221,829,592

 

 


(1)         On December 3, 2015 a land was purchased from Industrias Metalurgicas Inamar Ltda. for an amount 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 24 more months. To guarantee the payment of this obligation the land has been mortgaged to in favor of Industrias Metalurgicas Inamar Ltda.

 

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.

 

Accruable liabilities pursuant to the Company’s operating leasing agreements are as follows:

 

 

 

ThCh$

 

Maturity within one year

 

1,777,765

 

Maturity long-term

 

1,105,436

 

Total

 

2,883,201

 

 

Total expenses related to operating leases maintained by the Company as of September 30, 2016 and 2015 amounted to ThCh$4,270,461 and ThCh$2,805,970 respectively.

 

75



Table of Contents

 

NOTE 17 — CURRENT AND NON-CURRENT PROVISIONS

 

17.1                                 Balances

 

The balances of provisions recorded by the Company at September 30, 2016 and December 31, 2015 are detailed as follows:

 

Description

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

70,809,141

 

64,301,817

 

Total

 

70,809,141

 

64,301,817

 

 

 

 

 

 

 

Current

 

456,372

 

326,093

 

Non-current

 

70,352,769

 

63,975,724

 

Total

 

70,809,141

 

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)

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

62,010,709

 

54,208,233

 

Labor Contingencies

 

7,007,438

 

5,774,453

 

Civil Contingencies

 

1,790,994

 

4,319,131

 

Total

 

70,809,141

 

64,301,817

 

 

76



Table of Contents

 

17.2                                 Movements

 

Movement of provisions is detailed as follows:

 

 

 

09.30.2016

 

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

 

1,365,446

 

 

1,365,446

 

243,330

 

 

243,330

 

Increase (decrease) in existing provisions

 

467,453

 

 

467,453

 

1,893,402

 

 

1,893,402

 

Payments

 

44,237

 

 

44,237

 

343,359

 

 

343,359

 

Reverse unused provision(*)

 

(2,211,914

)

 

(2,211,914

)

(182,670

)

 

(182,670

)

Increase (decrease) due to foreign exchange differences

 

6,842,102

 

 

6,842,102

 

(15,807,949

)

 

(15,807,949

)

Total

 

70,809,141

 

 

70,809,141

 

64,301,817

 

 

64,301,817

 

 


(*)Corresponds to reversal of provisions for fines requested from the Brazilian Tax authorities on the use of fiscal credits IPI in the free zone of Manaus, since during September there was favorable ruling on the subject for Rio de Janeiro Refrescos Ltda. from Brazil’s Superior Chamber of Fiscal Resources (CSFR)

 

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

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Dividend payable

 

17,195,065

 

17,093,596

 

Other

 

442,365

 

714,538

 

Total

 

17,637,430

 

17,808,134

 

 

 

 

 

 

 

Current

 

17,451,589

 

17,565,643

 

Non-current

 

185,841

 

242,491

 

Total

 

17,637,430

 

17,808,134

 

 

77



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 September 30, 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 2016, the shareholders agreed to pay out of the 2015 earnings are final dividend to complete the 30% required by the Law 18,046 which was paid in May 2016, and an additional dividend was paid in August 2016.

 

78



Table of Contents

 

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

 

Retained earnings at the date of IFRS adoption amounted to ThCh$ 19,260,703, of which ThCh$ 8,302,362 have been realized at September 30, 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
09.30.2016

 

Amount of
accumulated
earnings at
09.30.2016

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets parent Company

 

Sale or impairment

 

14,800,384

 

(11,817,053

)

2,983,331

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

3,004,237

 

7,657,538

 

 

 

 

 

 

 

 

 

 

 

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

 

(629,331

)

317,472

 

 

 

 

 

 

 

 

 

 

 

Deferred taxes complementary accounts parent Company

 

Amortization

 

(1,444,960

)

1,444,960

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

19,260,703

 

(8,302,362

)

10,958,341

 

 

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

 

Janary

 

Interim

 

2015

 

17.00

 

18.70

2016

 

May

 

Final

 

2015

 

17.00

 

18.70

2016

 

August

 

Additional

 

Retained Earnings

 

17.00

 

18.70

2016 (*)

 

October

 

Interim

 

2016

 

17.00

 

18.70

 


(*) As of September 30, 2016, this dividend was pending of payment.

 

79



Table of Contents

 

19.3                                 Reserves

 

The balance of other reserves include the following:

 

Description

 

30.09.2016

 

31.12.2015

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(165,904,513

)

(167,447,157

)

Cash flow hedge reserve

 

7,753,544

 

27,087,214

 

Reserve for employee benefit actuarial gains or losses

 

(1,848,785

)

(1,796,285

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

267,137,304

 

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

 

80



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:

 

Details

 

30.09.2016

 

31.12.2015

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(61,956,649

)

(88,444,294

)

Argentina

 

(106,367,681

)

(84,913,998

)

Paraguay

 

15,277,348

 

21,728,456

 

Exchange rate differences in related companies

 

(12,857,531

)

(15,817,321

)

Total

 

(165,904,513

)

(167,447,157

)

 

The movement of this reserve for the fiscal periods ended September 30, 2016 and December 31, 2015 respectively is detailed as follows:

 

Details

 

30.09.2016

 

31.12.2015

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

26,487,646

 

(57,582,790

)

Argentina

 

(21,453,683

)

(28,640,580

)

Paraguay

 

(6,451,108

)

(19,929,293

)

Exchange rate differences in related companies

 

2,959,789

 

(8,008,796

)

Total

 

1,542,644

 

(114,161,459

)

 

81



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 September 30, 2016.

 

 

 

Non-controlling Interests

 

 

 

Percentage %

 

Shareholders
Equity

 

Income

 

Details

 

2016

 

2016

 

2016

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0171

 

13,377

 

3,605

 

Andina Empaques Argentina S.A.

 

0.0209

 

1,882

 

562

 

Paraguay Refrescos S.A.

 

2.1697

 

5,276,998

 

341,135

 

Vital S.A.

 

35.0000

 

9,300,610

 

471,309

 

Vital Aguas S.A.

 

33.5000

 

2,005,109

 

(7,639

)

Envases Central S.A.

 

40.7300

 

4,991,966

 

330,728

 

Total

 

 

 

21,589,942

 

1,139,700

 

 

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:

 

 

 

09.30.2016

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

25,784,625

 

28,362,631

 

54,147,256

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

54.48

 

59.93

 

57.20

 

 

 

 

09.30.2015

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

27,458,262

 

30,203,601

 

57,661,863

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

58.02

 

63.82

 

60.92

 

 

82



Table of Contents

 

NOTE 20 — DERIVATIVE ASSETS AND LIABILITIES

 

Embotelladora Andina currently maintains “Cross Currency Swaps” and “Currency Forward” agreements as Derivative Financial Assets

 

Cross Currency Swaps, also known as interest rate and currency swaps, are valued by the method of discounted future cash flows at a rate corresponding to the risk of the operation. The basis of the information used in the calculations is obtained in the market by using the Bloomberg terminal. Currently Embotelladora Andina maintains Cross Currency Swap for UF/USD and BRL/USD, for which it is necessary to discount future cash flows in UFs, in Brazilian Reais and in U.S. Dollars. For this calculation, the Company uses as discount curves, the UF Zero-Coupon, the Brazilian Real Zero-Coupon and the U.S. Dollar Zero-Coupon.

 

On the other hand, the fair value of forward currency contracts is calculated in reference to current forward exchange rates for contracts with similar maturity profiles. To perform the above calculation, the Company uses market information available on the Bloomberg terminal.

 

As of the closing date, the Company held the following derivative instruments at September 30, 2016 and December 31, 2015:

 

20.1                Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swap Itau Credit.

 

As of September 30, 2016, the Company maintained derivative contracts to ensure U.S. dollar denominated bank liabilities in Brazil amounting to ThUS$26,786, 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$6,857,859 at September 30, 2016, which is presented in other financial assets non-current. These swap contracts have the same terms of the underlying bond obligation and expire in 2017. In addition, the excess value of the derivative above the hedged items of ThCh$ 280,341 (ThCh$ 959,012 in December 31, 2015) has been recognized within other equity reserves as of September 30, 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$ 2,865,247 at September 30, 2016.

 

b)     Cross Currency Swaps associated with US Bonds

 

At September 30, 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$95,582,326 at September 30, 2016, which is presented as other financial assets non-current.  In addition excess value of the derivative above the hedged items of ThCh$9,611,601 has been recognized within other equity reserves as of September 30, 2016. The ineffective portion amount of ThCh$2,796,978 associated with this hedge was recorded in other gains and losses at September 30, 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$40,151,445 at September 30, 2016.

 

83



Table of Contents

 

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$43.1 million at September 30, 2016 (US$0.15 million at December 31, 2015). These agreements were recorded at fair value, resulting in a net loss of ThCh$3,144,267 for the period ended September 30, 2016. The fair value of these derivative contracts is a liability of ThCh$4,856,581 at September 30, 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 September 30, 2016, there is a balance of ThCh$2,138,398 to be recycled to income statement.

 

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.

 

Since these derivative contracts do not fulfill IFRS documentation requirements to be considered as hedge instruments, they have been treated 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$102,440,185 and liabilities to ThCh$3,144,267 at September 30, 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.

 

84



Table of Contents

 

During the period ended September 30, 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 September 30, 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 non-current financial assets

 

 

102,440,185

 

 

102,440,185

 

Total assets

 

 

102,440,185

 

 

102,440,185

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

3,144,267

 

 

3,144,267

 

Total liabilities

 

 

3,144,267

 

 

3,144,267

 

 

 

 

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

 

 

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$1,310,091. 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$993,804 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$69,042,678. 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

 

85



Table of Contents

 

amounts deposited or pledged as a legal guarantees as of September 30, 2016 and December 31, 2015 amounted to ThCh$97,106,244 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$537,837,642 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$598,745,218, was resolved in favor of the Company, however, there are new lawsuits arising after the purchase of ex-Companhia de Bebidas Ipiranga (October 2013) that amount to R$317,859,589.

 

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$1,202,506,527 (including readjustments of current lawsuits), the Company recorded a provision R$193,405,153 equivalent to ThCh$39,204,134.

 

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$ 79.6 million equivalent to ThCh$ 16,144,702.

 

86



Table of Contents

 

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$395,372. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

4)        Paraguay Refrescos S.A. faces tax, trade, labor and other lawsuits. Accounting provisions have been made for the contingency of any loss because of these lawsuits amounting to ThCh$ 61,000. The Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

87



Table of Contents

 

21.2                                 Direct guarantees and restricted assets:

 

Guarantees and restricted September 30, 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

 

Type

 

09-30-2016

 

12-31-2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Industria Metalúrgica Inamar Ltda.

 

Embotelladora Andina S.A.

 

Parent Company

 

Land

 

Property, plant and equipment

 

 

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

 

Employee claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other financial assets

 

3,611,373

 

2,499,232

 

Civil and tax claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other financial assets

 

9,332,979

 

7,929,131

 

Governmental instutitions

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

84,161,892

 

75,935,847

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

860

 

1,089

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

1,289

 

1,634

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

15,473

 

19,606

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

922

 

1,168

 

Labarda

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

15

 

0

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

235,242

 

96,045

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

94,878

 

2,316

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

3,837

 

4,862

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

593,378

 

538,968

 

Otros

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

183

 

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

7,736

 

9,803

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantees CICSA for packaging

 

Other non-current, non-financial assets

 

23,940

 

30,335

 

Locadores varios

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee deposit for rentals

 

Other non-current, non-financial assets

 

10,734

 

11,297

 

Aduana de EZEIZA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Machinery import

 

Other non-current, non-financial assets

 

16,177

 

47,023

 

Municipalidad de Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

7,504

 

9,508

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

11,543

 

14,626

 

Municipalidad de Picun Leufu

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

167

 

 

Farias Matias Luis

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

20,777

 

 

Marcus A.Peña

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

3,960

 

 

Mauricio J Cordero C

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

7,248

 

 

Total

 

 

 

 

 

 

 

 

 

98,177,315

 

104,459,738

 

 

88



Table of Contents

 

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

 

 

 

Provided by

 

 

 

Committed assets

 

 

 

Amounts involved

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Type

 

09-30-2016

 

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

 

Importadora Casa y Regalos

 

Trans-Heca S.A.

 

Subsidiary

 

Guarantee insurance

 

Compliance with lease

 

6,635

 

 

Inmobiliaria Portofino

 

Red de Transportes Comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,900

 

 

Télefonca Chile S.A

 

Red de Transportes Comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

1,000

 

 

Inmobiliaria San Martin Logistica S.A.

 

Red de Transportes Comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,000

 

 

Procesos trabajadores

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

1,220,122

 

575,583

 

Procesos administrativos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

4,820,606

 

2,370,025

 

Gobierno Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

86,615,488

 

74,198,243

 

Gobierno Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

13,719,230

 

10,450,612

 

HSBC

 

Sorocaba Refescos S.A.

 

Subsidiary

 

Loan

 

co-signers

 

4,054,094

 

3,637,369

 

Otros

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,646,773

 

3,234,566

 

Aduana de Ezeiza

 

Andina Empaques S.A.

 

Subsidiary

 

Guarantee insurance

 

Faithful fulfillment of contract

 

346,781

 

235,981

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee insurance

 

Faithful fulfillment of contract

 

90,332

 

 

 

89



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

 

At September 30, 2016, the Company maintains all of its debt liabilities at a fixed rate as to avoid fluctuations in financial expenses resulting from tax rate increases.

 

The Company’s greatest indebtedness corresponds to own issued Chilean local bonds at a fixed rate in the amount of UF12.5 million denominated in UF (“UF”), a currency indexed to inflation in Chile (the Company’s sales are correlated with the UF variation).

 

There is also the Company’s indebtedness on the international market through a 144A/RegS Bond at a fixed rate in the amount of US$575 million, denominated in dollars, and practically 100% of which has been re-denominated to UF and BRL through Cross Currency Swaps.

 

Credit risk

 

The credit risk to which the Company is exposed comes mainly from trade accounts receivable maintained with retailers, wholesalers and supermarket chains in domestic markets; and the financial investments held with banks and financial institutions, such as time deposits, mutual funds and derivative financial instruments.

 

a.              Trade accounts receivable and other current accounts receivable

 

Credit risk related to trade accounts receivable is managed and monitored by the area of Finance and Administration of each business unit. The Company has a wide base of more than 100 thousand clients implying a high level of atomization of accounts receivable, which are subject to policies, procedures and controls established by the Company. In accordance with such policies, credits must be based objectively, non-discretionary and uniformly granted to all clients of a same segment and channel, provided these will allow generating economic benefits to the Company. The credit limit is checked periodically considering payment behavior. Trade accounts receivable pending of payment are monitored on a monthly basis.

 

i.                                          Sale Interruption:

 

When a customer has outstanding debts for an amount greater than US$ 250,000, and over 60 days expired, sale is suspended.  The General Manager in conjunction with the Finance and Administration Manager authorize exceptions to this rule, and if the outstanding debt should exceed US$1,000,000, and in order to continue operating with that client, the authorization of the Chief Financial Officer is required.

 

90



Table of Contents

 

ii.                                       Impairment

 

The impairment recognition policy establishes the following criteria for provisions: 30% is provisioned for 31 to 60 days overdue, 60%between 60 and 91 days, 90%between 91 and 120 days overdue and 100% for more than 120 days.  Exemption of the calculation of global impairment is given to credits whose delays in the payment correspond to accounts disputed with the customer whose nature is known and where all necessary documentation for collection is available, therefore, there is no uncertainty on recovering them. However, these accounts also have an impairment provision as follows: 40% for 91 to 120 days overdue, 80% between 120 and 170, and 100% for more than 170 days.

 

iii.                                    Prepayment to suppliers

 

The Policy establishes that US$25,000 prepayments can only be granted to suppliers if its value is properly and fully provisioned.  The Treasurer of each subsidiary must approve supplier warranties that the Company receives for prepayments before signing the respective service contract. In the case of domestic suppliers, a warranty ballot (or the instrument existing in the country) shall be required, in favor of Andina executable in the respective country, non-endorsable, payable on demand or upon presentation and its validity will depend on the term of the contract. In the case of foreign suppliers, a stand-by credit letter will be required which shall be issued by a first line bank; in the event that this document is not issued in the country where the transaction is done, a direct bank warranty will be required.  Subsidiaries can define the best way of safeguarding the Company’s assets for prepayments under US$25,000.

 

iv.                                   Guarantees

 

In the case of Chile, we have insurance with Compañìa de Seguros de Crédito Continental S.A.  (AA rating -according to Fitch Chile and Humphreys rating agencies) covering the credit risk regarding trade debtors in Chile for 84% both for the existing as well as the expired debt, total amount of the trade debtors in Chile reached ThCh$53,102,414. A provision of ThCh$1,629,106 has been made for the portion of past due outstanding debt portfolio not covered by the insurance.

 

The rest of the operations do not have credit insurance, instead mortgage guarantees are required for volume operations of wholesalers and distributors in the case of trade accounts receivables. In the case of other debtors, different types of guarantees are required according to the nature of the credit granted.

 

Historically, uncollectible trade accounts have been lower than 0.5% of the Company’s total sales.

 

b.         Financial investments

 

The Company has a Policy that is applicable to all of the companies of the group in order to cover credit risks for financial investments, restricting both the types of instruments as well as the institutions and degree of concentration.  The companies of the group can invest in:

 

a.              Time deposits: only in banks or financial institutions that have a risk rating equal or higher than Level 1  (Fitch) or equivalent for deposits of less than 1 year and rated A (S&P) or equivalent for deposits of more than 1 year.

 

b.              Mutual funds: investments with immediate liquidity and no risk of capital (funds composed of investments at a fixed-term, current account, fixed rate Tit BCRA, negotiable obligations, Over

 

91



Table of Contents

 

        Night, etc.) in all those counter-parties that have a rating greater than or equal to AA-(S&P) or equivalent, Type 1 Pacts and Mutual Funds, with AA+ rating (S&P) or equivalent.

 

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, and 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 September 30, 2016, the Company maintains a net investment of ThCh$84,478,188 in Argentina, composed by the recognition of assets amounting to ThCh$165,871,453 and liabilities amounting to Ch$81,393,265. These investments accounted for 28.5% of the Company’s consolidated sales revenues

 

As of  September 30, 2016, the Argentine peso devalued 19.7% 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.

 

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$1,133,008 and decrease in equity of ThCh$3,571,592, originated by lower asset recognition of ThCh$8,158,203 and by lower liabilities recognition of ThCh$4,586,611.

 

92



Table of Contents

 

a.2 Investment in Brazil

 

As of September 30, 2016, the Company maintains a net investment of ThCh$260,449,388 in Brazil, composed by the recognition of assets amounting to ThCh$770,683,900 and liabilities amounting to ThCh$510,234,519. These investments accounted for 33.7% of the Company’s consolidated sales revenues.

 

As of September 30, 2016, the Brazilian Real appreciated 12.7% 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$1,052,213 and increase in equity of ThCh$13,078,532, originated by higher asset recognition of ThCh$43,833,268 and by higher liabilities recognition of ThCh$30,754,736.

 

a.3 Investment in Paraguay

 

As of September 30, 2016, the Company maintains a net investment of ThCh$243,208,947 in Paraguay, composed by the recognition of assets amounting to ThCh$280,963,004 and liabilities amounting to ThCh$37,754,057. These investments accounted for 7.5% of the Company’s consolidated sales revenues.

 

As of  September 30, 2016, the Paraguayan Guarani devaluated 2.7% 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$754,693 and  a decrease in equity of ThCh$11,795,637 originated by lower asset recognition of ThCh$13,595,998 and lower liabilities recognition of ThCh$1,800,361.

 

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 September 30, 2016, the Company maintains a net liability position totaling ThCh$385,772,291, basically composed of obligations with the public and bank liabilities for ThCh$396,240,373 offset partially by financial assets denominated in dollars for ThCh$10,468,082.

 

Of total financial liabilities denominated in US dollars, ThCh$17,878,873 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$378,361,500 of US dollar liabilities correspond to Chilean operations, which are exposed to the volatility of the Chilean Peso against the US dollar

 

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

 

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

 

The Company’s net exposure as of September 30, 2016 to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$6,974,482.

 

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.

 

94



Table of Contents

 

In order to minimize this risk, the Company maintains a currency hedging policy stipulating that it is necessary to enter into foreign currency derivatives contracts to lessen the effect of the exchange rate over cash expenditures expressed in US dollars, corresponding mainly to payment to suppliers of raw materials in each of the operations.  This policy stipulates a 12-month forward horizon.  As of September 30, 2016, US$43.1 million for future purchases have been hedged-for the following 12 months.

 

According to the percentage of purchases of raw materials which are carried out or indexed to U.S. dollars, a possible change in the value of the US dollar by 5% in the four countries where the Company operates, and excluding derivatives contracts taken to mitigate the effect of currency volatility, keeping everything constant, would lead to a lower accumulated result amounting to ThCh$4,368,767 as of September 30, 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 mainly 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$6,488,688 in earnings for the period ended September 30, 2016. To minimize this risk or stabilize often supply contracts and anticipated purchases are made when market conditions warrant.

 

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 an analysis of the Company’s committed maturities for liability payments throughout the coming years:

 

 

 

Maturity

 

Item

 

1 year

 

More 1 year up
to 2

 

More 2 years
up to 3

 

More 3 up
to 4

 

More 4 years

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank debt

 

22,841,663

 

13,793,210

 

3,527,639

 

3,244,055

 

3,248,213

 

Bond payable

 

50,905,510

 

43,975,532

 

43,748,048

 

43,520,566

 

808,838,231

 

Operating lease obligations

 

4,194,839

 

4,674,285

 

3,336,267

 

2,071,733

 

15,286,835

 

Purchase obligations

 

99,027,640

 

14,118,972

 

5,540,726

 

2,450,099

 

9,867,529

 

Total

 

176,969,652

 

76,561,999

 

56,152,680

 

51,286,453

 

837,240,808

 

 

95



Table of Contents

 

NOTE 23 — EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.16

 

01.01.15

 

07.01.16

 

07.01.15

 

Details

 

09.30.16

 

09.30.15

 

09.30.16

 

09.30.15

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Direct production costs

 

553,587,183

 

603,241,293

 

184,970,447

 

190,298,455

 

Payroll and employee benefits

 

205,591,857

 

209,334,070

 

64,662,064

 

70,245,621

 

Transportation and distribution

 

108,634,248

 

129,218,094

 

36,323,809

 

43,924,532

 

Marketing

 

30,275,992

 

32,551,255

 

11,710,106

 

10,412,921

 

Depreciation and amortization

 

71,559,715

 

75,680,479

 

24,477,422

 

25,133,174

 

Repairs and maintenance

 

25,765,418

 

27,166,746

 

7,776,022

 

11,068,132

 

Other expenses

 

121,918,202

 

124,528,388

 

51,307,318

 

42,217,732

 

Total

 

1,117,332,615

 

1,201,720,325

 

381,227,188

 

393,300,567

 

 

NOTE 24 — OTHER INCOME

 

Other income is detailed as follows:

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

Details

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gain on disposal of property, plant and equipment

 

307,483

 

193,212

 

153,708

 

45,429

 

Perma accounts receivable updates

 

 

422,843

 

 

 

Others

 

230,148

 

178,191

 

(60,668

)

31,398

 

Total

 

537,631

 

794,246

 

93,040

 

76,827

 

 

96



Table of Contents

 

NOTE 25 — OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

Details

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Contingencies and Non-operating fees

 

6,772,859

 

4,025,220

 

2,029,844

 

2,556,844

 

Tax on bank debits

 

4,967,913

 

5,846,986

 

1,551,804

 

1,928,605

 

Disposal and write-off of property, plant and equipment

 

1,618,615

 

2,038,196

 

355,346

 

1,565,028

 

Compensation for restructuring

 

 

754,660

 

 

178,091

 

Donations flood repairs and northern Chile

 

 

173,262

 

 

32,565

 

Others

 

2,034,154

 

948,225

 

1,324,738

 

487,583

 

Total

 

15,393,541

 

13,786,549

 

5,261,732

 

6,748,716

 

 

NOTE 26 — FINANCIAL INCOME AND EXPENSES

 

Financial income and expenses are detailed as follows:

 

a)             Finance income

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

Details

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

6,659,558

 

7,175,186

 

2,011,704

 

2,850,568

 

Other interest income

 

996,911

 

603,621

 

227,563

 

80,186

 

Total

 

7,656,469

 

7,778,807

 

2,239,267

 

2,930,754

 

 

b)             Finance expenses

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

Details

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Bond interest

 

31,069,289

 

31,884,195

 

10,505,556

 

10,290,763

 

Bank loan interest

 

3,106,550

 

7,073,847

 

1,123,665

 

2,113,153

 

Other interest costs

 

4,211,619

 

5,601,204

 

1,598,828

 

1,787,014

 

Total

 

38,387,458

 

44,559,246

 

13,228,049

 

14,190,930

 

 

97



Table of Contents

 

NOTE 27 — OTHER (LOSSES) AND GAIN

 

Other (losses) and gains are detailed as follows:

 

 

 

01.01.2016

 

01.01.2015

 

07.01.2016

 

07.01.2015

 

Details

 

09.30.2016

 

09.30.2015

 

09.30.2016

 

09.30.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Gains (loss) on derivative transactions raw materials

 

(4,062

)

(1,753,183

)

(10,394

)

(510,036

)

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

 

(2,796,978

)

(3,381,511

)

(811,491

)

(1,725,397

)

Other income and (expenses

 

3,580

 

14,101

 

(187

)

54,459

 

Total

 

(2,797,460

)

(5,120,593

)

(822,072

)

(2,180,974

)

 

98



Table of Contents

 

NOTE 28 — LOCAL AND FOREIGN CURRENCY

 

Local and foreign currency balances as of September 30, 2016 and December 31, 2015, are the following:

 

CURRENT ASSETS

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Cash and cash equivalents

 

92,693,822

 

129,160,939

 

US$Dollars

 

10,468,082

 

13,598,302

 

Euros

 

9,830

 

1,859

 

Chilean pesos

 

56,118,100

 

35,545,272

 

Brazilean Real

 

17,497,232

 

43,215,795

 

Argentine Pesos

 

622,615

 

27,168,042

 

Paraguayan Guarani

 

7,977,963

 

9,631,669

 

 

 

 

 

 

 

Other financial assets

 

55,315,841

 

87,491,931

 

Unidad de Fomento

 

55,295,025

 

87,491,453

 

Brazilean Real

 

20,816

 

 

Argentine Pesos

 

 

478

 

 

 

 

 

 

 

Other non-financial assets

 

9,104,053

 

8,686,156

 

US$Dollars

 

264,197

 

37,370

 

Chilean pesos

 

5,734,866

 

4,883,158

 

Brazilean Real

 

2,141,019

 

2,157,877

 

Argentine Pesos

 

557,260

 

813,706

 

Paraguayan Guarani

 

406,711

 

794,045

 

 

 

 

 

 

 

Trade and other accounts receivable, net

 

154,289,417

 

176,385,836

 

US$Dollars

 

547,302

 

772,358

 

Euros

 

46,072

 

159,318

 

Unidad de Fomento

 

1,635,701

 

2,085,824

 

Chilean pesos

 

61,451,750

 

68,893,839

 

Brazilean Real

 

63,818,712

 

66,063,716

 

Argentine Pesos

 

22,626,572

 

31,780,221

 

Paraguayan Guarani

 

4,163,308

 

6,630,560

 

 

 

 

 

 

 

Accounts receivable from related companies

 

3,773,306

 

4,610,500

 

Chilean pesos

 

3,773,306

 

4,610,500

 

 

 

 

 

 

 

Inventory

 

145,661,723

 

133,333,253

 

US$Dollars

 

2,184,946

 

583,647

 

Euros

 

6,605

 

 

Chilean pesos

 

43,812,372

 

42,552,421

 

Brazilean Real

 

40,326,458

 

32,192,760

 

Argentine Pesos

 

45,387,514

 

45,200,226

 

Paraguayan Guarani

 

13,943,828

 

12,804,199

 

 

 

 

 

 

 

Current tax assets

 

7,528,799

 

7,741,241

 

Chilean pesos

 

1,446,974

 

5,562,239

 

Brazilean Real

 

6,078,823

 

2,179,002

 

Argentine Pesos

 

3,002

 

 

 

 

 

 

 

 

Total Current Assets

 

468,366,961

 

547,409,856

 

US$Dollars

 

13,464,527

 

14,991,677

 

Euros

 

62,507

 

161,177

 

Unidad de Fomento

 

56,930,726

 

89,577,277

 

Chilean pesos

 

172,337,368

 

162,047,429

 

Brazilean Real

 

129,883,060

 

145,809,150

 

Argentine Pesos

 

69,196,963

 

104,962,673

 

Paraguayan Guarani

 

26,491,810

 

29,860,473

 

 

99



Table of Contents

 

NON-CURRENT ASSETS

 

09.30.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

Other financial assets

 

102,440,185

 

181,491,527

 

Chilean pesos

 

24,939,740

 

41,335,207

 

Brazilean Real

 

77,500,445

 

140,156,320

 

 

 

 

 

 

 

Other non-financial assets

 

19,157,022

 

18,289,901

 

US$Dollars

 

19,525

 

36,890

 

Unidad de Fomento

 

261,986

 

253,553

 

Chilean pesos

 

239,425

 

950,370

 

Brazilean Real

 

16,384,674

 

14,115,166

 

Argentine Pesos

 

2,144,658

 

2,669,665

 

Paraguayan Guarani

 

106,754

 

264,257

 

 

 

 

 

 

 

Trade and other receivables

 

3,820,768

 

5,931,999

 

Unidad de Fomento

 

3,750,334

 

5,443,951

 

Chilean pesos

 

7,020

 

389,439

 

Argentine Pesos

 

1,385

 

3,196

 

Paraguayan Guarani

 

62,029

 

95,413

 

 

 

 

 

 

 

Accounts receivable from related parties

 

140,521

 

14,732

 

Chilean pesos

 

140,521

 

14,732

 

 

 

 

 

 

 

Investments accounted for under the equity method

 

71,816,613

 

54,190,546

 

Chilean pesos

 

18,482,991

 

17,793,783

 

Brazilean Real

 

53,333,622

 

36,396,763

 

 

 

 

 

 

 

Intangible assets other than goodwill

 

680,319,024

 

665,666,655

 

Chilean pesos

 

305,245,216

 

306,346,125

 

Brazilean Real

 

205,155,616

 

184,337,841

 

Argentine Pesos

 

1,263,210

 

1,678,095

 

Paraguayan Guarani

 

168,654,982

 

173,304,594

 

 

 

 

 

 

 

Goodwill

 

102,130,651

 

95,835,936

 

Chilean pesos

 

9,523,767

 

9,523,768

 

Brazilean Real

 

79,067,665

 

70,940,216

 

Argentine Pesos

 

6,092,758

 

7,720,202

 

Paraguayan Guarani

 

7,446,461

 

7,651,750

 

 

 

 

 

 

 

Property, plant and equipment

 

648,111,491

 

640,529,872

 

US$Dollars

 

1,097,513

 

213,046

 

Euros

 

6,228,750

 

14,889

 

Chilean pesos

 

275,941,376

 

286,554,400

 

Brazilean Real

 

209,358,818

 

185,976,882

 

Argentine Pesos

 

83,060,460

 

89,728,516

 

Paraguayan Guarani

 

72,424,574

 

78,042,139

 

 

 

 

 

 

 

Total Non-Current Assets

 

1,627,936,275

 

1,661,951,168

 

US$Dollars

 

1,117,038

 

249,936

 

Euros

 

6,228,750

 

14,889

 

Unidad de Fomento

 

4,012,320

 

5,697,504

 

Chilean pesos

 

634,520,056

 

662,907,824

 

Brazilean Real

 

640,800,840

 

631,923,188

 

Argentine Pesos

 

92,562,471

 

101,799,674

 

Paraguayan Guarani

 

248,694,800

 

259,358,153

 

 

100



Table of Contents

 

 

 

As of September 30, 2016

 

As of December 31, 2015

 

CURRENT LIABILITIES

 

Until 90 days

 

More 90 days until
1 year

 

Total

 

Until 90 days

 

More 90 days until
1 year

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial liabilities

 

13,017,844

 

48,121,278

 

61,139,122

 

10,462,227

 

51,755,461

 

62,217,688

 

US$Dollars

 

23,548

 

15,222,974

 

15,246,522

 

23,237

 

17,290,210

 

17,313,447

 

Unidad de Fomento

 

4,777,901

 

16,349,387

 

21,127,288

 

6,656,770

 

8,779,270

 

15,436,040

 

Chilean peso

 

 

9,050,619

 

9,050,619

 

 

8,517,730

 

8,517,730

 

Brazilean real

 

6,491,060

 

5,986,504

 

12,477,564

 

2,762,291

 

9,698,687

 

12,460,978

 

Argentine peso

 

1,725,335

 

820,788

 

2,546,123

 

1,019,929

 

6,880,534

 

7,900,463

 

Paraguayan guarani

 

 

691,006

 

691,006

 

 

589,030

 

589,030

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable

 

168,464,011

 

101,716

 

168,565,727

 

212,481,849

 

44,519

 

212,526,368

 

US$Dollars

 

6,815,077

 

 

6,815,077

 

6,375,519

 

 

6,375,519

 

Euros

 

2,946,893

 

 

2,946,893

 

3,095,017

 

 

3,095,017

 

Unidad de Fomento

 

265,600

 

 

265,600

 

60,256

 

 

60,256

 

Chilean peso

 

58,634,448

 

 

58,634,448

 

67,973,784

 

 

67,973,784

 

Brazilean real

 

39,338,322

 

 

39,338,322

 

49,371,155

 

 

49,371,155

 

Argentine peso

 

55,284,912

 

101,716

 

55,386,628

 

77,976,299

 

44,519

 

78,020,818

 

Paraguayan guarani

 

5,178,759

 

 

5,178,759

 

7,629,819

 

 

7,629,819

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable to related companies

 

34,552,205

 

 

34,552,205

 

46,349,316

 

2,303,511

 

48,652,827

 

US$Dollars

 

 

 

 

5,689,731

 

2,303,511

 

7,993,242

 

Chilean peso

 

10,684,680

 

 

10,684,680

 

18,331,259

 

 

18,331,259

 

Brazilean real

 

15,879,866

 

 

15,879,866

 

16,806,693

 

 

16,806,693

 

Argentine peso

 

7,987,659

 

 

7,987,659

 

5,521,633

 

 

5,521,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

395,372

 

61,000

 

456,372

 

263,411

 

62,682

 

326,093

 

Chilean peso

 

395,372

 

 

395,372

 

263,411

 

 

263,411

 

Paraguayan guarani

 

 

61,000

 

61,000

 

 

62,682

 

62,682

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes payable

 

413,664

 

8,036,355

 

8,450,019

 

 

7,494,832

 

7,494,832

 

Chilean peso

 

 

4,088,916

 

4,088,916

 

 

 

 

Argentine peso

 

 

3,751,824

 

3,751,824

 

 

7,312,031

 

7,312,031

 

Brazilean real

 

413,664

 

 

413,664

 

 

 

 

 

 

 

Paraguayan guaraní

 

 

195,615

 

195,615

 

 

182,801

 

182,801

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefits current provisions

 

 

28,601,417

 

28,601,417

 

 

31,790,759

 

31,790,759

 

Chilean peso

 

 

5,369,526

 

5,369,526

 

 

5,709,834

 

5,709,834

 

Brazilean real

 

 

12,885,323

 

12,885,323

 

 

13,908,362

 

13,908,362

 

Argentine peso

 

 

9,749,256

 

9,749,256

 

 

11,505,671

 

11,505,671

 

Paraguayan guarani

 

 

597,312

 

597,312

 

 

666,892

 

666,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

842,576

 

16,609,013

 

17,451,589

 

 

17,565,643

 

17,565,643

 

Unidad de Fomento

 

21,646

 

 

21,646

 

 

 

 

Chilean peso

 

820,930

 

16,310,226

 

17,131,156

 

 

17,446,738

 

17,446,738

 

Argentine peso

 

 

4,557

 

4,557

 

 

4,097

 

4,097

 

Paraguayan guarani

 

 

294,230

 

294,230

 

 

114,808

 

114,808

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

217,685,672

 

101,530,779

 

319,216,451

 

269,556,803

 

111,017,407

 

380,574,210

 

US$Dollars

 

6,838,625

 

15,222,974

 

22,061,599

 

12,088,487

 

19,593,721

 

31,682,208

 

Euros

 

2,946,893

 

 

2,946,893

 

3,095,017

 

 

3,095,017

 

Unidad de Fomento

 

5,065,147

 

16,349,387

 

21,414,534

 

6,717,026

 

8,779,270

 

15,496,296

 

Chilean peso

 

70,535,430

 

34,819,287

 

105,354,717

 

86,568,454

 

31,674,302

 

118,242,756

 

Brazilean real

 

62,122,912

 

18,871,827

 

80,994,739

 

68,940,139

 

23,607,049

 

92,547,188

 

Argentine peso

 

64,997,906

 

14,428,141

 

79,426,047

 

84,517,861

 

25,746,852

 

110,264,713

 

Paraguayan guarani

 

5.178.759

 

1.839.163

 

7.017.922

 

7,629,819

 

1,616,213

 

9,246,032

 

 

101



Table of Contents

 

 

 

As of September 30, 2016

 

As of December 31, 2015

 

NON-CURRENT LIABILITIES

 

More than 1 until 3
years

 

More than 3
years until 5
years

 

More than 5 years

 

Total

 

More than 1 until
3 years

 

More than 3 years
until 5 years

 

More than 5 years

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial liabilities

 

43,357,296

 

37,786,160

 

641,105,106

 

722,248,562

 

60,634,069

 

36,078,613

 

668,586,662

 

765,299,344

 

US$ Dollars

 

5,875,179

 

 

372,967,066

 

378,842,245

 

13,169,505

 

 

402,719,166

 

415,888,671

 

Unidad de Fomento

 

25,231,514

 

22,669,349

 

260,452,746

 

308,353,609

 

31,185,811

 

24,633,712

 

261,009,231

 

316,828,754

 

Brazilean real

 

11,873,376

 

15,116,811

 

7,685,294

 

34,675,481

 

16,183,222

 

11,444,901

 

4,858,265

 

32,486,388

 

Argentine peso

 

377,227

 

 

 

377,227

 

95,531

 

 

 

95,531

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

9,493,145

 

 

 

9,493,145

 

9,303,224

 

 

 

9,303,224

 

US$ Dollars

 

1,235,114

 

 

 

1,235,114

 

1,460,394

 

 

 

1,460,394

 

Unidad de Fomento

 

8,251,911

 

 

 

8,251,911

 

7,819,135

 

 

 

7,819,135

 

Argentine peso

 

6,120

 

 

 

6,120

 

23,695

 

 

 

23,695

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

70,352,769

 

 

 

70,352,769

 

63,975,724

 

 

 

63,975,724

 

Brazilean real

 

69,042,678

 

 

 

69,042,678

 

62,508,137

 

 

 

62,508,137

 

Argentine peso

 

1,310,091

 

 

 

1,310,091

 

1,467,587

 

 

 

1,467,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax liabilities

 

16,516,341

 

15,005,421

 

97,101,411

 

128,623,173

 

16,951,042

 

15,726,891

 

97,523,768

 

130,201,701

 

Chilean peso

 

548,732

 

 

97,101,411

 

97,650,143

 

 

 

97,523,768

 

97,523,768

 

Brazilean real

 

17,909,992

 

 

 

17,909,992

 

17,930,877

 

 

 

17,930,877

 

Argentine peso

 

(1,942,383

)

 

 

(1,942,383

)

(979,835

)

 

 

(979,835

)

Paraguayan guarani

 

 

15,005,421

 

 

15,005,421

 

 

15,726,891

 

 

15,726,891

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefit liabilities

 

775,241

 

 

7,729,381

 

8,504,622

 

213,835

 

 

8,016,195

 

8,230,030

 

Chilean peso

 

594,016

 

 

7,729,381

 

8,323,397

 

 

 

8,016,195

 

8,016,195

 

Paraguayan guarani

 

181,225

 

 

 

181,225

 

213,835

 

 

 

213,835

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

185,841

 

 

 

185,841

 

242,491

 

 

 

242,491

 

Brazilean real

 

185,841

 

 

 

185,841

 

242,491

 

 

 

242,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

140,680,633

 

52,791,581

 

745,935,898

 

939,408,112

 

151,320,385

 

51,805,504

 

774,126,625

 

977,252,514

 

US$ Dollars

 

7,110,293

 

 

372,967,066

 

380,077,359

 

14,629,899

 

 

402,719,166

 

417,349,065

 

Unidad de Fomento

 

33,483,425

 

22,669,349

 

260,452,746

 

316,605,520

 

39,004,946

 

24,633,712

 

261,009,231

 

324,647,889

 

Chilean peso

 

1,142,748

 

 

104,830,792

 

105,973,540

 

 

 

105,539,963

 

105,539,963

 

Brazilean real

 

99,011,887

 

15,116,811

 

7,685,294

 

121,813,992

 

96,864,727

 

11,444,901

 

4,858,265

 

113,167,893

 

Argentine peso

 

(248,945

)

 

 

(248,945

)

606,978

 

 

 

606,978

 

Paraguayan guarani

 

181,225

 

15,005,421

 

 

15,186,646

 

213,835

 

15,726,891

 

 

15,940,726

 

 

102



Table of Contents

 

NOTE 29 — THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$809,810 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

 

225,035

 

 

 

 

Argentina

 

397,654

 

 

56,037

 

 

Brazil

 

95,343

 

10,328

 

133,652

 

58,645

 

Paraguay

 

41,351

 

40,099

 

 

 

Total

 

759,383

 

50,427

 

189,689

 

58,645

 

 

NOTE 30 - 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

 

836,271

 

986,827

 

 

103



Table of Contents

 

NOTE 31 — SUBSEQUENT EVENTS

 

There are no subsequent events that may significantly impact the Company’s consolidated financial position.

 

104



Table of Contents

 

SIGNATURES

 

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

 

 

 

EMBOTELLADORA ANDINA S.A.

 

By:

/s/ Andrés Wainer

 

Name:

Andrés Wainer

 

Title:

Chief Financial Officer

 

 

 

 

Santiago, November 16, 2016

 

 


GRAPHIC 2 g217541bci001.jpg GRAPHIC begin 644 g217541bci001.jpg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end