0001104659-17-058411.txt : 20170922 0001104659-17-058411.hdr.sgml : 20170922 20170922112429 ACCESSION NUMBER: 0001104659-17-058411 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20170922 FILED AS OF DATE: 20170922 DATE AS OF CHANGE: 20170922 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: 171096985 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 a17-22382_16k.htm 6-K

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

September 2017

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

 

Consolidated Interim Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Santiago, Chile

As of June 30, 2017, and December 31, 2016

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements

as of June 30, 2017 (unaudited) and December 31, 2016

 



Table of Contents

 

Report of the Independent Auditor

 

To

Shareholders and Directors

Embotelladora Andina S.A.

 

We have reviewed the accompanying interim consolidated financial statements of Embotelladora Andina S.A. and Subsidiaries, which comprise the interim consolidated statement of financial position as of June 30, 2017, and the interim consolidated comprehensive income statement for the six and three month periods ended June 30, 2017, the interim consolidated statements of changes in equity and cash flows for the six month period then ended and the related notes to the interim consolidated financial statements.

 

The interim consolidated financial statements and the interim consolidated comprehensive income statement for the six and three month periods ended June 30, 2016, and the interim consolidated statements of changes in equity and cash flows for the six month period then ended and the related notes to the interim consolidated financial statements were reviewed by other auditors who, based on their review, stated in their report of August 30, 2016, that they were not aware of any significant amendments that should be made to those interim consolidated financial statements to conform to IAS 34 “Interim Financial Reporting” of the International Financial Reporting Standards (IFRS). The consolidated statement of financial position of Embotelladora Andina S.A. and Subsidiaries as of December 31, 2016, and the related consolidated comprehensive income statement, statement of changes in equity and cash flows for the year then ended (which are not enclosed to this report), were audited by other auditors who expressed in their report of February 28, 2017, an unmodified opinion with respect to these audited consolidated financial statements.

 

Management’s Responsibility for the Interim Consolidated Financial Statements

 

Management is responsible for the preparation and fair presentation of the interim consolidated financial statements in conformity with IAS 34 “Interim Financial Reporting” of the International Financial Reporting Standards (IFRS). This includes the design, implementation and maintainenance of sufficient internal control that provides the basis for the preparation and fair presentation of interim consolidated financial statements in accordance with the applicable financial reporting preparation and presentation framework.

 



Table of Contents

 

Auditor’s Responsibility

 

Our responsibility is to perform a review in accordance with Generally Accepted Auditing Standards in Chile applicable to interim financial statement reviews. An interim financial statement review involves performing analytical procedures and making inquiries of the persons in charge of accounting and financial matters. The review is substantially less broad in scope than an audit to the financial statements in accordance with Generally Accepted Auditing Standards in Chile for the purpose of expressing an opinion on the financial statements. Therefore, we express no such opinion.

 

Conclusion

 

On the basis of our review, we are not aware of any significant amendments that should be made to the interim consolidated financial statements enclosed hereto for the six and three month periods ended June 30, 2017, so they conform to IAS 34 “Interim Financial Reporting” of the International Financial Reporting Standards (IFRS).

 

 

Albert Oppenländer L.

 

EY Audit SpA.

 

 

 

 

 

 

Santiago, August 29, 2017

 

 

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements

 

INDEX

 

Consolidated Interim Statements of Financial Position as of June 30, 2017 (unaudited) and December 31, 2016

 

1

 

 

 

Consolidated Interim Statements of Income by Function for the period between January 1 and June 30, 2017 and 2016 (unaudited)

 

3

 

 

 

Consolidated Interim Statements of Comprehensive Income for the period between January 1 and June 30, 2017 and 2016 (unaudited)

 

4

 

 

 

Consolidated Interim Statements of Changes in Equity for the period between January 1 and June 30, 2017 and 2016 (unaudited)

 

5

 

 

 

Consolidated Interim Statements of Cash Flows for the period between January 1 and June 30, 2017 and 2016 (unaudited)

 

6

 

 

 

Notes to the Consolidated Interim Financial Statements (unaudited)

 

7

 



Table of Contents

 

Consolidated Interim Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

As of June 30, 2017, and December 31, 2016

 



Table of Contents

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

 

ASSETS

 

NOTE

 

06.30.2017

 

12.31.2016

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

(unaudited)

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4

 

132,214,537

 

141,263,880

 

Other financial assets

 

5

 

23,274,264

 

60,152,627

 

Other non-financial assets

 

6,1

 

7,189,458

 

8,601,209

 

Trade and other accounts receivable, net

 

7

 

129,674,187

 

190,524,354

 

Accounts receivable from related companies

 

11,1

 

3,194,794

 

5,788,683

 

Inventory

 

8

 

150,500,675

 

144,709,348

 

Current tax assets

 

9.2

 

1,291,804

 

1,702,296

 

Total Current Assets

 

 

 

447,339,719

 

552,742,397

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

5

 

75,426,997

 

80,180,880

 

Other non-financial assets

 

6.2

 

41,002,075

 

35,246,823

 

Trade and other receivables

 

7

 

2,967,023

 

3,527,732

 

Accounts receivable from related parties

 

11.1

 

112,224

 

147,682

 

Investments accounted for under the equity method

 

13.1

 

96,525,304

 

77,197,781

 

Intangible assets other than goodwill

 

14.1

 

692,473,968

 

680,996,062

 

Goodwill

 

14.2

 

101,023,107

 

102,919,505

 

Property, plant and equipment

 

10.1

 

662,411,585

 

666,150,885

 

Total Non-Current Assets

 

 

 

1,671,942,283

 

1,646,367,350

 

Total Assets

 

 

 

2,119,282,002

 

2,199,109,747

 

 

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

 

1



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

 

LIABILITIES AND EQUITY

 

NOTE

 

06.30.2017

 

12.31.2016

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

(unaudited)

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

73,656,289

 

64,800,570

 

Trade and other accounts payable

 

16

 

188,061,146

 

242,836,356

 

Accounts payable to related parties

 

11.2

 

24,290,414

 

44,120,335

 

Provisions

 

17

 

829,938

 

682,778

 

Income taxes payable

 

9.3

 

4,446,704

 

10,828,593

 

Employee benefits current provisions

 

12

 

27,652,130

 

35,653,431

 

Other non-financial liabilities

 

18

 

22,188,865

 

20,612,791

 

Total Current Liabilities

 

 

 

341,125,486

 

419,534,854

 

 

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

712,668,472

 

721,570,587

 

Trade and other payables

 

16

 

9,430,144

 

9,509,827

 

Provisions

 

17

 

73,373,589

 

72,399,115

 

Deferred income tax liabilities

 

9.5

 

124,295,470

 

125,608,802

 

Post-employment benefit liabilities

 

12

 

8,467,892

 

8,157,745

 

Other non-financial liabilities

 

18

 

 

158,790

 

Non-Current Liabilities:

 

 

 

928,235,567

 

937,404,866

 

 

 

 

 

 

 

 

 

Equity:

 

19

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

310,443,495

 

295,708,512

 

Other reserves

 

 

 

246,620,062

 

254,159,496

 

Equity attributable to equity holders of the parent

 

 

 

827,801,131

 

820,605,582

 

Non-controlling interests

 

 

 

22,119,818

 

21,564,445

 

Total Equity

 

 

 

849,920,949

 

842,170,027

 

Total Liabilities and Equity

 

 

 

2,119,282.002

 

2,199,109,747

 

 

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

 

2



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Income by Function

for the periods ended June 30, 2017 and 2016

 

 

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

 

 

NOTE

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

906,678,646

 

835,517,931

 

405,290,627

 

376,404,798

 

Cost of sales

 

23

 

(526,580,210

)

(486,519,287

)

(243,486,832

)

(221,328,543

)

Gross Profit

 

 

 

380,098,436

 

348,998,644

 

161,803,795

 

155,076,255

 

Other income

 

24

 

388,028

 

444,591

 

303,573

 

323,903

 

Distribution expenses

 

23

 

(92,273,486

)

(86,140,390

)

(42,043,546

)

(39,461,199

)

Administrative expenses

 

23

 

(175,049,046

)

(163,445,750

)

(85,127,209

)

(82,616,166

)

Other expenses

 

25

 

(9,791,096

)

(10,131,809

)

(4,601,750

)

(6,356,826

)

Other (loss) gains

 

27

 

(1,489,419

)

(1,975,388

)

(901,593

)

(1,111,459

)

Financial income

 

26

 

6,048,873

 

5,417,202

 

2,570,820

 

2,659,031

 

Financial expenses

 

26

 

(27,248,142

)

(25,159,409

)

(13,440,982

)

(12,795,572

)

Share of profit (loss) of investments in associates and joint ventures accounted for using the equity method

 

13.3

 

936,555

 

247,444

 

(136,309

)

(515,607

)

Foreign exchange differences

 

 

 

29,945

 

(384,717

)

(79,469

)

(171,154

)

Income by indexation units

 

 

 

(2,872,611

)

(3,733,173

)

(2,046,844

)

(2,160,819

)

Net income before income taxes

 

 

 

78,778,037

 

64,137,245

 

16,300,486

 

12,870,387

 

Income tax expense

 

9.4

 

(25,603,228

)

(25,187,498

)

(6,851,347

)

(7,456,474

)

Net income

 

 

 

53,174,809

 

38,949,747

 

9,449,139

 

5,413,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

52,503,129

 

38,358,904

 

9,605,193

 

5,346,740

 

Non-controlling interests

 

 

 

671,680

 

590,843

 

(156,054

)

67,173

 

Net income

 

 

 

53,174,809

 

38,949,747

 

9,449,139

 

5,413,913

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share, basic and diluted

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

Earnings per Series A Share

 

19.5

 

52.83

 

38.59

 

9.66

 

5.38

 

Earnings per Series B Share

 

19.5

 

58.11

 

42.45

 

10.63

 

5.92

 

 

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

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Comprehensive Income

for the periods ended June 30, 2017 and 2016

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

 

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net income

 

53,174,809

 

38,949,747

 

9,449,139

 

5,413,913

 

Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

Components of other comprehensive income that will not be reclassified to net income for the period, before taxes

 

 

 

 

 

 

 

 

 

Actuarial losses from defined benefit plans

 

(150,128

)

89,564

 

(116,552

)

5,152

 

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

 

 

 

 

 

 

 

 

 

Gain (losses) from exchange rate translation differences

 

(5,559,434

)

9,843,253

 

(18,181,889

)

22,950,308

 

Gain (losses) from cash flow hedges

 

(5,270,037

)

(37,260,655

)

11,800,729

 

(20,648,808

)

Income tax related to components of other comprehensive income that will not be reclassified to net income for the period

 

 

 

 

 

 

 

 

 

Income tax benefit related to defined benefit plans

 

38,283

 

(21,495

)

29,721

 

(1,236

)

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income tax related to exchange rate translation differences

 

356,721

 

(2,527,794

)

722,678

 

(1,615,821

)

Income tax related to cash flow hedges

 

3,148,951

 

12,809,898

 

(2,419,476

)

7,081,011

 

Total comprehensive income

 

45,739,165

 

21,882,518

 

1,284,350

 

13,184,519

 

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

44,963,695

 

21,851,732

 

1,343,398

 

13,571,581

 

Non-controlling interests

 

775,470

 

30,786

 

(59,048

)

(387,062

)

Total comprehensive income

 

45,739,165

 

21,882,518

 

1,284,350

 

13,184,519

 

 

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

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Consolidated Interim Statements of Changes in Equity as of June 30, 2017 and 2016 (unaudited)

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Reserves for
exchange rate
differences

 

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 as of 01/01/2017

 

270,737,574

 

(168,744,355

)

(2,448,175

)

(1,785,032

)

427,137,058

 

254.159.496

 

295,708,512

 

820,605,582

 

21,564,445

 

842,170,027

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

52,503,129

 

52,503,129

 

671,680

 

53,174,809

 

Other comprehensive income

 

 

(5,306,503

)

(2,121,086

)

(111,845

)

 

(7,539,434

)

 

(7,539,434

)

103,790

 

(7,435,644

)

Comprehensive income

 

 

(5,306,503

)

(2,121,086

)

(111,845

)

 

(7,539,434

)

52,503,129

 

44,963,695

 

775,470

 

45,739,165

 

Dividends

 

 

 

 

 

 

 

(37,768,146

)

(37,768,146

)

(220,097

)

(37,988,243

)

Total changes in equity

 

 

(5,306,503

)

(2,121,086

)

(111,845

)

 

(7,539,434

)

14,734,983

 

7,195,549

 

555,373

 

7,750,922

 

Ending balance as of 06/30/2017

 

270,737,574

 

(174,050,858

)

(4,569,261

)

(1,896,877

)

427,137,058

 

246,620,062

 

310,443,495

 

827,801,131

 

22,119,818

 

849,920,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Reserves for
exchange rate
differences

 

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 as of 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

 

 

 

 

 

 

 

38,358,904

 

38,358,904

 

590,843

 

38,949,747

 

Other comprehensive income

 

 

7,896,313

 

(24,450,757

)

47,272

 

 

(16,507,172

)

 

(16,507,172

)

(560,057

)

(17,067,229

)

Comprehensive income

 

 

7,896,313

 

(24,450,757

)

47,272

 

 

(16,507,172

)

38,358,904

 

21,851,732

 

30,786

 

21,882,518

 

Dividends

 

 

 

 

 

 

 

(45,304,230

)

(45,304,230

)

 

(45,304,230

)

Total changes in equity

 

 

7,896,313

 

(24,450,757

)

47,272

 

 

(16,507,172

)

(6,945,326

)

(23,452,498

)

30,786

 

(23,421,712

)

Ending balance as of 06/30/2016

 

270,737,574

 

(159,550,844

)

2,636,457

 

(1,749,013

)

427,137,058

 

268,473,658

 

267,810,105

 

807,021,337

 

21,091,251

 

828,112,588

 

 

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

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Direct Cash Flows

as of June 30, 2017 and 2016

 

 

 

 

 

01.01.2017

 

01.01.2016

 

Cash flows provided by (used in) Operating Activities

 

NOTE

 

06.30.2017

 

06.30.2016

 

 

 

 

 

No Audit

 

No Audit

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from the sale of goods and the rendering of services (including taxes)

 

 

 

1,135,448,160

 

1,141,127,361

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(701,019,638

)

(772,110,821

)

Payments to and on behalf of employees

 

 

 

(108,337,074

)

(105,958,356

)

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

 

 

 

(178,823,522

)

(149,486,778

)

Dividend received

 

 

 

 

745,803

 

Interest payments

 

 

 

(26,494,345

)

(25,760,964

)

Interest received

 

 

 

5,002,552

 

4,362,512

 

Income tax payments

 

 

 

(26,803,341

)

(19,411,423

)

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

 

 

 

(3,951,189

)

(3,887,474

)

Cash flows provided by (used in) Operating Activities

 

 

 

95,021,603

 

69,619,860

 

 

 

 

 

 

 

 

 

Cash flows provided by (used in) Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

(19,379,434

)

(6,105,732

)

Proceeds from sale of Property, plant and equipment

 

 

 

80,831

 

15,905

 

Purchase of Property, plant and equipment

 

 

 

(72,685,488

)

(54,710,426

)

Purchase of intangible

 

 

 

(11,923,449

)

 

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

 

 

 

62,758,426

 

56,922,613

 

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

 

 

 

(28,400,000

)

(50,738,895

)

Payments on forward, term, option and financial exchange agreements

 

 

 

931,628

)

724,075

 

Net cash flows used in Investing Activities

 

 

 

(68,617,486

)

(53,892,460

)

 

 

 

 

 

 

 

 

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from short-term loans obtained

 

 

 

32,379,220

 

13,234,910

 

Loan payments

 

 

 

(17,519,568

)

(16,643,139

)

Financial lease liability payments

 

 

 

(2,520,892

)

(2,684,216

)

Dividend payments by the reporting entity

 

 

 

(37,775,408

)

(33,794,529

)

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

 

 

 

(9,219,536

)

(5,625,547

)

Net cash flows (used in) generated by Financing Activities

 

 

 

(34,656,184

)

(45,512,521

)

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents before exchange differences

 

 

 

(8,252,067

)

(29,785,121

)

Effects of exchange differences on cash and cash equivalents

 

 

 

(797,276

)

649,937

 

Net decrease in cash and cash equivalents

 

 

 

(9,049,343

)

(29,135,184

)

Cash and cash equivalents — beginning of year

 

4

 

141,263,880

 

129,160,939

 

Cash and cash equivalents - end of year

 

4

 

132,214,537

 

100,025,755

 

 

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

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Consolidated Interim Financial Statements (Unaudited)

 

NOTE 1 - CORPORATE INFORMATION

 

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

 

The principal activities of Embotelladora Andina S.A. (hereafter “Andina,” and together with its subsidiaries, the “Company”) are to produce and sell Coca-Cola products and other Coca-Cola beverages. 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 covers 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 the renewal process); in Brazil in 2017 (in the renewal process) 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 June 30, 2017, 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.

 

7



Table of Contents

 

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

 

2.1           Periods covered

 

These Consolidated financial statements encompass the following periods:

 

Consolidated Interim Statement of Financial Position: As of June 30, 2017 and December 31, 2016.

 

Consolidated Interim Income Statements by Function and Comprehensive Income: For the quarter and six months ended June 30, 2017 and 2016.

 

Consolidated Interim Statements of Direct Cash Flows: For the periods between January 1 and June 30, 2017 and 2016.

 

Consolidated Interim Statements of Changes in Equity:  Balance and movements between January 1 and June 30, 2017 and 2016.

 

2.2                     Basis of preparation

 

The Company’s Consolidated Interim Financial Statements for the period ended June 30, 2017 and December 31, 2016 were prepared in accordance with International Accounting Standard Nº 34 (IAS 34) incorporated to the International Financial Reporting Standards (hereinafter “IFRS”) issued by the International Accounting Standards Board (hereinafter “IASB”).

 

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

 

These Financial Statements reflect the consolidated financial position of Embotelladora Andina S.A. and its subsidiaries as of June 30, 2017 and December 31, 2016, and the results of operation, changes in equity and statements of cash flows for the periods between January 1 and June 30, 2017 and 2016, which were approved by the Board of Directors during their meeting held on August 29, 2017.

 

These Consolidated Interim 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.

 

8



Table of Contents

 

2.3                              Basis of consolidation

 

2.3.1                    Subsidiaries

 

These consolidated interim financial statements incorporate the financial statements of the Company and the companies controlled by the Company (its subsidiaries).  Control is obtained when the Company has power over the investee, when it has exposure or is entitled to variable returns from its involvement in the investee and when it has the ability to use its power to influence the amount of investor returns. They include assets and liabilities as of June 30, 2017 and December 31, 2016, and results of operations for the periods between January 1 and June 30, and April 1 and June 30, 2017 and 2016, and cash flows for the periods between January 1 and June 30, 2017 and 2016. Income or losses from subsidiaries acquired or sold are included in the consolidated interim 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 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 interim financial statements include all assets, liabilities, income, expenses, and cash flows after eliminating intercompany balances and transactions.

 

9



Table of Contents

 

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

 

 

 

 

 

Holding control (percentage)

 

 

 

 

 

06-30-2017

 

12-31-2016

 

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

 

78.861.790-9

 

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

 

 

10



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 interim financial statements are presented in Chilean pesos, which is the parent company’s functional currency and the Company´s presentation currency.

 

11



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 and value of the UF at the close of each of the periods presented were as follows:

 

 

 

Exchange rate to the Chilean peso

 

Date

 

US$
dollar

 

R$ Brazilian
Real

 

A$ Argentine
Peso

 

UF Unidad de
Fomento

 

Paraguayan
Guaraní

 


Euro

 

06.30.2017

 

664.29

 

200.80

 

39.95

 

26,665.092

 

0.1195

 

758.32

 

12.31.2016

 

669.47

 

205.42

 

42.13

 

26,347.98

 

0.116

 

705.60

 

06.30.2016

 

661.37

 

206.05

 

43.97

 

26,052.07

 

0.1183

 

731.93

 

 

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)                      Revenue 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

 

12



Table of Contents

 

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 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.

 

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 the valuation of liabilities at fair value 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.

 

13



Table of Contents

 

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.

 

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. Since goodwill is an intangible asset with indefinite useful life, it is recognized separately and tested annually for 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/or distribute products under the Coca-Cola brand and other brands in certain territories in Argentina, Brazil, Chile and Paraguay that were acquired during Business Combination.  Distribution rights are born from the process of valuation at fair value of the assets and liabilities of companies acquired in business combinations. 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.

 

14



Table of Contents

 

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).

 

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 the close of each period, the Company assesses if there is evidence of impairment for any asset or group of financial assets. As of June 30, 2017 and December 31, 2016, there are no signs impairment in any of the Company’s 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 selling it in the short term.  Assets in this category are classified in current assets.

 

15



Table of Contents

 

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 fiscal year in which they are generated.

 

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 interim 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 and its subsidiaries 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 interim income statement under financial income.

 

2.10                                 Derivatives financial instruments and hedging activities

 

The Company and its subsidiaries use 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.

 

16



Table of Contents

 

2.10.1                       Derivative financial instruments designated as cash flow hedges

 

At the inception of the transaction, the group documents 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 is recorded under “other current financial assets” or “other current financial liabilities” in the interim 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. As of June 30, 2017 and December 31, 2016, the Company had no implicit derivatives.

 

17



Table of Contents

 

Fair value hierarchy

 

The Company records assets and liabilities as of June 30, 2017 and December 31, 2016, 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 reporting periods 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. Spare parts and production materials are stated at the lower of cost or net realizable value.

 

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 and other accounts receivable 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 interim income statement by function.

 

18



Table of Contents

 

2.13                                 Cash and cash equivalents

 

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

 

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 reporting period.

 

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 interim 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 near future.

 

19



Table of Contents

 

2.17                                 Employee benefits

 

The Company has a provision to cover indemnities for years of service that 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 current non-financial liabilities.

 

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 that are capitalized at the inception of the lease of the item of Property, plant and equipment 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.

 

20



Table of Contents

 

2.20                                 Deposits for returnable containers

 

This liability comprises 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 the Company 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 cases where there are agreements with The Coca-Cola Company, through which the Company receives contributions for the building and acquisition of specific items of Property, plant and equipment, and which set conditions and current and future obligations to the Company, the payments received under these specific agreements are recorded in results to the extent that the obligations set out in the agreements with The Coca-Cola Company have been fulfilled.

 

2.23                                 Dividend payments

 

Dividend distribution to Company shareholders is recorded as a liability in the Company’s consolidated interim financial statements, considering the 30% minimum dividend of the period’s earnings established by Chilean Corporate Law.

 

21



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 a 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 of the Brazilian, Argentinian and Paraguayan subsidiaries.

 

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 price that would be received for selling an asset or paid to transfer a liability in a transaction ordered between market participants at the date of measurement.

 

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 that do not come from these, but from other assets. The Company also applies estimations over the 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.

 

22



Table of Contents

 

2.24.3                       Allowances for doubtful accounts

 

The Company evaluates the collectability of trade receivables using several factors. When the Company becomes aware of a specific inability of a customer to fulfill its financial commitments, a specific provision for doubtful accounts is estimated and recorded, which reduces the recognized receivable to the amount that the Company estimates to be able to collect. In addition to specific provisions, allowances for doubtful accounts are also determined based on historical collection history and a general assessment of trade receivables, both outstanding and past due, among other factors.

 

2.24.4                       Useful life, residual value and impairment of property, plant, and equipment

 

Property, plant, and equipment are recorded at cost and depreciated using the straight-line method over the estimated useful life of those assets. Changes in circumstances, such as technological advances, changes to the Company’s business model, or changes in its capital strategy might modify the effective useful lives as compared to our estimates. Whenever the Company determines that the useful life of Property, plant and equipment might be shortened, it depreciates the excess between the net book value and the estimated recoverable amount according to the revised remaining useful life. Factors such as changes in the planned usage of manufacturing equipment, dispensers, transportation equipment and computer software could make the useful lives of assets shorter. The Company reviews its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying value of any of those assets may not be recovered. The estimate of future cash flows is based, among other factors, on certain assumptions about the expected operating profits in the future. The Company’s estimation of discounted cash flows may differ from actual cash flows because of, among other reasons, technological changes, economic conditions, changes in the business model, or changes in operating profit. If the sum of the projected discounted cash flows (excluding interest) is less than the carrying amount of the asset, the asset shall be written-off to its estimated recoverable value.

 

2.24.5                       Liabilities for deposits of returnable container

 

The Company records a liability for deposits received in exchange for bottles and containers provided to its customers and distributors. This liability represents the amount of deposits that must be reimbursed if the customer or distributor returns the bottles and containers in good condition, together with the original invoice. This liability is estimated based on 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.

 

23



Table of Contents

 

2.25.1        New accounting standards (Standards, Interpretations and Amendments) effective application for annual periods beginning on or after January 1, 2017.

 

Standards and interpretations, as well as the improvements and amendments to IFRS, which have been issued, effective at the date of these financial statements, are detailed below. The Company has applied these rules concluding that they will not significantly affect the financial statements.

 

 

 

Amendments and/or Improvements

 

Mandatory Application Date

IFRS 12

 

Disclosures of Interests in Other Entities

 

January 1, 2017

IAS 7

 

Statements of Cash Flows

 

January 1, 2017

IAS 12

 

Income Tax

 

January 1, 2017

 

2.25.2        New accounting standards (Standards, Interpretations and Amendments) effective application for annual periods beginning on or after January 1, 2018.

 

Standards and interpretations, as well as the improvements and amendments to IFRS, which have been issued, but are still not effective at the date of these financial statements, are detailed below. The Company has not performed an early application of these rules.

 

 

 

New Standards

 

Mandatory application
date

IFRS 9

 

Financial Instruments

 

January 1, 2018

IFRS 15

 

Revenue from Contracts with Customers

 

January 1, 2018

IFRIC 22

 

Foreign Currency Transactions and Advanced Considerations

 

January 1, 2018

IFRS 16

 

Leases

 

January 1, 2019

IFRIC 23

 

Uncertainty over Income Tax Treatments

 

January 1, 2019

 

IFRS 9 “Financial Instruments”

 

The final version of IFRS 9 Financial Instruments was issued in July 2014, incorporating all the phases of the IASB project to replace IAS 39 Financial Instruments: Recognition and Measurement.  This standard includes new requirements based on classification and measurement principles, it introduces a “more prospective” model for expected credit losses for impairment accounting and a significantly reformed focus for hedge accounting. Entities will also have the option of early application of accounting for income and losses for changes in fair value regarding “own credit risk” for financial liabilities set at fair value with changes in profit and loss, without applying other IFRS 9 requirements. It is mandatorily effective for periods beginning on or after 1 January 2018 with early adoption permitted.

 

The adoption of the aforementioned standards, amendments and interpretations do not have a significant impact on the Company’s consolidated financial statements.

 

24



Table of Contents

 

IFRS 15 “Revenue from Contracts with Customers”

 

IFRS 15 Revenue from Contracts with Customers, issued in May 2014 is a new standard applicable to all contracts with customers, except leases, financial instruments and insurance contracts.  It is joint project with the FASB to eliminate differences upon recognizing revenue between IFRS and US GAAP.  This new standard pretends to improve inconsistencies and weaknesses of IAS 18 and deliver a model that will facilitate comparability of companies in different industries and regions. It grants a new model for recognizing revenue and more detailed requirements for contracts with multiple elements.  It also requires more detailed disclosure.  It is mandatorily effective for periods beginning on or after 1 January 2018 with early adoption permitted.

 

The adoption of the aforementioned standards, amendments and interpretations do not have a significant impact on the Company’s consolidated financial statements.

 

IFRIC Interpretation 22 “Foreign Currency Transactions and Advanced Considerations”

 

The Interpretation addresses the way to determine the date of the transaction in order to establish the exchange rate to be used on the initial recognition of the related asset, expense or income (or the corresponding part of these) in the de-recognition of accounts of a non-monetary asset or liability arising from the payment or collection of advanced consideration in foreign currency, for this purpose the date of the transaction corresponds to the moment in which an entity initially recognizes the non-monetary asset or liability arising from the payment or collection of the advanced consideration.  If there are multiple advanced payments or collections, the entity shall determine a transaction date for each advanced consideration payment or collection.

 

The adoption of the aforementioned standards, amendments and interpretations do not have a significant impact on the Company’s consolidated financial statements.

 

IFRS 16 “Leases”

 

In January 2016, the IASB issued IFRS 16 Leases. IFRS 16 sets the definition of a lease agreement and specifies the accounting treatment of assets and liabilities arising from these contracts from the point of view of the lessor and lessee. The new standard does not differ significantly from the preceding standard, IAS 17 Leases, regarding accounting treatment from the point of view of the lessor. However, from the point of view of the lessee, the new standard requires the recognition of assets and liabilities for the majority of leasing contracts. IFRS 16 will be mandatory for annual periods beginning after January 1, 2019. Early application is permitted if adopted together with IFRS 15 Revenue from Contracts with Customers.

 

The adoption of the aforementioned standards, amendments and interpretations do not have a significant impact on the Company’s consolidated financial statements.

 

25



Table of Contents

 

IFRIC 23 “Uncertainty over Income Tax Treatments”

 

In June 2017, the IASB issued IFRIC Interpretation 23, clarifying the application of recognition and measurement criteria required by IAS 12 Income Taxes when there is uncertainty about the tax treatments. This interpretation shall be applied for annual periods beginning after January 1, 2019.

 

The adoption of the aforementioned standards, amendments and interpretations do not have a significant impact on the Company’s consolidated financial statements.

 

 

 

Amendments and Improvements

 

Mandatory application
date

IFRS 10

 

Consolidated Financial Statements

 

TBD

 

IFRS 10 “Consolidated Financial Statements”

 

The amendments to IFRS 10 Consolidated Financial Statements and IAS 28 Investments in Associates and Joint Ventures (2011) address a recognized inconsistency between the requirements of 10 IFRS and IAS 28 (2011) in the treatment of the contribution or sale of goods between an investor and the associate or joint venture. Amendments, issued in September of 2014, established that when the transaction involves a business (both in a subsidiary or not) it recognizes all profit or loss generated. A partial gain or loss is recognized when the transaction involves assets that do not constitute a business, even when the assets are in a subsidiary. The date of mandatory application of these modifications is to be determined since IASB plans an in-depth investigation that may result in a simplification of accounting of associates and joint ventures. Immediate adoption is permitted.

 

The adoption of standards, interpretations and amendments previously described do not have a significant impact on the Company’s Consolidated Financial Statements.

 

26



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 strategic 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:

 

·                 Operation in Chile

·                 Operation in Brazil

·                 Operation in Argentina

·                 Operation in Paraguay

 

The four operating segments conduct their businesses through the production and sale of soft drinks and other beverages, as well as packaging materials.

 

Expenses and income 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.

 

27



Table of Contents

 

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

 

For the period ended June 30, 2017

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

269,592,825

 

270,153,820

 

302,380,128

 

65,663,133

 

(1,111,260

)

906,678,646

 

Cost of sales

 

(160,815,435

)

(146,128,340

)

(181,798,236

)

(38,949,459

)

1,111,260

 

(526,580,210

)

Distribution expenses

 

(27,192,168

)

(39,951,123

)

(21,439,166

)

(3,691,029

)

 

(92,273,486

)

Administrative expenses

 

(58,077,570

)

(51,335,139

)

(55,158,100

)

(10,478,237

)

 

(175,049,046

)

Finance income

 

1,358,972

 

953,327

 

3,554,218

 

182,356

 

 

6,048,873

 

Finance expense

 

(7,510,956

)

(1,637,157

)

(18,093,578

)

(6,451

)

 

(27,248,142

)

Interest expense, net*

 

(6,151,984

)

(683,830

)

(14,539,360

)

175,905

 

 

(21,199,269

)

Share of the entity in income of associates

 

480,580

 

(243

)

456,218

 

 

 

936,555

 

Income tax expense

 

(8,467,434

)

(9,387,233

)

(5,518,926

)

(2,229,635

)

 

(25,603,228

)

Other income (loss)

 

(5,154,183

)

(4,492,989

)

(4,239,044

)

151,063

 

 

(13,735,153

)

Net income of the segment reported

 

4,214,631

 

18,174,923

 

20,143,514

 

10,641,741

 

 

53,174,809

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

21,218,314

 

9,034,295

 

14,485,873

 

5,581,863

 

 

50,320,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

199,780,771

 

83,610,273

 

140,414,810

 

23,533,865

 

 

447,339,719

 

Non-current assets

 

648,457,256

 

105,367,300

 

662,178,023

 

255,939,704

 

 

1,671,942,283

 

Segment assets, total

 

848,238,027

 

188,977,573

 

802,592,833

 

279,473,569

 

 

2,119,282,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

29,972,849

 

9,661,284

 

56,891,171

 

 

 

96,525,304

 

Capital expenditures and other

 

35,811,424

 

25,539,615

 

31,983,056

 

10,654,276

 

 

103,988,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

121,409,997

 

96,602,821

 

99,516,245

 

23,596,423

 

 

341,125,486

 

Non-current liabilities

 

481,055,755

 

(1,930,185

)

432,901,896

 

16,208,101

 

 

928,235,567

 

Segment liabilities, total

 

602,465,752

 

94,672,636

 

532,418,141

 

39,804,524

 

 

1,269,361,053

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

38,380,942

 

(6,922,316

)

46,154,112

 

17,408,865

 

 

95,021,603

 

Cash flows (used in) provided by Investing Activities

 

(441,987

)

(25,538,168

)

(31,983,056

)

(10,654,275

)

 

(68,617,486

)

Cash flows (used in) provided by Financing Activities

 

(47,133,183

)

20,696,321

 

(8,219,322

)

 

 

(34,656,184

)

 


(*) Financial expenses associated with external financing for the purchase of companies, including capital contributions are presented in this item.

 

28



Table of Contents

 

For the period ended June 30, 2016

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

256,318,956

 

240,314,315

 

275,241,936

 

64,780,646

 

(1,137,922

)

835,517,931

 

Cost of sales

 

(150,861,302

)

(129,770,491

)

(168,209,550

)

(38,815,866

)

1,137,922

 

(486,519,287

)

Distribution expenses

 

(25,839,416

)

(35,997,473

)

(21,008,638

)

(3,294,863

)

 

(86,140,390

)

Administrative expenses

 

(57,887,518

)

(46,828,746

)

(48,249,516

)

(10,479,970

)

 

(163,445,750

)

Finance income

 

893,538

 

825,196

 

3,457,429

 

241,039

 

 

5,417,202

 

Finance expense

 

(8,172,170

)

(242,314

)

(16,732,757

)

(12,168

)

 

(25,159,409

)

Interest expense, net*

 

(7,278,632

)

582,882

 

(13,275,328

)

228,871

 

 

(19,742,207

)

Share of the entity in income of associates

 

275,254

 

 

(27,810

)

 

 

247,444

 

Income tax expense

 

(11,231,489

)

(8,040,730

)

(4,187,967

)

(1,727,312

)

 

(25,187,498

)

Other income (loss)

 

(6,406,721

)

(4,333,200

)

(5,360,971

)

320,396

 

 

(15,780,496

)

Net income of the segment reported

 

(2,910,868

)

15,926,557

 

14,922,156

 

11,011,902

 

 

38,949,747

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

20,512,901

 

8,118,034

 

12,399,290

 

6,052,068

 

 

47,082,293

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

251,340,972

 

64,132,756

 

135,291,551

 

26,063,871

 

 

476,829,150

 

Non-current assets

 

653,065,420

 

90,261,149

 

628,976,621

 

249,586,578

 

 

1,621,889,768

 

Segment assets, total

 

904,406,392

 

154,393,905

 

764,268,172

 

275,650,449

 

 

2,098,718,918

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,130,250

 

 

48,395,653

 

 

 

66,525,903

 

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

 

18,671,938

 

20,223,591

 

17,168,721

 

4,751,908

 

 

60,816,158

 

Capital expenditures and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

134,627,761

 

75,397,216

 

97,195,012

 

20,916,341

 

 

328,136,330

 

Current liabilities

 

514,327,396

 

(427,180

)

412,139,878

 

16,429,906

 

 

942,470,000

 

Non-current liabilities

 

648,955,157

 

74,970,036

 

509,334,890

 

37,346,247

 

 

1,270,606,330

 

Segment liabilities, total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

28,803,456

 

6,025,178

 

19,889,911

 

14,901,315

 

 

69,619,860

 

Cash flows provided by in Operating Activities

 

(11,469,825

)

(20,265,776

)

(17,399,526

)

(4,757,333

)

 

(53,892,460

)

Cash flows (used in) provided by Investing Activities

 

(39,665,577

)

2,558,159

 

(8,405,103

)

 

 

(45,512,521

)

Cash flows (used in) provided by Financing Activities

 

256,318,956

 

240,314,315

 

275,241,936

 

64,780,646

 

(1,137,922

)

835,517,931

 

 


(*) Financial expenses associated with external financing for the purchase of companies, including capital contributions are presented in this item.

 

29



Table of Contents

 

NOTE 4 —  CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows:

 

Description

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

Cash

 

637,688

 

361,797

 

Bank balances

 

18,955,853

 

27,536,924

 

Time deposits

 

15,542,879

 

1,879

 

Mutual funds

 

97,078,117

 

113,363,280

 

Total cash and cash equivalents

 

132,214,537

 

141,263,880

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

By currency

 

 

 

 

 

Dollar

 

6,800,748

 

53,073,628

 

Euro

 

17,838

 

4,926

 

Argentine Peso

 

1,189,540

 

5,105,633

 

Chilean Peso

 

75,119,496

 

48,891,546

 

Paraguayan Guaraní

 

5,653,279

 

8,115,946

 

Brazilian Real

 

43,433,636

 

26,072,201

 

Total cash and cash equivalents

 

132,214,537

 

141,263,880

 

 

4.1                                        Time deposits

 

Time deposits defined as cash and cash equivalents are detailed as follows:

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

06.30.2017

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

06/13/2017

 

Security

 

Chilean pesos

 

8,000,000

 

3.24

%

8,012,240

 

06/13/2017

 

Consorcio

 

Chilean pesos

 

2,500,000

 

3.48

%

2,504,112

 

06/13/2017

 

Consorcio

 

Chilean pesos

 

1,500,000

 

3.48

%

1,502,465

 

06/30/2017

 

Banco Santander

 

Chilean pesos

 

2,000,000

 

2.40

%

2,000,000

 

06/30/2017

 

Banco Santander

 

Chilean pesos

 

1,500,000

 

2.40

%

1,500,000

 

06/13/2017

 

Votorantim

 

Brasilean reales

 

21,625

 

8.82

%

22,130

 

06/07/2017

 

Plazo fijo Banco Galicia

 

Argentinean pesos

 

1,908

 

26.32

%

1,932

 

Total

 

 

 

 

 

 

 

 

 

15,542,879

 

 

30



Table of Contents

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2016

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

12/7/2016

 

Plazo Fijo Banco Galicia

 

Argentinean pesos

 

1,853

 

17.00

%

1,879

 

Total

 

 

 

 

 

 

 

 

 

1,879

 

 

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

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Mutual fund Itaú - Chile

 

 

1,500,306

 

Mutual fund Banco Estado - Chile

 

16,488,839

 

14,375,037

 

Mutual fund Itaú - Brazil

 

13,368,303

 

9,097,387

 

Mutual fund Santander - Brazil

 

13,330,479

 

6,287,332

 

Mutual fund Bradesco - Brazil

 

13,134,929

 

6,299,734

 

Mutual fund Corporativo Banchile - Chile

 

11,700,580

 

6,305,390

 

Mutual fund Banco Security - Chile

 

9,838,379

 

5,214,179

 

Mutual fund Banco Bice - Chile

 

8,436,773

 

4,616,379

 

Mutual fund Banco Santander - Chile

 

 

8,242,619

 

Wester Asset Institutional Cash Reserves - USA

 

5,754,948

 

46,207,447

 

Mutual fund Larrain Vial - Chile

 

3,024,732

 

 

Mutual fund BTG - Chile

 

2,000,155

 

 

Fima fund Primium B - Argentina

 

 

3,717,158

 

Mutual fund Scotiabank - Chile

 

 

1,500,312

 

Total mutual funds

 

97,078,117

 

113,363,280

 

 

31



Table of Contents

 

NOTE 5 —         OTHER CURRENT AND NON-CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company 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 2017

 

a.1  Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual rat

 

6/30/2017

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

05-08-2017

 

08-10-2017

 

Banco Santander - Chile

 

Unidad de fomento

 

10,000,000

 

1.12

%

10,044,885

 

05-08-2017

 

08-24-2017

 

Consorcio - Chile

 

Unidad de fomento

 

9,400,000

 

1.55

%

9,448,159

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

19,493,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

a.2 Rights in Forward Contracts

 

 

 

 

 

 

 

Rights in Forward Contracts — Swap (see details in Note 20)

 

 

 

 

 

2,283,925

 

Rights in Forward Contracts — Forward (see details in Note 20)

 

 

 

 

 

1,091,803

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

3,375,728

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

a.3 Funds in Guaranty

 

 

 

 

 

 

 

Funds in guaranty for Rofez derivative operations — Argentina (1)

 

 

 

 

 

405,492

 

 

 

 

 

 

 

 

 

Total other Financial Assets, current

 

 

 

 

 

23,274,264

 

 


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

 

32



Table of Contents

 

b)             Non-current 2017

 

 

 

06.30.2017

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note 20)

 

75,426,997

 

Total other non-current financial assets

 

75,426,997

 

 

a)             Current portion 2016

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual rate

 

12-31-2016

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

01-15-2016

 

01-04-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

1.35

%

5,207,907

 

02-25-2016

 

01-09-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

1.09

%

6,209,086

 

04-22-2016

 

02-13-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

1.25

%

5,135,282

 

06-24-2016

 

01-09-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

1.11

%

5,088,450

 

08-31-2016

 

01-09-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

7,000,000

 

1.50

%

7,072,864

 

08-31-2016

 

01-09-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

3,000,000

 

1.24

%

3,028,570

 

10-19-2016

 

02-24-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

2,000,000

 

2.30

%

2,017,503

 

11-09-2016

 

02-13-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

3.48

%

5,038,755

 

11-24-2016

 

05-08-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

10,000,000

 

2.85

%

10,046,439

 

11-24-2016

 

05-08-2017

 

Banco HSBC - Chile

 

Unidad de fomento

 

5,000,000

 

2.85

%

5,023,219

 

03-15-2016

 

03-15-2017

 

Banco Votoratim - Brazil

 

Brazilian reais

 

19,926

 

8.82

%

21,632

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

53,889,707

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

a.2 Rights in Forward Contracts

 

 

 

 

 

 

 

Rights in Forward Contracts (see details in Note 20)

 

 

 

 

 

4,678,343

 

 

 

 

 

 

 

 

 

a.3 Funds in Guaranty

 

 

 

 

 

 

 

Funds in guaranty for Rofex derivative operations — Argentina (1)

 

 

 

 

 

1,584,577

 

 

 

 

 

 

 

 

 

Total other Financial Assets, current

 

 

 

 

 

60,152,627

 

 


(1) Corresponds to funds that must be restricted in accordance with the partial results of derivative operations in Argentina.

 

b)             Non-current portion 2016

 

 

 

12.31.2016

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note 20)

 

80,180,880

 

Total other non-current financial assets

 

80,180,880

 

 

33



Table of Contents

 

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

 

 

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Prepaid expenses

 

5,854,313

 

5,689,560

 

Guarantee deposit (Argentine)

 

10,463

 

11,226

 

Disbursements of property, plant & equipment on behalf of Coca-Cola del Valle New Ventures S.A. (1)

 

279,363

 

1,991,167

 

Other current assets

 

1,045,319

 

909,256

 

Total

 

7,189,458

 

8,601,209

 

 

Note 6.2           Other non-current, non-financial assets

 

 

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Judicial deposits (see note 21.2)

 

19,712,808

 

19,112,974

 

Prepaid expenses

 

1,053,054

 

1,613,989

 

Fiscal credits

 

2,908,859

 

2,975,706

 

Advance payment to suppliers of property, plant & equipment (2)

 

15,888,123

 

11,173,966

 

Others

 

1,439,231

 

370,188

 

Total

 

41,002,075

 

35,246,823

 

 


(1)         Corresponds to disbursments of property, plant & equipment performed by subsidiaries of the Andina Group in property, plant & equipment that subsequently will be transferred to the equity investee Coca-Cola del Valle New Ventures S.A.

(2)         Corresponds to advance payments made for the construction of the new “Duque de Caixas” bottling plant in Brazil.

 

34



Table of Contents

 

NOTE 7 —  TRADE AND OTHER RECEIVABLES

 

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

 

 

 

06.30.2017

 

12.31.2016

 

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

 

99,464,996

 

(4,071,285

)

95,393,711

 

155,792,966

 

(3,090,160

)

152,702,806

 

Other current debtors

 

31,084,211

 

(2,827,148

)

28,257,063

 

30,923,474

 

(2,827,678

)

28,095,796

 

Current commercial debtors

 

130,549,207

 

(6,898,433

)

123,650,774

 

186,716,440

 

(5,917,838

)

180,798,602

 

Prepayments suppliers

 

4,460,331

 

 

4,460,331

 

8,776,211

 

 

8,776,211

 

Other current accounts receivable

 

1,744,162

 

(181,080

)

1,563,082

 

1,728,859

 

(779,318

)

949,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial debtors and other current accounts receivable

 

136,753,700

 

(7,079,513

)

129,674,187

 

197,221,510

 

(6,697,156

)

190,524,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

63,809

 

 

63,809

 

83,881

 

 

83,881

 

Other non-current debtors

 

2,902,940

 

 

2,902,940

 

3,443,851

 

 

3,443,851

 

Other non-current accounts receivable

 

274

 

 

274

 

 

 

 

 

 

 

Non-current accounts receivable

 

2,967,023

 

 

2,967,023

 

3,527,732

 

 

3,527,732

 

Trade and other receivable

 

139,720,723

 

(7,079,513

)

132,641,210

 

200,749,242

 

(6,697,156

)

194,052,086

 

 

Stratification of portfolio current and non-current debtors from credit operations

 

 

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Up to date non-securitized portfolio until 30 days

 

92,549,551

 

148,694,299

 

31 and 60 days

 

1,148,850

 

1,463,935

 

61 and 90 days

 

686,182

 

567,318

 

91 and 120 days

 

520,981

 

909,985

 

121 and 150 days

 

1,360,958

 

410,944

 

151 and 180 days

 

293,955

 

155,596

 

181 and 210 days

 

548,140

 

245,947

 

211 and 250 days

 

88,230

 

107,679

 

More than 250 days

 

2,331,958

 

3,321,144

 

Total

 

99.528.805

 

155,876,847

 

 

The Company has an approximate number of 259,000 clients, which may have balances in the different sections of the stratification. The number of clients is distributed geographically with 63,000 in Chile, 79,000 in Brazil, 64,000 in Argentina and 53,000 in Paraguay.

 

 

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Current commercial debtors

 

99,464,996

 

155,792,966

 

Non-current commercial debtors

 

63,809

 

83,881

 

Total

 

99,528,805

 

155,876,847

 

 

35



Table of Contents

 

The movement in the allowance for doubtful accounts is presented below:

 

 

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

6,697,156

 

5,265,225

 

Bad debt expense

 

1,233,288

 

4,381,803

 

Provision application

 

(832,937

)

(2,650,520

)

Change due to foreign exchange differences

 

(17,994

)

(299,352

)

Movement

 

382,357

 

1,431,931

 

Ending balance

 

7,079,513

 

6,697,156

 

 

NOTE 8 —  INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Raw materials (1)

 

93,997,997

 

81,841,400

 

Finished goods

 

30,377,389

 

34,304,162

 

Spare parts and supplies

 

25,511,743

 

24,137,074

 

Work in progress

 

805,239

 

670,849

 

Other inventories

 

2,745,532

 

6,668,977

 

Obsolescence provision (2)

 

(2,937,225

)

(2,913,114

)

Total

 

150,500,675

 

144,709,348

 

 

The cost of inventory recognized as cost of sales as of June 30, 2017 and 2016, is ThCh$526,580,210 and ThCh$486,519,287, 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.

 

36



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 that 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 was ratified by the 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

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

1,291,804

 

1,330,379

 

Tax credits (1)

 

 

371,917

 

Total

 

1,291,804

 

1,702,296

 

 


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

 

37



Table of Contents

 

9.3                                        Current tax liabilities

 

Current tax payables are detailed as follows:

 

Description

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

4,446,704

 

10,828,593

 

Total

 

4,446,704

 

10,828,593

 

 

9.4                                        Income tax expense

 

The current and deferred income tax expenses are detailed as follows:

 

Item

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

21,503,747

 

15,291,340

 

Current tax adjustment previous period

 

153,653

 

801,867

 

Withholding tax expense foreign subsidiaries

 

3,732,480

 

4,296,226

 

Other current tax expense (income)

 

33,684

 

31,097

 

Current income tax expense

 

25,423,564

 

20,420,530

 

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

 

179,664

 

4,766,968

 

Expense (income) for deferred taxes

 

179,664

 

4,766,968

 

Total income tax expense

 

25,603,228

 

25,187,498

 

 

38



Table of Contents

 

9.5                                        Deferred income taxes

 

The net cumulative balances of temporary differences that give rise to deferred tax assets and liabilities are detailed as follows:

 

 

 

06.30.2017

 

12.31.2016

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Property, plant and equipment

 

2,304,033

 

47,358,866

 

2,127,336

 

48,561,147

 

Obsolescence provision

 

1,581,636

 

 

1,541,553

 

 

Employee benefits

 

3,479,116

 

 

4,383,007

 

 

Post-employment benefits

 

63,002

 

1,025,131

 

49,900

 

1,010,779

 

Tax loss carried-forwards (1)

 

10,324,119

 

 

9,928,940

 

 

Tax Goodwill Brazil

 

27,951,078

 

 

31,926,760

 

 

Contingency provision

 

41,971,106

 

 

36,969,451

 

 

Foreign exchange differences (2)

 

 

1,751,656

 

 

2,124,435

 

Allowance for doubtful accounts

 

1,146,149

 

 

1,031,375

 

 

Coca-Cola incentives (Argentina)

 

2,537,355

 

 

2,408,651

 

 

Assets and liabilities for placement of bonds

 

 

612,396

 

 

669,856

 

Lease liabilities

 

1,326,348

 

 

1,767,944

 

 

Inventories

 

1,056,979

 

524,331

 

1,604,538

 

806.529

 

Distribution rights

 

 

167,390,122

 

 

168,511,436

 

Others

 

1,662,545

 

1,036,434

 

2,689,002

 

353,077

 

Subtotal

 

95,403,466

 

219,698,936

 

96,428,457

 

222,037,259

 

Total liabilities net

 

 

124,295,470

 

 

125,608,802

 

 


(1)    Tax losses mainly associated with the subsidiary Embotelladora Andina Chile S.A. 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 in the subsidiary Rio de Janerio Refrescos Ltda. and which for tax purposes are recognized in Brazil when incurred.

 

39



Table of Contents

 

9.6                                        Deferred tax liability movement

 

The movement in deferred income tax accounts is as follows:

 

Item

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

125,608,802

 

130,201,701

 

Increase (decrease) in deferred tax

 

(1,554,539

)

(6,409,481

)

Increase (decrease) due to foreign currency translation

 

241,207

 

1,816,582

 

Movements

 

(1,313,332

)

(4,592,899

)

Ending balance

 

124,295,470

 

125,608,802

 

 

9.7                                        Distribution of domestic and foreign tax expense

 

The composition of domestic and foreign tax expense are detailed as follows:

 

Income tax

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(17,481,352

)

(9,608,051

)

Domestic

 

(7,942,212

)

(10,812,479

)

Current income tax expense

 

(25,423,564

)

(20,420,530

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

345,558

 

(4,347,957

)

Domestic

 

(525,222

)

(419,011

)

Deferred income tax expense

 

(179,664

)

(4,766,968

)

Income tax expense

 

(25,603,228

)

(25,187,498

)

 

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

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

Net income before taxes

 

78,778,037

 

64,137,245

 

Tax expense at legal rate (25.5%)

 

(20,088,398

)

 

Tax expense at legal rate (24.0%)

 

 

(15,392,938

)

Effect of a different tax rate in other jurisdictions

 

(1,945,246

)

(2,838,344

)

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

5,266,185

 

4,065,602

 

Non-deductible expenses

 

(2,713,823

)

(6,168,292

)

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

 

(6,121,946

)

(4,853,526

)

Adjustments to tax expense

 

(3,569,584

)

(6,956,216

)

Tax expense at effective rate

 

(25,603,228

)

(25,187,498

)

Effective rate

 

32.5

%

39.3

%

 

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

 

 

 

Rate

 

Country

 

2017

 

2016

 

Chile

 

25.5

%

24.0

%

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

 

06.30.2017

 

12.31.2016

 

06.30.2017

 

12.31.2016

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

45,741,696

 

49,986,111

 

 

 

45,741,696

 

49,986,111

 

Land

 

99,396,107

 

91,961,876

 

 

 

99,396,107

 

91,961,876

 

Buildings

 

232,480,111

 

230,355,844

 

(59,334,365

)

(57,282,683

)

173,145,746

 

173,073,161

 

Plant and equipment

 

453,061,761

 

453,359,655

 

(273,640,873

)

(262,957,030

)

179,420,888

 

190,402,625

 

Information technology

 

19,982,065

 

19,683,777

 

(14,559,666

)

(13,560,865

)

5,422,399

 

6,122,912

 

Fixed facilities and accessories

 

33,378,862

 

32,616,284

 

(13,011,518

)

(12,150,171

)

20,367,344

 

20,466,113

 

Vehicles

 

55,802,787

 

44,629,827

 

(22,762,146

)

(20,733,402

)

33,040,641

 

23,896,425

 

Leasehold improvements

 

698,310

 

734,100

 

(589,775

)

(543,577

)

108,535

 

190,523

 

Other Property, plant and equipment (1)

 

405,237,672

 

397,539,405

 

(299,469,443

)

(287,488,266

)

105,768,229

 

110,051,139

 

Total

 

1,345,779.371

 

1,320,866,879

 

(683,367,786

)

(654,715,994

)

662,411,585

 

666,150,885

 

 


(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 is detailed as follows:

 

Other Property, plant and equipment

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

57,270,215

 

64,020,146

 

Marketing and promotional assets

 

41,598,001

 

38,834,104

 

Other Property, plant and equipment

 

6,900,013

 

7,196,889

 

Total

 

105,768,229

 

110,051,139

 

 

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, and Tierra del Fuego

Brazil

Río de Janeiro, Niteroi, Campos, Cabo Frío, Nova Iguazú, Espirito Santo, Vitoria, part of 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:

 

 

 

Construction
in progress

 

Land

 

Buildings,
net

 

Plant and
equipment,
net

 

IT
Equipment,
net

 

Fixed
facilities and
accessories,
net

 

Vehicles, net

 

Leasehold
improvements,
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, 2017

 

49,986,111

 

91,961,876

 

173,073,161

 

190,402,625

 

6,122,912

 

20,466,113

 

23,896,425

 

190,523

 

110,051,139

 

666,150,885

 

Additions

 

26,795,866

 

3,620,176

 

387,060

 

3,200,593

 

96,367

 

 

515,876

 

 

17,137,275

 

51,753,213

 

Disposals

 

 

 

(273,260

)

(637,840

)

 

(391,871

)

(51,169

)

 

(439,082

)

(1,793,222

)

Transfers between items of Property, plant and equipment

 

(26,157,543

)

 

4,499,665

 

13,862,084

 

279,708

 

1,671,020

 

1,901,059

 

 

3,944,007

 

 

Depreciation expense

 

 

 

(2,887,917

)

(18,437,206

)

(1,091,338

)

(1,044,577

)

(2,627,783

)

(58,321

)

(22,863,487

)

(49,010,629

)

Increase (decrease) due to foreign currency translation differences

 

(4,900,676

)

3,792,233

 

(1,652,963

)

(7,464,233

)

15,014

 

(333,340

)

9,464,394

 

(23,674

)

(2,531,424

)

(3,634,669

)

Other increase (decrease) (1)

 

17,938

 

21,822

 

 

(1,505,135

)

(264

)

(1

)

(58,161

)

7

 

469,801

 

(1,053,993

)

Total movements

 

(4,244,415

)

7,434,231

 

72,585

 

(10,981,737

)

(700,513

)

(98,769

)

9,144,216

 

(81,988

)

(4,282,910

)

(3,739,300

)

Ending balance at June 30, 2017

 

45,741,696

 

99,396,107

 

173,145,746

 

179,420,888

 

5,422,399

 

20,367,344

 

33,040,641

 

108,535

 

105,768,229

 

662,411,585

 

 


(1)         Mainly correspond to property, plant & equipment write-offs.

 

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, 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

 

70,421,863

 

1,248,433

 

1,201,903

 

9,833,490

 

2,666,593

 

161,395

 

338,986

 

 

38,923,620

 

124,796,283

 

Disposals

 

 

 

(4,598

)

(601,444

)

 

 

(3,473

)

 

(54,861

)

(664,376

)

Transfers between items of Property, plant and equipment

 

(53,824,861

)

1,643,038

 

15,471,645

 

16,202,982

 

1,062,653

 

1,709,635

 

9,015,390

 

 

8,719,518

 

 

Depreciation expense

 

 

 

(5,335,475

)

(35,568,436

)

(1,910,731

)

(2,456,511

)

(4,622,348

)

(112,805

)

(44,120,837

)

(94,127,143

)

Increase (decrease) due to foreign currency translation differences

 

(1,235,895

)

2,171,876

 

2,792,916

 

(1,266,728

)

29,148

 

(1,254,915

)

1,783,041

 

28,383

 

(3,322,005

)

(274,179

)

Other increase (decrease) (1)

 

 

 

(528,160

)

(1,577,173

)

(45,407

)

(250

)

(721,876

)

 

(1,236,706

)

(4,109,572

)

Total movements

 

15,361,107

 

5,063,347

 

13,598,231

 

(12,977,309

)

1,802,256

 

(1,840,646

)

5,789,720

 

(84,422

)

(1,091,271

)

25,621,013

 

Ending balance at December 31, 2016

 

49,986,111

 

91,961,876

 

173,073,161

 

190,402,625

 

6,122,912

 

20,466,113

 

23,896,425

 

190,523

 

110,051,139

 

666,150,885

 

 


(1)         Mainly correspond to property, plant & equipment write-offs.

 

45



Table of Contents

 

NOTE 11 —  RELATED PARTY DISCLOSURES

 

Balances and main transactions with related parties are detailed as follows:

 

11.1           Accounts receivable:

 

11.1.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

2,326,285

 

5,283,410

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

140,198

 

307,848

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Associate

 

Chile

 

Chilean pesos

 

461.681

 

180,000

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to director

 

Chile

 

Dollars

 

21,290

 

13,827

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Chilean pesos

 

2,926

 

3,598

 

Foreign

 

Alimentos de Soja SAU

 

Related to director

 

Chile

 

Argentinean pesos

 

242,414

 

 

Total

 

 

 

 

 

 

 

 

 

3,194,794

 

5,788,683

 

 

11.1.2       Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

112,224

 

147,682

 

Total

 

 

 

 

 

 

 

 

 

112,224

 

147,682

 

 

46



Table of Contents

 

11.2           Accounts payable:

 

11.2.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Brazilian real

 

14,251,065

 

17,345,806

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Argentine pesos

 

993,197

 

10,275,931

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

4,067,394

 

7,284,499

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

2,098,172

 

3,571,514

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

2,662,706

 

5,338,180

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean pesos

 

217,880

 

304,405

 

 

 

 

 

Total

 

 

 

 

 

24,290,414

 

44,120,335

 

 

47



Table of Contents

 

11.3           Transactions:

 

 

 

 

 

 

 

Country of

 

 

 

 

 

Cumulative

 

Taxpayer ID

 

Company

 

Relationship

 

origin

 

Description of transaction

 

Currency

 

06.30.2017

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

69,180,217

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

1,759,822

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

1,873,667

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of raw materials and others

 

Chilean pesos

 

389,262

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

9,603,948

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

6,338,699

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of caps

 

Chilean pesos

 

221,400

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase services and others

 

Chilean pesos

 

105,228

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale services and others

 

Chilean pesos

 

84,757

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of packaging

 

Chilean pesos

 

1,429,936

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging and raw materials

 

Chilean pesos

 

1,368,271

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

21,121,860

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

1,311,215

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials and materials

 

Chilean pesos

 

963,999

 

94.627.000-8

 

Parque Arauco S.A

 

Related to director

 

Chile

 

Rent of spaces

 

Chilean pesos

 

90,032

 

99.279.000-8

 

Euroamerica Seguros de Vida S.A.

 

Related to director

 

Chile

 

Purchase of insurance policies

 

Chilean pesos

 

135,915

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Chilean pesos

 

56,800,939

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Refund and other purchases

 

Chilean pesos

 

1,088,097

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

63,106,297

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

7,727,581

 

Foreign

 

KAIK Participações

 

Associate

 

Brazil

 

Refund and other purchases

 

Brazilian real

 

51,341

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

229,949

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Purchase of concentrates and marketing recovery

 

Dollar

 

203,101

 

Foreign

 

Sorocaba Refrescos S.A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

103,822

 

89.862.200-2

 

Latam Airlines Group S.A.

 

Related to director

 

Chile

 

Sale of products

 

Chilean pesos

 

353,100

 

76.572.588-7

 

Coca Cola Del Valle New Ventures SA

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

1,247,653

 

 

48



Table of Contents

 

 

 

 

 

 

 

Country

 

 

 

 

 

Cumulative

 

Taxpayer ID

 

Company

 

Relationship

 

of origin

 

Description of transaction

 

Currency

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

129,660,611

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

7,154,023

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

3,740,351

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

2,299,634

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

34,144,348

 

76.572.588.7

 

Coca-Cola del Valle New Ventures S.A.

 

Associate

 

Chile

 

Administrative and commercial services

 

Chilean pesos

 

180,000

 

96.891.720-K

 

Embonor S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

44,310,169

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

2,749,506

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Sale of finished products

 

Chilean pesos

 

115,706,386

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

25,675,184

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

11,658,142

 

Foreign

 

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

 

Associate

 

Argentina

 

Purchase of concentrates

 

Brazilian real

 

114,427,713

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

14,680,603

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Advertising participation payment

 

Argentine pesos

 

1,751,011

 

Foreign

 

Coca-Cola Perú

 

Related to director

 

Perú

 

Purchase of raw materials

 

Chilean pesos

 

4,188,812

 

 

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

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

3,176,984

 

3,448,108

 

Director allowances

 

757,100

 

620,088

 

Termination of employment contracts benefits

 

 

79,027

 

Total

 

3,934,084

 

4,147,223

 

 

NOTE 12 —  CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Employee benefits are detailed as follows:

 

Description

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Accrued vacations

 

18,936,033

 

19,828,622

 

Employee remuneration payable

 

8,716,097

 

15,824,809

 

Indemnities for years of service

 

8,467,892

 

8,157,745

 

Total

 

36,120,022

 

43,811,176

 

 

 

 

ThCh$

 

ThCh$

 

Current

 

27,652,130

 

35,653,431

 

Non-current

 

8,467,892

 

8,157,745

 

Total

 

36,120,022

 

43,811,176

 

 

12.1                                 Indemnities for years of service

 

The movements of post-employment benefits that are determined as stated in Note 2 are detailed as follows:

 

Movements

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,157,745

 

8,230,030

 

Service costs

 

775,847

 

2,059,799

 

Interest costs

 

112,208

 

182,328

 

Net actuarial losses

 

5,472

 

536,105

 

Benefits paid

 

(583,380

)

(2,850,517

)

Total

 

8,467,892

 

8,157,745

 

 

50



Table of Contents

 

12.1.1                       Assumptions

 

The actuarial assumptions used are detailed as follows:

 

Assumptions

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

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 interim statement of income are as follows:

 

Description

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

114,805,284

 

108,395,932

 

Employee benefits

 

24,797,021

 

24,020,896

 

Severance and post-employment benefits

 

2,967,670

 

2,876,045

 

Other personnel expenses

 

7,003,037

 

5,636,920

 

Total

 

149,573,012

 

140,929,793

 

 

12.3                                 Number of Employees

 

 

 

06.30.2017

 

06.30.2016

 

Number of employees

 

14,744

 

15,440

 

Number of average employees

 

15,199

 

15,820

 

 

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:

 

Taxpayer

 

 

 

Country of

 

Functional

 

Carrying Value

 

Percentage interest

 

ID

 

Name

 

Incorporation

 

Currency

 

06.30.2017

 

12.31.2016

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

19,609,278

 

18,693,851

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda. (2)

 

Brazil

 

Brazilian real

 

19,205,824

 

19,559,114

 

8.82

%

8.82

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brazil

 

Brazilian real

 

1,383,455

 

1,364,444

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brazil

 

Brazilian real

 

234,655

 

258,928

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brazil

 

Brazilian real

 

25,405,125

 

26,091,690

 

40.00

%

40.00

%

Foreign

 

Trop Frutas do Brasil Ltda. (2)

 

Brazil

 

Brazilian real

 

6,358,029

 

6,069,003

 

7.52

%

7.52

%

76.572.588-7

 

Coca Cola del Valle New Ventures S.A. (3)

 

Chile

 

Chilean peso

 

10,363,571

 

5,160,751

 

35.00

%

35.00

%

Foreign

 

Alimentos de Soya S.A. (4)

 

Argentina

 

Argentine Pesos

 

9,661,284

 

 

13.00

%

 

Foreign

 

UBI 3 Participacoes Ltda. (4)

 

Brazil

 

Brazilian real

 

4,304,083

 

 

8.50

%

 

 Total

 

 

 

 

 

 

 

96,525,304

 

77,197,781

 

 

 

 

 

 


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

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

(3)             On January 28, 2016, Embotelladora Andina S.A along with Coca-Cola de Chile S.A. and Coca-Cola Embonor S.A., formed the company Coca-Cola del Valle New Ventures S.A., whose main purpose will be the development and production of juices, waters and non-carbonated beverages under trade names of The Coca-Cola Company, that Andina and Coca-Cola Embonor S.A. are authorized to market and distribute in their respective franchise territories.

(4)             Figures correspond to acquisition of ownership interest in companies producing “AdeS” products. These acquisitions are part of the “AdeS” business in accordance with the agreements established by The Coca Cola Company.

 

52



Table of Contents

 

13.2                                 Movement

 

The movement of investments in associates accounted for using the equity method is shown below:

 

Details

 

30.06.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

77,197,781

 

54,190,546

 

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

 

19.403.111

 

17,586,575

 

Dividends received

 

 

 

(750,806

)

Share in operating income

 

1,241,622

 

396,764

 

Unrealized income

 

82,843

 

85,266

 

Increase (Decrease) due to foreign currency translation differences

 

(1,400,053

)

5,689,436

 

Ending Balance

 

96,525,304

 

77,197,781

 

 

The main movements for the six months ended June 2017 and fiscal year ended December 31, 2016, are the following:

 

·              On December 27, 2016, Coca-Cola Andina confirmed its decision to The Coca-Cola Company to participate in the “AdeS” business and commercialize said products in all of its franchised territories.  Consequently, on March 28, 2017, this operation materialized and pursuant to the agreements implied disbursing US$39 million, ThCh$14,153,111 assigned to purchasing rights in “AdeS” producing companies and ThCh$11,923,342 assigned to distribution rights of “AdeS” products. The rights acquired in the companies are distributed as follows:

·                  Purchase of a 13.0% ownership interest in the Argentinean company Alimentos de Soya S.A. for ThCh$9,661,283.

·                  Purchase of an 8.5% ownership interest in the Brazilian company UBI 3 Participacoes Ltda. for ThCh$4,491,828.

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

·             During fiscal year 2016, because of corporate restructuring, the Brazilian company Trop Frutas do Brasil Ltda., became part of bottler group of the Coca-Cola system in Brazil.  As a result, Rio de Janeiro Refrescos Ltda. holds a 7.52% direct ownership interest in that company through a capital contribution of ThCh$ 6,157,150.

·             During 1H2017, Embotelladora Andina S.A. has made capital contributions to Coca-Cola del Valle New Ventures S.A. in the amount of ThCh$5,250,000 (ThCh$ 5,323,693 as of December 31, 2016).

·             During the fiscal year 2016, Envases CMF S.A. distributed ThCh$750,806 in dividends.

·             During 1H2017 and fiscal year ended December 2016, Sorocaba Refrescos S.A. did not distribute dividends.

 

53



Table of Contents

 

13.3                                 Reconciliation of share of profit in investments in associates:

 

Details

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

1,241,622

 

546,329

 

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)

 

(387,910

)

(359,518

)

Amortization of Fair Value in Vital Jugos S. A

 

82,843

 

42,633

 

Income Statement Balance

 

936,555

 

247,444

 

 

13.4                                 Summary financial information of associates:

 

The attached table presents summarized information regarding the Company´s equity investees as of June 30, 2017:

 

 

 

Envases
CMF S.A.

 

Sorocaba
Refrescos S.A.

 

Kaik
Participacoes
Ltda.

 

SRSA
Participacoes
Ltda.

 

Leao
Alimentos e
Bebidas
Ltda.

 

Trop Frutas
do Brasil
Ltda.

 

Coca Cola del Valle
New Ventures S.A.

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Total assets

 

62,594,756

 

116,894,998

 

12,221,686

 

586,637

 

292,116,490

 

85,016,051

 

29,609,302

 

Total liabilities

 

22,793,543

 

53,382,245

 

38

 

 

79,966,742

 

2,232,332

 

 

Total revenue

 

24,446,727

 

24,665,997

 

348,430

 

582,621

 

96,201,114

 

1,593,478

 

 

Net income (loss) of associate

 

1,665,167

 

(496,791

)

348,430

 

582,621

 

(614,358

)

1,752,874

 

(465,138

)

Reporting date

 

06/30/2017

 

06/30/2017

 

06/30/2017

 

06/30/2017

 

06/30/2017

 

06/30/2017

 

05/31/2017

 

 

54



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:

 

 

 

06-30-2017

 

12-31-2016

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Distribution rights (1)

 

686,565,022

 

(75,309

)

686,489,713

 

674,920,063

 

 

674,920,063

 

Software

 

25,953,865

 

(20,441,758

)

5,512,107

 

24,954,998

 

(19,349,917

)

5,605,081

 

Water rights

 

520,060

 

(47,912

)

472,148

 

522,748

 

(51,830

)

470,918

 

Total

 

713,038,947

 

(20,564,979

)

692,473,968

 

700,397,809

 

(19,401,747

)

680,996,062

 

 


(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 indefinite 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: except for the Monster rights that are amortized in the term of the agreement which is 4 years.

 

Distribution rights

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Chile (excluding Metropolitan Region, Rancagua and San Antonio)

 

305,011,417

 

301,127,305

 

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

 

202,809,050

 

207,469,759

 

Paraguay

 

177,038,623

 

165,295,516

 

Argentina (North and South)

 

1,630,623

 

1,027,483

 

Total

 

686,489,713

 

674,920,063

 

 

The movement and balances of identifiable intangible assets are detailed as follows:

 

 

 

01-01-2017 to 06-30-2017

 

01-01-2016 to 12-31-2016

 

 

 

Distribution

 

 

 

 

 

 

 

Distribution

 

 

 

 

 

 

 

Details

 

Rights

 

Rights

 

Software

 

Total 

 

Rights

 

Rights

 

Software

 

Total 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

674,920,063

 

470,918

 

5,605,081

 

680,996,062

 

658,625,624

 

476,643

 

6,564,388

 

665,666,655

 

Additions (1)

 

11,332,879

 

5,148

 

1,146,276

 

12,484,303

 

821,577

(2)

975

 

2,842,314

 

3,664,866

 

Amortization

 

(75,309

)

(3,918

)

(1,309,716

)

(1,388,943

)

 

(4,575

)

(3,207,309

)

(3,211,884

)

Other increases (decreases) (3)

 

312,000

 

 

70,466

 

382,546

 

15,472,862

 

(2,125

)

(594,312

)

14,876,425

 

Total

 

686,489,713

 

472,148

 

5,512,107

 

692,473,968

 

674,920,063

 

470,918

 

5,605,081

 

680,996,062

 

 


(1)          Corresponds to distribution rights paid in Argentina, Paraguay and Chile resulting from the transaction in which The Coca-Cola Company acquired the “AdeS” business described in previous notes.

(2)          During the second quarter of 2016 Embotelladora Andina S.A. began distributing of Monster products

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

 

55



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 indicating 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: (investment in the associate Sorocaba)

·                  Brazil: (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.

 

56



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 2016 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

 

 

 

2016

 

Argentina

 

20.5

%

Chile

 

7.9

%

Brazil

 

11.9

%

Paraguay

 

10.7

%

 

Management carries out the annual goodwill impairment test as of December 31 of each year 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 reach 3% for the soft drinks category and up to 7% for the less developed categories such as juices and water. Perpetuity growth rates between 2% and 2.5% depending on the level of per capita consumption of the products at each operation are set beyond the fifth year of projection. In this sense, the variables of greater sensitivity in these projections correspond to discount rates applied in order to determine the net present value of projected flows.

 

For the purpose of the impairment test, sensitivities were conducted in these critical variables according to the following:

 

·                  EBITDA Margin: corresponds to an increase or decrease of up to 150 bps of the EBITDA margin of the operations.

·                  Discount rate: corresponds to an increase or decrease of 150 bps in the discount rate of future cash flows

 

57



Table of Contents

 

14.2.3                       Conclusions

 

As a result of the annual test for 2016, no impairments have been identified in any of the CGUs assuming conservative EBITDA margin projections and in line with the markets’ history.  As of June 30, 2017, there have been no signs of impairment.

 

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 as of June 30, 2017 and December 31, 2016 is detailed as follows:

 

Operating segment

 

01.01.2017

 

Additions

 

Disposals or
impairments

 

Foreign currency
translation differences
where functional
currency is different
from presentation
currency

 

06.30.2017

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

8,503,023

 

Brazilian operation

 

81,145,834

 

 

 

(1,799,973

)

79,345,861

 

Argentine operation

 

5,972,515

 

 

 

(309,920

)

5,662,595

 

Paraguayan operation

 

7,298,133

 

 

 

213,495

 

7,511,628

 

Total

 

102,919,505

 

 

 

(1,896,398

)

101,023,107

 

 

Operating segment

 

01.01.2016

 

Additions

 

Disposals or
impairments

 

Foreign currency
translation differences
where functional
currency is different
from presentation
currency

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

8,503,023

 

Brazilian operation

 

71,960,960

 

 

 

9,184,874

 

81,145,834

 

Argentine operation

 

7,720,202

 

 

 

(1,747,687

)

5,972,515

 

Paraguayan operation

 

7,651,751

 

 

 

(353,618

)

7,298,133

 

Total

 

95,835,936

 

 

 

7,083,569

 

102,919,505

 

 

58



Table of Contents

 

NOTE 15 —  OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

33,806,201

 

20,609,887

 

Bonds payable

 

23,654,283

 

26,729,828

 

Deposits in guarantee

 

13,713,301

 

13,446,077

 

Derivative contract obligations (see note 20)

 

138,068

 

1,229,354

 

Leasing agreements

 

2,344,436

 

2,785,424

 

Total

 

73,656,289

 

64,800,570

 

 

Non-current

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

15,181,977

 

17,736,697

 

Bonds payable

 

680,764,590

 

685,684,184

 

Leasing agreements

 

16,721,905

 

18,149,706

 

Total

 

712,668,472

 

721,570,587

 

 

59



Table of Contents

 

The fair value of financial assets and liabilities is presented below:

 

Current

 

Book Value
06.30.2017

 

Fair Value
06.30.2017

 

Book Value
12.31.2016

 

Fair Value
12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash and cash equivalents (3)

 

132,214,537

 

132,214,537

 

141,263,880

 

141,263,880

 

Other financial assets (3)

 

23,274,264

 

23,274,264

 

60,152,627

 

60,152,627

 

Trade and other accounts receivable (3)

 

129,674,187

 

129,674,187

 

190,524,354

 

190,524,354

 

Accounts receivable from related companies (3)

 

3,194,794

 

3,194,794

 

5,788,683

 

5,788,683

 

Bank loans (1)

 

33,806,201

 

33,510,765

 

20,609,887

 

20,932,073

 

Bonds payable (2)

 

23,654,283

 

26,262,575

 

26,729,828

 

29,338,170

 

Deposits in guarantee (3)

 

13,713,301

 

13,713,301

 

13,446,077

 

13,446,077

 

Derivative contract obligations (see note 20)

 

138,068

 

138,068

 

1,229,354

 

1,229,354

 

Leasing agreements (3)

 

2,344,436

 

2,344,436

 

2,785,424

 

2,785,424

 

Trade and other accounts payable (3)

 

188,061,146

 

188,061,146

 

242,836,536

 

242,836,356

 

Accounts payable from related companies (3)

 

24,290,414

 

24,290,414

 

44,120,335

 

44,120,335

 

 

Non-current

 

06.30.2017

 

06.30.2017

 

12.31.2016

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial assets (3)

 

75,426,997

 

75,426,997

 

80,180,880

 

80,180,880

 

Accounts receivable from related companies (3)

 

112,224

 

112,224

 

147,682

 

147,682

 

Bank loans (1)

 

15,181,977

 

12,519,610

 

17,736,697

 

14,365,502

 

Bonds payable (2)

 

680,764,590

 

754,916,043

 

685,684,184

 

752,078,561

 

Leasing agreements (3)

 

16,721,905

 

16,721,905

 

18,149,706

 

18,149,706

 

 


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

(2)             The fair value of corporate 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

 

90 days

 

at

 

at

 

Tax ID,

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

90 days

 

To 1 year

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

Unidad de fomento

 

Semiannually

 

3.43

%

3.43

%

 

663,050

 

663,050

 

655,752

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

Chilean pesos

 

Monthly

 

7.20

%

7.20

%

192,280

 

 

192,280

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

65,663

 

11,983,584

 

12,049,247

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

65,663

 

3,994,528

 

4,060,191

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

22,982

 

2,796,170

 

2,819,152

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

 

 

 

340

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

 

 

 

39,942

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

 

 

 

34,861

 

Foreign

 

Andina Empaques S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

1,407,905

 

 

1,407,905

 

335,722

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

7.48

%

7.48

%

20,829

 

77,465

 

98,294

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

866,608

 

1,811,523

 

2,678,131

 

3,731,059

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

225,263

 

885,450

 

1,110,713

 

954,556

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

2,078,936

 

686,405

 

2,765,341

 

2,839,713

 

Foreign

 

Sorocaba

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dollars

 

Semiannually

 

2.99

%

2.99

%

 

5,961,897

 

5,961,897

 

12,017,942

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33,806,201

 

20,609,897

 

 

61



Table of Contents

 

15.1.2  Bank obligations, non-current June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More 2 years

 

More 3 years

 

More 4
years
Up to 5

 

More 5

 

at

 

Tx ID

 

Name

 

Country

 

Tx ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

years

 

Years

 

06.30.2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

723,079

 

433,267

 

48,234

 

163,382

 

 

1,367,962

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

1,573,225

 

1,405,877

 

907,543

 

3,191,529

 

 

7,078,174

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

7.48

%

7.48

%

164,612

 

164,612

 

164,612

 

823,061

 

 

1,316,897

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

4,804,834

 

 

 

 

 

4,804,834

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

3.43

%

3.43

%

614,110

 

 

 

 

 

614,110

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,181,977

 

 

62



Table of Contents

 

15.1.2  Bank obligations, non-current December 31, 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

 

Tax ID

 

Name

 

Country

 

Tax ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

years

 

Years

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

1,485,327

 

547,219

 

431,726

 

 

 

2,464,272

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

1,985,981

 

3,042,278

 

2,832,515

 

158,490

 

 

8,019,264

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

4,213,075

 

2,106,537

 

 

 

 

6,319,612

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

3.43

%

3.43

%

933,549

 

 

 

 

 

933,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,736,697

 

 

63



Table of Contents

 

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, 2016, the debt of Rio de Janeiro Refrescos Ltda reaches 2.35 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

 

1,396,699

 

Cash and cash equivalents

 

127,029

 

EBITDA

 

540,227

 

 

64



Table of Contents

 

15.2.1        Bonds payable

 

 

 

Current

 

Non-current

 

Total

 

Composition of bonds payable

 

06.30.2017

 

12.31.2016

 

06.30.2017

 

12.31.2016

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

24,084,485

 

27,112,986

 

684,700,824

 

690,150,930

 

708,785,309

 

717,263,916

 

Expenses of bond issuance and discounts on placement

 

(430,202

)

(383,158

)

(3,936,234

)

(4,466,746

)

(4,366,436

)

(4,849,904

)

Net balance presented in statement of financial position

 

23,654,283

 

26,729,828

 

680,764,590

 

685,684,184

 

704,418,873

 

712,414,012

 

 

15.2.2     Current and non-current balances

 

Obligations with the public correspond to bonds in UF issued by the parent company on the Chilean market and bonds in US dollars issued by the parent company on the international market:

 

 

 

 

 

Face

 

Unit of

 

Interest

 

final

 

Interest

 

Date
Amortization of

 

 

 

 

 

 

 

Series

 

amount

 

Adjustment

 

rate

 

Maturity

 

Payment

 

capital

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

125,000

 

UF

 

3.0

%

08.15.2017

 

Semiannually

 

02.15.2017

 

3,370,154

 

6,660,552

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,435,824

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

06.01.2016

 

5,882,616

 

5,656,992

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

590,803

 

587,020

 

SVS Registration N°759 08.20.2013

 

C

 

875,000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

08.16.2017

 

6,969,862

 

6,929,828

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

1,505,751

 

1,487,844

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%

03.01.2035

 

Semiannually

 

09.01.2032

 

990,715

 

978,933

 

Bonds USA

 

 

575,000,000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

4,774,584

 

4,811,817

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,084,485

 

27,112,986

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,435,824

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

06.01.2017

 

59,415,128

 

61,486,857

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

39,997,635

 

39,521,970

 

SVS Registration N°759 08.20.2013

 

C

 

875,000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

08.16.2017

 

16,665,681

 

19,760,985

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

106,660,360

 

105,391,920

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%

03.01.2035

 

Semiannually

 

09.01.2032

 

79,995,270

 

79,043,948

 

Bonds USA

 

 

575,000,000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

381,966,750

 

384,945,250

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

684,700,824

 

690,150,930

 

 

Accrued interest included in the current portion of bonds totaled ThCh$8,548,735 and ThCh$8,646,270 at June 30, 2017 and December 31, 2016, respectively.

 

65



Table of Contents

 

15.2.3                       Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-
current

 

 

 

Series

 

2017

 

2018

 

2019

 

After

 

6/30/2017

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°254 06.13.2001

 

B

 

5,896,197

 

6,279,449

 

6,687,614

 

40,551,868

 

59,415,128

 

SVS Registration N°641 08.23.2010

 

C

 

 

 

 

1,818,074

 

38,179,561

 

39,997,635

 

SVS Registration N°759 08.20.2013

 

C

 

6,666,273

 

6,666,273

 

3,333,135

 

 

16,665,681

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

106,660,360

 

106,660,360

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

79,995,270

 

79,995,270

 

Bonds USA

 

 

 

 

 

381,966,750

 

381,966,750

 

Total

 

 

 

12,562,470

 

12,945,722

 

11,838,823

 

647,353,809

 

684,700,824

 

 

15.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating as of June 30, 2017:

 

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 June 30, 2017, 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 5.0% 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 that was agreed on each bond issue is included.

 

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

 

The outstanding series as of June 30, 2017, is Series B for a nominal amount of up to UF 4 million, of which amount UF 3.7 million in bonds were placed with final maturity in the year 2026 at a 6.50%  annual interest rate. The balance of outstanding capital as of June 30, 2017 is UF 2.436 million.

 

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

 

66



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 Interim Financial Statements. Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of June 30, 2017, indebtedness level is 0.83 times of Consolidated Equity.

 

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

 

As of June 30, 2017, the values of items included in this indicator are the
following:

 

ThCh$

 

Other current financial liabilities

 

73,656,289

 

Other non-current financial liabilities

 

712,668,472

 

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

 

(77,710,922

)

Consolidated Equity

 

849,290,949

 

 

·             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.

 

67



Table of Contents

 

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.

 

As of June 30, 2017, this index is 1.67 times.

 

The accounts with the respective amounts used for the previous calculation are detailed as follows:

 

As of June 30, 2017, the values of items included in this restriction are the
following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,068,340,986

 

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

 

(77,710,922

)

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

 

1,990,630,064

 

 

 

 

 

Consolidated liabilities payable not guaranteed

 

1,269,361,053

 

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

 

(77,710,922

)

Unsecured Consolidated Liabilities Payable (adjusted)

 

1,191,650,131

 

 

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

 

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

 

·             UF 1.0 million of Series A bonds due 2017, bearing an annual interest of 3.00%. As of June 30, 2017, the balance of outstanding capital is UF 0.125 million.

·             UF 1.5 million of Series C bonds due 2031, bearing an annual interest rate of 4.00%. As of June 30, 2017, 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.

 

68



Table of Contents

 

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

 

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

 

As of June 30, 2017, Net Financial Debt was 0.65 times.

 

The accounts with the respective amounts used for the previous calculation are detailed as follows:

 

As of June 30, 2017, the values of items included in this restriction are the
following:

 

ThCh$

 

Other current financial liabilities

 

73,656,289

 

Other non-current financial liabilities

 

712,668,472

 

(-) Cash and cash equivalent

 

(132,214,537

)

(-) Other current financial assets

 

(23,274,264

)

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

 

(75,426,075

)

Consolidated Equity

 

849,290,949

 

 

·             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 corresponds 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).

 

69



Table of Contents

 

As of June 30, 2017, this index is 1.67 times.

 

The accounts with the respective amounts used for the previous calculation are detailed as follows:

 

As of June 30, 2017, the values of items included in this restriction are the
following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,068,340,986

 

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

 

(77,710,922

)

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

 

1,990,630,064

 

Consolidated liabilities payable not guaranteed

 

1,269,361,053

 

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

 

(77,710,922

)

Unsecured Consolidated Liabilities Payable (adjusted

 

1,191,650,131

 

 

·             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 June 30, 2017 Net Financial Coverage level is 7.07 times.

 

The accounts with the respective amounts used for the previous calculation are detailed as follows:

 

As of June 30, 2017, the values of items included in this indicator are the following:

 

ThCh$

 

(+) Consolidated Ebitda between January 1 and June 30, 2017

 

153,305,153

 

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

 

288,238,888

 

(-) Consolidated Ebitda between January 1 and June 30, 2016

 

136,362,988

 

Consolidated Ebitda twelve months (between July 1, 2016 and June 30, 2017) (1)

 

305,181,053

 

 

 

 

 

(+) Consolidated Financial income between January 1 and June 30, 2017

 

6,048,873

 

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

 

9,661,692

 

(-) Consolidated Financial income between January 1 and June 30, 2016

 

5,417,202

 

Consolidated Financial income twelve months (between July 1, 2016 and June 30, 2017)

 

10,293,363

 

 

 

 

 

(+) Consolidated Financial expenses between January 1 and June 30, 2017

 

27,248,142

 

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

 

51,374,971

 

(-) Consolidated Financial expenses between January 1 and June 30 , 2016

 

25,149,409

 

Consolidated Financial expenses twelve months (between July 1, 2016 and June 30, 2017)

 

53,473,704

 

 


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

 

70



Table of Contents

 

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 issuances were structured into three series.

 

·             Series C outstanding as of June 30, 2017, for a nominal value of up to UF 3 million, of which bonds were placed for a nominal amount of UF1.0 million with final maturity during year 2020 at an annual interest rate of 3.50% issued against line number 759.  Outstanding capital as of June 30, 2017, is UF 0.875 million.

 

·             Series D and E outstanding as of June 30, 2017, 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 annual interest rates are 3.8% for Series D and 3.75% for Series E. The outstanding capital balance as of June 30, 2017, of both series amounts to UF 7.0 million.

 

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 June 30, 2017, Indebtedness Level is 0.65 times of Consolidated Equity.

 

The accounts with the respective amounts used for the previous calculation are detailed as follows:

 

As of June 30, 2017, the values of items included in this restriction are the
following:

 

ThCh$

 

Other current financial liabilities

 

73,656,289

 

Other non-current financial liabilities

 

712,668,472

 

(-) Cash and cash equivalent

 

(132,214,537

)

(-) Other current financial assets

 

(23,274,264

)

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

 

(75,426,075

)

Consolidated Equity

 

849,290,949

 

 

71



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 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 Interim 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.

 

As of June 30, 2017, this index is 1.67 times.

 

The accounts with the respective amounts used for the previous calculation are detailed as follows:

 

As of June 30, 2017, the values of items included in this restriction are the
following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,068,340,986

 

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

 

(77,710,922

)

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

 

1,990,630,064

 

Consolidated liabilities payable not guaranteed

 

1,269,361,053

 

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

 

(77,710,922

)

Unsecured Consolidated Liabilities Payable (adjusted)

 

1,191,650,131

 

 

·             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.

 

72



Table of Contents

 

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

 

As of June 30, 2017 and December 31, 2016, the Company complies with all financial collaterals.

 

15.2.6                                                              Repurchased bonds

 

In addition to UF bonds, the Company holds bonds that it has repurchased in full through companies that are included in the consolidation:

 

Through its subsidiaries, Abisa Corp S.A. (formerly Pacific Sterling), Embotelladora Andina S.A. repurchased its Bonds USA issued on the U.S. Market during the years 2000, 2001, 2002, 2007 and 2008. The entire placement amounted to US$350 million, of which US$200 million are outstanding as of 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. As of June 30, 2017, these issues are held by Andina. On January 1, 2013, Abisa Corp S.A. transferred the totality of this asset to Embotelladora are Andina S.A., the latter becoming the creditor of the above-mentioned Brazilian subsidiary. Consequently, the assets and liabilities related to the transaction have been eliminated from these consolidated interim financial statements. 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.

 

73



Table of Contents

 

15.4.1                       Current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity 

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

90 days to

 

at

 

At

 

Name

 

Country

 

Tax ID

 

type

 

Type

 

Currency

 

Type

 

rate

 

rate

 

90 days

 

1 year

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$ 

 

ThCh$ 

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.215

%

10.227

%

27,496

 

43,849

 

71,345

 

110,732

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

170,782

 

626,086

 

796,868

 

1,016,705

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

184,102

 

514,860

 

698,962

 

872,247

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

1.00

%

12.28

%

159,531

 

508,909

 

668,440

 

674,127

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

26,000

 

82,821

 

108,821

 

103,314

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

 

 

 

8,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,344,436

 

2,785,424

 

 

15.4.2                       Non-current liabilities for leasing agreements June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

06.30.2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

34,136

 

 

 

 

 

34,136

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

219,476

 

 

 

 

 

219,476

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

363,851

 

 

 

 

 

363,851

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

755,414

 

853,605

 

964,447

 

1,089,948

 

12,143,028

 

15,806,442

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentima

 

Dollars

 

Monthly

 

12.00

%

12.00

%

298,000

 

 

 

 

 

298,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,721,905

 

 

74



Table of Contents

 

15.4.2  Non-current liabilities for leasing agreements December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity  

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

More

 

at

 

Tax ID

 

Name

 

Country

 

Tax ,ID

 

Name

 

type

 

Currency

 

Type

 

rate

 

Rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

2,476,445

 

2,234,004

 

2,138,183

 

2,138,183

 

7,535,257

 

16,522,072

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

591,576

 

 

 

 

 

591,576

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

54,327

 

 

 

 

 

54,327

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

624,937

 

 

 

 

 

624,937

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

356,794

 

 

 

 

 

356,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,149,706

 

 

75



Table of Contents

 

NOTE 16 —   TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

Trade and other current accounts payable are detailed as follows:

 

Item

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

139,746,477

 

179,246,672

 

Withholdings tax

 

32,859,921

 

45,504,119

 

Accounts payable Inamar Ltda. (1)

 

8,099,521

 

8,312,403

 

Others

 

16,785,371

 

19,282,989

 

Total

 

197,491,290

 

252,346,183

 

 

 

 

 

 

 

Current

 

188,061,146

 

242,836,356

 

Non-current

 

9,430,144

 

9,509,827

 

Total

 

197,491,290

 

252,346,183

 

 

The Company maintains commercial lease agreements for forklifts, vehicles, properties and machinery.  These lease agreements have an average duration of one to eight 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 detailed as follows:

 

 

 

ThCh$

 

Maturity within one year

 

961,968

 

Maturity long-term

 

8,133,019

 

Total

 

9,094,987

 

 

Total expenses related to operating leases maintained by the Company as of June 30, 2017 and 2016, amounted to ThCh$1,557,848 and ThCh$1,617,806 respectively.

 


(1)         On December 3, 2015, a land was purchased from Industrias Metalurgicas Inamar Ltda. for an amount of ThCh$17,292,040 equivalent to UF 675,000, of which there is an approximate balance of ThUF 303. To guarantee the payment of this obligation the land has been mortgaged to in favor of Industrias Metalurgicas Inamar Ltda.

 

76



Table of Contents

 

NOTE 17 —  CURRENT AND NON-CURRENT PROVISIONS

 

17.1           Balances

 

This account is detailed as follows:

 

Description

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

74,203,527

 

73,081,893

 

Total

 

74,203,527

 

73,081,893

 

 


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

 

Detail (see note 21.1)

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

60,792,789

 

63,543,782

 

Labor Contingencies

 

9,411,321

 

7,940,428

 

Civil Contingencies

 

3,999,417

 

1,597,683

 

 

 

 

 

 

 

Total

 

74,203,527

 

73,081,893

 

 

77



Table of Contents

 

17.2           Movements

 

Movement of provisions is detailed as follows:

 

 

 

06.30.2017

 

12.31.2016

 

 Description

 

Litigation

 

Others

 

Total 

 

Litigation

 

Others

 

Total 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening Balance as of January 01

 

73,081,893

 

 

73,081,893

 

64,301,817

 

 

64,301,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Additional provisions

 

605,252

 

 

605,252

 

1,047,308

 

 

1,047,308

 

Increase (decrease) in existing provisions

 

(4,608,144

)

 

(4,608,144

)

(1,519,800

)

 

(1,519,800

)

Payments

 

6,654,531

 

 

6,654,531

 

4,276,851

 

 

4,276,851

 

Reverse unused provision(*)

 

144,189

 

 

144,189

 

(2,774,703

)

 

(2,774,703

)

Increase (decrease) due to foreign exchange differences

 

(1,674,194

)

 

(1,674,194

)

7,750,420

 

 

7,750,420

 

Total

 

74,203,527

 

 

74,203,527

 

73,081,893

 

 

73,081,893

 

 


(*) 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 2016 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

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Minimal Dividend

 

 

 

 

Dividend payable

 

19,379,426

 

19,358,263

 

Other

 

2,809,439

 

1,413,318

 

Total

 

22,188,865

 

20,771,581

 

 

 

 

 

 

 

Current

 

22,188,865

 

20,612,791

 

Non-current

 

 

158,790

 

Total

 

22,188,865

 

20,771,581

 

 

78



Table of Contents

 

NOTE 19 —   EQUITY

 

19.1                                 Number of shares:

 

 

 

Number of shares subscribed

 

Number of shares paid in

 

Number of voting shares

 

Series

 

2017

 

2016

 

2017

 

2016

 

2017

 

2016

 

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

 

 

19.1.1                       Equity:

 

 

 

Subscribed Capital

 

Paid-in capital

 

Series

 

2017

 

2016

 

2017

 

2013

 

 

 

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

 

 

19.1.2                       Rights of each series:

 

·                                                   Series A : Elect 12 of the 14 Directors

·                                                   Series B : Receives an additional 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 2017, the shareholders agreed to pay out of the 2016 earnings are final dividend to complete the 30% required by the Law 18,046 which was paid in May 2017, and an additional dividend will be paid in August 2017.

 

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.

 

Accumulated earnings at the date of IFRS adoption as of January 1, 2009, amounted to ThCh$ 19,260,703, of which ThCh$ 8,533,065 have been realized as of June 30, 2017, and are available for distribution as dividends in accordance with the following:

 

79



Table of Contents

 

Description

 

Event when
amount is
realized

 

Amount of
accumulated
earnings at
01.01.2009

 

Realized at 06.30.2017

 

Amount of
accumulated
earnings at
06.30.2017

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets parent Company

 

Sale or impairment

 

14,800,384

 

(11,904,595

)

2,895,789

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

2,866,222

 

7,519,523

 

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

 

(634,477

)

312,326

 

Deferred taxes complementary accounts parent Company

 

Amortization

 

(1,444,960

)

1,444,960

 

 

Total

 

 

 

19,260,703

 

(8,533,065

)

10,727,638

 

 

The dividends declared and paid per share are presented below:

 

Dividend payment date

 

Dividend
type

 

Profits
imputable to
dividends

 

Ch$ per Series
A Share

 

Ch$ per Series
B Share

 

2015

 

January

 

Interim

 

2014

 

9.00

 

9.90

 

2015

 

May

 

Final

 

2014

 

15.00

 

16.50

 

2015

 

August

 

Additional

 

Retained Earnings

 

15.00

 

16.50

 

2015

 

October

 

Interim

 

2015

 

15.00

 

16.50

 

2016

 

January

 

Interim

 

2015

 

17.00

 

18.70

 

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

 

2017

 

January

 

Interim

 

2016

 

19.00

 

20.90

 

2017

 

May

 

Final

 

2016

 

19.00

 

20.90

 

 

80



Table of Contents

 

19.3           Reserves

 

The balance of other reserves include the following:

 

Description

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(174,050,858

)

(168,744,355

)

Cash flow hedge reserve

 

(4,569,261

)

(2,448,175

)

Reserve for employee benefit actuarial gains or losses

 

(1,896,877

)

(1,785,032

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

246,620,062

 

254,159,496

 

 

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., which was the value of the capital increase notarized in legal terms.

 

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

 

The balance of other reserves is established throught he following concept:

 

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 as of December 31, 2009

 

81



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 interim 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. Translation reserves are detailed as follows:

 

Details

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(64,780,518

)

(58,306,230

)

Argentina

 

(113,692,691

)

(108,386,213

)

Paraguay

 

17,807,799

 

10,545,453

 

Exchange rate differences in related companies

 

(13,385,448

)

(12,597,365

)

Total

 

(174,050,858

)

(168,744,355

)

 

The movement of this reserve for the fiscal years ended June 30, 2017 and December 31, 2016, is detailed as follows:

 

Details

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(6,474,288

)

30,138,065

 

Argentina

 

(5,306,478

)

(23,472,215

)

Paraguay

 

7,262,346

 

(11,183,004

)

Exchange rate differences in related companies

 

(788,083

)

3,219,956

 

Total

 

(5,306,503

)

(1,297,198

)

 

82



Table of Contents

 

19.4           Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries owned by third parties. As of June 30, 2017 and December 31, 2016, this account is detailed as follows:

 

 

 

Non-controlling Interests

 

 

 

Ownership %

 

Shareholders’ Equity

 

Income

 

Details

 

2017

 

2016

 

June 30,
2017

 

December 31,
2016

 

June 30,
2017

 

December
31, 2016

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh $

 

ThCh $

 

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

14,911

 

12,209

 

2,907

 

1,823

 

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

2,292

 

2,062

 

355

 

277

 

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

5,200,191

 

5,337,687

 

230,898

 

153,210

 

Vital S.A.

 

35.0000

 

35.0000

 

9,218,851

 

9,054,947

 

128,917

 

80,894

 

Vital Aguas S.A.

 

33.5000

 

33.5000

 

2,165,149

 

2,027,879

 

129,449

 

91,670

 

Envases Central S.A.

 

40.7300

 

40.7300

 

5,518,424

 

5,129,661

 

179,154

 

195,796

 

Total

 

 

 

 

 

22,119,818

 

21,564,445

 

671,680

 

523,670

 

 

19.5           Earnings per share

 

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

 

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

 

 

 

06.30.2017

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

25,001,701

 

27,501,428

 

52,503,129

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

52.83

 

58.11

 

55.47

 

 

 

 

03.31.2016

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

18,266,299

 

20,092,605

 

38,858,904

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

38.59

 

42.45

 

40.52

 

 

83



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 dates as of June 30, 2017 and December 31, 2016, the Company held the following derivative instruments :

 

20.1     Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swap Itau Credit.

 

As of June 30, 2017, the Company maintained derivative contracts to ensure U.S. dollar denominated bank liabilities in Brazil amounting to ThUS$8,975, to convert them to liabilities in Brazilian Real. The valuation of these contracts was performed at their fair values, yielding a receivable value of ThCh$ 2,283,925 as of June 30, 2017, which is presented in other financial assets non-current. These swap contracts have the same terms of the underlying bond obligation and expire in November 2017. In addition, fair value exceeding the hedged items of ThCh$ 7,229 (ThCh$ 138,039 as of December 31, 2016) has been recognized within other equity reserves as of June 30, 2017. The amount of exchange differences recognized in the statement of income related to financial liabilities in U.S. dollars that were absorbed by the amounts recognized under Comprehensive Income amounted to ThCh$ 3,460 as of June 30, 2017.

 

b)     Cross Currency Swaps associated with US Bonds

 

At June 30, 2017, 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. Said contracts are valued at their value and the net value to be received as of June 30, 2017 amounted to ThCh$75,426,967. These swap contracts have the same terms of the underlying bond obligation and expire in 2023.  Additionally, the fair value of these derivatives which is lower than the hedged items amounted to ThCh$4,544,095 and has been recognized within other equity reserves as of June 30, 2017. The ineffective portion for ThCh$1,488,230 in losses associated with this hedge was recorded in other gains and losses as of June 30, 2017.

 

The amount of exchange differences recognized in the statement of income related to financial liabilities in U.S. dollars and the identified effective portion that was absorbed by the amounts recognized under comprehensive income amounted to ThCh$ 2,480,996 as of June 30, 2017.

 

84



Table of Contents

 

20.2. Forward currency transactions expected to be very likely:

 

During 2016 and 2017, the Company entered into foreign currency forward contracts to hedge its exposure to expected future raw materials purchases in US Dollars during these years. The total amount of outstanding forward contracts were US$80.9 million as of June 30, 2017 (US$61.1 million as of December 31, 2016). These agreements were recorded at fair value, resulting in a net loss due to hedge recycling of ThCh$2,608,431 for the period ended June 30, 2017, and a hedge liability of ThCh$138,068 and an asset for the same concept of ThCh$ 1,091,803 as of June 30, 2017 (liability of ThCh$1,229,354 as of December 31, 2016). The agreements that ensure future flows of foreign currency have been designated as hedge as of June 30, 2017; there is a balance of ThCh$32,995 to be recycled to income statement.

 

Futures contracts that ensure prices of future raw materials have not been designated as hedge agreements, since they do not fulfill IFRS documentation requirements, whereby its effects on variations in fair value are accounted for directly under statements of income in the “other gains and losses” account.

 

Fair value hierarchy

 

The Company had total assets related to its foreign exchange derivative contracts for ThCh$78,804,725 (ThCh$84,859,223 as of December 31, 2016) and liabilities related to its foreign exchange derivative contracts for ThCh$138,068 (ThCh$1,229,354 as of December 31, 2016). 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.

 

85



Table of Contents

 

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

 

 

 

Fair Value Measurements at June 30, 2017

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Current financial assets

 

 

3,375,728

 

 

 

3,375,728

 

Other non-current financial assets

 

 

75,426,997

 

 

75,426,997

 

Total assets

 

 

78,802,725

 

 

78,802,725

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

138,068

 

 

138,068

 

Total liabilities

 

 

138,068

 

 

138,068

 

 

 

 

Fair Value Measurements at December 31, 2016

 

 

 

 

 

Quoted prices in active
markets
for identical assets or
liabilities

 

Observable
market data

 

Unobservable
market data

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Other current financial assets

 

 

4,678,343

 

 

4,678,343

 

Other non-current financial assets

 

 

80,180,880

 

 

80,180,880

 

Total assets

 

 

84,859,223

 

 

84,859,223

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

1,229,354

 

 

1,229,354

 

Total liabilities

 

 

1,229,354

 

 

1,229,354

 

 

86



Table of Contents

 

NOTE 21 —   CONTINGENCIES AND COMMITMENTS

 

21.1                        Lawsuits and other legal actions:

 

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

 

1) Embotelladora del Atlántico S.A. faces labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$1,428,050. 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$996,363 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$71,945,339. Management considers it unlikely that non-provisioned contingencies will affect the Company’s income and equity, based on the opinion of its legal counsel. As it is customary in Brazil, Rio de Janeiro Refrescos Ltda. maintains judicial deposits and assets given in pledge to secure the compliance of certain processes, irrespective of whether these have been classified as a possible, probable or remote. The amounts deposited or pledged as a legal guarantees as of June 30, 2017 and December 31, 2016, amounted to ThCh$31,506,059 and ThCh$103,351,097 respectively.

 

To ensure fulfillment of the obligations arising from judicial proceedings faced in Brazil, Rio de Janeiro Refrescos Ltda., has taken guarantee insurance and guarantee letters amounting to R$560,223,986 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$322,375,039.

 

87



Table of Contents

 

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

 

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

 

Notwithstanding the above, the IFRS related to business combination in terms of distribution of the purchase price establish that contingencies must be measured one by one according to their probability of occurrence and discounted at fair value from the date on which it is deemed the loss can be generated. According to this criteria, from a total of identified contingencies amounting R$916,729,291 (including readjustments of current lawsuits), the Company recorded a provision R$194,668,719 equivalent to ThCh$39,089,681.

 

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, according to its legal counsel, 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$ 43.1 million equivalent to ThCh$ 8,661,920.

 

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$768,404. 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$ 61,435. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

88



Table of Contents

 

21.2           Direct guarantees and restricted assets:

 

Guarantees and restricted assets 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

 

06.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Industria Metalúrgica Inamar Ltda.

 

Embotelladora Andina S.A.

 

Parent Company

 

Land

 

Property, plant and equipment

 

17,991,202

 

17,777,078

 

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

 

Perfo Equipos S.A.

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

4,579

 

4,579

 

Fernnadi Herma nn Lobos

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

2,565

 

2,565

 

Hospital Militar

 

Servicio Multivending Ltda.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

4,704

 

4,648

 

Parque Arauco

 

Servicio Multivending Ltda.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

3,534

 

 

Workers’ claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

4,353,271

 

3,833,788

 

Civil and tax claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

14,363,174

 

14,304,401

 

Government institutions

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

12,789,614

 

85,212,908

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

799

 

843

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

1,198

 

1,264

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

14,380

 

15,167

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

857

 

904

 

Labarda

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

14

 

15

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

218,633

 

230,599

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

88,179

 

93,005

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

3,566

 

3,761

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

551,485

 

510,803

 

Others

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

170

 

179

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

7,190

 

7,584

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

22,250

 

23,468

 

Various dealers

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

45,118

 

47,397

 

Aduana de EZEIZA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, non-financial assets

 

10,463

 

11,226

 

Municipalidad de Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

6,974

 

7,356

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

10,728

 

11,315

 

Municipalidad de Picun Leufu

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

155

 

163

 

Fima fund Ahorro Plus C

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, financial assets

 

237,735

 

588,485

 

Guarante finance operations - Rofex

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, financial assets

 

167,757

 

70,865

 

Farias Matias Luis

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

24,103

 

20,367

 

Gomez Alejandra Raquel

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

75

 

79

 

Lopez Gustavo Gerardo/Inti Saic y otro

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

489

 

516

 

Fima fund Premium B

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, financial assets

 

 

407,792

 

Marcus A.Peña

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

4,002

 

4,017

 

Mauricio J Cordero C

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

868

 

871

 

Jorge Ruoti Maltese

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

777

 

755

 

Alejandro Galeano

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

1,201

 

 

Jorge Ruoti Maltese

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

1,143

 

 

Total

 

 

 

 

 

 

 

 

 

50,941,016

 

123,206,827

 

 

89



Table of Contents

 

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

 

 

 

Provided by

 

Committed assets

 

Amounts involved

 

Warranty creditor

 

Name

 

Relationship

 

Guarantee

 

Type

 

6.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Importadora Casa y Regalos

 

Trans-Heca S.A.

 

Subsidiary

 

Guarantee insurance

 

Compliance lease contract

 

2,050

 

2,050

 

Inmobiliaria e Inversiones Gestion Activa Ltda

 

Red de Transportes comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Compliance lease contract

 

4,585

 

4,585

 

Inmobiliaria Portofino

 

Red de Transportes comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee bond

 

900

 

900

 

Teléfonica Chile S.A.

 

Red de Transportes comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee bond

 

1,000

 

1,000

 

Inmobiliaria San Martin Logista S.A

 

Red de Transportes comerciales Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee bond

 

3,461

 

3,461

 

Procesos trabajadores

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

1,208,663

 

1,236,439

 

Procesos administrativos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

4,557,247

 

4,885,075

 

Gobierno Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

85,802,056

 

87,773,855

 

Gobierno Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

14,344,594

 

14,674,244

 

HSBC

 

Sorocaba Refescos S.A.

 

Associate

 

Loan

 

co-signers

 

4,016,021

 

4,108,312

 

Otros

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

2,630,179

 

2,682,170

 

Aduana de Ezeiza

 

Andina Empaques S.A.

 

Subsidiary

 

Bond insurance

 

Faithful fulfillment of contract

 

7,770,762

 

369,963

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Bond insurance

 

Faithful fulfillment of contract

 

47,094

 

1,142,642

 

 

90



Table of Contents

 

NOTE 22 —  FINANCIAL RISK MANAGEMENT

 

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

 

Interest Rate Risk

 

As of June 30, 2017, 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 UF11.94 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 for 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.

 

91



Table of Contents

 

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:

 

In accordance with Corporate Credit Policy, the interruption of sale must be within the following framework: 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. Notwithstanding the foregoing, each operation can define an amount lower than US$250,000 according to the country’s reality.

 

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 89% both for the existing as well as the expired debt, total amount of the trade debtors in Chile reached ThCh$52,813,989. A provision of ThCh$1,069,544 has been made for the portion of past due outstanding debt portfolio not covered by the insurance.

 

92



Table of Contents

 

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 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.

 

c.               Other investment alternatives must be evaluated and authorized by the office of the Chief Financial Officer.

 

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 June 30, 2017, the Company maintains a net investment of ThCh$94,304,937 in Argentina, composed by the recognition of assets amounting to ThCh$188,977,573 and liabilities amounting to Ch$94,672,636. These investments accounted for 29.8% of the Company’s consolidated sales revenues

 

As of June 30, 2017, the Argentine peso devalued by 5.2% 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.

 

93



Table of Contents

 

If the exchange rate of the Argentinean Peso devalued an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operation in Argentina of ThCh$865,473 and an decrease in equity for ThCh$3,677,218, originated by lower asset recognition of ThCh$9,665,788 and by lower liabilities recognition of ThCh$5,988,570.

 

a.2 Investment in Brazil

 

As of June 30, 2017, the Company maintains a net investment of ThCh$270,174,692 in Brazil, composed by the recognition of assets amounting to ThCh$802,592,833 and liabilities amounting to ThCh$532,418,141. These investments accounted for 33.3% of the Company’s consolidated sales revenues.

 

As of June 30, 2017, the Brazilian Real devalued by 2.2% with respect to the Chilean peso.

 

If the exchange rate of the Brazilian Real devalued an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operation in Brazil of ThCh$959,215 and a decrease in equity of ThCh$12,378,177, originated by lower asset recognition of ThCh$37,702,350  and by lower liabilities recognition of ThCh$25,324,173.

 

a.3 Investment in Paraguay

 

As of June 30, 2017, the Company maintains a net investment of ThCh$239,669,044 in Paraguay, composed by the recognition of assets amounting to ThCh$279,473,569 and liabilities amounting to ThCh$39,804,525. These investments accounted for 7.2% of the Company’s consolidated sales revenues.

 

As of June 30, 2017, the Paraguayan Guarani appreciated by 2.9% with respect to the Chilean peso.

 

If the exchange rate of the Paraguayan Guaraní devalued by 5% with respect to the Chilean Peso, the Company would have lower income from the operations in Paraguay of ThCh$506,750 and  a decrease in equity of ThCh$12,042,045 originated by lower asset recognition of ThCh$13,669,433and lower liabilities recognition of ThCh$1,627,388.

 

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

 

As of June 30, 2017, the Company maintains a net liability position totaling ThCh$385,902,483, basically composed of bonds payable and bank liabilities for ThCh$392,703,231 offset partially by financial assets denominated in dollars for ThCh$6,800,748.

 

Of total financial liabilities denominated in US dollars, ThCh$5,961,897 come from debts taken by the Brazilian operation and are exposed to the volatility of the Brazilian Real against the US dollar. On the other hand, ThCh$ 386,741,334 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.

 

94



Table of Contents

 

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

 

The Company’s net exposure as of June 30, 2017, to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$3,479,298.

 

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

 

Annual purchases of raw materials denominated or indexed in U.S. dollars, amounts to 19% of our cost of sales or approximately US$340 million.

 

In 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 June 30, 2017, US$80.9 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$1,699,017 as of June 30, 2017. Currently, the Company has contracts to hedge this effect in Chile, Argentina, Paraguay and Brazil.

 

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 interim financial statements, in case of a 5% increase in prices of its main raw materials, would be a reduction of ThCh$5,524,364 in earnings for the period ended June 30, 2017. To minimize this risk or stabilize often supply contracts and anticipated purchases are made when market conditions warrant.

 

95



Table of Contents

 

Liquidity risk

 

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

 

The following table presents 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

 

19,426,119

 

24,313,092

 

2,292,107

 

1,120,389

 

4,177,971

 

Bond payable

 

54,633,566

 

44,461,317

 

44,230,012

 

42,483,645

 

784,390,278

 

Operating lease obligations

 

1,426,370

 

5,785,991

 

4,260,675

 

5,267,415

 

22,784,637

 

Purchase obligations

 

139,205,252

 

121,986,166

 

118,062,050

 

166,123

 

326,468

 

Total

 

214,691,307

 

196,546,566

 

168,844,844

 

49,037,572

 

811,679,354

 

 

NOTE 23 —  EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

Details

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Direct production costs

 

400,623,344

 

368,616,736

 

179,986,976

 

163,316,340

 

Payroll and employee benefits

 

149,573,012

 

140,929,793

 

75,596,715

 

74,704,459

 

Transportation and distribution

 

73,370,726

 

72,310,439

 

31,265,040

 

31,794,201

 

Marketing

 

18,492,837

 

18,565,886

 

6,500,926

 

8,784,127

 

Depreciation and amortization

 

50,320,345

 

47,082,293

 

25,495,169

 

23,821,915

 

Repairs and maintenance

 

16,305,298

 

17,989,396

 

9,998,389

 

10,984,213

 

Other expenses

 

85,217,180

 

70,610,884

 

41,814,372

 

30,000,653

 

Total

 

793,902,742

 

736,105,427

 

370,657,587

 

343,405,908

 

 

96



Table of Contents

 

NOTE 24 —  OTHER INCOME

 

Other income by function is detailed as follows:

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

Details

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gain on disposal of Property, plant and equipment

 

175,411

 

153,775

 

134,328

 

59,552

 

PIS/CONFINS Leasing tax recovery

 

37,955

 

 

 

 

Others

 

174,662

 

290,816

 

169,245

 

264,351

 

Total

 

388,028

 

444,591

 

303,573

 

323,903

 

 

NOTE 25 — OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

Detalle

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Contingencies and Non-operating fees

 

5,417,307

 

4,743,015

 

2,494,504

 

3,207,151

 

Tax on bank debits

 

3,938,074

 

3,416,109

 

1,811,968

 

1,407,346

 

Disposal and write-off of Property, plant and equipment

 

58,486

 

1,263,269

 

27,956

 

1,214,720

 

Others

 

377,229

 

709,416

 

267,322

 

527,609

 

Total

 

9,791,096

 

10,131,809

 

4,601,750

 

6,356,826

 

 

97



Table of Contents

 

NOTE 26 —  FINANCIAL INCOME AND EXPENSES

 

Financial income and expenses are detailed as follows:

 

a)             Finance income

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

Detalle

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest income

 

5,046,219

 

4,647,854

 

1,801,691

 

2,200,177

 

Other interest income

 

1,002,654

 

769,348

 

769,129

 

458,854

 

Total

 

6,048,873

 

5,417,202

 

2,570,820

 

2,659,031

 

 

b)             Finance expenses

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

Detalle

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bond interest

 

21,381,247

 

20,563,733

 

10,424,856

 

10,472,057

 

Bank loan interest

 

3,044,180

 

1,982,885

 

1,704,269

 

987,286

 

Other interest costs

 

2,822,715

 

2,612,791

 

1,311,857

 

1,336,229

 

Total

 

27,248,142

 

25,159,409

 

13,440,982

 

12,795,572

 

 

NOTE 27 —  OTHER (LOSSES) AND GAIN

 

Other (losses) and gains are detailed as follows:

 

 

 

01.01.2017

 

01.01.2016

 

04.01.2017

 

04.01.2016

 

Details

 

06.30.2017

 

06.30.2016

 

06.30.2017

 

06.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gains (loss) on derivative transactions

 

 

8,927

 

 

12,989

 

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

 

(1,488,230

)

(1,989,397

)

(901,593

)

(1,124,444

)

Other income and (expenses)

 

(1,189

)

5,082

 

 

(4

)

Total

 

(1,489,419

)

(1,975,388

)

(901,593

)

(1,111,459

)

 

98



Table of Contents

 

NOTE 28 — LOCAL AND FOREIGN CURRENCY

 

Local and foreign currency balances as of June 30, 2017 and December 31, 2016, are the following:

 

CURRENT ASSETS

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Cash and cash equivalents

 

132,214,537

 

141,263,880

 

US Dollars

 

6,783,915

 

53,073,628

 

Euros

 

17,838

 

4,926

 

Chilean pesos

 

75,136,330

 

48,891,546

 

Brazilian Real

 

43,433,637

 

26,072,201

 

Argentine Pesos

 

1,189,539

 

5,105,633

 

Paraguayan Guarani

 

5,653,278

 

8,115,946

 

 

 

 

 

 

 

Other financial assets

 

23,274,264

 

60,152,627

 

Unidad de Fomento

 

19,440,429

 

53,868,075

 

Chilean pesos

 

503,598

 

 

Brazilian Real

 

2,743,921

 

4,699,975

 

Argentine Pesos

 

405,492

 

 

Paraguayan Guarani

 

180,824

 

1,584,577

 

 

 

 

 

 

 

Other non-financial assets

 

7,189,458

 

8,601,209

 

US Dollars

 

266,148

 

37,052

 

Chilean pesos

 

3,848,934

 

5,830,276

 

Brazilean Real

 

2,053,303

 

1,773,583

 

Argentine Pesos

 

430,465

 

370,574

 

Paraguayan Guarani

 

590,608

 

589,724

 

 

 

 

 

 

 

Trade and other accounts receivable, net

 

129,674,187

 

190,524,354

 

US Dollars

 

942,657

 

1,265,303

 

Euros

 

239,637

 

308,578

 

Unidad de Fomento

 

1,961,309

 

2,354,310

 

Chilean pesos

 

49,865,017

 

71,977,019

 

Brazilian Real

 

54,765,728

 

74,902,213

 

Argentine Pesos

 

17,939,646

 

33,859,436

 

Paraguayan Guarani

 

3,960,193

 

5,857,495

 

 

 

 

 

 

 

Accounts receivable from related companies

 

3,194,794

 

5,788,683

 

Chilean pesos

 

3,194,794

 

5,788,683

 

 

 

 

 

 

 

Inventory

 

150,500,675

 

144,709,348

 

US$Dollars

 

4,773,775

 

5,469,362

 

Euros

 

 

6,634

 

Chilean pesos

 

39,479,249

 

34,276,101

 

Brazilian Real

 

36,126,420

 

41,670,656

 

Argentine Pesos

 

60,215,566

 

51,163,685

 

Paraguayan Guarani

 

9,905,665

 

12,122,910

 

 

 

 

 

 

 

Current tax assets

 

1,291,804

 

1,702,296

 

Brazilian Real

 

1,291,804

 

1,702,296

 

 

 

 

 

 

 

Total Current Assets

 

447,339,719

 

552,742,397

 

US Dollars

 

12,766,495

 

59,845,345

 

Euros

 

257,475

 

320,138

 

Unidad de Fomento

 

21,401,738

 

56,222,385

 

Chilean pesos

 

172,027,922

 

166,763,625

 

Brazilian Real

 

140,414,813

 

150,820,924

 

Argentine Pesos

 

80,180,708

 

90,449,328

 

Paraguayan Guarani

 

20,290,568

 

28,270,652

 

 

99



Table of Contents

 

NON-CURRENT ASSETS

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Other financial assets

 

75,426,997

 

80,180,880

 

Chilean pesos

 

14,435,418

 

16,697,871

 

Brazilian Real

 

60,991,579

 

63,483,009

 

 

 

 

 

 

 

Other non-financial assets

 

41,002,075

 

35,246,823

 

Unidad de Fomento

 

270,987

 

269,333

 

Chilean pesos

 

157,058

 

188,472

 

Brazilian Real

 

38,535,231

 

32,660,854

 

Argentine Pesos

 

1,997,688

 

2,079,079

 

Paraguayan Guarani

 

41,111

 

49,085

 

 

 

 

 

 

 

Trade and other receivables

 

2,967,023

 

3,527,732

 

Unidad de Fomento

 

2,902,940

 

3,436,831

 

Chilean pesos

 

 

7,021

 

Argentine Pesos

 

279

 

5,425

 

Paraguayan Guarani

 

63,804

 

78,455

 

 

 

 

 

 

 

Accounts receivable from related parties

 

112,224

 

147,682

 

Chilean pesos

 

112,224

 

147,682

 

 

 

 

 

 

 

Investments accounted for under the equity method

 

96,525,304

 

77,197,781

 

Chilean pesos

 

29,972,850

 

23,854,602

 

Brazilian Real

 

56,891,171

 

53,343,179

 

Argentine Pesos

 

9,661,283

 

 

 

 

 

 

 

 

Intangible assets other than goodwill

 

692,473,968

 

680,996,062

 

Chilean pesos

 

310,056,198

 

306,067,525

 

Brazilian Real

 

203,601,884

 

208,399,580

 

Argentine Pesos

 

1,777,263

 

1,233,441

 

Paraguayan Guarani

 

177,038,623

 

165,295,516

 

 

 

 

 

 

 

Goodwill

 

101,023,107

 

102,919,505

 

Chilean pesos

 

9,523,767

 

9,523,767

 

Brazilian Real

 

78,325,117

 

80,125,090

 

Argentine Pesos

 

5,662,595

 

5,972,515

 

Paraguayan Guarani

 

7,511,628

 

7,298,133

 

 

 

 

 

 

 

Property, plant and equipment

 

662,411,585

 

666,150,885

 

US Dollars

 

1,422,878

 

1,038,400

 

Euros

 

6,171,321

 

5,787,857

 

Chilean pesos

 

273,966,641

 

277,939,125

 

Brazilian Real

 

223,833,040

 

221,111,732

 

Argentine Pesos

 

85,733,168

 

89,379,062

 

Paraguayan Guarani

 

71,284,537

 

70,894,709

 

 

 

 

 

 

 

Total Non-Current Assets

 

1,671,942,283

 

1,646,367,350

 

US Dollars

 

1,422,878

 

1,038,400

 

Euros

 

6,171,321

 

5,787,857

 

Unidad de Fomento

 

3,173,927

 

3,706,164

 

Chilean pesos

 

638,224,156

 

634,426,065

 

Brazilian Real

 

662,178,022

 

659,123,444

 

Argentine Pesos

 

104,832,276

 

98,669,522

 

Paraguayan Guarani

 

255,939,703

 

243,615,898

 

 

100



Table of Contents

 

 

 

As of June 30, 2017

 

As of December 31, 2016

 

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

 

15.631.043

 

58.025.246

 

73.656.289

 

12,287,632

 

52,512,938

 

64,800,570

 

US Dollars

 

26.000

 

10.625.094

 

10.651.094

 

24,684

 

6,020,277

 

6,044,961

 

Unidad de Fomento

 

10.117.003

 

9.619.954

 

19.736.957

 

10,035,543

 

12,637,744

 

22,673,287

 

Chilean peso

 

192.280

 

9.453.581

 

9.645.861

 

 

9,148,589

 

9,148,589

 

Brazilian real

 

3.733.547

 

7.101.234

 

10.834.781

 

1,816,540

 

22,376,912

 

24,193,452

 

Argentine peso

 

1.562.213

 

20.379.589

 

21.941.802

 

410,865

 

1,590,238

 

2,001,103

 

Paraguayan Guaraní

 

 

845.794

 

845.794

 

 

739,178

 

739,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable

 

186.041.616

 

2.019.530

 

188.061.146

 

240,350,658

 

2,485,698

 

242,836,356

 

US Dollars

 

13.974.167

 

 

13.974.167

 

8,331,196

 

 

8,331,196

 

Euros

 

2.509.060

 

 

2.509.060

 

4,958,363

 

 

4,958,363

 

Unidad de Fomento

 

1.295.168

 

 

1.295.168

 

8,312,403

 

 

8,312,403

 

Chilean peso

 

57.344.590

 

2.004.761

 

59.349.351

 

68,190,344

 

2,466,116

 

70,656,460

 

Brazilian real

 

46.126.935

 

 

46.126.935

 

58,354,740

 

 

58,354,740

 

Argentine peso

 

57.219.843

 

14.769

 

57.234.612

 

85,051,314

 

19,582

 

85,070,896

 

Paraguayan Guaraní

 

7.571.853

 

 

7.571.853

 

7,152,298

 

 

7,152,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable to related companies

 

24.290.414

 

 

24.290.414

 

44,120,335

 

 

44,120,335

 

Chilean peso

 

6.947.980

 

 

6.947.980

 

12,927,085

 

 

12,927,085

 

Brazilian real

 

16.349.237

 

 

16.349.237

 

20,917,319

 

 

20,917,319

 

Argentine peso

 

993.197

 

 

993.197

 

10,275,931

 

 

10,275,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

768.404

 

61.534

 

829.938

 

622,993

 

59,785

 

682,778

 

Chilean peso

 

768.404

 

 

768.404

 

622,993

 

 

622,993

 

Paraguayan Guaraní

 

 

61.534

 

61.534

 

 

59,785

 

59,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes payable

 

(13.549

)

4.460.253

 

4.446.704

 

 

10,828,593

 

10,828,593

 

Chilean peso

 

(13.549

)

888.062

 

874.513

 

 

2,785,425

 

2,785,425

 

Argentine peso

 

 

2.915.158

 

2.915.158

 

 

7,613,012

 

7,613,012

 

Paraguayan Guaraní

 

 

657.033

 

657.033

 

 

430,156

 

430,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefits current provisions

 

 

27.652.130

 

27.652.130

 

 

35,653,431

 

35,653,431

 

Chilean peso

 

 

4.876.753

 

4.876.753

 

 

6,177,733

 

6,177,733

 

Brazilian real

 

 

12.397.654

 

12.397.654

 

 

17,117,494

 

17,117,494

 

Argentine peso

 

 

9.677.842

 

9.677.842

 

 

11,640,535

 

11,640,535

 

Paraguayan Guaraní

 

 

699.881

 

699.881

 

 

717,669

 

717,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

1.463.788

 

20.725.077

 

22.188.865

 

1,705,768

 

18,907,023

 

20,612,791

 

Unidad de Fomento

 

 

 

 

204,724

 

 

204,724

 

Chilean peso

 

1.330.291

 

20.077.585

 

21.407.876

 

1,198,755

 

18,729,079

 

19,927,834

 

Argentine peso

 

133.497

 

217.086

 

350.583

 

302,289

 

 

302,289

 

Paraguayan Guaraní

 

 

430.406

 

430.406

 

 

177,944

 

177,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

228,181,716

 

112,043,770

 

341.125.486

 

299,087,386

 

120,447,468

 

419,534,854

 

US Dollars

 

14.000.167

 

10.625.094

 

24.625.261

 

8,355,880

 

6,020,277

 

14,376,157

 

Euros

 

2.509.060

 

 

2.509.060

 

4,958,363

 

 

4,958,363

 

Unidad de Fomento

 

11.412.171

 

9.619.954

 

21.032.125

 

18,552,670

 

12,637,744

 

31,190,414

 

Chilean peso

 

66.569.996

 

37.300.742

 

103.870.738

 

82,939,177

 

39,306,942

 

122,246,119

 

Brazilian real

 

66.209.719

 

19,498.888

 

85.708.607

 

81,088,599

 

39,494,406

 

120,583,005

 

Argentine peso

 

59.908.750

 

33.204.444

 

93.113.194

 

96,040,399

 

20,863,367

 

116,903,766

 

Paraguayan Guaraní

 

7.571.853

 

2.694.648

 

10.266.501

 

7,152,298

 

2,124,732

 

9,277,030

 

 

101



Table of Contents

 

 

 

As of June 30, 2017

 

As of December 31, 2016

 

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

 

37,494,853

 

29,748,449

 

645,425,170

 

712,668,472

 

45,118,483

 

30,672,918

 

645,779,186

 

721,570,587

 

US$ Dollars

 

298,000

 

 

377,305,755

 

377,603,755

 

 

 

379,760,266

 

379,760,266

 

Unidad de Fomento

 

25,700,865

 

22,395,693

 

255,976,387

 

304,072,945

 

25,399,983

 

23,132,311

 

258,325,173

 

306,857,467

 

Brazilian real

 

11,495,988

 

7,352,756

 

12,143,028

 

30,991,772

 

19,361,706

 

7,540,607

 

7,693,747

 

34,596,060

 

Argentine peso

 

 

 

 

 

356,794

 

 

 

356,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

9,430,144

 

 

 

9,430,144

 

9,509,827

 

 

 

9,509,827

 

US$ Dollars

 

1,090,690

 

 

 

1,090,690

 

1,200,187

 

 

 

1,200,187

 

Unidad de Fomento

 

8,033,071

 

 

 

8,033,071

 

8,003,199

 

 

 

8,003,199

 

Chilean peso

 

299,903

 

 

 

299,903

 

304,124

 

 

 

304,124

 

Argentine peso

 

6,480

 

 

 

6,480

 

2,317

 

 

 

2,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1,428,250

 

71,945,339

 

 

73,373,589

 

72,399,115

 

 

 

72,399,115

 

Brazilian real

 

 

71,945,339

 

 

71,945,339

 

71,115,841

 

 

 

71,115,841

 

Argentine peso

 

1,428,250

 

 

 

1,428,250

 

1,283,274

 

 

 

1,283,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax liabilities

 

129,751

 

(3,755,440

)

127,921,159

 

124,295,470

 

13,035,795

 

14,627,908

 

97,945,099

 

125,608,802

 

Chilean peso

 

 

 

37,226

 

98,551,467

 

98,588,693

 

 

 

97,945,099

 

97,945,099

 

Brazilian real

 

 

 

14,427,035

 

14,427,035

 

16,659,246

 

 

 

16,659,246

 

Argentine peso

 

129,751

 

(3,792,666

)

 

(3,662,915

)

(3,623,451

)

 

 

(3,623,451

)

Paraguayan Guaraní

 

 

 

14,942,657

 

14,942,657

 

 

14,627,908

 

 

14,627,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefit liabilities

 

174,754

 

224,265

 

8,068,873

 

8,467,892

 

364,502

 

 

7,793,243

 

8,157,745

 

Chilean peso

 

 

224,265

 

8,068,873

 

8,293,138

 

181,257

 

 

7,793,243

 

7,974,500

 

Paraguayan Guaraní

 

174,754

 

 

 

174,754

 

183,245

 

 

 

183,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

 

 

 

 

158,790

 

 

 

158,790

 

Brazilian real

 

 

 

 

 

158,790

 

 

 

158,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

48,657,752

 

98,162,613

 

781,415,202

 

928,235,567

 

140,586,512

 

45,300,826

 

751,517,528

 

937,404,866

 

US$ Dollars

 

1,388,690

 

 

377,305,755

 

378,694,445

 

1,200,187

 

 

379,760,266

 

380,960,453

 

Unidad de Fomento

 

33,733,936

 

22,395,693

 

255,976,387

 

312,106,016

 

33,403,182

 

23,132,311

 

258,325,173

 

314,860,666

 

Chilean peso

 

299,903

 

261,491

 

106,620,340

 

107,181,734

 

485,381

 

 

 

105,738,342

 

106,223,723

 

Brazilian real

 

11,495,988

 

79,298,095

 

26,570,063

 

117,364,146

 

107,295,583

 

7,540,607

 

7,693,747

 

122,529,937

 

Argentine peso

 

1,564,481

 

(3,792,666

)

 

(2,228,185

)

(1,981,066

)

 

 

(1,981,066

)

Paraguayan Guaraní

 

174,754

 

 

14,942,657

 

15,117,411

 

183,245

 

14,627,908

 

 

14,811,153

 

 

102



Table of Contents

 

NOTE 29 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$ 789,152 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 2017

 

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

 

350,298

 

 

 

 

Argentina

 

120,737

 

 

 

 

Brazil

 

221,835

 

41,161

 

252,664

 

18,699,399

 

Paraguay

 

36,041

 

19,080

 

 

 

Total

 

728,911

 

60,241

 

252,664

 

18,699,399

 

 

NOTE 30 -  AUDITORS’ FEES

 

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

 

Description

 

06.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Remuneration of the Auditor for auditing services

 

805,632

 

845,770

 

 

103



Table of Contents

 

NOTE 31 — SUBSEQUENT EVENTS

 

There are no subsequent events that may significantly affect 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, September 21, 2017

 

 


GRAPHIC 2 g223821bgi001.gif GRAPHIC begin 644 g223821bgi001.gif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end