0001104659-17-067756.txt : 20171113 0001104659-17-067756.hdr.sgml : 20171113 20171113094755 ACCESSION NUMBER: 0001104659-17-067756 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20171113 FILED AS OF DATE: 20171113 DATE AS OF CHANGE: 20171113 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: 171193730 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 a17-26418_16k.htm 6-K

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

November 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

 

Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Santiago, Chile

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

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements

 

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

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements

 

INDEX

 

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

1

 

 

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

3

 

 

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

4

 

 

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

5

 

 

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

6

 

 

Notes to the Consolidated Interim Financial Statements (unaudited)

7

 



Table of Contents

 

Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

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

 



Table of Contents

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

 

ASSETS

 

NOTE

 

09.30.2017

 

12.31.2016

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

(unaudited)

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4

 

111,004,700

 

141,263,880

 

Other financial assets

 

5

 

15,664,873

 

60,152,627

 

Other non-financial assets

 

6,1

 

7,013,104

 

8,601,209

 

Trade and other accounts receivable, net

 

7

 

157,241,010

 

190,524,354

 

Accounts receivable from related companies

 

11,1

 

4,029,482

 

5,788,683

 

Inventory

 

8

 

140,639,140

 

144,709,348

 

Current tax assets

 

9.2

 

4,979,865

 

1,702,296

 

Total Current Assets

 

 

 

440,572,174

 

552,742,397

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

5

 

58,718,940

 

80,180,880

 

Other non-financial assets

 

6.2

 

46,455,471

 

35,246,823

 

Trade and other receivables

 

7

 

2,671,679

 

3,527,732

 

Accounts receivable from related parties

 

11.1

 

92,741

 

147,682

 

Investments accounted for under the equity method

 

13.1

 

102,404,528

 

77,197,781

 

Intangible assets other than goodwill

 

14.1

 

682,260,235

 

680,996,062

 

Goodwill

 

14.2

 

100,383,809

 

102,919,505

 

Property, plant and equipment

 

10.1

 

667,039,358

 

666,150,885

 

Total Non-Current Assets

 

 

 

1,660,026,761

 

1,646,367,350

 

Total Assets

 

 

 

2,100,598,935

 

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

 

09.30.2017

 

12.31.2016

 

 

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

(unaudited)

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

62,144,763

 

64,800,570

 

Trade and other accounts payable

 

16

 

222,839,213

 

242,836,356

 

Accounts payable to related parties

 

11.2

 

34,492,146

 

44,120,335

 

Provisions

 

17

 

1,202,416

 

682,778

 

Income taxes payable

 

9.3

 

1,673,702

 

10,828,593

 

Employee benefits current provisions

 

12

 

30,808,081

 

35,653,431

 

Other non-financial liabilities

 

18

 

23,030,862

 

20,612,791

 

Total Current Liabilities

 

 

 

376,191,183

 

419,534,854

 

 

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

692,459,302

 

721,570,587

 

Trade and other payables

 

16

 

994,124

 

9,509,827

 

Provisions

 

17

 

68,485,560

 

72,399,115

 

Deferred income tax liabilities

 

9.5

 

126,981,719

 

125,608,802

 

Post-employment benefit liabilities

 

12

 

8,395,885

 

8,157,745

 

Other non-financial liabilities

 

18

 

 

158,790

 

Non-Current Liabilities:

 

 

 

897,316,590

 

937,404,866

 

 

 

 

 

 

 

 

 

Equity:

 

19

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

312,779,341

 

295,708,512

 

Other reserves

 

 

 

221,770,576

 

254,159,496

 

Equity attributable to equity holders of the parent

 

 

 

805.287.491

 

820,605,582

 

Non-controlling interests

 

 

 

21,803,671

 

21,564,445

 

Total Equity

 

 

 

827,091,162

 

842,170,027

 

Total Liabilities and Equity

 

 

 

2,100,598,935

 

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 September 30, 2017 and 2016

 

 

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

 

 

NOTE

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

1,324,580,914

 

1,258,348,381

 

417,902,268

 

422,830,450

 

Cost of sales

 

23

 

(774,424,527

)

(736,076,600

)

(247,844,317

)

(249,557,313

)

Gross Profit

 

 

 

550,156,387

 

522,271,781

 

170,057,951

 

173,273,137

 

Other income

 

24

 

454,630

 

537,631

 

66,602

 

93,040

 

Distribution expenses

 

23

 

(135,665,392

)

(129,399,325

)

(43,391,906

)

(43,258,935

)

Administrative expenses

 

23

 

(257,858,976

)

(251,856,690

)

(82,809,930

)

(88,410,940

)

Other expenses

 

25

 

(12,616,648

)

(15,393,541

)

(2,825,552

)

(5,261,732

)

Other (loss) gains

 

27

 

(2,269,661

)

(2,797,460

)

(780,242

)

(822,072

)

Financial income

 

26

 

8,009,231

 

7,656,469

 

1,960,358

 

2,239,267

 

Financial expenses

 

26

 

(40,771,309

)

(38,387,458

)

(13,523,167

)

(13,228,049

)

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

 

13.3

 

351,025

 

44,208

 

(585,530

)

(203,236

)

Foreign exchange differences

 

 

 

(222,160

)

(230,412

)

(252,105

)

154,305

 

Income by indexation units

 

 

 

(2,372,322

)

(5,316,993

)

500,289

 

(1,583,820

)

Net income before income taxes

 

 

 

107,194,805

 

87,128,210

 

28,416,768

 

22,990,965

 

Income tax expense

 

9.4

 

(32,796,938

)

(31,841,254

)

(7,193,710

)

(6,653,756

)

Net income

 

 

 

74,397,867

 

55,286,956

 

21,223,058

 

16,337,209

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

73,727,111

 

54,147,256

 

21,223,982

 

15,788,351

 

Non-controlling interests

 

 

 

670,756

 

1,139,700

 

(924

)

548,858

 

Net income

 

 

 

74,397,867

 

55,286,956

 

21,223,058

 

16,337,209

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per Share, basic and diluted

 

 

 

$

 

 

$

 

 

$

 

 

$

 

 

Earnings per Series A Share

 

19.5

 

74.18

 

54.48

 

21.35

 

15.89

 

Earnings per Series B Share

 

19.5

 

81.60

 

59.93

 

23.49

 

17.47

 

 

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 September 30, 2017 and 2016

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

 

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

(unaudited)

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net income

 

74,397,867

 

55,286,956

 

21,223,058

 

16,337,209

 

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

 

(338,043

)

(111,749

)

(187,915

)

(201,313

)

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

 

 

 

 

 

 

 

 

 

Gain (losses) from exchange rate translation differences

 

(26,046,925

)

3,240,536

 

(20,487,492

)

(6,602,716

)

Gain (losses) from cash flow hedges

 

(8,734,783

)

(28,746,679

)

(3,464,745

)

8,513,975

 

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

 

86,201

 

26,819

 

47,918

 

48,314

 

 

 

 

 

 

 

 

 

 

 

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

 

(479,337

)

(2,275,685

)

(836,058

)

252,109

 

Income tax related to cash flow hedges

 

2,912,533

 

9,413,009

 

(236,418

)

(3,396,889

)

Total comprehensive income

 

41,797,513

 

36,833,207

 

(3,941,652

)

14,950,689

 

Total comprehensive income attributable to:

 

 

 

 

 

 

 

 

 

Equity holders of the parent

 

41,338,191

 

36,303,730

 

(3,625,504

)

14,451,997

 

Non-controlling interests

 

459,322

 

529,477

 

(316,148

)

498,692

 

Total comprehensive income

 

41,797,513

 

36,833,207

 

(3,941,652

)

14,950,689

 

 

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 September 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

 

 

 

 

 

 

 

73,727,111

 

73,727,111

 

670,756

 

74,397,867

 

- Other comprehensive income

 

 

(26,402,692

)

(5,822,250

)

(163,978

)

 

(32,388,920

)

 

(32,388,920

)

(211,434

)

(32,600,354

)

- Comprehensive income

 

 

(26,402,692

)

(5,822,250

)

(163,978

)

 

(32,388,920

)

73,727,111

 

41,338,191

 

459,322

 

41,797,513

 

Dividends

 

 

 

 

 

 

 

(56,656,282

)

(56,656,282

)

(220,096

)

(58,876,378

)

Total changes in equity

 

 

(26,402,692

)

(5,822,250

)

(163,978

)

 

(32,388,920

)

17,070,829

 

(15,318,091

)

239,226

 

(15,078,865

)

Ending balance as of 09/30/2017

 

270,737,574

 

(195,147,047

)

(8,270,425

)

(1,949,010

)

427,137,058

 

221,770,576

 

312,779,341

 

805,287,491

 

21,803,671

 

827,091,162

 

 

 

 

 

 

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

 

 

 

 

 

 

 

54,147,256

 

54,147,256

 

1,139,700

 

55,286,956

 

- Other comprehensive income

 

 

1,542,644

 

(19,333,670

)

(52,500

)

 

(17,843,526

)

 

(17,843,526

)

(610,223

)

(18,453,749

)

- Comprehensive income

 

 

1,542,644

 

(19,333,670

)

(52,500

)

 

(17,843,526

)

54,147,256

 

36,303,730

 

529,477

 

36,833,207

 

Dividends

 

 

 

 

 

 

 

(50,688,834

)

(50,688,834

)

 

(50,688,834

)

Total changes in equity

 

 

1,542,644

 

(19,333,670

)

(52,500

)

 

(17,843,526

)

3,458,422

 

(14,385,104

)

529,477

 

(13,855,627

)

Ending balance as of 09/30/2016

 

270,737,574

 

(165,904,513

)

7,753,544

 

(1,848,785

)

427,137,058

 

267,137,304

 

278,213,853

 

816,088,731

 

21,589,942

 

837,678,673

 

 

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 September 30, 2017 and 2016

 

 

 

 

 

01.01.2017

 

01.01.2016

 

Cash flows provided by (used in) Operating Activities

 

NOTE

 

09.30.2017

 

09.30.2016

 

 

 

 

 

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)

 

 

 

1,736,474,032

 

1,712,279,634

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(1,079,523,501

)

(1,176,538,855

)

Payments to and on behalf of employees

 

 

 

(187,969,618

)

(153,875,233

)

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

 

 

 

(246,937,595

)

(213,020,848

)

Dividend received

 

 

 

770,045

 

745,860

 

Interest payments

 

 

 

(46,721,208

)

(47,784,897

)

Interest received

 

 

 

6,521,625

 

5,969,869

 

Income tax payments

 

 

 

(31,729,775

)

(20,469,628

)

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

 

 

 

(4,936,327

)

(5,862,268

)

Cash flows provided by (used in) Operating Activities

 

 

 

145,947,678

 

101,443,634

 

 

 

 

 

 

 

 

 

Cash flows provided by (used in) Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

13.2

 

(26,538,271

)

(12,263,026

)

Proceeds from sale of Property, plant and equipment

 

 

 

97,874

 

39,542

 

Purchase of Property, plant and equipment

 

 

 

(111,622,838

)

(88,512,095

)

Purchase of intangible

 

 

 

(11,923,449

)

 

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

 

 

 

81,258,426

 

87,643,953

 

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

 

 

 

(43,702,935

)

(55,789,768

)

Payments on forward, term, option and financial exchange agreements

 

 

 

877,765

 

861,457

 

Net cash flows used in Investing Activities

 

 

 

(111,553,428

)

(68,019,937

)

 

 

 

 

 

 

 

 

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from short-term loans obtained

 

 

 

36,517,608

 

19,325,082

 

Loan payments

 

 

 

(24,502,860

)

(26,208,899

)

Financial lease liability payments

 

 

 

(2,914,554

)

(4,188,673

)

Dividend payments by the reporting entity

 

 

 

(56,659,484

)

(50,695,635

)

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

 

 

 

(15,779,416

)

(8,899,896

)

Net cash flows (used in) generated by Financing Activities

 

 

 

(63,338,706

)

(70,668,021

)

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents before exchange differences

 

 

 

(1,314,724

)

777,207

 

Effects of exchange differences on cash and cash equivalents

 

 

 

(797,276

)

649,937

 

Net decrease in cash and cash equivalents

 

 

 

(30,259,180

)

(36,467,117

)

Cash and cash equivalents — beginning of year

 

4

 

141,263,880

 

129,160,939

 

Cash and cash equivalents - end of year

 

4

 

111,004,700

 

92,693,822

 

 

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 September 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 September 30, 2017 and December 31, 2016.

 

Consolidated Interim Income Statements by Function and Comprehensive Income: For the periods between January 1 and September 30, 2017 and 2016 and for the interim three months periods between July 1 and September 30 2017 and 2016.

 

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

 

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

 

2.2       Basis of preparation

 

The Company’s Consolidated Interim Financial Statements for the period ended September 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 Interim Financial Statements reflect the consolidated financial position of Embotelladora Andina S.A. and its subsidiaries as of September 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 September 30, 2017 and 2016, which were approved by the Board of Directors.

 

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 September 30, 2017 and December 31, 2016, and results of operations for the periods between January 1 and September 30, and July 1 and September 30, 2017 and 2016, and cash flows for the periods between January 1 and September 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 the consolidated interim statement of changes in equity and the consolidated interim statement of income by function under “Non-Controlling Interest” and “Earnings attributable to non-controlling interests”, respectively.

 

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)

 

 

 

 

 

09-30-2017

 

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

 

09.30.2017

 

637.93

 

201.37

 

36.85

 

26,656.79.

 

0.113

 

752.99

 

12.31.2016

 

669.47

 

205.42

 

42.13

 

26,347.98

 

0.116

 

705.60

 

09.30.2016

 

658.02

 

202.70

 

42.98

 

26,224.30.

 

0.118

 

738.77

 

 

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 September 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 September 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 September 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.

 

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 September 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 September 30, 2017

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

393,039,441

 

392,349,561

 

439,460,061

 

101,109,016

 

(1,377,165

)

1,324,580,914

 

Cost of sales

 

(235,730,847

)

(212,016,316

)

(267,333,061

)

(60,721,468

)

1,377,165

 

(774,424,527

)

Distribution expenses

 

(39,828,796

)

(58,824,853

)

(31,460,246

)

(5,551,497

)

 

(135,665,392

)

Administrative expenses

 

(85,350,841

)

(75,502,076

)

(81,462,165

)

(15,543,894

)

 

(257,858,976

)

Finance income

 

1,891,448

 

1,183,613

 

4,712,682

 

221,488

 

 

8,009,231

 

Finance expense

 

(11,184,375

)

(2,580,383

)

(26,996,896

)

(9,655

)

 

(40,771,309

)

Interest expense, net*

 

(9,292,927

)

(1,396,770

)

(22,284,214

)

211,833

 

 

(32,762,078

)

Share of the entity in income of associates

 

208,006

 

 

143,019

 

 

 

351,025

 

Income tax expense

 

(9,899,006

)

(12,825,622

)

(7,173,215

)

(2,899,095

)

 

(32,796,938

)

Other income (loss)

 

(6,536,117

)

(6,308,058

)

(4,045,256

)

(136,730

)

 

(17,026,161

)

Net income of the segment reported

 

6,608,913

 

25,475,866

 

25,844,923

 

16,468,165

 

 

74,397,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

31,898,033

 

13,333,523

 

21,340,155

 

8,256,550

 

 

74,828,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

196,212,971

 

90,724,098

 

125,234,719

 

28,400,386

 

 

440,572,174

 

Non-current assets

 

640,513,884

 

98,299,671

 

681,230,356

 

239,982,850

 

 

1,660,026,761

 

Segment assets, total

 

836,726,855

 

189,023,769

 

806,465,075

 

268,383,236

 

 

2,100,598,935

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

30,636,829

 

9,661,284

 

62,106,415

 

 

 

102,404,528

 

Capital expenditures and other

 

47,004,044

 

32,816,007

 

57,414,106

 

12,850,401

 

 

150,084,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

144,121,444

 

96,161,922

 

114,413,487

 

21,494,330

 

 

 

376,191,183

 

Non-current liabilities

 

466,112,579

 

(1,145,675

)

417,246,192

 

15,103,494

 

 

 

897,316,590

 

Segment liabilities, total

 

610,234,023

 

95,016,247

 

531,659,679

 

36,597,824

 

 

1,273,507,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

47,102,607

 

11,954,298

 

61,121,896

 

25,768,877

 

 

145,947,678

 

Cash flows (used in) provided by Investing Activities

 

(35,341,057

)

(32,814,559

)

(30,547,409

)

(12,850,403

)

 

(111,553,428

)

Cash flows (used in) provided by Financing Activities

 

(72,769,419

)

19,415,197

 

(9,984,484

)

 

 

(63,338,706

)

 


(*) 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 September 30, 2016

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

381,176,307

 

359,021,001

 

424,716,508

 

95,065,975

 

(1,631,410

)

1,258,348,381

 

Cost of sales

 

(226,273,124

)

(193,248,000

)

(260,912,475

)

(57,274,411

)

1,631,410

 

(736,076,600

)

Distribution expenses

 

(37,740,345

)

(54,291,679

)

(32,413,498

)

(4,953,803

)

 

(129,399,325

)

Administrative expenses

 

(86,919,365

)

(71,415,117

)

(77,965,895

)

(15,556,313

)

 

(251,856,690

)

Finance income

 

1,648,712

 

863,810

 

4,850,754

 

293,193

 

 

7,656,469

 

Finance expense

 

(12,319,134

)

(465,817

)

(25,585,522

)

(16,985

)

 

(38,387,458

)

Interest expense, net*

 

(10,670,422

)

397,993

 

(20,734,768

)

276,208

 

 

(30,730,989

)

Share of the entity in income of associates

 

339,069

 

 

(294,861

)

 

 

44,208

 

Income tax expense

 

(14,438,558

)

(11,371,632

)

(3,927,139

)

(2,103,925

)

 

(31,841,254

)

Other income (loss)

 

(9,232,640

)

(6,038,936

)

(8,197,870

)

268,671

 

 

(23,200,775

)

Net income of the segment reported

 

(3,759,078

)

23,053,630

 

20,270,002

 

15,722,402

 

 

55,286,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

31,267,648

 

12,274,686

 

19,134,901

 

8,882,480

 

 

71,559,715

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

233,567,531

 

72,667,690

 

129,883,060

 

32,248,680

 

 

468,366,961

 

Non-current assets

 

645,217,347

 

93,203,763

 

640,800,840

 

248,714,325

 

 

1,627,936,275

 

Segment assets, total

 

878,784,878

 

165,871,453

 

770,683,900

 

280,963,005

 

 

2,096,303,236

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

18,482,991

 

 

53,333,622

 

 

 

71,816,613

 

Capital expenditures and other

 

31,062,924

 

28,557,616

 

34,266,047

 

6,888,534

 

 

100,775,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

119,934,561

 

81,642,211

 

96,307,382

 

21,332,297

 

 

319,216,451

 

Non-current liabilities

 

509,308,161

 

(248,946

)

413,927,137

 

16,421,760

 

 

939,408,112

 

Segment liabilities, total

 

629,242,722

 

81,393,265

 

510,234,519

 

37,754,057

 

 

1,258,624,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by Operating Activities

 

27,184,500

 

19,443,811

 

34,723,836

 

20,091,487

 

 

101,443,634

 

Cash flows (used in) provided by Investing Activities

 

1,809,676

 

(28,576,184

)

(34,359,469

)

(6,893,960

)

 

(68,019,937

)

Cash flows (used in) provided by Financing Activities

 

(11,322,549

)

(15,996,819

)

(29,290,518

)

(14,058,135

)

 

(70,668,021

)

 


(*) 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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

Cash

 

315,562

 

361,797

 

Bank balances

 

29,976,777

 

27,536,924

 

Time deposits

 

7,524,327

 

1,879

 

Mutual funds

 

73,188,034

 

113,363,280

 

Total cash and cash equivalents

 

111,004,700

 

141,263,880

 

 

 

 

ThCh$

 

ThCh$

 

By currency

 

 

 

 

 

Dollar

 

9,941,019

 

53,073,628

 

Euro

 

31,206

 

4,926

 

Argentine Peso

 

8,993,468

 

5,105,633

 

Chilean Peso

 

61,589,689

 

48,891,546

 

Paraguayan Guaraní

 

6,967,878

 

8,115,946

 

Brazilian Real

 

23,481,440

 

26,072,201

 

Total cash and cash equivalents

 

111,004,700

 

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

 

09.30.2017

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

08/01/2017

 

Banco Santander

 

Chilean pesos

 

5,000,000

 

1.76

%

5.023.993

 

09/29/2017

 

Banco Santander

 

Chilean pesos

 

1,000,000

 

0.20

%

1.000.134

 

09/29/2017

 

Banco Santander

 

Argentinean pesos

 

1,000,000

 

0.20

%

1.500.200

 

Total

 

 

 

 

 

 

 

 

 

7,524,327

 

 

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 

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Mutual fund Itaú - Chile

 

5,088,677

 

1,500,306

 

Mutual fund Banco Estado - Chile

 

5,821,942

 

14,375,037

 

Mutual fund Itaú - Brazil

 

 

9,097,387

 

Mutual fund Santander - Brazil

 

7,182,626

 

6,287,332

 

Mutual fund Bradesco - Brazil

 

7,124,630

 

6,299,734

 

Mutual fund Corporativo Banchile - Chile

 

16,014,442

 

6,305,390

 

Mutual fund Banco Security - Chile

 

7,412,790

 

5,214,179

 

Mutual fund Banco Bice - Chile

 

 

4,616,379

 

Mutual fund Banco Santander - Chile

 

 

8,242,619

 

Wester Asset Institutional Cash Reserves - USA

 

5,617,280

 

46,207,447

 

Mutual fund Larrain Vial - Chile

 

5,309,762

 

 

Mutual fund BTG - Chile

 

5,783,317

 

 

Fima fund Primium B - Argentina

 

1,759,939

 

3,717,158

 

Fima fund Saving Pesos C - Argentina

 

2,293,576

 

 

 

Fima fund Saving Plus C - Argentina

 

3,779,053

 

 

 

Mutual fund Scotiabank - Chile

 

 

1,500,312

 

Total mutual funds

 

73,188,034

 

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

 

9/30/2017

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

08-09-2017

 

02-12-2017

 

Banco Santander - Chile

 

Unidad de fomento

 

7,000,000

 

1.04

%

7,026,210

 

09-25-2017

 

02-26-2017

 

BCI

 

Unidad de fomento

 

1,500,000

 

1.36

%

1,503,249

 

09-25-2017

 

05-28-2017

 

Banco Santander - Chile

 

Unidad de fomento

 

5,000,000

 

0.94

%

5,010,539

 

06-13-2017

 

03-15-2017

 

Vatorantim

 

Reales Brasileros

 

21,686

 

8.82

%

22,606

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

13,562,668

 

 

 

 

 

 

 

 

 

 

 

a.2 Rights in Forward Contracts

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

1,986,332

 

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

 

 

 

 

 

 

 

1,903

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

1,988,235

 

 

 

 

 

 

 

 

 

 

 

a.3 Funds in Guaranty

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

113,970

 

 

 

 

 

 

 

 

 

 

 

Total other Financial Assets, current

 

 

 

 

 

 

 

15,664,873

 

 


(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

 

 

 

09.30.2017

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note 20)

 

58,718,940

 

Total other non-current financial assets

 

58,718,940

 

 

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

 

 

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Prepaid expenses

 

5,900,014

 

5,689,560

 

Guarantee deposit (Argentine)

 

5,500

 

11,226

 

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

 

89,460

 

1,991,167

 

Other current assets

 

1,018,130

 

909,256

 

Total

 

7,013,104

 

8,601,209

 

 

Note 6.2   Other non-current, non-financial assets

 

 

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Description

 

 

 

 

 

Judicial deposits (see note 21.2)

 

20,130,680

 

19,112,974

 

Prepaid expenses

 

1,303,730

 

1,613,989

 

Fiscal credits

 

2,917,054

 

2,975,706

 

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

 

20,737,140

 

11,173,966

 

Others

 

1,366,867

 

370,188

 

Total

 

46,455,471

 

35,246,823

 

 


(1)         Corresponds to disbursements 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 Caxias” 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:

 

 

 

09.30.2017

 

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

 

123,363,500

 

(3,930,584

)

119,432,916

 

155,792,966

 

(3,090,160

)

152,702,806

 

Other current debtors

 

33,341,934

 

(2,826,397

)

30,515,537

 

30,923,474

 

(2,827,678

)

28,095,796

 

Current commercial debtors

 

156,705,434

 

(6,756,981

)

149,948,453

 

186,716,440

 

(5,917,838

)

180,798,602

 

Prepayments suppliers

 

5,658,530

 

 

5,658,530

 

8,776,211

 

 

8,776,211

 

Other current accounts receivable

 

1,804,383

 

(170,356

)

1,634,027

 

1,728,859

 

(779,318

)

949,541

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial debtors and other current accounts receivable

 

164,168,347

 

(6,927,337

)

157,241,010

 

197,221,510

 

(6,697,156

)

190,524,354

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

53,798

 

 

53,798

 

83,881

 

 

83,881

 

Other non-current debtors

 

2,616,968

 

 

2,616,968

 

3,443,851

 

 

3,443,851

 

Other non-current accounts receivable

 

914

 

 

913

 

 

 

 

 

 

 

Non-current accounts receivable

 

2,671,679

 

 

2,671,679

 

3,527,732

 

 

3,527,732

 

Trade and other receivable

 

166,840,026

 

(6,927,337

)

159,912,689

 

200,749,242

 

(6,697,156

)

194,052,086

 

 

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

 

 

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Up to date non-securitized portfolio until 30 days

 

115,277,240

 

148,694,299

 

31 and 60 days

 

1,367,823

 

1,463,935

 

61 and 90 days

 

2,308,516

 

567,318

 

91 and 120 days

 

320,087

 

909,985

 

121 and 150 days

 

829,864

 

410,944

 

151 and 180 days

 

165,433

 

155,596

 

181 and 210 days

 

392,176

 

245,947

 

211 and 250 days

 

159,871

 

107,679

 

More than 250 days

 

2,596,288

 

3,321,144

 

Total

 

123,417,298

 

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.

 

 

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Current commercial debtors

 

123,363,500

 

155,792,966

 

Non-current commercial debtors

 

53,798

 

83,881

 

Total

 

123,417,298

 

155,876,847

 

 

35



Table of Contents

 

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

 

 

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

6,697,156

 

5,265,225

 

Bad debt expense

 

1,787,127

 

4,381,803

 

Provision application

 

(1,307,214

)

(2,650,520

)

Change due to foreign exchange differences

 

(249,732

)

(299,352

)

Movement

 

230,181

 

1,431,931

 

Ending balance

 

6,927,337

 

6,697,156

 

 

NOTE 8 — INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Raw materials (1)

 

78,862,593

 

81,841,400

 

Finished goods

 

32,874,087

 

34,304,162

 

Spare parts and supplies

 

25,513,315

 

24,137,074

 

Work in progress

 

577,381

 

670,849

 

Other inventories

 

6,081,560

 

6,668,977

 

Obsolescence provision (2)

 

(3,269,796

)

(2,913,114

)

Total

 

140,639,140

 

144,709,348

 

 

The cost of inventory recognized as cost of sales as of September 30, 2017 and 2016, is ThCh$774,424,527 and ThCh$736,076,600, 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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

922,206

 

1,330,379

 

Tax credits (1)

 

3,939,716

 

371,917

 

Other

 

117,943

 

 

Total

 

4,979,865

 

1,702,296

 

 


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

 

37



Table of Contents

 

9.3                                       Current tax liabilities

 

Current tax payables are detailed as follows:

 

Description

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

1,673,702

 

10,828,593

 

Total

 

1,673,702

 

10,828,593

 

 

9.4                               Income tax expense

 

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

 

Item

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

22,473,095

 

19,227,797

 

Current tax adjustment previous period

 

141,037

 

872,003

 

Withholding tax expense foreign subsidiaries

 

4,606,040

 

5,945,540

 

Other current tax expense (income)

 

183,598

 

45,229

 

Current income tax expense

 

27,403,770

 

26,090,569

 

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

 

5,393,168

 

5,750,685

 

Expense (income) for deferred taxes

 

5,393,168

 

5,750,685

 

Total income tax expense

 

32,796,938

 

31,841,254

 

 

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:

 

 

 

09.30.2017

 

12.31.2016

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Property, plant and equipment

 

5,665,003

 

51,486,715

 

2,127,336

 

48,561,147

 

Obsolescence provision

 

1,495,666

 

 

1,541,553

 

 

Employee benefits

 

3,953,766

 

 

4,383,007

 

 

Post-employment benefits

 

62,142

 

271,880

 

49,900

 

1,010,779

 

Tax loss carried-forwards (1)

 

10,539,973

 

 

9,928,940

 

 

Tax Goodwill Brazil

 

26,334,471

 

 

31,926,760

 

 

Contingency provision

 

39,192,412

 

 

36,969,451

 

 

Foreign exchange differences (2)

 

 

430,076

 

 

2,124,435

 

Allowance for doubtful accounts

 

1,127,445

 

 

1,031,375

 

 

Coca-Cola incentives (Argentina)

 

1,044,388

 

 

2,408,651

 

 

Assets and liabilities for placement of bonds

 

 

515,527

 

 

669,856

 

Lease liabilities

 

1,222,311

 

 

1,767,944

 

 

Inventories

 

975,162

 

462,279

 

1,604,538

 

806.529

 

Distribution rights

 

 

167,029,538

 

 

168,511,436

 

Others

 

2,019,203

 

417,646

 

2,689,002

 

353,077

 

Subtotal

 

93,631,942

 

220,613,661

 

96,428,457

 

222,037,259

 

Total liabilities net

 

 

126,981,719

 

 

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 Janeiro 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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

125,608,802

 

130,201,701

 

Increase (decrease) in deferred tax

 

1,630,185

 

(6,409,481

)

Increase (decrease) due to foreign currency translation

 

(257,268

)

1,816,582

 

Movements

 

1,372,917

 

(4,592,899

)

Ending balance

 

126,981,719

 

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

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(18,075,308

)

(11,865,445

)

Domestic

 

(9,328,462

)

(14,225,124

)

Current income tax expense

 

(27,403,770

)

(26,090,569

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

(4,822,625

)

(5,537,253

)

Domestic

 

(570,543

)

(213,432

)

Deferred income tax expense

 

(5,393,168

)

(5,750,685

)

Income tax expense

 

(32,796,938

)

(31,841,254

)

 

40



Table of Contents

 

9.8                                       Reconciliation of effective rate

 

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

 

Reconciliation of effective rate

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

Net income before taxes

 

107,194,805

 

87,128,210

 

Tax expense at legal rate (25.5%)

 

(27,334,675

)

 

Tax expense at legal rate (24.0%)

 

 

(20,910,770

)

Effect of a different tax rate in other jurisdictions

 

(2,611,819

)

(8,294,620

))

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

6,466,037

 

7,367,935

 

Non-deductible expenses

 

(3,425,592

)

(1,364,494

)

Effect of tax monetary restatement Chilean companies

 

(1,031,722

)

(1,611,810

)

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

 

(4,859,167

)

(7,027,495

)

Adjustments to tax expense

 

(2,850,444

)

(2,635,864

)

 

 

 

 

 

 

Tax expense at effective rate

 

(32,796,938

)

(31,841,254

)

Effective rate

 

30.6

%

36.5

%

 

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

 

09.30.2017

 

12.31.2016

 

09.30.2017

 

12.31.2016

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

68,693,854

 

49,986,111

 

 

 

68,693,854

 

49,986,111

 

Land

 

99,032,991

 

91,961,876

 

 

 

99,032,991

 

91,961,876

 

Buildings

 

231,400,136

 

230,355,844

 

(60,481,128

)

(57,282,683

)

170,919,008

 

173,073,161

 

Plant and equipment

 

448,059,479

 

453,359,655

 

(278,708,106

)

(262,957,030

)

169,351,373

 

190,402,625

 

Information technology

 

20,154,606

 

19,683,777

 

(14,917,597

)

(13,560,865

)

5,237,009

 

6,122,912

 

Fixed facilities and accessories

 

33,010,119

 

32,616,284

 

(13,272,366

)

(12,150,171

)

19,737,753

 

20,466,113

 

Vehicles

 

55,886,202

 

44,629,827

 

(24,053,791

)

(20,733,402

)

31,832,411

 

23,896,425

 

Leasehold improvements

 

124,812

 

734,100

 

(116,871

)

(543,577

)

7,941

 

190,523

 

Other Property, plant and equipment (1)

 

405,484,211

 

397,539,405

 

(303,257,193

)

(287,488,266

)

102,227,018

 

110,051,139

 

Total

 

1,361,846,410

 

1,320,866,879

 

(694,807,052

)

(654,715,994

)

667,039,358

 

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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

54,742,750

 

64,020,146

 

Marketing and promotional assets

 

37,690,221

 

38,834,104

 

Other Property, plant and equipment

 

9,794,047

 

7,196,889

 

Total

 

102,227,018

 

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, Neuquén, Comodoro Rivadavia, Trelew, and Tierra del Fuego

 

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

 

59,005,800

 

6,579,479

 

3,586,837

 

7,451,396

 

3,175,030

 

 

3,075,944

 

2,959,303

 

19,734,717

 

108,168,342

 

Disposals

 

 

 

(300,079

)

(728,774

)

(1,062,530

)

 

(55,992

)

 

(593,355

)

(2,740,730

)

Transfers between items of Property, plant and equipment

 

(28,595,263

)

 

2,745,154

 

14,900,893

 

310,313

 

1,753,908

 

1,669,987

 

 

7,215,008

 

 

Depreciation expense

 

 

 

(4,383,869

)

(27,211,638

)

(1,634,905

)

(1,569,698

)

(4,019,256

)

(60,306

)

(34,722,830

)

(73,602,502

)

Increase (decrease) due to foreign currency translation differences

 

(11,720,314

)

491,636

 

(3,802,196

)

(13,437,608

)

(1,673,811

)

(3,512,406

)

7,265,303

 

(3,081,579

)

1,087,942

 

(28,383,033

)

Other increase (decrease) (1)

 

17,520

 

 

 

(2,025,521

)

 

 

 

 

(545,603

)

(2,553,604

)

Total movements

 

18,707,743

 

7,071,115

 

(2,154,153

)

(21,051,252

)

(885,903

)

(728,360

)

7,935,986

 

(182,582

)

(7,824,121

)

888,473

 

Ending balance at September 30, 2017

 

68,693,854

 

99,032,991

 

170,919,008

 

169,351,373

 

5,237,009

 

19,737,753

 

31,832,411

 

7,941

 

102,227,018

 

667,039,358

 

 


(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

 

09.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

3,844,914

 

5,283,410

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

158,822

 

307,848

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Associate

 

Chile

 

Chilean pesos

 

1,225

 

180,000

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to director

 

Chile

 

Dollars

 

21,171

 

13,827

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Chilean pesos

 

3,350

 

3,598

 

Total

 

 

 

 

 

 

 

 

 

4,029,482

 

5,788,683

 

 

11.1.2       Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

09.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

97,741

 

147,682

 

Total

 

 

 

 

 

 

 

 

 

97,741

 

147,682

 

 

46



Table of Contents

 

11.2           Accounts payable:

 

11.2.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Currency

 

09.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Brazilian real

 

13,805,766

 

17,345,806

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Argentine pesos

 

17,664

 

10,275,931

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

14,025,041

 

7,284,499

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

3,049,367

 

3,571,514

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

3,553,108

 

5,338,180

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean pesos

 

41,200

 

304,405

 

 

 

 

 

Total

 

 

 

 

 

34,492,146

 

44,120,335

 

 

47



Table of Contents

 

11.3                        Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Description of transaction

 

Currency

 

Cumulative
09.30.2017

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

102,230,853

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

3,439,949

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

2,464,788

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

14,090,389

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

9,164,453

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of caps

 

Chilean pesos

 

116,389

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase services and others

 

Chilean pesos

 

211,174

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale services and others

 

Chilean pesos

 

14,944

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of packaging

 

Chilean pesos

 

2,097,660

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging and raw materials

 

Chilean pesos

 

2,092,313

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

28,476,673

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

1,584,165

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials and materials

 

Chilean pesos

 

1,254,838

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

 

207,200

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Chilean pesos

 

80,476,462

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Refund and other purchases

 

Chilean pesos

 

3,780,528

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

78,135,807

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

10,134,685

Foreign

 

KAIK Participações

 

Associate

 

Brazil

 

Refund and other purchases

 

Brazilian real

 

74,002

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

321,340

Foreign

 

Sorocaba Refrescos S.A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

608,536

89.862.200-2

 

Latam Airlines Group S.A.

 

Related to director

 

Chile

 

Sale of products

 

Chilean pesos

 

496,649

76.572.588-7

 

Coca Cola Del Valle New Ventures SA

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

1,252,285

 

48



Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
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

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

4,345,940

 

4,279,734

 

Director allowances

 

1,135,100

 

1,120,088

 

Termination of employment contracts benefits

 

 

79,027

 

Total

 

5,481,040

 

5,478,849

 

 

NOTE 12 — CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Employee benefits are detailed as follows:

 

Description

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Accrued vacations

 

19,021,832

 

19,828,622

 

Employee remuneration payable

 

11,786,249

 

15,824,809

 

Indemnities for years of service

 

8,395,885

 

8,157,745

 

Total

 

39,203,966

 

43,811,176

 

 

 

 

ThCh$

 

ThCh$

 

Current

 

30,808,081

 

35,653,431

 

Non-current

 

8,395,885

 

8,157,745

 

Total

 

39,203,966

 

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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,157,745

 

8,230,030

 

Service costs

 

1,069,578

 

2,059,799

 

Interest costs

 

200,543

 

182,328

 

Net actuarial losses

 

1,136

 

536,105

 

Benefits paid

 

(1,033,117

)

(2,850,517

)

Total

 

8,395,885

 

8,157,745

 

 

50



Table of Contents

 

12.1.1                       Assumptions

 

The actuarial assumptions used are detailed as follows:

 

Assumptions

 

09.30.2017

 

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

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

170,284,661

 

157,733,910

 

Employee benefits

 

37,725,764

 

35,239,887

 

Severance and post-employment benefits

 

4,708,291

 

5,047,550

 

Other personnel expenses

 

10,676,226

 

7,570,510

 

Total

 

223,394,942

 

205,591,857

 

 

12.3                                 Number of Employees

 

 

 

09.30.2017

 

09.30.2016

 

 

 

 

 

 

 

Number of employees

 

14,806

 

15,597

 

Number of average employees

 

14,928

 

15,706

 

 

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

 

09.30.2017

 

12.31.2016

 

09.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

18,523,257

 

18,693,851

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda. (2)

 

Brazil

 

Brazilian real

 

24,731,177

 

19,559,114

 

8.82

%

8.82

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brazil

 

Brazilian real

 

1,409,351

 

1,364,444

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brazil

 

Brazilian real

 

220,743

 

258,928

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brazil

 

Brazilian real

 

24,986,980

 

26,091,690

 

40.00

%

40.00

%

Foreign

 

Trop Frutas do Brasil Ltda. (2)

 

Brazil

 

Brazilian real

 

6,441,954

 

6,069,003

 

7.52

%

7.52

%

76.572.588-7

 

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

 

Chile

 

Chilean peso

 

12,113,571

 

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

 

4,316,211

 

 

8.50

%

 

 Total

 

 

 

 

 

 

 

102,404,528

 

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.).

 

26,538,271

 

17,586,575

 

Dividends received

 

(1,087,591

)

(750,806

)

Share in operating income

 

948,884

 

396,764

 

Unrealized income

 

63,952

 

85,266

 

Increase (Decrease) due to foreign currency translation differences

 

(1,256,769

)

5,689,436

 

Ending Balance

 

102,404,528

 

77,197,781

 

 

The main movements for the nine months ended September 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$11,923,449 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 2017 and 2016, Leão Alimentos e Bebidas Ltda. carried out capital increases.  Rio de Janeiro Refrescos Ltda. participated in these capital increases regarding its ownership interest for amounts of ThCh$5,385,160 and ThCh$6,105,732, respectively.

 

·             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 fiscal year 2017, Embotelladora Andina S.A. has made capital contributions to Coca-Cola del Valle New Ventures S.A. in the amount of ThCh$7,000,000 (ThCh$ 5,323,693 as of December 31, 2016).

 

·             During the fiscal year 2017 and 2016, Envases CMF S.A. declared ThCh$1,087,951 and ThCh$750,806 in dividends, respectively. Of the dividends declared for the year 2017 only ThCh$770,045 have been paid.

 

·             During the nine months period ended September 30, 2017and 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

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

948,884

 

628,704

 

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)

 

(661,809

)

(648,446

)

Amortization of Fair Value in Vital Jugos S.A.

 

63,950

 

63,950

 

Income Statement Balance

 

351,025

 

44,208

 

 

13.4     Summary financial information of associates:

 

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

 

65,643,575

 

117,031,630

 

12,450,466

 

551,858

 

299,576,494

 

87,052,371

 

38,340,011

 

Total liabilities

 

27,469,143

 

54,564,124

 

38

 

 

78,638,640

 

2,929,488

 

3,729,936

 

Total revenue

 

36,153,703

 

38,561,365

 

543,745

 

547,831

 

154,282,644

 

2,400,687

 

 

Net income (loss) of associate

 

2,194,513

 

(1,722,501

)

543,745

 

547,831

 

1,138,365

 

2,863,651

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

09/30/2017

 

09/30/2017

 

09/30/2017

 

09/30/2017

 

09/30/2017

 

09/30/2017

 

08/31/2017

 

 

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:

 

 

 

09-30-2017

 

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)

 

676,012,872

 

(570,680

)

675,442,192

 

674,920,063

 

 

674,920,063

 

Software

 

26,778,788

 

(20,432,229

)

6,346,559

 

24,954,998

 

(19,349,917

)

5,605,081

 

Water rights

 

612,102

 

(140,618

)

471,484

 

522,748

 

(51,830

)

470,918

 

Total

 

703,403,762

 

(21,143,527

)

682,260,235

 

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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Chile (excluding Metropolitan Region, Rancagua and San Antonio)

 

300,305,727

 

301,127,305

 

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

 

203,380,251

 

207,469,759

 

Paraguay

 

171,238,413

 

165,295,516

 

Argentina (North and South)

 

517,801

 

1,027,483

 

Total

 

675,442,192

 

674,920,063

 

 

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

 

 

 

01-01-2017 to 09-30-2017

 

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)

 

11,923,449

(1)

5,148

 

1,565,993

 

13,494,590

 

821,577

(2)

975

 

2,842,314

 

3,664,866

 

Amortization

 

(96,564

)

(4,582

)

(1,225,759

)

(1,326,905

)

 

(4,575

)

(3,207,309

)

(3,211,884

)

Other increases (decreases) (3)

 

(11,304,756

)

 

401,244

 

(10,903,512

)

15,472,862

 

(2,125

)

(594,312

)

14,876,425

 

Total

 

675,442,192

 

471,484

 

6,346,559

 

682,260,235

 

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 September 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 September 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

 

09.30.2017

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

8,503,023

 

Brazilian operation

 

81,145,834

 

 

 

(1,579,294

)

79,566,540

 

Argentine operation

 

5,972,515

 

 

 

(748,240

)

5,224,275

 

Paraguayan operation

 

7,298,133

 

 

 

(208,162

)

7,089,971

 

Total

 

102,919,505

 

 

 

(2,535,696

)

100,383,809

 

 

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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

30,333,101

 

20,609,887

 

Bonds payable

 

14,409,300

 

26,729,828

 

Deposits in guarantee

 

13,970,431

 

13,446,077

 

Derivative contract obligations (see note 20)

 

1,094,018

 

1,229,354

 

Leasing agreements

 

2,337,913

 

2,785,424

 

Total

 

62,144,763

 

64,800,570

 

 

Non-current

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

14,053,821

 

17,736,697

 

Bonds payable

 

662,326,367

 

685,684,184

 

Leasing agreements

 

16,079,114

 

18,149,706

 

Total

 

692,459,302

 

721,570,587

 

 

59



Table of Contents

 

The fair value of financial assets and liabilities as of September 30 2017 and December 30, 2016 is presented below:

 

Current

 

Book Value
09.30.2017

 

Fair Value
09.30.2017

 

Book Value
12.31.2016

 

Fair Value
12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash and cash equivalents (3)

 

111,004,700

 

111,004,700

 

141,263,880

 

141,263,880

 

Other financial assets (3)

 

15,664,873

 

15,664,873

 

60,152,627

 

60,152,627

 

Trade and other accounts receivable (3)

 

157,241,010

 

157,241,010

 

190,524,354

 

190,524,354

 

Accounts receivable from related companies (3)

 

4,029,482

 

4,029,482

 

5,788,683

 

5,788,683

 

Bank loans (1)

 

30,333,101

 

30,142,347

 

20,609,887

 

20,932,073

 

Bonds payable (2)

 

14,409,300

 

16,018,659

 

26,729,828

 

29,338,170

 

Deposits in guarantee (3)

 

13,970,431

 

13,970,431

 

13,446,077

 

13,446,077

 

Derivative contract obligations (see note 20)

 

1,094,018

 

1,094,018

 

1,229,354

 

1,229,354

 

Leasing agreements (3)

 

2,337,913

 

2,337,913

 

2,785,424

 

2,785,424

 

Trade and other accounts payable (3)

 

222,839,213

 

222,839,213

 

242,836,356

 

242,836,356

 

Accounts payable from related companies (3)

 

34,492,146

 

34,492,146

 

44,120,335

 

44,120,335

 

 

Non-current

 

09.30.2017

 

09.30.2017

 

12.31.2016

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial assets (3)

 

58,718,940

 

58,718,940

 

80,180,880

 

80,180,880

 

Accounts receivable from related companies (3)

 

92,741

 

92,741

 

147,682

 

147,682

 

Bank loans (1)

 

14,053,821

 

11,414,802

 

17,736,697

 

14,365,502

 

Bonds payable (2)

 

662,326,367

 

735,833,921

 

685,684,184

 

752,078,561

 

Leasing agreements (3)

 

16,079,114

 

16,079,114

 

18,149,706

 

18,149,706

 

 


(1)             The fair values are based on discounted cash flows using market-based discount rates as of the eop of nine months 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

 

0930.2017

 

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

%

343,449

 

330,571

 

674,020

 

655,752

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

78,755

 

11,055,979

 

11,134,734

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

60,581

 

3,685,326

 

3,745,907

 

340

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

24,030

 

2,579,729

 

2,603,759

 

39,942

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBBVA Banco Frances

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

 

 

 

34,861

 

Foreign

 

Andina Empaques S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

 

 

 

335,722

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

7.48

%

7.48

%

20,888

 

194,207

 

215,095

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

60,903

 

1,963,763

 

2,024,666

 

3,731,059

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

123,534

 

1,261,737

 

1,385,271

 

954,556

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

633,325

 

2,139,807

 

2,773,132

 

2,839,713

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dollars

 

Semiannually

 

2.99

%

2.99

%

5,776,517

 

 

5,776,517

 

12,017,942

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,333,101

 

20,609,887

 

 

61



Table of Contents

 

15.1.2 Bank obligations, non-current September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

More 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

years

 

 

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More 2 years

 

More 3 years

 

Up to 5

 

More 5

 

at

 

Tax ID

 

Name

 

Country

 

Tax ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

years

 

Years

 

09.30.2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Bice

 

Chile

 

Chilean pesos

 

Semiannually

 

3.43

%

3.43

%

613,919

 

 

 

 

 

613,919

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

7.48

%

7.48

%

150,510

 

150,510

 

150,510

 

752,552

 

 

1,204,084

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Itau

 

Brazil

 

Brazilian real

 

Monthly

 

6.6

%

6.6

%

209,307

 

274,769

 

121,113

 

553,417

 

 

1,158,606

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.2

%

7.2

%

1,198,936

 

1,277,118

 

985,579

 

3,485,546

 

 

6,947,179

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.5

%

4.5

%

2,454,192

 

1,675,841

 

 

 

 

4,130,033

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,053,821

 

 

62



Table of Contents

 

15.1.2  Bank obligations, non-current December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

More than 4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

More than 2

 

More than 3

 

years

 

More

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

years

 

years

 

Up to 5

 

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

 

 

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$

12.31.2016

 

Borrowings with various third the Andina group

 

1,396,699

 

Cash and cash equivalents

 

127,029

 

EBITDA

 

540,227

 

 

63



Table of Contents

 

15.2.1        Bonds payable

 

 

 

Current

 

Non-current

 

Total

 

Composition of bonds payable

 

09.30.2017

 

12.31.2016

 

09.30.2017

 

12.31.2016

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

14,583,828

 

27,112,986

 

666,117,501

 

690,150,930

 

680,701,329

 

717,263,916

 

Expenses of bond issuance and discounts on placement

 

(174,528

)

(383,158

)

(3,791,134

)

(4,466,746

)

(3,965,661

)

(4,849,904

)

Net balance presented in statement of financial position

 

14,409,300

 

26,729,828

 

662,326,367

 

685,684,184

 

676,735,667

 

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

 

09.30.2017

 

12.31.2016

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

 

UF

 

3.0

%

08.15.2017

 

Semiannually

 

 

 

6,660,552

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,435,824

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

12.01.2017

 

6,907,958

 

5,656,992

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

197,967

 

587,020

 

SVS Registration N°759 08.20.2013

 

C

 

875,000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

08.16.2017

 

6,749,025

 

6,929,828

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

490,853

 

1,487,844

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%

03.01.2035

 

Semiannually

 

09.01.2032

 

238,025

 

978,933

 

Bonds USA

 

 

575,000,000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

 

4,811,817

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

14,583,828

 

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

 

12.01.2017

 

59,396,633

 

61,486,857

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

39,985,185

 

39,521,970

 

SVS Registration N°759 08.20.2013

 

C

 

875,000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

08.16.2017

 

13,328,395

 

19,760,985

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

106,627,160

 

105,391,920

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%

03.01.2035

 

Semiannually

 

09.01.2032

 

79,970,378

 

79,043,948

 

Bonds USA

 

 

575,000,000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

366,809,750

 

384,945,250

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

666,117,501

 

690,150,930

 

 

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

 

64



Table of Contents

 

15.2.3                       Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-

 

 

 

 

 

more than 1

 

more than 2

 

more than 3

 

 

 

current

 

 

 

Series

 

to 2

 

to 3

 

to 4

 

More than 5

 

09.30.2017

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°254 06.13.2001

 

B

 

5,894,362

 

6,277,494

 

6,685,533

 

40,539,252

 

59,396,641

 

SVS Registration N°641 08.23.2010

 

C

 

 

 

3,635,017

 

36,350,168

 

39,985,185

 

SVS Registration N°759 08.20.2013

 

C

 

6,664,197

 

6,664,198

 

 

 

13,328,395

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

106,627,160

 

106,627,160

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

79,970,370

 

79,970,370

 

Bonds USA

 

 

 

 

 

366,809,750

 

366,809,750

 

Total

 

 

 

12,558,559

 

12,941,692

 

10,320,550

 

630,296,700

 

666,117,501

 

 

15.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating as of September 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 September 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 September 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 September 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 September 13, 2001.

 

65



Table of Contents

 

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

 

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

 

As of September 30, 2017, indebtedness level is 0.84 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 September 30, 2017, the values of items included in this indicator are the
following:

 

ThCh$

 

Other current financial liabilities

 

62,144,763

 

Other non-current financial liabilities

 

692,459,302

 

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

 

(60,705,272

)

Consolidated Equity

 

827,091,162

 

 

·             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.

 

66



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 September 30, 2017, this index is 1.64 times.

 

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

 

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

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,046,829,476

 

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

 

(60,705,272

)

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

 

1,986,124,204

 

 

 

 

 

Consolidated liabilities payable not guaranteed

 

1,273,507,773

 

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

 

(60,705,272

)

Unsecured Consolidated Liabilities Payable (adjusted)

 

1,212,802,501

 

 

Restrictions regarding bond lines registered in the Securities Registered under number 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 1.5 million of Series C bonds due 2031, bearing an annual interest rate of 4.00%. As of September 30, 2017, the balance of outstanding capital is UF 1.5 million.

 

Series C was issued with charge to the Bond Lines registered with the Securities Registrar, under number 641, on August 23, 2010.

 

67



Table of Contents

 

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

 

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

 

As of September 30, 2017, Net Financial Debt was 0.69 times.

 

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

 

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

 

ThCh$

 

Other current financial liabilities

 

62,144,763

 

Other non-current financial liabilities

 

692,459,302

 

(-) Cash and cash equivalent

 

(111,004,700

)

(-) Other current financial assets

 

(15,664,873

)

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

 

(58,718,940

)

Consolidated Equity

 

827,091,162

 

 

·             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).

 

68



Table of Contents

 

As of September 30, 2017, this index is 1.64 times.

 

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

 

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

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,046,829,476

 

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

 

(60,705,272

)

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

 

1,986,124,204

 

Consolidated liabilities payable not guaranteed

 

1,273,507,773

 

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

 

(60,705,272

)

Unsecured Consolidated Liabilities Payable (adjusted

 

1,212,802,501

 

 

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

 

As of September 30, 2017 Net Financial Coverage level is 7.08 times.

 

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

 

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

 

ThCh$

 

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

 

218,843,632

 

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

 

288,238,888

 

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

 

197,181,940

 

Consolidated Ebitda twelve months (between October 1, 2016 and September 30, 2017) (1)

 

309,900,580

 

 

 

 

 

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

 

8,009,231

 

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

 

9,661,692

 

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

 

7,656,469

 

Consolidated Financial income twelve months (between October 1, 2016 and September 30, 2017)

 

10,014,454

 

 

 

 

 

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

 

40,771,309

 

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

 

51,374,971

 

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

 

38,387,458

 

Consolidated Financial expenses twelve months (between October 1, 2016 and September 30, 2017)

 

53,758,822

 

 


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

 

69



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 September 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 September 30, 2017, is UF 0.750 million.

 

·             Series D and E outstanding as of September 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 September 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 September 30, 2017, Indebtedness Level is 0.69 times of Consolidated Equity.

 

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

 

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

 

ThCh$

 

Other current financial liabilities

 

62,144,763

 

Other non-current financial liabilities

 

692,459,302

 

(-) Cash and cash equivalent

 

(111,004,700

)

(-) Other current financial assets

 

(15,664,873

)

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

 

(58,718,940

)

Consolidated Equity

 

827,091,162

 

 

70



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 September 30, 2017, this index is 1.64times.

 

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

 

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

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,046,829,476

 

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

 

(60,705,272

)

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

 

1,986,124,204

 

Consolidated liabilities payable not guaranteed

 

1,273,507,773

 

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

 

(60,705,272

)

Unsecured Consolidated Liabilities Payable (adjusted)

 

1,212,802,501

 

 

·             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.

 

71



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 September 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 September 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.

 

72



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

 

09.30.2017

 

12.31.2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.215

%

10.227

%

15,946

 

33,709

 

49,655

 

110,732

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

157,503

 

479,411

 

636,914

 

1,016,705

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

149,974

 

444,538

 

594,512

 

872,247

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

164,944

 

526,177

 

691,121

 

674,127

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

25,725

 

339,986

 

365,711

 

103,314

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

9.39

%

9.38

%

 

 

 

8,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,337,913

 

2,785,424

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

09.30.2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

23,746

 

 

 

 

 

23,746

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

146,219

 

 

 

 

 

146,219

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

238,911

 

 

 

 

 

238,911

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

780,966

 

882,492

 

997,216

 

1,126,854

 

11,882,710

 

15,670,238

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

16,079,114

 

 

73



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

 

Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

591,576

 

 

 

 

 

591,576

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

54,327

 

 

 

 

 

54,327

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

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

 

 

74



Table of Contents

 

NOTE 16 — TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

Trade and other current accounts payable are detailed as follows:

 

Item

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

155,927,921

 

179,246,672

 

Withholdings tax

 

40,852,943

 

45,504,119

 

Accounts payable Inamar Ltda. (1)

 

8,097,000

 

8,312,403

 

Others

 

18,955,473

 

19,282,989

 

Total

 

223,833,337

 

252,346,183

 

 

 

 

 

 

 

Current

 

222,839,213

 

242,836,356

 

Non-current

 

994,124

 

9,509,827

 

Total

 

223,833,337

 

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.

 

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

 

 

 

ThCh$

 

Maturity within one year

 

949,944

 

Maturity long-term

 

8,031,357

 

Total

 

8,981,301

 

 

Total expenses related to operating leases maintained by the Company as of September 30, 2017 amount to ThCh$1,671,534.

 


(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.

 

75



Table of Contents

 

NOTE 17 — CURRENT AND NON-CURRENT PROVISIONS

 

17.1                                 Balances

 

This account is detailed as follows:

 

Description

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

69,687,976

 

73,081,893

 

Total

 

69,687,976

 

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)

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

55,543,282

 

63,543,782

 

Labor Contingencies

 

9,800,834

 

7,940,428

 

Civil Contingencies

 

4,343,860

 

1,597,683

 

Total

 

69,687,976

 

73,081,893

 

 

76



Table of Contents

 

17.2                                 Movements

 

Movement of provisions is detailed as follows:

 

 

 

09.30.2017

 

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

 

994,469

 

 

994,469

 

1,047,308

 

 

1,047,308

 

Increase (decrease) in existing provisions

 

(14,802,880

)

 

(14,802,880

)

(1,519,800

)

 

(1,519,800

)

Payments

 

11,861,358

 

 

11,861,358

 

4,276,851

 

 

4,276,851

 

Reverse unused provision (*)

 

145,121

 

 

145,121

 

(2,774,703

)

 

(2,774,703

)

Increase (decrease) due to foreign exchange differences

 

(1,591,985

)

 

(1,591,985

)

7,750,420

 

 

7,750,420

 

Total

 

69,687,976

 

 

69,687,976

 

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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Dividend payable

 

19,324,857

 

19,358,263

 

Other

 

3,706,005

 

1,413,318

 

Total

 

23,030,862

 

20,771,581

 

 

 

 

 

 

 

Current

 

23,030,862

 

20,612,791

 

Non-current

 

 

158,790

 

Total

 

23,030,862

 

20,771,581

 

 

77



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: Elects 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 was 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$ 8,367,144 have been realized as of September 30, 2017, and are available for distribution as dividends in accordance with the following:

 

78



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

 

(11,836,739

)

2,963,645

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

2,962,009

 

7,615,310

 

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

 

(632,199

)

314,604

 

Deferred taxes complementary accounts parent Company

 

Amortization

 

(1,444,960

)

1,444,960

 

 

Total

 

 

 

19,260,703

 

(8,367,144

)

10,893,559

 

 

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

 

2017

 

September (*)

 

Interim

 

2017

 

19.00

 

20.90

 

 


(*) This dividend is pending payment as of the closing date.

 

79



Table of Contents

 

19.3                                 Reserves

 

The balance of other reserves includes the following:

 

Description

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(195,147,047

)

(168,744,355

)

Cash flow hedge reserve

 

(8,270,425

)

(2,448,175

)

Reserve for employee benefit actuarial gains or losses

 

(1,949,010

)

(1,785,032

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

221,770,576

 

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 through the 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

 

80



Table of Contents

 

19.3.5                       Foreign currency translation reserves

 

This corresponds to the conversion of the financial statements of foreign subsidiaries whose functional currency is different from the presentation currency of the consolidated 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

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(64,075,766

)

(58,306,230

)

Argentina

 

(123,689,624

)

(108,386,213

)

Paraguay

 

4,570,194

 

10,545,453

 

Exchange rate differences in related companies

 

(11,951,851

)

(12,597,365

)

Total

 

(195,147,047

)

(168,744,355

)

 

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

 

Details

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

5,769,536

 

30,138,065

 

Argentina

 

15,303,411

 

(23,472,215

)

Paraguay

 

5,975,259

 

(11,183,004

)

Exchange rate differences in related companies

 

(645,514

)

3,219,956

 

Total

 

26,402,692

 

(1,297,198

)

 

81



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 September 30, 2017 and December 31, 2016, this account is detailed as follows:

 

 

 

Non-controlling Interests

 

 

 

Ownership %

 

Shareholders’ Equity

 

Income

 

Details

 

2017

 

2016

 

September 30,
2017

 

December 31,
2016

 

September 30,
2017

 

December
31, 2016

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh $

 

ThCh $

 

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

14,933

 

12,209

 

4,080

 

1,823

 

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

2,258

 

2,062

 

499

 

277

 

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

5,029,137

 

5,337,687

 

357,316

 

153,210

 

Vital S.A.

 

35.0000

 

35.0000

 

9,198,482

 

9,054,947

 

127,235

 

80,894

 

Vital Aguas S.A.

 

33.5000

 

33.5000

 

2,175,775

 

2,027,879

 

146,258

 

91,670

 

Envases Central S.A.

 

40.7300

 

40.7300

 

5,383,086

 

5,129,661

 

35,368

 

195,796

 

Total

 

 

 

 

 

21,803,671

 

21,564,445

 

670,756

 

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:

 

Earnings per share

 

09.30.2017

 

 

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

35,108,445

 

38,618,666

 

73,727,111

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

74.18

 

81.60

 

77.89

 

 

Earnings per share

 

09.30.2016

 

 

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

25,784,625

 

28,362,631

 

54,147,256

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

54.48

 

59.93

 

57.20

 

 

82



Table of Contents

 

NOTE 20 — DERIVATIVE ASSETS AND LIABILITIES

 

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

 

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

 

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

 

As of the closing dates as of September 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 September 30, 2017, the Company maintained derivative contracts to ensure U.S. dollar denominated bank liabilities in Brazil amounting to ThUS$8,975, to convert them to liabilities in Brazilian Real. The valuation of these contracts was performed at their fair values, yielding a receivable value of ThCh$ 1,986,332 as of September 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$ 1,007 (ThCh$ 138,039 as of December 31, 2016) has been recognized within other equity reserves as of September 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$ 205,468 as of September 30, 2017.

 

b)     Cross Currency Swaps associated with US Bonds

 

At September 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 September 30, 2017 amounted to ThCh$58,718,940. 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$7,452,226and has been recognized within other equity reserves as of September 30, 2017. The ineffective portion for ThCh$2,268,472 in losses associated with this hedge was recorded in other gains and losses as of September 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$ 15,089,707 as of September 30, 2017.

 

83



Table of Contents

 

20.2. Forward currency transactions expected to be very likely:

 

During 2017 and 2016, 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$75.7 million as of September 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$3,236,567 for the period ended September 30, 2017, and a hedge liability of ThCh$1,094,018 and an asset for the same concept of ThCh$ 1,903 as of September 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 September 30, 2017; there is a balance of ThCh$817,192 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

 

As of September 30, 2017 the Company had total assets related to its foreign exchange derivative contracts for ThCh$60,707,175 (ThCh$84,859,223 as of December 31, 2016) and liabilities related to its foreign exchange derivative contracts for ThCh$1,094,018 (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.

 

84



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 September 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

 

 

1,988,235

 

 

1,988,235

 

Other non-current financial assets

 

 

58,718,940

 

 

58,718,940

 

Total assets

 

 

60,707,175

 

 

60,707,175

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

1,094,018

 

 

1,094,018

 

Total liabilities

 

 

1,094,018

 

 

1,094,018

 

 

 

 

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

 

 

85



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$1,486,559. 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$859,703 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$66,999,001. 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 September 30, 2017 and December 31, 2016, amounted to ThCh$34,683,009 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$656,066,598 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 September 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$327,415,050.

 

86



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$930,299,820 (including readjustments of current lawsuits), the Company recorded a provision R$194,941,931 equivalent to ThCh$39,254,831.

 

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$ 36.8 million equivalent to ThCh$ 7,407,852 .

 

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$1,144,336. 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$ 58,080. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

87



Table of Contents

 

21.2           Direct guarantees and restricted assets:

 

Guarantees and restricted 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

 

09.30.2017

 

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

 

6,924

 

6,924

 

Hospital Militar

 

Servicio Multivending Ltda.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

4,648

 

4,648

 

Parque Arauco

 

Servicio Multivending Ltda.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

5,399

 

 

INMOB. E INVERS. SUPETAR LTDA

 

Transportes Polar S.A.

 

Subsidiaria

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

4,579

 

 

BODEGAS SAN FRANCISCO LTDA.

 

Transportes Polar S.A.

 

Subsidiaria

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

6,483

 

 

MARIA LOBOS JAMET

 

Transportes Polar S.A.

 

Subsidiaria

 

Cash and cash equivalents

 

Property, plant and equipment

 

2,565

 

 

Workers’ claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

5,161,359

 

3,833,788

 

Civil and tax claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

14,109,619

 

14,304,401

 

Government institutions

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

15,412,031

 

85,212,908

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

737

 

843

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

1,106

 

1,264

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

13,267

 

15,167

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

791

 

904

 

Labarda

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

13

 

15

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

201,710

 

230,599

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

81,353

 

93,005

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

3,290

 

3,761

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

508,953

 

581,668

 

Others

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

 

179

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

6,634

 

7,584

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

20,528

 

23,468

 

Various dealers

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

56,180

 

47,397

 

Aduana de EZEIZA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, non-financial assets

 

5,500

 

11,226

 

Municipalidad de Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

6,434

 

7,356

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

9,898

 

11,315

 

Municipalidad de Picun Leufu

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

143

 

163

 

FARIAS MATIAS LUIS

 

Embotelladora del Atlántico S.A.

 

Subsidiaria

 

Judicial deposit

 

Other non-current, non-financial assets

 

24,273

 

20,367

 

Gomez Alejandra Raquel

 

Embotelladora del Atlántico S.A.

 

Subsidiaria

 

Judicial deposit

 

Other non-current, non-financial assets

 

70

 

79

 

Lopez Gustavo Gerardo C/Inti Saic y Otros

 

Embotelladora del Atlántico S.A.

 

Subsidiaria

 

Judicial deposit

 

Other non-current, non-financial assets

 

450

 

516

 

Guarante finance operations — Rofex

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, financial assets

 

5,503

 

 

Fima fund Ahorro Plus C

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, financial assets

 

108,467

 

588,485

 

Tribunal Superior de Justicia de la Provincia de Córdoba

 

Embotelladora del Atlántico S.A.

 

Subsidiaria

 

Depósito judicial

 

Other non-current, non-financial assets

 

580

 

 

Marcus A.Peña

 

Paraguay Refrescos

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

3,828

 

4,017

 

Mauricio J Cordero C

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

830

 

871

 

José Ruoti Maltese

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

733

 

755

 

Alejandro Galeano

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

1,148

 

 

Ana Maria Mazó

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

1,091

 

 

Perfo Equipos S.A.

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

 

4,579

 

Fernando Herrmann Lobos

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

 

2,565

 

Fima fund Premium B

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other current, financial assets

 

 

407,792

 

Total

 

 

 

 

 

 

 

 

 

53,769,459

 

123,206,827

 

 

88



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

 

09.30.2017

 

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

 

1,621,947

 

1,236,439

 

Procesos administrativos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

7,785,966

 

4,885,075

 

Gobierno Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

93,822,967

 

87,773,855

 

Gobierno Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

22,198,050

 

14,674,244

 

HSBC

 

Sorocaba Refescos S.A.

 

Associate

 

Loan

 

co-signers

 

4,027,336

 

4,108,312

 

Otros

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

2,653,762

 

2,682,170

 

Aduana de Ezeiza

 

Andina Empaques S.A.

 

Subsidiary

 

Bond insurance

 

Faithful fulfillment of contract

 

47,094

 

1,142,642

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Bond insurance

 

Faithful fulfillment of contract

 

239,496

 

369,963

 

 

89



Table of Contents

 

NOTE 22 — FINANCIAL RISK MANAGEMENT

 

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

 

Interest Rate Risk

 

As of September 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 UF11.69 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.

 

90



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 Compañía 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.

 

91



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 September 30, 2017, the Company maintains a net investment of ThCh$94,007,522 in Argentina, composed by the recognition of assets amounting to ThCh$189,023,799 and liabilities amounting to Ch$95,016,277. These investments accounted for 29.6% of the Company’s consolidated sales revenues

 

As of September 30, 2017, the Argentine peso devalued by 12.5% 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.

 

92



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$1,213,186 and an decrease in equity for ThCh$3,392,578, originated by lower asset recognition of ThCh$8,917,595 and by lower liabilities recognition of ThCh$5,525,017.

 

a.2 Investment in Brazil

 

As of September 30, 2017, the Company maintains a net investment of ThCh$274,805,397 in Brazil, composed by the recognition of assets amounting to ThCh$806,465,075 and liabilities amounting to ThCh$531,659,678. These investments accounted for 33.1% of the Company’s consolidated sales revenues.

 

As of September 30, 2017, the Brazilian Real devalued by 2.0% 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$1,230,711 and a decrease in equity of ThCh$12,413,052  , originated by lower asset recognition of ThCh$37,808,575  and by lower liabilities recognition of ThCh$25,395,523.

 

a.3 Investment in Paraguay

 

As of September 30, 2017, the Company maintains a net investment of ThCh$231,785,412 in Paraguay, composed by the recognition of assets amounting to ThCh$268,383,236 and liabilities amounting to ThCh$36,597,824. These investments accounted for 7.6% of the Company’s consolidated sales revenues.

 

As of September 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$784,198 and  a decrease in equity of ThCh$11,366,078 originated by lower asset recognition of ThCh$12,902,115 and lower liabilities recognition of ThCh$1,536,037.

 

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

 

As of September 30, 2017, the Company maintains a net liability position totaling ThCh$362,534,378, basically composed of bonds payable and bank liabilities for ThCh$372,586,267 offset partially by financial assets denominated in dollars for ThCh$10,051,889.

 

Of total financial liabilities denominated in US dollars, ThCh$5,776,517 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$366,809,750 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.

 

93



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 September 30, 2017, to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$6,862,239.

 

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 September 30, 2017, US$61.1 million for future purchases have been hedged-for the following 12 months.

 

According to the percentage of purchases of raw materials which are carried out or indexed to U.S. dollars, a possible change in the value of the US dollar by 5% in the four countries where the Company operates, and excluding derivatives contracts taken to mitigate the effect of currency volatility, keeping everything constant, would lead to a lower accumulated result amounting to ThCh$4,644,191 as of September 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$6,991,939 in earnings for the period ended September 30, 2017. To minimize this risk or stabilize often supply contracts and anticipated purchases are made when market conditions warrant.

 

94



Table of Contents

 

Liquidity risk

 

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

 

The following table presents 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

 

15,890,380

 

47,077,705

 

42,761,922

 

39,628,705

 

309,111,787

 

Bond payable

 

50,114,789

 

43,579,955

 

43,348,722

 

40,110,123

 

696,721,483

 

Operating lease obligations

 

4,271,911

 

5,883,466

 

4,271,114

 

5,145,101

 

22,846,361

 

Purchase obligations

 

160,454,475

 

184,113,414

 

1,608,491

 

154,345

 

305,540

 

Total

 

230,731,555

 

280,654,540

 

91,990,249

 

85,038,274

 

1,028,985,171

 

 

NOTE 23 — EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

 

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Details

 

 

 

 

 

 

 

 

 

Direct production costs

 

586,629,457

 

553,587,183

 

186,006,113

 

184,970,447

 

Payroll and employee benefits

 

223,394,942

 

205,591,857

 

73,821,930

 

64,662,064

 

Transportation and distribution

 

132,595,209

 

108,634,248

 

59,224,483

 

36,323,809

 

Marketing

 

24,322,322

 

30,275,992

 

5,829,485

 

11,710,106

 

Depreciation and amortization

 

74,828,261

 

71,559,715

 

24,507,916

 

24,477,422

 

Repairs and maintenance

 

25,562,521

 

25,765,418

 

9,257,223

 

7,776,022

 

Other expenses

 

100,616,183

 

121,918,202

 

15,399,003

 

51,307,318

 

Total

 

1,167,948,895

 

1,117,332,615

 

374,046,153

 

381,227,188

 

 

95



Table of Contents

 

NOTE 24 — OTHER INCOME

 

Other income by function is detailed as follows:

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

Details

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gain on disposal of Property, plant and equipment

 

194,743

 

307,483

 

19,332

 

153,708

 

PIS/CONFINS Leasing tax recovery

 

37,955

 

 

 

 

Others

 

221,932

 

230,148

 

47,270

 

(60,668

)

Total

 

454,630

 

537,631

 

66,602

 

93,040

 

 

NOTE 25 — OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

Detail

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Contingencies and Non-operating fees

 

6,455,767

 

6,772,859

 

1,038,460

 

2,029,844

 

Tax on bank debits

 

5,557,710

 

4,967,913

 

1,619,636

 

1,551,804

 

Disposal and write-off of Property, plant and equipment

 

231,910

 

1,618,615

 

167,456

 

355,346

 

Others

 

371,261

 

2,034,154

 

 

1,324,738

 

Total

 

12,616,648

 

15,393,541

 

2,825,552

 

5,261,732

 

 

96



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

 

07.01.2017

 

07.01.2016

 

Detail

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Interest income

 

6,590,258

 

6,659,558

 

1,544,219

 

2,011,704

 

Other interest income

 

1,418,973

 

996,911

 

416,319

 

227,563

 

Total

 

8,009,231

 

7,656,469

 

1,960,538

 

2,239,267

 

 

b)             Finance expenses

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

Detail

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bond interest

 

31,921,325

 

31,069,289

 

10,540,078

 

10,505,556

 

Bank loan interest

 

4,573,253

 

3,106,550

 

1,529,073

 

1,123,665

 

Other interest costs

 

4,276,731

 

4,211,619

 

1,454,016

 

1,598,828

 

Total

 

40,771,309

 

38,387,458

 

13,523,167

 

13,228,049

 

 

NOTE 27 — OTHER (LOSSES) AND GAIN

 

Other (losses) and gains are detailed as follows:

 

 

 

01.01.2017

 

01.01.2016

 

07.01.2017

 

07.01.2016

 

Details

 

09.30.2017

 

09.30.2016

 

09.30.2017

 

09.30.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Gains (loss) on derivative transactions

 

 

(4,062

)

 

(10,394

)

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

 

(2,268,472

)

(2,796,978

)

(780,242

)

(811,491

)

Other income and (expenses)

 

(1,189

)

3,580

 

 

(187

)

Total

 

(2,269,661

)

(2,797,460

)

(780,242

)

(822,072

)

 

97



Table of Contents

 

NOTE 28 — LOCAL AND FOREIGN CURRENCY

 

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

 

CURRENT ASSETS

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Cash and cash equivalents

 

111,004,700

 

141,263,880

 

US Dollars

 

9,941,019

 

53,073,628

 

Euros

 

31,206

 

4,926

 

Chilean pesos

 

61,589,689

 

48,891,546

 

Brazilian Real

 

23,481,440

 

26,072,201

 

Argentine Pesos

 

8,993,468

 

5,105,633

 

Paraguayan Guarani

 

6,967,878

 

8,115,946

 

 

 

 

 

 

 

Other financial assets

 

15,664,873

 

60,152,627

 

Unidad de Fomento

 

 

53,868,075

 

Chilean pesos

 

13,539,998

 

 

Brazilian Real

 

2,008,938

 

4,699,975

 

Argentine Pesos

 

113,970

 

 

Paraguayan Guarani

 

1,967

 

1,584,577

 

 

 

 

 

 

 

Other non-financial assets

 

7,013,104

 

8,601,209

 

US Dollars

 

42,207

 

37,052

 

Chilean pesos

 

3,409,466

 

5,830,276

 

Brazilian Real

 

1,869,007

 

1,773,583

 

Argentine Pesos

 

944,911

 

370,574

 

Paraguayan Guarani

 

747,513

 

589,724

 

 

 

 

 

 

 

Trade and other accounts receivable, net

 

157,241,010

 

190,524,354

 

US Dollars

 

558,693

 

1,265,303

 

Euros

 

567,806

 

308,578

 

Unidad de Fomento

 

3,224,229

 

2,354,310

 

Chilean pesos

 

63,608,333

 

71,977,019

 

Brazilian Real

 

61,853,422

 

74,902,213

 

Argentine Pesos

 

23,219,516

 

33,859,436

 

Paraguayan Guarani

 

4,209,011

 

5,857,495

 

 

 

 

 

 

 

Accounts receivable from related companies

 

4,029,482

 

5,788,683

 

Chilean pesos

 

4,029,482

 

5,788,683

 

 

 

 

 

 

 

Inventory

 

140,639,140

 

144,709,348

 

US$Dollars

 

2,395,276

 

5,469,362

 

Euros

 

 

6,634

 

Chilean pesos

 

43,170,312

 

34,276,101

 

Brazilian Real

 

32,164,753

 

41,670,656

 

Argentine Pesos

 

52,596,526

 

51,163,685

 

Paraguayan Guarani

 

10,312,273

 

12,122,910

 

 

 

 

 

 

 

Current tax assets

 

4,979,865

 

1,702,296

 

Chilean pesos

 

1,100,100

 

 

Brazilian Real

 

3,879,765

 

1,702,296

 

 

 

 

 

 

 

Total Current Assets

 

440,572,174

 

552,742,397

 

US Dollars

 

12,937,195

 

59,845,345

 

Euros

 

599,012

 

320,138

 

Unidad de Fomento

 

3,224,229

 

56,222,385

 

Chilean pesos

 

190,447,380

 

166,763,625

 

Brazilian Real

 

125,257,325

 

150,820,924

 

Argentine Pesos

 

85,868,391

 

90,449,328

 

Paraguayan Guarani

 

22,238,642

 

28,270,652

 

 

98



Table of Contents

 

NON-CURRENT ASSETS

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Other financial assets

 

58,718,940

 

80,180,880

 

Chilean pesos

 

8,756,325

 

16,697,871

 

Brazilian Real

 

49,962,615

 

63,483,009

 

 

 

 

 

 

 

Other non-financial assets

 

46,455,471

 

35,246,823

 

Unidad de Fomento

 

192,661

 

269,333

 

Chilean pesos

 

216,944

 

188,472

 

Brazilian Real

 

44,144,180

 

32,660,854

 

Argentine Pesos

 

1,858,040

 

2,079,079

 

Paraguayan Guarani

 

43,646

 

49,085

 

 

 

 

 

 

 

Trade and other receivables

 

2,671,679

 

3,527,732

 

Unidad de Fomento

 

2,616,967

 

3,436,831

 

Chilean pesos

 

 

7,021

 

Argentine Pesos

 

914

 

5,425

 

Paraguayan Guarani

 

53,798

 

78,455

 

 

 

 

 

 

 

Accounts receivable from related parties

 

92,741

 

147,682

 

Chilean pesos

 

92,741

 

147,682

 

 

 

 

 

 

 

Investments accounted for under the equity method

 

102,404,528

 

77,197,781

 

Chilean pesos

 

30,636,829

 

23,854,602

 

Brazilian Real

 

62,106,415

 

53,343,179

 

Argentine Pesos

 

9,661,284

 

 

 

 

 

 

 

 

Intangible assets other than goodwill

 

682,260,235

 

680,996,062

 

Chilean pesos

 

310,120,646

 

306,067,525

 

Brazilian Real

 

204,119,540

 

208,399,580

 

Argentine Pesos

 

896,108

 

1,233,441

 

Paraguayan Guarani

 

167,123,941

 

165,295,516

 

 

 

 

 

 

 

Goodwill

 

100,383,809

 

102,919,505

 

Chilean pesos

 

9,523,767

 

9,523,767

 

Brazilian Real

 

78,545,796

 

80,125,090

 

Argentine Pesos

 

5,224,275

 

5,972,515

 

Paraguayan Guarani

 

7,089,971

 

7,298,133

 

 

 

 

 

 

 

Property, plant and equipment

 

667,039,358

 

666,150,885

 

US Dollars

 

248,000

 

1,038,400

 

Euros

 

5,841,505

 

5,787,857

 

Chilean pesos

 

272,437,113

 

277,939,125

 

Brazilian Real

 

242,351,811

 

221,111,732

 

Argentine Pesos

 

80,489,435

 

89,379,062

 

Paraguayan Guarani

 

65,671,494

 

70,894,709

 

 

 

 

 

 

 

Total Non-Current Assets

 

1,660,026,761

 

1,646,367,350

 

US Dollars

 

248,000

 

1,038,400

 

Euros

 

5,841,505

 

5,787,857

 

Unidad de Fomento

 

2,809,628

 

3,706,164

 

Chilean pesos

 

631,784,365

 

634,426,065

 

Brazilian Real

 

681,230,357

 

659,123,444

 

Argentine Pesos

 

98,130,056

 

98,669,522

 

Paraguayan Guarani

 

239,982,850

 

243,615,898

 

 

99



Table of Contents

 

 

 

As of September 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

 

11,688,594

 

50,456,169

 

62,144,763

 

12,287,632

 

52,512,938

 

64,800,570

 

US Dollars

 

5,802,242

 

339,986

 

6,142,228

 

24,684

 

6,020,277

 

6,044,961

 

Unidad de Fomento

 

4,395,969

 

10,687,352

 

15,083,321

 

10,035,543

 

12,637,744

 

22,673,287

 

Chilean peso

 

 

9,874,858

 

9,874,858

 

 

9,148,589

 

9,148,589

 

Brazilian real

 

1,327,017

 

9,611,990

 

10,939,07

 

1,816,540

 

22,376,912

 

24,193,452

 

Argentine peso

 

163,366

 

19,107,541

 

19,270,907

 

410,865

 

1,590,238

 

2,001,103

 

Paraguayan Guaraní

 

 

834,442

 

834,442

 

 

739,178

 

739,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable

 

220,498,080

 

2,341,133

 

222,839,213

 

240,350,658

 

2,485,698

 

242,836,356

 

US Dollars

 

8,278,223

 

 

8,278,223

 

8,331,196

 

 

8,331,196

 

Euros

 

533,075

 

 

533,075

 

4,958,363

 

 

4,958,363

 

Unidad de Fomento

 

9,832,697

 

 

9,832,697

 

8,312,403

 

 

8,312,403

 

Chilean peso

 

67,224,553

 

2,341,133

 

69,565,686

 

68,190,344

 

2,466,116

 

70,656,460

 

Brazilian real

 

62,302,989

 

 

62,302,989

 

58,354,740

 

 

58,354,740

 

Argentine peso

 

61,616,968

 

 

61,616,968

 

85,051,314

 

19,582

 

85,070,896

 

Paraguayan Guaraní

 

10,709,575

 

 

10,709,575

 

7,152,298

 

 

7,152,298

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable to related companies

 

34,492,146

 

 

34,492,146

 

44,120,335

 

 

44,120,335

 

Chilean peso

 

17,619,350

 

 

17,619,350

 

12,927,085

 

 

12,927,085

 

Brazilian real

 

16,855,134

 

 

16,855,134

 

20,917,319

 

 

20,917,319

 

Argentine peso

 

17,662

 

 

17,662

 

10,275,931

 

 

10,275,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

1,144,336

 

58,080

 

1,202,416

 

622,993

 

59,785

 

682,778

 

Chilean peso

 

1,144,336

 

 

1,144,336

 

622,993

 

 

622,993

 

Paraguayan Guaraní

 

 

58,080

 

58,080

 

 

59,785

 

59,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes payable

 

 

1,673,702

 

1,673,702

 

 

10,828,593

 

10,828,593

 

Chilean peso

 

 

 

 

 

2,785,425

 

2,785,425

 

Argentine peso

 

 

1,520,836

 

1,520,836

 

 

7,613,012

 

7,613,012

 

Paraguayan Guaraní

 

 

152,866

 

152,866

 

 

430,156

 

430,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefits current provisions

 

 

30,808,081

 

30,808,081

 

 

35,653,431

 

35,653,431

 

Chilean peso

 

 

5,593,296

 

5,593,296

 

 

6,177,733

 

6,177,733

 

Brazilian real

 

 

13,230,908

 

13,230,908

 

 

17,117,494

 

17,117,494

 

Argentine peso

 

 

11,198,624

 

11,198,624

 

 

11,640,535

 

11,640,535

 

Paraguayan Guaraní

 

 

785,253

 

785,253

 

 

717,669

 

717,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

20,171,865

 

2,858,997

 

23,030,862

 

1,705,768

 

18,907,023

 

20,612,791

 

Unidad de Fomento

 

 

 

 

204,724

 

 

204,724

 

Chilean peso

 

19,790,233

 

2,858,997

 

22,649,230

 

1,198,755

 

18,729,079

 

19,927,834

 

Argentine peso

 

5,793

 

 

 

5,793

 

302,289

 

 

302,289

 

Paraguayan Guaraní

 

375,839

 

 

 

375,839

 

 

177,944

 

177,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

287,995,021

 

88,196,162

 

376.191.183

 

299,087,386

 

120,447,468

 

419,534,854

 

US Dollars

 

14,080,465

 

339,986

 

14.420.451

 

8,355,880

 

6,020,277

 

14,376,157

 

Euros

 

533,075

 

 

533.075

 

4,958,363

 

 

4,958,363

 

Unidad de Fomento

 

14,229,666

 

10,687,352

 

24.916.018

 

18,552,670

 

12,637,744

 

31,190,414

 

Chilean peso

 

105,778,472

 

20,668,284

 

126.446.756

 

82,939,177

 

39,306,942

 

122,246,119

 

Brazilian real

 

80,485,140

 

22,842,898

 

103.328.038

 

81,088,599

 

39,494,406

 

120,583,005

 

Argentine peso

 

61,803,789

 

31,827,001

 

93.630.790

 

96,040,399

 

20,863,367

 

116,903,766

 

Paraguayan Guaraní

 

11,085,414

 

1,830,641

 

12.916.055

 

7,152,298

 

2,124,732

 

9,277,030

 

 

100



Table of Contents

 

 

 

As of September 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

 

35,207,631

 

29,083,567

 

628,168,104

 

692,459,302

 

45,118,483

 

30,672,918

 

645,779,186

 

721,570,587

 

US$ Dollars

 

 

 

362,333,707

 

362,333,707

 

 

 

379,760,266

 

379,760,266

 

Unidad de Fomento

 

25,744,114

 

20,910,779

 

253,951,687

 

300,606,580

 

25,399,983

 

23,132,311

 

258,325,173

 

306,857,467

 

Brazilian real

 

9,463,517

 

8,172,788

 

11,882,710

 

29,519,015

 

19,361,706

 

7,540,607

 

7,693,747

 

34,596,060

 

Argentine peso

 

 

 

 

 

356,794

 

 

 

356,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

994,124

 

 

 

994,124

 

9,509,827

 

 

 

9,509,827

 

US$ Dollars

 

792,143

 

 

 

792,143

 

1,200,187

 

 

 

1,200,187

 

Unidad de Fomento

 

 

 

 

 

8,003,199

 

 

 

8,003,199

 

Chilean peso

 

185,887

 

 

 

185,887

 

304,124

 

 

 

304,124

 

Argentine peso

 

16,094

 

 

 

16,094

 

2,317

 

 

 

2,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

68,485,560

 

 

 

68,485,560

 

72,399,115

 

 

 

72,399,115

 

Brazilian real

 

66,999,001

 

 

 

66,999,001

 

71,115,841

 

 

 

71,115,841

 

Argentine peso

 

1,486,559

 

 

 

1,486,559

 

1,283,274

 

 

 

1,283,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax liabilities

 

15,063,097

 

14,146,941

 

97,771,681

 

126,981,719

 

13,035,795

 

14,627,908

 

97,945,099

 

125,608,802

 

Chilean peso

 

 

 

97,771,681

 

97,771,681

 

 

 

97,945,099

 

97,945,099

 

Brazilian real

 

17,711,425

 

 

 

17,711,425

 

16,659,246

 

 

 

16,659,246

 

Argentine peso

 

(2,648,328

)

 

 

(2,648,328

)

(3,623,451

)

 

 

(3,623,451

)

Paraguayan Guaraní

 

 

14,146,941

 

 

14,146,941

 

 

14,627,908

 

 

14,627,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefit liabilities

 

394,565

 

 

8,001,320

 

8,395,885

 

364,502

 

 

7,793,243

 

8,157,745

 

Chilean peso

 

230,155

 

 

8,001,320

 

8,231,475

 

181,257

 

 

7,793,243

 

7,974,500

 

Paraguayan Guaraní

 

164,410

 

 

 

164,410

 

183,245

 

 

 

183,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

 

 

 

 

158,790

 

 

 

158,790

 

Brazilian real

 

 

 

 

 

158,790

 

 

 

158,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

120,144,977

 

43,230,508

 

733,941,105

 

897,316,590

 

140,586,512

 

45,300,826

 

751,517,528

 

937,404,866

 

US$ Dollars

 

792,143

 

 

362,333,707

 

363,125,850

 

1,200,187

 

 

379,760,266

 

380,960,453

 

Unidad de Fomento

 

25,744,114

 

20,910,779

 

253,951,687

 

300,606,580

 

33,403,182

 

23,132,311

 

258,325,173

 

314,860,666

 

Chilean peso

 

416,042

 

 

105,773,001

 

106,189,043

 

485,381

 

 

 

105,738,342

 

106,223,723

 

Brazilian real

 

94,173,943

 

8,172,788

 

11,882,710

 

114,229,442

 

107,295,583

 

7,540,607

 

7,693,747

 

122,529,937

 

Argentine peso

 

(1,145,675

)

 

 

(1,145,675

)

(1,981,066

)

 

 

(1,981,066

)

Paraguayan Guaraní

 

164,410

 

14,146,941

 

 

14,311,351

 

183,245

 

14,627,908

 

 

14,811,153

 

 

101



Table of Contents

 

NOTE 29 — THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$ 1,284,884 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

 

564,254

 

 

 

 

Argentina

 

182,625

 

 

 

 

Brazil

 

357,473

 

44,703

 

129,485

 

9,376,042

 

Paraguay

 

51,171

 

84,658

 

5,771

 

9,547

 

Total

 

1,155,523

 

129,361

 

135,256

 

9,385,589

 

 

NOTE 30 - AUDITORS’ FEES

 

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

 

Description

 

09.30.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Remuneration of the Auditor for auditing services

 

805,381

 

845,770

 

 

NOTE 31 — SUBSEQUENT EVENTS

 

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

 

102



Table of Contents

 

SIGNATURES

 

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

 

 

EMBOTELLADORA ANDINA S.A.

 

By:

/s/ Andrés Wainer

 

Name: Andrés Wainer

 

Title: Chief Financial Officer

 

Santiago, November 10, 2017

 

103


GRAPHIC 2 g264181bgi001.jpg GRAPHIC begin 644 g264181bgi001.jpg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