6-K 1 a15-7023_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

 

March 2015

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

 

n

 



Table of Contents

 

GRAPHIC

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

as of December 31, 2014 and 2013

 




Table of Contents

 

INDEPENDENT AUDITOR’S REPORT

 

Santiago, February 26, 2015

 

To Shareholders and Directors

Embotelladora Andina S.A.

 

We have audited the accompanying consolidated financial statements of Embotelladora Andina S.A. and its subsidiaries (the Group), which comprise the consolidated statements of financial position as of December 31, 2014, and the consolidated statements income, comprehensive income, consolidated statement of changes in equity and consolidated statements of cash flows for the year then ended and the related notes to the consolidated financial statements.

 

Management’s responsibility for the consolidated financial statements

 

Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with instructions and standards of preparation and presentation information issued by the Superintendence of Securities and Insurance as described in Note 2 to the consolidated financial statements. This responsibility includes the design, implementation and maintenance of relevant internal control to the preparation and fair presentation of the consolidated financial statements that are free from material misstatement, whether due to fraud or error.

 

Auditor’s responsibility

 

Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with chilean generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.

 

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Consequently, we do not express such an opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.

 

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

 



Table of Contents

 

Opinion

 

In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of Embotelladora Andina S.A. and its subsidiaries as of December 31, 2014, and the results of its operations and cash flows for the year then ended in accordance with instructions and standards of preparation and presentation information issued by the Superintendence of Securities and Insurance as described in Note 2.

 

Accounting Basis

 

As described in Note 2 to the consolidated financial statements, the Superintendency of Securities and Insurance dated October 17, 2014 issued the Circular Letter No. 856 instructing the auditees, record in equity the differences on assets and liabilities from deferred taxes arising as a direct effect of the increase in the income tax rate introduced by Law 20,780. This fact has caused a change in the framework of preparation and presentation of the financial information applied to date, which corresponded to the International Financial Reporting Standards. As of December 31, 2014 and for the year ended on that date, the effects of changing the accounting framework are described in Note 2. Our opinion is not modified with respect in this matter.

 

Other matters

 

Previously, we have performed an audit of the consolidated financial statements of Embotelladora Andina S.A. and its subsidiaries as of December 31, 2013, in accordance with chilean generally accepted auditing standards, and on our report dated February 26, 2014, we expressed an opinion without qualification over these consolidated financial statements.

 

 

Sergio Tubio L.

PRICEWATERHOUSE COOPERS

ID:21.175.581-4

 

 



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

As of December 31, 2014 and 2013

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

ASSETS

 

NOTE

 

12.31.2014

 

12.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

5

 

79,514,434

 

79,976,126

 

Other financial assets

 

6

 

106,577,042

 

36,471,637

 

Other non-financial assets

 

7.1

 

7,787,181

 

9,695,804

 

Trade and other accounts receivable, net

 

8

 

198,110,424

 

195,434,075

 

Accounts receivable from related parties

 

12.1

 

5,994,453

 

8,028,987

 

Inventories

 

9

 

149,727,618

 

125,853,991

 

Current tax assets

 

10.2

 

6,025,049

 

3,989,697

 

Total current assets excluding assets held for sale

 

 

 

553,736,201

 

459,450,317

 

Assets held for sale

 

 

 

 

1,133,769

 

Total Current Assets

 

 

 

553,736,201

 

460,584,086

 

 

 

 

 

 

 

 

 

Non-Current Assets:

 

 

 

 

 

 

 

Other financial assets

 

6

 

51,026,773

 

7,922,287

 

Other non-financial assets

 

7.2

 

33,056,780

 

28,796,153

 

Trade and other receivables

 

8

 

7,097,809

 

7,631,253

 

Accounts receivable from related parties

 

12.1

 

24,752

 

18,765

 

Investments accounted for under the equity method

 

14.1

 

66,050,213

 

68,673,399

 

Intangible assets other than goodwill

 

15.1

 

728,181,279

 

700,606,492

 

Goodwill

 

15.2

 

116,924,199

 

115,779,067

 

Property, plant and equipment

 

11.1

 

713,075,285

 

692,949,808

 

Total Non-Current Assets

 

 

 

1,715,437,090

 

1,622,377,224

 

Total Assets

 

 

 

2,269,173,291

 

2,082,961,310

 

 

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

 

3



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

As of December 31, 2014 and 2013

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

LIABILITIES AND EQUITY

 

NOTE

 

12.31.2014

 

12.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

LIABILITIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

83,402,440

 

106,877,255

 

Trade and other accounts payable

 

17

 

228,179,112

 

210,446,298

 

Accounts payable to related parties

 

12.2

 

55,966,789

 

43,425,287

 

Provisions

 

18

 

365,832

 

269,906

 

Income taxes payable

 

10.2

 

2,931,206

 

3,679,057

 

Other non-financial liabilities

 

19

 

39,367,048

 

37,446,336

 

Total Current Liabilities

 

 

 

410,212,427

 

402,144,139

 

 

 

 

 

 

 

 

 

Non-Current Liabilities:

 

 

 

 

 

 

 

Other financial liabilities

 

16

 

726,616,440

 

605,362,059

 

Trade and other payables

 

 

 

1,216,434

 

1,262,043

 

Provisions

 

18

 

77,446,513

 

77,542,388

 

Deferred income tax liabilities

 

10.4

 

126,126,147

 

105,537,484

 

Post-employment benefit liabilities

 

13.3

 

8,125,107

 

8,758,111

 

Other non-financial liabilities

 

19

 

432,490

 

922,498

 

Total Non-Current Liabilities

 

 

 

939,963,131

 

799,384,583

 

 

 

 

 

 

 

 

 

Equity:

 

20

 

 

 

 

 

Issued capital

 

 

 

270,737,574

 

270,737,574

 

Retained earnings

 

 

 

247,817,939

 

243,192,801

 

Other reserves

 

 

 

378,738,982

 

346,738,667

 

Equity attributable to equity holders of the parent

 

 

 

897,294,495

 

860,669,042

 

Non-controlling interests

 

 

 

21,703,238

 

20,763,546

 

Total Equity

 

 

 

918,997,733

 

881,432,588

 

Total Liabilities and Equity

 

 

 

2,269,173,291

 

2,082,961,310

 

 

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

 

4



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Income by Function for the years ended

at December 31, 2014 and 2013

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

 

 

 

 

01.01.2014

 

01.01.2013

 

 

 

NOTE

 

12.31.2014

 

12.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

Net sales

 

 

 

1,797,199,877

 

1,521,681,335

 

Cost of sales

 

24

 

(1,081,243,408

)

(914,817,748

)

Gross Profit

 

 

 

715,956,469

 

606,863,587

 

Other income

 

25

 

6,743,691

 

6,434,020

 

Distribution expenses

 

24

 

(187,042,843

)

(163,022,685

)

Administrative expenses

 

24

 

(342,140,932

)

(272,556,438

)

Other expenses

 

26

 

(18,591,271

)

(30,462,097

)

Other (loss) gains

 

28

 

(4,392,105

)

740,373

 

Financial income

 

27

 

8,655,623

 

4,973,312

 

Financial expenses

 

27

 

(65,081,431

)

(28,944,023

)

Share of profit of investments accounted for using the equity method

 

14.3

 

1,629,316

 

783,418

 

Foreign exchange differences

 

 

 

(2,675,027

)

(7,694,834

)

Loss from differences in indexed financial assets and liabilities

 

 

 

(15,234,616

)

(3,881,145

)

Net income before income taxes

 

 

 

97,826,874

 

113,233,488

 

Income tax expense

 

10.3

 

(22,019,436

)

(22,966,264

)

Net income

 

 

 

75,807,438

 

90,267,224

 

 

 

 

 

 

 

 

 

Net income attributable to:

 

 

 

 

 

 

 

Equity holders of the parent

 

 

 

75,490,235

 

88,982,678

 

Non-controlling interests

 

 

 

317,203

 

1,284,546

 

Net income

 

 

 

75,807,438

 

90,267,224

 

 

Earnings per Share, basic and diluted

 

 

 

Ch$

 

Ch$

 

Earnings per Series A Share

 

20.5

 

75.95

 

89.53

 

Earnings per Series B Share

 

20.5

 

83.55

 

98.48

 

 

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

 

5



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Comprehensive Income

for the years ended at December 31, 2014 and 2013

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

 

 

01.01.2014

 

01.01.2013

 

 

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Net income

 

75,807,438

 

90,267,224

 

Other Comprehensive Income:

 

 

 

 

 

Components of other comprehensive income that are not re-measured to net income for the period, before taxes Actuarial losses from defined benefit plans

 

(140,749

)

(1,411,030

)

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

 

 

 

 

 

Gains (losses) from exchange rate translation differences

 

28,309,535

 

(18,877,527

)

Gains from cash flow hedges

 

5,909,129

 

2,961,146

 

Income tax related to components of other comprehensive income that are not re-measured to net income for the period Income tax benefit related to defined benefit plans

 

31,580

 

282,206

 

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

 

 

 

 

 

Income tax, related to exchange rate translation differences

 

663,705

 

1,096,509

 

Income tax related to cash flow hedges

 

(2,041,658

)

(703,002

)

Total comprehensive income

 

108,538,980

 

73,615,526

 

Total comprehensive income attributable to:

 

 

 

 

 

Equity holders of the parent

 

107,490,550

 

72,139,832

 

Non-controlling interests

 

1,048,430

 

1,475,694

 

Total comprehensive income

 

108,538,980

 

73,615,526

 

 

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

 

6



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

Consolidated Statement of Changes in Equity

for the years ended December 31, 2014 and 2013

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Treasury
shares

 

Translation
reserves

 

Cash flow
hedge reserve

 

Actuarial gains
or losses in
employee
benefits

 

Other
reserves

 

Total
other
reserves

 

Retained
earnings

 

Controlling Equity

 

Non-Controlling
interests

 

Total Equity

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance at 01/01/2014

 

270,737,574

 

 

(81,527,711

)

2,258,144

 

(1,128,824

)

427,137,058

 

346,738,667

 

243,192,801

 

860,669,042

 

20,763,546

 

881,432,588

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

75,490,235

 

75,490,235

 

317,203

 

75,807,438

 

Other comprehensive income

 

 

 

28,242,013

 

3,867,471

 

(109,169

)

 

32,000,315

 

 

32,000,315

 

731,227

 

32,731,542

 

Comprehensive income

 

 

 

28,242,013

 

3,867,471

 

(109,169

)

 

32,000,315

 

75,490,235

 

107,490,550

 

1,048,430

 

108,538,980

 

Dividends

 

 

 

 

 

 

 

 

(47,249,946

)

(47,249,946

)

49,457

 

(47,200,489

)

Other decrease (Note 10)

 

 

 

 

 

 

 

 

(23,615,151

)

(23,615,151

)

(158,195

)

(23,773,346

)

Total changes in equity

 

 

 

28,242,013

 

3,867,471

 

(109,169

)

 

32,000,315

 

4,625,138

 

36,625,453

 

939,692

 

37,565,145

 

Ending balance at 12.31.2014

 

270,737,574

 

 

(53,285,698

)

6,125,615

 

(1,237,993

)

427,137,058

 

378,738,982

 

247,817,939

 

897,294,495

 

21,703,238

 

918,997,733

 

 

 

 

 

 

 

 

Other reserves

 

 

 

 

 

 

 

 

 

 

 

Issued capital

 

Treasury
shares

 

Translation
reserves

 

Cash flow
hedge reserve

 

Actuarial gains
or losses in
employee
benefits

 

Other
reserves

 

Total
other
reserves

 

Retained
earnings

 

Controlling Equity

 

Non-Controlling
interests

 

Total Equity

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance at 01/01/2013

 

270,759,299

 

(21,725

)

(63,555,545

)

 

 

427,137,058

 

363,581,513

 

239,844,662

 

874,163,749

 

19,441,172

 

893,604,921

 

Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

 

 

 

 

 

 

88,982,678

 

88,982,678

 

1,284,546

 

90,267,224

 

Other comprehensive income

 

 

 

(17,972,166

)

2,258,144

 

(1,128,824

)

 

(16,842,846

)

 

(16,842,846

)

191,148

 

(16,651,698

)

Comprehensive income

 

 

 

(17,972,166

)

2,258,144

 

(1,128,824

)

 

(16,842,846

)

88,982,678

 

72,139,832

 

1,475,694

 

73,615,526

 

Dividends

 

 

 

 

 

 

 

 

(85,634,539

)

(85,634,539

)

(153,320

)

(85,787,859

)

Decrease of Capital

 

(21,725

)

21,725

 

 

 

 

 

 

 

 

 

 

Total changes in equity

 

(21,725

)

21,725

 

(17,972,166

)

2,258,144

 

(1,128,824

)

 

(16,842,846

)

3,348,139

 

(13,494,707

)

1,322,374

 

(12,172,333

)

Ending balance at 12.31.2013

 

270,737,574

 

 

(81,527,711

)

2,258,144

 

(1,128,824

)

427,137,058

 

346,738,667

 

243,192,801

 

860,669,042

 

20,763,546

 

881,432,588

 

 

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

 

7



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statement of Cash Flows

For the years ended December 31, 2014 and 2013

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

 

 

 

 

01.01.2014

 

01.01.2013

 

Cash flows provided by Operating Activities

 

NOTE

 

12.31.2014

 

12.31.2013

 

 

 

 

 

ThCh$

 

ThCh$

 

Cash flows provided by Operating Activities

 

 

 

 

 

 

 

Receipts from customers (including taxes)

 

 

 

2,367,485,129

 

1,954,744,395

 

Receipts from premiums, claims, annuities and other policy benefits

 

 

 

 

77,300

 

Payments for Operating Activities

 

 

 

 

 

 

 

Payments to suppliers for goods and services (including taxes)

 

 

 

(1,579,575,529

)

(1,349,009,473

)

Payments to employees

 

 

 

(191,529,823

)

(153,571,748

)

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

 

 

 

(295,650,855

)

(222,218,717

)

Dividends received

 

 

 

1,590,675

 

2,085,031

 

Interest payments

 

 

 

(62,079,744

)

(23,319,351

)

Interest received

 

 

 

5,332,755

 

3,295,309

 

Income tax payments

 

 

 

(23,778,366

)

(33,410,166

)

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

 

 

 

(6,279,811

)

(6,587,855

)

Net cash flows generated from Operating Activities

 

 

 

215,514,431

 

172,084,725

 

 

 

 

 

 

 

 

 

Cash flows used in Investing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

4,616,752

 

3,704,831

 

Cash flows used to obtain control of subsidiaries or other businesses (Purchase Compañía de Bebidas Ipiranga)

 

 

 

 

(261,244,818

)

Proceeds from sale of property, plant and equipment

 

 

 

2,273,241

 

6,861,329

 

Purchase of property, plant and equipment

 

 

 

(114,216,855

)

(183,697,386

)

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

 

 

 

122,292,893

 

19,423,100

 

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

 

 

 

(186,014,285

)

(52,076,837

)

Payments on forward, term, option and financial exchange agreements

 

 

 

(702,959

)

(873,453

)

Receipts from forward, term, option and financial exchange agreements

 

 

 

4,975,477

 

11,216,678

 

Other cash movements (cash opening balance Companhia de Bebidas Ipiranga at 10-01-2013 and others)

 

 

 

 

9,137,035

 

Net cash flows used in Investing Activities

 

 

 

(166,775,736

)

(447,549,521

)

 

 

 

 

 

 

 

 

Cash Flows generated from (used in) Financing Activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from long-term loans obtained

 

 

 

1,700,007

 

 

Proceeds from short-term loans obtained

 

 

 

106,645,178

 

246,038,498

 

Loan payments

 

 

 

(157,578,117

)

(266,229,556

)

Payments of finance lease liabilities

 

 

 

(6,903,487

)

(1,959,307

)

Dividend payments by the reporting entity

 

 

 

(52,268,909

)

(73,041,053

)

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

 

 

 

61,485,087

 

398,297,274

 

Net cash flows generated by (used in) Financing Activities

 

 

 

(46,920,241

)

303,105,856

 

Net increase in cash and cash equivalents before exchange differences

 

 

 

1,818,454

 

27,641,060

 

Effects of exchange differences on cash and cash equivalents

 

 

 

(2,280,146

)

(3,187,189

)

Net increase (decrease) in cash and cash equivalents

 

 

 

(461,692

)

24,453,871

 

Cash and cash equivalents — beginning of year

 

5

 

79,976,126

 

55,522,255

 

Cash and cash equivalents - end of year

 

5

 

79,514,434

 

79,976,126

 

 

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

 

8



Table of Contents

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Consolidated Financial Statements

(Translation of consolidated financial statements originally issued in Spanish — See Note 2.2

 

NOTE 1 - CORPORATE INFORMATION

 

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

 

The principal activities of Embotelladora Andina S.A. (hereafter “Andina,” and together with its subsidiaries, the “Company”) are to produce and sell Coca-Cola products and other Coca-Cola beverages. After the merger and recent acquisitions, the Company has operations in Chile, Brazil, Argentina and Paraguay. In Chile, the geographic areas in which the Company has distribution franchises are regions II, III, IV, XI, XII, Metropolitan Region, Rancagua and San Antonio. In Brazil, the Company has distribution franchises in the states of Rio de Janeiro, Espírito Santo, Niteroi, Vitoria, Nova Iguaçu, part of Sao Paulo and part of Minas Gerais. In Argentina, the Company has distribution franchises in the provinces of Mendoza, Córdoba, San Luis, Entre Ríos, Santa Fe, Rosario, Santa Cruz, Neuquén, El Chubut, Tierra del Fuego, Río Negro, La Pampa and the western zone of the Province of Buenos Aires. In Paraguay the franchised territory coveres the whole country. The Company has distribution licenses from The Coca-Cola Company in all of its territories: Chile, Brazil, Argentina and Paraguay. The licenses for the territories in Chile expire in 2018; in Argentina expire in 2017 and 2018; in Brazil expire in 2017; and the Paraguayan franchise expired in December 2014, and an extension has been granted until February 2015 within the normal renewal process, after which the long-term agreement should be signed or a new extension shall be granted until the long-term agreement is signed. All these licenses are issued at The Coca-Cola Company´s discretion. The Company currently expects that these licenses will be renewed with similar terms and conditions upon expiration.

 

As of December 31, 2014, the Freire Group and its related companies hold 55.68% of the outstanding shares with voting rights, corresponding to the Series A shares.

 

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

 

9



Table of Contents

 

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

 

2.1                               Periods covered

 

These consolidated financial statements encompass the following periods:

 

Consolidated statements of financial position: For the years ended at December 31, 2014 and 2013.

 

Consolidated statements of income by function and comprehensive income: For the periods from January 1 to December 31, 2014 and 2013.

 

Consolidated statements of cash flows: For the periods from January 1 to December 31, 2014 and 2013, using the “direct method”.

 

Consolidated statements of changes in equity:  For the periods between January 1 and December 31, 2014 and 2013 .

 

Rounding: The consolidated financial statements are presented in thousands of Chilean pesos and all values are rounded to the nearest thousand, except where otherwise indicated.

 

2.2                     Basis of preparation

 

The Company’s Consolidated Financial Statements for the years ended December 31, 2014 and 2013 were prepared in accordance with Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”), which take precedence over the International Financial Reporting Standards (hereinafter “IFRS”) issued by the International Accounting Standards Board (hereinafter “IASB”). The rules and instructions issued by the SVS do not differ from IFRS, except as set forth in the Circular Letter N ° 856, issued by the SVS on October 17, 2014.

 

Circular Letter N° 856 issued by the SVS on October 17, 2014, established that the differences in assets and liabilities due to deferred taxes resulting from the first category tax rate increase introduced by Law N° 20.780 and tax reform issued on September 26, 2014, and that as of December 31, 2014 the Company increased net liabilities in ThCh$23,773,346, must be accounted for during the corresponding period against equity and not against income as indicated by IAS 12.  Consequently, Net Income, after applying the Rules and Instructions of the SVS, amounting to ThCh$75,807,438 for the period between January 1 and December 31, would have resulted in a ThCh$52,034,092 gain should IFRS had been applied.

 

The criteria used and the effects from rate changes resulting from the Chilean tax reform, are discussed in notes numbers 2.16 and 10 “Income tax and deferred taxes”.

 

In the annual financial statements as of December 31, 2014, to be used in the preparation of form 20-F to be submitted to the Securities & Exchange Commission, in addition to the financial statements issued for purposes of compliance with the rules and instructions issued by the Chilean Superintendence of Securities and Insurance, the Company will issue financial statements in which the adjustment resulting from the application of the new Chilean tax rates to differences in assets and liabilities from deferred taxes will be accounted for under income in order to fully comply with the International Financial Reporting Standards.

 

10



Table of Contents

 

The consolidated financial statements are presented under the historical cost criteria, although modified by the revaluation of certain financial instruments, derivative instruments and investment properties.

 

Those Spanish language consolidated financial statements prepared in accordance with Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”) consisted of consolidated statements of financial position as of December 31, 2014 and 2013 along with consolidated income statements by function, consolidated statements of comprehensive income, consolidated statements of changes in equity, and consolidated statements of cash flows (and related disclosures), each for the two periods then ended.  Those Spanish language consolidated financial statements prepared in accordance with Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”) were then subsequently approved by the Board of Directors during their meeting held on February 26, 2015.

 

The accompanying English language consolidated financial statements are consistent with the previously issued Spanish language consolidated financial statements.

 

For the convenience of the reader, these consolidated financial statements have been translated from Spanish to English, as explained above.

 

These Consolidated Financial Statements have been prepared based on accounting records kept by the Embotelladora Andina S.A. (“Parent Company”) and by other entities forming part thereof. Each entity prepares its financial statements following the accounting principles and standards applicable in each country. Adjustments and reclassifications have been made, as necessary, in the consolidation process to align such principles and standards and then adapt them to Rules and instructions issued by the Chilean Superintendence of Securities and Insurance (“SVS”) and IFRS.

 

2.3                              Basis of consolidation

 

2.3.1                    Subsidiaries

 

These consolidated financial statement incorporate the financial statements of the Company and the companies controlled by the Company (its subsidiaries).  Control is obtained when the Company has power over the investee, when it has exposure or is entitled to variable returns from its involvement in the investee and when it has the ability to use its power to influence the amount of investor returns. They include assets and liabilities as of December 31, 2014 and 2013 and results of operations and cash flows for the years ended December 31, 2014 and 2013. Income or losses from subsidiaries acquired or sold are included in the consolidated financial statements from the effective date of acquisition through to the effective date of disposal, as applicable.

 

The acquisition method is used to account for the acquisition of subsidiaries. The consideration transferred for the acquisition of the subsidiary is the fair value of assets transferred, equity securities issued, liabilities incurred to the former owners of the acquire or assumed on the date that control is obtained. Identifiable assets acquired and identifiable liabilities and contingencies assumed in a business combination are accounted for initially at their fair values at the acquisition date. Goodwill is initially measured as the excess of the aggregate of the consideration transferred and the fair value of non-controlling interest over the net identifiable assets acquired and liabilities assumed. If the consideration is less than the fair value of the net assets of the subsidiary acquired, the difference is recognized directly in the income statement. All acquisition related costs are expensed in the period incurred.

 

11



Table of Contents

 

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

 

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

 

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

 

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

 

 

 

 

 

Holding control (percentage)

 

 

 

 

 

12-31-2014

 

12-31-2013

 

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

 

99.99

 

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76.070.406-7

 

Embotelladora Andina Chile S.A.

 

99.99

 

 

99.99

 

99.99

 

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

0.92

 

99.07

 

99.99

 

0.92

 

99.07

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96.705.990-0

 

Envases Central S.A.

 

59.27

 

 

59.27

 

59.27

 

 

59.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96.971.280-6

 

Inversiones Los Andes Ltda.

 

99.99

 

 

99.99

 

99.99

 

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Paraguay Refrescos S.A.

 

0.08

 

97.75

 

97.83

 

0.08

 

97.75

 

97.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76.276.604-3

 

Red de Transportes Comerciales Ltda.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

 

99.99

 

99.99

 

 

99.99

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78.536.950-5

 

Servicios Multivending Ltda.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78.775.460-0

 

Sociedad de Transportes Trans-Heca Limitada

 

 

99.99

 

99.99

 

 

99.99

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

78.861.790-9

 

Transportes Andina Refrescos Ltda.

 

99.90

 

0.09

 

99.99

 

99.90

 

0.09

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

96.928.520-7

 

Transportes Polar S.A.

 

99.99

 

 

99.99

 

99.99

 

 

99.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

76.389.720-6

 

Vital Aguas S.A.

 

66.50

 

 

66.50

 

66.50

 

 

66.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

93.899.000-k

 

Vital Jugos S.A.

 

15.00

 

50.00

 

65.00

 

15.00

 

50.00

 

65.00

 

 

12



Table of Contents

 

2.3.2  Investments accounted for under the equity method

 

Associates are all entities over which the Company exercises significant influence but does not have control. Investments in associates are accounted for using the equity method of accounting.

 

The Company’s share in profit or loss in associates subsequent to the acquisition date is recognized in the income statement, and its share of post acquisition movements in other comprehensive income is recognized in OCI with corresponding adjustment to the carrying amount of the investment.

 

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

 

2.4                                Financial reporting by operating segment

 

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

 

·                 Chilean operations

·                 Brazilian operations

·                 Argentine operations

·                  Paraguayan operations

 

2.5                                       Foreign currency translation

 

2.5.1                             Functional currency and presentation currency

 

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

 

13



Table of Contents

 

2.5.2                             Balances and transactions

 

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

 

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

 

 

 

Exchange rate to the Chilean peso

 

Date

 

US$
dollar

 

R$ Brazilian
Real

 

A$ Argentine
Peso

 

UF Unidad de
Fomento

 

Paraguayan
Guaraní

 


Euro

 

12.31.2014

 

606.75

 

228.43

 

70.96

 

24,627.10

 

0.1311

 

738.05

 

12.31.2013

 

524.61

 

223.94

 

80.45

 

23,309.56

 

0.1144

 

724.30

 

 

2.5.3                             Translate of foreign subsidiaries

 

The financial position and results of all entities in the Company (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

 

(i)                         Assets and liabilities for the statement of financial position are translated at the closing exchange rate as of the reporting date;

(ii)                      Income and expenses of the income statement are translated at average exchange rates for the period; and

(iii)                   All resulting translation differences are recognized in other comprehensive income.

 

The companies that have a functional currency different from the presentation currency of the parent company are:

 

Company

 

Functional currency

Rio de Janeiro Refrescos Ltda.

 

R$ Brazilian Real

Embotelladora del Atlántico S.A.

 

A$ Argentine Peso

Andina Empaques Argentina S.A.

 

A$ Argentine Peso

Paraguay Refrescos S.A.

 

G$ Paraguayan Guaraní

 

In consolidation, translation differences arising from the translation of net investments in foreign entities are recognized in other comprehensive income. Exchange differences from accounts receivable which are considered to be part of an equity investment are recognized as comprehensive income net of deferred taxes, if applicable. On disposal of the investment, such translation differences are recognized in the income statement as part of the gain or loss on the disposal of the investment.

 

14



Table of Contents

 

2.6                                       Property, plant, and equipment

 

Assets included in property, plant and equipment are recognized at their historical cost or fair value on the IFRS transition date, less depreciation and cumulative impairment losses.

 

Historical cost of property, plant and equipment includes expenditures that are directly attributable to the acquisition of the items less government subsidies resulting from the difference between market interest rates and the government´s preferential credit rates. Historical cost also includes revaluations and price-level restatements of opening balances (attributable cost) at January 1, 2009, in accordance with the exemptions in IFRS 1.

 

Subsequent costs are included in the asset´s carrying amount or recognized as a separate asset only when it is probable that future economic benefits associated with the items of property, plant and equipment will flow to the Company and the cost of the item can be measured reliably. The carrying amount of the replaced part is derecognized. Repairs and maintenance are charged to the income statement in the reporting period in which they are incurred.

 

Land is not depreciated. Depreciation on other assets is calculated using the straight-line method to allocate their cost or revalued amounts to their residual values over their estimated useful lives.

 

The estimated useful lives by asset category are:

 

Assets

 

Rango de años

Buildings

 

30-50

Plant and equipment

 

10-20

Warehouse installations and accessories

 

10-30

Software licenses, furniture and supplies

 

4-5

Motor vehicles

 

5-7

Other property, plant and equipment

 

3-8

Bottles and containers

 

2-8

 

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

 

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

 

Gains and losses on disposals of property, plant, and equipment are calculated by comparing the proceeds to the carrying amount and are charged to the income statement.

 

Items that are available for sale, and comply with the conditions of IFRS 5 “Non-current assets held for sale and discontinued operations” are separated from property, plant and equipment and are presented within current assets at the lower value between the book value and its fair value less selling costs..

 

15



Table of Contents

 

2.7                                     Intangible assets and Goodwill

 

2.7.1                             Goodwill

 

Goodwill represents the excess of the consideration transferred over the Company’s interest in the net fair value of the net identifiable assets of the subsidiary and the fair value of the non-controlling interest in the subsidiary on the acquisition date. Goodwill is recognized separately and tested annually for impairment or more frequently if events or changes in circumstances indicate a potential impairment. Goodwill is carried at cost less accumulated impairment losses.

 

Gains and losses on the sale of an entity include the carrying amount of goodwill related to that entity.

 

Goodwill is assigned to each cash generating unit (CGU) or group of cash-generating units; from where it is expected to benefit from the synergies arising from the business combination. Such CGUs or groups of CGUs represent the lowest level in the organization at which goodwill is monitored for internal management purposes.

 

2.7.2                           Distribution rights

 

Distribution rights are contractual rights to produce and distribute products under the Coca-Cola brand in certain territories in Argentina, Brazil, Chile and Paraguay which were acquired during Business Combination.  Distribution rights have an indefinite useful life and are not amortized, as the Company believes that the agreements will be renewed indefinitely by the Coca-Cola Company with similar terms and conditions.  They are subject to impairment tests on an annual basis.

 

2.7.3                             Software

 

Carrying amounts correspond to internal and external software development costs, which are capitalized once the recognition criteria in IAS 38, Intangible Assets, have been met. Software is amortized in administrative expenses in the consolidated income statement over a period of four years.

 

2.8                                       Impairments of non-financial assets

 

Assets that have an indefinite useful life, such as intangibles related to distribution rights and goodwill, are not amortized and are tested annually for impairment or more frequently if events or changes in circumstances indicate a potential impairment. Assets that are subject to amortization are tested for impairment whenever there is an event or change in circumstances indicating that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the carrying value of the asset exceeds its recoverable amount. The recoverable amount is the greater of an asset’s fair value less costs to sell or its value in use.

 

For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units).

 

16



Table of Contents

 

2.9                                       Financial assets

 

The Company classifies its financial assets into the following categories: financial assets at fair value through profit or loss, loans and receivables, financial assets held to maturity, and available for sale. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition.

 

At each reporting date the Company assesses if there is evidence of impairment for any asset or group of financial assets.

 

2.9.1                             Financial assets at fair value through profit or loss

 

Financial assets at fair value through profit or loss are financial assets held for trading. A financial asset is classified in this category if it is acquired principally for the purpose of selling in the short term. Assets in this category are classified as current assets.

 

Derivatives are also categorized as held for trading unless they are designated as hedges.

 

Gains or losses from changes in fair value of financial assets at fair value through profit and loss are recognized in the income statement under financial income or expense during the year in which they incur.

 

2.9.2                             Loans and receivables

 

Loans and accounts receivable are financial assets with fixed and determinable payments that are not quoted in an active market period. Loans and receivables are not quoted in an active market. They are included in current assets, unless they are due more than 12 months from the reporting date, in which case they are classified as non-current assets. Loans and receivables are included in trade and other receivables in the consolidated statement of financial position and they are recorded at their amortized cost less a provision for impairment.

 

An impairment is recorded on trade accounts receivable when there is objective evidence that the Company may not be able to collect the full amount according to the original terms of the receivable, based either on individual or on global aging analyses. The loss is recognized in administrative expenses in the consolidated income statement.

 

17



Table of Contents

 

2.9.3                             Financial assets held to maturity

 

Other financial assets corresponds to bank deposits that the Company’s management has the positive intention and ability to hold until their maturity. They are recorded in current assets because they mature in less than 12 months from the reporting date and are carried at cost, which approximates their fair value considering their short-term nature.

 

Accrued interest is recognized in the consolidated income statement under financial income during the year in which it occurs.

 

2.10                                Derivatives financial instruments and hedging activities

 

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

 

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

 

2.10.1                      Derivative financial instruments designated as cash flow hedges

 

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

 

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

 

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

 

18



Table of Contents

 

2.10.2                      Derivative financial instruments not designated for hedging

 

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

 

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

 

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

 

Fair value hierarchy

 

The Company records assets and liabilities as of December 31, 2014 and 2013 based on its derivative foreign exchange contracts, which are classified within other financial assets (current assets and non-current) and other current financial liabilities (current and non-current financial liabilities), respectively. These contracts are carried at fair value in the statement of financial position. The Company uses the following hierarchy for determining and disclosing financial instruments at fair value by valuation method:

 

Level 1:             Quoted (unadjusted) prices in active markets for identical assets or liabilities.

Level 2:             Inputs other than quoted prices included in Level 1 that are observable for the assets and liabilities, either directly (that is, as prices) or indirectly (that is, derived from prices).

Level 3:         Inputs for the assets or liabilities that are not based on observable market data information.

 

During the year ended December 31, 2014, there were no transfers of items between fair value measurement categories; all of which were valued during the period using Level 2.

 

2.11                                Inventories

 

Inventories are stated at the lower of cost and net realizable value. Cost is determined using the weighted average cost method. The cost of finished goods and work in progress includes raw materials, direct labor, other direct costs and manufacturing overhead (based on operating capacity) to bring the goods to marketable condition, but it excludes interest expense. Net realizable value is the estimated selling price in the ordinary course of business, less applicable variable selling expenses.

 

Estimates are also made for obsolescence of raw materials and finished products based on turnover and age of the related goods.

 

19



Table of Contents

 

2.12                                Trade receivables

 

Trade accounts receivables are recognized initially at fair value and subsequently measured at amortized cost less provision for impairment, given their short term nature. A provision for impairment is made when there is objective evidence that the Company may not be able to collect the full amount according to the original terms of the receivable, based either on individual or on global aging analyses. The carrying amount of the asset is reduced by the provision amount and the loss is recognized in administrative expenses in the consolidated income statement.

 

2.13                                Cash and cash equivalents

 

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

 

2.14                                Other financial liabilities

 

Bank borrowings are initially recognized at fair value, net of transaction costs. These liabilities are subsequently carried at amortized cost. Any difference between the proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of the borrowings using the effective interest rate method.

 

General and specific borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.  For the years ended December 31, 2014 and 2013, no borrowing costs have been capitalized.

 

2.15                                Government subsidies

 

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

 

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

 

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

 

20



Table of Contents

 

2.16                                Income tax

 

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

 

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

 

In the case of the recently approved tax reform in Chile by Law 20,780 dated September 26, 2014 and according to circular letter N° 856 dated October 17, 2014 issued by the Chilean Superintendence of Securities and Insurance, the effects resulting from changes in deferred taxes arising from changes in rates were accounted for under equity accounts.

 

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

 

The Company does not recognize deferred income taxes for temporary differences from investments in subsidiaries in which the Company can control the timing of the reversal of the temporary differences and it is probable that they will not be reversed in the foreseeable future, the amount of deferred tax not recognized in this connection amounted to ThCh$62,662,666 at December 31, 2014 (ThCh$47,560,506 at December 31, 2013).

 

2.17                                Employee benefits

 

The Company provides for post-retirement compensation to its retirees according to their years of service and the individual and collective contracts in place. This provision is recognized in the balance sheet at the present value of the defined benefit obligation using the projected unit credit method based on discounted estimated future cash outflows using interest rates of high-quality corporate bonds denominated in the currency in which the benefits will be paid and with terms approximating the terms of the related pension obligation.

 

Actuarial variables updated income are recorded under other comprehensive income, beginning 2013, according to amendments established by IAS 19.

 

The Company also has an executive retention plan. It is accounted for as a liability according to the guidelines of the plan. This plan grants certain executives the right to receive a fixed cash payment on a pre-set date once they have completed the required years of employment.

 

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 provisions.

 

21



Table of Contents

 

2.18                                Provisions

 

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

 

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

 

2.19                                 Leases

 

a)        Operating leases

 

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

 

b)        Finance leases

 

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

 

The interest element is charged to the income statement over the lease period so as to produce a constant periodic rate of interest on the remaining balance of the liability for each period.

 

2.20                                Deposits for returnable containers

 

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

 

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

 

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

 

22



Table of Contents

 

2.21                                Revenue recognition

 

Revenue is measured at fair value of the consideration received or receivable for the sale of goods in the ordinary course of the Company’s business. Revenue presents amounts receivable for goods supplied net of value-added tax, returns, rebates, and discounts and net of sales between companies that are consolidated.

 

The Company recognizes revenue when the amount of revenue can be reliably measured and it is probable that the future economic benefits will flow to the Company.

 

Revenues are recognized once the products are physically delivered to customers.

 

2.22                                Contributions of The Coca-Cola Company

 

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

 

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

 

2.23                                Dividend payments

 

Dividend payments to the Company’s shareholders are recognized as a liability in the Company´s consolidated financial statements, based on the obligatory 30% minimum in accordance with the Corporations Law.

 

2.24                       Critical accounting estimates and judgments

 

The Company makes estimates and judgments concerning the future. Actual results may differ from previously estimated amounts. The estimates and judgments that might have a material impact on future financial statements are explained below:

 

2.24.1 Impairment of goodwill and intangible assets with indefinite useful lives

 

The Company tests annually whether goodwill and intangible assets with indefinite useful lives (such as distribution rights) have suffered any loss of impairment. The recoverable amounts of cash generating units are determined based on value-in-use calculations. The key variables used in the calculations include sales volumes and prices, discount rates, marketing expenses and other economic factors including inflation.  The estimation of these variables requires an use of estimates and judgments as they are subject to inherent uncertainties;  however, the assumptions are consistent with the Company´s internal planning end past results. Therefore, management evaluates and updates estimates according to the conditions affecting the variables.  If these assets are considered to have been impaired, they will be written off at their estimated fair value or future recovery value according to the discounted cash flows analysis. Discounted cash flows in the Company’s cash generating units in Chile, Brazil, Argentina and Paraguay generated a higher value than the carrying values of the respective net assets, including goodwill.

 

23



Table of Contents

 

2.24.2 Fair Value of Assets and Liabilities

 

IFRS requires in certain cases that assets and liabilities be recorded at their fair value.  Fair value is the amount at which an asset can be purchased or sold or a liability can be incurred or liquidated in an actual transaction among parties under mutually independently agreed conditions which are different from a forced liquidation.

 

The basis for measuring assets and liabilities at fair value are their current prices in an active market.  For those that are not traded in an active market, the Company determines fair value based on the best information available by using valuation techniques.

 

In the case of the valuation of intangibles recognized as a result of acquisitions from business combinations, the Company estimates the fair value based on the “multi-period excess earning method”, which involves the estimation of future cash flows generated by the intangible assets, adjusted by cash flows which do not come from these, but from other assets. The Company also applies estimations over the time period during which the intangible assets will generate cash flows, cash flows from other assets, and a discount rate.

 

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

 

2.24.3 Allowances for doubtful accounts

 

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

 

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

 

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

 

24



Table of Contents

 

2.24.5                      Liabilities for deposits of returnable container

 

The Company records a liability for deposits received in exchange for bottles and containers provided to its customers and distributors. This liability represents the amount of deposits that must be reimbursed if the customer or distributor returns the bottles and containers in good condition, together with the original invoice. This liability is estimated on the basis of the number of bottles given on loan to customers and distributors, estimates of bottles in circulation and the weighted average historical cost per bottle or container. Management makes several assumptions in order to estimate this liability, including the number of bottles in circulation, the amount of deposit that must be reimbursed and the timing of disbursements.

 

2.25                                New IFRS and interpretations of the IFRS Interpretations Committee (IFRSIC)

 

a)             The following standards, amendments and interpretations are mandatory for the first time for financial years beginning on January 1, 2014:

 

Standards and interpretations

 

Mandatory for the
years beginning
from

IFRIC 21 “Levies” - Indicates the accounting treatment for a liability to pay a levy if that liability is within the scope of IAS 37. It proposes to recognize that liability when the source of the liability occurs and payment cannot be avoided. The source of the liability will be the one established by the corresponding legislation and it may occur on a certain date or gradually over time. Early adoption is permitted.

 

01/01/2014

 

Amendments

 

Mandatory for the
years beginning
from

IAS 32 “Financial Instruments: Presentation” - Amends the requirements for compensating financial assets and liabilities in the Statement of Financial Position. Early adoption is permitted.

 

01/01/2014

 

 

 

IAS 27 “Separate Financial Statements” and IFRS 10 “Consolidated Financial Statements” and IFRS 12 “Disclosure of information about interest in other entities” - The amendments include the definition of an entity’s investment and incorporate an exception to consolidate certain subsidiaries belonging to investment entities. The amendment also incorporates new information disclosure requirements relating to investment entities in IFRS 12 and IAS 27.

 

01/01/2014

 

 

 

IAS 36 “Impairment of Assets” - Amends disclosure of information regarding recovery of non-financial assets aligning them with IFRS 13 requirements.

 

01/01/2014

 

 

 

IAS 39 “Financial Instruments: Recognition and Measurement” - Sets certain conditions for the novation of derivatives and continuation of hedge accounting; preventing novations resulting from laws and regulations affecting the financial statements.

 

01/01/2014

 

 

 

IAS 19 “Employee Benefits” - This amendment applies to contributions to defined benefit plans from employees or third parties. The amendment target is to simplify accounting of contributions that are independent of the number of years of service of employees, for example, contributions for employees calculated according to a fixed percentage of the salary.

 

01/01/2014

 

25



Table of Contents

 

Improvements to International Financial Reporting Standards (2012) Issued in December 2013.

 

 

 

 

 

IFRS 2 “Share-based Payment” - Amends the definition of ‘Vesting Condition’ and ‘Market Condition”. “Performance Condition’ and ‘Service Condition’ are defined separately. This amendment should be applied for future periods to share-based payment transactions for which the date of grant is July 1, 2014 or later.

 

07/01/2014

 

 

 

IFRS 3 “Business Combinations” - The standard is amended to clarify that the obligation to pay contingent consideration which complies with the definition of financial instrument is classified as financial liability or as equity, based on IAS 32 definitions, and that all non-equity contingent consideration, both financial and non-financial, is measured at fair value at each reporting date with changes in fair value recognized in results. Consequently, changes are also introduced to IFRS 9, IAS 37 and IAS 39. The amendment applies for future periods to business combinations whose acquisition date is July 1, 2014 or later. Early adoption is permitted provided amendments to IFRS 9 and IAS 37 also issued as part of the 2012 plan are also early adopted.

 

07/01/2014

 

 

 

IFRS 8 “Operating Segments” -  The standard is amended to include the disclosure requirement of management judgement in the aggregation of operating segments. The standard was additionally amended to require a reconciliation between the segment’s assets with the entity’s assets, when assets are reported by segment.

 

07/01/2014

 

 

 

IFRS 13 “Fair Value Measurement” - The IASB has amended the basis of the conclusions of IFRS 13 to clarify that the ability to measure short term accounts receivable and accounts payable in nominal amounts is not removed if there is no significant effect of not updating

 

07/01/2014

 

 

 

IAS 16 - “Property, plant and equipment”, and IAS 38 “Intangible assets” - Both standards are amended regarding treatment of gross value in accounting books and accumulated depreciation when the entity uses the revaluation model.

 

07/01/2014

 

 

 

IAS 24 - Disclosure information on related parties” - The standard is amended to include as a related company, an entity that provides key directing personnel to the reporting company or to the parent company of the reporting company (“the managing company”).

 

07/01/2014

 

 

 

Improvements to International Financial Reporting Standards (2013) Issued in December 2013.

 

 

 

 

 

IFRS 3 “Business Combinations” - The standard is amended to clarify that IFRS 3 is not applicable to accounting of a joint venture under IFRS 11. The amendment also clarifies that the exemption scope is only applied to the financial statements of the joint agreement in itself.

 

07/01/2014

 

 

 

IFRS 13 “Fair Value Measurement” - Clarifies that the portfolio exemption under IFRS 13, which allows an entity to measure fair value of a group of financial assets and liabilities over its net value, is applicable to all contracts (including non-financial contracts) within the scope of IAS 39 or IFRS 9. An entity must apply amendments for future periods from the beginning of the yearly period in which IFRS 13 is applied.

 

07/01/2014

 

The Company´s management considers the adoption of standards, amendments and interpretations previously described, will not have a significantly impact on the consolidated financial statements of the Company in the period of their adoption.

 

26



Table of Contents

 

b)             The new standards, interpretations and amendments issued, which are not in force for the 2014 period, for which no early adoption has been adopted are as follow:

 

Standards and interpretations

 

Mandatory for the
years beginning

IFRS 9 “Financial Instruments” - Amends classification and measurement of financial assets. Establishes two measurement categories: amortized cost and fair value. All equity instruments are measured at fair value. This standard was subsequently amended to include treatment and classification of financial liabilities. The main change is that if the fair value of financial liabilities is adopted, the change in fair value attributable to changes in the entity’s own credit risk is recognized in other comprehensive income instead of income, unless this generates an accounting asymmetry. Early adoption is permitted.

 

01/01/2018

 

 

 

IFRS 15 “Revenues from Contracts with Customers” - Establishes the principles to be applied by an entity in presenting useful information for users of financial statements about the nature, amount, timing, and uncertainty of revenue and cash flows arising from a contract with a customer. The core principle is that an entity will recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Its application replaces IAS 11 Construction Contracts; IAS 18 Revenue; IFRIC 13 Customer Loyalty Programs; IFRIC 15 Agreements for the Construction of Real Estate; IFRIC 18 Transfers of Assets from Customers; and SIC-31 Revenue — Barter Transactions Involving Advertising Services. Early adoption is permitted.

 

01/01/2017

 

Amendments and improvements

 

Mandatory for the
years beginning
from

IFRS 9 “Financial instruments” - The amendments include a substantial review on hedge accounting to enable entities to better reflect their risk management activities in the financial statements. Likewise, this amendment enables entities to early adopt the requirement to recognize the changes in fair value attributable to changes in the entity’s own credit risk (for financial liabilities designated under the fair value option), in other comprehensive income. Said amendment can be applied without having to adopt the remainder of IFRS 9. The amendment is mandatory for periods beginning on July 1, 2014. An entity must apply the amendments in future reporting periods from the beginning of the first yearly period in which IFRS 13 is applied.

 

01/01/2018

 

 

 

IFRS 11”Joint Arrangements” - This amendment incorporates guidance to the standard regarding how to account for the acquisition of an interest in a joint operation which constitutes a business, thus specifying the appropriate treatment for said acquisition.

 

01/01/2016

 

 

 

IAS 16 “Property, Plant and Equipment” and IAS 38 “Intangible Assets”- The amendment clarifies that the use of asset amortization methods based on revenue is not appropriate, given that the revenue generated by the activity that includes use of assets generally reflects other factors different from the use of economic benefits embedded in the asset. Likewise, it clarifies that revenues in general are an inappropriate base to measure consumption of economic benefits embedded in the intangible asset.

 

01/01/2016

 

27



Table of Contents

 

IAS 16 “Property, Plant and Equipment” and IAS 38 “Agriculture”- The amendment modifies financial information regarding “bearer plants” such as vines, rubber and palm oil trees. The amendment defines the concept of a “bearer plant” and establishes that it should be accounted for as property, plant and equipment, because its operation is similar to that of a production facility. As a result, it is brought into the scope of IAS 16 rather than IAS 41. Products grown in bearer plants will remain within scope of IAS 41. Early application is permitted.

 

01/01/2016

 

 

 

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

 

01/01/2016

 

 

 

IFRS 7 “Financial Instruments: Disclosures” There are two amendments to IFRS 7. (1) Service Agreements: if an entity transfers a financial asset to a third party under conditions that allow the grantor to write off the asset, IFRS 7 requires disclosure of any type of continued implication that the entity may still have in the transferred assets. IFRS 7 provides guidance regarding continued implication in this context. The amendment is prospective with the option to retroactive application. This also affects IFRS 1 to give the same option to those who apply IFRS for the first time. (2) Interim Financial Statements: The amendment clarifies the additional disclosure required by IFRS 7 amendments, “Offsetting financial assets and financial liabilities” is not specifically required for all interim periods, unless required by IAS 34. The amendment is retroactive.

 

01/01/2016

 

 

 

IFRS 19 “Employee Benefits” - The amendment clarifies that in order to determine the liabilities’ discount rate for post-employment benefits it should be denominated in the same currency as the benefits to be paid and not the currency from the country where it has been generated. The evaluation of the existence of a broad market for high quality corporate bonds is based on corporate bonds denominated in that currency, not on corporate bonds from a specific country. Likewise, where a broad market for high quality corporate bonds in that currency does not exist, government bonds should be used in the corresponding currency. The amendment is retroactive but limited to the beginning of the first period presented.

 

01/01/2016

 

 

 

IAS 34 “Interim Financial Reporting” The amendment clarifies the meaning of “elsewhere in the interim report”. The new amendment to IAS 34 requires a cross-reference of the interim financial statements as to the location of said information. The amendment is retroactive.

 

01/01/2016

 

The Company´s management considers the adoption of standards, amendments and interpretations previously described, will not have a significantly impact on the consolidated financial statements of the Company in the period of their adoption.

 

28



Table of Contents

 

NOTE 3 — BUSINESS COMBINATIONS

 

a)        Merger with Embotelladoras Coca-Cola Polar S.A.:

 

On March 30, 2012, after completion of due-diligence procedures, the Company signed a Promissory Merger Agreement with Embotelladoras Coca-Cola Polar S.A. (“Polar”). Polar is also a Coca-Cola bottler with operations in Chile, servicing territories in the II, III, IV, XI and XII regions; in Argentina, servicing territories in Santa Cruz, Neuquén, El Chubut, Tierra del Fuego, Río Negro, La Pampa and the western zone of the province of Buenos Aires; and in Paraguay servicing the whole country.  The merger was made in order to reinforce the Company’s leading position among other Coca-Cola bottlers in South America.

 

Prior to the finalization of the merger and the approval of the shareholders at the Shareholders´Meetings of the Company and Polar, dividends were distributed among their respective shareholders, in addition to those already declared and distributed from 2011 results. Dividends distributed by the Company and Polar amounted to Ch$ 28,155,862,307 and Ch$ 29,565,609,857, respectively, which represented Ch$ 35.27 per each Series A share and Ch$ 38.80 per each Series B share. The physical exchange of shares took place on October 16, 2012, when the former shareholders of Polar obtained a 19.68% ownership interest in the merged Company. Based upon the terms of the executed agreements, the Company took actual control over day-to-day operations of Polar as of October 1, 2012, when it began to consolidate Polar’s operating results. As a result of Embotelladora Andina becoming the legal successor of Polar’s rights and obligations, the Company indirectly acquired additional ownership interests in Vital Jugos S.A., Vital Aguas S.A., and Envases Central S.A., in addition to its existing ownership interests in those entities.  The Company’s current ownership enables it to exercise control over these entities, and thus, consolidate them into its consolidated financial statements from October 1, 2012.

 

As part of the business combination, the Company obtained controls over Vital Jugos S.A., Vital Aguas S.A. and Envases Central S.A. because of the combination of its news shares and existing shares in these entities. Under IFRS 3, because the business combination of Vital Jugos S.A., and Vital Aguas S.A., and Envases Central S.A., was achieved in stages, carrying value of the Company´s previously held equity interest in these entities was re-measured to fair value at the acquisition date. The Company has not recognized any gain or loss in its 2012 income statement due to the fact that carrying values of these investments were not significantly different from their fair values.

 

A total of 93,152,097 Series A shares and 93,152,097 Series B shares were issued at closing in exchange for 100% of Polar’s outstanding shares. The total purchase price was ThCh$ 461,568,641 based on a share price of Ch$ 2,220 per Series A share and Ch$ 2,735 per Series B share on October 1, 2012. There are no contingent purchase price provisions. Transaction related costs of ThCh$ 193,825 in 2013 and ThCh$ 4,517,661 in 2012 were expensed as incurred, and recorded as a component of other expenses in the consolidated income statement.

 

29



Table of Contents

 

The fair value of Polar’s net assets acquired is as follows:

 

 

 

ThCh$

 

Total current assets acquired, including cash amounting to ThCh$4,760,888

 

11,063,598

 

Trade accounts receivable

 

31,980,882

 

Inventories

 

23,491,532

 

Property, plant and equipment

 

153,012,024

 

Other non current assets

 

6,651,326

 

Deferred income tax assets

 

8,570,596

 

Contractual rights to distribute Coca-Cola products (“Distribution Rights”)

 

459,393,920

 

Total assets

 

694,163,878

 

Indebtedness

 

(99,924,279

)

Suppliers

 

(41,840,383

)

Deferred income tax liabilities

 

(81,672,940

)

Other liabilities

 

(25,617,704

)

Total liabilities

 

(249,055,306

)

Net assets acquired

 

445,108,572

 

Goodwill

 

16,460,068

 

Total consideration excluding non-controlling interests (purchase price)

 

461,568,640

 

 

The Company determined the fair value of its distribution rights, and property, plant and equipment using discounted cash flow models, replacement costs for similar assets, and market based appraisals.  Distribution rights are expected to be tax deductible for income tax purposes.

 

The Company expects to recover goodwill through related synergies with the available distribution capacity.  Goodwill has been assigned to the Company´s operating segments in Chile (ThCh$ 8,503,023), Argentina (ThCh$ 1,041,633), and Paraguay (ThCh$ 6,915,412). Goodwill is not expected to be tax deductible for income tax purposes.

 

30



Table of Contents

 

b)        Acquisition of Companhia de Bebidas Ipiranga:

 

On June 18, 2013 the Board of Directors of Embotelladora Andina S.A., unanimously approved the acquisition of the Brazilian company Companhia de Bebidas Ipiranga. The aforementioned company is dedicated to the marketing and distribution of Coca-Cola products in parts of the territories of São Paulo and Minas Gerais, serving approximately 23,000 customers. Such approval was reflected in a purchase and sale agreement signed on July 10, 2013.

 

After the transaction was approved by Coca-Cola and the Administrative Council of Economic Defense of Brazil, on October 11, 2013 the Brazilian subsidiary, Rio de Janeiro Refrescos Ltda., completed the acquisition of 100% of the shares of Companhia de Bebidas Ipiranga. The acquisition price was ThR$1,155,446 (equivalent to ThCh$ 261,244,818) and was paid in cash by Rio de Janeiro Refrescos Ltda. using proceeds from intercompany loans and a capital contribution from the parent.

 

Transaction costs of ThCh$ 578,864 were charged to results at the time they were incurred, and were recorded as other expenses within the Company’s consolidated income statement.

 

Estimated fair value of the net assets acquired of Companhia de Bebidas Ipiranga is as follows:

 

 

 

ThCh$

 

Total current assets acquired, including cash in the amount of ThCh$8,963,612

 

14,117,173

 

Trade accounts receivable

 

11,462,843

 

Inventories

 

6,930,932

 

Property, plant and equipment

 

68,575,023

 

Deferred tax assets

 

85,404,849

 

Other non-current assets

 

6,702,764

 

Contractual rights to distribute Coca-Cola products (“Distribution Rights”)

 

228,359,641

 

Total assets

 

421,553,225

 

Indebtedness

 

(30,392,168

)

Suppliers

 

(12,471,093

)

Contingencies (refer to note 22.1)

 

(70,902,559

)

Deferred taxes

 

(91,830,873

)

Other liabilities

 

(9,966,908

)

Total liabilities

 

(215,563,601

)

Net asset acquired

 

205,989,624

 

Goodwill

 

55,255,194

 

Total value transferred (purchase price)

 

261,244,818

 

 

The fair value of distribution rights and property, plant and equipment, was calculated by the Company, using valuation models such as discounted cash flows. Distribution rights are expected to be tax deductible for income tax purposes.

 

31



Table of Contents

 

The Company expects to recover goodwill through synergies related to available production capacity.  Goodwill has been assigned to the Company’s Brazil operating segment in the amount of ThCh$55,255,194.  Goodwill is expected to be tax deductible for income tax purposes.

 

During the fiscal year 2014, and using the guidelines of IFRS 3 “Business Combinations” that allows to adjust the values assigned to the purchase by knowledge of new information which was not available at the first date of recognition, we have decreased the allowance value from contingencies of the Brazilian company Compañía de Bebidas Ipiranga, given litigation that already existed at the date of purchase in an amount of ThCh$ 442,977, the net tax value of ThCh$ 292,365 was assigned to goodwill from the purchase.

 

The condensed income statement of Companhia de Bebidas Ipiranga for the period October 11, 2013 to Deceber 31, 2013 is as follows:

 

 

 

Million$

 

Net sales

 

49,336

 

Income before taxes

 

4,764

 

Net income

 

5,366

 

 

Embotelladora Andina S.A.’s proforma condensed income statement at December 31, 2013, as if the acquisition would have occurred on January 1, 2013 is as follows:

 

 

 

(Unaudited)
Million$

 

Net sales

 

1,640,705

 

Income before taxes

 

111,320

 

Net income

 

86,423

 

 

32



Table of Contents

 

NOTE 4 —  REPORTING BY SEGMENT

 

The Company provides information by segments according to IFRS 8 “Operating Segments,” which establishes standards for reporting by operating segment and related disclosures for products and services, and geographic areas.

 

The Company’s Board of Directors and Management measures and assesses performance of operating segments based on the operating income of each of the countries where there are Coca-Cola franchises.

 

The operating segments are determined based on the presentation of internal reports to the Company´s chief operating decision-maker. The chief operating decision-maker has been identified as the Company´s Board of Directors who makes the Company´s strategic decisions.

 

The following operating segments have been determined for strategic decision making based on geographic location:

 

·                 Chilean operations

·                 Brazilian operations

·                 Argentine operations

·                 Paraguayan operations

 

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

 

Total income by segment includes sales to unrelated customers and inter-segment sales, as indicated in the Company’s consolidated statement of income.

 

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

 

33



Table of Contents

 

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

 

For the period ended December 31, 2014

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Softdrinks

 

363,123,062

 

391,798,772

 

490,931,489

 

106,579,478

 

(190,520

)

1,352,242,281

 

Other beverages

 

128,948,478

 

61,533,214

 

224,796,810

 

22,916,498

 

 

438,195,000

 

Packaging

 

 

7,670,802

 

 

 

(908,206

)

6,762,596

 

Net sales

 

492,071,540

 

461,002,788

 

715,728,299

 

129,495,976

 

(1,098,726

)

1,797,199,877

 

Cost of sales

 

(296,893,869

)

(265,287,659

)

(440,654,978

)

(79,505,628

)

1,098,726

 

(1,081,243,408

)

Distribution expenses

 

(50,807,225

)

(74,059,744

)

(55,131,215

)

(7,044,659

)

 

(187,042,843

)

Administrative expenses

 

(101,676,504

)

(87,897,233

)

(130,689,621

)

(21,877,574

)

 

(342,140,932

)

Finance income

 

3,453,892

 

240,844

 

4,680,739

 

280,148

 

 

8,655,623

 

Finance expense

 

(16,939,606

)

(8,416,222

)

(39,454,670

)

(270,933

)

 

(65,081,431

)

Interest expense, net

 

(13,485,714

)

(8,175,378

)

(34,773,931

)

9,215

 

 

(56,425,808

)

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

 

225,908

 

 

1,403,408

 

 

 

1,629,316

 

Income tax expense

 

(4,880,678

)

(5,904,815

)

(8,959,990

)

(2,273,953

)

 

(22,019,436

)

Other income (loss)

 

(21,101,524

)

(5,814,509

)

(6,900,864

)

(332,431

)

 

(34,149,328

)

Net income of the segment reported

 

3,451,934

 

13,863,450

 

40,021,108

 

18,470,946

 

 

75,807,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

38,707,146

 

18,372,306

 

32,702,078

 

13,185,395

 

 

102,966,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

252,116,763

 

100,705,367

 

165,690,695

 

35,223,376

 

 

553,736,201

 

Non current assets

 

640,425,454

 

126,044,044

 

664,110,834

 

284,856,758

 

 

1,715,437,090

 

Segment assets, total

 

892,542,217

 

226,749,411

 

829,801,529

 

320,080,134

 

 

2,269,173,291

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

17,684,657

 

 

48,365,556

 

 

 

66,050,213

 

Capital expenditures and other

 

45,109,547

 

25,724,227

 

30,280,491

 

13,102,590

 

 

114,216,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

86,641,700

 

125,942,946

 

172,228,688

 

25,399,093

 

 

410,212,427

 

Non-current liabilities

 

527,235,725

 

15,151,169

 

379,280,707

 

18,295,530

 

 

939,963,131

 

Segment liabilities, total

 

613,877,425

 

141,094,115

 

551,509,395

 

43,694,623

 

 

1,350,175,558

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

84,409,260

 

31,798,589

 

76,107,895

 

23,198,687

 

 

215,514,431

 

Cash flows used in Investing Activities

 

(100,090,488

)

(25,297,402

)

(25,663,739

)

(15,724,107

)

 

(166,775,736

)

Cash flows provided by (used in) Financing Activities

 

(2,382,266

)

(11,603,894

)

(31,087,316

)

(1,846,765

)

 

(46,920,241

)

 

34



Table of Contents

 

For the period ended December 31, 2013

 

Chile
Operation

 

Argentina
Operation

 

Brazil
Operation

 

Paraguay
Operation

 

Intercompany
Eliminations

 

Consolidated
Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Softdrinks

 

357,175,049

 

389,768,200

 

359,500,578

 

94,313,713

 

(1,137,508

)

1,199,620,032

 

Other beverages

 

120,742,893

 

45,345,896

 

132,360,694

 

17,939,818

 

 

316,389,301

 

Packaging

 

 

6,115,002

 

 

 

(443,000

)

5,672,002

 

Net sales

 

477,917,942

 

441,229,098

 

491,861,272

 

112,253,531

 

(1,580,508

)

1,521,681,335

 

Cost of sales

 

(283,987,524

)

(250,550,829

)

(308,359,706

)

(73,500,197

)

1,580,508

 

(914,817,748

)

Distribution expenses

 

(46,133,420

)

(70,901,210

)

(39,999,942

)

(5,988,113

)

 

(163,022,685

)

Administrative expenses

 

(94,360,894

)

(80,644,714

)

(80,841,396

)

(16,709,434

)

 

(272,556,438

)

Finance income

 

1,751,973

 

48,638

 

3,035,143

 

137,558

 

 

4,973,312

 

Finance expense

 

(16,619,213

)

(5,407,881

)

(6,524,560

)

(392,369

)

 

(28,944,023

)

Interest expense, net

 

(14,867,240

)

(5,359,243

)

(3,489,417

)

(254,811

)

 

(23,970,711

)

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

 

724,629

 

 

58,789

 

 

 

783,418

 

Income tax expense

 

(15,339,760

)

(7,743,806

)

1,853,334

 

(1,736,032

)

 

(22,966,264

)

Other income (loss)

 

(13,023,761

)

(8,434,348

)

(12,573,197

)

(832,377

)

 

(34,863,683

)

Net income of the segment reported

 

10,929,972

 

17,594,948

 

48,509,737

 

13,232,567

 

 

90,267,224

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

35,967,369

 

17,282,433

 

19,611,566

 

10,475,516

 

 

83,336,884

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

205,826,948

 

89,031,091

 

141,763,935

 

23,962,112

 

 

460,584,086

 

Non current assets

 

632,472,652

 

129,560,418

 

609,181,470

 

251,162,684

 

 

1,622,377,224

 

Segment assets, total

 

838,299,600

 

218,591,509

 

750,945,405

 

275,124,796

 

 

2,082,961,310

 

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

 

17,881,972

 

 

50,791,427

 

 

 

68,673,399

 

Capital expenditures and other

 

57,545,219

 

52,271,592

 

317,965,173

 

17,160,220

 

 

444,942,204

 

Current liabilities

 

151,808,516

 

117,167,718

 

108,646,120

 

24,521,785

 

 

402,144,139

 

Non-current liabilities

 

382,039,567

 

16,215,376

 

383,329,737

 

17,799,903

 

 

799,384,583

 

Segment liabilities, total

 

533,848,083

 

133,383,094

 

491,975,857

 

42,321,688

 

 

1,201,528,722

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

78,994,275

 

35,501,051

 

37,067,316

 

20,522,083

 

 

172,084,725

 

Cash flows used in Investing Activities

 

(76,510,197

)

(51,754,052

)

(302,125,052

)

(17,160,220

)

 

(447,549,521

)

Cash flows provided by (used in) Financing Activities

 

282,137,848

 

19,569,666

 

7,924,748

 

(6,526,406

)

 

303,105,856

 

 

35



Table of Contents

 

NOTE 5 —  CASH AND CASH EQUIVALENTS

 

Cash and cash equivalents are detailed as follows as of December 31, 2014 and 2013:

 

Description
By item

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Cash

 

595,442

 

505,545

 

Bank balances

 

13,931,375

 

23,317,938

 

Time deposits

 

13,159,563

 

16,233,044

 

Mutual funds

 

51,828,054

 

39,919,599

 

Total cash and cash equivalents

 

79,514,434

 

79,976,126

 

 

By currency

 

ThCh$

 

ThCh$

 

Dollar

 

5,747,745

 

10,021,933

 

Euro

 

15

 

522

 

Argentine Peso

 

1,317,489

 

7,947,636

 

Chilean Peso

 

17,708,037

 

30,452,472

 

Paraguayan Guaraní

 

9,385,359

 

3,970,265

 

Brazilian Real

 

45,355,789

 

27,583,298

 

Total cash and cash equivalents

 

79,514,434

 

79,976,126

 

 

5.1                                        Time deposits

 

Time deposits defined as cash and cash equivalents are detailed as follows at December 31, 2014 and 2013:

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2014

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

11-28-2014

 

Banco de Chile

 

Chilean pesos

 

3,800,000

 

3.60

 

3,810,980

 

11-28-2014

 

Banco Santander

 

Chilean pesos

 

1,300,000

 

3.72

 

2,508,525

 

12-31-2014

 

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

 

Paraguayan guaranies

 

4,218,542

 

4.00

 

4,218,542

 

12-19-2014

 

Banco Citibank NA

 

Paraguayan guaranies

 

1,310,758

 

4.75

 

1,310,758

 

12-19-2014

 

Banco Itaú Paraguay S.A.

 

Paraguayan guaranies

 

1,310,758

 

4.50

 

1,310,758

 

Total

 

 

 

 

 

 

 

 

 

13,159,563

 

 

36



Table of Contents

 

Placement

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2013

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

12-18-2013

 

Banco Chile

 

Chilean pesos

 

4,340,000

 

4.56

 

4,347,147

 

12-18-2013

 

Banco Santander

 

Chilean pesos

 

4,340,000

 

4.92

 

4,347,705

 

12-11-2013

 

Banco Chile

 

Chilean pesos

 

3,000,000

 

4.68

 

3,007,800

 

12-18-2013

 

Banco HSBC

 

Chilean pesos

 

2,579,000

 

4.56

 

2,583,247

 

12-31-2013

 

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

 

Paraguayan guaranies

 

1,929,567

 

3.50

 

1,929,567

 

12-18-2013

 

Banco Votorantim

 

Brazilian real

 

16,702

 

8.82

 

17,578

 

Total

 

 

 

 

 

 

 

 

 

16,233,044

 

 

5.2                                        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 

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Mutual fund Soberano Banco Itaú — Brazil

 

41,354,014

 

20,414,604

 

Mutual fund Corporativo Banchile - Chile

 

7,006,132

 

9,720,215

 

Western Assets Institutional Cash Reserves - USA

 

3,313,647

 

6,427,025

 

Mutual fund Wells Fargo - USA

 

154,261

 

133,378

 

Mutual fund Banco Galicia - Argentina

 

 

3,224,247

 

UBS

 

 

130

 

Total mutual funds

 

51,828,054

 

39,919,599

 

 

37



Table of Contents

 

NOTE 6 —         OTHER CURRENT FINANCIAL ASSETS

 

Below are the financial instruments held by the Company at December 31, 2014 and 2013, 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 year 2014

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
rate

 

12.31.2014

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

08-14-2014

 

02-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,500,000

 

1.65

%

4,632,134

 

08-14-2014

 

02-13-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

4,500,000

 

1.25

%

4,625,025

 

08-14-2014

 

02-13-2015

 

Banco Estado - Chile

 

Unidad de fomento

 

4,500,000

 

1.15

%

4,623,248

 

08-19-2014

 

02-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

5,480,000

 

1.45

%

5,633,637

 

08-29-2014

 

08-31-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

6,000,000

 

0.60

%

6,143,820

 

08-29-2014

 

08-31-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

6,000,000

 

0.70

%

6,145,932

 

09-26-2014

 

05-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

8,950,000

 

0.15

%

9,127,301

 

09-26-2014

 

09-30-2015

 

Banco HSBC - Chile

 

Unidad de fomento

 

8,950,000

 

0.54

%

9,136,789

 

10-07-2014

 

09-24-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

4,650,000

 

0.35

%

4,738,930

 

11-06-2014

 

08-13-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

4,000,000

 

1.60

%

4,053,000

 

11-06-2014

 

11-12-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,000,000

 

1.58

%

4,052,877

 

11-06-2014

 

08-13-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

4,000,000

 

1.47

%

4,052,197

 

12-10-2014

 

08-13-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

6,580,000

 

3.28

%

6,592,590

 

12-10-2014

 

05-13-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

3,290,000

 

3.87

%

3,297,427

 

12-12-2014

 

08-13-2015

 

Banco Itaú - Chile

 

Unidad de fomento

 

400,000

 

3.50

%

400,739

 

12-19-2014

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,100,000

 

3.86

%

4,105,275

 

12-19-2014

 

08-26-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

3,500,000

 

3.59

%

3,504,188

 

12-26-2014

 

10-27-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

2,000,000

 

2.75

%

2,000,764

 

12-29-2014

 

10-27-2015

 

Banco Santander - Chile

 

Unidad de fomento

 

4,750,000

 

2.81

%

4,750,742

 

12-30-2014

 

10-27-2015

 

Banco de Chile - Chile

 

Unidad de fomento

 

3,500,000

 

2.55

%

3,500,248

 

11-28-2014

 

03-02-2015

 

Banco Citibank NA - Paraguay

 

Paraguayan guaraníes

 

1,310,758

 

4.75

%

1,310,758

 

11-28-2014

 

03-02-2015

 

Banco BBVA Paraguay S.A.

 

Paraguayan guaraníes

 

1,310,758

 

4.75

%

1,310,758

 

11-03-2014

 

01-02-2015

 

Banco Galicia - Argentina

 

Argentine pesos (1)

 

366,130

 

20.75

%

366,130

 

11-05-2014

 

01-05-2015

 

Banco HSBC - Argentina

 

Argentine pesos (1)

 

148,668

 

20.00

%

148,668

 

11-07-2014

 

01-06-2015

 

Banco Galicia - Argentina

 

Argentine pesos (1)

 

365,348

 

20.75

%

365,348

 

11-17-2014

 

01-16-2015

 

Banco Industrial - Argentina

 

Argentine pesos (1)

 

291,128

 

22.00

%

291,128

 

12-17-2014

 

02-18-2015

 

Banco Industrial - Argentina

 

Argentine pesos (1)

 

152,652

 

21.00

%

152,652

 

11-21-2014

 

01-20-2015

 

Banco Galicia - Argentina

 

Argentine pesos (1)

 

304,783

 

20.75

%

304,783

 

12-09-2014

 

02-09-2015

 

Banco Santander Río - Argentina

 

Argentine pesos (1)

 

349,255

 

20.90

%

349,255

 

12-16-2014

 

02-18-2015

 

Banco Industrial - Argentina

 

Argentine pesos (1)

 

370,189

 

21.00

%

370,189

 

12-19-2014

 

02-18-2015

 

Banco Santander Río - Argentina

 

Argentine pesos (1)

 

383,087

 

20.90

%

383,087

 

12-22-2014

 

02-18-2015

 

Banco ICB - Argentina

 

Argentine pesos (1)

 

160,501

 

20.00

%

160,501

 

12-29-2014

 

02-27-2015

 

Banco Santander Río - Argentina

 

Argentine pesos (1)

 

211,092

 

20.90

%

211,092

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

100,841,212

 

 


(1)         Corresponds to time deposits entered into in order to guaranty derivative operations in Argentina

 

38



Table of Contents

 

 

 

12.31.2014

 

 

 

ThCh$

 

Mutual funds

 

 

 

Banco Crédito e Inversiones - Chile

 

23,514

 

Western Assets Institutional Cash Reserves - USA

 

1,107,579

 

 

 

1,131,093

 

Bonds

 

 

 

Bonds Provincia Buenos Aires - Argentina

 

3,584

 

 

 

 

 

Guarantee Funds

 

 

 

Guarantee funds for derivative operations Rofex-Argentina (1)

 

1,729,820

 

 

 

 

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 21)

 

2,871,333

 

 

 

 

 

Total other current financial assets

 

106,577,042

 

 


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

 

b)             Non current 2014

 

 

 

12.31.2014

 

 

 

ThCh$

 

Time Deposits

 

 

 

Banco Votorantim

 

19,533

 

 

 

19,533

 

 

 

 

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 21)

 

51,007,240

 

Total other non-current financial assets

 

51,026,773

 

 

39



Table of Contents

 

c)              Current 2013

 

Time deposits

 

Placement

 

Maturity

 

Institution

 

Currency

 

Principal

 

Annual
Rate

 

12.31.2013

 

 

 

 

 

 

 

 

 

ThCh$

 

%

 

ThCh$

 

09-13-2013

 

02-13-2014

 

Banco HSBC - Chile

 

Chilean pesos

 

1,650,000

 

5.40

 

1,676,978

 

09-30-2013

 

03-26-2014

 

Banco Santander - Chile

 

Chilean pesos

 

1,600,000

 

5.52

 

1,622,571

 

10-10-2013

 

02-13-2014

 

Banco Santander - Chile

 

Chilean pesos

 

1,000,000

 

5.52

 

1,012,573

 

10-10-2013

 

03-26-2014

 

Banco HSBC - Chile

 

Chilean pesos

 

2,380,000

 

5.16

 

2,407,973

 

11-20-2013

 

04-22-2014

 

Banco HSBC - Chile

 

Chilean pesos

 

3,630,000

 

4.56

 

3,648,852

 

11-20-2013

 

04-22-2014

 

Banco BBVA - Chile

 

Chilean pesos

 

3,630,000

 

4.44

 

3,648,356

 

11-20-2013

 

22-04-2014

 

Banco Itaú - Chile

 

Chilean pesos

 

3,630,000

 

4.50

 

3,648,604

 

12-11-2013

 

05-29-2014

 

Banco HSBC - Chile

 

Chilean pesos

 

3,000,000

 

4.92

 

3,008,200

 

12-18-2013

 

04-22-2014

 

Banco de Chile- Chile

 

Chilean pesos

 

6,200,000

 

4.80

 

6,210,747

 

12-18-2013

 

04-22-2014

 

Banco Santander - Chile

 

Chilean pesos

 

6,200,000

 

4.92

 

6,211,014

 

10-15-2013

 

04-14-2014

 

Banco Bradesco

 

Brazilian real

 

25,662

 

10.01

 

26,129

 

Subtotal

 

 

 

 

 

 

 

 

 

 

 

33,121,997

 

 

 

 

12.31.2013

 

 

 

ThCh$

 

Bonds

 

 

 

Bonds Provincia Buenos Aires - Argentina

 

7,468

 

 

 

 

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 21)

 

3,342,172

 

Total other non-current financial assets

 

36,471,637

 

 

d)             Non-current 2013

 

 

 

12.31.2013

 

 

 

ThCh$

 

Derivative futures contracts

 

 

 

Derivative futures contracts (see note Note 21)

 

7,922,287

 

Total other non-current financial assets

 

7,922,287

 

 

40



Table of Contents

 

NOTE 7 —  CURRENT AND NON-CURRENT NON-FINANCIAL ASSETS

 

Note 7.1   Other current non-financial assets

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Prepaid expenses

 

6,178,285

 

4,959,328

 

Fiscal credits

 

1,466,228

 

4,386,106

 

Prepaid insurance

 

53,402

 

112,460

 

Prepaid insurance (Argentine)

 

9,924

 

11,252

 

Other current assets

 

79,342

 

226,658

 

Total

 

7,787,181

 

9,695,804

 

 

Note 7.2   Other non-current, non-financial assets

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Judicial deposits (1)

 

22,717,093

 

21,357,404

 

Prepaid expenses

 

5,624,838

 

4,067,531

 

Fiscal credits

 

4,409,561

 

2,816,784

 

Others

 

305,288

 

554,434

 

Total

 

33,056,780

 

28,796,153

 

 


(1)       See note 22.2

 

41



Table of Contents

 

NOTE 8 —  TRADE AND OTHER RECEIVABLES

 

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

 

 

 

12.31.2014

 

12.31.2013

 

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

 

164,026,718

 

(7,028,207

)

156,998,511

 

153,734,921

 

(2,628,832

)

151,106,089

 

Other current debtors

 

30,963,659

 

 

30,963,659

 

34,433,688

 

 

34,433,688

 

Current commercial debtors

 

194,990,377

 

(7,028,207

)

187,962,170

 

188,168,609

 

(2,628,832

)

185,539,777

 

Prepayments suppliers

 

6,017,624

 

 

6,017,624

 

4,926,329

 

 

4,926,329

 

Other current accounts receivable

 

4,189,001

 

(58,371

)

4,130,630

 

5,018,016

 

(50,047

)

4,967,969

 

Commercial debtors and other current accounts receivable

 

205,197,002

 

(7,086,578

)

198,110,424

 

198,112,954

 

(2,678,879

)

195,434,075

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current accounts receivable

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade debtors

 

100,105

 

 

100,105

 

92,283

 

 

92,283

 

Other non-current debtors

 

6,997,704

 

 

6,997,704

 

7,538,970

 

 

7,538,970

 

Non-current accounts receivable

 

7,097,809

 

 

7,097,809

 

7,631,253

 

 

7,631,253

 

Trade and other receivable

 

212,294,811

 

(7,086,578

)

205,208,233

 

205,744,207

 

(2,678,879

)

203,065,328

 

 

Aging of debtor portfolio

 

Number of
clients

 

12.31.2014

 

 

 

Number of
clients

 

12.31.2013

 

 

 

 

 

ThCh$

 

 

 

 

 

ThCh$

 

Up to date non-securitized portfolio

 

25,834

 

59,916,856

 

 

 

38,701

 

44,992,572

 

1 and 30 days

 

63,235

 

92,184,412

 

 

 

68,206

 

100,449,837

 

31 and 60 days

 

583

 

1,309,832

 

 

 

1,256

 

3,387,111

 

61 and 90 days

 

396

 

420,965

 

 

 

392

 

585,664

 

91 and 120 days

 

334

 

481,396

 

 

 

353

 

365,714

 

121 and 150 days

 

210

 

353,768

 

 

 

287

 

235,232

 

151 and 180 days

 

197

 

207,522

 

 

 

253

 

412,096

 

181 and 210 days

 

306

 

568,956

 

 

 

219

 

1,284,030

 

211 and 250 days

 

199

 

548,469

 

 

 

300

 

450,165

 

More than 250 days

 

1,248

 

8,134,647

 

 

 

1,134

 

1,664,783

 

Total

 

92,542

 

164,126,823

 

 

 

111,101

 

153,827,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12.31.2014

 

 

 

 

 

12.31.2013

 

 

 

 

 

ThCh$

 

 

 

 

 

ThCh$

 

Current comercial debtors

 

 

 

164,026,718

 

 

 

 

 

153,734,921

 

Non-current comercial debtors

 

 

 

100,105

 

 

 

 

 

92,283

 

Total

 

 

 

164,126,823

 

 

 

 

 

153,827,204

 

 

42



Table of Contents

 

The movement in the allowance for doubtful accounts between January 1 and December 31, 2014 and 2013, are presented below:

 

 

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

2,678,879

 

1,486,749

 

Bad debt expense

 

4,459,276

 

2,519,653

 

Reverse applied against the provision

 

(35,827

)

(1,278,400

)

Change due to foreign exchange differences

 

(15,750

)

(49,123

)

Movement

 

4,407,699

 

1,192,130

 

Ending balance

 

7,086,578

 

2,678,879

 

 

NOTE 9 —  INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Raw materials

 

74,691,675

 

64,227,397

 

Finished goods

 

27,912,801

 

25,526,110

 

Spare parts and supplies

 

26,213,284

 

21,960,091

 

Merchandise

 

19,981,602

 

14,713,305

 

Work in progress

 

289,740

 

324,781

 

Other inventories

 

3,039,477

 

2,510,771

 

Obsolescence provision (1)

 

(2,400,961

)

(3,408,464

)

Total

 

149,727,618

 

125,853,991

 

 

The cost of inventory recognized as cost of sales is ThCh$ 1,081,243,408 and ThCh$ 914,817,748 at December 31, 2014 and 2013, respectively.

 


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

 

43



Table of Contents

 

NOTE 10 —  CURRENT AND DEFERRED INCOME TAXE

 

For the year ended December 31, 2014, the Company had taxable profits of ThCh$ 64,344,562, comprised of profits with credits for first category income tax amounting to ThCh$53,682,038 and profits without credits amounting to ThCh$ 10,662,524.

 

10.1                                Tax Reform

 

On September 29, 2014, the Official Daily Newspaper published Law N°20,780 which amends the Chilean tax regime, with the main following changes:

 

·                  It establishes a new system of semi-integrated taxation, which can be used as an alternative to the integrated regime of attributed income. Taxpayers may opt freely to any of the two to pay their taxes. In the case of Embotelladora Andina S.A. by a general rule established by law the semi-integrated taxation system applies, which should be subsequently ratified by a future General 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.

·                  The effect of applying the new rate of 21% from January 1, 2014, generated a higher charge to income in the amount of ThCh$180,724.

·                  Regarding the amendments to deferred taxes resulting from rate changes to be applied during the reversal period of differences between the bases of valuation of assets and liabilities by deferred taxes, were recognized on December 31, 2014, according to Circular Letter N° 856 of the SVS with a charge to accumulated earnings, amounting to a total of ThCh$23,615,151.

 

10.2                                Current tax assets

 

Current tax payables correspond to the following items:

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

5,727,642

 

3,756,220

 

Tax credits (1)

 

297,407

 

233,477

 

Total

 

6,025,049

 

3,989,697

 

 


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

 

44



Table of Contents

 

10.3                                Current tax liabilities

 

Current tax payables correspond to the following items

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Income tax expense

 

2,931,206

 

3,679,057

 

Total

 

2,931,206

 

3,679,057

 

 

10.4                                Income tax expense

 

The current and deferred income tax expenses for the years ended December 31, 2014 and 2013 are detailed as follows:

 

Item

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Current income tax expense

 

16,313,855

 

31,237,950

 

Adjustment to current income tax from the previous fiscal year

 

(547,549

)

1,051,182

 

Withholding tax expense foreign subsidiaries

 

4,848,794

 

1,032,620

 

Property tax expense

 

784,742

 

668,111

 

Other deferred tax expense (income)

 

(220,675

)

(12,281

)

Current income tax expense

 

21,179,167

 

33,977,582

 

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

 

793,713

 

(11,001,197

)

Other expenses (income) for deferred taxes

 

46,556

 

(10,121

)

Expense (income) for deferred taxes

 

840,269

 

(11,011,318

)

Total income tax expense

 

22,019,436

 

22,966,264

 

 

45



Table of Contents

 

10.5                                                                      Deferred income taxes

 

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

 

 

 

12.31.2014

 

12.31.2013

 

Temporary differences (4)

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment

 

1,825,735

 

50,035,641

 

1,056,518

 

49,845,214

 

Obsolescence provision

 

1,789,886

 

 

965,678

 

 

Employee benefits

 

3,092,399

 

 

2,088,002

 

31,116

 

Post-employment benefits

 

82,299

 

798,459

 

53,660

 

109,700

 

Tax loss carried-forwards (1) and (2)

 

12,301,624

 

 

6,889,833

 

 

Tax Goodwill Brazil

 

51,257,770

 

 

58,617,580

 

 

Contingency provision

 

29,553,200

 

 

26,495,935

 

 

Foreign exchange differences (Foreign Subsidiaries) (3)

 

 

2,612,804

 

 

2,456,789

 

Allowance for doubtful accounts

 

977,330

 

 

328,046

 

 

Tax resulting from holding inventories (Argentina)

 

1,892,625

 

 

1,154,458

 

 

Assets and liabilities for placement of bonds

 

 

809,091

 

 

516,364

 

Lease liabilities

 

4,441,730

 

 

3,807,924

 

11,924

 

Inventories

 

 

78,337

 

425,384

 

415,379

 

Distribution rights

 

 

178,308,862

 

 

153,253,820

 

Others

 

939,033

 

1,636,584

 

850,620

 

1,630,816

 

Subtotal

 

108,153,631

 

234,279,778

 

102,733,638

 

208,271,122

 

Net Liabilities

 

 

126,126,147

 

 

105,537,484

 

 


(1)    Tax losses associated mainly with our subsidiary in Chile - Embotelladora Andina Chile S.A., which is in the process of implementation of their manufacturing and commercial operations, the amount totals to ThCh$9,994,425 and other minor subsidiaries in Chile ThCh$540,276. Tax losses in Chile do not have an expiration date

 

(2)    Tax losses associated to our subsidiary Rio de Janeiro Refrescos Ltda. amounting to ThCh$1,766,923 arising during 2014.

 

(3)    This corresponds to tax incentives in Brazil that consist of a tax withholding reduction that are recorded under income statement, but under tax rules they must be recorded in equity, and cannot be distributed as dividends.

 

(4)    Balances are increased due to rate changes resulting from the Tax Reform approved in Chile, which is explained in note 10.1.

 

46



Table of Contents

 

10.6                                Deferred tax liability movement

 

The movement in deferred income tax accounts is as follows:

 

Item

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Opening Balance

 

105,537,484

 

111,414,626

 

Increase due to merger

 

 

6,938,385

 

Increase (decrease) in deferred tax

 

(4,931,757

)

(12,592,600

)

Increase resulting from Tax Reform rates

 

23,334,999

 

 

Decrease due to foreign currency translation

 

2,185,421

 

(222,927

)

Movements

 

20,588,663

 

(5,877,142

)

Ending balance

 

126,126,147

 

105,537,484

 

 

10.7                                                                      Distribution of domestic and foreign tax expense

 

For the years ended December 31, 2014 and 2013, domestic and foreign tax expense are detailed as follows:

 

Income tax

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

Foreign

 

(15,058,221

)

(18,135,554

)

Domestic

 

(6,120,946

)

(15,842,028

)

Current income tax expense

 

(21,179,167

)

(33,977,582

)

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

Foreign

 

(2,080,538

)

10,509,053

 

Domestic

 

1,240,269

 

502,265

 

Deferred income tax expense

 

(840,269

)

11,011,318

 

Income tax expense

 

(22,019,436

)

(22,966,264

)

 

47



Table of Contents

 

10.8                                Reconciliation of effective rate

 

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

 

Reconciliation of effective rate

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Net income before taxes

 

97,826,874

 

113,233,488

 

Tax expense at legal rate (21.0%)

 

(20,543,643

)

 

Tax expense at legal rate (20.0%)

 

 

(22,646,698

)

Effect of a different tax rate in other jurisdictions

 

(6,916,744

)

(8,244,382

)

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

Non-taxable revenues

 

16,795,943

 

14,908,228

 

Non-deductible expenses

 

(7,336,011

)

(6,750,973

)

Tax effect of tax provided in excess of prior period

 

(254,185

)

 

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

 

(3,764,796

)

(232,439

)

Adjustments to tax expense

 

5,440,951

 

7,924,816

 

 

 

 

 

 

 

Tax expense at effective rate

 

(22,019,436

)

(22,966,264

)

Effective rate

 

22.5

%

20.3

%

 

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

 

 

 

Rate

 

Country

 

2014

 

2013

 

Chile

 

21

%

20

%

Brazil

 

34

%

34

%

Argentina

 

35

%

35

%

Paraguay

 

10

%

10

%

 

48



Table of Contents

 

NOTE 11 —  PROPERTY, PLANT AND EQUIPMENT

 

11.1                                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

 

12.31.2014

 

12.31.2013

 

12.31.2014

 

12.31.2013

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Construction in progress

 

25,522,059

 

36,544,802

 

 

 

25,522,059

 

36,544,802

 

Land

 

76,957,848

 

76,063,090

 

 

 

76,957,848

 

76,063,090

 

Buildings

 

223,273,615

 

192,480,646

 

(51,215,168

)

(40,664,034

)

172,058,447

 

151,816,612

 

Plant and equipment

 

489,218,564

 

441,676,692

 

(235,979,731

)

(200,955,598

)

253,238,833

 

240,721,094

 

Information technology

 

17,527,911

 

16,144,001

 

(12,706,055

)

(10,559,816

)

4,821,856

 

5,584,185

 

Fixed facilities and accessories

 

34,015,967

 

45,615,919

 

(8,960,420

)

(12,407,955

)

25,055,547

 

33,207,964

 

Vehicles

 

36,966,300

 

28,724,536

 

(20,796,517

)

(13,602,672

)

16,169,783

 

15,121,864

 

Leasehold improvements

 

786,269

 

770,928

 

(340,149

)

(203,887

)

446,120

 

567,041

 

Other property, plant and equipment (1)

 

404,317,216

 

378,989,105

 

(265,512,424

)

(245,665,949

)

138,804,792

 

133,323,156

 

Total

 

1,308,585,749

 

1,217,009,719

 

(595,510,464

)

(524,059,911

)

713,075,285

 

692,949,808

 

 


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

 

49



Table of Contents

 

The net balance of each of these categories at December 31, 2014 and 2013 is detailed as follows:

 

Other property, plant and equipment

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Bottles

 

62,769,011

 

71,654,957

 

Marketing and promotional assets

 

66,444,241

 

42,683,677

 

Other property, plant and equipment

 

9,591,540

 

18,984,522

 

Total

 

138,804,792

 

133,323,156

 

 

The Company has insurance to protect its property, plant and equipment and its inventory from potential losses. The geographic distribution of those assets is detailed as follows:

 

Chile

:

Santiago, Puente Alto, Maipú, Renca, Rancagua y San Antonio, Antofagasta, Coquimbo and Punta Arenas.

Argentina

:

Buenos Aires, Mendoza, Córdoba y Rosario, Bahía Blanca, Chacabuco, La Pampa, Neuqén, Comodoro Rivadavia, Trelew, andTierra del Fuego

Brazil

:

Río de Janeiro, Niteroi, Campos, Cabo Frío, Nova Iguazú, Espirito Santo, Vitoria parts Sao Paulo and Minas Gerais.

Paraguay

:

Asunción, Coronel Oviedo, Ciudad del Este and Encarnación.

 

50



Table of Contents

 

11.2        Movements

 

Movements in property, plant and equipment are detailed as follows between January 1 and December 31, 2014 and January 1 and December 31, 2013:

 

 

 

Construction in
progress

 

Land

 

Buildings, net

 

Plant and
equipment, net

 

IT Equipment,
net

 

Fixed facilities
and accessories,
net

 

Vehicles, net

 

Leasehold
improvements,
net

 

Other
property, plant
and equipment,
net

 

Property, plant
and equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at January 1, 2014

 

36,544,802

 

76,063,090

 

151,816,612

 

240,721,094

 

5,584,185

 

33,207,964

 

15,121,864

 

567,041

 

133,323,156

 

692,949,808

 

Additions

 

61,749,644

 

 

2,689,039

 

46,090,966

 

403,941

 

196,726

 

921,557

 

 

13,661,737

 

125,713,610

 

Disposals

 

(16,668

)

(109,252

)

(22,864

)

(3,017,160

)

(1,296

)

(1,940

)

(51,126

)

 

(1,299,940

)

(4,520,246

)

Transfers between items of property, plant and equipment

 

(71,807,784

)

 

22,189,920

 

13,217,587

 

920,853

 

(5,762,142

)

4,710,288

 

 

36,531,278

 

 

Depreciation expense

 

 

 

(5,510,350

)

(37,943,247

)

(2,020,178

)

(1,818,210

)

(4,661,508

)

(132,184

)

(47,832,641

)

(99,918,318

)

Increase (decrease) due to foreign currency translation differences

 

(912,128

)

1,004,086

 

568,887

 

(1,733,312

)

54,839

 

(766,851

)

206,760

 

11,208

 

9,964,653

 

8,398,142

 

Other increase (decrease)

 

(35,807

)

(76

)

327,203

 

(4,097,095

)

(120,488

)

 

(78,052

)

55

 

(5,543,451

)

(9,547,711

)

Total movements

 

(11,022,743

)

894,758

 

20,241,835

 

12,517,739

 

(762,329

)

(8,152,417

)

1,047,919

 

(120,921

)

5,481,636

 

20,125,477

 

Ending balance at December 31, 2014

 

25,522,059

 

76,957,848

 

172,058,447

 

253,238,833

 

4,821,856

 

25,055,547

 

16,169,783

 

446,120

 

138,804,792

 

713,075,285

 

 

51



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
property, plant
and equipment,
net

 

Property, plant
and equipment,
net

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance at January 1, 2013

 

61,735,710

 

57,134,715

 

131,779,399

 

176,179,349

 

5,800,223

 

24,838,592

 

7,835,697

 

9,422

 

111,237,618

 

576,550,725

 

Additions

 

99,023,742

 

13,048,106

 

5,123,731

 

16,777,829

 

469,280

 

479,487

 

1,097,294

 

7,535

 

43,207,810

 

179,234,814

 

Disposals

 

 

(733,044

)

(230,659

)

(2,198,991

)

(213

)

(700,111

)

 

 

(2,030,783

)

(5,893,801

)

Transfers between items of property, plant and equipment

 

(120,904,100

)

(182,817

)

16,005,001

 

61,071,686

 

1,666,511

 

10,979,455

 

6,629,711

 

639,213

 

24,095,340

 

 

Transfer to investment property

 

 

 

 

(1,565,232

)

 

 

 

 

 

(1,565,232

)

Additions from business combinations (1)

 

18,282

 

9,124,967

 

13,469,878

 

25,832,574

 

551,976

 

 

2,027,699

 

 

7,692,513

 

58,717,889

 

Depreciation expense

 

 

 

(3,912,718

)

(28,448,397

)

(1,694,902

)

(2,346,228

)

(2,153,714

)

(89,976

)

(42,943,717

)

(81,589,652

)

Increase (decrease) due to foreign currency translation differences

 

(3,319,254

)

(1,389,534

)

(8,451,502

)

(5,130,748

)

(150,635

)

2,412,608

 

(313,103

)

847

 

(3,345,472

)

(19,686,793

)

Other increase (decrease)

 

(9,578

)

(939,303

)

(1,966,518

)

(1,796,976

)

(1,058,055

)

(2,455,839

)

(1,720

)

 

(4,590,153

)

(12,818,142

)

Total movements

 

(25,190,908

)

18,928,375

 

20,037,213

 

64,541,745

 

(216,038

)

8,369,372

 

7,286,167

 

557,619

 

22,085,538

 

116,399,083

 

Ending balance at December 31, 2013

 

36,544,802

 

76,063,090

 

151,816,612

 

240,721,094

 

5,584,185

 

33,207,964

 

15,121,864

 

567,041

 

133,323,156

 

692,949,808

 

 


(1)         Corresponds to balances incorporated as of October 11, 2013, resulting from the acquisition of Companhia de Bebidas Ipiranga, pursuant to the description in Note 3b).

 

52



Table of Contents

 

NOTE 12 —  RELATED PARTY DISCLOSURES

 

Balances and transactions with related parties as of December 31, 2014 and December 31, 2013 are detailed as follows:

 

12.1                                Accounts receivable:

 

12.1.1                      Current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

5,629,383

 

4,958,064

 

96.517.210-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Chilean pesos

 

359,933

 

607,913

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

 

2,441,871

 

96.919.980-7

 

Cervecería Austral S.A.

 

Related to director

 

Chile

 

Dollars

 

4,847

 

20,368

 

77.755.610-k

 

Comercial Patagona Ltda.

 

Related to director

 

Chile

 

Chilean pesos

 

290

 

771

 

 

 

 

 

Total

 

 

 

 

 

5,994,453

 

8,028,987

 

 

12.1.2                      Non current:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Currency

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

24,752

 

18,765

 

 

 

 

 

Total

 

 

 

 

 

24,752

 

18,765

 

 

53



Table of Contents

 

12.2           Accounts payable:

 

12.2.1       Current:

 

 

 

 

 

 

 

Country of

 

 

 

 

 

 

 

Taxpayer ID

 

Company

 

Relationship

 

origin

 

Currency

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Chilean pesos

 

14,076,916

 

11,942,070

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Argentine pesos

 

5,831,334

 

2,500,343

 

Foreign

 

Recofarma do Industrias Amazonas Ltda,

 

Related to Shareholder

 

Brazil

 

Brazilian real

 

13,482,012

 

9,613,040

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Chilean pesos

 

6,281,874

 

4,882,720

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Dollars

 

5,354,145

 

3,489,376

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Brazilian real

 

10,356,646

 

10,683,703

 

Foreign

 

Socoraba Refrescos S.A.

 

Associate

 

Brazil

 

Brazilian real

 

 

83,128

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Chilean pesos

 

583,862

 

230,907

 

 

 

 

 

Total

 

 

 

 

 

55,966,789

 

43,425,287

 

 

54



Table of Contents

 

12.3        Transactions:

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean pesos

 

132,201,085

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean pesos

 

4,112,331

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean pesos

 

3,143,674

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean pesos

 

5,494,143

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean pesos

 

35,394,840

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean pesos

 

2,210,686

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

12,526,172

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean pesos

 

2,369,911

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

101,724,406

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brazil

 

Advertising participation payment

 

Brazilian real

 

19,598,422

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brazil

 

Purchase of concentrates

 

Brazilian real

 

35,118,038

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine pesos

 

112,809,593

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising participation payment

 

Argentine pesos

 

15,624,972

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean pesos

 

1,718,878

 

84.505.800-8

 

Vendomática S.A.

 

Related to director

 

Chile

 

Sale of finished products

 

Chilean pesos

 

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Purchase of concentrates and advertising participation

 

Chilean pesos

 

986,989

 

Foreign

 

Sorocaba Refrescos S. A.

 

Associate

 

Brazil

 

Purchase of products

 

Brazilian real

 

537,948

 

 

55



Table of Contents

 

Taxpayer ID

 

Company

 

Relationship

 

Country
of origin

 

Description of transaction

 

Currency

 

Cumulative
12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of concentrates

 

Chilean peso

 

110,774,146

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Purchase of advertising services

 

Chilean peso

 

5,429,796

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Lease of water fountain

 

Chilean peso

 

2,646,654

 

96.714.870-9

 

Coca-Cola de Chile S.A.

 

Shareholder

 

Chile

 

Sale of services and others

 

Chilean peso

 

5,571,189

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of bottles

 

Chilean peso

 

33,459,965

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Sale of packaging materials

 

Chilean peso

 

3,373,064

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of packaging

 

Chilean peso

 

2,822,034

 

86.881.400-4

 

Envases CMF S.A.

 

Associate

 

Chile

 

Purchase of services and others

 

Chilean peso

 

145,773

 

96.891.720-K

 

Embonor S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

28,698,682

 

96.517.310-2

 

Embotelladora Iquique S.A.

 

Related to Shareholder

 

Chile

 

Sale of finished products

 

Chilean peso

 

2,383,113

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brasil

 

Purchase of concentrates

 

Brazilian real

 

97,171,997

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brasil

 

Reimbursement and other purchases

 

Brazilian real

 

630,511

 

Foreign

 

Recofarma do Industrias Amazonas Ltda.

 

Related to Shareholder

 

Brasil

 

Advertising participation payment

 

Brazilian real

 

14,788,823

 

Foreign

 

Sorocaba Refrescos S. A.

 

Associate

 

Brasil

 

Purchase of products

 

Brazilian real

 

2,788,906

 

Foreign

 

Leao Alimentos e Bebidas Ltda.

 

Associate

 

Brasil

 

Purchase of products

 

Brazilian real

 

31,991,055

 

Foreign

 

Sistema de Alimentos e Bebidas do Brasil Ltda.

 

Associate

 

Brasil

 

Purchase of products

 

Brazilian real

 

24,283,921

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Purchase of concentrates

 

Argentine peso

 

95,897,878

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Advertising rights, rewards and others

 

Argentine peso

 

2,321,031

 

Foreign

 

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

 

Shareholder

 

Argentina

 

Collection of advertising participation

 

Argentine peso

 

8,534,260

 

89.996.200-1

 

Envases del Pacífico S.A.

 

Related to director

 

Chile

 

Purchase of raw materials

 

Chilean peso

 

1,406,642

 

Foreign

 

Coca-Cola Perú

 

Related to Shareholder

 

Perú

 

Purchase of concentrates and marketing expenses recovery

 

Chilean peso

 

1,426,307

 

84.505.800-8

 

Vendomática S.A.

 

Related to director

 

Chile

 

Sale of finished products

 

Chilean peso

 

883,534

 

97.032.000-8

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Investment in mutual funds

 

Chilean peso

 

54,441,000

 

97.032.000-8

 

BBVA Administradora General de Fondos

 

Related to director

 

Chile

 

Redemption of mutual funds

 

Chilean peso

 

54,953,000

 

 

56



Table of Contents

 

12.4                                Key management compensation

 

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

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Executive wages, salaries and benefits

 

5,296,344

 

4,965,149

 

Director allowances

 

1,512,000

 

1,512,000

 

Contract termination benefits

 

327,000

 

 

Accrued benefits during the last five years and paid during the period

 

1,030,990

 

196,819

 

Total

 

8,166,334

 

6,673,968

 

 

NOTE 13 —  EMPLOYEE BENEFITS

 

As of December 31, 2014 and 2013, the Company had recorded reserves for profit sharing and for bonuses totaling ThCh$14,563,449 and ThCh$8,749,678, respectively.

 

This liability is included in other non-current non-financial liabilities in the statement of financial position.

 

Employee benefits expense is allocated between the cost of sales, cost of marketing, distribution costs and administrative expenses.

 

13.1                                Personnel expenses

 

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

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Wages and salaries

 

197,343,949

 

164,138,911

 

Employee benefits

 

47,424,162

 

36,190,649

 

Severance and post-employment benefits

 

7,154,581

 

4,519,576

 

Other personnel expenses

 

12,721,326

 

9,334,468

 

Total

 

264,644,018

 

214,183,604

 

 

13.2                                Number of Employees

 

 

 

12.31.2014 

 

12.31.2013

 

 

 

 

 

 

 

Number of employees

 

16,486

 

16,587

 

Number of average employees

 

16,053

 

15,913

 

 

57



Table of Contents

 

13.3                                Post-employment benefits

 

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

 

Post-employment benefits

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Non-current provision

 

8,125,107

 

8,758,111

 

Total

 

8,125,107

 

8,758,111

 

 

13.4                                 Post-employment benefits movement

 

The movements of post-employment benefits for the periods ended December 31, 2014 and 2013 are detailed as follows:

 

Movements

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Opening balance

 

8,758,111

 

7,037,122

 

Service costs

 

1,385,620

 

1,957,686

 

Interest costs

 

199,314

 

133,561

 

Net actuarial losses

 

342,990

 

1,411,030

 

Benefits paid

 

(2,560,928

)

(1,781,288

)

Total

 

8,125,107

 

8,758,111

 

 

13.5                                Assumptions

 

The actuarial assumptions used at  December 31, 2014 and 2013 were:

 

Assumptions

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

Discount rate

 

2.7%

 

2.7%

 

Expected salary increase rate

 

2.0%

 

2.0%

 

Turnover rate

 

5.4%

 

5.4%

 

Mortality rate (1)

 

RV-2009

 

RV-2009

 

Retirement age of women

 

60 años

 

60 años

 

Retirement age of men

 

65 años

 

65 años

 

 


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

 

58



Table of Contents

 

NOTE 14 —  INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD

 

14.1                                Balances

 

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

 

 

 

 

 

Country of

 

Functional

 

Carrying Value

 

Percentage interest

 

Taxpayer ID

 

Name

 

Incorporation

 

Currency

 

12.31.2014

 

12.31.2013

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

%

 

%

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

Chilean peso

 

17,684,657

 

17,881,972

 

50.00

%

50.00

%

Foreign

 

Leao Alimentos e Bebidas Ltda. (2) (3)

 

Brasil

 

Brazilian real

 

14,910,530

 

17,354,749

 

8.82

%

10.87

%

Foreign

 

Kaik Participacoes Ltda. (2)

 

Brasil

 

Brazilian real

 

1,276,042

 

1,165,044

 

11.32

%

11.32

%

Foreign

 

SRSA Participacoes Ltda.

 

Brasil

 

Brazilian real

 

238,647

 

100,874

 

40.00

%

40.00

%

Foreign

 

Sorocaba Refrescos S.A.

 

Brasil

 

Brazilian real

 

31,940,337

 

32,170,760

 

40.00

%

40.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

66,050,213

 

68,673,399

 

 

 

 

 

 


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

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

(3)            In October 2014, Rio Janeiro Refrescos Ltda., sold the 2.05% stake in Leão Alimentos e Bebidas Ltda. according to volume quotas for US$4,495,771 generating earnings amounting to ThCh$300,816, which were recognized as a credit to results.

 

59



Table of Contents

 

14.2                                Movement

 

The movement of investments in associates accounted for using, the equity method is shown below, for the period ended December 31, 2014 and 2013:

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Opening Balance

 

68,673,399

 

73,080,061

 

Investment in Holdfab 2 Soc Participacoes Ltda and SABB in exchange for interest in the new company Leao Alimentos e Bebidas Ltda.

 

 

(19,349,496

)

Increase in interest in new company Leao Alimentos e Bebidas Ltda. By 9.57%

 

 

18,928,747

 

Increase of 1.30% participation in Leao Alimentos e Bebidas Ltda. for acquisition of the Compañía de Bebidas Ipiranga, October 11, 2013.

 

 

2,089,253

 

Dividends received

 

(1,590,674

)

(2,085,031

)

Variation of minimum dividends from equity investees

 

149,938

 

22,459

 

Share in operating income

 

2,169,272

 

1,325,518

 

Unrealized income

 

85,266

 

85,266

 

Other decrease investment in associate (Sale participation in Leon Alimentos y Bebidas Ltda.).

 

(4,194,955

)

(3,704,831

)

Deferred tax effect resulting from change in related tax rate in associate

 

(438,347

)

 

Decrease due to foreign currency translation differences

 

1,196,314

 

(1,718,547

)

Ending Balance

 

66,050,213

 

68,673,399

 

 

The main movements for the periods ended 2014 and 2013 are detailed as follows:

 

·             During the year ended December 31, 2014, the Company received dividends from its equity investee, Envases CMF S.A. in the amount of ThCh$ 760,037 ( ThCh$ 1,340,492 at December 31, 2013).

 

·             During the year ended December 31, 2014, Sorocaba Refrescos S.A.  has distributed dividends of ThCh$830,637 (ThCh$744,539 at December 31, 2013).

 

·             During the first quarter of 2013, there was a reorganization of the companies that manufacture juice products and mate in Brazil, with the merger of Holdfab2 Participações Ltda., and Sistema de Alimentos de Bebidas Do Brasil Ltda., into a single company that is the legal continuing entity, namely Leao Alimentos e Bebidas Ltda.

 

60



Table of Contents

 

14.3 Reconciliation of share of profit in investments in associates:

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Share of profit of investment accounted for using the equity method

 

2,169,272

 

1,325,518

 

 

 

 

 

 

 

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)

 

(625,222

)

(627,366

)

Amortization of Fair Value in Vital Jugos S. A

 

85,266

 

85,266

 

Income Statement Balance

 

1,629,316

 

783,418

 

 

14.4              Summary financial information of associates:

 

The attached table presents summarized information regarding the Company´s equity investees as of December 31, 2014:

 

 

 

Envases CMF
S.A.

 

Sorocaba
Refrescos
S.A.

 

Kaik
Participacoes
Ltda.

 

SRSA
Participacoes
Ltda.

 

Leao Alimentos
e Bebidas

Ltda.

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Total assets

 

64,887,663

 

138,474,778

 

11,272,685

 

5,184,855

 

398,795,472

 

Total liabilities

 

28,409,885

 

57,233,278

 

43

 

4,588,430

 

228,729,868

 

Total revenue

 

44,960,882

 

12,099,822

 

721,375

 

 

461,349,291

 

Net income of associate

 

1,531,727

 

747,644

 

721,375

 

592,085

 

8,601,678

 

Reporting date

 

12/31/2014

 

11/30/2014

 

11/30/2014

 

11/30/2014

 

11/30/2014

 

 

61



Table of Contents

 

NOTE 15 —  INTANGIBLE ASSETS AND GOODWILL

 

15.1                                Intangible assets other than goodwill

 

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

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Gross

 

Cumulative

 

Net

 

Gross

 

Cumulative

 

Net

 

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Distribution rights (1)

 

719,385,108

 

 

719,385,108

 

691,355,453

 

 

691,355,453

 

Software

 

22,591,363

 

(14,242,229

)

8,349,134

 

21,106,268

 

(12,308,966

)

8,797,302

 

Water rights

 

521,234

 

(74,197

)

447,037

 

532,912

 

(79,175

)

453,737

 

Total

 

742,497,705

 

(14,316,426

)

728,181,279

 

712,994,633

 

(12,388,141

)

700,606,492

 

 


(1)         According to note 3 Business Combinations, these assets correspond to the rights to produce and distribute Coca-Cola products in the territories where Embotelladoras Coca-Cola Polar S.A., maintained franchises in Chile, Argentina and Paraguay and in the territories in parts of Sao Paulo and Minas Gerais maintained by Companhia de Bebidas Ipiranga. Such distribution rights are composed as follows and are not subject to amortization:

 

 

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Chile

 

300,305,727

 

300,305,727

 

Brazil

 

230,712,143

 

226,182,916

 

Paraguay

 

186,636,782

 

162,904,834

 

Argentina

 

1,730,456

 

1,961,976

 

Total

 

719,385,108

 

691,355,453

 

 

The movement and balances of identifiable intangible assets are detailed as follows for the period January 1 to December 31, 2014 and December 31, 2013:

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

Distribution

 

 

 

 

 

 

 

Distribution

 

 

 

 

 

 

 

Details

 

Rights

 

Rights

 

Software

 

Total

 

Rights

 

Rights

 

Software

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening balance

 

691,355,453

 

453,737

 

8,797,302

 

700,606,492

 

459,320,270

 

407,957

 

4,854,046

 

464,582,273

 

Increase due to acquisitions

 

 

 

 

 

228,359,641

 

 

1,034,159

 

229,393,800

 

Additions

 

 

 

3,191,059

 

3,191,059

 

 

56,000

 

4,709,903

 

4,765,903

 

Amortization

 

 

(4,365

)

(3,048,607

)

(3,052,972

)

 

(4,948

)

(1,747,232

)

(1,752,180

)

Other increases (decreases)(1)

 

28,029,655

 

(2,335

)

(590,620

)

27,436,700

 

3,675,542

 

(5,272

)

(53,574

)

3,616,696

 

Ending balance

 

719,385,108

 

447,037

 

8,349,134

 

728,181,279

 

691,355,453

 

453,737

 

8,797,302

 

700,606,492

 

 


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

 

62



Table of Contents

 

15.2                        Goodwill

 

Movement in goodwill is detailed as follows:

 

Year ended December 31, 2014

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

translation differences

 

 

 

 

 

 

 

 

 

 

 

where functional

 

 

 

 

 

 

 

 

 

Disposals

 

currency is different

 

 

 

Operating segment

 

01.01.2014

 

Additions

 

or impairments

 

from presentation currency

 

12.31.2014

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,522,488

 

 

(19,465

)

 

8,503,023

 

Brazilian operation

 

88,659,503

 

 

(292,365

)(1)

1,754,919

 

90,122,057

 

Argentine operation

 

11,404,496

 

 

 

(1,345,771

)

10,058,725

 

Paraguayan operation

 

7,192,580

 

 

 

1,047,814

 

8,240,394

 

Total

 

115,779,067

 

 

(311,830

)

1,456,962

 

116,924,199

 

 

Year ended December 31, 2013

 

 

 

 

 

 

 

 

 

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

translation differences

 

 

 

 

 

 

 

 

 

 

 

where functional

 

 

 

 

 

 

 

 

 

Disposals

 

currency is different

 

 

 

Operating segment

 

01.01.2013

 

Additions

 

or impairments

 

from presentation currency

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Chilean operation

 

8,503,023

 

19,465

 

 

 

8,522,488

 

Brazilian operation

 

35,536,967

 

55,255,194

(2)

 

(2,132,658

)

88,659,503

 

Argentine operation

 

13,837,339

 

 

 

(2,432,843

)

11,404,496

 

Paraguayan operation

 

6,915,412

 

 

 

277,168

 

7,192,580

 

Total

 

64,792,741

 

55,274,659

 

 

(4,288,333

)

115,779,067

 

 


(1) Corresponds to goodwill generated from the adcquisition of Compañía de Bebidas Ipiranga, refer to Note 3.

 

(2) Corresponds to the final valuation of assets and liabilities acquired at the purchase of Compañia de Bebidas Ipiranga, in accordance to what has been described in Note 3 “Business Combinations”.

 

63



Table of Contents

 

15.3  Impairment Test

 

Management reviews the business performance based on geography.  Goodwill is monitored by management at the operating segment level which includes the Chilean, Brazilian, Argentinian and Paraguayan operations.  Distribution rights are monitored for impairment geographically at the CGU or group of CGUs, which correspond to specific territories for which Coca Cola distribution rights have been acquired.  These CGUs or group of CGUs consists of Chilean Regions, Argentina South, Brazil (Ipiranga territories) and Paraguay.

 

The recoverable amount of all CGUs and operating segments has been determined based on value-in-use calculations. These calculations use pre-tax cash flow projections based on financial budgets approved by management. Cash flows beyond the budgeted period are extrapolated using the estimated average volume growth rates, which do not exceed the long term average growth rates.  Management determined annual volume growth rates, discount rates and local inflation rates for each CGU to be key assumptions. The volume of sales in each period is the main driver for revenue and costs. Annual volume growth rates are based on past performance and management’s expectations of market development. The discount rates used are US Dollar pre-tax rates and reflect specific risks relating to each country of operations.  Local inflation rates are based on available country data and information provided by financial institutions.

 

The main assumptions used in the calculations, performed at December 31, 2014 (the impairment tests are performed annually):

 

Country

 

Volume Growth
Rate

 

Discount
Rate

 

Local
Inflation
Rate

 

Argentina

 

2.9

%

32.8

%

22.7

%

Brazil

 

2.9

%

10.7

%

5.2

%

Chile

 

3.7

%

8.7

%

3.1

%

Paraguay

 

3.8

%

12.4

%

5.0

%

 

As a result of the annual test there were no impairments identified in any of the CGUs (distribution rights) or reporting segments (goodwill).

 

The fair value of  Company’s Chilean Regions CGU is approximately equal to net book value.  The distribution rights associated with this CGU were acquired in the Polar acquisition in October 2012. The Chilean Regions CGU is sensitive to expected future growth rates in sales volumes and sales prices, as well as changes in the discount rate, including market and risk premiums. The Chilean Regions CGU’s failure to meet management’s objectives or a future increase in the discount rate could result in future impairment of some or all of the Chilean Regions distribution rights, which were ThCh$ 300,305,727 at December 31, 2014.

 

64



Table of Contents

 

NOTE 16 — OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

Current

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

41,675,933

 

70,356,550

 

Bonds payable

 

17,623,883

 

15,589,444

 

Deposits in guarantee

 

15,982,913

 

14,577,572

 

Derivative contract obligations (see note 21)

 

4,431,484

 

1,037,473

 

Leasing agreements

 

3,688,227

 

5,316,216

 

Total

 

83,402,440

 

106,877,255

 

 

Non-current

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Bank loans

 

46,414,771

 

68,086,431

 

Bonds payable

 

657,220,248

 

532,376,302

 

Derivative contract obligations (see note 21)

 

 

948,481

 

Leasing agreements

 

22,981,421

 

3,950,845

 

Total

 

726,616,440

 

605,362,059

 

 

The fair value of the aforementioned financial liabilities is presented below:

 

Currrent

 

Book Value
12.31.2014

 

Fair Value
12.31.2014

 

Book Value
12.31.2013

 

Fair Value
12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank Loans (1)

 

41,675,933

 

42,604,758

 

70,356,550

 

70,110,113

 

Bonds Payable (2)

 

17,623,883

 

18,852,764

 

15,589,444

 

16,109,523

 

Deposits in guarantee (3)

 

15,982,913

 

15,982,913

 

14,577,572

 

14,577,572

 

Derivative contract obligations (see note 21)

 

4,431,484

 

4,431,484

 

1,037,473

 

1,037,473

 

Total

 

79,714,213

 

81,871,919

 

101,561,039

 

101,834,681

 

 

Non-current

 

12.31.2014

 

12.31.2014

 

12.31.2013

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank loans (1)

 

46,414,771

 

41,861,984

 

68,086,431

 

66,079,744

 

Bonds payable (2)

 

657,220,248

 

701,322,386

 

532,376,302

 

549,592,754

 

Derivative contract obligations (see note 21)

 

 

 

948,481

 

948,481

 

Total

 

703,635,019

 

743,184,370

 

601,411,214

 

616,620,979

 

 


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

(2)             The fair value of coporate bonds are classified as a Level 1 fair value measurements based on quoted prices for the Company’s obligations.

(3)             The fair value approximates book value considering the nature and term of the obligations.

 

65



Table of Contents

 

16.1.1  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

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-5

 

Banco Chile

 

Chile

 

Chilean pesos

 

At maturity

 

5.76

%

5.76

%

 

 

 

665,914

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.004.000-5

 

Banco Chile

 

Chile

 

Chilean pesos

 

At maturity

 

6.39

%

6.39

%

 

 

 

1,932,039

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.036.000-K

 

Banco Santander

 

Chile

 

Unidades de fomento

 

At maturity

 

3.84

%

3.84

%

 

 

 

23,924,349

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.036.000-K

 

Banco Santander

 

Chile

 

Chilean pesos

 

Monthly

 

1.10

%

1.10

%

7,238

 

2,395

 

9,633

 

38,313

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.032.000-8

 

BBVA

 

Chile

 

Chilean pesos

 

At maturity

 

6.50

%

6.50

%

 

 

 

1,887,000

 

91.144.000-8

 

Embotelladora Andina S.A.

 

Chile

 

97.032.000-8

 

BBVA

 

Chile

 

Chilean pesos

 

At maturity

 

5.00

%

5.00

%

205,000

 

 

205,000

 

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco BICE

 

Chile

 

Chilean pesos

 

Semiannually

 

4.29

%

4.29

%

211,137

 

 

211,137

 

199,487

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Ciudad de Bs.As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

190,666

 

468,314

 

658,980

 

1,181,591

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina (1)

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

157,591

 

591,305

 

748,896

 

809,756

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

50,904

 

150,428

 

201,332

 

227,753

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

23.06

%

23.06

%

853,102

 

 

853,102

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

23.38

%

23.38

%

 

4,587,880

 

4,587,880

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

At maturity

 

18.85

%

18.85

%

 

 

 

5,162,051

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.00

%

15.00

%

21,064

 

39,913

 

60,977

 

93,778

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

385,008

 

1,005,811

 

1,390,819

 

85,866

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

At maturity

 

21.00

%

21.00

%

 

 

 

73,045

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

51,945

 

147,005

 

198,950

 

197,217

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

At maturity

 

21.00

%

21.00

%

 

 

 

22,738

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

82,786

 

236,498

 

319,284

 

274,524

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

48,179

 

138,658

 

186,837

 

184,855

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

At maturity

 

21.00

%

21.00

%

 

 

 

8,862,492

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.00

%

15.00

%

70,588

 

140,139

 

210,727

 

319,342

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

146,019

 

399,130

 

545,149

 

425,755

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

At maturity

 

21.00

%

21.00

%

 

 

 

7,578,030

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco Santa Fe

 

Argentina

 

Argentine pesos

 

At maturity

 

28.00

%

28.00

%

5,080,638

 

 

5,080,638

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

83,593

 

234,157

 

317,750

 

382,211

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Bank HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

83,593

 

234,157

 

317,750

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

Monthly

 

30.25

%

30.25

%

453,690

 

 

453,690

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

15.25

%

15.25

%

79,631

 

236,522

 

316,153

 

91,405

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs.As.

 

Argentina

 

Argentine pesos

 

At maturity

 

21.00

%

21.00

%

 

 

 

23,623

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

VOTORANTIM

 

Brazil

 

Brazilian real

 

Monthly

 

9.40

%

9.40

%

32,894

 

32,894

 

65,788

 

128,393

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

ITAÚ - Finame

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

 

 

 

2,313,264

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

ITAÚ - Finame

 

Brazil

 

Brazilian real

 

Monthly

 

6.60

%

6.60

%

1,045,057

 

3,152,076

 

4,197,133

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

108,275

 

332,591

 

440,866

 

299,997

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dollars

 

Monthly

 

2.992

%

2.992

%

 

16,118,096

 

16,118,096

 

9,260,831

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

3.06

%

3.06

%

 

 

 

572,058

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Quarterly

 

12.41

%

12.41

%

 

 

 

602,303

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

4.50

%

4.50

%

174,976

 

428,302

 

603,278

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Quarterly

 

11.79

%

11.79

%

 

 

 

2,336,239

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

4.50

%

4.50

%

 

 

 

190,737

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

7.00

%

7.00

%

881,046

 

2,495,042

 

3,376,088

 

9,594

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

41,675,933

 

70,356,550

 

 


(1) The Bicentennial loan granted at a prime rate by Banco de la Nacion Argentina to Embotelladora del Atlántico S.A., is a benefit from the Argentine government to encourage investment projects.  Embotelladora del Atlántico S.A. registered investment projects and received this loan at a prime rate of 9.9% annually.

 

66



Table of Contents

 

16.1.2  Bank obligations, non-current December 31,2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up to

 

More 2 years

 

More 3 years

 

More 4 years

 

More 5

 

at

 

Tx ID

 

Name

 

Country

 

Tx ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

Up to 5 years

 

Years

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

6.63

%

6.63

%

4,169,265

 

3,582,205

 

1,133,230

 

65,787

 

 

8,950,487

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Río

 

Brazil

 

Brazilian real

 

Monthly

 

7.15

%

7.15

%

476,272

 

310,662

 

158,529

 

117,869

 

 

1,063,332

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Dólar USA

 

Monthly

 

2.992

%

2.992

%

8,280,509

 

8,280,509

 

 

 

 

16,561,018

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

4.50

%

4.50

%

428,302

 

 

 

 

 

428,302

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

7.00

%

7.00

%

3,327,965

 

3,157,786

 

3,131,517

 

3,131,517

 

820,546

 

13,569,331

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

581,022

 

 

 

 

 

581,022

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

150,428

 

 

 

 

 

150,428

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

175,174

 

 

 

 

 

175,174

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

988,071

 

 

 

 

 

988,071

 

Foreign

 

Embotelladora del Atántico S.A.

 

Argentina

 

Foreign

 

Banco Ciudad de Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

326,400

 

 

 

 

 

326,400

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco HSBC Argentina S.A

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

319,305

 

 

 

 

 

319,305

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

319,305

 

 

 

 

 

319,305

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco BBVA Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

269,432

 

 

 

 

 

269,432

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santander Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

157,737

 

 

 

 

 

157,737

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

290,509

 

 

 

 

 

290,509

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs As.

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

315,363

 

 

 

 

 

315,363

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Chilean pesos

 

At maturity

 

4.29

%

4.29

%

1,949,555

 

 

 

 

 

1,949,555

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

46,414,771

 

 


(1) The Bicentennial loan granted at a prime rate by Banco de la Nacion Argentina to Embotelladora del Atlántico S.A., is a benefit from the Argentine government to encourage investment projects.  Embotelladora del Atlántico S.A. registered investment projects and received this loan at a prime rate of 9.9% annually.

 

67



Table of Contents

 

16.1.3  Bank obligations, non-current, December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Type

 

Effective

 

Nominal

 

1 year up
to

 

More 2 years

 

More 3 years

 

More 4 years

 

more 5

 

At

 

Tx ID

 

Name

 

Country

 

Tx ID

 

Name

 

Country

 

Currency

 

Amortization

 

Rate

 

Rate

 

2 years

 

Up to 3 years

 

Up to 4 years

 

Up to 5 years

 

years

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Votorantim

 

Brazil

 

Brazilian Real

 

Monthly

 

9.40

%

9.40

%

32,464

 

32,464

 

 

 

 

64,928

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian Real

 

Monthly

 

6.63

%

6.63

%

4,721,649

 

4,721,649

 

1,043,036

 

 

 

10,486,334

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Rio

 

Brazil

 

Brazilian Real

 

Monthly

 

7.15

%

7.15

%

391,812

 

391,811

 

 

 

 

783,623

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander Itaú

 

Brazil

 

US$Dollars

 

Monthly

 

2.992

%

2.992

%

3,147,356

 

3,147,356

 

11,059,059

 

11,059,058

 

 

28,412,829

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian Real

 

Quarterly

 

12.41

%

12.41

%

489,877

 

489,876

 

 

 

 

979,753

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian Real

 

Quarterly

 

11.79

%

11.79

%

3,062,054

 

3,062,054

 

3,062,054

 

3,062,054

 

3,827,567

 

16,075,783

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian Real

 

Monthly

 

4.50

%

4.50

%

189,654

 

189,654

 

21,685

 

 

 

400,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian Real

 

Monthly

 

7.00

%

7.00

%

9,499

 

9,499

 

3,958

 

 

 

22,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco de la Nación Argentina

 

Argentina

 

Argentine pesos

 

Monthly

 

9.90

%

9.90

%

198,978

 

198,978

 

 

 

 

397,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Nación Bicentenario (1)

 

Argentina

 

Argentine pesos

 

Monthly

 

14.80

%

9.90

%

752,222

 

752,221

 

 

 

 

1,504,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.00

%

15.00

%

119,166

 

119,165

 

 

 

 

238,331

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Nuevo Banco de Santa Fe

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

400,990

 

400,990

 

 

 

 

801,980

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.00

%

15.00

%

33,940

 

33,939

 

 

 

 

67,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

65,365

 

65,365

 

 

 

 

130,730

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Ciudad de Bs. As.

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

1,078,063

 

1,078,062

 

 

 

 

2,156,125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

BBVA Banco Francés

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

255,770

 

255,769

 

 

 

 

511,539

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Santanderr Río

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

268,178

 

268,178

 

 

 

 

536,356

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Banco Macro Bansud

 

Argentina

 

Argentine pesos

 

Monthly

 

15.25

%

15.25

%

273,922

 

273,922

 

 

 

 

547,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Comercial Bank Of China

 

Argentina

 

Argentine pesos

 

Quarterly

 

15.25

%

15.25

%

1,431,997

 

1,431,997

 

 

 

 

2,863,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign

 

Andina Empaques Argentina S.A.

 

Argentina

 

Foreign

 

Banco Galicia y Bs. As.

 

Argentina

 

Argentine pesos

 

At maturity

 

15.25

%

15.25

%

357.558

 

357,558

 

 

 

 

715,116

 

96.705.990-0

 

Envases Central S.A.

 

Chile

 

97.080.000-K

 

Banco Bice

 

Chile

 

Pesos chilenos

 

At maturity

 

4.29

%

4.29

%

193,470

 

193,469

 

 

 

 

386,939

 

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68,086,431

 

 


(1) The Bicentennial loan granted at a prime rate by Banco de la Nacion Argentina to Embotelladora del Atlántico S.A., is a benefit from the Argentine government to encourage investment projects.  Embotelladora del Atlántico S.A. registered investment projects and received this loan at a prime rate of 9.9% annually.

 

68



Table of Contents

 

16.2.1        Bonds payable

 

 

 

Current

 

Non-Current

 

Total

 

Composition of bonds payable

 

12.31.2014

 

12.31.2013

 

12.31.2014

 

12.31.2013

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bonds (face value)

 

18,457,970

 

16,260,180

 

662,420,327

 

538,269,015

 

680,878,297

 

554,529,195

 

Expenses of bond issuance and discounts on placement

 

(834,087

)

(670,736

)

(5,200,079

)

(5,892,713

)

(6,034,166

)

(6,563,449

)

Net balance presented in statement of financial position

 

17,623,883

 

15,589,444

 

657,220,248

 

532,376,302

 

674,844,131

 

547,965,746

 

 

16.2.2        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. In the month of April 2014, the Company placed series E bonds on the Chilean market for an amount of UF 3,000,000. Following is a detail of the these instruments:

 

 

 

 

 

Face

 

Unit of

 

Interest

 

Final

 

Interest

 

Date

 

 

 

 

 

 

 

Series

 

amount

 

Adjustment

 

rate

 

Maturity

 

Payment

 

Amortization of capital

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

Bonds, current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

750,000

 

UF

 

3.0

%

08-15-2017

 

Semiannually

 

02-15-2015

 

6,363,030

 

6,087,682

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,901,125

 

UF

 

6.5

%

06-01-2026

 

Semiannually

 

06-01-2015

 

4,749,263

 

4,262,972

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%

08-15-2031

 

Semiannually

 

02-15-2021

 

548,679

 

519,326

 

SVS Registration N°759 08.20.2013

 

C

 

1,000,000

 

UF

 

3.5

%

08-16-2020

 

Semiannually

 

02-16-2017

 

284,837

 

303,298

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%

08-16-2034

 

Semiannually

 

02-16-2032

 

1,236,149

 

1,316,268

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%

03-01-2035

 

Semiannually

 

09-01-2032

 

914,996

 

 

Yankee Bonds

 

 

575,000,000

 

US$

 

5.0

%

10-01-2023

 

Semiannually

 

10-01-2023

 

4,361,016

 

3,770,634

 

Total current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,457,970

 

16,260,180

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Bonds non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SVS Registration N°640 SVS 08.23.2010

 

A

 

750,000

 

UF

 

3.0

%

08-15-2017

 

Semiannually

 

02-15-2016

 

12,313,550

 

17,482,170

 

SVS Registration N°254 SVS 06.13.2001

 

B

 

2,901,125

 

UF

 

6.5

%

06-01-2026

 

Semiannually

 

06-01-2016

 

67,077,946

 

67,623,955

 

SVS Registration N°641 08.23.2010

 

C

 

1,500,000

 

UF

 

4.0

%

08-15-2031

 

Semiannually

 

02-15-2021

 

36,940,650

 

34,964,340

 

SVS Registration N°759 08.20.2013

 

C

 

1,000,000

 

UF

 

3.5

%

08-16-2020

 

Semiannually

 

02-16-2017

 

24,662,705

 

23,309,560

 

SVS Registration N°760 08.20.2013

 

D

 

4,000,000

 

UF

 

3.8

%

08-16-2034

 

Semiannually

 

02-16-2032

 

98,662,919

 

93,238,240

 

SVS Registration N°760 04.02.2014

 

E

 

3,000,000

 

UF

 

3.75

%

03-01-2035

 

Semiannually

 

09-01-2032

 

73,881,307

 

 

Yankee Bonds

 

 

575,000,000

 

US$

 

5.0

%

10-01-2023

 

Semiannually

 

10-01-2023

 

348,881,250

 

301,650,750

 

Total non-current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

662,420,327

 

538,269,015

 

 

Accrued interest included in the current portion of bonds totaled ThCh$8,122,961 and ThCh$6,550,485 at December 31, 2014 and 2013, respectively.

 

69



Table of Contents

 

16.2.3        Non-current maturities

 

 

 

 

 

Year of maturity

 

Total non-
current

 

 

 

Series

 

2016

 

2017

 

2018

 

After

 

12-31-2014

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

SVS Registration N°640 08.23.2010

 

A

 

6,156,775

 

6,156,775

 

 

 

12,313,550

 

SVS Registration N°254 06.13.2001

 

B

 

4,652,434

 

4,954,726

 

5,276,849

 

52,193,937

 

67,077,946

 

SVS Registration N°641 08.23.2010

 

C

 

 

 

 

36,940,650

 

36,940,650

 

SVS Registration N°759 08.20.2013

 

C

 

 

6,165,641

 

6,165,640

 

12,331,424

 

24,662,705

 

SVS Registration N°760 08.20.2013

 

D

 

 

 

 

98,662,919

 

98,662,919

 

SVS Registration N°760 04.02.2014

 

E

 

 

 

 

73,881,307

 

73,881,307

 

Yankee Bonds

 

 

 

 

 

348,881,250

 

348,881,250

 

 

 

 

 

10,809,209

 

17,277,142

 

11,442,489

 

622,891,487

 

662,420,327

 

 

16.2.4        Market rating

 

The bonds issued on the Chilean market had the following rating at December 31, 2014:

 

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 December 31, 2014 is the following:

 

BBB       :       Standard&Poors rating

A-                                   :       Fitch Chile Clasificadora de Riesgo Limitada rating.

 

16.2.5        Restrictions

 

16.2.5.1 Restrictions regarding bonds placed abroad

 

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

 

16.2.5.2 Restrictions regarding bonds placed in the local market.

 

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

 

During 2001, Andina placed local bonds in the Chilean market.  The issuance was structured into two series, one of which matured during 2008.

 

The outstanding series as of December 31, 2014 is Series B for a nominal amount of up to UF 4 million, of which amount UF 3.7 million in bonds were placed with final maturity in the year 2026 at a 6.50%  annual interest rate. The balance of outstanding capital as of  December 31, 2014 is UF2,901 million.

 

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

 

70



Table of Contents

 

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

 

·             Maintain an indebtedness level where Consolidated Financial Liabilities does not exceed Consolidated Equity by 1.20 times. For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Payable bearing interest, namely: (i) other current financial liabilities, plus (ii) other non-current financial liabilities. Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of December 31, 2014, Indebtedness Level is 0.88 times of Consolidated Equity.

 

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

 

As of December 31, 2014, the values of items included in this indicator are
the following:

 

ThCh$

 

Other current financial liabilities

 

83,402,440

 

Other non-current financial liabilities

 

726,616,440

 

Total Consolidated Equity

 

918,997,733

 

 

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

 

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

 

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

 

As of December 31, 2014, this index is 1.59 times

 

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

 

As of December 31, 2014, the values of items included in this restriction are
the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,149,231,064

 

Unsecured consolidated liabilities payable

 

1,350,175,558

 

 

71



Table of Contents

 

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

 

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

 

·             UF 1.0 million of Series A bonds due 2017, bearing an annual interest of  3.00%. As of December 31, 2014, the balance of outstanding capital  is UF 0.750 million

 

·             UF 1.5 million of Series C bonds due 2031, bearing an annual interest  rate of  4.00%. As of December 31, 2014, the balance of outstanding capital  is UF 1.5 million.

 

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

 

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

 

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

 

As of December 31, 2014, Net Financial Debt was 0.79 times.

 

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

 

As of December 31, 2014, the values of items included in this indicator are
the following:

 

ThCh$

 

Cash and cash equivalent

 

79,514,434

 

Other current financial liabilities

 

83,402,440

 

Other non-current financial liabilities

 

726,616,440

 

Total Consolidated Equity

 

918,997,733

 

 

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

 

As of December 31, 2014, this index is 1.59 times.

 

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

 

As of December 31, 2014, the values of items included in this restriction
are the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,149,231,064

 

Consolidated liabilities payable not guaranteed

 

1,350,175,558

 

 

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

 

72



Table of Contents

 

·             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 December 31, 2014 Net Financial Coverage level is 5.13 times.

 

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

 

As of December 31, 2014, the values of items included in this indicator are
the followi
ng:

 

ThCh$

 

(+) Consolidated Ebitda between January 1 and December 31, 2014

 

289,739,619

 

(+) Consolidated financial income between January 1 and December 31, 2014

 

8,655,623

 

(-) Consolidated financial expenses between January 1 and December 31, 2014

 

65,081,431

 

 

Restrictions regarding bond lines registered in the Securities Registrar under numbers 759 and 760

 

During 2013 and 2014, Andina placed local bonds in the Chilean market. The issuance was structured into two series.

 

·             Series C outstanding as of December 31, 2014, for a nominal value of up to UF 3 million, of which bonds were placed for a nominal amount of UF1.0 million with final maturity during year 2020 at an annual interest rate of 3.50% issued against line number 759.  Outstanding capital as of December 31, 2014 is UF 1.0 million.

 

·             Series D and E outstanding at December 31, 2014 for a total nominal value of UF 8 million, of which UF 4 million were placed in bonds during August, 2013 (series D) and UF 3 million during April, 2014 (series E), with final maturity in 2034 and 2035, respectively, issued with charge against line number 760.  The anual interest rates are 3.8% for Series D and 3.75% for Series E. The oustanding capital balance at December 31, 2014 of both series amounts to UF 7.0 million.

 

73



Table of Contents

 

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

 

·             Maintain an indebtedness level where Net Consolidated Financial Liabilities does not exceed Consolidated Equity by 1.20 times. For these purposes Consolidated Financial Liabilities shall be regarded as Liabilities Payable bearing 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. Consolidated Equity will be regarded as total equity including non-controlling interest.

 

As of December 31, 2014, Indebtedness Level is 0.68 times of Consolidated Equity

 

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

 

As of December 31, 2014, the values of items included in this indicaror are
the following:

 

ThCh$

 

Cash and cash equivalent

 

79,514,434

 

Other current financial assets

 

106,577,042

 

Other current financial liabilities

 

83,402,440

 

Other non-current financial liabilities

 

726,616,440

 

Total Consolidated Equity

 

918,997,733

 

 

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

 

As of December 31, 2014, this index is 1.59 times.

 

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

 

As of December 31, 2014, the values of items included in this restriction are
the following:

 

ThCh$

 

Consolidated assets free of collateral, mortgages or other liens

 

2,149,231,064

 

Consolidated liabilities payable not guaranteed

 

1,350,175,558

 

 

·             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.

 

74



Table of Contents

 

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

 

As of December 31, 2014 and 2013, the Company complies with all financial collaterals.

 

16.2.6                     Repurchased bonds

 

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

 

Through its subsidiaries, Abisa Corp S.A. (formerly Pacific Sterling), Embotelladora Andina S.A. repurchased its Yankee Bonds issued on the U.S. Market during the years 2000, 2001, 2002, 2007 and 2008. On December 15, 2014, Embotelladora Andina S.A. rescued US$200 million in outstanding bonds from its subsidiary Abisa Corp S.A., thus since legally debtor and creditor are joined in a single entity, the mentioned bond liability becomes extinguished.

 

The subsidiary Rio de Janeiro Refrescos Ltda. maintains a liability corresponding to a bond issuance for US $75 million due in December 2020 and semi-annual interest payments. On December 31, 2014 these issues belong to Andina, until December 31, 2012 belong to the subsidiary Abisa Corp S.A., (former Pacific Sterling). On January 1, 2013, Abisa Corp S.A. transferred the totality of this asset to Embotelladora Andina S.A., passing the latter to be the creditor of the above mentioned Brazilian subsidiary. As a result, in these consolidated financial statements the assets and liabilities related to the transaction have been eliminated. In addition, the transaction has been treated as a net investment of the group in the Brazilian subsidiary, consequently the effects of exchange rate differences between the dollar and the functional currency of each one have been recorded in other comprehensive income.

 

16.3.1        Derivative contract obligations.

 

Please see details in Note 21.

 

75



Table of Contents

 

16.4.1                      Current liabilities for leasing agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

Total

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

Up to

 

90 days

 

at

 

at

 

Name

 

Country

 

Tax,ID

 

Name

 

Country

 

Currency

 

type

 

rate

 

rate

 

90 días

 

1 año

 

12.31.2014

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

39,290

 

39,290

 

78,580

 

110,098

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

5,939

 

17,817

 

23,756

 

6,971

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

133,630

 

471,475

 

605,105

 

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

79,950

 

162,869

 

242,819

 

1,370,828

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

13.06

%

13.06

%

72,183

 

175,661

 

247,844

 

246,334

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

12.70

%

12.70

%

221,575

 

433,556

 

655,131

 

1,594,463

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

12.68

%

12.68

%

215,864

 

1,496,888

 

1,712,752

 

1,782,674

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

13.49

%

13.49

%

31,592

 

16,904

 

48,496

 

148,266

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

17,619

 

56,125

 

73,744

 

56,582

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,688,227

 

5,316,216

 

 

16.4.2  Non-Current liabilities for leasing agreements December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

more

 

at

 

Name

 

Country

 

Tax,ID

 

Name

 

Type

 

Currency

 

type

 

rate

 

rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

12.31.2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

479,460

 

 

 

 

 

479,460

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

18,881

 

 

 

 

 

18,881

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Cogeracao Ligth Esco

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

1,945,291

 

17,775,797

 

 

 

 

19,721,088

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

43,401

 

 

 

 

 

43,401

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

13.06

%

13.06

%

125,635

 

 

 

 

 

125,635

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

12.70

%

12.70

%

786,477

 

 

 

 

 

786,477

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

12.68

%

12.68

%

1,306,378

 

 

 

 

 

1,306,378

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

500,101

 

 

 

 

 

500,101

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

22,981,421

 

 

76



Table of Contents

 

16.4.3  Non-Current liabilities for leasing agreements December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

 

Indebted Entity

 

Creditor Entity

 

 

 

Amortization

 

Effective

 

Nominal

 

1 year to

 

2 years to

 

3 years to

 

4 years to

 

more

 

at

 

Name

 

Country

 

Tax,ID

 

Name

 

Type

 

Currency

 

type

 

rate

 

rate

 

2 years

 

3 years

 

4 years

 

5 years

 

5 years

 

12.31.2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

10.21

%

10.22

%

824,548

 

 

 

 

 

824,548

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

9.65

%

9.47

%

53,764

 

 

 

 

 

53,764

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Alfa

 

Brazil

 

Brazilian real

 

Monthly

 

13.00

%

13.00

%

192,802

 

 

 

 

 

192,802

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Bradesco

 

Brazil

 

Brazilian real

 

Monthly

 

13.06

%

13.06

%

248,187

 

 

 

 

 

248,187

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Citibank

 

Brazil

 

Brazilian real

 

Monthly

 

12.70

%

12.70

%

671,942

 

 

 

 

 

671,942

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Santander

 

Brazil

 

Brazilian real

 

Monthly

 

12.68

%

12.68

%

1,437,383

 

 

 

 

 

1,437,383

 

Rio de Janeiro Refrescos Ltda.

 

Brazil

 

Foreign

 

Banco Itaú

 

Brazil

 

Brazilian real

 

Monthly

 

13.49

%

13.49

%

26,057

 

 

 

 

 

26,057

 

Embotelladora del Atlántico S.A.

 

Argentina

 

Foreign

 

Tetra Pak SRL

 

Argentina

 

Dollars

 

Monthly

 

12.00

%

12.00

%

63,761

 

71,848

 

80,960

 

279,593

 

 

496,162

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,950,845

 

 

77



Table of Contents

 

NOTE 17 —   TRADE AND OTHER CURRENT ACCOUNTS PAYABLE

 

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

 

Item

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Trade accounts payable

 

160,783,084

 

162,980,833

 

Withholdings tax

 

47,207,050

 

41,564,170

 

Others

 

20,188,978

 

5,901,295

 

Total

 

228,179,112

 

210,446,298

 

 

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

 

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

 

Item

 

12.31.2014

 

 

 

ThCh$

 

Maturity within one year

 

5,377,854

 

Maturity between one and eight years

 

2,220,125

 

Total

 

7,597,979

 

 

Total expenses related to operating leases maintained by the Company as of December 31, 2014 and 2013 amounted to ThCh$4,915,222 and ThCh$5,261,246 respectively

 

78



Table of Contents

 

NOTE 18 —  CURRENT AND NON-CURRENT PROVISIONS

 

18.1                                 Balances

 

The balances of provisions recorded by the Company at December 31, 2014 and 2013 are detailed as follows:

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Litigation (1)

 

77,812,345

 

77,812,294

 

Total

 

77,812,345

 

77,812,294

 

 

 

 

 

 

 

Current

 

365,832

 

269,906

 

Non-current

 

77,446,513

 

77,542,388

 

Total

 

77,812,345

 

77,812,294

 

 


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

 

Detail (see note 22.1)

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Tax Contingencies

 

68,750,633

 

73,238,000

 

Labor Contingencies

 

4,671,795

 

4,077,980

 

Civil Contingencies

 

4,389,917

 

496,314

 

Total

 

77,812,345

 

77,812,294

 

 

79



Table of Contents

 

18.2                                 Movements

 

Movement of provisions is detailed as follows:

 

 

 

12.31.2014

 

12.31.2013

 

Description

 

Litigation

 

Others

 

Total

 

Litigation

 

Others

 

Total

 

 

 

TCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Opening Balance at January

 

77,812,294

 

 

77,812,294

 

6,821,165

 

195,103

 

7,016,268

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase due to business combination

 

 

 

 

70,902,559

 

 

70,902,559

 

Additional provisions

 

 

 

 

 

 

 

Increase (decrease) in existing provisions

 

1,064,399

 

 

1,064,399

 

2,109,425

 

(195,103

)

1,914,322

 

Payments

 

(2,403,975

)

 

(2,403,975

)

(2,201,350

)

 

(2,201,350

)

Increase (decrease) due to foreign exchange differences

 

1,339,627

 

 

1,339,627

 

180,495

 

 

180,495

 

Total

 

77,812,345

 

 

77,812,345

 

77,812,294

 

 

77,812,294

 

 

NOTE 19 —   OTHER CURRENT AND NON-CURRENT NON-FINANCIAL  LIABILITIES

 

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

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Minimum Dividend

 

695,729

 

1,451,092

 

Dividend payable

 

9,164,842

 

13,489,949

 

Employee remuneration payable

 

14,563,449

 

8,749,678

 

Accrued vacations

 

13,183,296

 

12,690,387

 

Other

 

2,192,222

 

1,987,728

 

Total

 

39,799,538

 

38,368,834

 

 

 

 

 

 

 

Current

 

39,367,048

 

37,446,336

 

Non-current

 

432,490

 

922,498

 

Total

 

39,799,538

 

38,368,834

 

 

80



Table of Contents

 

NOTE 20 —   EQUITY

 

20.1                                 Paid-in capital

 

On August 21, 2013 saw the decline of paid capital as of right for not having alienated third 67 shares of Series A and 8,065 Series B shares, which the Company acquired in 2012, to shareholders exercised their right to retire when it was merged with Embotelladoras  Coca-Cola Polar S.A, thus passing the capital paid a total of ThCh $ 270,759,299 to a total of ThCh$ 270,737,574.

 

The paid-in capital of the Company totaled ThCh$270,737,574 as of December 31, 2014 and 2013. The distribution and classification is detailed as follows:

 

20.1.1                       Number of shares:

 

 

 

Number of shares subscribed

 

Number of shares paid in

 

Number of voting shares

 

Series

 

2014

 

2013

 

2014

 

2013

 

2014

 

2013

 

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

 

 

20.1.2              Equity:

 

 

 

Subscribed Capital

 

Paid-in capital

 

Series

 

2014

 

2013

 

2014

 

2013

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

A

 

135,379,504

 

135,379,504

 

135,379,504

 

135,379,504

 

B

 

135,358,070

 

135,358,070

 

135,358,070

 

135,358,070

 

Total

 

270,737,574

 

270,737,574

 

270,737,574

 

270,737,574

 

 

20.1.3                       Rights of each series:

 

·                                                   Series A : Elect 12 of the 14 Directors

·                                                   Series B : Receives an additonal 10% of dividends distributed to Series A and elects 2 of the 14 Directors.

 

20.2                                 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 April 2014 Annual Shareholders Meeting, the shareholders authorised to pay out of the 2013 earnings one final dividend to complete 30% required by the law 18,046 and 2 additional dividends payments; one in May, 2014 and the other in August, 2014.

 

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

 

81



Table of Contents

 

Retained earnings at the date of IFRS adoption amounted to ThCh$ 19,260,703, of which ThCh$ 4,059,927 have been realized at December 31, 2014 and are available for distribution as dividends in accordance with the following:

 

Description

 

Event when amount
is realized

 

Amount of
accumulated
earnings at
01.01.2009

 

Realized at
12.31.2014

 

Amount of
accumulated
earnings at
12.31.2014

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets

 

Sale or impairment

 

12,538,123

 

(2,524,449

)

10,013,674

 

Foreign currency translation differences of investments in related companies

 

Sale or impairment

 

6,393,518

 

(1,481,482

)

4,912,036

 

Full absorption cost accounting

 

Sale of products

 

813,885

 

(813,885

)

 

Post-employment benefits actuarial calculation

 

Termination of employees

 

929,560

 

(550,944

)

378,616

 

Deferred taxes complementary accounts

 

Amortization

 

(1,414,383

)

1,310,833

 

(103,550

)

Total

 

 

 

19,260,703

 

(4,059,927

)

15,200,776

 

 

The dividends declared and paid during 2014 and 2013 are presented below:

 

Dividend payment date

 

Dividend type

 

Profits imputable to
dividends

 

Ch$ per
Series A
Share

 

Ch$ per
Series B
Share

 

2013

 

May

 

Additional

 

2012

 

12.30

 

13.53

 

2013

 

June

 

Interim

 

2013

 

12.30

 

13.53

 

2013

 

Novembre

 

Additional

 

2012

 

47.00

 

51.70

 

2013

 

December

 

Interim

 

2013

 

13.10

 

14.41

 

2014

 

May

 

Additional

 

Retained Earnings

 

12.37

 

13.61

 

2014

 

May

 

Final

 

2013

 

1.46

 

1.61

 

2014

 

August

 

Additional

 

Retained Earnings

 

12.37

 

13.61

 

2014

 

October

 

Interim

 

2014

 

13.10

 

14.41

 

2014

 

December (*)

 

Interim

 

2014

 

9.00

 

9.90

 

 


(*) As of December 31, 2014 this dividend is yet to be paid and in accordance to the agreements of the Board of Directors held during December 2014, will be available to shareholders beginning January 29, 2015.

 

20.3           Effect of the Tax Reform in Chile

 

In accordance to what has been described in Note 10.1, the effects of the amendments in the valuation of deferred taxes resulting from rate changes introduced by Law N°20,780 caused a ThCh$23,615,151 decrease in accumulated earnings.

 

82



Table of Contents

 

20.3           Reserves

 

The balance of other reserves include the following:

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(53,285,698

)

(81,527,711

)

Cash flow hedge reserve

 

6,125,615

 

2,258,144

 

Reserve for employee benefit actuarial gains or losses

 

(1,237,993

)

(1,128,824

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

Total

 

378,738,982

 

346,738,667

 

 

20.3.1        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..

 

20.3.2        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 21).

 

20.3.3        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.

 

20.3.4        Legal and statutory reserves

 

In accordance with Official Circular No. 456 issued by the Chilean Superintendence of Securities and Insurance, the legally required price-level restatement of paid-in capital for 2009 is presented as part of other equity reserves and is accounted for as a capitalization from Other Reserves with no impact on net income or retained earnings under IFRS. This amount totaled ThCh$ 5,435,538 at December 31, 2009.

 

83



Table of Contents

 

20.3.5        Foreign currency translation reserves

 

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

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

(30,861,504

)

(36,125,708

)

Argentina

 

(56,273,418

)

(46,087,935

)

Paraguay

 

41,657,749

 

8,586,782

 

Exchange rate differences in related companies

 

(7,808,525

)

(7,900,850

)

Total

 

(53,285,698

)

(81,527,711

)

 

The movement of this reserve for the fiscal periods ended December 31, 2014 and 2013 respectively is detailed as follows:

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Brazil

 

5,264,204

 

(9,220,656

)

Argentina

 

(10,185,483

)

(16,638,937

)

Paraguay

 

33,070,967

 

8,562,534

 

Exchange rate differences in related companies

 

92,325

 

(675,107

)

Total

 

28,242,013

 

(17,972,166

)

 

84



Table of Contents

 

20.4           Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries that are owned by third parties, Details of this account at December 31, 2014 are as follow:

 

 

 

 

Non-controlling Interests

 

 

 

Percentage
%

 

Shareholders
Equity

 

Income

 

Details

 

2014

 

2014

 

2014

 

 

 

 

 

ThCh$

 

ThCh$

 

Embotelladora del Atlántico S.A.

 

0.0171

 

13,181

 

2,014

 

Andina Empaques Argentina S.A.

 

0.0209

 

2,093

 

536

 

Paraguay Refrescos S.A.

 

2.1697

 

5,996,843

 

400,771

 

Vital S.A.

 

35.0000

 

8,910,290

 

(286,878

)

Vital Aguas S.A.

 

33.5000

 

1,948,634

 

21,517

 

Envases Central S.A.

 

40.7300

 

4,832,197

 

179,243

 

Total

 

 

 

21,703,238

 

317,203

 

 

20.5           Earnings per share

 

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

 

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

 

 

 

12.31.2014

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

35,948,035

 

39,542,200

 

75,490,235

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

75.95

 

83.55

 

79.75

 

 

 

 

12.31.2013

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

42,373,551

 

46,609,127

 

88,982,678

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

Earnings per basic and diluted share (in Chilean pesos)

 

89.53

 

98.48

 

94.01

 

 

85



Table of Contents

 

NOTE 21 —   DERIVATIVE ASSETS AND LIABILITIES

 

The company held the following derivative instruments at December 31, 2014 and 2013:

 

21.1                Derivatives accounted for as cash flow hedges:

 

a)     Cross Currency Swap Itau Credit.

 

As of December 31, 2014, the Company maintained derivative contracts to ensure U.S. dollar denominated bank liabilities in Brazil amounting to ThUS$ 53,574, to convert them to liabilities in Brazilian Real. The valuation of these contracts was performed at their fair values, yielding a receivable value of ThCh$8,459,531 at December 31, 2014 which is presented in other financial assets non-current. In addition, the excess value of the derivative above the hedged items of ThCh$ 639,447 (ThCh$ 1,371,220 in 2013) has been recognized within other equity reserves as of December 31, 2014. The amount of income recognized in results for financial liabilities in US Dollars that were neutralized by the recycling of derivative contracts from equity amounted to ThCh$ 1,632,629 at December 31, 2014 (ThCh$ 3,128,270 at December 31, 2013).

 

b)     Cross Currency Swaps associated with US Bonds

 

At December 31, 2014, the Company entered into cross currency swap derivative contracts to convert US Dollar public bond obligations of US$570 million into UF and Real liabilities to hedge the Company’s exposure to variations in foreign exchange rates.  These swap contracts have the same terms of the underlying bond obligation and expire in 2023.  The fair value of these derivatives resulted in an asset of ThCh$42,547,508 at December 31, 2014, which is presented as other financial assets non-current.  In addition excess value of the derivative above the hedged items of ThCh$5,861,704 has been recognized within other equity reserves as of December 31, 2014. The ineffective portion amount of ThCh$5,995,530 (ThCh$559,875 at December 31, 2013) associated with this hedge was recorded in other gains and losses.

 

The amount of net earnings recognized in income  for financial liabilities in U.S. dollars and those declared as effective that were neutralized by the recycling of capital derivative contracts amounted to ThCh$16,427,083 (ThCh$1,421,253 in 2013).

 

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

 

In 2012, 2013 and 2014, the Company entered into foreign currency forward contracts to hedge its exposure to expected future raw materials purchases in US Dollars during the years 2013,2014 and 2015. The total amount of outstanding forward contracts were US$125.1 million at December 31, 2014 (US$103.3 million at December 31, 2013). These agreements were recorded at fair value, resulting in a net gains of ThCh$196,009 for the period ended December 31, 2013 (net gains of ThCh$ 1,711,816 at December 31, 2013). The fair value of these derivative contracts is an asset of ThCh$ 2,871,333 and liability of ThCh$ 4,431,484  at December 31, 2014 (assets of ThCh$1,949,958 and liabilities of ThCh$1,985,954 at December 31, 2013). The agreements that ensure future flows of foreign currency have been designated as hedge beginning August 1, 2014, following hedge accounting as of that date, at December 31, 2014, as a result of this methodology the Company registered a net balance of ThCh$ 375,536 as a capital decrease associated with the fair value of existing contracts. Futures contracts that ensure prices of future materials have not been designated as hedge agreements, whereby its effects on variations in fair value are accounted for directly under statements of income in the “other gains and losses” account.

 

86



Table of Contents

 

These derivative contracts do not qualify for hedge accounting and are accounted for as investment contracts with the changes in fair value recorded directly in the income statement each reporting period.

 

Fair value hierarchy

 

The Company had total assets related to its foreign exchange derivative contracts of ThCh$53,878,373 and liabilities to ThCh$4,431,484 at December 31, 2014 (assets for ThCh$11,264,459 and liabilities for ThCh$1,985,954 at December 31, 2013). Those contracts covering existing items have been classified in the same category of hedged, the net amount of derivative contracts by concepts covering forecasted items have been classified in financial assets and financial liabilities, All the derivative contracts are carried at fair value in the consolidated statement of financial position, The Company uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:

 

Level 1 :          quoted (unadjusted) prices in active markets for identical assets or liabilities

 

Level 2:             Inputs other than quoted prices included in level 1 that are observable for the assets and liabilities, either directly (that is, as prices) or indirectly (that is, derived from prices)

 

Level 3:             Inputs for assets and liabilities that are not based on observable market data.

 

During the period ended  December 31, 2014, 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 December, 31 2014

 

 

 

 

 

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

 

 

2,871,333

 

 

2,871,333

 

Other non-current financial assets

 

 

51,007,240

 

 

51,007,240

 

Total assets

 

 

53,878,573

 

 

53,878,573

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

4,431,484

 

 

4,431,484

 

Total liabilities

 

 

4,431,484

 

 

4,431,484

 

 

 

 

Fair Value Measurements at December, 31 2013

 

 

 

 

 

Quoted prices in active
markets

for identical assets or
liabilities

 

Observable
market data

 

Unobservable
market data

 

 

 

 

 

(Level 1)

 

(Level 2)

 

(Level 3)

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Assets

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Other current financial assets

 

 

3,342,172

 

 

3,342,172

 

Other non-current financial assets

 

 

7,922,287

 

 

7,922,287

 

Total assets

 

 

11,264,459

 

 

11,264,459

 

Liabilities

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Other current financial liabilities

 

 

1,037,473

 

 

1,037,473

 

Other non-current financial liabilities

 

 

948,481

 

 

948,481

 

Total liabilities

 

 

1,985,954

 

 

1,985,954

 

 

87



Table of Contents

 

NOTE 22 —   CONTINGENCIES AND COMMITMENTS

 

22.1                                 Lawsuits and other legal actions:

 

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

 

1)                Embotelladora del Atlántico S.A. faces labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling ThCh$1,430,150. 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$1,055,127 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$76,016,363. Management considers it unlikely that non-provisioned contingencies will affect the Company’s income and equity, based on the opinion of its legal counsel. As it is customary in Brazil, Rio de Janeiro Refrescos Ltda. maintains judicial deposits and assets given in pledge to secure the compliance of certain processes, irrespective of whether these have been classified as a possible, probable or remote. The amounts deposited or pledged as a legal guarantees as of Decemberr 31, 2014 and 2013 amounted to ThCh$113,574,536 and ThCh$114,126,292 respectively

 

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 totaling approximately R$1,379,707,155.

 

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 net recorded a provision on these matters.

 

Notwithstanding the above, the accounting standards of financial information related to business combination in terms of distribution of the purchase price, establish that 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 the loss can be generated. According to this criteria, an initial provision has been made in the business combination accounting for an amount of R$ 200.6 million equivalent to ThCh$44,939,519. (ThCh$45,822,657 in currency of December 31, 2014)

 

88



Table of Contents

 

b)             Tax contingencies on ICMS and IPI causes.

 

They refer mainly to tax settlements issued by advance appropriation of ICMS credits on fixed assets, payment of the replacement of ICMS tax to the operations, untimely IPI credits calculated on bonuses, among other claims.

 

The Company does not consider that these judgments will result in significant losses, given that their loss is considered unlikely. However, the accounting standards of financial information related to business combination in terms of distribution of the purchase price, establish contingencies must be valued one by one according to their probability of occurrence and discounted to fair value from the date on which it is deemed that the loss can be generated. According to this criteria, an initial provision has been made in the business combination accounting for an amount of R$ 126.3 million equivalent to ThCh$ 28,298,481. (ThCh$28,850,456 in currency of December 31, 2014)

 

3)        Embotelladora Andina 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$365,832. Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors

 

89



Table of Contents

 

22.2                                 Direct guarantees and restricted assets:

 

Guarantees and restricted December 31, 2014 and 2013 are detailed as follows:

 

Guarantees that compromise assets including in the financial statements:

 

Provided by

 

Committed assets

 

Carrying at

 

Balance pending payment on the
closing date of the financial
statements

 

Date of guarantee release

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Type

 

12.31.2014

 

12.31.2014

 

12.31.2013

 

2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Diverse suppliers

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Other debtors

 

 

 

21,172

 

 

 

Bodega San Francisco

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

6,788

 

6,788

 

6,788

 

 

6,788

 

Gas licuado Lipigas S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

1,140

 

1,140

 

1,140

 

 

1,140

 

Nazira Tala

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

3,416

 

3,416

 

3,416

 

 

3,416

 

Nazira Tala

 

Embotelladora Andina S.A.

 

Parent Company

 

Cash and cash equivalents

 

Cash and cash equivalents

 

3,508

 

3,508

 

3,508

 

 

3,508

 

Inmob. e Invers. Supetar Ltda.

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Cash and cash equivalents

 

4,579

 

4,579

 

3,216

 

 

4,579

 

María Lobos Jamet

 

Transportes Polar S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Cash and cash equivalents

 

2,565

 

2,565

 

1,000

 

 

2,565

 

Reclamantes ações trabalhistas

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

15,017,759

 

15,017,579

 

17,537,735

 

 

15,07,759

 

Diversos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

15,817,942

 

15,817,942

 

15,554,926

 

 

15,817,942

 

Instituciones Gubernamentales

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Judicial deposit

 

Other non-current, non-financial assets

 

6,944,052

 

6,944,052

 

6,550,967

 

 

6,944,052

 

Instituciones Gubernamentales

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Property, plant and equipment

 

Property, plant and equipment

 

75,794,783

 

75,794,783

 

74,306,829

 

 

75,794,783

 

Distribuidora Baraldo S.H.

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

1,419

 

1,419

 

1,741

 

 

1,419

 

Acuña Gomez

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

2,129

 

2,129

 

2,611

 

 

2,129

 

Municipalidad Gral. Alvear

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

9,170

 

9,170

 

11,249

 

 

9,170

 

Municipalidad San Martin Mza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

25,544

 

25,544

 

31,334

 

 

25,544

 

Nicanor López

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

1,522

 

1,522

 

1,867

 

 

1,522

 

Municipalidad Bariloche

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

385,720

 

385,720

 

473,149

 

 

385,720

 

Municipalidad San Antonio Oeste

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

3,017

 

3,017

 

3,701

 

 

3,017

 

Municipalidad Chivilcoy

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

979,627

 

979,627

 

10,828

 

 

979,627

 

Municipalidad Carlos Casares

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

6,334

 

6,334

 

1,201,674

 

 

6,334

 

Granada Maximiliano

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

12,772

 

12,772

 

 

 

12,772

 

CICSA

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantees CICSA for packaging

 

Other current financial assets

 

39,524

 

39,524

 

 

 

39,524

 

Locadores varios

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Guarantee deposit for rentals

 

Other current financial assets

 

10,710

 

10,710

 

 

 

10,710

 

Aduana de Ezeiza

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Import machinery

 

Other current financial assets

 

9,924

 

9,924

 

 

 

9,924

 

Municipalidad de Junin

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

8,300

 

8,300

 

 

 

8,300

 

Almada Jorge

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other non-current, non-financial assets

 

17,332

 

17,332

 

 

 

17,332

 

Banco Santander Rio

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

943,434

 

943,434

 

 

 

943,434

 

Banco Galicia

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

1,036,261

 

1,036,261

 

 

 

1,036,261

 

Banco HSBC

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

148,666

 

148,666

 

 

 

148,666

 

Banco Industrial

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

813,969

 

813,969

 

 

 

813,969

 

Banco ICBC

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

160,501

 

160,501

 

 

 

160,501

 

Rofex

 

Embotelladora del Atlántico S.A.

 

Subsidiary

 

Cash and cash equivalents

 

Other current financial assets

 

1,729,820

 

1,729,820

 

 

 

1,729,820

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

119,942,227

 

 

 

 

 

 

 

 

 

 

90



Table of Contents

 

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

 

Provided by

 

Committed assets

 

Balance pending payment on the
closing date of the financial statements

 

Date of guarantee
release

 

Guarantee in favor of

 

Name

 

Relationship

 

Guarantee

 

Type

 

12.31.2014

 

12.31.2013

 

2014

 

2015

 

 

 

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Linde Gas Chile

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

546,075

 

472,149

 

 

546,075

 

Central de Restaurantes Aramark Ltda.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

 

243,515

 

 

 

Echeverría, Izquierdo Ingeniería y Construcción,

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

515,348

 

487,776

 

 

515,348

 

Rabdstad Chile S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

640,000

 

 

640,000

 

 

Vigaflow S.A.

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

 

472,149

 

 

 

Transpores Vic Ben

 

Embotelladora Andina S.A.

 

Parent Company

 

Guarantee insurance

 

Guarantee insurance

 

 

472,149

 

 

 

Processos trabalhistas

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

567,285

 

556,149

 

 

567,285

 

Processos administrativos

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

2,041,360

 

2,001,285

 

 

2,041,360

 

Governo Federal

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

86,750

 

85,047

 

 

86,750

 

Governo Estadual

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

9,632,911

 

9,174,320

 

 

9,632,911

 

Others

 

Rio de Janeiro Refrescos Ltda.

 

Subsidiary

 

Guarantee insurance

 

Guarantee insurance

 

1,246,117

 

204,520

 

 

1,246,117

 

 

91



Table of Contents

 

NOTE 23 —  FINANCIAL RISK MANAGEMENT

 

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

 

Interest Rate Risk

 

As of December 31, 2014, the Company carried all of its debt liabilities at a fixed rate, variability factors are given by the currencies in which they are set: UF and US$ (are variable). As a result, the risk of fluctuations in market interest rates on the Company’s cash flows is low.

 

The Company’s greatest indebtedness corresponds to bonds of own issuance; the portion of bonds issued in the local market are denominated in Unidades de Fomento, indexed to inflation in Chile (the Company’s sales are correlated with UF variations). If inflation in Chile would have generated a UF variation of 6.65% during the period between January 1 and December 31, 2014 (instead of 5.65%, excluding changes in the level of sales), the Company’s income would have been lower by ThCh$3,159,754.

 

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

 

Exchange Rate Risk

 

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

 

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

 

a.1 Investment in Argentina

 

As of December 31, 2014, the Company maintains a net investment of ThCh$85,655,296 in Argentina, composed by the recognition of assets amounting to ThCh$226,749,411 and liabilities amounting to ThCh$141,094,115. These investments reported 25.7% of the Company’s consolidated sales revenues.

 

As of December 31, 2014, the Argentine peso devalued 11.8% with respect to the Chilean peso

 

There are currently exchange restrictions in Argentina and a parallel foreign exchange market with a higher exchange rate than the official exchange rate.

 

If the official exchange rate in Argentina devalued reaching the informal rate of $ 13.7 (42.7% devaluation), the Company would have lower income from the operations in Argentina of ThCh$4,149,218, and a decrease in equity of ThCh$26,340,652, originated by lower asset recognition of ThCh$67,573,563 and lower liabilities recognition of ThCh$41,232,911.

 

92



Table of Contents

 

a.2 Investment in Brazil

 

As of December 31, 2014, the Company maintains a net investment of ThCh$278,292,133 in Brazil, composed by the recognition of assets amounting to ThCh$797,796,613 and liabilities amounting to ThCh$519,504,480. These investments reported 39.8% of the Company’s consolidated sales revenues.

 

As of December 31, 2014, the Brazilian Real apreciated 2.0% with respect to the Chilean peso.

 

If the exchange rate of the Brazilian Real apreciated an additional 5% with respect to the Chilean Peso, the Company would have greater income from the operation in Brazil of ThCh$3,024,991, and a increase in equity of ThCh$13,012,915, originated by higher asset recognition of ThCh$37,734,122 and a higher liabilities recognition of ThCh$24,721,207.

 

a.3 Investment in Paraguay

 

As of December 31, 2014, the Company maintains a net investment of ThCh$276,385,512 in Paraguay, composed by the recognition of assets amounting to ThCh$320,080,134 and liabilities amounting to ThCh$43,694,622. These investments reported 7.2% of the Company’s consolidated sales revenues.

 

As of December 31, 2014, the Paraguayan Guarani appreciated 14.6% with respect to the Chilean peso.

 

If the exchange rate of the Paraguayan Guaraní apreciated an additional 5% with respect to the Chilean Peso, the Company would have greater income from the operations in Paraguay of ThCh$4,514,068, and an increase in equity of ThCh$11,805,902, originated by higher asset recognition of ThCh$13,952,118  and greater liabilities recognition of ThCh$2,146,216.

 

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

 

As of December 31, 2014, the Company maintains a net liability position totaling ThCh$380,173,635, basically composed of obligations with the public and bank liabilities for ThCh$385,921,380 offset partially by financial assets denominated in dollars for ThCh$5,747,745.

 

Of total financial liabilities denominated in US dollars, ThCh$32,679,114 come from debts taken by the Brazilian operation and are exposed to the volatility of the Brazilian Real against the US dollar. On the other

 

93



Table of Contents

 

and ThCh$353,242,266 of US dollar liabilities correspond to Chilean operations, which are exposed to the volatility of the Chilean Peso against the US dollar

 

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

 

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

 

The Company’s net exposure as of December 31, 2014 to foreign currency over existing assets and liabilities, discounting the derivatives contracts, is an asset position of ThCh$2,713,995.

 

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

 

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

 

In addition, and depending on market conditions, the Company enter into foreign currency derivatives contracts to lessen the effect of the exchange rate over cash expenditures expressed in US dollar, which mainly correspond to payment to suppliers of raw materials and fixed assets. US$111.7 million for future purchases have been hedged as of December 31, 2014.

 

According to the percentage of purchases of raw materials which are carried out or indexed to U.S. dollars, a possible change in the value of the US dollar by 5% in the four countries where the Company operates, and excluding derivatives contracts taken to mitigate the effect of currency volatility, keeping everything constant, would lead to a lower accumulated result amounting to ThCh$4,410,105 as of December 31, 2014. Currently, the Company has contracts to hedge this effect in Argentina, Brazil and Chile.

 

d) Commodities risk

 

The Company is subject to a risk of price fluctuations in the international markets for sugar, aluminum and PET resin, which are inputs required to produce beverages and, as a whole, account for 35% to 40% of operating costs. Procurement and anticipated purchase contracts are made frequently to minimize and/or stabilize this risk. When allowed by market conditions commodity hedges have also been used in the past. The possible effects that exist in the present consolidated financial statements of a 5% eventual rise in prices of its main raw materials, would be a reduction in our accumulated results for the period ended December 31, 2014 of approximately ThCh$9,455,581. To minimize the risk often supply contracts and anticipated purchases are made when market conditions warrant. Also been used commodity derivative instruments by $13.4 million.

 

94



Table of Contents

 

e) Liquidity risk

 

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

 

The following table presents our contractual and commercial obligations as of December 31, 2014:

 

 

 

Maturity

 

Item

 

1 year

 

More 1 year
 up to 2

 

More 2 years
up to 3

 

More 3 years
up to 4

 

More 4 years

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Bank debt

 

36,664,355

 

23,301,495

 

15,578,820

 

1,514,816

 

 

Bonds payable

 

41,746,599

 

41,563,261

 

47,483,291

 

40,975,386

 

820,165,956

 

Operating lease obligations

 

8,330,983

 

1,686,336

 

1,212,946

 

1,374,541

 

1,175,175

 

Purchase obligations

 

194,471,800

 

41,201,103

 

11,656,865

 

113,525,381

 

353,997

 

Total

 

281,213,737

 

107,752,195

 

75,931,922

 

157,390,124

 

821,695,128

 

 

NOTE 24 —  EXPENSES BY NATURE

 

Other expenses by nature are:

 

 

 

01.01.2014

 

01.01.2013

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Direct production costs

 

841,172,891

 

709,805,149

 

Payroll and employee benefits

 

264,644,018

 

214,183,604

 

Transportation and distribution

 

172,927,314

 

153,775,697

 

Marketing

 

48,109,609

 

45,729,107

 

Depreciation and amortization

 

102,966,925

 

83,336,884

 

Repairs and maintenance

 

34,374,318

 

29,869,212

 

Other expenses

 

146,232,108

 

113,697,218

 

Total

 

1,610,427,183

 

1,350,396,871

 

 

95



Table of Contents

 

NOTE 25 —  OTHER INCOME

 

Other operating income is detailed as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

TCh$

 

ThCh$

 

 

 

 

 

 

 

Gain on disposal of property, plant and equipment

 

2,533,546

 

3,345,299

 

Adjustment of judicial deposit (Brazil)

 

2,773,068

 

2,048,403

 

Earnings from sale of ownership interest in Leao Junior

 

300,816

 

 

Others

 

1,136,261

 

1,040,318

 

Total

 

6,743,691

 

6,434,020

 

 

NOTE 26 —  OTHER EXPENSES

 

Other expenses are detailed as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Disposal and write-off of property, plant and equipment

 

5,812,123

 

7,546,982

 

Tax on bank debits

 

6,130,568

 

6,189,979

 

Fiscal Credit Provision (Brazil)

 

 

1,970,894

 

Judicial Deposits Provision (Brazil)

 

 

1,255,090

 

Non-operating fees

 

934,646

 

2,560,619

 

Distribution restructuring project (Chile)

 

 

3,148,187

 

Contingencies

 

2,567,561

 

4,510,908

 

Donations

 

2,034,119

 

582,000

 

Merger expenses

 

 

772,689

 

Others

 

1,112,254

 

1,924,749

 

Total

 

18,591,271

 

30,462,097

 

 

96



Table of Contents

 

NOTE 27 —  FINANCIAL INCOME AND EXPENSES

 

Financial income and expenses are detailed as follows:

 

a)             Finance income

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Interest income

 

7,770,198

 

4,497,802

 

Other interest income

 

885,425

 

475,510

 

Total

 

8,655,623

 

4,973,312

 

 

a)             Finance expenses

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Bond interest

 

44,917,601

 

12,441,966

 

Bank loan interest

 

15,029,145

 

14,283,636

 

Other interest costs

 

5,134,685

 

2,218,421

 

Total

 

65,081,431

 

28,944,023

 

 

NOTE 28 —  OTHER GAIN AND (LOSSES)

 

Other gains and (losses) are detailed as follows:

 

 

 

01.01.2014

 

01.01.2013

 

Details

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Restructuring of operations (new Renca plant)

 

 

(94,143

)

Gains (loss) on derivative transactions raw materials

 

196,009

 

1,711,816

 

Losses on ineffective portion of hedge derivatives (1)

 

(5,995,530

)

(559,875

)

Previous year allownace reversals

 

1,411,030

 

 

Other income and (expenses)

 

(3,614

)

(317,425

)

Total

 

(4,392,105

)

740,373

 

 


(1)         See note 21 (b).

 

97



Table of Contents

 

NOTE 29 —  THE ENVIRONMENT

 

The Company has made disbursements totaling ThCh$8,825,599 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:

 

 

 

Year ended 2014

 

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

 

788,373

 

 

 

 

Argentina

 

1,258,397

 

 

1,804,605

 

 

Brazil

 

1,727,599

 

4,888,812

 

2,184,684

 

1,191,708

 

Paraguay

 

97,243

 

65,175

 

 

27,389

 

Total

 

3,871,612

 

4,953,987

 

3,989,289

 

1,219,097

 

 

NOTE 30 -  AUDITOR’S FEES

 

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

 

 

 

01.01.2014

 

01.01.2013

 

Description

 

12.31.2014

 

12.31.2013

 

 

 

ThCh$

 

ThCh$

 

Remuneration of the Auditor for auditing services

 

755,423

 

792,525

 

 

NOTE 31 —  SUBSEQUENT EVENTS

 

On January 29, 2015 a dividend was paid on interim character, which amounted to Ch$9.00 for each share of Series A and Ch$9.90 for each share of Series B.

 

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

 

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, March 17, 2015

 

99