0001104659-19-027880.txt : 20190509 0001104659-19-027880.hdr.sgml : 20190509 20190508183909 ACCESSION NUMBER: 0001104659-19-027880 CONFORMED SUBMISSION TYPE: 6-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20190508 FILED AS OF DATE: 20190509 DATE AS OF CHANGE: 20190508 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: 19808198 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 a19-9625_16k.htm 6-K

Table of Contents

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

May 2019

Date of Report (Date of Earliest Event Reported)

 

Embotelladora Andina S.A.

(Exact name of registrant as specified in its charter)

 

Andina Bottling Company, Inc.

(Translation of Registrant’s name into English)

 

Avda. Miraflores 9153

Renca

Santiago, Chile

(Address of principal executive office)

 

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

 

Form 20-F  x           Form 40-F o

 

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

 

Yes o         No  x

 

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

 

Yes o          No  x

 

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

 

Yes o         No  x

 

 

 


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements

 

as of March 31, 2019, and December 31, 2018

 


Table of Contents

 

Consolidated Interim Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

As of March 31, 2019, and December 31, 2018

 


Table of Contents

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

 

ASSETS

 

NOTE

 

03.31.2019

 

12.31.2018

 

 

 

 

 

ThCh$

 

ThCh$

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

4

 

121,795,389

 

137,538,613

 

Other financial assets

 

5

 

457,009

 

683,567

 

Other non-financial assets

 

6.1

 

27,811,701

 

5,948,923

 

Trade and other accounts receivable, net

 

7

 

132,009,673

 

174,113,323

 

Accounts receivable from related companies

 

11.1

 

7,915,757

 

9,450,263

 

Inventory

 

8

 

150,466,627

 

151,319,709

 

Current tax assets

 

9.2

 

3,661,563

 

2,532,056

 

Total Current Assets

 

 

 

444,117,719

 

481,586,454

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

5

 

98,426,232

 

97,362,295

 

Other non-financial assets

 

6.2

 

32,820,847

 

34,977,264

 

Trade and other receivables

 

7

 

64,638

 

1,270,697

 

Accounts receivable from related parties

 

11.1

 

119,256

 

74,340

 

Investments accounted for under the equity method

 

13.1

 

101,535,023

 

102,410,945

 

Intangible assets other than goodwill

 

14.1

 

653,032,048

 

668,822,553

 

Goodwill

 

14.2

 

112,863,317

 

117,229,173

 

Property, plant and equipment

 

10.1

 

701,953,291

 

710,770,968

 

Total Non-Current Assets

 

 

 

1,700,814,652

 

1,732,918,235

 

Total Assets

 

 

 

2,144,932,371

 

2,214,504,689

 

 

The accompanying notes 1 to 30 form an integral part of these Consolidated Financial Statements

 

1


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

 

LIABILITIES AND EQUITY

 

NOTE

 

03.31.2019

 

12.31.2018

 

 

 

 

 

ThCh$

 

ThCh$

 

LIABILITIES

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

54,546,658

 

56,114,977

 

Trade and other accounts payable

 

16

 

197,842,088

 

238,109,847

 

Accounts payable to related parties

 

11.2

 

50,597,730

 

45,827,859

 

Provisions

 

17

 

2,108,197

 

3,485,613

 

Income taxes payable

 

9.3

 

5,547,980

 

9,338,612

 

Employee benefits current provisions

 

12

 

20,064,196

 

33,210,979

 

Other non-financial liabilities

 

18

 

12,271,896

 

33,774,214

 

Total Current Liabilities

 

 

 

342,978,745

 

419,862,101

 

 

 

 

 

 

 

 

 

Other financial liabilities

 

15

 

718,915,053

 

716,563,778

 

Trade and other payables

 

16

 

815,779

 

735,665

 

Provisions

 

17

 

56,597,871

 

58,966,913

 

Deferred income tax liabilities

 

9.5

 

138,569,680

 

145,245,948

 

Employee benefits non-current provisions

 

12

 

9,513,378

 

9,415,541

 

Non-Current Liabilities:

 

 

 

924,411,761

 

930,927,845

 

 

 

 

 

 

 

 

 

Equity:

 

19

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

519,316,303

 

462,221,463

 

Other reserves

 

 

 

67,370,821

 

110,854,089

 

Equity attributable to equity holders of the parent

 

 

 

857,424,698

 

791,310,056

 

Non-controlling interests

 

 

 

20,117,167

 

19,901,617

 

Total Equity

 

 

 

877,541,865

 

863,714,743

 

Total Liabilities and Equity

 

 

 

2,144,932,371

 

2,214,504,689

 

 

The accompanying notes 1 to 30 form an integral part of these Consolidated Financial Statements

 

2


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Income by Function

 

 

 

 

 

01.01.2019

 

01.01.2018

 

 

 

NOTE

 

03.31.2019

 

03.31.2018

 

 

 

 

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

447,262,807

 

479,831,472

 

Cost of sales

 

23

 

(261,430,816

)

(268,811,365

)

Gross Profit

 

 

 

185,831,991

 

211,020,107

 

Other income

 

24

 

84,771

 

83,954

 

Distribution expenses

 

23

 

(41,787,626

)

(47,696,561

)

Administrative expenses

 

23

 

(76,286,339

)

(87,164,810

)

Other expenses

 

25

 

(2,285,124

)

(5,802,873

)

Other (loss) gains

 

27

 

 

(796,598

)

Financial income

 

26

 

1,034,336

 

976,970

 

Financial expenses

 

26

 

(11,025,787

)

(11,103,406

)

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

 

13.3

 

616,432

 

946,667

 

Foreign exchange differences

 

 

 

(776,601

)

(3,666

)

Income by indexation units

 

 

 

1,204,917

 

(275,421

)

Net income before income taxes

 

 

 

56,610,970

 

60,184,363

 

Income tax expense

 

9.4

 

(9,959,916

)

(17,601,088

)

Net income

 

 

 

46,651,054

 

42,583,275

 

 

 

 

 

 

 

 

 

Net income attributable to

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

46,114,636

 

42,002,231

 

Non-controlling interests

 

 

 

536,418

 

581,044

 

Net income

 

 

 

46,651,054

 

42,583,275

 

 

 

 

 

 

Ch$

 

Ch$

 

Earnings per Share, basic and diluted

 

 

 

 

 

 

 

Earnings per Series A Share

 

19.5

 

46.40

 

42.26

 

Earnings per Series B Share

 

19.5

 

51.04

 

46.49

 

 

The accompanying notes 1 to 30 form an integral part of these Consolidated Financial Statements

 

3


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Comprehensive Income

 

 

 

01.01.2019

 

01.01.2018

 

 

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Net income

 

46,651,054

 

42,583,275

 

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

 

 

165

 

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

 

 

 

 

 

Gain (losses) from exchange rate translation differences

 

(46,245,029

)

(26,559,747

)

Gain (losses) from cash flow hedges

 

1,349,666

 

(17,434,986

)

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

 

 

(42

)

 

 

 

 

 

 

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

 

76,557

 

62,701

 

Income tax related to cash flow hedges

 

(440,130

)

5,621,778

 

Total comprehensive income

 

1,392,118

 

4,273,144

 

 

 

 

 

 

 

Total comprehensive income attributable to:

 

 

 

 

 

Equity holders of the parent

 

1,176,568

 

3,729,881

 

Non-controlling interests

 

215,550

 

543,263

 

Total comprehensive income

 

1,392,118

 

4,273,144

 

 

The accompanying notes 1 to 30 form an integral part of these Consolidated Financial Statements

 

4


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Consolidated Interim Statements of Changes in Equity for the period between January 1 and March 31, 2019 and 2018

 

 

 

 

 

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 01/01/2019

 

270,737,574

 

(306,674,528

)

(13,668,932

)

(1,954,077

)

433,151,626

 

110,854,089

 

462,221,463

 

843,813,126

 

19,901,617

 

863,714,743

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

 

46,114,636

 

46,114,636

 

536,418

 

46,651,054

 

Other comprehensive income

 

 

(45,847,604

)

909,536

 

 

 

(44,938,068

)

 

(44,938,068

)

(320,868

)

(45,258,936

)

Total Comprehensive income

 

 

(45,847,604

)

909,536

 

 

 

(44,938,068

)

46,114,636

 

1,176,568

 

215,550

 

1,392,118

 

Dividends

 

 

 

 

 

 

 

 

 

 

 

Increase (decrease) from other changes

 

 

 

 

 

1,454,800

 

1,454,800

 

10,980,204

 

12,435,004

 

 

12,435,004

 

Total changes in equity

 

 

(45,847,604

)

909,536

 

 

1,454,800

 

(43,483,268

)

57,094,840

 

13,611,572

 

215,550

 

13,827,122

 

Ending balance as of 03/31/2019

 

270,737,574

 

(352,522,132

)

(12,759,396

)

(1,954,077

)

434,606,426

 

67,370,821

 

519,316,303

 

857,424,698

 

20,117,167

 

877,541,865

 

 

 

 

 

 

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 01/01/2018

 

270,737,574

 

(237,077,572

)

(3,094,671

)

(1,915,587

)

427,137,058

 

185,049,228

 

335,523,254

 

791,310,056

 

21,923,293

 

813,233,349

 

Changes in accounting policies

 

 

 

 

 

 

 

79,499,736

 

79,499,736

 

 

79,499,736

 

Restated opening balance

 

270,737,574

 

(237,077,572

)

(3,094,671

)

(1,915,587

)

427,137,058

 

185,049,228

 

415,022,990

 

870,809,792

 

21,923,293

 

892,733,095

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings

 

 

 

 

 

 

 

42,002,231

 

42,002,231

 

581,044

 

42,583,275

 

Other comprehensive income

 

 

(26,459,265

)

(11,813,208

)

123

 

 

(38,272,350

)

 

(38,272,350

)

(37,781

)

(38,310,131

)

Comprehensive income

 

 

(26,459,265

)

(11,813,208

)

123

 

 

(38,272,350

)

42,002,231

 

3,729,881

 

543,263

 

4,273,144

 

Dividends

 

 

 

 

 

1,366,546

 

1,366,546

 

8,965,455

 

10,332,000

 

 

10,332,000

 

Total changes in equity

 

 

(26,459,265

)

(11,813,208

)

123

 

1,366,546

 

(36,905,805

)

50,967,686

 

14,061,881

 

543,263

 

14,605,144

 

Ending balance as of 03/31/2018

 

270,737,574

 

(263,536,837

)

(14,907,879

)

(1,915,464

)

428,503,604

 

148,143,423

 

465,990,676

 

884,871,673

 

22,466,556

 

907,338,229

 

 

The accompanying notes 1 to 30 form an integral part of these Consolidated Financial Statements

 

5


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Direct Cash Flows

 

 

 

 

 

01.01.2019

 

01.01.2018

 

 

 

NOTE

 

03.31.2019

 

03.31.2018

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by (used in) Operating Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

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

 

 

 

679,575,996

 

613,668,703

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(470,190,772

)

(412,449,611

)

Payments to and on behalf of employees

 

 

 

(57,763,597

)

(49,695,316

)

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

 

 

 

(84,474,896

)

(88,673,590

)

Interest payments

 

 

 

(17,176,511

)

(18,802,069

)

Interest received

 

 

 

410,545

 

931,437

 

Income tax payments

 

 

 

(9,443,984

)

(9,961,964

)

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

 

 

 

(945,668

)

(2,272,746

)

Cash flows provided by (used in) Operating Activities

 

 

 

39,991,113

 

32,744,844

 

 

 

 

 

 

 

 

 

Cash flows provided by (used in) Investing Activities

 

 

 

 

 

 

 

Proceeds from sale of Property, plant and equipment

 

 

 

1,960

 

889

 

Purchase of Property, plant and equipment

 

 

 

(28,250,509

)

(30,467,446

)

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

 

 

 

 

8,321,856

 

Payments on forward, term, option and financial exchange agreements

 

 

 

14,094

 

(467,828

)

Net cash flows used in Investing Activities

 

 

 

(28,234,455

)

(22,612,519

)

 

 

 

 

 

 

 

 

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from short-term loans obtained

 

 

 

480,608

 

14,217,827

 

Loan payments

 

 

 

(696,092

)

(18,099,538

)

Financial lease liability payments

 

 

 

(486,259

)

(836,976

)

Dividend payments by the reporting entity

 

 

 

(21,369,142

)

(21,370,021

)

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

 

 

 

(3,455,681

)

(3,295,448

)

Net cash flows (used in) generated by Financing Activities

 

 

 

(25,526,566

)

(29,384,156

)

 

 

 

 

 

 

 

 

Net increase in cash and cash equivalents before exchange differences

 

 

 

(13,769,908

)

(19,251,831

)

Effects of exchange differences on cash and cash equivalents

 

 

 

(1,749,589

)

(2,177,031

)

Effects of inflation on cash and cash equivalents in Argentina

 

 

 

(223,727

)

287,442

 

Net decrease in cash and cash equivalents

 

 

 

(15,743,224

)

(21,141,420

)

Cash and cash equivalents — beginning of year

 

4

 

137,538,613

 

136,242,116

 

Cash and cash equivalents - end of year

 

4

 

121,795,389

 

115,100,696

 

 

The accompanying notes 1 to 30 form an integral part of these Consolidated Financial Statements

 

6


Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Interim Consolidated Statements

 

NOTE 1 - CORPORATE INFORMATION

 

Embotelladora Andina S.A. RUT (Chilean Tax Id. N°) 91.144.000-8 (hereafter “Andina,” and together with its subsidiaries, the “Company”) is registered under No. 00124 of the Securities Registry and is regulated by Chile’s Financial Market Commission (previously the Superintendence of Securities and Insurance) pursuant to Law 18.046.

 

The principal activities of Embotelladora Andina S.A. are to manufacture, bottle, commercialize and/or distribute Coca-Cola products and brands registered by The Coca-Cola Company. The Company has operations and is licensed by The Coca-Cola Company in its territories 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, in the states of Rio de Janeiro, Espirito Santo, Niteroi, Vitoria, Nova Iguaçu, part of Sao Paulo and part of Minas Gerais. In Argentina, 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. Regarding licenses for the territories in Chile, some are in the renewal process and others in October 2023. In Argentina they expire in 2022; in Brazil they are in the renewal process and in Paraguay they expire in 2020. Said licenses are renewable upon the request of the licensee and at the sole discretion of The Coca-Cola Company. These licenses are expected to be renewed under similar conditions on the date of expiration.

 

As of the date of this report, regarding Andina’s principal shareholders, the Controlling Group(1) holds 55.72% 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, borough of Renca, Santiago, Chile.

 


(1) Controlling Group: Inversiones SH Seis Limitada , Inversiones Cabildo SpA, Inversiones Chucao Limitada, today Inversiones Lleuque Limitada , Inversiones Nueva Delta S.A. , Inversiones Nueva Delta Dos S.A. , Inversiones Las Gaviotas Dos Limitada, today Inversiones Playa Amarilla SpA , Inversiones Playa Negra Dos Limitada, today Inversiones Playa Negra SpA , Inversiones Don Alfonso Dos Limitada, today Inversiones Don Alfonso Limitada , Inversiones El Campanario Dos Limitada, today Inversiones El Campanario Limitada , Inversiones Los Robles Dos Limitada, today Inversiones Los Robles Limitada  and Inversiones Las Viñas Dos Limitada, today Inversiones Las Niñas Dos SpA . For more information on the structure of the Controlling Group please refer to page 58 of Andina’s 2017 Annual Report, available at www.koandina.com

 

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 cover the following periods:

 

Consolidated Interim Statement of Financial Position: As of March 31, 2019, and December 31, 2018.

 

Consolidated Interim Income Statements by Function and Comprehensive Income: For the periods between January 1 and March 31, 2019 and 2018.

 

Consolidated Interim Statements of Changes in Equity Balance and movements between January 1 and March 31, 2019 and 2018.

 

Consolidated Interim Statements of Direct Cash Flows: For the periods between January 1 and March 31, 2019 and 2018.

 

2.2                     Basis of preparation

 

The Company’s Consolidated Interim Financial Statements for the periods ended March 31, 2019 and December 31, 2018, have been prepared in accordance with International Financial Reporting Standards (hereinafter “IFRS”) issued by the International Accounting Standards Board (hereinafter “IASB”).

 

The Consolidated Interim Financial Statements are presented in accordance to the historic cost criteria, although amended by the revaluation of certain financial instruments and derivative financial instruments and have been prepared, based on accounting records kept by the Parent Company and by other entities forming part thereof.

 

These Consolidated Interim Financial Statements reflect the consolidated financial position of Embotelladora Andina S.A. and its subsidiaries, which were approved by the Board of Directors on April 24, 2019.

 

2.3                              Basis of consolidation

 

2.3.1                    Subsidiaries

 

These consolidated 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, results of operations, and cash flows for the periods reported. Income or losses from subsidiaries acquired or sold are included in the Consolidated Financial Statements from the effective date of acquisition through 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

 

8


Table of Contents

 

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.

 

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

 

The consolidated financial statements include all assets, liabilities, income, expenses, and cash flows after eliminating and adjusting intercompany transactions of the following entities:

 

 

 

 

 

Holding control (percentage)

 

 

 

 

 

03-31-2019

 

12-31-2018

 

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

 

 

2.3.2                     Investments in associates

 

Associates are all entities over which the Group exercises significant influence but does not have control, the results of these associates are accounted for using the equity method.

 

Accounting policies of the associates are changed, where necessary, to ensure conformity with the policies adopted by the Company and unrealized gains are eliminated.

 

9


Table of Contents

 

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                                       Functional currency and presentation currency

 

2.5.1                      Functional 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 functional currency of each of the Operations is the following:

 

Company

 

Functional currency

Andina Empaques Argentina

 

Argentine Peso

Embotelladora del Atlántico

 

Argentine Peso

Embotelladora Andina

 

Chilean Peso

Paraguay Refrescos

 

Guaraní

Rio de Janeiro Refrescos

 

Reales

 

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.

 

Functional currency in hyperinflationary economies

 

In July 2018, it was determined that from January 1, 2018, Argentina’s economy is hyperinflationary, according to the criteria established in the International Accounting Standard No. 29 Financial information in hyperinflationary economies. This determination was carried out on the basis of a series of qualitative and quantitative criteria, including an accumulated inflation rate of more than 100% for three years. In accordance with IAS 29, the financial statements of companies in which Embotelladora Andina S.A. participates in Argentina have been retrospectively restated by applying a general price index to the historical cost, in order to reflect the changes in the purchasing power of the Argentine peso, as of the closing date of these financial statements.

 

10


Table of Contents

 

Non-monetary assets and liabilities were re-expressed since February 2003, the last date an inflation adjustment was applied for accounting purposes in Argentina. In this context, it should be mentioned that the group made its transition to IFRS on January 1, 2004, applying the attributed cost exemption for Property, plant and equipment.

 

For consolidation purposes in Embotelladora Andina S.A. and as a result of the adoption of IAS 29, the results and financial situation of our subsidiaries in Argentina were converted to the closing exchange rate (AR/CLP) in accordance with IAS 21 “Effects of foreign currency exchange rate variations”, when dealing with a hyperinflationary economy. Previously, the results of the Argentinean subsidiaries were converted at the average exchange rate of the period, as is the case for the conversion of the results of the rest of the subsidiaries operating in other countries whose economies are not considered hyperinflationary.

 

Whereas the functional and presentation currency of Embotelladora Andina S.A. does not correspond to that of a hyperinflationary economy, according to the guidelines set out in IAS 29, the re-expression of periods is not required in the consolidated financial statements of the Group.

 

Inflation for the periods January to March 2019 and January to December 2018 amounted to 10.01% and 47.6%, respectively. The first-time adoption of IAS 29 in 2018 resulted in a positive adjustment in the accumulated results of Embotelladora Andina S.A., for ThCh$79,499,736 (net of taxes) as of January 1, 2018.

 

2.5.2                     Presentation currency

 

The presentation currency is the Chilean peso, which is the functional currency of the parent company, for such purposes, the financial statements of subsidiaries are translated from the functional currency to the presentation currency as indicated below:

 

a.              Translation of financial statements whose functional currency does not correspond to hyperinflationary economies (Brazil and Paraguay)

 

Financial statements measured as indicated are translated to the presentation currency as follows:

 

·                  The balance sheet is translated to the closing exchange rate at the balance sheet date and the income statement is translated at the average monthly exchange rates, the differences that result are recognized in equity under other comprehensive income.

 

·                  Cash flow income statement are also translated at average exchange rates for each transaction.

 

·                  When an account receivable from related companies is designated as hedge investment, translation differences are recorded under comprehensive income, net of deferred taxes. 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.

 

b.              Conversion of financial statements whose functional currency corresponds to hyperinflationary economies (Argentina)

 

11


Table of Contents

 

Financial statements measured in their functional currency, with inflation adjustments since they correspond to a hyperinflationary economy, are translated to the presentation currency as follows:

 

·                  The balance sheet is translated at the closing exchange rate at the balance sheet date;

 

·                  Results are translated at the closing exchange rate at the balance sheet date

 

·                  When an account receivable from related companies is designated as hedge investment, translation differences are recorded under comprehensive income, net of deferred taxes. 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.

 

c.               Comparative figures

 

According to the IAS, figures of previous years are not adjusted or re-expressed when the presentation currency is that of a non-hyperinflationary economy, as is the case of the Chilean peso, thus, financial statements of previous years are not amended.

 

In July 2018 and according to the IFRS criteria, the Argentine economy was rated as a hyperinflationary economy. This qualification is effective from January 1, 2018. As a result of the foregoing, the financial statements corresponding to the year 2018 have been adjusted pursuant to the criteria defined in IAS 29.

 

2.5.3                      Exchange rates and value of the UF

 

 

 

Exchange rate to the Chilean Peso

 

Date

 

US$
dollar

 

R$ Brazilian
Real

 

A$ Argentine
Peso

 

UF Unidad
de
Fomento

 

G$ Paraguayan
Guaraní

 


Euro

 

03.31.2019

 

678.53

 

174.13

 

15.65

 

27,565.76

 

0.110

 

761.28

 

12.31.2018

 

694.77

 

179.30

 

18.43

 

27,565.79

 

0.117

 

794.75

 

03.31.2018

 

603.39

 

181.54

 

29.95

 

26,966.89

 

0.109

 

741.90

 

 

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

 

12


Table of Contents

 

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

Furniture and supplies

 

4-5

Motor vehicles

 

5-7

Other Property, plant and equipment

 

3-8

Bottles and containers

 

2-8

 

The residual value and useful lives of assets are reviewed and adjusted at the end of each financial statement-reporting period, if appropriate.

 

When the value of an asset is greater than its estimated recoverable amount, the value is written down immediately to its recoverable amount.

 

Gains and losses on disposals of property, plant, and equipment are calculated by comparing the proceeds to the carrying amount and are charged to other expenses by function or other gains, as appropriate.

 

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.

 

13


Table of Contents

 

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.

 

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

 

Pursuant to IFRS 9, except for certain trade accounts receivable, the Group initially measures a financial asset at its fair value plus transaction costs, in the case of a financial asset that is not at fair value, reflecting changes in P&L.

 

According to IFRS 9, financial assets are subsequently measured at fair value with changes in P&L (FVPL), amortized cost or fair value through other comprehensive income (FVOCI). The classification is based on two criteria: The Group’s business model for managing assets; and if the contractual cash flows of financial instruments represent “solely payments of principal and interest” on the outstanding principal amount (the “SPPI criterion”).

 

The new classification and measurement of the Group’s financial assets is as follows:

 

14


Table of Contents

 

·                  Financial asset at amortized cost for financial instruments that are maintained within a business model with the objective of maintaining the financial assets to collect contractual cash flows that meet the SPPI criterion. This category includes the Group’s trade and other accounts receivable.

 

·                  Financial assets measured at fair value with changes in other comprehensive income (FVOCI), with gains or losses recognized in P&L at the time of liquidation. Financial assets in this category correspond to the Group’s instruments that meet the SPPI criterion and are kept within a business model both to collect cash flows and to sell.

 

Other financial assets are classified and subsequently measures as follows:

 

·                  Equity instruments at fair value with changes in other comprehensive income (FVOCI) without recognizing earnings or losses in P&L at the time of liquidation. This category only includes equity instruments that the Group intends to keep in the foreseeable future and that the Group has irrevocably chosen to classify in this category in the initial recognition or transition.

 

·                  Financial assets at fair value with changes in P&L (FVPL) include derivative instruments and equity instruments quoted that the Group had not irrevocably chosen to classify at FVOCI in the initial recognition or transition. This category also includes debt instruments whose cash flow characteristics do not comply with the SPPI criterion or are not kept within a business model whose objective is to recognize contractual cash flows or sale.

 

The Group’s financial liabilities accounting, to a large extent continues to be same as the one set forth in IAS 39. Similar to the requirements of IAS 39, IFRS 9 requires that assets for contingent services be treated as financial instruments measured at fair value, with changes in fair value recognized in P&L.

 

Pursuant to IFRS 9, implicit derivatives are no longer separated from a principal financial asset. Financial assets, however, are classified according to contractual terms and the Group’s business model.

 

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.

 

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

 

15


Table of Contents

 

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 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 contracts and financial instruments as stipulated by IFRS 9 and classifies them pursuant to their contractual terms and the business model of the group. As of December 31, 2018 and 2017, the Company had no implicit derivatives.

 

Fair value hierarchy

 

The Company maintains assets related to foreign currency derivative contracts which were classified as Other current and non-current financial assets and Other current and non-current financial liabilities, respectively, and are accounted at fair value within the statement of financial position. The Company uses the following hierarchy to determine and disclose the fair value of financial instruments with assessment techniques:

 

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.

 

16


Table of Contents

 

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 income statement by function.

 

2.13                                Cash and cash equivalents

 

Cash and cash equivalents include 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 short-term maturities equal to or less than three months.

 

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.

 

2.15                                Income tax

 

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

 

Deferred income taxes are calculated using the liability method on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the Consolidated Financial Statements, using the tax rates that have been enacted or substantively enacted on the balance sheet date

 

17


Table of Contents

 

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.

 

2.16                                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.

 

2.17                                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.

 

2.18                                 Leases

 

IFRS 16 is effective for periods beginning on or after 1 January 2019, establishing a new recognition accounting model regarding leases.

 

Until 2018, leases were classified as operating leases or financial leases, according to the characteristics of the contract. The expenses of the leases classified as operating leases were recognized linearly during the course of the contract term and, those lease contracts in which the company substantially maintains all the risks and benefits derived therefrom, were classified as financial leases. To this end, capitalization (activation) was performed at the inception of the lease contract, at the lower of the fair value of the leased assets and the present value of the minimum lease

 

18


Table of Contents

 

payments, its counterpart was a financial liability. Interest in financial liabilities is charged to the corresponding income accounts.

 

IFRS 16 establishes a single accounting model for all lease contracts that transfer the right to control the use of an asset that must be specially specified, and provided that the contract has a duration of more than 12 months. An asset (right-of-use) and the corresponding financial liabilities must be recognized, at their present value, at the inception of the contract. The right-of-use is amortized within the contract period. The interests of the financial liability are recognized in the corresponding income statements. Lease contracts that do not comply with the conditions indicated are denominated as service contracts and the expense is recognised on a straight-line basis.

 

For first-adoption purposes and according to IFRS 16, the prospective criterion was chosen.

 

The rights-of-use are recorded under Property, plant and equipment and the financial liabilities under the respective item.

 

2.19                                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 number 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.

 

2.20                                Revenue recognition

 

Pursuant to IFRS 15, adopted by the Company for its consolidated financial statements beginning January 1, 2018, the sole obligation of performance identified by the Company is the sale of finished products, which also incorporate the sale of the delivery service of the product to the final customer. The performance obligation is satisfied with the physical delivery of products to customers and no kind of contract exists granting additional rights to clients that can be unilaterally enforced.

 

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. These revenues are transferred and are presented net of VAT, reimbursements, deductions and discounts.

 

The Company recognizes said Revenues when they can be reliably valued, and when it is probable that the future economic benefits will flow to the Company.

 

For previous periods, the Company applied revenue recognition based on IAS 18 requirements.

 

19


Table of Contents

 

2.21                       Contributions of The Coca-Cola Company

 

The Company receives certain discretionary contributions from The Coca-Cola Company (TCCC) mainly related to the financing of advertising and promotional programs for its products in the territories where the Company has distribution licenses. The contribution received from TCCC are recognized in net income after the conditions agreed with TCCC in order to become a creditor to such incentive have been fulfilled, they are recorded as a reduction in the marketing expenses included in the Administration Expenses account. Given its discretionary nature, the portion of contributions received in one period does not imply it will be repeated in the following period.

 

2.22                                Dividend payments

 

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

 

2.23                       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.

 

2.23.1 Impairment of goodwill and intangible assets with indefinite useful lives

 

The Company tests 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.

 

2.23.2 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

 

20


Table of Contents

 

period during which the intangible assets will generate cash flows, cash flows from other assets, and a discount rate.

 

Other assets acquired, and liabilities assumed in a business combination are carried at fair value using valuation methods that are considered appropriate under the circumstances. Assumptions include the depreciated cost of recovery and recent transaction values for comparable assets, among others. These valuation techniques require certain inputs to be estimated, including the estimation of future cash flows.

 

2.23.3                      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 the restated valued of expected credit losses pursuant to IFRS 9.

 

2.23.4                      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.

 

2.23.5                      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.

 

21


Table of Contents

 

2.24.1                      New accounting standards (Standards, Interpretations and Amendments) effective application for annual periods beginning on or after January 1, 2019.

 

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.

 

 

 

New Standards

 

Mandatory application
date

IFRS 16

 

Leases

 

January 1, 2019

IFRIC 23

 

Uncertainty over Income Tax Treatments

 

January 1, 2019

 

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 most 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 new standard does not have a significant impact on the Company’s consolidated financial statements.

 

IFRIC 23 “Uncertainty over Income Tax Treatments”

 

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

 

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

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

 

 

Standards, Interpretations and Amendments

 

Mandatory Application Date

IFRS 3

 

Business combinations

 

January 1, 2019

IFRS 9

 

Financial instruments

 

January 1, 2019

IFRS 11

 

Joint agreements

 

January 1, 2019

IAS 12

 

Income taxes

 

January 1, 2019

IAS 23

 

Borrowing costs

 

January 1, 2019

IAS 28

 

Investment in associates

 

January 1, 2019

IFRS 10 and IAS 28

 

Consolidated financial statements — sale or contribution of assets between an investor or its associate or joint venture

 

To be determined

 

22


Table of Contents

 

IFRS 3 “Business Combinations”

 

The amendments clarify that when an entity gets control of an entity that is a joint venture, the requirements for a phased business combination are applicable, including the interests previously held on the assets and liabilities of a joint venture presented at fair value. The amendments must apply to business combinations made after January 1, 2019. Early application is allowed.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

IFRS 9 “Financial Instruments — Payments with negative compensation”

 

A debt instrument can be measured at amortized cost, cost or at fair value through another comprehensive result, provided that the contractual cash flows are only principal and interest payments on the outstanding principal capital and the instrument is carried out within the business model for that classification. Amendments to IFRS 9 aim to clarify that a financial asset meets the criterion of only principal plus interest payments regardless of the event or circumstance that causes the anticipated termination of the contract or of which party pays or receives reasonable compensation for early termination of the contract.

 

Amendments to IFRS 9 shall apply when prepayment is approximate to unpaid capital and interest amounts in such a way as to reflect the change in reference interest rate. This implies that prepayments at fair value or for an amount including the fair value of the cost of an associated hedging instrument will normally satisfy the criterion only principal payments plus interest only if other elements of the change in fair value, such as the effects of credit risk or liquidity are not representative. Application begins January 1, 2019 and will be retrospectively performed with early adoption allowed.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

IFRS 11 “Joint Arrangements”

 

The amendment affects joint arrangements on interests previously held in a joint operation. A participating party, but that does not have the joint control of a joint operation could gain control if the joint operation activity constitutes a business as defined by IFRS 3. The amendments clarify that the interests previously maintained in that joint operation are not re-measured at the time of the operation. The amendments shall apply to transactions in which the joint control is acquired after January 1, 2019. Early application is allowed.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

IAS 12 “Income Taxes”

 

The amendments clarify that the income tax on dividends generated by financial instruments classified as equity are more directly linked to past transactions or events that generated distribution of profits than distribution to the owners. Therefore, an entity recognizes income tax on dividends in results, other comprehensive income or equity, according to where the entity originally recognized those transactions or past events. The amendments shall apply to dividends recognized after January 1, 2019.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

23


Table of Contents

 

IAS 23 “Borrowing Costs”

 

The amendments clarify that an entity treats any indebtedness originally made to develop a qualified asset as a general loan when substantially all the activities necessary to culminate that asset for use or sale are complete. Amendments should be applied beginning January 1, 2019.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

IAS 28 Investments in Associates

 

The amendments clarify that an entity applies IFRS 9 Financial Instruments for long-term investments in associates or joint ventures for those investments that do not apply the equity method but which, in substance, is part of the net investment in the associate or joint venture. This clarification is relevant because it implies that the expected credit loss model, described in IFRS 9, applies to these long-term interests. Entities should apply the amendments retrospectively, with certain exceptions, and shall become effective beginning January 1, 2019. Early application is allowed.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

IFRS 10 Consolidated Financial Statements and IAS 28 Investment in Associates and Joint Ventures — sale or contribution of assets between an investor and its associate or joint venture

 

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 IFRS 10 and IAS 28 (2011) in the treatment of the sale or contribution of assets between an investor and its associate or joint venture. The amendments, issued in September 2014, stipulate that when the transaction involves a business (whether it is in a subsidiary or not), all of the generated gain or loss is recognized. 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 mandatory application date of these amendments is to be determined because the IASB is waiting for the results of its research project on accounting, according to the equity method. These amendments must be retrospectively applied and early adoption is allowed, which must be disclosed.

 

The entity will evaluate the impact of the amendment once this type of transaction is carried out.

 

2.24.2              New accounting standards (Standards, Interpretations and Amendments) effective application for annual periods beginning on or after January 1, 2020.

 

Standards and interpretations, as well as IFRS amendments, which have been issued, but have still not become effective as of the date of these financial statements are set forth below. The Company has not made an early adoption of these standards.

 

 

 

New Standards

 

Mandatory application
date

Conceptual Framework

 

Revised Conceptual Framework

 

January 1, 2020

 

24


Table of Contents

 

Revised Conceptual Framework

 

The IASB issued a Revised Conceptual Framework in March 2018, incorporating some new concepts, providing updated definitions and recognition criterion for assets and liabilities and clarifying some important concepts.

 

Changes in the Conceptual Framework may affect the application of IFRS when no standard applies to a given transaction or event. The Revised Conceptual Framework becomes effective for periods ending on or after January 1, 2020.

 

The Company is still evaluating the impact of the adoption of the amendment of the Revised Conceptual Framework

 

 

 

Amendments and Improvements

 

Mandatory application
date

IFRS 3

 

Business Combinations

 

January 1, 2020

IAS 1 and IAS 8

 

Definition of material

 

January 1, 2020

 

IFRS 3 Business Combinations — Defining business

 

The IASB issued amendments regarding the definition of a business in IFRS 3 Business Combinations, to help entities determine whether an acquired set of activities and assets is a business or not. The IASB clarifies the minimum requirements for defining a business, eliminates the assessment as to whether market participants are able to replace any missing items, includes guidance to help entities evaluate whether a process acquired is substantial, reduces the definitions of a business and products and introduces an optional fair value concentration test.

 

The amendments must apply to business combinations or asset acquisitions occurring on or after the commencement of the first annual reporting period commencing on or after January 1, 2020. Consequently, entities do not have to revise those transactions that occurred in previous periods. Early adoption is permitted and must be disclosed.

 

Given that amendments are prospectively applied to transactions or other events occurring on or after the date of first application, most entities will probably not be affected by these amendments in the transition. However, those entities that consider acquiring a set of activities and assets after applying the amendments must first of all update their accounting policies in a timely manner.

 

The amendments could also be relevant in other areas of IFRS (for example, that may be relevant when a controller loses control of a subsidiary and has early adopted the sale or contribution of assets between an investor and its associate or business combination) (Amendments to IFRS 10 and IAS 28).

 

The Company is evaluating the impact of the adoption of this amendment.

 

25


Table of Contents

 

IAS 1 Presentation of Financial Statements and IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors- Definition of material

 

In October 2018, the IASB issued amendments to IAS 1 Presentation of Financial Statements and IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors, to align the definition of “material” in all standards and to clarify certain aspects of the definition. The new definition states that information is material if omitting it, erroneously declaring it, or hiding it could reasonably be expected to influence decisions that primary users of general-purpose financial statements take based on those financial statements, which provide financial information about a specific reporting entity.

 

The amendments must be applied prospectively. Early adoption is permitted and must be disclosed.

 

Although amendments to the definition of material are not expected to have a significant impact on an entity’s financial statements, the introduction of the term “hide” in the definition could impact the way in which materiality judgments are made in the practice, elevating the importance of how information is communicated and organized in the financial statements.

 

The Company is evaluating the impact of the adoption of this amendment.

 

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 managed and paid by the Corporate Office in Chile, which would also be substantially incurred, independent to the existence of foreign subsidiaries, are assigned to the operation in Chile to the soft drinks segment.

 

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 March 31, 2019

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

156,876,117

 

96,688,006

 

155,275,915

 

38,928,037

 

(505,268

)

447,262,807

 

Cost of sales

 

(93,385,760

)

(50,895,066

)

(95,399,584

)

(22,255,674

)

505,268

 

(261,430,816

)

Distribution expenses

 

(15,414,619

)

(13,008,047

)

(11,091,257

)

(2,273,703

)

 

(41,787,626

)

Administrative expenses

 

(30,940,384

)

(19,344,863

)

(20,559,143

)

(5,441,949

)

 

(76,286,339

)

Finance income

 

354,925

 

1,112

 

644,793

 

33,506

 

 

1,034,336

 

Finance expense

 

(3,303,040

)

76,541

 

(7,799,288

)

 

 

(11,025,787

)

Interest expense, net*

 

(2,948,115

)

77,653

 

(7,154,495

)

33,506

 

 

(9,991,451

)

Share of the entity in income of associates

 

114,254

 

 

502,178

 

 

 

616,432

 

Income tax expense

 

(4,209,516

)

833,300

 

(5,692,242

)

(891,458

)

 

(9,959,916

)

Other income (loss)

 

399,863

 

(717,790

)

(1,326,974

)

(127,136

)

 

(1,772,037

)

Net income of the segment reported

 

10,491,840

 

13,633,193

 

14,554,398

 

7,971,623

 

 

46,651,054

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

11,462,146

 

5,112,659

 

7,084,564

 

2,283,712

 

 

25,943,081

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

211,778,902

 

64,592,109

 

127,134,325

 

40,612,383

 

 

444,117,719

 

Non-current assets

 

656,222,747

 

148,754,258

 

663,486,501

 

232,351,146

 

 

1,700,814,652

 

Segment assets, total

 

868,001,649

 

213,346,367

 

790,620,826

 

272,963,529

 

 

2,144,932,371

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

50,274,660

 

 

51,260,363

 

 

 

101,535,023

 

Capital expenditures and other

 

14,073,847

 

7,513,939

 

2,793,957

 

3,868,766

 

 

28,250,509

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

166,974,270

 

55,613,360

 

104,141,626

 

16,249,489

 

 

342,978,745

 

Non-current liabilities

 

482,344,708

 

11,672,424

 

415,113,233

 

15,281,396

 

 

924,411,761

 

Segment liabilities, total

 

649,318,978

 

67,285,784

 

519,254,859

 

31,530,885

 

 

1,267,390,506

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

15,117,688

 

5,006,662

 

8,935,499

 

10,931,264

 

 

39,991,113

 

Cash flows (used in) provided by Investing Activities

 

(14,058,003

)

(7,513,729

)

(2,793,957

)

(3,868,766

)

 

(28,234,455

)

Cash flows (used in) provided by Financing Activities

 

(22,179,514

)

 

(3,347,052

)

 

 

(25,526,566

)

 


(*) 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 March 31, 2018

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Net sales

 

147,712,481

 

144,038,426

 

150,095,013

 

38,090,273

 

(104,721

)

479,831,472

 

Cost of sales

 

(84,972,772

)

(72,163,715

)

(89,865,228

)

(21,914,371

)

104,721

 

(268,811,365

)

Distribution expenses

 

(14,129,536

)

(21,501,666

)

(10,106,386

)

(1,958,973

)

 

(47,696,561

)

Administrative expenses

 

(28,671,253

)

(29,330,298

)

(23,517,984

)

(5,645,275

)

 

(87,164,810

)

Finance income

 

238,993

 

191,606

 

479,445

 

66,926

 

 

976,970

 

Finance expense

 

(3,638,960

)

(1,892

)

(7,462,553

)

 

 

(11,103,406

)

Interest expense, net*

 

(3,399,967

)

189,714

 

(6,983,108

)

66,926

 

 

(10,126,435

)

Share of the entity in income of associates

 

386,589

 

 

560,078

 

 

 

946,667

 

Income tax expense

 

(4,658,354

)

(7,653,470

)

(4,611,402

)

(677,862

)

 

(17,601,088

)

Other income (loss)

 

(2,677,703

)

(779,995

)

(3,391,711

)

54,805

 

 

(6,794,604

)

Net income of the segment reported

 

9,589,484

 

12,798,996

 

12,179,272

 

8,015,523

 

 

42,583,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

10,254,635

 

5,688,930

 

6,427,892

 

2,351,877

 

 

24,723,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

209,701,298

 

88,137,005

 

122,891,150

 

38,837,913

 

 

459,567,366

 

Non-current assets

 

624,591,231

 

179,306,435

 

640,430,516

 

229,929,085

 

 

1,674,257,267

 

Segment assets, total

 

752,133,529

 

267,443,440

 

763,321,666

 

268,766,998

 

 

2,133,824,633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

34,371,771

 

 

52,198,107

 

 

 

86,569,878

 

Capital expenditures and other

 

8,186,650

 

7,554,496

 

13,065,709

 

1,660,591

 

 

30,467,446

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

137,317,629

 

78,280,402

 

116,722,825

 

16,140,887

 

 

348,511,743

 

Non-current liabilities

 

462,913,723

 

16,136,639

 

384,353,593

 

14,570,707

 

 

877,974,662

 

Segment liabilities, total

 

600,231,352

 

94,417,041

 

501,126,418

 

30,711,594

 

 

1,226,486,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by Operating Activities

 

19,492,770

 

6,778,324

 

(737,554

)

7,211,304

 

 

32,744,844

 

Cash flows (used in) provided by Investing Activities

 

(461,100

)

(7,553,594

)

(13,065,709

)

(1,532,116

)

 

(22,612,519

)

Cash flows (used in) provided by Financing Activities

 

(24,840,613

)

(12,234,915

)

7,816,226

 

(124,854

)

 

(29,384,156

)

 


(*)    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

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

By item

 

 

 

 

 

Cash

 

222,370

 

2,907,276

 

Bank balances

 

43,482,614

 

46,425,927

 

Time deposits

 

2,800,429

 

1,500,315

 

Mutual funds

 

75,289,976

 

86,705,095

 

Total cash and cash equivalents

 

121,795,389

 

137,538,613

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

16,799,799

 

5,917,041

 

Euro

 

9,609

 

51,401

 

Argentine Peso

 

1,284,370

 

6,726,906

 

Chilean Peso

 

56,669,593

 

86,121,695

 

Paraguayan Guaraní

 

17,046,934

 

10,680,600

 

Brazilian Real

 

29,985,084

 

28,040,970

 

Total cash and cash equivalents

 

121,795,389

 

137,538,613

 

 

4.1                                        Time deposits

 

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

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual rate

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

ThCh$

 

03-29-2019

 

Banco Santander

 

Chilean pesos

 

1,500,000

 

2.76

%

1,500,230

 

 

03-29-2019

 

Banco Santander

 

Chilean pesos

 

800,000

 

2.52

%

1,300,199

 

 

12-28-2018

 

Banco Santander

 

Chilean pesos

 

700,000

 

2.52

%

 

700,147

 

12-28-2018

 

Banco Santander

 

Chilean pesos

 

800,000

 

2.52

%

 

800,168

 

Total

 

 

 

 

 

 

 

 

 

2.800.429

 

1,500,315

 

 

30


Table of Contents

 

4.2                               Money Market

 

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

 

Institution

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Fondo mutuo Banco Chile BTG

 

30,512,844

 

13,090,507

 

Fondo mutuo Bradesco - Brazil

 

11,308,874

 

978,171

 

Western Asset Institutional Cash Reserves - USA

 

10,448,998

 

15,214,062

 

Fondo mutuo Larrain Vial - Chile

 

 

13,082,767

 

Fondo mutuo Itaú - Brazil

 

8,816,892

 

8,579,254

 

Fondo mutuo Scotiabank - Chile

 

7,078,253

 

7,528,086

 

Fondo mutuo Santander - Brazil

 

5,659,180

 

7,177,468

 

Fondo mutuo Banco Security - Chile

 

 

7,667,585

 

Fondo Fima Premium B - Argentina

 

464,935

 

2,952,316

 

Fondo mutuo Votorantim

 

 

5,630,641

 

Fondo mutuo BCI - Chile

 

1,000,000

 

4,804,238

 

Total 

 

75,289,976

 

86,705,095

 

 

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

 

a.1 Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual rat

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

 

 

 

 

03-15-2018

 

03-15-2019

 

Votorantim

 

Brazilian reais

 

12,729

 

8.82

%

12,224

 

14,040

 

 

 

 

 

 

 

 

 

 

 

 

 

12,224

 

14,040

 

 

a.2 Rights in Forward Contracts

 

 

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

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

 

444,785

 

669,527

 

Total other Financial Assets, current

 

457,009

 

683,567

 

 

b)             Non-current

 

 

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Rights in forward contracts (see note 20)

 

89,187,173

 

87,446,662

 

Rights in AdeS(1) manufacturing companies

 

9,544,309

 

13,475,279

 

Increase (decrease) in foreign currency exchange(2)

 

(305,250

)

(3,559,646

)

Total

 

98,426,232

 

97,362,295

 

 


(1) Correspond to the rights in the Argentinean company Alimentos de Soya S.A., which are framed in the purchase of the “Ades” brand managed by The Coca Cola Company at the end of 2016.

 

(2) Effects of adopting IAS 29 are included herein

 

32


Table of Contents

 

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

 

Note 6.1                          Other current, non-financial assets

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Prepaid expenses

 

26,918,839

 

4,967,255

 

Tax credit remainder

 

 

18,022

 

Guarantee deposit (Argentine)

 

2,559

 

3,013

 

Other current assets

 

890,303

 

960,633

 

Total

 

27,811,701

 

5,948,923

 

 

Note 6.2   Other non-current, non-financial assets

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Judicial deposits (see note 21.2)

 

17,290,279

 

18,590,597

 

Fiscal credits

 

12,695,018

 

13,222,720

 

Prepaid expenses

 

701,431

 

810,662

 

Others

 

2,134,119

 

2,253,285

 

Total

 

32,820,847

 

34,977,264

 

 

33


Table of Contents

 

NOTE 7 — TRADE AND OTHER RECEIVABLES

 

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

 

 

 

03.31.2019

 

12.31.2018

 

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

 

113,948,575

 

(2,995,109

)

110,953,466

 

150,933,965

 

(3,205,749

)

147,728,216

 

Other current debtors

 

22,038,373

 

(2,829,547

)

19,208,826

 

19,552,539

 

(2,830,299

)

16,722,240

 

Current commercial debtors

 

135,986,948

 

(5,824,656

)

130,162,292

 

170,486,504

 

(6,036,048

)

164,450,456

 

Prepayments suppliers

 

 

 

 

8,672,820

 

 

8,672,820

 

Other current accounts receivable

 

2,092,694

 

(245,313

)

1,847,381

 

1,252,207

 

(262,160

)

990,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial debtors and other current accounts receivable

 

138,079,642

 

(6,069,969

)

132,009,673

 

180,411,531

 

(6,298,208

)

174,113,323

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

59,724

 

 

59,724

 

66,510

 

 

66,510

 

Other non-current debtors

 

4,914

 

 

4,914

 

1,204,187

 

 

1,204,187

 

Other non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

64,638

 

 

64,638

 

1,270,697

 

 

1,270,697

 

Trade and other receivables

 

138,144,280

 

(6,069,969

)

132,074,311

 

181,682,228

 

(6,298,208

)

175,384,020

 

 

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

 

 

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Up to date non-securitized portfolio until 30 days

 

105,659,629

 

144,172,500

 

31 and 60 days

 

3,135,093

 

1,815,954

 

61 and 90 days

 

977,570

 

250,560

 

91 and 120 days

 

203,666

 

148,622

 

121 and 150 days

 

230,372

 

310,986

 

151 and 180 days

 

122,515

 

141,434

 

181 and 210 days

 

632,467

 

674,676

 

211 and 250 days

 

22,154

 

176,333

 

More than 250 days

 

3,024,833

 

3,309,410

 

Total

 

114,008,299

 

151,000,475

 

 

The Company has an approximate number of 268,000 clients, which may have balances in the different sections of the stratification. The number of clients is distributed geographically with 67,000 in Chile, 86,000 in Brazil, 55,000 in Argentina and 57,000 in Paraguay.

 

 

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Current commercial debtors

 

113,948,575

 

150,933,965

 

Non-current commercial debtors

 

59,724

 

66,510

 

Total

 

114,008,299

 

151,000,475

 

 

34


Table of Contents

 

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

 

 

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

6,298,208

 

6,494,113

 

Bad debt expense

 

202,260

 

1,629,761

 

Provision application

 

(284,159

)

(1,257,591

)

Change due to foreign exchange differences

 

(146,340

)

(568,075

)

Movement

 

(228,240

)

(195,905

)

Ending balance

 

6,069,969

 

6,298,208

 

 

NOTE 8 — INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Raw materials (1)

 

90,950,824

 

86,102,495

 

Finished goods

 

35,286,649

 

37,213,848

 

Spare parts and supplies

 

22,926,250

 

28,777,180

 

Work in progress

 

651,221

 

780,324

 

Other inventories

 

3,072,078

 

1,049,165

 

Obsolescence provision (2)

 

(2,420,395

)

(2,603,303

)

Total

 

150,466,627

 

151,319,709

 

 

The cost of inventory recognized as cost of sales as of March 31, 2019 and 2018, is ThCh$261,430,816 and ThCh$268,811,365, 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.

 

35


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

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Tax credits (*)

 

3,661,563

 

2,532,056

 

Total

 

3,661,563

 

2,532,056

 

 


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

 

9.3             Current tax liabilities

 

Current tax payable are detailed as follows:

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

5,547,980

 

9,338,612

 

Total

 

5,547,980

 

9,338,612

 

 

36


Table of Contents

 

9.4             Income tax expense

 

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

 

Item

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

(10,558,680

)

(12,486,640

)

Current tax adjustment previous period

 

 

137,383

 

Withholding tax expense foreign subsidiaries

 

(815,345

)

(785,625

)

Other current tax expense (income)

 

336,814

 

(62,593

)

Current income tax expense

 

(11,037,211

)

(13,197,475

)

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

 

1,077,295

 

(4,403,613

)

Expense (income) for deferred taxes

 

1,077,295

 

(4,403,613

)

Total income tax expense

 

(9,959,916

)

(17,601,088

)

 


(*) Includes IAS 29 effect, due to inflation in Argentina

 

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:

 

 

 

03.31.2019

 

12.31.2018

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Property, plant and equipment

 

5,800,985

 

54,355,823

 

5,420,447

 

46,181,359

 

Obsolescence provision

 

1,603,510

 

109,533

 

910,076

 

112,359

 

Employee benefits

 

1,808,846

 

27,085

 

5,169,161

 

131,829

 

Post-employment benefits

 

102,994

 

768,149

 

90,941

 

1,014,354

 

Tax loss carried-forwards (1)

 

9,624,307

 

 

9,137,392

 

 

Tax Goodwill Brazil

 

18,615,125

 

 

18,836,838

 

 

Contingency provision

 

23,436,055

 

 

26,796,262

 

 

Foreign exchange differences (2)

 

 

 

13,083,953

 

 

Allowance for doubtful accounts

 

1,290,499

 

 

1,262,977

 

 

Coca-Cola incentives (Argentina)

 

71,608

 

 

352,061

 

 

Assets and liabilities for placement of bonds

 

 

1,246,217

 

 

1,327,727

 

Lease liabilities

 

2,497,190

 

 

1,328,320

 

 

Inventories

 

373,526

 

 

347,470

 

 

Distribution rights

 

 

157,983,613

 

 

173,273,994

 

Others

 

10,696,095

 

 

 

5,940,224

 

Subtotal

 

75,920,740

 

214,490,420

 

82,735,898

 

227,981,846

 

Total liabilities net

 

 

138,569,680

 

3,212,981

 

145,245,948

 

 


(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. This item also includes the effects of the differences generated in the appraisal of forward contracts.

 

37


Table of Contents

 

9.6             Deferred tax liability movement

 

The movement in deferred income tax accounts is as follows:

 

Item

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

145,245,948

 

121,991,585

 

Increase (decrease) in deferred tax

 

1,077,295

 

(4,403,613

)

Increase (decrease) due to foreign currency translation (*)

 

(7,753,563

)

27,657,976

 

Movements

 

(6,676,268

)

23,254,363

 

Ending balance

 

138,569,680

 

145,245,948

 

 


(*) Includes IAS 29 effect, due to inflation in Argentina

 

9.7             Distribution of domestic and foreign tax expense

 

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

 

Income tax

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(6,911,910

)

(9,347,054

)

Domestic

 

(4,125,301

)

(3,850,420

)

Current income tax expense

 

(11,037,211

)

(13,197,475

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

1,161,510

 

(3,355,847

)

Domestic

 

(84,215

)

(1,047,766

)

Deferred income tax expense

 

1,077,295

 

(4,403,613

)

Income tax expense

 

(9,959,916

)

(17,601,088

)

 

38


Table of Contents

 

9.8             Reconciliation of effective rate

 

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

 

Reconciliation of effective rate

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Net income before taxes

 

56,610,970

 

60,184,363

 

Tax expense at legal rate (27.0%)

 

(15,284,962

)

(16,249,778

)

Effect of a different tax rate in other jurisdictions

 

(201,406

)

(329,492

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

1,316,716

 

2,303,079

 

Non-deductible expenses

 

(1,476,889

)

(679,272

)

Tax effect on excess tax provision prior periods

 

(992,874

)

 

Effect of tax restatement Chilean companies

 

(17,568

)

 

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

 

6,697,067

 

(2,645,625

)

Adjustments to tax expense

 

5,526,452

 

(1,021,818

)

 

 

 

 

 

 

Tax expense at effective rate

 

(9,959,916

)

(17,601,088

)

Effective rate

 

17.6

%

26.8

%

 

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

 

 

 

Rate

 

Country

 

2019

 

2018

 

Chile

 

27.0

%

27.0

%

Brazil

 

34.0

%

34.0

%

Argentina

 

30.0

%

30.0

%

Paraguay

 

10.0

%

10.0

%

 

39


Table of Contents

 

NOTE 10 — PROPERTY, PLANT AND EQUIPMENT

 

10.1                                Balances

 

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

 

 

 

Property, plant and equipment, gross

 

Cumulative depreciation and impairment

 

Property, plant and equipment, net

 

Item

 

03.31.2019

 

12.31.2018

 

03.31.2019

 

12.31.2018

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$ 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

26,256,531

 

26,048,670

 

 

 

26,256,531

 

26,048,670

 

Land

 

98,742,529

 

100,479,196

 

 

 

98,742,529

 

100,479,196

 

Buildings

 

285,784,746

 

371,279,937

 

(78,587,702

)

(157,119,586

)

207,197,044

 

214,160,351

 

Plant and equipment

 

527,018,687

 

623,568,795

 

(345,771,361

)

(416,164,810

)

181,247,326

 

207,403,985

 

Information technology

 

22,162,820

 

22,752,205

 

(17,080,792

)

(17,567,484

)

5,082,028

 

5,184,721

 

Fixed facilities and accessories

 

42.684.017

 

43,717,907

 

(22,581,109

)

(22,660,738

)

20,102,908

 

21,057,169

 

Vehicles

 

47,063,084

 

53,682,179

 

(26,926,713

)

(31,883,578

)

20,136,371

 

21,798,601

 

Leasehold improvements

 

137,535

 

144,914

 

(109,815

)

(112,737

)

27,720

 

32,177

 

Right-of-use

 

37,250,619

 

 

(1,676,878

)

 

35,573,741

 

 

Other Property, plant and equipment (1)

 

418.548.028

 

438,350,022

 

(310,960,935

)

(323,743,924

)

107,587,093

 

114,606,098

 

Total

 

1,505,648,596

 

1,680,023,825

 

(803,695,305

)

(969,252,857

)

701,953,291

 

710,770,968

 

 


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

 

40


Table of Contents

 

The net balance of each of these categories is detailed as follows:

 

Other Property, plant and equipment

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

49,146,251

 

51,522,834

 

Marketing and promotional assets

 

45,630,557

 

45,739,948

 

Other Property, plant and equipment

 

12,810,285

 

17,343,316

 

Total

 

107,587,093

 

114,606,098

 

 

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.

 

41


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

 

Other,
net

 

Right-of-use

 

Property, plant
and equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance at January 1, 2019

 

26,048,670

 

100,479,196

 

214,160,351

 

207,403,985

 

5,184,721

 

21,057,169

 

21,798,601

 

32,177

 

114,606,098

 

 

710,770,968

 

Additions

 

10,152,583

 

 

143,549

 

 

89,748

 

 

87,617

 

 

7,505,212

 

 

17,978,709

 

Right-of use additions

 

 

 

 

 

 

 

 

 

 

19,575,074

 

19,575,074

 

Disposals

 

 

 

(2,410

)

(26,653

)

 

 

(7,110

)

 

(308,901

)

 

(345,074

)

Transfers between items of Property, plant and equipment

 

(8,436,650

)

 

350,347

 

4,075,468

 

435,179

 

261,984

 

990,569

 

 

2,323,103

 

 

 

Right-of-use transfers

 

 

 

(75,110

)

(14,102,989

)

(23,801

)

 

(1,190,131

)

 

(2,533,285

)

17,925,316

 

 

Depreciation expense

 

 

 

(1,867,489

)

(9,472,757

)

(453,400

)

(677,730

)

(1,007,807

)

(3,929

)

(10,352,168

)

 

(23,835,280

)

Amortization (2)

 

 

 

 

 

 

 

 

 

 

(1,676,878

)

(1,676,878

)

Increase (decrease) due to foreign currency translation differences

 

(1,495,572

)

(1,717,499

)

(5,377,758

)

(7,110,468

)

(150,439

)

(529,602

)

(590,219

)

(533

)

(3,559,627

)

(249,771

)

(20,781,488

)

Other increase (decrease) (1)

 

(12,500

)

(19,168

)

(134,436

)

480,740

 

20

 

(8,913

)

54,851

 

5

 

(93,339

)

 

267,260

 

Total movements

 

207,861

 

(1,736,667

)

(6,963,307

)

(26,156,659

)

(102,693

)

(954,261

)

(1,662,230

)

(4,457

)

(7,019,005

)

35,573,741

 

(8,817,677

)

Ending balance at March 31, 2019

 

26,256,531

 

98,742,529

 

207,197,044

 

181,247,326

 

5,082,028

 

20,102,908

 

20,136,371

 

27,720

 

107,587,093

 

35,573,741

 

701,953,291

 

 


(1)         Mainly correspond to effects of adopting IAS 29 in Argentina.

 

(2)         Of the total of ThCh$1,676,879 recorded as amortization for the current period, approximately ThCh$1,250,000 correspond to right-of-use amortization arising from the adoption of the IFRS, effective beginning on January 1, 2019. The remaining ThCh$425,000 correspond to depreciation (today amortization) of goods acquired under the financial lease method, which until December 31, 2018 were classified and valued pursuant to the accounting criteria of property, plant and equipment.

 

42


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, 2018

 

84,118,716

 

96,990,155

 

162,385,848

 

155,833,080

 

4,627,325

 

19,589,877

 

29,263,265

 

7,415

 

106,934,818

 

659,750,499

 

Additions

 

65,284,334

 

 

504,675

 

17,924,606

 

783,299

 

165,226

 

1,451,462

 

1,430

 

42,793,277

 

128,854,309

 

Disposals

 

 

(5,465

)

(209,713

)

(1,002,133

)

 

 

(203,036

)

 

(1,588,050

)

(3,008,397

)

Transfers between items of Property, plant and equipment

 

(109,893,610

)

 

45,032,440

 

54,460,571

 

622,222

 

1,481,081

 

(2,218,354

)

22,000

 

10,493,650

 

 

Depreciation expense

 

 

 

(7,001,828

)

(39,182,401

)

(1,830,295

)

(2,668,535

)

(5,201,263

)

(11,112

)

(41,727,196

)

(97,622,630

)

Increase (decrease) due to foreign currency translation differences

 

(6,880,059

)

(4,615,830

)

(14,485,709

)

(17,048,903

)

(414,850

)

(4,048,135

)

(1,722,767

)

169

 

(16,954,922

)

(66,171,006

)

Other increase (decrease) (1)

 

(6,580,711

)

8,110,336

 

27,934,638

 

36,419,165

 

1,397,020

 

6,537,655

 

429,294

 

12,275

 

14,654,520

 

88,914,192

 

Total movements

 

(58,070,046

)

3,489,041

 

51,774,503

 

51,570,905

 

557,396

 

1,467,292

 

(7,464,664

)

24,762

 

7,671,280

 

51,020,469

 

Ending balance at December 31, 2018

 

26,048,670

 

100,479,196

 

214,160,351

 

207,403,985

 

5,184,721

 

21,057,169

 

21,798,601

 

32,177

 

114,606,098

 

710,770,968

 

 


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

 

43


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

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Shareholder related

 

Chile

 

Chilean pesos

 

3,879,245

 

4,344,082

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Associate

 

Chile

 

Chilean pesos

 

2,230,835

 

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

857,297

 

161,460

 

Foreign

 

Coca Cola de Argentina

 

Director related

 

Argentina

 

Argentinean pesos

 

422,111

 

1,684,357

 

Foreign

 

UBI 3 (Ades)

 

Shareholder related

 

Argentina

 

Argentinean pesos

 

256,974

 

455,823

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Shareholder related

 

Chile

 

Chilean pesos

 

223,712

 

228,387

 

96.919.980-7

 

Cervecería Austral S.A.

 

Director related

 

Chile

 

U.S. Dollars

 

28,779

 

26,557

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

14,429

 

2,175,934

 

77.755.610-K

 

Comercial Patagona Ltda.

 

Director related

 

Chile

 

Chilean pesos

 

2,375

 

1,951

 

Foreign

 

Alimentos de Soja S.A.U.

 

Shareholder related

 

Argentina

 

Argentinean pesos

 

 

371,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

7,915,757

 

9,450,263

 

 

44


Table of Contents

 

11.1.2       Non-current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S, A,

 

Shareholder

 

Chile

 

Chilean pesos

 

119,256

 

74,340

 

Total

 

 

 

 

 

 

 

 

 

119,256

 

74,340

 

 

11.2           Accounts payable:

 

11.2.1       Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

24,982,905

 

21,286,933

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Shareholder related

 

Brazil

 

Brazilian real

 

12,135,136

 

8,681,099

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

4,978,442

 

5,702,194

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Argentinean pesos

 

4,378,248

 

5,479,714

 

Foreign

 

Leão Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

2,280,806

 

3,132,515

 

Foreign

 

Monster

 

Shareholder related

 

Brazil

 

Brazilian real

 

303,892

 

664,565

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Associate

 

Chile

 

Chilean pesos

 

534,010

 

649,046

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Director related

 

Chile

 

Chilean pesos

 

40,335

 

139,468

 

Foreign

 

UBI 3 (Ades)

 

Shareholder related

 

Brazil

 

Brazilian real

 

871,628

 

 

96.891.720-K

 

Embonor S.A.

 

Shareholder related

 

Chile

 

Chilean pesos

 

92,328

 

92,325

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

50,597,730

 

45,827,859

 

 

45


Table of Contents

 

11.3        Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country of
origin

 

Description of transaction

 

Currency

 

Cumulative
03.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

37,641,547

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

4,796,312

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of raw materials and other

 

Chilean pesos

 

1,301,024

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Water rights

 

Chilean pesos

 

339,416

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

4,300,132

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

5,842,423

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of caps

 

Chilean pesos

 

765,524

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase services and others

 

Chilean pesos

 

161,634

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of containers

 

Chilean pesos

 

1,488,246

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of finished products

 

Chilean pesos

 

173,855

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging and raw materials

 

Chilean pesos

 

1,465,193

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

15,218,966

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

823,396

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

33,196,269

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Refund and other purchases

 

Brazilian real

 

5,875,027

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

22,433,484

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

2,130,534

 

Foreign

 

Sorocaba Refrescos S.A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

563,657

 

76.572.588-7

 

Coca Cola Del Valle New Ventures SA

 

Common Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

973,803

 

Foreign

 

Alimentos de Soja S.A.U.

 

Related to Shareholder

 

Argentina

 

Payment of fees and services

 

Argentine pesos

 

409,141

 

Foreign

 

Alimentos de Soja S.A.U.

 

Related to Shareholder

 

Argentina

 

Purchase of products

 

Argentine pesos

 

1,094,717

 

 

46


Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
12.31.2018

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

149,933,143

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

3,508,010

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of raw materials and other

 

Chilean pesos

 

1,156,744

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

14,319,777

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

18,914,788

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of caps

 

Chilean pesos

 

107,859

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase services and others

 

Chilean pesos

 

1,593,798

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of containers

 

Chilean pesos

 

4,096,502

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging and raw materials

 

Chilean pesos

 

3,981,631

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

41,933,095

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

2,570,315

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials and materials

 

Chilean pesos

 

1,007,382

 

94.627.000-8

 

Parque Arauco S.A.

 

Related to director

 

Chile

 

Rent of spaces

 

Chilean pesos

 

91,685

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

95,449,139

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Refund and other purchases

 

Brazilian real

 

7,641,736

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

98,947,407

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

5,727,498

 

Foreign

 

KAIK Participações

 

Subsidiary

 

Brazil

 

Purchase of concentrate and marketing recovery

 

U.S. dollar

 

42,292

 

Foreign

 

Leão Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

357,286

 

Foreign

 

Sorocaba Refrescos S.A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

698,090

 

76.572.588-7

 

Coca Cola Del Valle New Ventures SA

 

Common Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

1,391,110

 

Foreign

 

Trop Frutas do Brasil Ltda.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

86,994

 

Foreign

 

Alimentos de Soja S.A.U.

 

Related to Shareholder

 

Argentina

 

Payment of fees and services

 

Argentine pesos

 

1,623,794

 

96.633.550-5

 

Sinea S.A.

 

Ownership held by an officer’s uncle

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

581,508

 

 

47


Table of Contents

 

11.4                                Key management compensation

 

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

 

Description

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

2,710,843

 

2,764,157

 

Director allowances

 

370,000

 

368,323

 

Total

 

3,080,843

 

3,132,480

 

 

NOTE 12 — CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Employee benefits are detailed as follows:

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Accrued vacations

 

15,531,325

 

19,536,809

 

Employee remuneration payable

 

4,532,871

 

13,674,170

 

Indemnities for years of service

 

9,513,378

 

9,415,541

 

Total

 

29,577,574

 

42,626,520

 

 

 

 

ThCh$

 

ThCh$

 

Current

 

20,064,196

 

33,210,979

 

Non-current

 

9,513,378

 

9,415,541

 

Total

 

29,577,574

 

42,626,520

 

 

48


Table of Contents

 

12.1                        Indemnities for years of service

 

The movements of employee benefits, valued pursuant to Note 2 are detailed as follows:

 

Movements

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

9,415,541

 

8,286,355

 

Service costs

 

243,812

 

957,593

 

Interest costs

 

74,896

 

565,167

 

Net actuarial losses

 

52,256

 

271,045

 

Benefits paid

 

(273,127

)

(664,619

)

Total

 

9,513,378

 

9,415,541

 

 

49


Table of Contents

 

12.1.1                       Assumptions

 

The actuarial assumptions used are detailed as follows:

 

Assumptions

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

Discount rate

 

2.7%

 

2.7%

 

Expected salary increase rate

 

2.0%

 

2.0%

 

Turnover rate

 

5.4%

 

5.4%

 

Mortality rate

 

RV-2009

 

RV-2009

 

Retirement age of women

 

60 years

 

60 years

 

Retirement age of men

 

65 years

 

65 years

 

 

12.2                                Personnel expenses

 

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

 

Description

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

45,603,850

 

53,533,348

 

Employee benefits

 

12,316,439

 

11,666,757

 

Severance and post-employment benefits

 

1,076,372

 

1,229,570

 

Other personnel expenses

 

3,793,308

 

3,628,514

 

Total

 

62,789,969

 

70,058,189

 

 

50


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

 

03.31.2019

 

12.31.2018

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

18,949,754

 

18,743,604

 

50.00

%

50.00

%

Foreign

 

Leão Alimentos e Bebidas Ltda. (2)

 

Brazil

 

Brazilian real

 

21,044,635

 

21,727,894

 

10.26

%

10.26

%

Foreign

 

Kaik Participações Ltda. (2)

 

Brazil

 

Brazilian real

 

1,161,564

 

1,228,256

 

11.32

%

11.32

%

Foreign

 

SRSA Participações Ltda.

 

Brazil

 

Brazilian real

 

61,938

 

94,706

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brazil

 

Brazilian real

 

22,870,851

 

22,979,029

 

40.00

%

40.00

%

Foreign

 

Trop Frutas do Brasil Ltda. (2)

 

Brazil

 

Brazilian real

 

6,087,155

 

6,244,839

 

7.52

%

7.52

%

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

Chilean peso

 

31,359,126

 

31,392,617

 

35.00

%

35.00

%

Total

 

 

 

 

 

 

 

101,535,023

 

102,410,945

 

 

 

 

 

 


(1)             In this 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.

 

51


Table of Contents

 

13.2              Movement

 

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

 

Details

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

102,410,945

 

86,809,069

 

Other investment increases in associates (Capital contributions to Leão Alimentos e Bebidas Ltda. and Coca-Cola del Valle New Ventures S.A.)

 

 

 

15,615,466

 

Dividends received

 

 

 

(403,414

)

Share in operating income

 

802,501

 

2,194,144

 

Unrealized income

 

21,319

 

85,268

 

Increase (Decrease) due to foreign currency translation differences

 

(1,689,742

)

(1,889,588

)

Ending Balance

 

101,535,023

 

102,410,945

 

 

13.3 Reconciliation of share of profit in investments in associates:

 

Details

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

802,501

 

984,810

 

 

 

 

 

 

 

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)

 

(207,387

)

(59,505

)

 

 

 

 

 

 

Amortization of Fair Value in Envases CMF S.A.

 

21,318

 

21,362

 

 

 

 

 

 

 

Income Statement Balance

 

616,432

 

946,667

 

 

52


Table of Contents

 

13.4              Summary financial information of associates:

 

The following table presents summarized information regarding the Company´s equity investees as of March 31, 2019:

 

 

 

Envases
CMF S.A.

 

Sorocaba
Refrescos S.A.

 

Kaik
Participações
Ltda.

 

SRSA
Participações
Ltda.

 

Leão 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

 

76,326,363

 

104,673,034

 

10,629,063

 

369,076

 

239,504,293

 

94,999,707

 

97,597,055

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

38,043,156

 

47,495,956

 

33

 

214,229

 

46,038,931

 

21,702,592

 

12,337,638

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

15,791,790

 

12,683,683

 

60,408

 

151,365

 

25,064,928

 

7,599,223

 

9,083,690

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) of associate

 

369,670

 

2,297,023

 

60,408

 

151,365

 

(422,740

)

(198,405

)

475,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

03-31-2019

 

02-28-2019

 

02-28-2019

 

02-28-2019

 

02-28-2019

 

02-28.2019

 

03-31-2019

 

 

The following table presents summarized information regarding the Company´s equity investees as of March 31, 2018:

 

 

 

Envases
CMF S.A.

 

Sorocaba
Refrescos S.A.

 

Kaik
Participações
Ltda.

 

SRSA
Participações
Ltda.

 

Leão 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

 

74,172,108

 

104,988,399

 

10,693,699

 

387,103

 

271,551,702

 

86,106,622

 

47,852,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

35,373,677

 

47,565,647

 

34

 

114,121

 

72,440,398

 

1,030,111

 

4,282,552

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenue

 

14,284,678

 

8,982,293

 

61,082

 

269,352

 

31,718,760

 

709,959

 

163,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) of associate

 

1,207,034

 

(19,979

)

61,082

 

269,352

 

(584,031

)

372,533

 

(100,547

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reporting date

 

03-31-2018

 

02-28-2018

 

02-28-2018

 

02-28-2018

 

02-28-2018

 

02-28-2018

 

02-28-2018

 

 

53


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:

 

 

 

03-31-2019

 

12-31-2018

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Distribution rights (1)

 

645,858,189

 

(322,565

)

645,535,624

 

661,285,834

 

(259,434

)

661,026,400

 

Software

 

31,505,999

 

(24,439,771

)

7,066,228

 

31,526,159

 

(24,160,202

)

7,365,957

 

Others

 

711,319

 

(281,123

)

430,196

 

728,198

 

(298,002

)

430,196

 

Total

 

678,075,507

 

(25,043,460

)

653,032,048

 

693,540,191

 

(24,717,638

)

668,822,553

 

 


(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

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Chile (excluding Metropolitan Region, Rancagua and San Antonio)

 

304,867,644

 

304,888,183

 

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

 

176,297,938

 

181,583,404

 

Paraguay

 

162,538,176

 

172,594,328

 

Argentina (North and South)

 

1,831,866

 

1,960,485

 

Total

 

645,535,624

 

661,026,400

 

 

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

 

 

 

01-01-2019 to 03-31-2019

 

01-01-2018 to 12-31-2018

 

 

 

Distribution

 

 

 

 

 

 

 

Distribution

 

 

 

 

 

 

 

Details

 

Rights

 

Rights

 

Software

 

Total 

 

Rights

 

Rights

 

Software

 

Total 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance

 

661,026,400

 

430,196

 

7,365,957

 

668,822,553

 

656,294,617

 

470,918

 

6,507,343

 

663,272,878

 

Additions 

 

 

 

261,722

 

261,722

 

(1)

 

3,718,038

 

3,718,038

 

Amortization

 

(95,598

)

 

(430,923

)

(526,522

)

(112,601

)

(40,722

)

(1,971,417

)

(2,124,740

)

Other increases (decreases) (1)

 

(15.395.178

)

 

(130,528

)

(15,525,706

)

4,844,384

 

 

(888,007

)

(30,595,028

)

Total

 

645,535,624

 

430,196

 

7,066,228

 

653,032,048

 

661,026,400

 

430,196

 

7,365,957

 

668,822,553

 

 


(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

 

54


Table of Contents

 

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.

 

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.

 

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 2018 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

 

Discount Rate

 

 

 

2018

 

2017

 

Argentina

 

21.2

%

17.1

%

Chile

 

8.1

%

7.2

%

Brazil

 

10.9

%

9.6

%

Paraguay

 

10.1

%

9.1

%

 

Management carries out the annual goodwill impairment test as of December 31 of each year for each CGU.

 

55


Table of Contents

 

b.                  Other assumptions

 

Financial projections to determine the present net value of future cash flows of the CGU are modelled based on the main historical variables , and the respective budgets approved by the CGU. In this sense, a conservative growth rate is used, which reach 3% for the soft drinks category and up to % for the less developed categories such as juices and water. Perpetuity growth rates between 1% and 2.5% are established by operation depending on the level of consumption maturity 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, perpetuity growths and EBITDA margin considered in each CGU.

 

For purposes of sensitizing the impairment test, variations were made to the main variables used in the model. Following we present the ranges used for each of the modified variables:

 

·                                          Discount rate: Increase/decrease of up to 100bps as value in the rate with which the future flows are discounted to bring them to present value

·                                          Perpetuity: Increase/decrease of up to 75bps in the rate to calculate the perpetual growth of future flows

·                                          EBITDA margin: Increase/decrease of 100bps in the EBITDA margin of operations, which is applied per year for the projected periods, i.e. for the years 2019-2023

 

14.2.3              Conclusions

 

The Company performs annual impairment assessments annually, as a result of the tests carried out at December 31, 2018 and 2017 no signs of impairment were identified in any of the CGUs, assuming conservative EBITDA margins projections and in line with market history.

 

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

 

56


Table of Contents

 

14.2.4              Goodwill by business segment and country

 

Movement in Goodwill as of March 31, 2019 and December 31, 2018 is detailed as follows:

 

Operating segment

 

01.01.2019

 

Additions/
Disposals

 

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

 

03.31.2019

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

 

Brazilian operation

 

73,080,100

 

 

(2,079,879

)

71,001,221

 

Argentine operation

 

28,319,129

 

 

(1,859,018

)

26,459,111

 

Paraguayan operation

 

7,327,921

 

 

(426,959

)

6,900,962

 

Total

 

117,229,173

 

 

(4,365,855

)

112,863,317

 

 

Operating segment

 

01.01.2018

 

Additions/
Disposals

 

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

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

 

 

8,503,023

 

Brazilian operation

 

73,509,080

 

 

(428,980

)

73,080,100

 

Argentine operation

 

4,672,971

 

 

23,645,158

 

28,319,129

 

Paraguayan operation

 

6,913,143

 

 

414,778

 

7,327,921

 

Total

 

93,598,217

 

 

23,630,956

 

117,229,173

 

 

57


Table of Contents

 

NOTE 15 — OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

21,166,822

 

21,542,736

 

Bonds payable

 

15,223,915

 

20,664,481

 

Deposits in guarantee

 

12,198,015

 

12,242,464

 

Derivative contract obligations (see note 20)

 

12,929

 

130,829

 

Leasing agreements

 

5,944,977

 

1,534,467

 

Total

 

54,546,658

 

56,114,977

 

 

Non-current

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

1,737,052

 

2,439,253

 

Bonds payable

 

691,071,294

 

700,327,057

 

Leasing agreements

 

26,106,707

 

13,797,468

 

Total

 

718,915,053

 

716,563,778

 

 

58


Table of Contents

 

The fair value of financial assets and liabilities as of March 31, 2019 and December 31, 2018 is presented below:

 

Current

 

Book Value
03.31.2019

 

Fair Value
03.31.2019

 

Book Value
12.31.2018

 

Fair Value
12.31.2018

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash and cash equivalents (3)

 

121,795,389

 

121,795,389

 

137,538,613

 

137,538,613

 

Other financial assets (3)

 

457,009

 

457,009

 

683,567

 

683,567

 

Trade and other accounts receivable (3)

 

132,009,673

 

132,009,673

 

187,210,279

 

187,210,279

 

Accounts receivable from related companies (3)

 

7,915,757

 

7,915,757

 

9,450,263

 

9,450,263

 

Bank loans (1)

 

21,166,822

 

19,625,633

 

21,542,736

 

20,298,761

 

Bonds payable (2)

 

15,223,815

 

17,328,477

 

20,664,481

 

22,318,939

 

Deposits in guarantee (3)

 

12,198,015

 

12,198,015

 

12,242,464

 

12,242,464

 

Derivative contract obligations (3) (see note 20)

 

12,929

 

12,929

 

130,829

 

130,829

 

Leasing agreements (3)

 

5,944,977

 

5,944,977

 

1,534,467

 

1,534,467

 

Trade and other accounts payable (3)

 

197,842,088

 

197,842,088

 

238,109,847

 

238,109,847

 

Accounts payable from related companies (3)

 

50,597,730

 

50,597,730

 

45,827,859

 

45,827,859

 

 

Non-current

 

03.31.2019

 

03.31.2019

 

12.31.2018

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial assets (3)

 

98,426,232

 

98,426,232

 

97,362,295

 

97,362,295

 

Trade and other receivables

 

64,638

 

64,638

 

1,270,697

 

1,270,697

 

Accounts receivable from related companies (3)

 

119,256

 

119,256

 

74,340

 

74,340

 

Bank loans (1)

 

1,737,052

 

1,681,592

 

2,439,253

 

2,307,396

 

Bonds payable (2)

 

691,071,294

 

785,573,371

 

700,327,057

 

755,694,265

 

Leasing agreements (3)

 

26,106,707

 

26,106,707

 

13,797,468

 

13,797,468

 

Trade and other accounts payable (3)

 

815,779

 

815,779

 

735,665

 

735,665

 

 


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

(2)         The fair value of corporate bonds is classified as Level 2 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.

 

59


Table of Contents

 

15.1.1 Bank obligations, current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

 

 

Indebted Entity

 

 

 

 

 

Creditor Entity

 

 

 

 

 

Type

 

Effective

 

Nominal

 

Up to

 

90 days

 

at

 

at

 

Tax ID,

 

Name

 

Country

 

Tax ID,

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

90 days

 

To 1 year

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

UF

 

Semiannually

 

2.13

%

2.13

%

 

738,432

 

738,432

 

726,943

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

20.00

%

20.00

%

 

 

 

1,071

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

29,828

 

86,368

 

116,196

 

171,415

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

80,796

 

158,284

 

239,080

 

277,517

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Quarterly

 

4.50

%

4.50

%

599,005

 

1,785,697

 

2,384,702

 

2,455,578

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

6.24

%

6.24

%

1,146,120

 

16,542,292

 

17,688,412

 

17,910,212

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,166,822

 

21,542,736

 

 

15.1.2 Bank obligations, non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

 

 

 

 

Creditor Entity

 

 

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More 2 years

 

More 3 years

 

More 4
years
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

 

03.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

UF

 

Semiannually

 

2.1

%

2.1

%

1,434,754

 

 

 

 

 

1,434,754

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.6

%

6.6

%

51.891

 

41.791

 

41.791

 

68.616

 

 

204,089

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.2

%

7.2

%

98,209

 

 

 

 

 

98,209

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,737,052

 

 

60


Table of Contents

 

15.1.2 Bank obligations, non-current December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

 

 

 

 

Creditor Entity

 

 

 

 

 

Type

 

Effective

 

Nominal

 

1 year up
to

 

More 2 years

 

More 3 years

 

More 4 years

 

More 5

 

at

 

Tax ID

 

Name

 

Country

 

Tax ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

Up to 5 years

 

Years

 

31.12.2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.006.000-6

 

Banco BCI

 

Chile

 

UF

 

Semiannually

 

2.1

%

2.1

%

1,434,786

 

 

 

 

 

1,434,786

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.6

%

6.6

%

72,439

 

43,033

 

43,033

 

81,225

 

 

239,730

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.2

%

7.2

%

151,873

 

 

 

 

 

151,873

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

4.5

%

4.5

%

612,864

 

 

 

 

 

612,864

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,439,253

 

 

15.1.3 Current and non-current bank obligations “Restrictions”

 

Bank obligations are not subject to restrictions for the reported periods.

 

15.2.1        Bonds payable

 

During 2018, Andina carried out a debt restructuring process that consisted of a partial repurchase in the amount of US$210 million of the 144A/RegS Senior Notes and refinancing it with the placement of Series F bonds in the local market in the amount of UF 5.7 million due 2039 and accruing an annual interest rate of 2.83%.

 

The costs corresponding to the repurchase of bonds, associated with premium payments, overpricing and proportional amortization of placement costs and discounts in bonds in original U.S. Dollars amounting to ThCh$9,583,000, were recorded in results under the item financial costs.

 

 

 

Current

 

Non-current

 

Total

 

Composition of bonds payable

 

03.31.2019

 

12.31.2018

 

03.31.2019

 

12.31.2018

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

15,470,419

 

21,038,064

 

694,674,937

 

704,048,747

 

710,145,356

 

725,086,811

 

Expenses of bond issuance and discounts on placement

 

(246,504

)

(373,583

)

(3,603,643

)

(3,721,690

)

(3,850,147

)

(4,095,273

)

Net balance presented in statement of financial position

 

15,223,915

 

20,664,481

 

691,071,294

 

700,327,057

 

706,295,209

 

720,991,538

 

 

61


Table of Contents

 

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. A detail of these instruments is presented below:

 

 

 

 

 

Face

 

Unit of

 

Interest

 

final

 

Interest

 

Date
Amortization

 

 

 

 

 

 

 

Series

 

amount

 

Adjustment

 

rate

 

Maturity

 

Payment

 

of capital

 

03.31.2019

 

12.31.2018

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

CMF Registration N°254 CMF 06.13.2001

 

B

 

2.119.380

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

06.01.2019

 

7,522,530

 

6,598,389

 

CMF Registration N°641 08.23.2010

 

C

 

1.500.000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

199,062

 

614,152

 

CMF Registration N°759 08.20.2013

 

C

 

375.000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

08.16.2019

 

6,934,045

 

7,069,487

 

CMF Registration N°760 08.20.2013

 

D

 

4.000.000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

493,071

 

1,545,334

 

CMF Registration N°760 04.02.2014

 

E

 

3.000.000

 

UF

 

3.75

%

03.01.2035

 

Semiannually

 

09.01.2032

 

250,478

 

1,027,009

 

CMF Registration N°912 10.10.2018

 

F

 

5.700.000

 

UF

 

2.83

%

09.25.2016

 

Semiannually

 

09.25.2039

 

71,233

 

1,013,805

 

Bonds USA

 

 

365.000.000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

 

3,169,888

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,470,419

 

21,038,064

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMF Registration N°254 CMF 06.13.2001

 

B

 

2.119.380

 

UF

 

6.5

%

06.01.2026

 

Semiannually

 

06.01.2019

 

52,131,966

 

52,132,023

 

CMF Registration N°641 08.23.2010

 

C

 

1.500.000

 

UF

 

4.0

%

08.15.2031

 

Semiannually

 

02.15.2021

 

41,348,640

 

41,348,685

 

CMF Registration N°759 08.20.2013

 

C

 

375.000

 

UF

 

3.5

%

08.16.2020

 

Semiannually

 

08.16.2019

 

3,445,719

 

6,891,448

 

CMF Registration N°760 08.20.2013

 

D

 

4.000.000

 

UF

 

3.8

%

08.16.2034

 

Semiannually

 

02.16.2032

 

110,263,040

 

110,263,160

 

CMF Registration N°760 04.02.2014

 

E

 

3.000.000

 

UF

 

3.75

%

03.01.2035

 

Semiannually

 

09.01.2032

 

82,697,288

 

82,697,378

 

CMF Registration N°912 10.10.2018

 

F

 

5.700.000

 

UF

 

2.83

%

09.25.2016

 

Semiannually

 

09.25.2039

 

157,124,833

 

157,125,003

 

Bonds USA

 

 

365.000.000

 

US$

 

5.0

%

10.01.2023

 

Semiannually

 

10.01.2023

 

247,663,451

 

253,591,050

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

694,674,937

 

704,048,747

 

 

Accrued interest included in the current portion of bonds totaled ThCh$2,288,647 and ThCh$7,856,274 at March 31, 2019 and December 31, 2018, respectively.

 

62


Table of Contents

 

15.2.3                       Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-
current

 

 

 

 

 

more than 1

 

more than 2

 

more than 3

 

 

 

 

 

 

 

Series

 

to 2

 

to 3

 

to 4

 

More than 5

 

03.31.2019

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°254 06.13.2001

 

B

 

6,704,710

 

7,134,655

 

7,598,405

 

30,694,196

 

52,131,966

 

SVS Registration N°641 08.23.2010

 

C

 

 

1,879,434

 

3,758,867

 

35,710,339

 

41,348,640

 

SVS Registration N°759 08.20.2013

 

C

 

3,445,719

 

 

 

 

3,445,719

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

110,263,040

 

110,263,040

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

82,687,288

 

82,697,288

 

CMF Registration N°912 10.10.2018

 

F

 

 

 

 

 

 

 

157,124,833

 

157,124,833

 

Bonds USA

 

 

 

 

 

247,663,451

 

247,663,451

 

Total

 

 

 

10,150,429

 

9,014,089

 

11,357,272

 

664,153,147

 

694,674,937

 

 

15.2.4                       Market rating

 

The bonds issued on the Chilean market had the following rating as of March 31, 2019:

 

AA                              :                    ICR Compañía Clasificadora de Riesgo Ltda. rating

AA                              :                    Fitch Chile Clasificadora de Riesgo Limitada rating

 

The rating of bonds issued on the international market as of March 31, 2019, 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. In October 2018, there was a partial repurchase of this bond for US $210 million, with US$365 million remaining outstanding.

 

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 March 31, 2019, 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 March 31, 2019 is UF 2,119 million.

 

63


Table of Contents

 

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

 

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

 

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

 

As of March 31, 2019, indebtedness level is 0.78 times of Consolidated Equity.

 

·             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 1.3 times of the issuer’s unsecured consolidated liabilities.

 

Unsecured consolidated liabilities payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

 

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

 

As of March 31, 2019, this index is 1.72 times.

 

64


Table of Contents

 

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 March 31, 2019, 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.

 

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 March 31, 2019, Net Financial Debt was 0.64 times.

 

·             Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 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 correspond to: liabilities from Total Current Liabilities and Total Non-Current Liabilities of Issuer’s Financial Statement which do not benefit from preferences or privileges, less “Other Current Financial Assets” and “Other Non-Current Financial Assets” of the Issuer’s Financial Statements (to the extent they correspond to asset balances of derivative financial instruments, taken to hedge exchange rate and interest rate risk of the financial liabilities).

 

As of March 31, 2019, this index is 1.72 times.

 

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

 

As of March 31, 2019, Net Financial Coverage level is 5.99 times.

 

65


Table of Contents

 

Ebitda 12 months

 

 

 

305,243,157

 

Ebitda (January — March 2018)

 

(95,079,197

)

 

 

Ebitda (January — December 2018)

 

308,906,371

 

 

 

Ebitda (January — March 2019)

 

91,415,983

 

 

 

 

 

 

 

 

 

Net financial expenses (12 months)

 

 

 

(50,939,431

)

Financial expenses (January — March 2018)

 

11,103,406

 

 

 

Financial expenses (January — December 2018)

 

(55,014,660

)

 

 

Financial expenses (January — March 2019)

 

(11,025,787

)

 

 

Financial income (January — March 2018)

 

(976,970

)

 

 

Financial income (January — December 2018)

 

3,940,244

 

 

 

Financial income (January — March 2019)

 

1,034,336

 

 

 

 

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 March 31, 2019, 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 March 31, 2019, is UF 0.375 million.

 

·             Series D and E outstanding as of March 31, 2019, 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 March 31, 2019, of both series amounts to UF 7.000 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 March 31, 2019, Indebtedness Level is 0.64 times of Consolidated Equity.

 

·             Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 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

 

66


Table of Contents

 

cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

 

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

 

As of March 31, 2019, this index is 1.72 times.

 

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

 

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

 

Restrictions regarding bond lines registered in the Securities Registrar under number 912.

 

In October 2018, a Series F bond was issued in the amount of UF 5.7 million due 2039 and accruing an annual interest rate of 2.8%.

 

Regarding Series F Local Bond, 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.

 

67


Table of Contents

 

For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Receivables accruing interest, namely: (i) other current financial liabilities, plus (ii) other non-current financial liabilities, less (iii) cash and cash equivalent and (iv) other current financial assets, and (v) other non-current financial assets (to the extent they are asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities). Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of March 31, 2019, this index equals 0.64 times.

 

·             Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities payable.

 

Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under “Other Current Financial Assets” and “Other non-current Financial Assets” of the Issuer’s Consolidated Statement of Financial Position.

 

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

 

As of March 31, 2019, this index equals 1.72 times.

 

·             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, for the development, production, sale and distribution of products and brands of said licensor, in accordance to the respective bottler or license agreement, renewable from time to time. Losing said territory, means the non-renewal, early termination or cancellation of this license agreement by TCCC, for the geographical area today called “Metropolitan Region”. This reason shall not apply if, as a result of the loss, sale, transfer or disposition, of that licensed territory is purchased or acquired by a subsidiary or an entity that consolidates in terms of accounting with the Issuer.

 

·             Not lose, sell, assign, or transfer to a third party any other territory of Argentina or Brazil, which as of the issuance date of local bonds Series C, D and E 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

 

68


Table of Contents

 

in profits (losses) of associates and joint ventures that are accounted for using the equity method”; plus (v) “Depreciation”; plus (vi) “Intangibles Amortization”.

 

As of March 2019, and December 31, 2018, 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:

 

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 March 31, 2019, 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 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 has been recorded in other comprehensive income.

 

15.3.1                       Derivative contract obligations

 

Please see details in Note 20.

 

69


Table of Contents

 

15.4.1                                                              Current liabilities for leasing agreements

 

Indebted Entity

 

Creditor Entity 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Name

 

Country

 

Tax ID

 

type

 

Type

 

Currency

 

Amortization
Type

 

Effective
Rate

 

Nominal
Rate

 

Up to
90 days

 

90 days to
1 year

 

At
03.31.2019

 

At
12.31.2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.215

%

10.227

%

 

 

 

11,996

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

23,234

 

 

23,234

 

75,260

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

8.54

%

8.52

%

50,781

 

 

50,781

 

109,573

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeração Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

171,332

 

546,555

 

717,887

 

716,978

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Tetra Pack

 

Brazil

 

Brazilian real

 

Monthly

 

7.65

%

7.39

%

77,819

 

242,250

 

320,069

 

339,665

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Property

 

Brazil

 

Brazilian real

 

Monthly

 

8.20

%

8.20

%

65,548

 

204,546

 

270,094

 

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Leão Alimentos e Bebidas Ltda.

 

Brazil

 

Brazilian real

 

Monthly

 

6.56

%

6.56

%

211,002

 

592,809

 

803,811

 

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

238,693

 

 

238,693

 

280,995

 

Embotelladora del Atlántico S.A

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

20,011

 

60,034

 

80,045

 

 

Embotelladora del Atlántico S.A

 

Argentina

 

Foreign

 

Banco Comafi

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

30,090

 

90,270

 

120,360

 

 

Embotelladora del Atlántico S.A

 

Argentina

 

Foreign

 

Property

 

Argentina

 

Argentine Peso

 

Monthly

 

50,00

%

50,00

%

65,053

 

195,159

 

260,212

 

 

Vital Aguas S.A.

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

Chilean pesos

 

Monthly

 

6.2

%

0.27

%

271,625

 

814,875

 

1,086,500

 

 

Envases Central S.A.

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A.

 

Chile

 

Chilean pesos

 

Monthly

 

6.7

%

0.27

%

493,323

 

1,479,968

 

1,973,291

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,944,977

 

1,534,467

 

 

70


Table of Contents

 

15.4.2                                                              Non-current liabilities for leasing agreements March 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

 

 

Creditor Entity  

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

More

 

at

 

Name

 

Country

 

Tax ID

 

Name

 

type

 

Currency

 

Type

 

rate

 

Rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

03.31.2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeração Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

811,212

 

916,669

 

1,035,836

 

1,170,495

 

8,571,191

 

12,505,403

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Tetra Pack

 

Brazil

 

Brazilian real

 

Monthly

 

7.65

%

7.39

%

340,898

 

197,088

 

76,370

 

 

 

614,356

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Property

 

Brazil

 

Brazilian real

 

Monthly

 

8.20

%

8.20

%

230,662

 

35,740

 

5,773

 

 

 

272,176

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Leão Alimentos e Bebidas Ltda.

 

Brazil

 

Brazilian real

 

Monthly

 

6.56

%

6.56

%

549,434

 

339,162

 

332,650

 

312,292

 

585,005

 

2,118,544

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollar

 

Monthly

 

12.00

%

12.00

%

 

149,535

 

 

 

 

 

149,535

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Comafi

 

Argentina

 

Dollar

 

Monthly

 

12.00

%

12.00

%

 

263,789

 

 

 

263,789

 

198,324

 

725,901

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Property

 

Argentina

 

Argentine Peso

 

Monthly

 

50.00

%

50.00

%

 

138,639

 

 

 

 

 

138,639

 

Vital Aguas S.A

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A

 

Chile

 

Chilean pesos

 

Monthly

 

6.2

%

0.27

%

3,168,958

 

 

 

 

 

3,168,958

 

Envases Central S.A

 

Chile

 

76.572.588-7

 

Coca Cola del Valle New Ventures S.A

 

Chile

 

Chilean pesos

 

Monthly

 

6.7

%

0.27

%

5,919,874

 

 

493,322

 

 

 

6,413,196

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

26,106,707

 

 

71


Table of Contents

 

15.4.3                                                              Non-current liabilities for leasing agreements December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Country

 

Currency

 

Type

 

rate

 

Rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeração Light Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

12.28

%

810,185

 

915,509

 

1,034,525

 

1,169,014

 

9,466,995

 

13,396,228

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Tetra Pack

 

Brazil

 

Brazilian real

 

Monthly

 

7.65

%

7.39

%

401,240

 

 

 

 

 

401,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,797,468

 

 

15.4.4 Current and non-current leasing agreements obligations “Restrictions”

 

Leasing agreement obligations are not subject to financial restrictions for the reported periods.

 

72


Table of Contents

 

NOTE 16 —   TRADE AND OTHER ACCOUNTS PAYABLE, CURRENT AND NON-CURRENT

 

Trade and other current accounts payable are detailed as follows:

 

Item

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

141,872,270

 

174,486,806

 

Withholdings tax

 

43,474,110

 

47,693,379

 

Others

 

13,311,487

 

16,665,327

 

Total

 

198,657,867

 

238,845,512

 

 

 

 

 

 

 

Current

 

197,842,088

 

238,109,847

 

Non-current

 

815,779

 

735,665

 

Total

 

198,657,867

 

238,845,512

 

 

73


Table of Contents

 

NOTE 17 — OTHER PROVISIONS, CURRENT AND NON-CURRENT

 

17.1                                 Balances

 

Detail (see note 21.1)

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

44,112,960

 

47,991,514

 

Labor Contingencies

 

11,777,933

 

10,376,830

 

Civil Contingencies

 

2,815,175

 

4,084,182

 

Total

 

58,706,068

 

62,452,526

 

 

17.2                                 Movements

 

The movement of principal provisions over law suits is detailed as follows:

 

 Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Opening Balance as of January 01

 

62,452,526

 

65,624,166

 

Additional provisions

 

(1,855

)

46,657

 

Increase (decrease) in existing provisions

 

(1,492,921

)

(4,998,530

)

Payments

 

792,356

 

6,139,963

 

Reverse unused provision (*)

 

(527

)

(2,157,152

)

Increase (decrease) due to foreign exchange differences

 

(3,043,511

)

(2,202,578

)

Total

 

(58,706,068

)

62,452,526

 

 


(*) Reversal of provisions made by defendants performed by the Brazilian tax authority on the use of tax credits resulting from favorable sentencing to Rio de Janeiro Refrescos Ltda.

 

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

 

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

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Dividend payable

 

198,196

 

21,584,314

 

Other

 

12,073,700

 

12,189,900

 

Total

 

12,271,896

 

33,774,214

 

 

74


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

 

2019

 

2018

 

2019

 

2018

 

2019

 

2018

 

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

 

2019

 

2018

 

2019

 

2018

 

 

 

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.

 

75


Table of Contents

 

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 2019, the shareholders agreed to pay out of the 2018 earnings are final dividend to complete the 30% required by the Law 18,046 which will be paid in May 2019 , and an additional dividend will be paid in August 2019.

 

Pursuant to Circular Letter N° 1,945 of the Chilean Financial Market Commission (CMF) 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.

 

Description

 

Event when
amount is
realized

 

Amount of
accumulated
earnings at
01.01.2009

 

Realized at
03.31.2019

 

Amount of
accumulated
earnings at
03.31.2019

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets parent Company

 

Sale or impairment

 

14,800,384

 

(12.019.601

)

2.780.783

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

2.638.113

 

7.291.414

 

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

 

(747.882

)

198.921

 

Deferred taxes complementary accounts parent Company

 

Depreciation

 

(1,444,960

)

1.444.960

 

 

Total

 

 

 

19,260,703

 

(9.023.398

)

10.237.305

 

 

The dividends declared and paid per share are presented below:

 

Payment month

 

Dividend
type

 

Profits
imputable to
dividends

 

Ch$ per Series
A Share

 

Ch$ per Series
B Share

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

January

 

Interim

 

2017

 

21.50

 

23.65

 

2018

 

May

 

Final

 

2017

 

21.50

 

23.65

 

2018

 

August

 

Additional

 

Retained Earnings

 

21.50

 

23.65

 

2018

 

October

 

Interim

 

2018

 

21.50

 

23.65

 

2019

 

January

 

Interim

 

2018

 

21.50

 

23.65

 

 

76


Table of Contents

 

19.3                                 Other Reserves

 

The balance of other reserves includes the following:

 

Description

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(352,522,132

)

(306,674,528

)

Cash flow hedge reserve

 

(12,759,396

)

(13,668,932

)

Reserve for employee benefit actuarial gains or losses

 

(1,954,077

)

(1,954,077

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Other

 

7,469,368

 

6,014,568

 

Total

 

67,370,821

 

110,854,089

 

 

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 N° 456 issued by the Chilean Financial Market Commission (CMF), 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

 

77


Table of Contents

 

19.3.5                       Foreign currency translation reserves

 

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

 

Details

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(123.865.915

)

(114.180.197

)

Argentina(*)

 

(223.155.351

)

(201.118.180

)

Paraguay

 

(5.500.866

)

8.623.849

 

Total

 

(352.522.132

)

(306.674.528

)

 

The movement of this reserve for the fiscal years ended March 31, 2019 and 2018, is detailed as follows:

 

Details

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(9.685.718

)

(8.641.278

)

Argentina

 

(22.037.171

)

(15.371.455

)

Paraguay

 

(14.124.715

)

(2.446.532

)

Total

 

(45.847.604

)

(26.459.265

)

 

19.4                                 Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries owned by third parties. As of March 31, 2019 and December 31, 2018, this account is detailed as follows:

 

 

 

Non-controlling Interests

 

 

 

Ownership %

 

Shareholders’ Equity

 

Income

 

 Details

 

2019

 

2018

 

March
2019

 

December
2018

 

March
2019

 

December
2018

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh $

 

ThCh $

 

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

23,974

 

23,260

 

2,235

 

3,633

 

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

2,084

 

2,113

 

111

 

96

 

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

5,238,457

 

5,378,074

 

172,963

 

556,112

 

Vital S.A.

 

35.0000

 

35.0000

 

7,726,128

 

7,674,785

 

51,343

 

271,063

 

Vital Aguas S.A.

 

33.5000

 

33.5000

 

2,096,438

 

1,986,493

 

109,946

 

36,696

 

Envases Central S.A.

 

40.7300

 

40.7300

 

5,030,054

 

4,836,892

 

199,820

 

(20,225

)

Total

 

 

 

 

 

20,117,167

 

19,901,617

 

536,418

 

847,375

 

 

78


Table of Contents

 

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:

 

 

 

03.31.2019

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

21.959.036

 

24.155.100

 

46.114.636

 

Average weighted number of shares

 

473.289.301

 

473.281.303

 

946.570.604

 

Earnings per basic and diluted share (in Chilean pesos)

 

46.40

 

51.04

 

48.72

 

 

 

 

03.31.2018

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

20.001.231

 

22.001.000

 

42.002.231

 

Average weighted number of shares

 

473.289.301

 

473.281.303

 

946.570.604

 

Earnings per basic and diluted share (in Chilean pesos)

 

42.26

 

46.49

 

44.37

 

 

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 BRL/USD, for which it is necessary to discount future cash flows in Brazilian Reais and in U.S. Dollars. For this calculation, the Company uses as discount curves, 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 March 31, 2019 and December 31, 2018, the Company held the following derivative instruments:

 

20.1                Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swaps associated with US Bonds

 

At March 31, 2019, the Company entered into cross currency swap derivative contracts to convert US Dollar public bond obligations of US$360 million into 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 March 

 

79


Table of Contents

 

31, 2019 amounted to ThCh$89,187,173. 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$13,068,049 and has been recognized within other equity reserves as of March 31, 2019.

 

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$342,130 as of  March 31, 2019.

 

20.2. Forward currency transactions expected to be very likely:

 

During 2019 and 2018, 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 was US$56.1 million as of March 31, 2019 (US$56.8 million as of December 31, 2018). These agreements were recorded at fair value, resulting in net earnings due to hedge recycling of ThCh$68,285 for the period ended March 31, 2019, and hedge asset and liabilities of ThCh$444,785 and ThCh$12,929, respectively. Contracts that ensure future flows of foreign currency have been designated as hedge agreements, as of March 31, 2019 with a pending amounted to be recycled to income in the amount of ThCh$308,653.

 

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 March 31, 2019, the Company had total assets related to its foreign exchange derivative contracts for ThCh$89,631,958 (ThCh$88,116,189 as of December 31, 2018) and liabilities for ThCh$12,929 as of March 31, 2019 (ThCh$130,829 as of December 31, 2018). 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.

 

80


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 March 31, 2019

 

 

 

 

 

Quoted prices in
active markets
for identical assets or
liabilities

 

Observable
market data

 

Unobservable
market data

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Other current financial assets

 

 

 

 

 

 

 

 

 

Other current financial assets

 

 

444,785

 

 

444,785

 

Other non-current financial assets

 

 

89,187,173

 

 

89,187,173

 

Total assets

 

 

89,631,958

 

 

89,631,958

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

12,929

 

 

12,929

 

Total liabilities

 

 

12,929

 

 

12,929

 

 

 

 

Fair Value Measurements at December 31, 2018

 

 

 

 

 

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

 

 

669,527

 

 

 

669,527

 

Other non-current financial assets

 

 

87,446,662

 

 

87,446,662

 

Total assets

 

 

88,116,189

 

 

88,116,189

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

130,829

 

 

130,829

 

Total liabilities

 

 

130,829

 

 

130,829

 

 

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$915,197. 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$545,013 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$53,182,674 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

 

81


Table of Contents

 

or pledged as legal guarantees as of March 31, 2019 and December 31, 2018, amounted to ThCh$29,465,591 and ThCh$31,953,725, 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$983,551,323 with different financial institutions and insurance companies in Brazil, through which these entities after a 0.45% annual 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 settled in favor of the Company, and additionally during 2017 several trials were settled in favor of the Company in the amount for R$135,282,155 however, there are new lawsuits arising after the purchase of ex-Companhia de Bebidas Ipiranga (October 2013) that amount to R$407,146,291.

 

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 criterion, from a total of identified contingencies amounting R$1,175,022,716 (including readjustments of current lawsuits), the Company recorded a provision for the beginning of business combination accounting in the amount R$204,201,291 equivalent to ThCh$35,557,446.

 

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 criterion, an

 

82


Table of Contents

 

initial provision has been made in the business combination accounting for an amount of R$67,326,979 equivalent to ThCh$11,723,606.

 

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$4,593,920. 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$14,277. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

83


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

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Gas Licuado Lipigas S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Trade and other receivables

 

1,140

 

1,140

 

Inmob. E Invers. Supetar Ltda

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

4,579

 

4,579

 

Maria Lobos Jamet

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Trade and other receivables

 

2,565

 

2,565

 

Employee claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

5,525,531

 

5,336,644

 

Civil and tax claims

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

11,242,405

 

12,597,136

 

Government entities

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

12,697,655

 

13,209,635

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

313

 

369

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

470

 

553

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

336

 

395

 

Labarda

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

6

 

7

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

18,193

 

21,420

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

34,553

 

40,682

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

1,397

 

1,645

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

216,097

 

254,430

 

Others

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

67

 

78

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

2,817

 

3,317

 

Cicsa

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

3,917

 

4,612

 

Locadores Varios

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

16,192

 

46,169

 

Aduana De EZEIZA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

2,559

 

3,013

 

Municipalidad De Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

1,352

 

1,592

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

4,204

 

4,949

 

Municipalidad De Picun Leufu

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

61

 

72

 

Migoni Marano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

95

 

112

 

Farias Matias Luis

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

262

 

309

 

Temas Industriales SA - Embargo General de Fondos

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

196,262

 

231,077

 

Gomez Alejandra Raquel

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

30

 

35

 

Lopez Gustavo Gerardo C/Inti Saic Y Otros

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

192

 

226

 

Tribunal Superior De Justicia De La Provincia De Córdoba

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

246

 

290

 

DBC SA C CERVECERIA ARGENTINA SA ISEMBECK

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial Deposit

 

Other non-current, non-financial assets

 

35,218

 

41,465

 

Coto Cicsa

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial Deposit

 

Other non-current, non-financial assets

 

6,261

 

 

Cencosud

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Judicial Deposit

 

Other non-current, non-financial assets

 

3,913

 

 

Marcus A.Peña

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

4,093

 

4,164

 

Mauricio J Cordero C

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

883

 

904

 

José Ruoti Maltese

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

714

 

758

 

Alejandro Galeano

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

1,221

 

1,251

 

Ana Maria Mazó

 

Paraguay Refrescos

 

Subsidiary

 

Building

 

Property, plant and equipment

 

1,160

 

1,191

 

Total

 

 

 

 

 

 

 

 

 

30,026,959

 

31,816,781

 

 

84


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

 

03.31.2019

 

12.31.2018

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Employee procedures

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

2,466,717

 

2,601,353

 

Administrative procedures

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

7,549,902

 

8,233,853

 

Gobierno Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

112,260,870

 

116,192,877

 

Gobierno Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

42,719,860

 

43,015,207

 

HSBC

 

Sorocaba Refrescos S.A.

 

Associate

 

Loan

 

co-signers

 

3,482,588

 

3,586,095

 

Otros

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Judicial action

 

2,785,200

 

3,236,092

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Bond insurance

 

Faithful fulfillment of contract

 

624,359

 

699,502

 

Aduana de Ezeiza

 

Andina Empaques S.A.

 

Subsidiary

 

Bond insurance

 

Faithful fulfillment of contract

 

41,954

 

182,459

 

 

85


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 March 31, 2019, the Company maintains all 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 for UF16,694 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$365 million (original amount issued US$575 million and partial prepayment in October 2019 for US$210 million), denominated in dollars, and practically 100% of which has been re-denominated to BRL through Cross Currency Swaps.

 

Credit risk

 

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

 

a.              Trade accounts receivable and other current accounts receivable

 

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

 

i.                                          Sale Interruption:

 

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.

 

86


Table of Contents

 

ii.                                       Impairment

 

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

 

iii.                                    Prepayment to suppliers

 

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

 

iv.                                   Guarantees

 

In the case of Chile, we have insurance with 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 92% both for the existing as well as the expired debt, total amount of the trade debtors in Chile reached ThCh$62,105,536. A provision of ThCh$1,544,050 has been made for the portion of past due outstanding debt portfolio not covered by the insurance.

 

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

 

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

 

b.         Financial investments

 

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

 

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

 

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

 

87


Table of Contents

 

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 March 31, 2019, the Company maintains a net investment of ThCh$146,060,583 in Argentina, composed by the recognition of assets amounting to ThCh$213,346,367 and liabilities amounting to Ch$67,285,784. These investments accounted for 21.5% of the Company’s consolidated sales revenues

 

As of March 2019, the Argentine peso devalued by 15.1% with respect to the Chilean peso.

 

If the exchange rate of the Argentine Peso depreciated an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operation in Argentina of ThCh$649,200 and a decrease in equity of ThCh$5,719,518, originated by lower asset recognition of ThCh$9,767,224 and by lower liabilities recognition of ThCh$4,047,706.

 

a.2 Investment in Brazil

 

As of March 31, 2019, the Company maintains a net investment of ThCh$271,365,967 in Brazil, composed by the recognition of assets amounting to ThCh$790,620,826 and liabilities amounting to ThCh$519,254,859. These investments accounted for 34.7% of the Company’s consolidated sales revenues.

 

As of March 31, 2019, the Brazilian Real devalued by 2.9% with respect to the Chilean peso.

 

If the exchange rate of the Brazilian Real depreciated an additional 5% with respect to the Chilean Peso, the Company would have lower income from the operation in Brazil of ThCh$693,067 and a decrease in equity of ThCh$12,304,067, originated by lower asset recognition of ThCh$37,663,596 and by lower liabilities recognition of ThCh$ 25,358,920.

 

88


Table of Contents

 

a.3 Investment in Paraguay

 

As of March 31, 2019, the Company maintains a net investment of ThCh$241,432,644 in Paraguay, composed by the recognition of assets amounting to ThCh$272,963,528 and liabilities amounting to ThCh$31,530,885. These investments accounted for 8.7% of the Company’s consolidated sales revenues.

 

As of March 31, 2019, the Paraguayan Guarani appreciated by 5.8% 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$379,610 and a decrease in equity of ThCh$11,115,499 originated by lower asset recognition of ThCh$12,828,296 and lower liabilities recognition of ThCh$1,712,797.

 

b)        Net exposure of assets and liabilities in foreign currency

 

This risk stems mostly from carrying liabilities in US dollar, so the volatility of the US dollar with respect to the functional currency of each country generates a variation in the valuation of these obligations, with consequent effect on results.

 

As of March 31, 2019, the Company maintains a net liability position totaling ThCh$232,178,185, basically composed of bonds payable and leasing contracts for ThCh$248,977,984 partially offset by financial assets denominated in dollars for ThCh$16,799,799.

 

All U.S. Dollar liabilities amounting to ThCh$248,977,984 correspond to dollar liabilities of the Chilean, Argentinean and Brazilian operations and are, therefore, exposed to the volatility of the Chilean peso against the U.S. Dollar.

 

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

 

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

 

The Company’s net exposure as of March 31, 2019, to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$12,092,615.

 

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

 

89


Table of Contents

 

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 March 31, 2019, US$56.1 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$1,410,817 as of March 31, 2019. 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 Financial Statements, in case of a 5% increase in prices of its main raw materials, would be a reduction of ThCh$2,260,300 in earnings for the period ended March 31, 2019. To minimize this risk or stabilize often supply contracts and anticipated purchases are made when market conditions warrant.

 

Liquidity risk

 

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

 

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

 

 

 

Maturity

 

Item

 

1 year

 

More than 1
year up to 2

 

More than 2
years up to 3

 

More than
3 up to 4

 

More than 4
years

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank debt

 

20,515,201

 

1,557,587

 

770,807

 

41,827

 

78,940

 

Bond payable

 

42,732,734

 

40,927,381

 

39,189,702

 

39,040,815

 

830,195,114

 

Operating lease obligations

 

8,015,746

 

7,278,094

 

6,651,884

 

4,047,877

 

11,651,943

 

Purchase obligations

 

57,214,789

 

7,150,724

 

1,075,976

 

269,459

 

 

Total

 

128,478,470

 

56,913,786

 

47,688,369

 

43,399,978

 

841,925,997

 

 

90


Table of Contents

 

NOTE 23 — EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.2019

 

01.01.2018

 

Details

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Direct production costs

 

185,575,078

 

209,544,800

 

Payroll and employee benefits

 

62,789,969

 

70,058,189

 

Transportation and distribution

 

59,541,168

 

40,610,964

 

Marketing

 

2,582,546

 

9,391,368

 

Depreciation and amortization

 

25,943,081

 

24,723,334

 

Repairs and maintenance

 

4,811,916

 

6,719,011

 

Other expenses

 

38,261,023

 

42,625,070

 

Total

 

379,504,781

 

403,672,736

 

 


(1) Corresponds to the addition of cost of sales, administration expenses and distribution cost.

 

NOTE 24 — OTHER INCOME

 

Other income by function is detailed as follows:

 

 

 

01.01.2019

 

01.01.2018

 

Details

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Gain on disposal of Property, plant and equipment

 

13,153

 

29,643

 

Others

 

71,618

 

54,311

 

Total

 

84,771

 

83,954

 

 

91


Table of Contents

 

NOTE 25 — OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2019

 

01.01.2018

 

Detail

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Contingencies and Non-operating fees

 

1,293,190

 

3,047,615

 

Tax on bank debits

 

1,123,177

 

2,217,366

 

Disposal and write-off of Property, plant and equipment

 

26,515

 

(213,454

)

Others

 

(157,758

)

751,346

 

Total

 

2,285,124

 

5,802,873

 

 

NOTE 26 — FINANCIAL INCOME AND EXPENSES

 

Financial income and expenses are detailed as follows:

 

a)             Finance income

 

 

 

01.01.2019

 

01.01.2018

 

Detail

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Interest income

 

412,476

 

118,093

 

Other interest income

 

621,860

 

858,877

 

Total

 

1,034,336

 

976,970

 

 

b)             Finance expenses

 

 

 

01.01.2019

 

01.01.2018

 

Detail

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

Bond interest

 

9,567,929

 

9,305,364

 

Bank loan interest

 

468,809

 

514,456

 

Other interest costs

 

989,049

 

1,283,586

 

Total

 

11,025,787

 

11,103,406

 

 

92


Table of Contents

 

NOTE 27 — OTHER (LOSSES) AND GAIN

 

Other (losses) and gains are detailed as follows:

 

 

 

01.01.2019

 

01.01.2018

 

Details

 

03.31.2019

 

03.31.2018

 

 

 

ThCh$

 

ThCh$

 

(Losses) gains on ineffective portion of hedge derivatives

 

 

(796,598

)

Total

 

 

(796,598

)

 

93


Table of Contents

 

NOTE 28 — LOCAL AND FOREIGN CURRENCY

 

Local and foreign currency balances as of March 31, 2019 and December 31, 2018, are the following:

 

CURRENT ASSETS

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Cash and cash equivalents

 

121,795,389

 

137,538,613

 

US Dollars

 

16,799,799

 

5,917,041

 

Euros

 

9,609

 

51,401

 

Chilean pesos

 

29,985,083

 

86,121,695

 

Brazilian Real

 

1,284,370

 

28,040,970

 

Argentine Pesos

 

17,046,934

 

6,726,906

 

Paraguayan Guarani

 

56,669,594

 

10,680,600

 

 

 

 

 

 

 

Other financial assets

 

457,009

 

683,567

 

Chilean pesos

 

 

355,126

 

Brazilian Real

 

75,733

 

14,040

 

Argentine Pesos

 

334,868

 

300,359

 

Paraguayan Guarani

 

46,408

 

14,042

 

 

 

 

 

 

 

Other non-financial assets

 

27,811,701

 

5,948,923

 

US Dollars

 

586,777

 

45,053

 

Unidad de Fomento

 

97,793

 

78,623

 

Chilean pesos

 

16,145,170

 

3,589,253

 

Brazilian Real

 

1,269,043

 

1,275,073

 

Argentine Pesos

 

9,134,499

 

460,125

 

Paraguayan Guarani

 

578,419

 

500,796

 

 

 

 

 

 

 

Trade and other accounts receivable, net

 

132,009,673

 

174,113,323

 

US Dollars

 

1,383,899

 

863,794

 

Euros

 

869

 

52,332

 

Unidad de Fomento

 

613,301

 

1,414,800

 

Chilean pesos

 

67,082,254

 

73,028,244

 

Brazilian Real

 

45,982,628

 

66,585,089

 

Argentine Pesos

 

11,674,723

 

25,000,141

 

Paraguayan Guarani

 

5,271,999

 

7,168,923

 

 

 

 

 

 

 

Accounts receivable from related companies

 

7,915,757

 

9,450,263

 

US Dollars

 

28,779

 

26,557

 

Chilean pesos

 

7,207,893

 

6,911,814

 

Argentine Pesos

 

679,085

 

2,511,892

 

 

 

 

 

 

 

Inventory

 

150,466,627

 

151,319,709

 

US Dollars

 

2,444,152

 

2,197,382

 

Euros

 

 

12,522

 

Chilean pesos

 

50,395,841

 

50,130,341

 

Brazilian Real

 

46,160,275

 

36,797,523

 

Argentine Pesos

 

34,994,792

 

46,394,230

 

Paraguayan Guarani

 

16,471,567

 

15,787,711

 

 

 

 

 

 

 

Current tax assets

 

3,661,563

 

2,532,056

 

Brazilian Real 

 

3,661,563

 

2,532,056

 

 

 

 

 

 

 

Total Current Assets

 

444,117,719

 

481,586,454

 

US Dollars

 

21,243,406

 

9,049,827

 

Euros

 

10,478

 

116,255

 

Unidad de Fomento

 

711,094

 

1,493,423

 

Chilean pesos

 

197,500,752

 

220,136,473

 

Brazilian Real

 

127,134,325

 

135,244,751

 

Argentine Pesos

 

58,102,337

 

81,393,653

 

Paraguayan Guarani

 

39,415,327

 

34,152,072

 

 

94


Table of Contents

 

NON-CURRENT ASSETS

 

03.31.2019

 

12.31.2018

 

 

 

ThCh$

 

ThCh$

 

Other financial assets

 

98,426,232

 

97,362,295

 

Brazilian Real

 

89,187,173

 

87,446,661

 

Argentine Pesos

 

9,239,059

 

9,915,634

 

 

 

 

 

 

 

Other non-financial assets

 

32,820,847

 

34,977,264

 

US Dollars

 

87,376

 

22,917

 

Unidad de Fomento

 

314,720

 

314,283

 

Chilean pesos

 

47,531

 

47,532

 

Brazilian Real

 

30,164,385

 

32,070,120

 

Argentine Pesos

 

2,047,906

 

2,315,682

 

Paraguayan Guarani

 

158,929

 

206,730

 

 

 

 

 

 

 

Trade and other receivables

 

64,638

 

1,270,697

 

Unidad de Fomento

 

3,629

 

1,204,097

 

Argentine Pesos

 

1,285

 

90

 

Paraguayan Guarani

 

59,724

 

66,510

 

 

 

 

 

 

 

Accounts receivable from related parties

 

119,256

 

74,340

 

Chilean pesos

 

119,256

 

74,340

 

 

 

 

 

 

 

Investments accounted for under the equity method

 

 

 

 

 

Chilean pesos

 

101,535,023

 

102,410,945

 

Brazilian Real

 

50,274,660

 

50,136,221

 

 

 

51,260,363

 

52,274,724

 

 

 

 

 

 

 

Intangible assets other than goodwill

 

653,032,048

 

668,822,553

 

US Dollars

 

4,939,860

 

4,960,399

 

Chilean pesos

 

306,260,750

 

306,508,710

 

Brazilian Real

 

177,342,193

 

182,657,545

 

Argentine Pesos

 

1,951,069

 

2,101,571

 

Paraguayan Guarani

 

162,538,176

 

172,594,328

 

 

 

 

 

 

 

Goodwill

 

112,863,317

 

117,229,173

 

Chilean pesos

 

9,523,768

 

9,523,767

 

Brazilian Real

 

69,979,477

 

72,059,356

 

Argentine Pesos

 

26,459,110

 

28,318,129

 

Paraguayan Guarani

 

6,900,962

 

7,327,921

 

 

 

 

 

 

 

Property, plant and equipment

 

701,953,291

 

710,770,968

 

Euros

 

84,571

 

381,732

 

Chilean pesos

 

284,738,574

 

271,625,978

 

Brazilian Real

 

245,552,910

 

252,674,783

 

Argentine Pesos

 

108,883,882

 

117,532,176

 

Paraguayan Guarani

 

62,693,354

 

68,556,299

 

 

 

 

 

 

 

Total Non-Current Assets

 

1,700,814,652

 

1,732,918,235

 

US Dollars

 

5,027,236

 

4,983,316

 

Euros

 

84,571

 

381,732

 

Unidad de Fomento

 

318,349

 

1,518,380

 

Chilean pesos

 

650,964,539

 

637,916,548

 

Brazilian Real

 

663,486,501

 

679,183,189

 

Argentine Pesos

 

148,582,311

 

160,183,282

 

Paraguayan Guarani

 

232,351,145

 

248,751,788

 

 

95


Table of Contents

 

 

 

03.31.2019

 

12.31.2018

 

CURRENT LIABILITIES

 

Up to 90 days

 

90 days up to 1 year

 

Total

 

Up to 90 days

 

90 days up to 1 year

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial liabilities, current

 

11,109,718

 

43,436,940

 

54,546,658

 

9,377,421

 

46,737,556

 

56,114,977

 

U.S. Dollars

 

288,794

 

150,304

 

439,098

 

130,829

 

3,304,011

 

3,434,840

 

Unidad de Fomento

 

7,522,530

 

8,439,817

 

15,962,347

 

7,831,899

 

10,536,509

 

18,368,408

 

Chilean pesos

 

764,948

 

12,146,717

 

12,911,665

 

 

9,681,676

 

9,681,676

 

Brazilian Real

 

2,468,393

 

20,347,410

 

22,815,803

 

1,413,622

 

20,833,877

 

22,247,499

 

Argentinean pesos

 

65,053

 

1,322,750

 

1,387,803

 

1,071

 

1,357,285

 

1,358,356

 

Paraguayan Guaraní

 

 

1,029,942

 

1,029,942

 

 

1,024,198

 

1,024,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable, current

 

186,986,315

 

10,855,772

 

197,842,088

 

234,715,484

 

3,394,363

 

238,109,847

 

U.S. Dollars

 

7,258,349

 

 

7,258,349

 

14,514,082

 

 

14,514,082

 

Euros

 

2,984,385

 

29,028

 

3,013,413

 

4,311,724

 

59,951

 

4,371,675

 

Unidad de Fomento

 

228,109

 

 

228,109

 

192,055

 

 

192,055

 

Chilean pesos

 

82,831,718

 

10,825,963

 

93,657,681

 

81,099,246

 

3,334,412

 

84,433,658

 

Brazilian Real

 

51,832,176

 

 

51,832,176

 

68,940,973

 

 

68,940,973

 

Argentinean pesos

 

33,962,344

 

781

 

33,963,125

 

54,846,437

 

 

54,846,437

 

Paraguayan Guaraní

 

7,700,435

 

 

7,700,435

 

10,805,605

 

 

10,805,605

 

Other currencies

 

188,799

 

 

188,799

 

5,362

 

 

5,362

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable to related companies, current

 

50,597,730

 

 

50,597,730

 

45,687,476

 

140,383

 

45,827,859

 

Chilean pesos

 

30,628,020

 

 

30,628,020

 

27,729,583

 

140,383

 

27,869,966

 

Brazilian Real

 

15,591,462

 

 

15,591,462

 

12,478,179

 

 

12,478,179

 

Argentinean pesos

 

4,378,248

 

 

4,378,248

 

5,479,714

 

 

5,479,714

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other provisions, current

 

1,726,484

 

381,713

 

2,108,197

 

1,789,275

 

1,696,338

 

3,485,613

 

Chilean pesos

 

1,726,484

 

367,436

 

2,093,920

 

1,789,275

 

1,681,178

 

3,470,453

 

Paraguayan Guaraní

 

 

14,277

 

14,277

 

 

15,160

 

15,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax liabilities, current

 

2,869,719

 

2,678,260

 

5,547,980

 

4,302,370

 

5,036,242

 

9,338,612

 

Chilean pesos

 

117,304

 

781,986

 

899,290

 

4,302,370

 

1,184,842

 

5,487,212

 

Argentinean pesos

 

2,752,416

 

164,104

 

2,916,520

 

 

2,980,634

 

2,980,634

 

Paraguayan Guaraní

 

 

1,732,170

 

1,732,170

 

 

870,766

 

870,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefits current provisions

 

5,364,683

 

14,699,513

 

20,064,196

 

10,189,264

 

23,021,715

 

33,210,979

 

Chilean pesos

 

625,976

 

3,215,998

 

3,841,974

 

1,177,114

 

4,854,163

 

6,031,277

 

Brazilian Real

 

 

10,555,827

 

10,555,827

 

 

17,180,455

 

17,180,455

 

Argentinean pesos

 

4,738,707

 

314,851

 

5,053,558

 

9,012,150

 

 

9,012,150

 

Paraguayan Guaraní

 

 

612,837

 

612,837

 

 

987,097

 

987,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities, current

 

1,224,773

 

11,047,123

 

12,271,896

 

1,346,839

 

32,427,375

 

33,774,214

 

Chilean pesos

 

988,930

 

10,911,407

 

11,900,337

 

869,964

 

32,276,377

 

33,146,341

 

Brazilian Real

 

 

 

 

 

 

 

Argentinean pesos

 

235,844

 

366

 

236,210

 

476,875

 

 

476,875

 

Paraguayan Guaraní

 

 

135,350

 

135,350

 

 

150,998

 

150,998

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

259,879,424

 

83,099,321

 

342,978,745

 

307,408,129

 

112,453,972

 

419,862,101

 

U.S. Dollars

 

7,547,144

 

150,304

 

7,697,448

 

14,644,911

 

3,304,011

 

17,948,922

 

Euros

 

2,984,385

 

29,028

 

3,013,413

 

4,311,724

 

59,951

 

4,371,675

 

Unidad de Fomento

 

7,750,639

 

8,439,817

 

16,190,456

 

8,023,954

 

10,536,509

 

18,560,463

 

Chilean pesos

 

117,683,379

 

38,249,507

 

155,932,886

 

116,967,552

 

53,153,031

 

170,120,583

 

Brazilian Real

 

69,892,031

 

30,903,237

 

100,795,268

 

82,832,774

 

38,014,332

 

120,847,106

 

Argentinean pesos

 

46,132,612

 

1,802,852

 

47,935,464

 

69,816,247

 

4,337,919

 

74,154,166

 

Paraguayan guaraní

 

7,700,435

 

3,524,576

 

11,225,011

 

10,805,605

 

3,048,219

 

13,853,824

 

Other currencies

 

188,799

 

 

188,799

 

5,362

 

 

5,362

 

 

96


Table of Contents

 

 

 

03.31.2019

 

12.31.2018

 

NON-CURRENT LIABILITIES

 

More than 1
up to 3 years

 

More than 3
years up to 5
years

 

More than 5
years

 

Total

 

More than 1
up to 3 years

 

More than 3
years up to 5
years

 

More than 5
years

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other non-current financial liabilities

 

37,376,943

 

272,447,796

 

409,090,313

 

718,915,053

 

28,642,101

 

276,409,074

 

411,512,603

 

716,563,778

 

U.S. Dollars

 

413,323

 

245,815,477

 

198,324

 

246,427,124

 

 

250,976,154

 

 

250,976,154

 

Unidad de Fomento

 

24,123,393

 

23,095,173

 

399,735,794

 

446,954,360

 

25,634,958

 

23,105,123

 

402,045,609

 

450,785,690

 

Chilean pesos

 

9,088,832

 

493,322

 

 

9,582,154

 

 

 

 

 

Brazilian Real

 

3,612,756

 

3,043,824

 

9,156,196

 

15,812,776

 

3,007,143

 

2,327,797

 

9,466,994

 

14,801,934

 

Argentinean pesos

 

138,639

 

 

 

138,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts payable

 

815,779

 

 

 

815,779

 

735,665

 

 

 

735,665

 

U.S. Dollars

 

522,176

 

 

 

522,176

 

585,289

 

 

 

585,289

 

Chilean pesos

 

286,889

 

 

 

286,889

 

148,680

 

 

 

148,680

 

Argentinean pesos

 

6,714

 

 

 

6,714

 

1,696

 

 

 

1,696

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other provisions, non-current

 

3,415,197

 

 

53,182,674

 

56,597,871

 

3,448,042

 

55,518,871

 

 

58,966,913

 

Chilean pesos

 

2,500,000

 

 

 

2,500,000

 

2,500,000

 

 

 

2,500,000

 

Brazilian Real

 

 

 

53,182,674

 

53,182,674

 

 

55,518,871

 

 

55,518,871

 

Argentinean pesos

 

915,197

 

 

 

915,197

 

948,042

 

 

 

948,042

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred tax liabilities

 

10,317,072

 

81,704,318

 

46,548,290

 

138,569,680

 

16,607,605

 

101,512,040

 

27,126,303

 

145,245,948

 

Unidad de Fomento

 

 

 

1,303,379

 

1,303,379

 

 

 

 

 

Chilean pesos

 

580,633

 

81,704,318

 

7,160,405

 

89,445,356

 

497,175

 

81,630,530

 

11,899,975

 

94,027,680

 

Brazilian Real

 

 

 

23,816,033

 

23,816,033

 

 

19,881,510

 

 

19,881,510

 

Argentinean pesos

 

9,736,439

 

 

 

9,736,439

 

16,110,430

 

 

 

16,110,430

 

Paraguayan Guaraní

 

 

 

14,268,473

 

14,268,473

 

 

 

15,226,328

 

15,226,328

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefits non-current provisions

 

750.919

 

143,923

 

8,618,536

 

9,513,378

 

742,297

 

240,148

 

8,433,096

 

9,415,541

 

Chilean pesos

 

260,173

 

143,923

 

8,618,536

 

9,022,632

 

230.528

 

240,148

 

8,433,096

 

8,903,772

 

Paraguayan Guaraní

 

490,746

 

 

 

490,746

 

511.769

 

 

 

511,769

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

52,675,910

 

354,296,037

 

517,439,814

 

924,411,761

 

50,175,710

 

433,680,133

 

447,072,002

 

930,927,845

 

U.S. Dollars

 

935,499

 

245,815,477

 

198,324

 

246,949,300

 

585,289

 

250976154

 

 

251,561,443

 

Unidad de Fomento

 

24,123,393

 

23,095,173

 

401,039,173

 

448,257,739

 

25,634,958

 

23,105,123

 

402,045,609

 

450,785,690

 

Chilean pesos

 

12,716,527

 

82,341,563

 

15,778,941

 

110,837,031

 

3,376,383

 

81,870,678

 

20,333,071

 

105,580,132

 

Brazilian Real

 

3,612,756

 

3,043,824

 

86,154,903

 

92,811,483

 

3,007,143

 

77,728,178

 

9,466,994

 

90,202,315

 

Argentinean pesos

 

10,796,989

 

 

 

10,796,989

 

17,060,168

 

 

 

17,060,168

 

Paraguayan Guaraní

 

490,746

 

 

14,268,473

 

14,759,219

 

511,769

 

 

15,226,328

 

15,738,097

 

 

97


Table of Contents

 

NOTE 29 — THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$658,895 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:

 

 

 

2019 Period

 

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

 

296,650

 

 

 

 

Argentina

 

101,056

 

 

17,127

 

 

Brazil

 

230,575

 

3,183

 

606,498

 

353,113

 

Paraguay

 

17,511

 

9,920

 

 

 

Total

 

645,792

 

13,103

 

623,625

 

353,113

 

 

NOTE 30 — SUBSEQUENT EVENTS

 

The Shareholders’ Meeting held April 17, 2019, approved the distribution of the following dividends:

 

a)                 A final dividend charged to the fiscal year 2018 payable in May 2019 for the following amounts: Ch$21.50 for each Series A share and Ch$23.65 for each Series B share.

 

b)                 An additional dividend charged to accumulated earnings payable in August 2019 as follows: Ch$21.50 for each Series A share and Ch$23.65 for each Series B share.

 

Except for the aforementioned, there are no subsequent events that may significantly affect the Company’s interim consolidated financial position as of March 31, 2019.

 

98


Table of Contents

 

SIGNATURES

 

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

 

 

EMBOTELLADORA ANDINA S.A.

 

 

 

By:

/s/ Andrés Wainer

 

Name:

Andrés Wainer

 

Title:

Chief Financial Officer

 

 

 

Santiago, May 8, 2019

 

 

99


GRAPHIC 2 g96251bc005i001.jpg GRAPHIC begin 644 g96251bc005i001.jpg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