株探米国株
英語
エドガーで原本を確認する
6-K 1 tm2321972d3_6k.htm FORM 6-K

 

 

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

 

June 2023

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 ¨

 

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 ¨    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 ¨    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 ¨    No x

 

 

 


 

Consolidated Interim Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Santiago, Chile

June 30, 2023 and December 31, 2022

 

 


 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements
at June 30, 2023 and December 31, 2022

 

 


 

INDEPENDENT AUDITOR’S REVIEW REPORT

(Translation of the report originally issued in Spanish)

 

Santiago, July 25, 2023

 

To the Shareholders and Directors

Embotelladora Andina S.A.

 

Results of the review of interim consolidated financial information

 

We have reviewed the accompanying interim consolidated financial statements of Embotelladora Andina S.A. and subsidiaries, which comprise the interim consolidated statement of financial position as of June 30, 2023, and the related interim consolidated statements of income and comprehensive income for the three- and six-month periods ended June 30, 2023 and 2022, the related interim consolidated statements of cash flows and of changes in equity for the six-month periods then ended, and the related notes to the interim consolidated financial statements (collectively referred to as interim consolidated financial information).

 

Based on our reviews, we are not aware of any material modifications that should be made to the interim consolidated financial information so that it is in conformity with IAS 34 “Interim Financial Reporting” as incorporated into International Financial Reporting Standards (IFRS).

 

Basis for the review results

 

We conducted our review in accordance with Chilean Generally Accepted Auditing Standards applicable to reviews of interim financial information. A review of interim financial information consists mainly of applying analytical procedures and making inquiries with those responsible for accounting and financial matters. A review of interim financial information is substantially less in scope than an audit performed in accordance with Chilean Generally Accepted Auditing Standards, the objective of which is the expression of an opinion on the interim financial information as a whole. Consequently, we do not express such an opinion. According to the ethical requirements relevant to our review, we are required to be independent of Embotelladora Andina S.A. and to comply with the other ethical responsibilities in accordance with such requirements. We believe that the results of the review procedures provide a reasonable basis for our conclusion.

 

Management’s responsibility for the interim consolidated financial information

 

Management of Embotelladora Andina S.A. is responsible for the preparation and fair presentation of the interim consolidated financial information in accordance with IAS 34 “Interim financial Reporting” included in the International Financial Reporting Standards. This responsibility includes the design, implementation and maintenance of a relevant internal control for the preparation and fair presentation of interim consolidated financial information that is free from material misstatement, whether due to fraud or error.

 

Other matters - Statement of financial position as of December 31, 2022

 

On January 30, 2023 , we issued an unqualified opinion on the consolidated financial statements as of December 31, 2022, of Embotelladora Andina S.A. and subsidiaries, which include the consolidated statement of financial position as of December 31, 2022 presented in the accompanying consolidated interim financial statements, together with the related notes.

 

PwC Chile

 

 


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Financial Statements

 

I. Interim Consolidated Statements of Financial Position at June 30, 2023 (non-audited) and December 31, 2022 1
     
II. Interim Consolidated Statements of Income by Function (non-audited) 3
     
III. Interim Consolidated Statements of Comprehensive (Loss) Income (non-audited) 4
     
IV. Interim Consolidated Statements of Changes in Equity (non-audited) 5
     
V. Interim Consolidated Statements of Cash Flows (non-audited) 6
     
VI. Notes to the Interim Consolidated Financial Statements 7

 

1 – Corporate information 7
2 – Basis of preparation of consolidated financial statements and application of accounting criteria 8
3 – Financial reporting by segment 28
4 – Cash and cash equivalents 31
5 – Other current and non-current financial assets 32
6 – Other current and non-current non-financial assets 32
7 – Trade accounts and other accounts receivable 33
8 – Inventories 34
9 – Tax assets and liabilities 35
10 – Income tax expense and deferred taxes 35
11 – Property, plant and equipment 38
12 – Related parties 41
13 – Current and non-current employee benefits 43
14 – Investments in associates accounted for using the equity method 44
15 – Intangible assets other than goodwill 48
16 – Goodwill 49
17 – Other current and non-current financial liabilities 49
18 – Trade and other accounts payable 60
19 – Other provisions, current and non-current 60
20 – Other non-financial liabilities 61
21 – Equity 61
22 – Derivative assets and liabilities 64
23 – Litigation and contingencies 67
24 – Financial risk management 71
25 – Expenses by nature 75
26 – Other income 75
27 – Other expenses by function 75
28 – Financial income and expenses 76
29 – Other (losses) gains 76
30 – Local and foreign currency 77
31 – Environment (non-audited) 81
32 – Subsequent events 81

 

 


 

Consolidated Interim Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

June 30, 2023 (non-audited) and December 31, 2022

 

 


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

as of June 30, 2023 (non-audited) and December 31, 2022

 

ASSETS   NOTE     06.30.2023     12.31.2022  
          ThCh$     ThCh$  
Current assets:                      
                       
Cash and cash equivalents   4       248,989,656       291,681,987  
Other financial assets   5       176,811,834       263,044,869  
Other non-financial assets   6       25,567,089       26,957,000  
Trade and other accounts receivable, net   7       203,815,328       279,770,286  
Accounts receivable from related companies   12.1       10,217,395       15,062,167  
Inventory   8       245,473,724       245,886,656  
Current tax assets   9       30,923,848       39,326,427  
Total Current Assets           941,798,874       1,161,729,392  
                       
Non-Current Assets:                      
Other financial assets   5       89,214,607       94,852,711  
Other non-financial assets   6       61,440,160       59,672,266  
Trade and other receivables   7       432,134       539,920  
Accounts receivable from related parties   12.1       109,318       109,318  
Investments accounted for under the equity method   14       89,902,196       92,344,598  
Intangible assets other than goodwill   15       664,798,310       671,778,888  
Goodwill   16       129,221,851       129,023,922  
Property, plant and equipment   11       818,717,556       798,221,259  
Deferred tax assets   10.2       2,277,687       2,428,333  
Total Non-Current Assets           1,856,113,819       1,848,971,215  
                       
Total Assets           2,797,912,693       3,010,700,607  

 

The accompanying notes 1 to 32 form an integral part of these Consolidated Interim Financial Statements

 

1


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position

as of June 30, 2023 (non-audited) and December 31, 2022

 

LIABILITIES AND EQUITY   NOTE     06.30.2023     12.31.2022  
          ThCh$     ThCh$  
LIABILITIES                      
Current Liabilities                      
Other financial liabilities   17       379,300,625       367,302,080  
Trade and other accounts payable   18       271,005,090       384,801,630  
Accounts payable to related parties   12.2       67,497,772       90,248,067  
Other provisions   19       1,547,576       1,591,644  
Tax liabilities   9       9,371,364       14,615,447  
Employee benefits current provisions   13       36,815,231       48,391,806  
Other non-financial liabilities   20       13,068,975       42,294,460  
Total Current Liabilities           778,606,633       949,245,134  
                       
Other financial liabilities   17       853,595,060       904,802,058  
Trade accounts and other accounts payable   18       2,480,113       3,015,284  
Accounts payable to related companies   12.2       8,797,948       10,354,296  
Other provisions   19       48,889,679       47,103,783  
Deferred tax liabilities   10.2       171,466,219       165,778,556  
Employee benefits non-current provisions   13       19,950,351       17,409,793  
Other non-financial liabilities   20       28,308,390       29,589,051  
Total Non-current liabilities           1,133,487,760       1,178,052,821  
                       
EQUITY   21                  
Issued capital           270,737,574       270,737,574  
Retained earnings           766,858,381       716,975,127  
Other reserves           (183,019,715 )     (132,452,557 )
Equity attributable to owners of the parent           854,576,240       855,260,144  
Non-controlling interests           31,242,060       28,142,508  
Total Equity           885,818,300       883,402,652  
Total Liabilities and Equity           2,797,912,693       3,010,700,607  

 

The accompanying notes 1 to 32 form an integral part of these Consolidated Interim Financial Statements.

 

2


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Income by Function

For the periods ended June 30, 2023 and 2022 (non-audited)

 

          01.01.2023     01.01.2022     04.01.2023     04.01.2022  
         

06.30.2023

   

06.30.2022

   

06.30.2023

   

06.30.2022

 
          (non-audited)     (non-audited)     (non-audited)     (non-audited)  
    NOTE     ThCh$     ThCh$     ThCh$     ThCh$  
Net sales           1,325,983,236       1,254,914,233       614,428,137       591,716,263  
Cost of sales   25       (807,871,786 )     (762,267,432 )     (377,809,174 )     (364,310,491 )
Gross Profit           518,111,450       492,646,801       236,618,963       227,405,772  
Other income   26       735,838       510,145       545,558       335,308  
Distribution expenses   25       (124,057,837 )     (120,516,668 )     (56,435,534 )     (57,325,640 )
Administrative expenses   25       (224,185,181 )     (205,356,222 )     (110,501,753 )     (106,184,609 )
Other expenses   27       (8,343,635 )     4,290,778       (3,671,747 )     8,727,714  
Other (loss) gains   29       (25,763,431 )     (24,984,651 )     (25,763,411 )     (24,984,651 )
Financial income   28       20,406,106       25,049,965       8,522,362       13,023,549  
Financial expenses   28       (29,642,361 )     (28,114,849 )     (15,713,971 )     (14,487,217 )
Share of profit (loss) of investments in associates and joint ventures accounted for using the equity method   14.3       840,212       33,393       (230,049 )     546,392  
Foreign exchange differences           (8,996,860 )     2,989,579       (4,242,335 )     5,559,699  
Income by indexation units           (11,143,324 )     (36,514,926 )     (521,267 )     (20,983,249 )
Net income before income taxes           107,960,977       110,033,345       28,606,816       31,633,068  
Income tax expense   10.1       (53,467,662 )     (49,876,605 )     (16,611,371 )     (6,482,641 )
Net income           54,493,315       60,156,740       11,995,445       25,150,427  
                                       
Net income attributable to                                      
Owners of the controller           52,931,370       59,327,586       12,191,866       25,537,164  
Non-controlling interests           1,561,945       829,154       (196,421 )     (386,737 )
Net income           54,493,315       60,156,740       11,995,445       25,150,427  
                                       
Earnings per Share, basic and diluted in ongoing operations                                      
Earnings per Series A Share   21.5       53.26       59.69       12.27       25.69  
Earnings per Series B Share   21.5       58.58       65.66       13.49       28.26  

 

The accompanying notes 1 to 32 form an integral part of these Consolidated Interim Financial Statements

 

3


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Comprehensive Income

For the periods ended June 30, 2023 and 2022 (non-audited)

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
   

06.30.2023

   

06.30.2022

   

06.30.2023

   

06.30.2022

 
    (non-audited)     (non-audited)     (non-audited)     (non-audited)  
    ThCh$     ThCh$     ThCh$     ThCh$  
Other Comprehensive Income                                
Net income     54,493,315       60,156,740       11,995,445       25,150,427  
Components of other comprehensive income that will not be reclassified to net income for the period, before taxes                                
Actuarial Gains (losses) from defined benefit plans     (153,811 )     (354,653 )     (1,425,399 )     (512,260 )
Components of other comprehensive income that will be reclassified to net income for the period, before taxes                                
Gain (losses) from exchange rate translation differences     (130,673,648 )     88,527,036       (7,523,018 )     111,763,413  
Gain (losses) from cash flow hedges     52,134,500       (69,934,335 )     (23,063,717 )     (26,819,422 )
Income tax related to components of other comprehensive income that will not be reclassified to net income for the period                                
Income tax benefit related to defined benefit plans     41,529       98,375       384,858       140,929  
                                 
Income tax related to components of other comprehensive income that will be reclassified to net income for the period                                
Income tax related to exchange rate translation differences     41,737,703       (20,945,433 )     2,524,119       (22,799,872 )
Income tax related to cash flow hedges                                
Other comprehensive income, total     (13,909,829 )     19,910,551       6,263,713       7,339,198  
Total comprehensive income     (50,823,556 )     17,301,541       (22,839,444 )     69,111,986  
Total comprehensive income attributable to:     3,669,759       77,458,281       (10,843,999 )     94,262,413  
Equity holders of the controller                                
Non-controlling interests     2,364,212       75,915,547       (10,680,680 )     93,471,023  
Total comprehensive income     1,305,547       1,542,734       (163,319 )     791,390  
Net income     3,669,759       77,458,281       (10,843,999 )     94,262,413  

 

The accompanying notes 1 to 32 form an integral part of these Consolidated Interim Financial Statements.

 

4


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Changes in Equity

For the periods ended June 30, 2023 and 2022 (non-audited)

 

          Other reserves                          
    Issued capital     Reserves for
exchange rate
differences
    Cash Flow hedge
reserve
    Actuarial gains or
losses in
employee benefits
    Other
reserves
    Total Other
reserves
    Retained
earnings
    Controlling
equity
    Non-controlling
interests
    Total equity  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Opening balance 01.01.2023     270,737,574       (495,483,366 )     (62,344,501 )     (7,776,316 )     433,151,626       (132,452,557 )     716,975,127       855,260,144       28,142,508       883,402,652  
Changes in equity                                                                                
Comprehensive income                                                                                
Earnings     -       -       -       -       -       -       52,931,370       52,931,370       1,561,945       54.493.315  
Other comprehensive income     -       (88,596,704 )     38,116,965       (87,419 )     -       (50,567,158 )     -       (50,567,158 )     (256,398 )     (50.823.556 )
Comprehensive income     -       (88,596,704 )     38,116,965       (87,419 )             (50,567,158 )     52,931,370       2,364,212       1,305,547       3.669.759  
Dividends     -       -       -       -       -               (78,518,000 )     (78,518,000 )     (325,995 )     (78,843,995 )
Increase (decrease) from other changes *     -       -       -       -       -               75,469,884       75,469,884       2,120,000       77,589,884  
Total changes in equity     -       (88,596,704 )     38,116,965       (87,419 )     -       (50,567,158 )     49,883,254       (683,904 )     3,099,552       2,415,648  
Ending balance as of 06.30.2023     270,737,574       (584,080,070 )     (24,227,536 )     (7,863,735 )     433,151,626       (183,019,715 )     766,858,381       854,576,240       31,242,060       885,818,300  
                                                                                 
          Other reserves                          
    Issued capital     Reserves for
exchange rate
differences
    Cash Flow hedge
reserve
    Actuarial gains or
losses in
employee benefits
    Other
reserves
    Total Other
reserves
    Retained
earnings
    Controlling
equity
    Non-controlling
interests
     Total equity  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Opening balance 01.01.2022     270,737,574       (441,580,088 )     50,603,698       (4,885,926 )     433,151,626       37,289,310       768,116,920       1,076,143,804       25,269,755       1,101,413,559  
Changes in equity                                                                                
Comprehensive income                                                                                
Earnings     -       -       -       -       -       -       59,327,586       59,327,586       829,154       60.156.740  
Other comprehensive income     -       66,864,153       (50,022,843 )     (253,349 )     -       16,587,961       -       16,587,961       713,580       17.301.541  
Comprehensive income     -       66,864,153       (50,022,843 )     (253,349 )     -       16,587,961       59,327,586       75,915,547       1,542,734       77.458.281  
Dividends     -       -       -       -       -       -       (187,846,860 )     (187,846,860 )     (34,389 )     (187,881,249 )
Increase (decrease) from other changes *     -       -       -       -       -       -       68,567,406       68,567,406       1,280,000       69,847,406  
Total changes in equity     -       66,864,153       (50,022,843 )     (253,349 )     -       16,587,961       (59,951,868 )     (43,363,907 )     2,788,345       (40,575,562 )
Ending balance as of 06.30.2022     270,737,574       (374,715,935 )     580,855       (5,139,275 )     433,151,626       53,877,271       708,165,052       1,032,779,897       28,058,100       1,060,837,997  

 

*Corresponds mainly to inflation effects on the equity of our Subsidiaries in Argentina (see Note 2.5.1)

 

The accompanying notes 1 to 32 form an integral part of these Consolidated Interim Financial Statements.

 

5


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Direct Cash Flows

For the periods ended June 30, 2023 and 2022

 

          01.01.2023     01.01.2022  
Cash flows provided by (used in) Operating Activities   NOTE     06.30.2023     06.30.2022  
          (non-audited)     (non-audited)  
          ThCh$     ThCh$  
Cash flows provided by Operating Activities                  
Receipts from the sale of goods and the rendering of services (including taxes)           1,980,908,724       1,883,094,610  
Payments for Operating Activities                      
Payments to suppliers for goods and services (including taxes)           (1,416,684,477 )     (1,339,068,937 )
Payments to and on behalf of employees           (142,264,721 )     (130,331,470 )
Other payments for operating activities (value-added taxes on purchases, sales and others)           (228,683,894 )     (193,095,255 )
Dividends received           1,613,807       -  
Interest payments           (30,726,785 )     (34,220,979 )
Interest received           11,924,717       19,492,895  
Income tax payments           (45,753,944 )     (49,406,334 )
Other cash movements (tax on bank debits Argentina and others)           (3,325,241 )     5,807,669  
Cash flows provided by (used in) Operating Activities           127,008,186       162,272,199  
                       

Cash flows provided by (used in) Investing Activities

                     
Cash flows used in acquiring non-controlling interests           -       (1,920,000 )
Dividends received           -       -  
Proceeds from sale of Property, plant and equipment           -       92,253  
Purchase of Property, plant and equipment           (119,058,910 )     (72,894,807 )
Payment on forward, term option and financial exchange agreements           -       -  
Collection on forward, term, option and financial exchange agreements           40,478       (1,367,711 )
Other (payments) redemptions for (purchases) of financial instruments           63,159,390       114,798,151  
Other cash inflows (outflows)           (132,540 )     (64,996 )
Net cash flows used in Investing Activities           (55,991,582 )     38,642,890  
                       
Cash Flows generated from (used in) Financing Activities                      
Proceeds (payments) from short term loans           2,119,966       -  
Loan payments           30,727,938       5,512,361  
Lease liability payments           (46,444 )     (40,871 )
Dividend payments by the reporting entity           (3,382,950 )     (2,682,368 )
Other cash inflows (outflows) (placement and payment of public debt)           (107,341,063 )     (216,669,924 )
Net cash flows (used in) generated by Financing Activities           2,066,578       (9,076,666 )
Net increase in cash and cash equivalents before exchange differences           (75,855,975 )     (222,957,468 )
Cash Flows generated from (used in) Financing Activities           (4,839,371 )     (22,042,379 )
Effects of exchange differences on cash and cash equivalents           (23,819,272 )     (5,679,474 )
Effects of inflation in cash and cash equivalents in Argentina           (14,033,688 )     (14,948,825 )
Net increase (decrease) in cash and cash equivalents           (42,692,331 )     (42,670,678 )
Cash and cash equivalents – beginning of period   4       291,681,987       304,312,020  
Cash and cash equivalents - end of period   4       248,989,656       261,641,342  

 

The accompanying notes 1 to 32 form an integral part of these Consolidated Interim Financial Statements

 

6


 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the Interim Consolidated Financial Statements

 

1 – CORPORATE INFORMATION

 

Embotelladora Andina S.A. RUT (Chilean Taxpayer Id. N°) 91.144.000-8 (hereinafter “Andina,” and together with its subsidiaries, the “Company”) is an open stock corporation, whose corporate address and principal offices are located at Miraflores 9153, borough of Renca, Santiago, Chile. The Company is registered in the Securities Registry of the Chilean Financial Market Commission (hereinafter "CMF"), and pursuant to Chile’s Law 18,046 is subject to the supervision of this entity. It is also registered with the U.S. Securities and Exchange Commission (hereinafter “SEC”) and its stock is traded on the New York Stock Exchange since 1994.

 

The principal activity of Embotelladora Andina S.A. is to produce, bottle, commercialize and distribute the products under registered trademarks of The Coca-Cola Company (TCCC), as well as commercialize and distribute some brands of other companies such as Monster, AB InBev, Diageo and Capel, among others. The Company maintains operations and is licensed to produce, commercialize and distribute such products in certain territories in Chile, Brazil, Argentina and Paraguay

 

In Chile, the territories in which it has such a franchise are the Metropolitan Region; the province of San Antonio, the V Region; the province of Cachapoal including the commune of San Vicente de Tagua-Tagua, the VI Region; the II Region of Antofagasta; the III Region of Atacama, the IV Region of Coquimbo XI Region de Aysén del General Carlos Ibáñez del Campo; XII Region of Magallanes and Chilean Antarctic. In Brazil, the aforementioned franchise covers much of the state of Rio de Janeiro, the entire state of Espirito Santo, and part of the states of São Paulo and Minas Gerais. In Argentina it includes the provinces of Córdoba, Mendoza, San Juan, San Luis, Entre Ríos, as well as part of the provinces of Santa Fe and Buenos Aires, Chubut, Santa Cruz, Neuquén, Río Negro, La Pampa, Tierra del Fuego, Antarctica and South Atlantic Islands. Finally, in Paraguay the territory comprises the whole country. The bottling agreement for the territories in Argentina expires in September 2027; for the territories in Brazil, it expires in October 2027; for the territories in Chile expires in December 2023 and Paraguay it is under the normal process of renewal. Said agreements are renewable upon the request of Embotelladora Andina S.A. and at the sole discretion of The Coca-Cola Company.

 

As of the date of these consolidated financial statements, regarding Andina’s principal shareholders, the Controlling Group holds 52.465% of the outstanding shares with voting rights, corresponding to the Series A shares. The Controlling Group is composed of the Chadwick Claro, Garcés Silva, Said Handal and Said Somavía families, who control the Company in equal parts.

 

These Consolidated Financial Statements reflect the consolidated financial position of Embotelladora Andina S.A. and its Subsidiaries, which were approved by the Board of Directors on July 25, 2023.

 

7


 

 

 

2 – BASIS OF PREPARATION OF CONSOLIDATED FINANCIAL STATEMENTS AND APPLICATION OF ACCOUNTING CRITERIA

 

2.1            Accounting principles and basis of preparation

 

The Company’s Interim Consolidated Financial Statements for the period ended June 30, 2023 and fiscal year ended December 31, 2022, have been prepared in accordance with International Accounting Standard No. 34 (IAS 34) incorporated in the International Financial Reporting Standards (hereinafter "IFRS") issued by the International Accounting Standards Board (hereinafter "IASB").

 

These Interim Consolidated Financial Statements have been prepared following the going concern principle by applying the historical cost method, with the exception, according to IFRS, of those assets and liabilities that are recorded at fair value.

 

These Interim Consolidated Statements reflect the consolidated financial position of Embotelladora Andina S.A. and its Subsidiaries as of June 30, 2023 and December 31, 2022 and the results of operations for the periods from January 1 to June 30, 2023 and 2022, and from April 1 to June 30, 2023 and 2022, together with the statements of changes in equity and cash flows for the periods from January 1 and June 30, 2023 and 2022.

 

These Consolidated Financial Statements have been prepared based on the accounting records maintained by the Parent Company and by the other entities that are part of the Company and are presented in thousands of Chilean pesos (unless expressly stated) as this is the functional and presentation currency of the Company. Foreign operations are included in accordance with the accounting policies established in Notes 2.5.

 

2.2            Subsidiaries and consolidation

 

Subsidiary entities are those companies directly or indirectly controlled by Embotelladora Andina. Control is obtained when the Company has power over the investee, when it has exposure or is entitled to variable returns from its involvement in the investee and when it has the ability to use its power to influence the amount of investor returns. They include assets and liabilities, results of operations, and cash flows for the periods reported. Income or losses from subsidiaries acquired or sold are included in the consolidated statements of income by function from the effective date of acquisition through the effective date of disposal, as applicable.

 

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

 

Intercompany transactions, balances and unrealized gains on transactions between Group entities are eliminated. Unrealized losses are also eliminated. When necessary, the accounting policies of the subsidiaries are modified to ensure uniformity with the policies adopted by the Group.

 

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

 

8


 

 

 

The interim consolidated financial statements include all assets, liabilities, income, expenses, and cash flows of the Company and its subsidiaries after eliminating balances and transaction among the Group’s entities, the subsidiary companies included in the consolidation are the following:

 

        Ownership interest  
        06.30.2023     12.31.2022  
Taxpayer ID   Company Name   Direct     Indirect     Total     Direct     Indirect     Total  
96.842.970-1   Andina Bottling Investments S.A.     99.9       0.09       99.99       99.9       0.09       99.99  
96.972.760-9   Andina Bottling Investments Dos S.A.     99.9       0.09       99.99       99.9       0.09       99.99  
Foreign   Andina Empaques Argentina S.A.     -       99.98       99.98       -       99.98       99.98  
96.836.750-1   Andina Inversiones Societarias S.A.     99.98       0.01       99.99       99.98       0.01       99.99  
76.070.406-7   Embotelladora Andina Chile S.A.     99.99       -       99.99       99.99       -       99.99  
Foreign   Embotelladora del Atlántico S.A.     0.92       99.07       99.99       0.92       99.07       99.99  
96.705.990-0   Envases Central S.A.     59.27       -       59.27       59.27       -       59.27  
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.     99.9       0.09       99.99       99.9       0.09       99.99  
77.427.659-9   Re-Ciclar S.A.     60.00       -       60.00       60.00       -       60.00  
Foreign   Rio de Janeiro Refrescos Ltda.     -       99.99       99.99       -       99.99       99.99  
78.536.950-5   Servicios Multivending Ltda.     99.9       0.09       99.99       99.9       0.09       99.99  
78.861.790-9   Transportes Andina Refrescos Ltda.     99.9       0.09       99.99       99.9       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   VJ S.A.     15.00       50.00       65.00       15.00       50.00       65.00  

 

2.3            Investments in associates

 

Ownership interest held by the Group in associates are recorded following the equity method. According to the equity method, the investment in an associate is initially recorded at cost. As of the date of acquisition, the investment in the statement of financial position is recorded by the proportion of its total assets, which represents the Group's participation in its capital, once adjusted, where appropriate, the effect of the transactions made with the Group, plus capital gains that have been generated in the acquisition of the company.

 

Dividends received from these companies are recorded by reducing the value of the investment and the results obtained by them, which correspond to the Group according to its ownership, are recorded under the item “Participation in profit (loss) of associates accounted for by the equity method.”

 

Associates are all entities over which the Group exercises significant influence but does not have control. Significant influence is the power to intervene in the financial and operating policy decisions of the associate, without having control or joint control over it. The results of these associates are accounted for using the equity method. Accounting policies of the associates are changed, where necessary, to ensure conformity with the policies adopted by the Company and unrealized gains are eliminated.

 

9


 

 

 

For associates located in Brazil, the financial statements accounted for using the equity method have a one-month lag because their reporting dates are different from those of Embotelladora Andina.

 

2.4            Financial reporting by operating segment

 

“IFRS 8 Operating Segments” 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:

 

· Operation in Chile

 

· Operation in Brazil

 

· Operation in Argentina

 

· Operation in Paraguay

 

2.5            Functional currency and presentation currency

 

2.5.1            Functional currency

 

Items included in the financial statements of each of the entities in the Company are measured using the currency of the primary economic environment in which the entity operates (“functional currency”). The functional currency of each of the Operations is the following:

 

Company Functional Currency
Embotelladora del Atlántico Argentine Peso (ARS)
Embotelladora Andina Chilean Peso (CLP)
Paraguay Refrescos Paraguayan Guaraní (PYG)
Rio de Janeiro Refrescos Brazil Real (BRL)

 

Foreign currency-denominated monetary assets and liabilities are converted to the functional currency at the observed exchange rate of each central bank, in effect on the closing date.

 

All differences arising from the liquidation or conversion of monetary items are recorded in the income statement, with the exception of the monetary items designated as part of the hedging of the Group's net investment in a business abroad. These differences are recorded under other comprehensive income until the disposal of the net investment, at which point they are reclassified to the income statement. Tax adjustments attributable to exchange differences in these monetary items are also recognized under other comprehensive income.

 

Non-monetary items that are valued at historical cost in a foreign currency are converted using the exchange rate in effect at the date of the initial transaction. Non-monetary items measured at fair value in a foreign currency are converted using the exchange rate in effect at the date on which fair value is determined. Losses or gains arising from the conversion of non-monetary items measured at fair value are recorded in accordance with the recognition of losses or gains arising from the change in the fair value of the respective item (e.g., exchange differences arising from items whose fair value gains or losses are recognized in another overall result or in results are also recognized under comprehensive income).

 

10


 

 

 

Functional currency in hyperinflationary economies

 

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

 

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

 

For consolidation purposes in Embotelladora Andina S.A. and as a result of the adoption of IAS 29, the results and financial position of our Argentine subsidiaries were converted to the closing exchange rate (ARS/CLP) at the date of presentation of these financial statements , in accordance with IAS 21 "Effects of foreign currency exchange rate variations", when dealing with a hyperinflationary economy.

 

The comparative amounts in the consolidated financial statements are those that were presented as current year amounts in the relevant financial statements of the previous year (i.e., not adjusted for subsequent changes in price level or exchange rates). This results in differences between the closing net equity of the previous year and the opening net equity of the current year and, as an accounting policy option, these changes are presented as follows: (a) the re-measurement of Opening balances under IAS 29 as an adjustment to equity and (b) subsequent effects, including re-expression under IAS 21 , as "Exchange rate differences in the conversion of foreign operations" under other comprehensive income.

 

The adjustment factor is derived from the National Consumer Price Index (CPI), which is published by the National Institute of Statistics and Census of the Argentine Republic (INDEC). Inflation for the periods January to June 2023 and January to December 2022 amounted to 53.54% and 96.95%, respectively.

 

2.5.2            Presentation currency

 

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

 

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

 

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

 

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

 

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

 

· In the case of the disposal of an investment abroad, the component of other comprehensive income (OCI) relating to that investment is reclassified to the income statement.

 

11


 

 

 

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

 

Financial statements of economies with a hyperinflationary economic environment, are recognized according to IAS 29 Financial Information in Hyperinflationary Economies, and subsequently converted to Chilean pesos as follows:

 

· The statement of financial position sheet is translated at the closing exchange rate at the financial statements date.

 

· The income statement is translated at the closing exchange rate at the financial statements date.

 

· The statement of cash flows is converted to the closing exchange rate at the date of the financial statements.

 

· For the disposal of an investment abroad, the component of other comprehensive income (OCI) relating to that investment is reclassified to the income statement.

 

In accordance with IAS 21 "Effects of Changes in Foreign Exchange Rates," we use the closing exchange rate to translate financial information into presentation currency. The official dollar whose value is determined by the Central Bank of Argentina (BCRA) is used to calculate the exchange rate for the presentation and preparation of the consolidated financial statements.

 

In the course of Argentine market transactions, there are a number of other types of U.S. dollar rates that may differ from the BCRA-calculated official rate. In the event that financial information is translated into the presentation currency using a non-official exchange rate, the consolidated figures of our Operation in Argentina may be affected.

 

2.5.3            Exchange rates

 

Exchange rates regarding the Chilean peso in effect at the end of each period are as follows:

 

Date   USD     BRL     ARS     PYG  
06.30.2023     801.66       166.35       3.12       0.110  
12.31.2022     855.86       164.03       4.83       0.116  
06.30.2022     932.08       177.94       7.44       0.136  

 

Exchange rates regarding the Chilean peso, calculated using average rates, used in the preparation of the Consolidated Financial Statements, are as follows:

 

Date   USD     BRL     PYG          
30.06.2023     805,68       158,82       0,111          
30.06.2022     825,87       162,67       0,119          

 

For the translation of Argentine figures, closing rates (not average) are used, as described in Note 2.5.2 b.

 

12


 

 

2.6            Property, plant, and equipment

 

The elements of Property, plant and equipment, are valued for their acquisition cost, net of their corresponding accumulated depreciation, and of the impairment losses they have experienced.

 

The cost of the items of Property, plant and equipment include in addition to the price paid for the acquisition: i) the financial expenses accrued during the construction period that are directly attributable to the acquisition, construction or production of qualified assets, which are those that require a substantial period of time before being ready for use, such as production facilities. The Group defines a substantial period as one that exceeds twelve months. The interest rate used is that corresponding to specific financing or, if it does not exist, the weighted average financing rate of the Company making the investment; and ii) personnel expenses directly related to the construction in progress.

 

Construction in progress is transferred to operating assets after the end of the trial period when they are available for use, from which moment depreciation begins.

 

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. Repairs and maintenance are charged to expense in the reporting period in which they are incurred.

 

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

 

The estimated useful lives by asset category are:

 

Assets   Range in years  
Buildings   15-80  
Plant and equipment   5-20  
Warehouse installations and accessories   10-50  
Furniture and supplies   4-5  
Motor vehicles   4-10  
IT equipment   3-5  
Other Property, plant and equipment   3-10  
Bottles and containers   1-8  

 

The residual value and useful lives of Property, plant and equipment are reviewed and adjusted at the end of each fiscal year, if appropriate.

 

The Company assesses on each reporting date if there is evidence that an asset may be impaired. The Group estimates the recoverable amount of the asset, if there is evidence, or when an annual impairment test is required for an asset.

 

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

 

13


 

 

 

2.7 Intangible assets and Goodwill

 

2.7.1 Goodwill

 

Goodwill represents the excess of the consideration transferred over the Company’s interest in the net fair value of the net identifiable assets of the subsidiary and the fair value of the non-controlling interest in the subsidiary on the acquisition date. Since goodwill is an intangible asset with indefinite useful life, it is recognized separately and tested annually or more frequently if events or changes in circumstances indicate a potential impairment. The carrying value of goodwill is compared to the recoverable amount, which is the higher of value in use and the fair value less costs to sell. Any impairment is recognized immediately as an expense and is not subsequently reversed.

 

Goodwill is carried at cost less accumulated impairment losses.

 

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

 

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

 

2.7.2 Distribution rights

 

Distribution rights are contractual rights to produce and/or distribute Coca-Cola brand products and other brands in certain territories in Argentina, Brazil, Chile and Paraguay. Distribution rights are born from the process of valuation at fair value of the assets and liabilities of companies acquired in business combinations. Distribution rights have an indefinite useful life and are not amortized, (as they are historically permanently renewed by The Coca-Cola Company) and therefore 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. Their accounting recognition is initially realized for their acquisition or production cost and, subsequently, they are valued at their net cost of their corresponding accumulated amortization and of the impairment losses that, if applicable, they have experienced. The aforementioned software is amortized within four years.

 

2.8 Impairment 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 - CGU). Cash-generating unit's recoverable amount has been determined on the basis of its value in use.

 

16 


 

 

 

Regardless of what was stated in the previous paragraph, in the case of CGUs to which goodwill or intangible assets with an indefinite useful life have been assigned, the analysis of their recoverability is carried out systematically at the end of each fiscal year. These indications may include new legal provisions, change in the economic environment that affects business performance indicators, competition movements, or the disposal of an important part of a CGU.

 

Management reviews business performance based on geographic segments. Goodwill is monitored at the operating segment level that includes the different cash generating units in operations in Chile, Brazil, Argentina and Paraguay. The impairment of distribution rights is monitored geographically in the CGU or group of cash generating units, which correspond to specific territories for which Coca-Cola distribution rights have been acquired. These cash generating units or groups of cash generating units are composed of the following segments:

 

- Operation in Chile;
     
- Operation in Argentina;
     
- Operation in Brazil (State of Rio de Janeiro and Espirito Santo, Ipiranga territories, investment in the Sorocaba associate and investment in the Leão Alimentos S.A. associate);
     
- Operation in Paraguay

 

To check if goodwill has suffered a loss due to impairment of value, the Company compares the book value thereof with its recoverable value, and recognizes an impairment loss, for the excess of the asset's carrying amount over its recoverable amount. To determine the recoverable values of the CGU, management considers the discounted cash flow method as the most appropriate.

 

The main assumptions used in the annual impairment test are:

 

a) Discount rate

 

The discount rate applied in the annual impairment test carried out in 2022 was estimated using the CAPM (Capital Asset Pricing Model) methodology, which allows estimating a discount rate according to the level of risk of the CGU in the country where it operates. A nominal discount rate in local currency before tax is used according to the following table:

 

    2022 Discount
rates
 
Argentina     33.1 %
Chile     9.3 %
Brazil     10.5 %
Paraguay     11.3 %

 

b) Other assumptions

 

The financial projections to determine the net present value of future cash flows of the CGUs are modeled based on the main historical variables and the respective budgets approved by management. In this regard, a conservative growth rate is used, taking into account the differences that exist in categories with high growth such as carbonated beverages, categories with medium growth such as waters and juices, and less developed categories such as alcohols. Additionally, the valuation model considers projections over 5 years based on perpetuity growth rates by operation, which range from 0.3% to 0.9% depending on the degree of maturity of the consumption of the products in each operation. In this sense, the variables with greatest sensitivity in these projections are the discount rates applied in the determination of the net present value of projected cash flows, growth perpetuities and EBITDA margins considered in each CGU.

 

17 


 

 

 

In order to sensitize the impairment test, variations were made to the main variables used in the model. Ranges used for each of the modified variables are:

 

- Discount Rate: Increase / Decrease of up to 200 bps as a value in the rate at which future cash flows are discounted to bring them to present value

 

- Perpetuity: Increase / Decrease of up to 26 bps in the rate to calculate the perpetual growth of future cash flows

 

- EBITDA margin: Increase / Decrease of 200 bps of EBITDA margin of operations, which is applied per year for the projected periods, that is, for the years 2023-2027

 

After modeling and valuing the different CGUs in the annual impairment process that the Company performs, as a result of the tests performed as of December 31, 2022, no impairment were identified in any of the CGUs listed above, assuming conservative EBITDA margin projections and in line with market history.

 

Thus, despite the deterioration in macroeconomic conditions experienced by the economic conditions of the countries in which operations are carried out, the impairment test yielded recovery values higher than the book values of assets, including those for the sensitivity calculations in the stress test conducted on the model for the 3 previously mentioned variables.

 

During the 2023 period, no impairment indicators have been identified.

 

2.9 Financial instruments

 

A financial instrument is any contract that results in the recognition of a financial asset in one entity and a financial liability or equity instrument in another entity.

 

2.9.1 Financial assets

 

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

 

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

 

The subsequent classification and measurement of the Group's financial assets are as follows:

 

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

 

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

 

18 


 

 

 

Other financial assets are classified and subsequently measures as follows:

 

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

 

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

 

A financial asset (or, where applicable, a portion of a financial asset or a portion of a group of similar financial assets) is initially disposed (for example, canceled in the Group's consolidated financial statements) when:

 

- The rights to receive cash flows from the asset have expired,

 

- The Group has transferred the rights to receive the cash flows of the asset or has assumed the obligation to pay all cash flows received without delay to a third party under a transfer agreement; and the Group (a) has substantially transferred all risks and benefits of the asset, or (b) has not substantially transferred or retained all risks and benefits of the asset but has transferred control of the asset.

 

2.9.2 Financial Liabilities

 

Financial liabilities are classified as a fair value financial liability at the date of their initial recognition, as appropriate, with changes in results, loans and credits, accounts payable or derivatives designated as hedging instruments in an effective coverage.

 

All financial liabilities are initially recognized at fair value and transaction costs directly attributable are netted from loans and credits and accounts payable.

 

The Group's financial liabilities include trade and other accounts payable, loans and credits, including those discovered in current accounts, and derivative financial instruments.

 

The classification and subsequent measurement of the Group's financial liabilities are as follows:

 

- Fair value financial liabilities with changes in results include financial liabilities held for trading and financial liabilities designated in their initial recognition at fair value with changes in results. The losses or gains of liabilities held for trading are recognized in the income statement.

 

- Loans and credits are valued at cost or amortized using the effective interest rate method. Gains and losses are recognized in the income statement when liabilities are disposed, as well as interest accrued in accordance with the effective interest rate method.

 

A financial liability is disposed of when the obligation is extinguished, cancelled or expires. Where an existing financial liability is replaced by another of the same lender under substantially different conditions, or where the conditions of an existing liability are substantially modified, such exchange or modification is treated as a disposal of the original liability and the recognition of the new obligation. The difference in the values in the respective books is recognized in the statement of income.

 

19 


 

 

 

2.9.3 Offsetting financial instruments

 

Financial assets and financial liabilities are offset with the corresponding net amount presenting the corresponding net amount in the statement of financial position, if:

 

- There is currently a legally enforceable right to offset the amounts recognized, and

 

- It is intended to liquidate them for the net amount or to realize the assets and liquidate the liabilities simultaneously.

 

2.10 Derivatives financial instruments and hedging activities

 

The Company and its subsidiaries use derivative financial instruments to mitigate risks relating to changes in foreign currency and exchange rates associated with raw materials, and loan obligations. Derivatives are initially recognized at fair value on the date a derivative contract is entered into and are subsequently re-measured at their fair value at each closing date. Derivatives are accounted as financial assets when the fair value is positive and as financial liabilities when the fair value is negative. The method of recognizing the resulting gain or loss depends on whether the derivative is designated as a hedging instrument, and if so, the nature of the item being hedged.

 

2.10.1 Derivative financial instruments designated as cash flow hedges

 

At the inception of the transaction, the group documents the relationship between hedging instruments and hedged items, as well as its risk management objectives and strategy for undertaking various hedging transactions. The group also documents its assessment, both at hedge inception and on an ongoing basis, of whether the derivatives that are used in hedging transactions are highly effective in offsetting changes in cash flows of hedged items. The effective portion of changes in the fair value of derivatives that are designated and qualify as cash flow hedges is recognized in other comprehensive income. The gain or loss relating to the ineffective portion is recognized immediately in the consolidated income statement within "other gains (losses)”.

 

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

 

2.10.2 Derivative financial instruments not designated for hedging

 

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

 

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

 

The Company also evaluates the existence of embedded derivatives in contracts and financial instruments as stipulated by IFRS 9 and classifies them pursuant to their contractual terms and the business model of the group. At the date of these financial statements, the Company had no embedded derivatives.

 

20 


 

 

 

2.10.3 Fair value hierarchy

 

Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants on the date of the transaction. Fair value is based on the presumption that the transaction to sell the asset or to transfer the liability takes place;

 

- In the asset or liability main market, or

 

- In the absence of a main market, in the most advantageous market for the transaction of those assets or liabilities.

 

The Company maintains assets related to foreign currency derivative contracts which were classified as Other current and non-current financial assets and Other current and non-current financial liabilities, respectively, and are accounted at fair value within the statement of financial position.

 

The Company uses the following hierarchy to determine and disclose the fair value of financial instruments with assessment techniques:

 

Level 1:          Quote values (unadjusted) in active markets for identical assets or liabilities

 

Level 2:          Valuation techniques for which the lowest level variable used, which is significant for the calculation, is directly or indirectly observable

 

Level 3:          Valuation techniques for which the lowest level variable used, which is significant for the calculation, is not observable.

 

During the reporting periods there were no transfers of items between fair value measurement categories. All of which were valued during the periods using Level 2.

 

2.11 Inventories

 

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

 

The initial cost of inventories includes the transfer of losses and gains from cash flow hedges, related to the purchase of raw materials.

 

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

 

2.12 Trade accounts receivable and other accounts receivable

 

Trade accounts receivable and other accounts receivable are measured and recognized at the transaction price at the time they are generated less the provision for expected credit losses, pursuant to the requirements of IFRS 15, since they do not have a significant financial component, less the provision of expected credit losses. The provision for expected credit losses is made applying a value impairment model based on expected credit losses for the following 12 months. The Group applies a simplified focus for trade receivables, thereby impairment is always recorded referring to expected losses during the whole life of the asset. The carrying amount of the asset is reduced by the provision of expected credit losses, and the loss is recognized in administrative expenses in the consolidated income statement by function.

 

21 


 

 

 

2.13 Cash and cash equivalents

 

Cash and cash equivalents include cash on hand, bank balances, time deposits and other short-term highly liquid and low risk of change in value investments.

 

2.14 Other financial liabilities

 

Resources obtained from financial institutions as well as the issuance of debt securities are initially recognized at fair value, net of costs incurred during the transaction. Then, liabilities are valued by accruing interests in order to equal the current value with the future value of liabilities payable, using the effective interest rate method.

 

General and specific borrowing costs directly attributable to the acquisition, construction or production of qualified assets, considered as those that require a substantial period of time in order to get ready for their forecasted use or sale, are added to the cost of those assets until the period in which the assets are substantially ready to be used or sold.

 

2.15 Income tax

 

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

 

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

 

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

 

The Company does not recognize deferred income taxes for temporary differences from investments in subsidiaries in which the Company can control the timing of the reversal of the temporary differences and it is probable that they will not be reversed in the near future.

 

The Group offsets deferred tax assets and liabilities if and only if it has legally recognized a right to offset against the tax authority the amounts recognized in those items; and intends to settle the resulting net debts, or to realize the assets and simultaneously settle the debts that have been offset by them.

 

2.16 Provisions

 

Provisions 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.

 

22 


 

 

 

2.17 Leases

 

In accordance with IFRS 16 “Leases” Embotelladora Andina analyzes, at the beginning of the contract, the economic background of the agreement, to determine if the contract is, or contains, a lease, evaluating whether the agreement transfers the right to control the use of an identified asset for a period of time in exchange for a consideration. Control is considered to exist if the client has i) the right to obtain substantially all the economic benefits from the use of an identified asset; and ii) the right to direct the use of the asset.

 

The Company when operating as a lessee, at the beginning of the lease (on the date the underlying asset is available for use) records an asset for the right-of-use in the statement of financial position (under Property, plant and equipment) and a lease liability (under Other financial liabilities).

 

This asset is initially recognized at cost, which includes: i) value of the initial measurement of the lease liability; ii) lease payments made up to the start date less lease incentives received; iii) the initial direct costs incurred; and iv) the estimation of costs for dismantling or restoration. Subsequently, the right-of-use asset is measured at cost, adjusted by any new measurement of the lease liability, less accumulated depreciation and accumulated losses due to impairment of value. The right-of-use asset is depreciated in the same terms as the rest of similar depreciable assets, if there is reasonable certainty that the lessee will acquire ownership of the asset at the end of the lease. If such certainty does not exist, the asset depreciates at the shortest period between the useful life of the asset or the lease term.

 

On the other hand, the lease liability is initially measured at the present value of the lease payments, discounted at the incremental loan rate of the Company, if the interest rate implicit in the lease could not be easily determined. Lease payments included in the measurement of the liability include: i) fixed payments, less any lease incentive receivable; ii) variable lease payments; iii) residual value guarantees; iv) exercise price of a purchase option; and v) penalties for lease termination.

 

The lease liability is increased to reflect the accumulation of interest and is reduced by the lease payments made. In addition, the carrying amount of the liability is measured again if there is a modification in the terms of the lease (changes in the term, in the amount of payments or in the evaluation of an option to buy or change in the amounts to be paid). Interest expense is recognized as an expense and is distributed among the periods that constitute the lease period, so that a constant interest rate is obtained in each year on the outstanding balance of the lease liability.

 

Short-term leases, equal to or less than one year, or lease of low-value assets are excepted from the application of the recognition criteria described above, recording the payments associated with the lease as an expense in a linear manner throughout the lease term. The Company does not act as lessor, nor does it have variable payments as lessee.

 

2.18 Deposits for returnable containers

 

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

 

This liability pertains to the deposit amount that would be reimbursed when the customer or distributor returns the bottles and containers in good condition, together with the original invoice.

 

This liability is presented under Other current financial liabilities since 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.

 

23 


 

 

 

2.19 Revenue recognition

 

The Company recognizes revenue when control over a good or service is transferred to the client. Control refers to the ability of the client to direct the use and obtain substantially all the benefits of the goods and services exchanged. Revenue is measured based on the consideration to which it is expected to be entitled for such transfer of control, excluding amounts collected on behalf of third parties.

 

Management has defined the following indicators for revenue recognition, applying the five-step model established by IFRS 15 “Revenue from contracts with customers”: 1) Identification of the contract with the customer; 2) Identification of performance obligations; 3) Determination of the transaction price; 4) Assignment of the transaction price; and 5) Recognition of revenue.

 

All the above conditions are met at the time the products are delivered to the customer. Net sales reflect the units delivered at list price, net of promotions, discounts and taxes.

 

The revenue recognition criteria of the good provided by Embotelladora Andina corresponds to a single performance obligation that transfers the product to be received to the customer.

 

2.20 Contributions from The Coca-Cola Company

 

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

 

2.21 Dividend distribution

 

The minimum mandatory dividend established by the Chilean Corporations Law is 30% of net income for the year, which must be ratified unanimously by the General Shareholders' Meeting. Net income is determined as of December 31 of each year, at which time the liability is recognized in the Company's consolidated financial statements.

 

Interim and final dividends are recorded at the time of their approval by the competent body, which in the first case is normally the Board of Directors of the Company, while in the second case it is the responsibility of the General Shareholders’ Meeting.

 

2.22 Critical accounting estimates and judgments

 

In preparing the Consolidated Financial Statements, the Company has used certain judgments and estimates made to quantify some of the assets, liabilities, income, expenses and commitments. Following is an explanation of the estimates and judgments that might have a material impact on future financial statements.

 

2.22.1 Impairment of goodwill and intangible assets with indefinite useful lives

 

The Company tests annually whether goodwill and intangible assets with indefinite useful life (such as distribution rights) have suffered any impairment. The recoverable amounts of cash generating units are determined based on value in use calculations. The significant judgments and assumptions used in the calculations include sales volumes and prices, discount rates, marketing expenses and other economic factors.

 

24 


 

 

 

The estimation of these variables requires a use of estimates and judgments as they are subject to inherent uncertainties; however, the assumptions are consistent with the Company’s internal planning and 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 lowest discounted cash flows analysis. On an annual basis and close to each fiscal year end discounted cash flows in the Company's cash generating units in Chile, Brazil, Argentina and Paraguay generated a higher value than the carrying values of the respective net assets, including goodwill of the Brazilian, Argentinian and Paraguayan subsidiaries.

 

2.22.2 Fair Value of Assets and Liabilities

 

IFRS require in certain cases that assets and liabilities be recorded at their fair value. Fair value is the price that would be received for selling an asset or paid to transfer a liability in a transaction ordered between market participants at the date of measurement.

 

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

 

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

 

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

 

2.22.3 Allowances for doubtful accounts

 

The Group uses a provision matrix to calculate expected credit losses for trade receivables. Provisions are based on due days for various groups of customer segments that have similar loss patterns (i.e., by geography region, product type, customer type and rating, and credit letter coverage and other forms of credit insurance).

 

The provision matrix is initially based on the historically observed non-compliance rates for the Group. The Group will calibrate the matrix to adjust the historical credit loss experience with forward-looking information. For example, if expected economic conditions (i.e., gross domestic product) are expected to deteriorate over the next year, which can lead to more non-compliances in the industry, historical default rates are adjusted. At each closing date, the observed historical default rates are updated and changes in prospective estimates are analyzed. The assessment of the correlation between observed historical default rates, expected economic conditions and expected credit losses are significant estimates.

 

25 


 

 

 

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

 

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

 

2.22.5 Contingent liabilities

 

Provisions for litigation and other contingencies are recognized when the Company has a present obligation (legal or constructive) as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation, and a reliable estimate can be made of the amount of the obligation.

 

The amount recognized as a provision is the best estimate of the consideration required to settle the current obligation at the date of issuance of the financial statements, considering the risks and uncertainties surrounding the obligation. When a provision is measured using estimated cash flows to settle the current obligation, its carrying amount is the present value of those cash flows (when the effect of the time value of money is material). The accrual of the discount is recognized as a finance cost. Incremental legal costs expected to be incurred in settling the legal claim are included in the measurement of the provision. If management is unable to reliably estimate the obligation or conclude no loss is probable but it is reasonably possible that a loss may be incurred, no provision is recorded but the contingency is disclosed in the notes to the consolidated financial statements.

 

Provisions are reviewed at the end of each reporting period and are adjusted to reflect the current best estimate. If it is no longer probable that an outflow of economic benefits will be required to settle the obligation, the provision is reversed.

 

A contingent liability does not imply the recognition of a provision. Legal costs expected to be incurred in defending the legal claim are recognized in profit or loss when incurred.

 

2.22.6. Employee benefits

 

The Company records a liability regarding indemnities for years of service that will be paid to employees in accordance with individual and collective agreements subscribed with employees, which is recorded at actuarial value in accordance with IAS 19 “Employee Benefits”. At year-end there have been no modifications to the agreements.

 

Results from updated of actuarial variables are recorded within other comprehensive income in accordance with IAS 19.

 

Additionally, the Company has retention plans for some officers, which have a provision pursuant to the guidelines of each plan. These plans grant the right to certain officers to receive a cash payment on a certain date once they have fulfilled with the required years of service.

 

26 


 

 

 

The Company and its subsidiaries have recorded a provision to account for the cost of vacations and other employee benefits on an accrual basis. These liabilities are recorded under current non-financial liabilities.

 

2.23 New Standards, Interpretations and Amendments to IFRS

 

2.23.1 New Standards, Interpretations and Amendments for annual periods beginning on January 1, 2023

 

IFRS 17 "Insurance Contracts". Issued in May 2017, it replaces the current IFRS 4. IFRS 17 will primarily change the accounting for all entities that issue insurance contracts and investment contracts with discretionary participation features. The standard applies to annual periods beginning on or after January 1, 2023.

 

Amendments to IAS 1 "Presentation of Financial Statements" and IAS 8 "Accounting Policies, Changes in Accounting Estimates and Errors", issued in February 2021. The amendments are intended to improve disclosures of accounting policies and help users of financial statements to distinguish between changes in accounting estimates and changes in accounting policies. This standard should be applied to annual periods beginning on or after January 1, 2023.

 

Amendment to IAS 12 - Deferred Taxes Relating to Assets and Liabilities Arising from a Single Transaction. Issued in May 2021, this amendment requires companies to recognize deferred taxes on transactions that, on initial recognition, result in equal amounts of taxable and deductible temporary differences. This amendment should be applied to annual periods beginning on or after January 1, 2023.

 

Amendment to IAS 12 "Income taxes" on international tax reform - Pillar two model rules. Issued in May 2023, this amendment provides companies with a temporary exemption from accounting for deferred taxes arising from the international tax reform of the Organization for Economic Cooperation and Development (OECD). The amendments also introduce specific disclosure requirements for affected companies. This standard should be applied to annual periods beginning on or after January 1, 2023.

 

Amendment to IAS 1 "Presentation of Financial Statements" on classification of liabilities. This amendment clarifies that liabilities are classified as current or non-current depending on the rights that exist at the end of the reporting period. The classification is not affected by the entity's expectations or events after the reporting date (e.g., receipt of a waiver or covenant breach). The amendment also clarifies what IAS 1 means when it refers to the "settlement" of a liability. The amendment should be applied retrospectively in accordance with IAS 8. Effective date of initial application January 1, 2023.

 

Amendment to IFRS 17 - Initial Application of IFRS 17 and IFRS 9 Comparative Information. This amendment is an amendment of limited scope to the transition requirements of IFRS 17, Insurance Contracts, which provides insurers with an option aimed at improving the usefulness of the information for investors on the initial application of the new Standard. The amendment relates only to the transition of insurers to the new Standard, it does not affect any other requirements of IFRS 17.

 

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

 

27 


 

 

 

2.23.2 New Standards, Interpretations and Amendments for annual periods beginning on or after January 1, 2024

 

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

 

Amendment to IAS 1 "Non-current liabilities with covenants". Issued in January 2022, the amendment aims to improve the information that an entity provides when the payment terms of its liabilities may be deferred depending on compliance with covenants within twelve months after the date of issuance of the financial statements.

 

Amendment to IFRS 16 "Leases" on sale and leaseback. Issued in September 2022, this amendment explains how an entity should recognize the rights to use the asset and how the gains or losses arising from the sale and leaseback should be recognized in the financial statements.

 

Amendments to IAS 7 "Statement of Cash Flows" and IFRS 7 "Financial Instruments: Disclosures" on supplier financing arrangements. Published in May 2023, these amendments require disclosures to improve the transparency of supplier financing arrangements and their effects on a company's liabilities, cash flows and exposure to liquidity risk.

 

The Company's management estimates that the adoption of the standards, interpretations and amendments described above will not have a significant impact on the consolidated financial statements of the Company during the first period of their application.

 

3 – FINANCIAL REPORTING BY SEGMENT

 

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

 

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

 

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

 

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

 

· Operation in Chile

 

· Operation in Brazil

 

· Operation in Argentina

 

· Operation in Paraguay

 

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

 

Expenses and revenue associated with the Corporate Officer were assigned to the operation in Chile in the soft drinks segment because Chile is the country that manages and pays the corporate expenses, which would also be substantially incurred, regardless of the existence of subsidiaries abroad.

 

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

 

28 


 

 

 

A summary of the Company's operations by segment according to IFRS is as follows:

 

For the period ended June 30, 2023   Operation in
Chile
    Operation in
Argentina
    Operation in
Brazil
    Operation in
Paraguay
    Inter-country
eliminations
    Consolidated,
total
 
      ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$  
Net sales     582,729,361       323,541,255       320,506,018       100,463,548       (1,256,946 )     1,325,983,236  
Cost of sales     (389,547,657 )     (164,590,865 )     (199,508,196 )     (55,647,014 )     1,421,946       (807,871,786 )
Distribution expenses     (49,815,666 )     (44,151,855 )     (24,151,245 )     (5,939,071 )     -       (124,057,837 )
Administrative expenses     (93,616,756 )     (63,182,892 )     (52,871,083 )     (14,514,450 )     -       (224,185,181 )
Financial income     5,933,759       9,081,211       4,854,918       536,218       -       20,406,106  
Financial costs     (14,455,588 )     (1,339,161 )     (13,847,612 )     -       -       (29,642,361 )
Net financial costs     (8,521,829 )     7,742,050       (8,992,694 )     536,218       -       (9,236,255 )
Share of entity in income of associates accounted for using the equity method, total     (171,033 )     -       1,011,245       -       -       840,212  
Income tax expense     (20,482,639 )     (22,036,790 )     (7,940,205 )     (3,008,028 )     -       (53,467,662 )
Oher income (expenses)     (35,960,305 )     (11,963,418 )     (5,653,044 )     65,355       -       (53,511,412 )
Net income of the segment reported     (15,386,524 )     25,357,485       22,400,796       21,956,558       165,000       54,493,315  
                                                 
Depreciation and amortization     21,653,563       16,435,537       15,319,606       6,374,289       (165,000 )     59,617,995  
                                      -          
Current assets     436,244,640       101,641,275       365,369,142       38,543,817       -       941,798,874  
Non-current assets     774,765,957       252,981,857       575,188,561       253,177,444       -       1,856,113,819  
Segment assets, total     1,211,010,597       354,623,132       940,557,703       291,721,261       -       2,797,912,693  
                                                 
Carrying amount in associates and joint ventures accounted for using the equity method, total     49,839,444       -       40,062,752       -       -       89,902,196  
                                                 
Segment disbursements in non-monetary assets     69,896,339       18,776,197       19,572,406       10,813,968       -       119,058,910  
                                                 
Current liabilities     157,075,398       121,221,343       471,813,120       28,496,772       -       778,606,633  
Non-current liabilities     895,863,159       29,639,427       192,388,157       15,597,017       -       1,133,487,760  
Segment liabilities, total     1,052,938,557       150,860,770       664,201,277       44,093,789       -       1,912,094,393  
                                                 
Cash flows (used in) provided by in Operating Activities     124,049,677       (22,401,348 )     38,897,558       (13,537,701 )     -       127,008,186  
Cash flows (used in) provided by Investing Activities     (6,829,011 )     (18,776,197 )     (19,572,406 )     (10,813,968 )     -       (55,991,582 )
Cash flows (used in) provided by Financing Activities     (104,172,638 )     29,756,352       (1,439,689 )     -       -       (75,855,975 )

 

29 


 

 

 

For the period ended June 30, 2022   Operation in
Chile
    Operation in
Argentina
    Operation in
Brazil
    Operation in
Paraguay
    Inter-country
eliminations
    Consolidated,
total
 
      ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$  
Net sales     529,102,289       349,640,122       281,731,666       96,347,308       (1,907,152 )     1,254,914,233  
Cost of sales     (348,920,310 )     (184,348,814 )     (178,633,522 )     (52,271,938 )     1,907,152       (762,267,432 )
Distribution expenses     (44,961,906 )     (48,352,062 )     (21,626,812 )     (5,575,888 )     -       (120,516,668 )
Administrative expenses     (82,833,695 )     (61,732,883 )     (46,369,464 )     (14,420,180 )     -       (205,356,222 )
Financial income     11,933,411       8,262,184       4,410,837       443,533       -       25,049,965  
Financial costs     (13,652,032 )     (244,151 )     (14,218,666 )     -       -       (28,114,849 )
Net financial costs     (1,718,621 )     8,018,033       (9,807,829 )     443,533       -       (3,064,884 )
Share of entity in income of associates accounted for using the equity method, total     865,562       -       (832,169 )     -       -       33,393  
Income tax expense     (14,694,774 )     (22,727,068 )     (9,405,174 )     (3,049,589 )     -       (49,876,605 )
Oher income (expenses)     (47,285,307 )     (15,286,906 )     8,624,005       239,133       -       (53,709,075 )
Net income of the segment reported     (10,446,762 )     25,210,422       23,680,701       21,712,379       -       60,156,740  
                                                 
Depreciation and amortization     19,256,301       17,569,301       14,998,416       5,913,025       -       57,737,043  
                                      -          
Current assets     496,497,247       106,346,697       210,350,384       67,206,590       -       880,400,918  
Non-current assets     738,320,731       263,500,544       792,070,033       307,824,054       -       2,101,715,362  
Segment assets, total     1,234,817,978       369,847,241       1,002,420,417       375,030,644       -       2,982,116,280  
                                                 
Carrying amount in associates and joint ventures accounted for using the equity method, total     53,914,805       -       44,632,684       -       -       98,547,489  
                                                 
Segment disbursements in non-monetary assets     31,779,771       17,224,526       15,531,509       8,359,001       -       72,894,807  
                                                 
Current liabilities     231,352,852       114,667,927       117,819,869       29,908,332       -       493,748,980  
Non-current liabilities     793,556,315       25,527,536       589,246,922       19,198,530       -       1,427,529,303  
Segment liabilities, total     1,024,909,167       140,195,463       707,066,791       49,106,862       -       1,921,278,283  
                                                 
Cash flows (used in) provided by in Operating Activities     138,267,063       5,277,946       10,974,636       7,752,554       -       162,272,199  
Cash flows (used in) provided by Investing Activities     79,842,388       (17,224,526 )     (15,531,509 )     (8,443,463 )     -       38,642,890  
Cash flows (used in) provided by Financing Activities     (226,434,024 )     5,076,226       (1,487,107 )     (112,563 )     -       (222,957,468 )

 

30 


 

 

 

4 – CASH AND CASH EQUIVALENTS

 

The composition of cash and cash equivalents is as follows:

 

By item   06.30.2023     12.31.2022  
      ThCh$       ThCh$  
Cash     282,028       203,931  
Bank balances     70,744,123       108,486,568  
Other fixed rate instruments     177,963,505       182,991,488  
Cash and cash equivalents     248,989,656       291,681,987  

 

Other fixed income instruments correspond primarily to investments in short-term instruments with good credit ratings, such as Time Deposits and Mutual Funds, which are highly liquid, with insignificant risk of change in value and easily converted into known amounts of cash.. There are no restrictions for significant amounts available to cash.

 

By currency   06.30.2023     12.31.2022  
      ThCh$       ThCh$  
USD     60,308,271       14,266,343  
EUR     504,783       870,613  
ARS     3,678,185       29,215,288  
CLP     81,966,391       138,205,025  
PYG     14,046,592       39,201,097  
BRL     88,485,434       69,923,621  
Cash and cash equivalents     248,989,656       291,681,987  

 

5 – OTHER CURRENT AND NON-CURRENT FINANCIAL ASSETS

 

The composition of other financial assets is as follows:

 

    Balance  
    Current     Non-current  
Other financial assets     06.30.2023       12.31.2022       06.30.2023       12.31.2022  
      ThCh$       ThCh$       ThCh$       ThCh$  
Financial assets measured at amortized cost (1)     30,597,356       92,838,315       3,038,711       3,317,778  
Financial assets at fair value (2)     146,214,478       170,206,554       70,074,932       75,297,737  
Other financial assets measured at amortized cost (3)     -       -       16,100,964       16,237,196  
Total     176,811,834       263,044,869       89,214,607       94,852,711  

 

(1) Financial instrument that does not meet the definition of cash equivalents as defined in Note 2.13.

 

(2) Market value of hedging instruments. See details in Note 22.

 

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

 

31 


 

 

 

6 – OTHER CURRENT AND NON-CURRENT NON-FINANCIAL ASSETS

 

The composition of other non-financial assets is as follows:

 

    Balance  
    Current     Non-current  
Other non-financial assets     06.30.2023       12.31.2022       06.30.2023       12.31.2022  
      ThCh$       ThCh$       ThCh$       ThCh$  
Prepaid expenses     10,897,775       6,059,201       1,557,079       1,074,940  
Tax credit remainder (1)     1,088,709       905,826       41,840,487       40,922,425  
Judicial deposits     -       -       16,074,658       15,723,829  
Others (2)     13,580,605       19,991,973       1,967,936       1,951,072  
Total     25,567,089       26,957,000       61,440,160       59,672,266  

 

(1) In November 2006, Rio de Janeiro Refrescos Ltda. ("RJR") filed a court order No. 0021799-23.2006.4.02.5101 seeking recognition of the right to exclude ICMS (Tax on Commerce and Services) from the PIS (Program of Social Integration) and COFINS (Contribution for the Financing of Social Security) calculation base, as well as recognition of the right to obtain reimbursement of amounts unduly collected since November 14, 2001, duly restated using the Selic interest rate. On May 20, 2019, the ruling favoring RJR became final, allowing the recovery of amounts overpaid from November 14, 2001 to August 2017. It is worth noting that in September 2017, RJR had already obtained a Security Mandate, which granted it the right to exclude, from that date, the ICMS from the PIS and COFINS calculation base.

 

The company took steps to assess the total amount of the credit at issue for the period of unduly collection of taxes from November 2001 to August 2017, totaling approximately CLP 100,550 million (CLP 92,783 million at December 2021) (BRL 613 million, of which BRL 370 million corresponds to capital and BRL 243 million to interest and monetary restatement. These amounts were recorded as of December 31, 2019. In addition, the company acknowledged the indirect costs (attorneys' fees, consulting, auditing, indirect taxes and other obligations) resulting from the recognition of the right acquired in court, totaling BRL 175 million.

 

Companhia de Bebidas Ipiranga, acquired in September 2013, also filed a court order n. 0005018-15.2002.4.03.6110 to recognize the same issue as the one previously descibed for RJR. On September 12, 2019, the ruling favoring Ipiranga became final, allowing the recovery of the amounts overpaid from September 12, 1990 to December 12, 2013 (date on which Ipiranga was acquired by RJR). The Ipiranga credit will be generated in the name of RJR, however pursuant to a contractual clause ("Subscription Agreement for Shares and Exhibits"), which requireds RJR to transfer any gain resulting from this action to the former shareholders of Ipiranga. The Company performed procedures to assess the total amount of the credit in question for the tax period expired, totaling BRL 162,588, of which BRL 80,177 correspond to principal and BRL 82,411 correspond to interest and monetary restatement. These amounts were recorded in the year ended December 31, 2020. The payment of income tax is made at the time of liquidation of the credit, with which the respective deferred tax liability of BRL 55,280 was recorded. The value of PIS and Cofins recorded was BRL 7,623 thousand. At the closing of these financial statements the value to be transferred to the former shareholders of Ipiranga is CLP 27,938,816 or BRL 167,952 (CLP 27,309,519 at December 31, 2022 or BRL 166,491). The liability is recorded in other non-financial liabilities (Note 20).

 

(2) Other non-financial assets are mainly composed of advances to suppliers.

 

32 


 

 

 

7 – TRADE ACCOUNTS AND OTHER ACCOUNTS RECEIVABLE

 

The composition of trade and other receivables is as follows:

 

    Current     Non-current  
Trade debtors and other accounts receivable, Net   06.30.2023     12.31.2022     06.30.2023     12.31.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Trade debtors     168,174,770       238,146,331       69,988       56,781  
Other debtors     32,600,265       39,798,245       362,146       483,139  
Other accounts receivable     3,040,293       1,825,710       -       -  
Total     203,815,328       279,770,286       432,134       539,920  

 

    Current     Non-current  
Trade debtors and other accounts receivable, Gross   06.30.2023     12.31.2022     06.30.2023     12.31.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Trade debtors     173,571,599       242,638,974       69,988       56,781  
Other debtors     32,695,123       40,206,431       362,146       483,139  
Other accounts receivable     3,134,119       1,921,211       -       -  
Total     209,400,841       284,766,616       432,134       539,920  

 

The stratification of the portfolio is as follows:

 

    06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Less than one month     160,539,250       229,587,868  
Between one and three months     5,641,074       4,577,833  
Between three and six months     1,671,249       2,418,252  
Between six and eight months     5,133,430       5,392,862  
Older than eight months     656,584       718,940  
Total     173,641,587       242,695,755  

 

The Company has approximately 292,153 clients, which may have balances in the different sections of the stratification. The number of clients is distributed geographically with 70,000 in Chile, 84,153 in Brazil, 67,580 in Argentina and 70,420 in Paraguay.

 

33


 

 

The provision for expected credit losses associated with each tranche of the portfolio for current and non-current trade receivables is as follows:

 

    06.30.2023  
    Credit amount     Impairment
provision
    Percentage
%
 
    ThCh$     ThCh$        
Less than one month     160,539,250       (607,256 )     0.38 %
Between one and three months     5,641,074       (304,103 )     5.39 %
Between three and six months     1,671,249       (1,211,137 )     72.47 %
Between six and eight months     5,133,430       (2,929,061 )     57.06 %
Older than eight months     656,584       (345,272 )     52.59 %
Total     173,641,587       (5,396,829 )        

 

    12.31.2022  
    Credit amount     Impairment
provision
    Percentage
%
 
    ThCh$     ThCh$        
Less than one month     229,587,868       (701,701 )   0.31 %
Between one and three months     4,577,833       (431,630 )     9.43 %
Between three and six months     2,418,252       (786,856 )     32.54 %
Between six and eight months     5,392,862       (2,402,146 )     44.54 %
Older than eight months     718,940       (170,310 )     23.69 %
Total     242,695,755       (4,492,643 )        

 

The movement in the allowance for expected credit losses is presented below:

 

    06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Opening balance     4,492,643       4,711,371  
Increase (decrease)     (72,616 )     (150,671 )
Provision reversal     (87,608 )     (654,381 )
Increase (decrease) for changes of foreign currency     1,064,410       586,324  
Sub – total movements     904,186       (218,728 )
Ending balance     5,396,829       4,492,643  

 

The provision for expected credit losses is recorded as an administrative expense in the statements of income by function.

 

8 – INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Raw materials (1)     100,966,367       104,833,902  
Finished goods     113,953,608       114,164,680  
Spare parts and supplies     29,282,398       27,109,494  
Work in progress     260,092       216,164  
Other inventories     5,642,234       4,020,372  
Obsolescence provision (2)     (4,630,975 )     (4,457,956 )
 Total     245,473,724       245,886,656  

 

34


 

 

The cost of inventory recognized as cost of sales amounts to CLP 675,158,180 thousand and CLP 649,770,567 thousand as of June 30, 2023 and 2022, respectively.

 

During 2023, a one-time inventory loss of CLP 1,851,853 thousand has been recognized as a result of an incident at the Chilean Operation. Insurances are involved.

 

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

 

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

 

9 – TAX ASSETS AND LIABILITIES

 

The composition of current tax accounts receivable is the following:

 

Tax assets   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Monthly provisional payments     8,940,799       25,428,344  
Tax credits     5,444,304       6,640,888  
Recoverable taxes from prior years     12,105,264       473,424  
Surplus Tax Credit     4,433,481       6,387,530  
Other Recoverable Taxes     -       396,241  
Total     30,923,848       39,326,427  

 

The composition of current tax accounts payable is the following:

 

    Current  
Tax liabilities   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Income tax expense     9,371,364       14,615,447  
Total     9,371,364       14,615,447  

 

10 – INCOME TAX EXPENSE AND DEFERRED TAXES

 

10.1            Income tax expense

 

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

 

Details   06.30.2023     06.30.2022  
    ThCh$     ThCh$  
Current income tax expense     (65,940,647 )     (31,060,903 )
Current tax adjustment previous period     (94,697 )     353,624  
Foreign dividends tax withholding expense     (12,214,078 )     (8,089,395 )
Other current tax expense (income)     -       -  
Current income tax expense     (78,249,422 )     (38,796,674 )
Expense (income) for the creation and reversal of temporary differences of deferred tax and others     24,781,760       (11,079,931 )
Expense (income) for deferred taxes     24,781,760       (11,079,931 )
Total income tax expense     (53,467,662 )     (49,876,605 )

 

35


 

 

The distribution of national and foreign tax expenditure is as follows:

 

Income taxes   06.30.2023     06.30.2022  
    ThCh$     ThCh$  
Current taxes                
Foreign     (24,923,464 )     (29,291,364 )
National     (53,325,958 )     (9,505,310 )
Current tax expense     (78,249,422 )     (38,796,674 )
Deferred taxes                
Foreign     (8,061,558 )     (5,890,467 )
National     32,843,318       (5,189,464 )
Deferred tax expense     24,781,760       (11,079,931 )
Income tax expense     (53,467,662 )     (49,876,605 )

 

The reconciliation of the tax expense using the statutory rate with the tax expense using the effective rate is as follows:

 

Reconciliation of effective rate   06.30.2023     06.30.2022  
    ThCh$     ThCh$  
Net income before taxes     107,960,977       110,033,345  
Tax expense at legal rate (27.0%)     (47,550,721 )     (29,709,003 )
Effect of tax rate in other jurisdictions     (1,630,293 )     (1,941,475 )
Permanent differences:                
Withholding and other non-taxable income     (12,731,034 )     9,263,858  
Non-deductible expenses     (1,295,105 )     (2,089,017 )
Tax effect on excess tax provision in previous periods     (82,850 )     (98,817 )
Tax effect of price-level restatement for Chilean companies     (4,849,513 )     -  
Subsidiaries tax withholding expense and other legal tax debits and credits     14,671,854       (25,302,151 )
Adjustments to tax expense     (4,286,648 )     (18,226,127 )
Tax expense at effective rate     (53,467,662 )     (49,876,605 )
Effective rate     49.5 %     45.3 %

 

The applicable income tax rates in each of the jurisdictions where the Company operates are the following:

 

      Rate  
Country     2023     2022  
Chile       27.00 %     27.00 %
Brazil       34.00 %     34.00 %
Argentina       35.00 %     35.00 %
Paraguay       10.00 %     10.00 %

 

36


 

 

 

10.2            Deferred taxes

 

The net cumulative balances of temporary differences resulted in deferred tax assets and liabilities, which are detailed as follows:

 

    06.30.2023     12.31.2022  
Temporary differences   Assets     Liabilities     Assets     Liabilities  
    ThCh$     ThCh$     ThCh$     ThCh$  
Property, plant and equipment     5,322,282       (55,758,514 )     5,351,293       (58,230,728 )
Obsolescence provision     1,743,241       -       1,871,168       -  
ICMS exclusion credit     4,671,187       -       2,686,693       -  
Employee benefits     3,611,636       (6,060 )     5,033,868       (3,348 )
Provision for severance indemnity     2,782,755       (13,603 )     2,789,893       (42,264 )
Tax loss carry forwards (1)     2,955,367       -       5,569,124       -  
Tax goodwill Brazil     -       (12,100,253 )     -       (9,081,512 )
Contingency provision     27,755,388       -       27,145,591       -  
Foreign Exchange differences (2)     10,391,839       -       11,478,538       -  
Allowance for doubtful accounts     927,139       -       803,608       -  
Coca-Cola incentives (Argentina)     208,948       -       633,919       -  
Assets and liabilities for placement of bonds     -       (586,294 )     -       (610,594 )
Financial expense     -       (1,685,686 )     -       (1,894,010 )
Lease liabilities     1,913,619       -       1,874,166       -  
Inventories     1,206,073       -       1,312,833       -  
Distribution rights     -       (154,555,283 )     -       (154,669,995 )
Hedge derivatives     -       -       -       -  
Prepaid income     5,316,153       (65,108 )     5,339,265       (8,287 )
Spare parts     -       (5,742,579 )     -       (4,142,782 )
Intangibles     78,480       (7,448,944 )     69,395       (7,388,202 )
Others     3,768,450       (3,878,765 )     5,282,818       (4,520,673 )
Subtotal     72,652,557       (241,841,089 )     77,242,172       (240,592,395 )
Offsetting of deferred tax assets/(liabilities)     (70,374,870 )     70,374,870       (74,813,839 )     74,813,839  
Total assets and liabilities net     2,277,687       (171,466,219 )     2,428,333       (165,778,556 )

 

(1) Tax losses mainly associated with entities in Chile. Tax losses have no expiration date in Chile.

 

(2) Corresponds to deferred taxes for exchange rate differences generated on the translation of debts expressed in foreign currency that for tax purposes are recognized when incurred.

 

Deferred tax account movements are as follows:

 

Movement   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Opening balance     (163,350,223 )     (166,596,100 )
Increase (decrease) in deferred tax     (6,355,849 )     8,090,171  
Increase (decrease) due to foreign currency translation(*)     517,540       (4,844,294 )
Total movements     (5,838,309 )     3,245,877  
Ending balance     (169,188,532 )     (163,350,223 )

 

(*) Includes IAS 29 effects due to inflation in Argentina Property, plant and equipment at the close of each period is detailed as follows:

 

37


 

 

11 – PROPERTY, PLANT AND EQUIPMENT

 

 

Property, plant and equipment, gross   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Construction in progress     62,447,774       49,169,567  
Land     104,852,692       104,906,878  
Buildings     343,512,028       337,689,681  
Plant and equipment     703,944,059       693,153,093  
Information technology equipment     36,588,297       34,992,575  
Fixed installations and accessories     71,681,600       69,798,556  
Vehicles     77,276,818       75,759,020  
Leasehold improvements     369,032       362,243  
Rights of use     83,016,664       73,946,435  
Other properties, plant and equipment (1)     468,814,240       448,561,681  
Total Property, plant and equipment, gross     1,952,503,204       1,888,339,729  

 

Accumulated depreciation of
Property, plant and equipment
  06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Buildings     (121,587,120 )     (117,237,092 )
Plant and equipment     (512,408,083 )     (499,070,234 )
Information technology equipment     (28,464,621 )     (27,257,028 )
Fixed installations and accessories     (45,615,065 )     (44,057,493 )
Vehicles     (47,000,050 )     (44,600,066 )
Leasehold improvements     (299,009 )     (282,057 )
Rights of use (1)     (59,615,952 )     (53,350,442 )
Other properties, plant and equipment (2)     (318,795,748 )     (304,264,058 )
Total accumulated depreciation     (1,133,785,648 )     (1,090,118,470  
Total Property, plant and equipment, net     818,717,556       798,221,259  

 

(1) The net balance of each of these categories is presented below:

 

Other Property, plant and equipment, net   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Bottles     47,630,140       46,351,209  
Marketing and promotional assets (market assets)     74,994,467       70,149,875  
Other Property, plant and equipment     27,393,885       27,796,539  
Total     150,018,492       144,297,623  

 

38


 

 

 

 

11.1            Movements

 

Movements in Property, plant and equipment are detailed as follows:

 

    Construction
in progress
    Land     Buildings, net     Plant and
equipment,
net
    IT
equipment,
net
    Fixed
facilities and
accessories,
net
    Vehicles, net     Leasehold
improvements,
net
    Others     Rights-of-use,
net (1)
    Property, plant
and equipment,
net
 
      ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$        ThCh$  
Opening balance at 01.01.2023     49,169,567       104,906,878       220,452,589       194,082,859       7,735,547       25,741,063       31,158,954       80,186       144,297,623       20,595,993       798,221,259  
Additions     42,764,288       -       -       6,419,042       586,861       6,248       42,584       10,052       27,118,129       -       76,947,204  
Right-of use additions     -       -       -       -       -       -       -       -       -       8,391,854       8,391,854  
Disposals     -       -       (6,707 )     (5,394 )     (1,455 )     -       (17,229 )     -       (877,163 )     (502,129 )     (1,410,077 )
Transfers between items of Property, plant and equipment     (27,721,532 )     -       4,075,002       8,436,181       1,410,486       1,253,135       2,285,605       -       9,386,710       874,413       -  
Right-of-use transfers     -       -       -       -       -       -       -       -       -       -       -  
Depreciation expense     -       -       (4,248,777 )     (16,498,555 )     (1,561,730 )     (1,767,620 )     (3,112,827 )     (20,369 )     (24,497,398 )     -       (51,707,276 )
Amortization     -       -       -       -       -       -       -       -       -       (5,152,356 )     (5,152,356 )
Increase (decrease) due to foreign currency translation differences     67,592       (54,186 )     (258,081 )     (1,603,958 )     (46,361 )     (79,993 )     211,961       154       (1,187,230 )     72,928       (2,877,174 )
Other increase (decrease) (1)     (1,832,141 )     -       1,910,882       705,801       328       913,702       (292,280 )     -       (4,222,179 )     (879,991 )     (3,695,878 )
Total movements     13,278,207       (54,186 )     1,472,318       (2,546,882 )     388,129       325,472       (882,186 )     (10,163 )     5,720,869       2,804,719       20,496,297  
                                                                                         
Ending balance al 06.30.2023     62,447,774       104,852,692       221,924,908       191,535,976       8,123,676       26,066,535       30,276,768       70,023       150,018,492       23,400,712       818,717,556  

 

Right of use assets is composed as follows:

 

Right-of-use   Gross asset     Accumulated depreciation     Net asset  
      ThCh$       ThCh$       ThCh$  
Constructions and buildings     12,844,402       (5,300,061 )     7,544,341  
Plant and Equipment     49,263,538       (36,106,556 )     13,156,982  
IT Equipment     1,187,869       (1,132,483 )     55,386  
Motor vehicles     11,170,830       (8,614,079 )     2,556,751  
Others     8,550,025       (8,462,773 )     87,252  
Total     83,016,664       (59,615,952 )     23,400,712  

 

Lease liabilities interest expenses at the closing of the period reached CLP 1,211,887 thousand. 

 

(1) Corresponds mainly to the effect of adopting IAS 29 in Argentina.

 

39


 

 

 

    Construction in progress     Land     Buildings, net     Plant and equipment, net     IT equipment, net     Fixed facilities and accessories, net     Vehicles, net     Leasehold improvements, net     Others     Rights-of-use, net (1)     Property, plant and equipment, net  
      ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$        ThCh$  
Opening balance at 01.01.2022     34,194,083       94,321,726       180,916,878       145,790,203       4,878,307       17,647,892       16,410,784       59,142       90,020,253       21,337,277       605,576,545  
Additions     61,100,226       -       3,708,881       19,025,057       1,428,080       12,068       171,420       8,738       47,426,736       -       132,881,206  
Right-of use additions     -       -       -       -       -       -       -       -       -       9,070,997       9,070,997  
Disposals     (74,476 )     -       (276,312 )     (277,845 )     (3,896 )     (11 )     (9,573 )     -       (3,156,795 )     -       (3,798,908 )
Transfers between items of Property, plant and equipment     (39,845,790 )     -       4,370,826       21,182,049       751,603       606,279       4,771,885       88,345       8,074,803       -       -  
Right-of-use transfers     -       -       -       -       -       -       -       -       -       -       -  
Depreciation expense     -       -       (7,862,888 )     (32,058,439 )     (2,219,235 )     (3,700,948 )     (4,054,092 )     (51,774 )     (43,651,397 )     -       (93,598,773 )
Amortization     -       -       -       -       -       -       -       -       -       (8,386,063 )     (8,386,063 )
Increase (decrease) due to foreign currency translation differences     6,513,216       6,964,382       21,941,520       23,364,406       658,167       3,080,061       2,264,353       8,840       16,399,966       1,759,346       82,954,257  
Other increase (decrease) (1)     (5,606,665 )     (1 )     544,220       (7,373,876 )     120,191       5,453,780       (370,177 )     (2 )     (960,022 )     (127,582 )     (8,320,134 )
Total movements     22,086,511       6,964,381       22,426,247       23,861,352       734,910       5,451,229       2,773,816       54,147       24,133,291       2,316,698       110,802,582  
                                                                                         
Ending balance al 12.31.2022     56,280,594       101,286,107       203,343,125       169,651,555       5,613,217       23,099,121       19,184,600       113,289       114,153,544       23,653,975       716,379,127  

 

Right of use assets is composed as follows:

 

Right-of-use   Gross asset     Accumulated depreciation     Net asset  
      ThCh$       ThCh$       ThCh$  
Constructions and buildings     4,042,921       (2,140,590 )     1,902,331  
Plant and Equipment     43,450,544       (27,325,328 )     16,125,216  
IT Equipment     997,458       (750,993 )     246,465  
Motor vehicles     12,171,762       (7,065,299 )     5,106,463  
Others     8,954,143       (8,680,643 )     273,500  
Total     69,616,828       (45,962,853 )     23,653,975  

 

(1) Corresponds mainly to the effect of adopting IAS 29 in Argentina.

 

40


 

 

 

12 – RELATED PARTIES

 

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

 

12.1            Accounts receivable:

 

                        06.30.2023     12.31.2022  
Taxpayer ID   Company   Relationship   Country     Currency     Current     Non-current     Current     Non-current  
                        ThCh$     ThCh$     ThCh$     ThCh$  
96.891.720-K   Embonor S.A.   Shareholder related   Chile     CLP       3,037,892       -       10,852,709       -  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholder   Chile     CLP       -       109,318       15,444       109,318  
Foreign   Alimentos de Soja S.A.U.   Shareholder related   Argentina     ARS       83,931       -       237,439       -  
96.517.210-2   Embotelladora Iquique S.A.   Shareholder related   Chile     CLP       290,766       -       745,048       -  
86.881.400-4   Envases CMF S.A.   Associate   Chile     CLP       2,500,000       -       925,189       -  
77.526.480-2   Comercializadora Nova Verde   Common shareholder   Chile     CLP       3,679,469       -       2,048,054       -  
76.572.588-7   Coca-Cola del Valle New Ventures S.A.   Associate   Chile     CLP       119,589       -       143,002       -  
76.140.057-6   Monster   Associate   Chile     CLP       84,643       -       86,492       -  
79.826.410-9   Guallarauco   Associate   Chile     CLP       8,872       -       8,790       -  
Foreign   Sorocaba Refrescos   Shareholder related   Brazil     BRL       412,233       -                  
Total                         10,217,395       109,318       15,062,167       109,318  

 

12.2            Accounts payable:

 

                        06.30.2023     12.31.2022  
Taxpayer ID   Company   Relationship   Country     Currency     Current     Non-current     Current     Non-current  
                        ThCh$     ThCh$     ThCh$     ThCh$  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholder   Chile     CLP       20,977,155       -       32,205,880       -  
Foreign   Recofarma do Indústrias Amazonas Ltda.   Shareholder related   Brazil     BRL       32,203,230       8,797,948       30,998,682       10,354,296  
86.881.400-4   Envases CMF S.A.   Associate   Chile     CLP       3,300,327       -       8,186,248       -  
Foreign   Ser. y Prod. para Bebidas Refrescantes S.R.L.   Shareholder   Argentina     ARS       3,820,087       -       8,587,487       -  
Foreign   Leão Alimentos e Bebidas Ltda.   Associate   Brazil     BRL       130,989       -       232,216       -  
Foreign   Monster Energy Brasil Com de Bebidas Ltda.   Shareholder related   Brazil     BRL       1,340,270       -       3,811,908       -  
76.572.588-7   Coca Cola del Valle New Ventures S.A.   Associate   Chile     CLP       1,090,009       -       1,089,592       -  
96.891.720-K   Embonor S.A.   Shareholder related   Chile     CLP       -       -       589,127       -  
Foreign   Alimentos de Soja S.A.U.   Shareholder related   Argentina     ARS       161,420       -       628,842       -  
77.526.480-2   Comercializadora Nova Verde   Common shareholder   Chile     CLP       919,129       -       2,198,317       -  
Foreign   Monster Energy Company – EEUU   Shareholder related   Argentina     PYG       1,478,294       -       28,910       -  
Foreign   The Coca-Cola Company   Shareholder   Paraguay     PYG       2,076,862       -       1,690,858       -  
Total                         67,497,772       8,797,948       90,248,067       10,354,296  

 

41


 

 

 

12.3            Transactions:

 

Taxpayer ID   Company   Relationship   Country   Transaction Description   Currency   Accumulated at 06.30.2023     Accumulated at 12.31.2022  
                        ThCh$     ThCh$  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholders   Chile   Purchase of concentrate   CLP     85,003,167       198,045,624  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholders   Chile   Purchase of advertising services   CLP     16,179,686       -  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholders   Chile   Water source lease   CLP     3,473,955       5,958,076  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholders   Chile   Sale of raw materials and others   CLP     819,628       9,980,390  
96.714.870-9   Coca-Cola de Chile S.A.   Shareholders   Chile   Minimum dividend   CLP     -       47,262  
86.881.400-4   Envases CMF S.A.   Associate   Chile   Purchase of containers   CLP     10,726,727       24,441,192  
86.881.400-4   Envases CMF S.A.   Associate   Chile   Purchase of raw materials   CLP     17,035,665       33,637,921  
86.881.400-4   Envases CMF S.A.   Associate   Chile   Purchase of services and others   CLP     998,889       2,270,006  
86.881.400-4   Envases CMF S.A.   Associate   Chile   Sales of services and others   CLP     13,392       13,914  
86.881.400-4   Envases CMF S.A.   Associate   Chile   Purchase of packaging   CLP     5,852,681       9,391,000  
86.881.400-4   Envases CMF S.A.   Associate   Chile   Sale of packaging / raw materials   CLP     6,353,210       13,360,534  
93.281.000-K   Coca Cola Embonor S.A.   Common shareholder   Chile   Sales of finished products   CLP     37,965,519       79,205,926  
93.281.000-K   Coca Cola Embonor S.A.   Common shareholder   Chile   Sales of services and others   CLP     360,722       585,448  
93.281.000-K   Coca Cola Embonor S.A.   Common shareholder   Chile   Sale of inputs and materials   CLP     248,930       956,036  
96.891.720-K   Embonor S.A.   Shareholder related   Chile   Minimum dividend   CLP     -       589,127  
96.517.310-2   Embotelladora Iquique S.A.   Shareholder related   Chile   Sales of finished products   CLP     3,932,076       5,807,466  
89.996.200-1   Envases del Pacífico S.A.   Director related   Chile   Purchase of inputs and materials   CLP     278,719       204,933  
94.627.000-8   Parque Arauco S.A   Director related   Chile   Leas of space   CLP     143,308       101,981  
Foreign   Recofarma do Indústrias Amazonas Ltda.   Shareholder related   Brazil   Purchase of concentrate   BRL     50,242,131       100,199,500  
Foreign   Serv. y Prod. para Bebidas Refrescantes S.R.L.   Shareholder related   Argentina   Purchase of concentrate   ARS     74,184,795       159,807,006  
Foreign   Serv. y Prod. para Bebidas Refrescantes S.R.L.   Shareholder related   Argentina   Advertising rights, prizes and others   ARS     177,124       3,002,061  
Foreign   KAIK Participações   Associate   Brazil   Reimbursement and other purchases   BRL     53,591       96,511  
Foreign   Leão Alimentos e Bebidas Ltda.   Associate   Brazil   Purchase of products   BRL     152,455       636,938  
Foreign   Sorocaba Refrescos S.A.   Associate   Brazil   Purchase of products   BRL     1,224,218       419,515  
89.862.200-2   Latam Airlines Group S.A.   Director related   Chile   Sale of products   CLP     -       93,320  
76.572.588-7   Coca Cola Del Valle New Ventures SA   Associate   Chile   Sales of services and others   CLP     -       288,264  
76.572.588-7   Coca Cola Del Valle New Ventures SA   Associate   Chile   Purchase of services and others   CLP     2,148,491       4,306,419  
Foreign   Alimentos de Soja S.A.U.   Shareholder related   Argentina   Payment of commissions and services   ARS     751,586       4,128,865  
Foreign   Alimentos de Soja S.A.U.   Shareholder related   Argentina   Purchase of products   ARS     -       2,107,354  
Foreign   Alimentos de Soja S.A.U.   Shareholder related   Argentina   Servicios de Marketing   ARS     70,706       286,488  
Foreign   Trop Frutas do Brasil Ltda.   Associate   Brazil   Purchase of products   BRL     127,042       368,127  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Sale of raw materials   CLP     49,380       781,901  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Sale of finished products   CLP     7,012,222       12,867,822  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Sale of services and others   CLP     1,230,723       4,512,714  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Purchase of finished products   CLP     11,050,291       25,440,668  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Advertising   CLP     291,359       2,367,626  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Cold equipment maintenance   CLP     -       619,419  
77526480-2   Comercializadora Novaverde S.A.   Common shareholder   Chile   Purchase of raw materials   CLP     242,576       952,699  
97.036.000-K   Banco Santander Chile.   Director/Manager/Executive   Chile   Purchase of services   CLP     4,396,284       6,776,225  
Foreign   Monster Energy Brasil Comercio de Bebidas Ltda   Affiliate   Brazil   Purchase of products   BRL     1,716,502       2,352,550  
33-0520613   Monster Energy Company - USA   Affiliate   USA   Purchase of advertising materials   CLP     74,060       -  
76140057-6   Monster Energy Company - CHILE   Subsidiary   Chile   Sale of administrative services   CLP     1,227,725       -  
76140057-6   Monster Energy Company - CHILE   Subsidiary   Chile   Finished products   CLP     18,733,583       -  
76140057-6   Monster Energy Company - CHILE   Subsidiary   Chile   Promotions 100% Andina   CLP     178,406       -  
76140057-6   Monster Energy Company - CHILE   Subsidiary   Chile   Nielsen service   CLP     10,407       -  

 

42


 

 

 

12.4 Salaries and benefits received by key management

 

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

 

Description   06.30.2023     06.30.2022  
      ThCh$       ThCh$  
Executive wages, salaries and benefits     6,234,302       5,390,138  
Director allowances     812,600       780,000  
Total     7,046,902       6,170,138  

 

13 – CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Employee benefits are detailed as follows:

 

Description   06.30.2023     12.31.2022  
      ThCh$       ThCh$  
Accrued vacation     22,111,169       25,773,244  
Participation in profits and bonuses     17,431,159       22,618,562  
Severance indemnity     17,223,254       17,409,793  
Total     56,765,582       65,801,599  

 

      ThCh$       ThCh$  
Current     36,815,231       48,391,806  
Non-current     19,950,351       17,409,793  
Total     56,765,582       65,801,599  

 

13.1            Severance indemnities

 

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

 

Movements   06.30.2023     12.31.2022  
      ThCh$       ThCh$  
Opening balance     17,409,793       14,982,928  
Service costs     664,851       1,018,080  
Interest costs     454,002       737,566  
Actuarial variations     (316,625 )     2,905,020  
Benefits paid     (988,767 )     (2,233,801 )
Total     17,223,254       17,409,793  

 

43


 

 

 

13.1.1            Assumptions

 

The actuarial assumptions used are detailed as follows:

 

Assumptions     06.30.2023       12.31.2022  
Discount rate     1.71 %     1.71 %
Expected salary increase rate     2.0 %     2.0 %
Turnover rate     7.68 %     7.68 %
Mortality rate     RV-2014       RV-2014  
Retirement age of women     60 years       60 years  
Retirement age of men     65 years       65 years  

 

13.2            Personnel expenses

 

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

 

Description   06.30.2023     06.30.2022  
      ThCh$       ThCh$  
Wages and salaries     139,986,541       129,449,070  
Employee benefits     35,246,852       30,404,445  
Severance benefits     3,633,869       3,207,465  
Other personnel expenses     10,014,503       10,080,259  
Total     188,881,765       173,141,239  

 

14 – INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD

 

14.1            Description

 

Investments in associates are accounted for using the equity method. Investments in associates are detailed as follows:

 

            Functional   Investment value       Ownership interest    
TAXPAYER ID   Name   Country   currency     06.30.2023       12.31.2022       06.30.2023       112.31.2022  
86.881.400-4   Envases CMF S.A. (1)   Chile   CLP     19,917,129       23,519,277       50.00 %     50.00 %
Foreign   Leão Alimentos e Bebidas Ltda. (2)   Brazil   BRL     12,333,763       8,460,307       10.26 %     10.26 %
Foreign   Kaik Participações Ltda. (2)   Brazil   BRL     1,367,587       1,293,219       11.32 %     11.32 %
Foreign   SRSA Participações Ltda.   Brazil   BRL     55,413       55,072       40.00 %     40.00 %
Foreign   Sorocaba Refrescos S.A.   Brazil   BRL     25,026,548       26,694,836       40.00 %     40.00 %
Foreign   Trop Frutas do Brasil Ltda. (2)   Brazil   BRL     1,279,294       1,971,055       7.52 %     7.52 %
76.572.588.7   Coca-Cola del Valle New Ventures S.A.   Chile   CLP     29,922,462       30,350,832       35.00 %     35.00 %
Total                 89,902,196       92,344,598                  

 

(1) In Envases CMF S.A., 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 ownership interest, it has been defined that the Company has significant influence, given that it has the right to appoint directors.

 

44


 

 

 

Envases CMF S.A.

Chilean entity whose corporate purpose is to manufacture and sell plastic material products and beverage bottling and packaging services. The business relationship is to supply plastic bottles, preforms and caps to Coca-Cola bottlers in Chile.

 

Leão Alimentos e Bebidas Ltda.

Brazilian entity whose corporate purpose is to manufacture and commercialize food, beverages in general and beverage concentrates. Invest in other companies. The business relationship is to produce non-carbonated products for Coca-Cola bottlers in Brazil.

 

Kaik Participações Ltda.

Brazilian entity whose corporate purpose is to invest in other companies with its own resources.

 

SRSA Participações Ltda.

Brazilian entity whose corporate purpose is the purchase and sale of real estate investments and property management, supporting the business of Rio De Janeiro Refrescos Ltda. (Andina Brazil).

 

Sorocaba Refrescos S.A.

Brazilian entity whose corporate purpose is to manufacture and commercialize food, beverages in general and beverage concentrates, in addition to investing in other companies. It has commercial relationship with Rio de Janeiro Refrescos Ltda. (Andina Brazil).

 

Trop Frutas do Brasil Ltda.

Brazilian entity whose corporate purpose is to manufacture, commercialize and export natural fruit pulp and coconut water. The business relationship is to produce products for Coca-Cola bottlers in Brazil.

 

Coca-Cola del Valle New Ventures S.A.

Chilean entity whose corporate purpose is to manufacture, distribute and commercialize all kinds of juices, waters and beverages in general. The business relationship is to produce waters and juices for Coca-Cola bottlers in Chile.

 

14.2            Movements

 

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

 

Description   06.30.2023     12.31.2022  
      ThCh$       ThCh$  
Opening balance     92,344,598       91,489,194  
Dividends declared     (2,500,000 )     (4,383,645 )
Share in operating income     1,153,147       2,118,728  
Other increase (decrease) in investments in associates*     (1,095,550 )     3,120,321  
Ending balance     89,902,195       92,344,598  

 

*Mainly due to foreign exchange rates

 

The main movements are explained below:

 

· Dividends declared in 2023 and 2022 correspond to Envases CMF S.A.

 

14.3            Reconciliation of share of profit in investments in associates:

 

Description   06.30.2023     06.30.2022  
      ThCh$       ThCh$  
Share in operating income     1,153,147       421,891  
Unrealized earnings from product inventory acquired from associates and not sold at the end of the period, which is presented as a discount in the respective asset account (containers and / or inventory)     (312,935 )     (388,498 )
Income statement balance     840,212       33,393  

 

45


 

 

 

14.4            Summary financial information of associates:

 

The tables below reflect the amounts presented in the financial statements of the relevant associates and not the Company's share of those amounts.

 

At June 30, 2023

 

    Envases CMF S.A.     Sorocaba Refrescos S.A.     Kaik Participações Ltda.     SRSA Participações Ltda.     Leão Alimentos e Bebidas Ltda.     Trop Frutas do Brasil Ltda.     Coca-Cola del Valle New Ventures S.A.  
      ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$  
Short term assets     49,677,454       27,767,287       -       21,223       69,815,712       17,429,271       24,652,626  
Long term assets     54,600,581       86,197,524       11,299,530       299,797       52,293,065       25,147,483       72,168,284  
Total assets     104,278,035       113,964,811       11,299,530       321,020       122,108,777       42,576,754       96,820,910  
Short term liabilities     37,474,357       15,994,638       -       191,455       12,896,760       11,339,567       8,797,276  
Long term liabilities     26,969,419       40,123,748       29       -       12,237,271       11,427,573       2,531,269  
Total liabilities     64,443,776       56,118,386       29       191,455       25,134,031       22,767,140       11,328,545  
Total Equity     39,834,259       57,846,425       11,299,501       129,565       96,974,746       19,809,614       85,492,365  
Total revenue from ordinary activities     47,765,078       41,973,328       375,952       126,453       31,072,505       21,143,615       13,910,681  
Net income before taxes     1,530,560       2,907,920       375,952       126,453       503,823       (1,468,312 )     (2,004,639 )
Net income after taxes     1,140,585       3,414,481       375,952       126,453       (488,742 )     (1,336,564 )     (1,794,352 )
Other comprehensive income     -       397,095       -       -       (16,465 )     140,456       -  
Total comprehensive income     -       3,811,576       375,952       126,453       (505,207 )     (1,196,108 )     -  
                                                         

Reporting date

(See Note 2.3)

    06.30.2023       05.31.2023       05.31.2023       05.31.2023       05.31.2023       05.31.2023       05.31.2023  

 

46


 

 

 

At December 31, 2022

 

    Envases CMF S.A.     Sorocaba Refrescos S.A.     Kaik Participações Ltda.     SRSA Participações Ltda.     Leão Alimentos e Bebidas Ltda.     Trop Frutas do Brasil Ltda.     Coca-Cola del Valle New Ventures S,A,  
      ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$       ThCh$  
Short term assets     63,615,517       41,997,646       -       22,376       77,547,906       22,235,713       26,927,496  
Long term assets     52,964,004       89,524,823       11,424,515       317,159       54,195,351       27,128,282       75,247,746  
Total assets     116,579,521       131,522,469       11,424,515       339,535       131,743,257       49,363,995       102,175,242  
Short term liabilities     45,222,022       21,366,336       -       201,853       16,269,385       14,693,964       9,038,769  
Long term liabilities     24,318,944       45,013,681       31       -       11,698,126       12,270,207       5,480,067  
Total liabilities     69,540,966       66,380,017       31       201,853       27,967,511       26,964,171       14,518,836  
Total Equity     47,038,555       65,142,452       11,424,484       137,682       103,775,746       22,630,444       87,656,406  
Total revenue from ordinary activities     97,834,148       -741       782,772       134,401       65,797,238       45,104,125       25,249,336  
Net income before taxes     6,640,224       478,458       782,772       134,401       3,804,172       (5,105,685 )     (896,914 )
Net income after taxes     5,517,062       243,170       782,772       134,401       1,427,601       (5,067,707 )     163,561  
Other comprehensive income     -       9,680,320       -       -       1,522       275,534       -  
Total comprehensive income     5,517,062       9,923,490       782,772       134,401       1,429,123       (4,792,173 )     163,561  
                                                         

Reporting date

(See Note 2.3)

    12.31.2022       11.30.2022       11.30.2022       11.30.2022       11.30.2022       11.30.2022       12.31.2022  

 

47


 

 

 

 

15 – INTANGIBLE ASSETS OTHER THAN GOODWILL

 

Intangible assets other than goodwill are detailed as follows:

 

    June 30, 2023     December 31, 2022  
Description   Gross
value
   

Accumulated
Amortization

/ Impairment

    Net
value
    Gross
value
   

Accumulated
Amortization

/ Impairment

    Net
value
 
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Distribution rights (1)     638,364,973       (1,451,000 )     636,913,973       645,684,416       (1,451,000 )     644,233,416  
Software     60,038,084       (38,923,018 )     21,115,066       56,968,738       (36,205,387 )     20,763,351  
Water rights     479,825       (40,723 )     439,102       479,825       (40,723 )     439,102  
Trademarks indefinite useful life (2)     5,822,149       -       5,822,149       5,741,054       -       5,741,054  
Trademarks definite useful life     1,297,378       (797,333 )     500,045       1,297,378       (703,388 )     593,990  
Others     514,990       (507,015 )     7,975       507,928       (499,953 )     7,975  
Total     706,517,399       (41,719,089 )     664,798,310       710,679,339       (38,900,451 )     671,778,888  

 

(1) Correspond to brands, water rights and distribution rights. Distribution rights are contractual rights to produce and distribute Coca-Cola products in certain parts of Argentina, Brazil, Chile and Paraguay. Distribution rights result from the valuation process at fair value of the assets and liabilities of the companies acquired in business combinations. Production and distribution contracts are renewable for periods of 5 years with Coca-Cola. The nature of the business and renewals that Coca-Cola has permanently done on these rights, allow qualifying them as indefinite contracts.

 

(2) On September 21, 2021 Coca-Cola Andina together with Coca-Cola Femsa, acquired the Brazilian beer brand Therezópolis for BRL 70 million. Each bottler bought 50% of the brand. This transaction is part of the company's long-term strategy to complement its beer portfolio in Brazil. The transaction was completed and approved by CADE (Brazilian Administrative Council of Economic Defense). In September, 2021 Andina recorded an intangible asset under the Therezópolis brand for BRL 35 million with an indefinite useful life.

 

Distribution rights together with the assets that are part of the cash-generating units, are annually subjected to the impairment test. Such distribution rights have an indefinite useful life, are not subject to amortization. Rights in Chile related to AdeS were provisioned for impairment pursuant to the annual tests performed.

 

Distribution rights   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Chile (excluding Metropolitan Region, Rancagua and San Antonio)     302,814,149       302,814,149  
Brazil (Rio de Janeiro, Espirito Santo, Ribeirão Preto and Investments in Sorocaba and Leão Alimentos y Bebidas Ltda.)     168,010,583       165,670,430  
Paraguay     163,397,541       172,548,023  
Argentina (North and South)     2,691,700       3,200,814  
Total     636,913,973       644,233,416  

 

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

 

    June 30, 2023  
Description   Distribution
rights
    Software     Water rights     Trademarks
indefinite
useful life
    Trademarks
definite
useful life
    Others     Total  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Opening balance     644,233,416       20,763,351       439,102       5,741,054       593,990       7,975       671,778,888  
Additions     -       2,983,855       -       -       -       -       2,983,855  
Amortization /Impairment     -       (2,664,418 )     -       -       (93,945 )     -       (2,758,363 )
Other increases (decreases) (1)     (7,319,443 )     32,278       -       81,095       -       -       (7,206,070 )
Ending balance     636,913,973       21,115,066       439,102       5,822,149       500,045       7,975       664,798,310  

 

 48


 

 

 

    December 31, 2022  
Description   Distribution
rights
    Software     Water rights     Trademarks
indefinite
useful life
    Trademarks
definite
useful life
    Others     Total  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Opening balance     640,056,747       13,064,962       422,221       5,297,760       781,878       7,975       659,631,543  
Additions     -       12,020,412       16,881       -               -       12,037,293  
Amortization /Impairment     -       (4,208,798 )     -       -       (187,888 )     -       (4,396,686 )
Other increases (decreases) (1)     4,176,669       (113,225 )     -       443,294       -       -       4,506,738  
Ending balance     644,233,416       20,763,351       439,102       5,741,054       593,990       7,975       671,778,888  

 

(1) Mainly corresponds to restatement due to the effects of translation of distribution rights of foreign subsidiaries.

 

16 – GOODWILL

 

Movement in Goodwill is detailed as follows:

 

Cash Generating Unit   01.01.2023     Foreign currency
translation differences
where functional
currency is different from
presentation currency
    06.30.2023  
    ThCh$     ThCh$     ThCh$  
Chilean operation     8,503,023       -       8,503,023  
Brazilian operation     66,941,508       931,155       67,872,663  
Argentine operation     46,254,831       (344,792 )     45,910,039  
Paraguayan operation     7,324,560       (388,434 )     6,936,126  
Total     129,023,922       197,929       129,221,851  

 

Cash Generating Unit   01.01.2022     Foreign currency
translation differences
where functional
currency is different from
presentation currency
    12.31.2022  
      ThCh$       ThCh$          ThCh$  
Chilean operation     8,503,023       -       8,503,023  
Brazilian operation     61,851,449       5,090,059       66,941,508  
Argentine operation     39,976,392       6,278,439       46,254,831  
Paraguayan operation     7,712,036       (387,476 )     7,324,560  
Total     118,042,900       10,981,022       129,023,922  

 

17 – OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

 

    Balance  
    Current     Non-current  
    06.30.2023     12.31.2022     06.30.2023     12.31.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Bank loans (Note 17.1.1 - 3)     32,237,856       688,800       13,310,403       13,366,211  
Bonds payable, net (1) (Note 17.2)     321,543,050       340,767,980       753,897,888       763,368,160  
Bottle guaranty deposits     14,543,815       16,427,144       -       -  
Derivative contract liabilities (Note 17.3)     2,126,472       2,317,577       70,305,593       112,175,058  
Lease liabilities (Note 17.4.1 - 2)     8,849,432       7,100,579       16,081,176       15,892,629  
Total     379,300,625       367,302,080       853,595,060       904,802,058  

 

(1) Amounts net of issuance expenses and discounts related to issuance.

 

 49


 

 

 

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

 

    Book value     Fair value     Book value     Fair value  
Current   06.30.2023     06.30.2023     12.31.2022     12.31.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Cash and cash equivalent (2)     248,989,656       248,989,656       291,681,987       291,681,987  
Financial assets at fair value (1)     146,214,478       146,214,478       170,206,554       170,206,554  
Trade debtors and other accounts receivable (2)     203,815,328       203,815,328       279,770,286       279,770,286  
Accounts receivable related companies (2)     10,217,395       10,217,395       15,062,167       15,062,167  
Bank liabilities (2)     32,237,856       32,234,935       688,800       107,114  
Bonds payable (2)     321,543,050       320,356,640       340,767,980       339,666,507  
Bottle guaranty deposits (2)     14,543,815       14,543,815       16,427,144       16,427,144  
Forward contracts liabilities (see Note 22) (1)     2,126,472       2,126,472       2,317,577       2,317,577  
Leasing agreements (2)     8,849,432       8,849,432       7,100,579       7,100,579  
Accounts payable (2)     271,005,090       271,005,090       384,801,630       384,801,630  
Accounts payable related companies (2)     67,497,772       67,497,772       90,248,067       90,248,067  

 

Non-current   06.30.2023     06.30.2023     12.31.2022     12.31.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Financial assets at fair value (1)     82,077,642       82,077,642       75,297,737       75,297,737  
Non-current accounts receivable (2)     432,134       432,134       539,920       539,920  
Accounts receivable related companies (2)     109,318       109,318       109,318       109,318  
Bank liabilities (2)     13,310,403       13,310,403       13,366,211       13,921,569  
Bonds payable (2)     753,897,888       707,489,213       763,368,160       729,602,210  
Leasing agreements (2)     16,081,176       16,081,176       15,892,629       15,892,629  
Non-current accounts payable (2)     2,480,113       2,480,113       3,015,284       3,015,284  
Derivative contracts liabilities (see Note 22) (1)     70,305,593       70,305,593       112,175,058       112,175,058  
Accounts payable related companies (2)     8,797,948       8,797,948       10,354,296       10,354,296  

 

(1) Fair values are based on discounted cash flows using market discount rates at the close of the six-month and one-year period and are classified as Level 2 of the fair value measurement hierarchies.

 

(2) Financial instruments such as: Cash and Cash Equivalents, Trade debtors and Other Accounts Receivable, Accounts Receivable related companies, Bottle Guarantee Deposits Trade Accounts Payable, and Other Accounts Payable related companies present a fair value that approximates their carrying value, considering the nature and term of the obligation. The business model is to maintain the financial instrument in order to collect/pay contractual cash flows, in accordance with the terms of the contract, where cash flows are received/cancelled on specific dates that exclusively constitute payments of principal plus interest on that principal. These instruments are revalued at amortized cost.

 

 50


 

 

 

17.1 Bank liabilities

 

17.1.1 Bank liabilities, current

 

    Maturity     Total  
Indebted Entity   Creditor Entity       Type of   Nominal     Up to     90 days to     At     At  
Taxpayer ID   Name   Country   Taxpayer ID   Name   Country   Currency   Amortization   Rate     90 days     1 year     06.30.2023     12.31.2022  
                                      ThCh$     ThCh$     ThCh$     ThCh$  
96.705.990-0   Envases Central S.A.   Chile   97.006.000-6   Banco Estado   Chile   CLP   Semiannually     2.00 %     33,333       -       33,333       28,683  
77.427.659-9   Re-Ciclar S.A.   Chile   97.018.000-1   Scotiabank Chile S.A.   Chile   CLP   Semiannually     9.49 %     -       182,675       182,675       53,350  
77.427.659-9   Re-Ciclar S.A.   Chile   97.018.000-1   Scotiabank Chile S.A.   Chile   UF   Semiannually     3.32 %             54,566       54,566       -  
91.144.000-8   Embotelladora Andina S.A.   Chile   97.023.000-9   Itaú Corpbanca   Chile   UF   At maturity     0.18 %     -       15,446       15,446       21,207  
91.144.000-8   Embotelladora Andina S.A.   Chile   97.023.000-9   Itaú Corpbanca   Chile   UF   At maturity     0.18 %     -       657,149       657,149       585,560  
Foreign   Embotelladora del Atlántico SA   Argentina   Foreign   Banco de Galicia y Buenos Aires SA   Argentina   ARS   At maturity     93.5 %     3,120,280       -       3,120,280       -  
Foreign   Embotelladora del Atlántico SA   Argentina   Foreign   Banco Patagonia SA   Argentina   ARS   At maturity     92.00 %     12,029,423       -       12,029,423       -  
Foreign   Embotelladora del Atlántico SA   Argentina   Foreign   Nuevo Banco Santa Fe SA   Argentina   ARS   At maturity     91.75 %     3,086,454       -       3,086,454       -  
Foreign   Embotelladora del Atlántico SA   Argentina   Foreign   Banco Comafi SA   Argentina   ARS   At maturity     103.5 %     566,750       12,491,781       13,058,531       -  
Total                                                         32,237,857       688,800  

 

17.1.2 Bank liabilities, non-current

 

                      Maturity        
Indebted entity   Creditor entity       Type of   Nominal     1 year up to     More than 2     More than 3     More than 4     More than 5     At  
Taxpayer ID   Name   Country   Taxpayer ID   Name   Country   Currency   Amortization   Rate     2 years     Up to 3 years     Up to 4 years     Up to 5 years     years     06.30.2023  
                                      ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
96.705.990-0   Envases Central S.A.   Chile   97.006.000-6   Banco Estado   Chile   CLP   Semiannually     2.00 %     -       -       4,000,000       -       -       4,000,000  
77.427.659-9   Re-Ciclar S.A.   Chile   97.018.000-1   Scotiabank Chile S.A.   Chile   CLP   Semiannually     9.49 %     -       4,500,000       -       -       -       4,500,000  
77.427.659-9   Re-Ciclar S.A.   Chile   97.018.000-1   Scotiabank Chile S.A.   Chile   UF   Semiannually     3.32 %     -       4,810,403       -       -       -       4,810,403  
                                                                          Total       13,310,403  

 

17.1.3 Bank liabilities, non-current previous year

 

                      Maturity        
Indebted entity   Creditor entity       Type of   Nominal     1 year up to     More than 2     More than 3     More than 4     More than 5     At  
Taxpayer ID   Name   Country   Taxpayer ID   Name   Country   Currency   Amortization   Rate     2 years     Up to 3 years     Up to 4 years     Up to 5 years     years     12.31.2022  
                                       M$      M$      M$      M$      M$      M$  
96.705.990-0   Envases Central S.A.   Chile   97.006.000-6   Banco Estado   Chile   CLP   Semiannually     2.00 %     -       -       4,000,000       -       -       4,000,000  
77.427.659-9   Re-Ciclar S.A.   Chile   97.018.000-1   Scotiabank Chile S.A.   Chile   CLP   Semiannually     9.49 %     -       4,500,000       -       -       -       4,500,000  
77.427.659-9   Re-Ciclar S.A.   Chile   97.018.000-1   Scotiabank Chile S.A.   Chile   UF   Semiannually     3.32 %     -       4,866,211       -       -       -       4,866,211  
                                                                          Total       13,366,211  

 

 51


 

 

 

17.1.4 Current and non-current bank obligations “Restrictions”

 

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

 

17.2            Bond obligations

 

    Current     Non-current     Total  
Composition of bonds payable   06.30.2023     12.31.2022     06.30.2023     12.31.2022     06.30.2023     12.31.2022  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Bonds face value 1     321,923,986       341,478,129       759,789,247       769,765,783       1,081,713,233       1,104,136,139  

 

17.2.1            Current and non-current balances

 

Bonds payable correspond to bonds in UF issued by the parent company on the Chilean market and bonds in U.S. dollars issued by the Parent Company on the international market. A detail of these instruments is presented below:

 

                                  Current     Non-current  
    Series     Current nominal
amount
    Adjustment
unit
  Interest
rate
    Final
maturity
  Interest
payment
  06.30.2023     12.31.2022     06.30.2023     12.31.2022  
Bonds                                 ThCh$     ThCh$     ThCh$     ThCh$  
CMF Registration 254 06.13.2001     B       969,219     UF     6.50 %   12.01.2026   Semiannually     11,110,757       10,513,470       24,045,144       28,795,438  
CMF Registration 641 08.23.2010     C       1,227,273     UF     4.00 %   08.15.2031   Semiannually     5,542,608       5,427,888       36,909,695       38,302,888  
CMF Registration 760 08.20.2013     D       4,000,000     UF     3.80 %   08.16.2034   Semiannually     2,022,841       1,967,995       144,357,920       140,443,920  
CMF Registration 760 04.02.2014     E       3,000,000     UF     3.75 %   03.01.2035   Semiannually     1,340,869       1,304,513       108,268,452       105,332,951  
CMF Registration 912 10.10.2018     F       5,700,000     UF     2.83 %   09.25.2039   Semiannually     1,507,710       1,491,144       205,710,036       200,132,586  
Bonds USA 2023   10.01.2013     -       365,000,000     USD     5.00 %   10.01.2023   Semiannually     296,203,514       316,293,761       -       -  
Bonds USA 2050   01.01.2020     -       300,000,000     USD     3.95 %   01.21.2050   Semiannually     4,195,687       4,479,358       240,498,000       256,758,000  
                                    Total     321,923,986       341,478,129       759,789,247       769,765,783  

 

 

1 Gross amounts do not include issuance expenses and discounts related to issuance.

 

 52


 

 

 

17.2.2 Non-current maturities

 

          Year of maturity     Total Non-
current
 
    Series     More than 1
up to 2
    More than 2
up to 3
    More than 3
up to 4
    More than 5     06.30.2023  
          ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
CMF Registration 254 06.13.2001   B       11,644,135       12,401,009       -       -       24,045,144  
CMF Registration 641 08.23.2010   C       4,921,292       4,921,293       4,921,293       22,145,817       36,909,695  
CMF Registration 760 08.20.2013   D       -       -       -       144,357,920       144,357,920  
CMF Registration 760 04.02.2014   E       -       -       -       108,268,452       108,268,452  
CMF Registration 912 10.10.2018   F       -       -       -       205,710,036       205,710,036  
Bonds USA 2050   -       -       -       -       240,498,000       240,498,000  
Total           16,565,427       17,322,302       4,921,293       720,980,225       759,789,247  

 

17.2.3 Market rating

 

The bonds issued on the Chilean market had the following rating:

 

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 had the following rating:

 

BBB : Standard&Poors Global Ratings
BBB+ : Fitch Ratings Inc.

 

17.2.4            Restrictions

 

17.2.4.1 Restrictions regarding bonds placed abroad.

 

Obligations with bonds placed abroad are not affected by financial restrictions for the periods reported.

 

17.2.4.2 Restrictions regarding bonds placed in the local market.

 

The following financial information was used for calculating restrictions:

 

    06.30.2023  
    ThCh$  
Average net financial debt last 4 quarters     652,941,078  
Net financial debt     737,019,262  
Unencumbered assets     2,556,562,985  
Total unsecured liabilities     1,695,804,983  
EBITDA LTM     455,964,341  
Net financial expenses LTM     27,351,473  

 

Restrictions on the issuance of bonds for a fixed amount registered under number 254, series B1 and B2.

 

· Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, "Indebtedness Level" will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest "Consolidated Financial Statements of Income by Function".

 

 53


 

 

 

“Consolidated Net Financial Liabilities” will be considered as the result of : /i/ "Other Financial Liabilities, Current", plus /ii/ "Other Financial Liabilities, Non-Current", minus /iii/ the sum of "Cash and Cash Equivalents"; plus "Other Financial Assets, Current"; plus "Other Financial Assets, Non-Current" (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities);

 

“EBITDA” will be considered as the addition of the following accounts of the "Consolidated Financial Statements of Income by Function" contained in the Issuer's Consolidated Financial Statements: "Revenues from Ordinary Activities", "Cost of Sales", "Distribution Costs", "Administrative Expenses" and "Other Expenses, by function", discounting the value of "Depreciation" and "Amortization for the Year" presented in the Notes to the Issuer's Consolidated Financial Statements.

 

As of the date of these financial statements, this ratio was 1.43 times.

 

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

 

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

 

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

 

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

 

Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Statement of Financial Position.

 

As of the date of these financial statements, this ratio was 1.51 times.

 

Restrictions to bond lines registered in the Securities Registered under number 641, series C

 

· Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, "Indebtedness Level" will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest "Consolidated Financial Statements of Income by Function".

 

“Consolidated Net Financial Liabilities" will be considered as the result of: /i/ "Other Financial Liabilities, Current", plus /ii/ "Other Financial Liabilities, Non-Current", minus /iii/ the sum of "Cash and Cash Equivalents"; plus "Other Financial Assets, Current"; plus "Other Financial Assets, Non-Current" (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities); "EBITDA" will be considered as the addition of the following accounts of the "Consolidated Financial Statements of Income by Function" contained in the Issuer's Consolidated Financial Statements: "Revenues from Ordinary Activities", "Cost of Sales", "Distribution Costs", "Administrative Expenses" and "Other Expenses, by function", discounting the value of "Depreciation" and "Amortization for the Year" presented in the Notes to the Issuer's Consolidated Financial Statements.

 

 54


 

 

 

 

As of the date of these financial statements, this ratio was 1.43 times.

 

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

 

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

 

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

 

As of the date of these financial statements, this ratio was 1.51 times.

 

· Maintain a level of "Net Financial Coverage" greater than 3 times in its quarterly financial statements. Net financial coverage means the ratio between the issuer's EBITDA of the last 12 months and the issuer's Net Financial Expenses in the last 12 months. Net Financial Expenses will be regarded as the difference between the absolute value of interest expense associated with the issuer's financial debt account accounted for under "Financial Costs"; and interest income associated with the issuer's cash accounted for under the Financial Income account. However, this restriction shall be deemed to have been breached where the mentioned level of net financial coverage is lower than the level previously indicated during two consecutive quarters.

 

As of the date of these financial statements, Net Financial Coverage was 16.67 times.

 

Restrictions to bond lines registered in the Securities Registrar under number 760, series D and E.

 

· Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, "Indebtedness Level" will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest "Consolidated Financial Statements of Results by Function".

 

“Consolidated Net Financial Liabilities" will be considered as the result of : /i/ "Other Financial Liabilities, Current", plus /ii/ "Other Financial Liabilities, Non-Current", minus /iii/ the sum of "Cash and Cash Equivalents"; plus "Other Financial Assets, Current"; plus "Other Financial Assets, Non-Current" (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities); “EBITDA" will be considered as the addition of the following accounts of the "Consolidated Financial Statements of Income by Function" contained in the Issuer's Consolidated Financial Statements: "Revenues from Ordinary Activities", "Cost of Sales", "Distribution Costs", "Administrative Expenses" and "Other Expenses, by function", discounting the value of "Depreciation" and "Amortization for the Year" presented in the Notes to the Issuer's Consolidated Financial Statements.

 

 55


 

 

 

 

As of the date of these financial statements, this ratio was 1.43 times.

 

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

 

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

 

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

 

As of the date of these financial statements, this ratio was 1.51 times.

 

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

 

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

 

 56


 

 

 

Restrictions to bond lines registered in the Securities Registrar under number 912, series F.

 

· Maintain an Indebtedness Level not greater than three point five times the EBITDA. For these purposes, "Indebtedness Level" will be considered as the ratio between /a/ the average over the last four Quarters of the Consolidated Net Financial Liabilities, and /b/ the accumulated EBITDA in the period of twelve consecutive months ending at the closing of the latest "Consolidated Financial Statements of Results by Function".

 

"Consolidated Net Financial Liabilities" will be considered as the result of : /i/ "Other Financial Liabilities, Current", plus /ii/ "Other Financial Liabilities, Non-Current", minus /iii/ the sum of "Cash and Cash Equivalents"; plus "Other Financial Assets, Current"; plus "Other Financial Assets, Non-Current" (to the extent that they correspond to the balances of assets for derivative financial instruments, taken to hedge exchange rate and/or interest rate risk of financial liabilities);

 

"EBITDA" will be considered as the sum of the following accounts of the "Consolidated Financial Statements of Income by Function" contained in the Issuer's Consolidated Financial Statements: "Revenues from Ordinary Activities", "Cost of Sales", "Distribution Costs", "Administrative Expenses" and "Other Expenses, by function", discounting the value of "Depreciation" and "Amortization for the Year" presented in the Notes to the Issuer's Consolidated Financial Statements.

 

As of the date of these financial statements, this ratio was 1.43 times.

 

· Maintain consolidated assets free of any pledge, mortgage or other encumbrances for an amount at least equal to 1.3 times of the issuer’s unsecured consolidated liabilities payable. Unsecured Consolidated Liabilities Payable shall be regarded as the total liabilities, obligations and debts of the issuer that are not secured by real guarantees on goods and assets of the latter, voluntarily and conventionally constituted by the issuer less the asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Statement of Financial Position. The following will be considered in determining Consolidated Assets: assets free of any pledge, mortgage or other lien, as well as those assets having a pledge, mortgage or real encumbrances that operate solely by law, less asset balances of derivative financial instruments, taken to hedge exchange rate or interest rate risks on financial liabilities under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Financial Statements. Therefore, Consolidated Assets free of any pledge, mortgage or other lien will only be regarded as those assets free of any pledge, mortgage or other real lien voluntarily and conventionally constituted by the issuer less asset balances of derivative financial instruments, taken to cover exchange rate or interest rate risks on financial liabilities and under "Other Current Financial Assets" and "Other non-current Financial Assets" of the Issuer’s Consolidated Statement of Financial Position.

 

As of the date of these financial statements, this ratio was 1.51 times.

 

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

 

As of the date of these financial statements, the Company complies with all financial covenants.

 

17.3 Derivative contract obligations

 

Please see details in Note 22.

 

 57


 

 

 

17.4 Liabilities for leasing agreements

 

17.4.1 Current liabilities for leasing agreements

 

                                          Maturity     Total  
Indebted entity     Creditor entity           Amortization     Nominal     Up to     90 days up to     at     at  
Name   Country     Taxpayer ID   Name   Country     Currency     Type     Rate     90 days     1 year     06.30.2023    

12.31.2022

 
                                          ThCh$     ThCh$     ThCh$    

ThCh$

 
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Cogeração - Light ESCO     Brazil       BRL       Monthly       12.28 %     275,147       877,729       1,152,876       1,069,428  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Tetra Pack     Brazil       BRL       Monthly       7.39 %     31,404       97,761       129,165       121,291  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Real estate     Brazil       BRL       Monthly       8.10 %     97,946       249,587       347,533       155,613  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Leão Alimentos e Bebidas Ltda.     Brazil       BRL       Monthly       3.50 %     75,898       224,186       300,084       299,362  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Tetra Pak SRL     Argentina       USD       Monthly       12.00 %     79,711       239,134       318,845       497,308  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Real estate     Argentina       USD       Monthly       50.00 %     317,441       878,425       1,195,866       622,574  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Systems     Argentina       ARS       Monthly       12.00 %     24,669       24,669       49,338       123,253  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Real estate     Argentina       ARS       Monthly       12.00 %     216,095       503,287       719,382       -  
VJ S.A.     Chile     93.899.000-k   De Lage Landen Chile S.A.     Chile       USD       Linear       12.16 %     -       -       -       588,820  
Vital Aguas S.A.     Chile     76.389.720-6   Coca-Cola del Valle New Ventures S.A.     Chile       CLP       Linear       7.50 %     -       -       -       998,501  
Envases Central S.A.     Chile     96.705.990-0   Coca-Cola del Valle New Ventures S.A.     Chile       CLP       Linear       5.56 %     -       -       -       602,887  
VJ S.A.     Chile     93.899.000-k   De Lage Landen Chile S.A.     Chile       USD       Linear       7.30 %     137,471       421,414       558,885       -  
Vital Aguas S.A.     Chile     76.389.720-6   Coca-Cola del Valle New Ventures S.A.     Chile       CLP       Linear       5.39 %     277,457       189,252       466,709       -  
Envases Central S.A:     Chile     96.705.990-0   Coca-Cola del Valle New Ventures S.A.     Chile       CLP       Linear       9.11 %     568,728       1,189,506       1,758,234          
Transportes Polar S.A.     Chile     96.928.520-7   Cons. Inmob. e Inversiones Limitada     Chile       UF       Monthly       2.89 %     -       -       -       118,883  
Transportes Andina Refrescos Ltda     Chile     78.861.790-9   Arrendamiento De Maquinaria SPA     Chile      

UF

 

      Monthly       1.00 %     79,035       236,110       315,145       309,440  
Transportes Polar S.A.     Chile     96.928.520-7   Constructora Inmobiliaria e Inversiones Limitada     Chile       UF       Monthly       2.89 %     -       62,434       62,434       -  
Transportes Andina Refrescos Ltda     Chile     78.861.790-9   Comercializadora Novaverde Limitada     Chile      

UF

 

      Monthly       0.08 %     -       -       -       177,802  
Transportes Andina Refrescos Ltda     Chile     78.861.790-9   Jungheinrich Rentalift SPA     Chile       UF       Monthly       0.24 %     240,581       732,212       972,793       932,903  
Red de Transportes Comerciales S.A.     Chile     76.276.604-3   Inmobiliaria Ilog Avanza Park     Chile       UF       Monthly       0.21 %     125,080       377,063       502,143       482,514  
                                                              Total       8,849,432       7,100,579  

 

The Company maintains leases on forklifts, vehicles, real estate and machinery. These leases have an average lifespan of between one and eight years without including a renewal option in the contracts.

 

58


 

 

 

17.4.2 Non-current liabilities for leasing agreements

 

                          Maturity        
Indebted entity     Creditor entity         Amortization      Nominal     1 year
up to
    2 years
up to
    3 years
up to
    4 years
up to
    More than     at  
Name   Country     Taxpayer ID   Name   Country     Currency     Type     Rate     2 years     3 years     4 years     5 years     5 years     06.30.2023  
                                          ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Rio de Janeiro Refrescos Ltda.     Brasil     Foreign   Cogeração - Light ESCO     Brazil       BRL       Monthly       12.28 %     1,302,749       1,472,107       1,663,480       1,879,733       1,568,494       7,886,563  
Rio de Janeiro Refrescos Ltda.     Brasil     Foreign   Tetra Pack     Brazil       BRL       Monthly       7.39 %     139,047       149,684       161,135       173,461       331,291       954,618  
Rio de Janeiro Refrescos Ltda.     Brasil     Foreign   Real estate     Brazil       BRL       Monthly       8.10 %     152,986       3,003       -       -       -       155,989  
Rio de Janeiro Refrescos Ltda.     Brasil     Foreign   Leao Alimentos e Bebidas Ltda.     Brazil       BRL       Monthly       3.50 %     285,492       153,195       31,010       15,018       -       484,715  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Tetra Pak SRL     Argentina       USD       Monthly       12.00 %     -       637,691       -       637,691       451,698       1,727,080  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Real estate     Argentina       ARS       Monthly       50.00 %     -       41,261       -       -       -       41,261  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Real estate     Argentina       ARS       Monthly       12.00 %     -       558,367       -       444,045       1,017,605       2,020,017  
VJ S.A.     Chile     Foreign   De Lage Landen Chile S.A.     Chile       USD       Monthly       435.209       435,209       -       -       -       -       435,209  
Transportes Andina Refrescos Ltda     Chile     85.275.700-0   Arrendamiento De Maquinaria SPA     Chile       UF       Monthly       1.00 %     -       208,630       -       -       -       208,630  
Transportes Polar S.A.     Chile     76.413.243-2   Cons. Inmob. e Inversiones Limitada     Chile       UF       Monthly       2.89 %     -       138,404       -       -       -       138,404  
Red de Transportes Comerciales S.A.     Chile     76.276.604-3   Inmobiliaria Ilog Avanza Park     Chile       UF       Monthly       0.21 %     -       601,774       -       -       -       601,774  
Transportes Andina Refrescos Ltda     Chile     78.861.790-9   Jungheinrich Rentalift SPA     Chile       UF       Monthly       0.24 %     -       1,426,916       -       -       -       1,426,916  
                                                                                      Total       16,081,176  

 

17.4.3 Non-current liabilities for leasing agreements (previous year)

 

                    Maturity        
Indebted entity     Creditor entity           Type of     Nominal     1 year
up to
    2 years
up to
    3 years
up to
    4 years
up to
     More than      at  
Name   Country     Taxpayer ID   Name   Country     Currency     Amortization     Rate     2 years       3 years       4 years       5 years       5 years       12.31.2022    
                                          ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Cogeração - Light ESCO     Brazil       BRL       Monthly       12.28 %     1,208,453       1,365,552       1,543,074       1,743,674       2,501,730       8,362,483  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Tetra Pack|     Brazil       BRL       Monthly       7.39 %     130,569       140,558       151,311       162,886       409,959       995,283  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Real estate     Brazil       BRL       Monthly       8.10 %     57,105       8,702       -       -       -       65,807  
Rio de Janeiro Refrescos Ltda.     Brazil     Foreign   Leao Alimentos e Bebidas Ltda.     Brazil       BRL       Monthly       3.50 %     292,445       270,586       31,538       29,618       -       624,187  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Tetra Pak SRL     Argentina       USD       Monthly       12.00 %     -       842,297       -       513,737       335,293       1,691,327  
Embotelladora del Atlántico S.A.     Argentina     Foreign   Real estate     Argentina       ARS       Monthly       50.00 %     -       136,139       -       -       -       136,139  
VJ S.A.     Chile     Foreign   De Lage Landen Chile S.A     Chile       USD       Monthly       12.16 %     769,982               -       -       -       769,982  
Transportes Andina Refrescos Ltda     Chile     85.275.700-0   Arrendamiento De Maquinaria SPA     Chile       UF       Monthly       1.00 %     -       355,952       -       -       -       355,952  
Transportes Polar S.A.     Chile     76.413.243-2   Cons. Inmob. e Inversiones Limitada     Chile       UF       Monthly       2.89 %     -       195,393       -       -       -       195,393  
Red de Transportes Comerciales Ltda     Chile     76.276.604-3   Inmobiliaria Ilog Avanza Park     Chile       UF       Monthly       0.21 %     -       831,235       -       -       -       831,235  
Transportes Andina Refrescos Ltda     Chile     78.861.790-9   Jungheinrich Rentalift SPA     Chile       UF       Monthly       0.24 %     -       1,864,841       -       -       -       1,864,841  
                                                                                      Total       15,892,629  

 

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

 

59


 

 

 

18 – TRADE AND OTHER ACCOUNTS PAYABLE

 

Trade and other accounts payable are detailed as follows:

 

Classification   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Current     271,005,090       384,801,630  
Non-current     2,480,113       3,015,284  
Total     273,485,203       387,816,914  

 

Item   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Trade accounts payable     203,029,145       298,298,731  
Withholding tax     47,320,700       60,738,656  
Others     23,135,358       28,779,527  
Total     273,485,203       387,816,914  

 

19 – OTHER PROVISIONS, CURRENT AND NON-CURRENT

 

19.1            Balances

 

The composition of provisions is as follows:

 

Description   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Litigation (1)     50,437,255       48,695,427  
Total     50,437,255       48,695,427  
                 
Current     1,547,576       1,591,644  
Non-current     48,889,679       47,103,783  
Total     50,437,255       48,695,427  

 

(1) Correspond to the provision made for the probable losses of tax, labor and commercial contingencies, based on the opinion of Management and our legal advisors, according to the following detail:

 

Description (see note 23.1)   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Tax contingencies     27,308,885       27,339,444  
Labor contingencies     12,193,824       11,374,753  
Civil contingencies     10,934,546       9,981,230  
Total     50,437,255       48,695,427  

 

60


 

 

 

19.2            Movements

 

The movement of principal provisions over litigation is detailed as follows:

 

Description   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Opening balance at January 1st     48,695,427       57,412,406  
Additional provisions     (8,756 )     48,639  
Increase (decrease) in existing provisions     2,880,441       6,359,467  
Used provision (payments made charged to the provision)     (1,264,796 )     (3,108,988 )
Reversal of unused provision*     -       (15,654,522 )
Increase (decrease) due to foreign exchange rate differences     134,939       3,638,425  
Total     50,437,255       48,695,427  

 

(*) During 2022, the provision constituted by a defendant of the Government of the State of Rio de Janeiro related to the Advertising Contract was reversed. This is due to a review of the balances involved where the amounts claimed are reduced in favor of Rio de Janeiro Refrescos Ltda.

 

20 – OTHER NON-FINANCIAL LIABILITIES

 

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

 

    Current     Non-current  
Description   06.30.2023      12.31.2022     06.30.2023      12.31.2022  
    ThCh$      ThCh$     ThCh$      ThCh$  
Dividends payable     269,357        29,042,469       -        -  
Other     12,799,618 (1)      13,251,991       28,308,390 (2)      29,589,051  
Total     13,068,975        42,294,460       28,308,390        29,589,051  

 

(1) Corresponds to an advance payment from Coca-Cola de Chile S.A. for a marketing co-participation plan for the penetration of market equipment, which will be developed between 2022 and until 2024.
(2) Other non-current corresponds mainly to accounts payable to former shareholders of Companhia de Bebidas Ipiranga (“CBI”). See Note 6 for further information.

 

21 – EQUITY

 

21.1 Number of shares:

 

    Number of subscribed, paid-in and
voting shares
 
Series   2023     2022  
A     473,289,301       473,289,301  
B     473,281,303       473,281,303  

 

21.1.1 Capital:

 

    Paid-in and subscribed capital  
Series   2023     2022  
    ThCh$     ThCh$  
A     135,379,504       135,379,504  
B     135,358,070       135,358,070  
Total     270,737,574       270,737,574  

 

61


 

 

 

21.1.2      Rights of each series:

 

· Series A: Elects 12 of the 14 Directors.

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

 

21.2 Dividend policy

 

Under Chilean law, we must distribute cash dividends equivalent to at least 30% of our annual net profit, barring a unanimous vote by shareholders to the contrary. If there is no net profit in a given year, the Company shall not be legally obligated to distribute dividends from accumulated earnings, unless approved by the General Shareholders Meeting. At the General Shareholders’ Meeting held in April 2023, shareholders agreed to pay out of the 2022 earnings a final dividend additional to the 30% required by Chile’s Law on Corporations and an eventual final dividend, which will be paid on May 9, 2023 and May 26, 2023, respectively.

 

The dividends declared and/or paid per share are presented below:

 

Approval-Payment

Periods

 

 

Dividend type

  Profits imputable to
dividends
 

CLP

Series A

   

CLP

Series B

 
12.27.2022   01.27.2023   Interim   2022 Earnings     29.00       31.90  
04.20.2023   05.09.2023   Final   2022 Earnings 2022     29.00       31.90  
04.20.2023   05.26.2023   Final   Accumulated earnings     50.00       55.00  

 

21.3 Other reserves

 

The balance of other reserves includes the following:

 

Concept   06.30.2023     06.30.2022  
    ThCh$     ThCh$  
Polar acquisition     421,701,520       421,701,520  
Foreign currency translation reserves     (584,080,070 )     (374,715,935 )
Cash flow hedge reserve     (24,227,536 )     580,855  
Reserve for employee benefit actuarial gains or losses     (7,863,735 )     (5,139,275 )
Legal and statutory reserves     5,435,538       5,435,538  
Other     6,014,568       6,014,568  
Total     (183,019,715 )     53,877,271  

 

21.3.1            Polar acquisition

 

This amount corresponds to the difference between the valuation at fair value of the issuance of shares of Embotelladora Andina S.A. and the book value of the paid capital of Embotelladoras Coca-Cola Polar S.A., which was finally the value of the capital increase notarized in legal terms.

 

21.3.2            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 22).

 

21.3.3            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.

 

62


 

 

 

21.3.4            Legal and statutory reserves

 

In accordance with Official Circular N° 456 issued by the Chilean Financial Market Commission (CMF), the legally required price-level restatement of paid-in capital for 2009 is presented as part of other equity reserves and is accounted for as a capitalization from Other Reserves with no impact on net income or retained earnings under IFRS. This amount totaled CLP 5,435,538 thousand as of December 31, 2009.

 

21.3.5            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 accounted for using the equity method, Translation reserves are detailed as follows:

 

Description   06.30.2023     06.30.2022  
    ThCh$     ThCh$  
Brazil     (137,334,582 )     (107,401,651 )
Argentina     (438,327,135 )     (319,878,110 )
Paraguay     (8,418,353 )     52,563,826  
Total     (584,080,070 )     (374,715,935 )

 

The movement of this reserve for the periods ended on the dates indicated below, is detailed as follows:

 

Description   06.30.2023     06.30.2022  
    ThCh$     ThCh$  
Brazil     3,427,815       60,045,738  
Argentina     (77,338,286 )     (25,181,882 )
Paraguay     (14,686,233 )     32,000,297  
Total     (88,596,704 )     66,864,153  

 

21.4            Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries owned by third parties. This account is detailed as follows:

 

    Non-controlling interests  
    Ownership %     Shareholders’ Equity     Income  
              June     June     June     June  
Description   2023   2022     2023     2022     2023     2022  
              ThCh$     ThCh$     ThCh$     ThCh$  
Embotelladora del Atlántico S.A.     0.0171       0.0171       32,236       36,329     4,530     4,333  
Andina Empaques Argentina S.A.     0.0209       0.0209       4,001       4,590     (313)     (31 )
Paraguay Refrescos S.A.     2.1697       2.1697       5,372,869       7,071,694     476,400     471,102  
Vital S.A.     35.0000       35.0000       9,457,590       8,327,679     344,063     126,165  
Vital Aguas S.A.     33.5000       33.5000       2,418,332       2,137,652     145,347     59,854  
Envases Central S.A.     40.7300       40.7300       7,271,021       6,149,274     311,051     180,927  
Re-Ciclar S.A     60.0000       60.0000       6,686,011       4,330,882     280,867     (13,196 )
Total                     31,242,060       28,058,100     1,561,945     829,154  

 

63


 

 

 

21.5            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 weighted average number of shares outstanding during the same period.

 

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

 

Earnings per share   06.30.2023  
    SERIES A     SERIES B     TOTAL  
Earnings attributable to shareholders (CLP 000’s)     25,205,627       27,725,743       52,931,370  
Weighted average  number of shares     473,289,301       473,281,303       946,570,604  
Earnings per basic and diluted share (CLP)     53.26       58.58       55.92  
                         

 

Earnings per share     06.30.2022  
      SERIES A       SERIES B       TOTAL  
Earnings attributable to shareholders (CLP 000’s)     28,251,470       31,076,116       59,327,586  
Weighted average  number of shares     473,289,301       473,281,303       946,570,604  
Earnings per basic and diluted share (CLP)     59.69       65.66       62.68  

 

22 – DERIVATIVE ASSETS AND LIABILITIES

 

Embotelladora Andina currently maintains “Cross Currency Swaps” and “Currency Forward” agreements as derivative financial instruments.

 

Cross Currency Swaps (“CCS”), also known as interest rate and currency swaps are valued by the method of discounted future cash flows at a market rate corresponding to the currencies and rates of the transaction.

 

On the other hand, the fair value of forward currency contracts is calculated in reference to current forward exchange rates for contracts with similar maturity profiles.

 

As of December 31, 2022, the Company holds the following derivative instruments:

 

22.1            Accounting recognition of cross currency and rate swaps

 

Cross Currency Swaps, associated with local Bonds (Chile)

 

At the closing date of these financial statements, the Company maintains derivative contracts to secure some of its bond debt issued in Unidades de Fomento totaling UF 9,128,310 (UF 9,340,963 as of December 31, 2022), to convert those obligations to CLP.

 

These contracts were valued at fair value, yielding a net asset as of the closing date of these financial statements of CLP 70,074,392 thousand (CLP 75,297,737 thousand as of December 31, 2022) which is presented in Other non-current financial assets. Maturity dates of derivative contracts are distributed throughout 2026, 2031, 2034 and 2035.

 

64


 

 

 

Cross Currency Swaps, associated with international Bonds (U.S.A.)

 

At the closing date of these financial statements, the Company maintains derivative contracts to secure US Dollar public bond obligations of USD 360 million due in 2023, to convert such obligations into Brazilian Real. In addition, derivative contracts amounting to USD 300 million are held to convert such obligation into Unidades de Fomento (UF - CLP re-adjustable by the Consumer Price Index) due in 2050.

 

The valuation of the first contract at its fair value generates a current asset of CLP 145,852,668 thousand at the closing date of these financial statements (CLP 170,143,055 thousand current asset as of December 31, 2022), while the valuation of the second contract at its fair value generates a non-current liability of CLP 70,305,593 thousand at the closing date of these financial statements (CLP 112,175,058 thousand non-current liability at December 31, 2022).

 

The amount of exchange differences recognized in the statement of income related to financial liabilities in U.S. dollars is absorbed by the amounts recognized under comprehensive income.

 

22.2            Forward currency transactions expected to be very likely

 

During 2023 and 2022, Embotelladora Andina entered into forward contracts to ensure the exchange rate on future commodity purchasing needs for its 4 operations, i.e., closing forward instruments in USD/ARS, USD/BRL, USD/CLP and USD/GYP. At the closing date of these financial statements, outstanding contracts amount to USD 83.3 million (USD 80.2 million as of December 31, 2022).

 

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

 

Fair value hierarchy

 

At the closing date of these financial statements, the Company held current assets for derivative contracts for CLP 361,810 thousand (CLP 245,504,291 thousand as of December 31, 2022) and held current liabilities for derivative contracts for CLP 2,126,472 thousand (CLP 114,492,635 thousand as of December 31, 2022). 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 current and non-current 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 reporting period, there were no transfers of items between fair value measurement categories; all of which were valued during the period using level 2.

 

65


 

 

 

    Fair Value Measurement at June 30, 2023        
    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   -       146,214,478     -       146,214,478  
Other non-current financial assets   -       70,074,932     -       70,074,932  
Total assets   -       216,289,410     -       216,289,410  
                             

Liabilities

                           
Other current financial liabilities   -       2,126,472     -       2,126,472  
Other non-current financial liabilities   -       70,305,593     -       70,305,593  
Total Liabilities   -       72,432,065     -       72,432,065  

 

    Fair Value Measurement at December 31, 2022        
    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   -       170,206,554     -       170,206,554  
Other non-current financial assets   -       75,297,737     -       75,297,737  
Total assets   -       245,504,291     -       245,504,291  
                             

Liabilities

                           
Other current financial liabilities   -       2,317,577     -       2,317,577  
Other non-current financial liabilities   -       112,175,058     -       112,175,058  
Total Liabilities   -       114,492,635     -       114,492,635  

 

66


 

 

 

23 – LITIGATION AND CONTINGENCIES

 

23.1            Lawsuits and other legal actions:

 

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

 

1) Embotelladora del Atlántico S.A. and Andina Empaques Argentina S.A. face labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling CLP 1,170,638 thousand (CLP 1,397,149 thousand as of December 31, 2022). 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 CLP 226,496 thousand 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 CLP 44,033,067 thousand (CLP 45,706,634 thousand as of December 31, 2022). 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 Deposit in courts 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 legal guarantees amounted to CLP 22,323,348 thousand (CLP 23,260,412 thousand as of December 31, 2022).

 

Part of the assets held under warranty by Rio de Janeiro Refrescos Ltda. as of December 31, 2014, are in the process of being released and others have already been released in exchange for guarantee insurance and bond letters for BRL 2,082,388,894, with different Financial Institutions and Insurance Companies in Brazil, these entities receive an annual commission fee of 0.56%. and become responsible of fulfilling obligations with the Brazilian tax authorities should any trial result against Rio de Janeiro Refrescos Ltda. Additionally, if the warranty and bond letters are executed, Rio de Janeiro Refrescos Ltda. promises to reimburse to the financial institutions and Insurance Companies any amounts disbursed by them to the Brazilian government.

 

Main contingencies faced by Rio de Janeiro Refrescos are as follows:

 

a) Tax contingencies resulting from credits on tax on industrialized products (IPI).

 

Rio de Janeiro Refrescos is a party to a series of proceedings under way, in which the Brazilian federal tax authorities demand payment of value-added tax on industrialized products (Imposto sobre Produtos Industrializados, or IPI) totaling BRL 3,218,124,266 at the date of these financial statements.

 

The Company does not share the position of the Brazilian tax authority in these procedures and considers that it 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 legal outcomes to date, Management estimates that these procedures do not represent probable losses and has not recorded a provision on these matters.

 

67


 

 

 

Notwithstanding the above, the IFRS related to business combination in terms of distribution of the purchase price establish that contingencies must be measured one by one according to their probability of occurrence and discounted at fair value from the date on which it is deemed the loss can be generated. As a result of the acquisition of Companhia de Bebidas Ipiranga in 2013 and pursuant to this criterion and although there are contingencies listed only as possible for BRL 566,504,231 (amount includes adjustments for current lawsuits) a start provision has been generated in the accounting of the business combination for BRL 123,693,444.

 

b) Other tax contingencies.

 

They refer to ICMS-SP tax administrative processes that challenge the credits derived from the acquisition of tax-exempt products acquired by the Company from a supplier located in the Manaus Free Zone. The total amount is BRL 519,881,804 being assessed by external attorneys as a remote loss, so it has no accounting provision.

 

The company was challenged by the federal tax authority for tax deductibility of a portion of goodwill in the 2014-2016 period arising from the acquisition of Companhia de Bebidas Ipiranga. The tax authority understands that the entity that acquired Companhia de Bebidas Ipiranga is Embotelladora Andina and not Rio de Janeiro Refrescos Ltda. In the view of external lawyers, such a statement is erroneous, classifying it as a possible loss. The value of this process is BRL 928,138,763, as of the date of these financial statements.

 

3) Embotelladora Andina S.A. and its Chilean subsidiaries face labor, tax, civil and trade lawsuits. Accounting provisions have been made for the contingency of a probable loss because of these lawsuits, totaling CLP 1,296,101 thousand (CLP 1,552,353 thousand as of December 31, 2022). Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

4) Paraguay Refrescos S.A. faces tax, trade, labor and other lawsuits. Accounting provisions have been made for the contingency of any loss because of these lawsuits amounting to CLP 37,045 thousand (CLP 39,291, thousand as of December 31, 2022). Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

68


 

 

 

 

23.2            Direct guarantees and restricted assets:

 

Guarantees and restricted assets are detailed as follows:

 

Guarantees that commit assets recognized in the financial statements:

 

  Committed assets   Accounting value  
Guaranty creditor   Debtor name   Relationship   Guaranty   Type   06.30.2023     12.31.2022  
                    ThCh$     ThCh$  
Administradora Plaza Vespucio S.A.   Embotelladora Andina S.A.   Parent company   Cash   Trade accounts and other accounts receivable     100,906       98,170  
Cooperativa Agrícola Pisquera Elqui Limitada   Embotelladora Andina S.A.   Parent company   Cash   Other non-current financial assets     -       1,056,320  
Mall Plaza   Embotelladora Andina S.A.   Parent company   Cash   Trade accounts and other accounts receivable     339,509       330,298  
Metro S.A.   Embotelladora Andina S.A.   Parent company   Cash   Trade accounts and other accounts receivable     21,798       21,207  
Parque Arauco S.A.   Embotelladora Andina S.A.   Parent company   Cash   Trade accounts and other accounts receivable     146,884       142,901  
Lease agreement   Embotelladora Andina S.A.   Parent company   Cash   Trade accounts and other accounts receivable     94,467       103,711  
Others   Embotelladora Andina S.A.   Parent company   Cash   Trade accounts and other accounts receivable     73,916       14,183  
Several retail   Vending   Subsidiary   Cash   Trade accounts and other accounts receivable     -       61,395  
Several retail   Transportes Refrescos   Subsidiary   Cash   Trade accounts and other accounts receivable     -       693  
Several retail   Transportes Polar   Subsidiary   Cash   Trade accounts and other accounts receivable     22,236       22,235  
Workers’ claims   Rio de Janeiro Refrescos Ltda.   Subsidiary   Judicial deposit   Other non-current non-financial assets     7,017,319       6,605,781  
Civil and tax claims   Rio de Janeiro Refrescos Ltda.   Subsidiary   Judicial deposit   Other non-current non-financial assets     6,707,733       6,457,702  
Governmental entities   Rio de Janeiro Refrescos Ltda.   Subsidiary   Plant and equipment   Property, plant & equipment     10,339,980       10,196,929  
Distribuidora Baraldo S.H.   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     62       97  
Acuña Gomez   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     94       145  
Nicanor López   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     67       104  
Municipalidad Bariloche   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     1,569       2,428  
Municipalidad San Antonio Oeste   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     6,894       10,664  
Municipalidad Carlos Casares   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     279       431  
Municipalidad Chivilcoy   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     43,115       66,697  
Granada Maximiliano   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     562       870  
Municipalidad de Junin   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     90       139  
Almada Jorge   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     763       1,180  
Farias Matias Luis   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     350       541  
Temas Industriales SA - Embargo General de Fondos   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     39,158       60,575  
DBC SA C CERVECERIA ARGENTINA SA ISEMBECK   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     7,027       10,870  
Coto Cicsa   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     1,249       1,932  
Cencosud   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     781       1,208  
Jose Luis Kreitzer, Alexis Beade Y Cesar Bechetti   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     3,092       4,784  
Vicentin   Embotelladora del Atlántico S.A.   Subsidiary   Judicial deposit   Other non-current non-financial assets     81,856       125,683  
Marcus A.Peña   Paraguay Refrescos   Subsidiary   Real estate   Property, plant & equipment     4,875       4,965  
Ana Maria Mazó   Paraguay Refrescos   Subsidiary   Real estate   Property, plant & equipment     986       1,113  
Stefano Szwao Giacomelli   Paraguay Refrescos   Subsidiary   Real estate   Property, plant & equipment     2,648       -  

 

69 


 

 

 

Guarantees that do not commit assets recognized in the Financial Statements:

 

Committed assets   Amounts involved  
Guaranty creditor   Debtor name   Relationship   Guaranty   Type   06.30.2023     12.31.2022  
                    ThCh$     ThCh$  
Labor procedures   Rio de Janeiro Refrescos Ltda.   Subsidiary   Guaranty receipt   Legal proceeding     2,079,648       1,936,493  
Administrative procedures   Rio de Janeiro Refrescos Ltda.   Subsidiary   Guaranty receipt   Legal proceeding     10,219,689       7,616,498  
Federal government   Rio de Janeiro Refrescos Ltda.   Subsidiary   Guaranty receipt   Legal proceeding     196,150,187       186,607,491  
State government   Rio de Janeiro Refrescos Ltda.   Subsidiary   Guaranty receipt   Legal proceeding     130,715,384       117,027,313  
Sorocaba Refrescos   Rio de Janeiro Refrescos Ltda.   Subsidiary   Guaranty receipt   Guarantor     3,326,942       3,280,603  
Others   Rio de Janeiro Refrescos Ltda.   Subsidiary   Guaranty receipt   Legal proceeding     3,907,527       3,423,715  
Aduana de EZEIZA   Andina Empaques Argentina S.A.   Subsidiary   Surety insurance   Faithful compliance of contract     3,551       3,791  
Aduana de EZEIZA   Andina Empaques Argentina S.A.   Subsidiary   Surety insurance   Faithful compliance of contract     637,941       880,984  

 

70 


 

 

 

24 – FINANCIAL RISK MANAGEMENT

 

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

 

Interest Rate Risk

 

At the closing date of these financial statements, the Company maintains all of its debt obligations denominated in fixed rates in order to avoid fluctuations in financial expenses resulting from an increase in interest rates.

 

The Company’s greatest indebtedness corresponds to six contracts for own issued Chilean local bonds at a fixed rate, which currently have an outstanding balance of UF 14.83 million denominated in UF (“UF”), debt indexed to inflation in Chile (Company sales are correlated with the UF variation), of which five of these Local Bonds have been redenominated through Cross Currency Swaps to Chilean Pesos (CLP).

 

On the other hand, there is also the Company’s indebtedness on the international market through two 144A/RegS Bonds at a fixed rate, one for USD 365 million, denominated in dollars, and practically 100% of which has been re-denominated to BRL through Cross Currency Swaps, and another one for USD 300 million denominated in USD, and practically 100% of which has been re-denominated to Unidades de Fomento (UF) through Cross Currency Swaps.

 

Credit risk

 

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

 

a) Trade accounts receivable and other current accounts receivable

 

Credit risk related to trade accounts receivable is managed and monitored by the area of Finance and Administration of each business unit. The Company has a wide base of more than 283 thousand clients implying a high level of atomization of accounts receivable, which are subject to policies, procedures and controls established by the Company. In accordance with such policies, credits must be based objectively, non-discretionary and uniformly granted to all clients of a same segment and channel, provided these will allow generating economic benefits to the Company. The credit limit is checked periodically considering payment behavior. Trade accounts receivable pending of payment are monitored on a monthly basis,

 

i. Sale Interruption

 

In accordance with Corporate Credit Policy, the interruption of sale must be within the following framework: when a customer has outstanding debts for an amount greater than USD 250,000, and over 60 days expired, sale is suspended. The General Manager in conjunction with the Finance and Administration Manager authorize exceptions to this rule, and if the outstanding debt should exceed USD 1,000,000, and in order to continue operating with that client, the authorization of the Chief Financial Officer is required. Notwithstanding the foregoing, each operation can define an amount lower than USD 250,000 according to the country’s reality.

 

71 


 

 

 

ii. Impairment

 

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

 

iii. Prepayment to suppliers

 

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

 

iv. Guarantees

 

In Chile, we have insurance with Compañía de Seguros de Crédito Continental S.A (AA rating –according to Fitch Chile and Humphreys rating agencies) covering the credit risk regarding trade debtors in Chile.

 

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

 

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

 

b) Financial investment.

 

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

 

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

 

ii. Mutual funds: investments with immediate liquidity and no risk of capital (funds composed of investments at a fixed-term, current account, fixed rate Tit BCRA, negotiable obligations, Over Night, etc.,) in all those counter-parties that have a rating greater than or equal to AA-(S&P) or equivalent, Type 1 Pacts and Mutual Funds, with a rating greater than or equal to AA+ (S&P) or equivalent.

 

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

 

72 


 

 

 

Exchange Rate Risk

 

The Company is exposed to three types of risk caused by exchange rate volatility in the countries where it operates:

 

a) Exposure of foreign investment

 

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

 

The Company evaluates the fluctuations of the currencies used in the Operations (local currencies) with respect to the presentation currency of the financial statements through a sensitivity analysis on total assets, total liabilities and net equity in local currency.

 

    BRL/CLP     ARS/CLP     PGY/CLP  
Exchange rate variation at the reporting date     1.4 %     -35.4 %     -5.3 %

 

Balance in Chilean pesos at the reporting date   Brazil     Argentina     Paraguay  
    ThCh$     ThCh$     ThCh$  
Total assets     940,557,703       354,623,132       291,721,261  
Total liabilities     664,201,277       150,860,770       44,093,789  
Net investment     276,356,426       203,762,362       247,627,472  
Share on income     24,2 %     24,3 %     7,6 %

 

    BRL/CLP     ARS/CLP     PYG/CLP  
-10% variation impact on currency translation     -8.7 %     -41.2 %     -14.1 %
Impact on results for the period     (2,036,436 )     (2,305,226 )     (1,996,051 )
Impact on net investment at the reporting date     (27,515,026 )     (18,523,851 )     (22,907,637 )

 

The above scenario represents the exchange rate sensitivity of minus 10% over the actual exchange rates at the reporting date, impacting the translation of local currencies to the presentation currency of the Group's financial statements, and how it would impact the results and equity of the different Operations.

 

Net exposure of assets and liabilities in foreign currency

 

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

 

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.

 

73 


 

 

 

b) Exposure of assets purchased or indexed to foreign currency

 

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.

 

In order to minimize this risk, the Company maintains a currency hedging policy stipulating that it is necessary to enter into foreign currency derivatives contracts to lessen the effect of the exchange rate over cash expenditures expressed in US dollars, corresponding mainly to payment to suppliers of raw materials in each of the operations. This policy stipulates up to 12-month forward horizon.

 

Commodities risk

 

The Company is subject to a risk of price fluctuations in the international markets mainly for sugar, PET resin and aluminum, which are inputs used to produce beverages and containers, which together, account for 35% to 40% of operating costs. Procurement and anticipated purchase contracts are made frequently to minimize and/or stabilize this risk. To minimize this risk or stabilize often supply contracts and anticipated purchases are made when market conditions warrant.

 

Liquidity risk

 

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

 

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

 

    Payments on the year of maturity  
Item   1 year     More than 1
up to 2
    More than 2
up to 3
    More than 3
up to 4
    More than 5  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Bank debt     32,244,746       9,310,403       4,081,333       -       -  
Bonds payable     321,543,050       16,565,427       17,322,302       4,921,293       715,088,867  
Lease obligations     8,849,431       1,714,543       4,850,005       2,313,812       7,202,815  
Contractual obligations (1)     86,825,567       65,916,577       20,348,321       16,839,847       3,207,637  
Total     449,462,794       93,506,950       46,601,961       24,074,952       725,499,319  

 

(1) Agreements that the Andina Group has with collaborating entities for its operation, which are mainly related to contracts entered into to supply products and/or support services in information technology services, commitments of the company with its franchisor to make investments or expenses related to the development of the franchise, support services to personnel, security services, maintenance services of fixed assets, purchase of inputs for production, among others.

 

74 


 

 

 

25 – EXPENSES BY NATURE

 

Other expenses by nature are:

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
Description   06.31.2023     06.30.2022     06.30.2023     06.30.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Direct production costs     (675,158,180 )     (649,770,567 )     (308,691,512 )     (298,417,329 )
Payroll and employee benefits     (188,881,765 )     (173,141,239 )     (94,436,853 )     (88,903,593 )
Transportation and distribution     (121,244,701 )     (107,397,539 )     (55,080,118 )     (43,562,258 )
Advertisement     (18,835,659 )     (13,166,604 )     (7,670,593 )     (7,551,518 )
Depreciation and amortization     (59,617,996 )     (57,737,043 )     (30,253,159 )     (29,983,898 )
Repairs and maintenance     (17,684,424 )     (16,850,581 )     (10,133,348 )     (8,826,130 )
Other expenses     (74,692,079 )     (70,076,749 )     (38,480,878 )     (50,576,014 )
Total (1)     (1,156,114,804 )     (1,088,140,322 )     (544,746,461 )     (527,820,740 )

 

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

 

26 – OTHER INCOME

 

Other income by function is detailed as follows:

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
Description   06.31.2023     06.30.2022     06.30.2023     06.30.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Gain due to disposal of Property, plant and equipment     314,270       42,971       240,573       38,643  
Others     421,568       467,174       304,985       296,665  
Total     735,838       510,145       545,558       335,308  

 

27 – OTHER EXPENSES BY FUNCTION

 

Other expenses by function are detailed as follows:

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
Description   06.31.2023     06.30.2022     06.30.2023     06.30.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Contingencies and non-operating fees(1)     5,446,270 )     7,908,051       (2,993,046 )     10,494,557  
Tax on bank debits     (3,127,219 )     (4,084,101 )     (1,322,289 )     (2,299,232 )
Write-offs, disposals and loss (gain) on sale of property, plant and equipment     -       721,598       -       700,593  
Others(2)     229,854       (254,770 )     643,588       (168,204 )
Total     (8,343,635 )     4,290,778       (3,671,747 )     8,727,714  

 

(1) During 2022 the provision made by a claim of the Government of the State of Rio de Janeiro related to the Advertising Agreement was reversed. This is due to a review of the balances involved where the amounts claimed are reduced in favor of Rio de Janeiro Refrescos Ltda.

 

(1) During 2023, an unused corporate project provision of CLP 1,520,779 was reversed.

 

75 


 

 

 

28 – FINANCIAL INCOME AND EXPENSES

 

Financial income and costs are detailed as follows:

 

a) Financial income

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
Description   06.31.2023     06.30.2022     06.30.2023     06.30.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Interest income     17,349,852       20,870,982       6,969,943       10,727,553  
Ipiranga purchase warranty restatement     22,543       15,690       11,523       9,681  
From PIS credit and COFINS (1)     135,438       1,394,306       -       618,092  
Other financial income     2,898,273       2,768,987       1,540,896       1,668,223  
Total     20,406,106       25,049,965       8,522,362       13,023,549  

 

(1) See Note 6 for more information on recovery.

 

b) Financial expenses

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
Description   06.31.2023     06.30.2022     06.30.2023     06.30.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Bond interest     (25,272,855 )     (25,539,597 )     (12,763,936 )     (13,108,297 )
Bank loan interest     (752,218 )     (193,209 )     (785,590 )     (124,595 )
Lease interest     (1,211,887 )     (1,024,450 )     (653,031 )     (522,740 )
Other financial costs     (2,405,401 )     (1,357,593 )     (1,511,414 )     (731,585 )
Total     (29,642,361 )     (28,114,849 )     (15,713,971 )     (14,487,217 )

 

29 – OTHER (LOSSES) GAINS

 

Other (losses) gains are detailed as follows:

 

    01.01.2023     01.01.2022     04.01.2023     04.01.2022  
Description   06.31.2023     06.30.2022     06.30.2023     06.30.2022  
    ThCh$     ThCh$     ThCh$     ThCh$  
Other gains and losses*     (25,763,431 )     (24,984,651 )     (25,763,411 )     (24,984,651 )
Total     (25,763,431 )     (24,984,651 )     (25,763,411 )     (24,984,651 )

 

(1) At the closing of June 2023, losses of CLP 25,530,162 are recorded due to the assignment of a loan owned by Embotelladora Andina S.A. to a financial institution with a discount. The credit of Embotelladora Andina was originally generated as a result of dividends from subsidiaries declared in Argentine pesos.

 

(2) At the closing of June 2022, losses of CLP 24,982,887 were recorded due to the assignment of a loan owned by Embotelladora Andina S.A. to a financial institution with a discount. The credit of Embotelladora Andina was originally generated as a result of dividends from subsidiaries declared in Argentine pesos.

 

76 


 

 

 

30 – LOCAL AND FOREIGN CURRENCY

 

Local and foreign currency balances are the following:

 

CURRENT ASSETS   06.30.2023     12.31.2022  
    ThCh$     ThCh$  
Cash and cash equivalent     248,989,656       291,681,987  
USD     60,308,271       14,266,343  
EUR     504,783       870,613  
CLP     81,966,391       138,205,025  
BRL     88,485,434       69,923,621  
ARS     3,678,185       29,215,288  
PGY     14,046,592       39,201,097  
                 
Other current financial assets     176,811,834       263,044,869  
CLP     30,606,486       92,826,375  
BRL     145,865,423       170,154,995  
ARS     339,925       63,499  
PGY                
                 
Other non-current financial assets     25,567,089       26,957,000  
USD     3,059,572       847,149  
EUR     1,473,541       329,535  
UF     984,237       517,748  
CLP     4,391,936       12,478,839  
BRL     4,350,581       2,382,575  
ARS     8,916,359       8,596,540  
PGY     2,390,863       1,804,614  
                 
Trade debtors and other accounts payable     203,815,328       279,770,286  
USD     1,128,178       1,467,851  
EUR     6,860       6,770  
UF     671,480       49,469  
CLP     124,848,934       155,443,395  
BRL     48,912,278       74,851,690  
ARS     23,283,119       39,795,968  
PGY     4,964,479       8,155,143  
                 
Accounts receivable related entities     10,217,395       15,062,167  
CLP     9,636,588       14,738,236  
BRL     496,876       86,492  
ARS     83,931       237,439  
                 
Inventory     245,473,724       245,886,656  
CLP     98,815,961       103,719,764  
BRL     67,192,984       60,074,387  
ARS     64,564,746       62,655,300  
PGY     14,900,033       19,437,205  
                 
Current tax assets     30,923,848       39,326,427  
CLP     20,773,640       33,296,214  
BRL     10,150,208       5,633,971  
ARS     -       396,242  
                 
Total current assets     941,798,874       1,161,729,392  
USD     64,496,021       16,581,343  
EUR     1,985,184       1,206,918  
UF     1,655,717       567,217  
CLP     371,039,936       550,707,848  
BRL     365,453,784       383,107,731  
ARS     100,866,265       140,896,777  
PGY     36,301,967       68,661,558  

 

77 


 

 

NON-CURRENT ASSETS   06.30.2023     12.31.2022  
    CLP (000's)     ThCh$  
Other non-current assets     89,214,607       94,852,711  
USD     16,326,589       -  
UF     1,216,864       75,297,737  
CLP     55,570,190       3,317,778  
ARS     16,100,964       16,237,196  
                 
Other non-current, non-financial assets     61,440,160       59,672,266  
USD     993,614       91,220  
UF     -       -  
CLP     47,530       483,530  
BRL     57,122,618       55,060,849  
ARS     1,680,944       2,367,042  
PGY     1,595,454       1,669,625  
                 
Non-current accounts receivable     432,134       539,920  
UF     213,706       249,366  
CLP     148,440       233,773  
ARS     -       56,781  
PGY     69,988       -  
                 
Non-current accounts receivable related entities     109,318       109,318  
CLP     109,318       109,318  
                 
Investments accounted for using the equity method     89,902,196       92,344,598  
CLP     49,839,444       53,869,966  
BRL     40,062,752       38,474,632  
                 
Intangible assets other than goodwill     664,798,310       671,778,888  
CLP     3,959,421       -  
BRL     310,072,320       312,981,971  
ARS     179,524,204       177,173,694  
PGY     7,844,824       9,075,200  
      163,397,541       172,548,023  
Goodwill                
CLP     129,221,851       129,023,922  
BRL     9,523,767       9,523,768  
ARS     66,851,919       65,920,764  
PGY     45,910,039       46,254,831  
      6,936,126       7,324,559  
Property, plant and equipment                
EUR     818,717,556       798,221,259  
CLP     -       3,146  
BRL     325,005,095       303,797,013  
ARS     231,627,069       229,486,365  
PGY     180,907,058       177,219,624  
      81,178,334       87,715,111  
Deferred tax assets                
CLP     2,277,687       2,428,333  
      2,277,687       2,428,333  
Total non-current assets                
USD     1,856,113,819       1,848,971,215  
EUR     21,279,624       91,220  
UF     -       3,146  
CLP     1,430,570       75,547,103  
BRL     752,593,791       686,745,450  
ARS     575,188,562       566,116,304  
PGY     252,443,829       251,153,893  
      253,177,443       269,314,099  

78 


 

 

 

    06.30.2023     12.31.2022  
CURRENT LIABILITIES   Up to 90 days     90 days up to 1 year     Total     Up to 90 days     90 days up to 1 year     Total  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Other current financial liabilities     32,493,660       346,806,965       379,300,625       13,431,339       353,870,741       367,302,080  
USD     457,946       301,310,961       301,768,907       249,660       321,143,849       321,393,509  
UF     11,555,453       12,444,815       24,000,268       11,047,586       11,557,808       22,605,394  
CLP     879,518       14,845,554       15,725,072       893,612       14,216,358       15,109,970  
BRL     480,395       3,235,618       3,716,013       427,270       1,703,193       2,130,463  
ARS     19,120,348       13,619,477       32,739,825       813,211       3,910,926       4,724,137  
PGY     -       1,350,540       1,350,540       -       1,338,607       1,338,607  
                                                 
Current trade accounts and other accounts payable     255,022,477       15,982,613       271,005,090       369,548,991       15,252,639       384,801,630  
USD     27,313,012       37,648       27,350,660       34,223,389       33,046       34,256,435  
EUR     2,318,464       13,825       2,332,289       3,148,088       899,198       4,047,286  
UF     2,234,768       -       2,234,768       2,263,175       -       2,263,175  
CLP     104,925,922       15,931,140       120,857,062       166,847,281       14,320,395       181,167,676  
BRL     67,277,649       -       67,277,649       78,514,701       -       78,514,701  
ARS     41,162,047       -       41,162,047       69,945,679       -       69,945,679  
PGY     9,790,615       -       9,790,615       14,606,678       -       14,606,678  
                                                 
                                                 
Current accounts payable to related entities     67,497,772       -       67,497,772       90,248,067       -       90,248,067  
CLP     26,286,620       -       26,286,620       44,298,074       -       44,298,074  
BRL     33,835,909       -       33,835,909       35,671,648       -       35,671,648  
ARS     3,820,087       -       3,820,087       8,587,487       -       8,587,487  
PGY     3,555,156       -       3,555,156       1,690,858       -       1,690,858  
                                                 
                                                 
Other current provisions     1,333,370       214,206       1,547,576       1,319,935       271,709       1,591,644  
CLP     1,333,370       176,999       1,510,369       1,319,935       232,418       1,552,353  
PGY     -       37,207       37,207       -       39,291       39,291  
                                                 
Current tax liabilities     1,853,973       7,517,391       9,371,364       627,257       13,988,190       14,615,447  
CLP     1,335,453       -       1,335,453       627,257       7,301       634,558  
ARS     518,520       5,890,552       6,409,072       -       13,479,571       13,479,571  
PGY     -       1,626,839       1,626,839       -       501,318       501,318  
                                                 
Current employee benefit provisions     23,404,058       13,411,173       36,815,231       45,482,776       2,909,030       48,391,806  
CLP     7,293,565       785,947       8,079,512       8,115,837       1,052,395       9,168,232  
BRL     15,526,048       -       15,526,048       19,586,150       -       19,586,150  
ARS     584,445       10,642,250       11,226,695       17,780,789       -       17,780,789  
PGY     -       1,982,976       1,982,976       -       1,856,635       1,856,635  
                                                 
Other current non-financial liabilities     531,649       12,537,326       13,068,975       1,054,187       41,240,273       42,294,460  
CLP     516,470       12,333,107       12,849,577       1,043,048       41,072,576       42,115,624  
ARS     15,179       -       15,179       11,139       -       11,139  
PGY     -       204,219       204,219       -       167,697       167,697  
                                                 
Total current liabilities     382,136,959       396,469,674       778,606,633       521,712,552       427,532,582       949,245,134  
USD     27,770,958       301,348,609       329,119,567       34,473,049       321,176,895       355,649,944  
EUR     2,318,464       13,825       2,332,289       3,148,088       899,198       4,047,286  
UF     13,790,221       12,444,815       26,235,036       13,310,761       11,557,808       24,868,569  
CLP     142,570,918       44,072,747       186,643,665       223,145,044       70,901,442       294,046,486  
BRL     117,120,001       3,235,618       120,355,619       134,199,769       1,703,193       135,902,962  
ARS     65,220,626       30,152,279       95,372,905       97,138,305       17,390,497       114,528,802  
PGY     13,345,771       5,201,781       18,547,552       16,297,536       3,903,548       20,201,084  

 

79 


 

 

 

    06.30.2023     31.12.2022  
NON CURRENT LIABILITIES   More than 1
year up to 3
    More than 3 and
up to 5
    More than 5 years     Total     More than
1 year up to
3
    More than 3
and
up to 5
    More than 5
years
    Total  
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Other non-current financial liabilities     41,594,244       23,237,268       788,763,548       853,595,060       40,713,614       28,457,265       835,631,179       904,802,058  
USD     1,631,267       1,081,736       236,991,598       239,704,601       1,612,279       513,738       251,617,079       253,743,096  
UF     36,263,453       9,731,695       479,566,572       525,561,720       35,491,226       15,781,426       468,927,353       520,200,005  
CLP     -       8,500,000       70,305,593       78,805,593       -       8,500,000       112,175,058       120,675,058  
BRL     3,658,263       3,923,837       1,899,785       9,481,885       3,473,970       3,662,101       2,911,689       10,047,760  
ARS     41,261       -       -       41,261       136,139       -       -       136,139  
                                                                 
Non-current accounts payable     2,480,113       -       -       2,480,113       3,015,284       -       -       3,015,284  
CLP     2,480,113       -       -       2,480,113       3,015,284       -       -       3,015,284  
                                                                 
Accounts payable related entities     8,797,948       -       -       8,797,948       10,354,296       -       -       10,354,296  
BRL     8,797,948       -       -       8,797,948       10,354,296       -       -       10,354,296  
                                                                 
Other non-current provisions     1,092,044       47,797,635       -       48,889,679       1,397,148       45,706,635       -       47,103,783  
BRL     -       47,797,635       -       47,797,635       -       45,706,635               45,706,635  
ARS     1,092,044       -       -       1,092,044       1,397,148       -       -       1,397,148  
                                                                 
Deferred tax liabilities     31,026,490       37,877,798       102,561,931       171,466,219       26,966,210       34,088,989       104,723,357       165,778,556  
CLP     6,280,914       -       87,506,623       93,787,537       5,617,287       38,945       88,895,598       94,551,830  
BRL     -       37,877,798       -       37,877,798       -       34,050,044       -       34,050,044  
ARS     24,745,576       -       -       24,745,576       21,348,923       -       -       21,348,923  
PGY     -       -       15,055,308       15,055,308       -       -       15,827,759       15,827,759  
                                                                 
Non-current employee benefit provisions     1,562,684       223,580       18,164,087       19,950,351       1.299.511       60,560       16,049,722       17,409,793  
CLP     1,007,526       223,580       18,164,087       19,395,193       665,274       60,560       16,049,722       16,775,556  
ARS     13,449       -       -       13,449       10,484       -       -       10,484  
PGY     541,709       -       -       541,709       623,753       -       -       623,753  
                                                                 
Other non-financial liabilities     -       28,308,390       -       28,308,390       -       29,589,051       -       29,589,051  
BRL     -       28,308,390       -       28,308,390       -       29,589,051       -       29,589,051  
ARS                                                                
                                                                 
Total non-current liabilities     86,553,523       137,444,671       909,489,566       1,133,487,760       83,746,063       137,902,500       956,404,258       1,178,052,821  
USD     1,631,267       1,081,736       236,991,598       239,704,601       1,612,279       513,738       251,617,079       253,743,096  
UF     36,263,453       9,731,695       479,566,572       525,561,720       35,491,226       15,781,426       468,927,353       520,200,005  
CLP     9,768,553       8,723,580       175,976,303       194,468,436       9,297,845       8,599,505       217,120,378       235,017,728  
BRL     12,456,211       117,907,660       1,899,785       132,263,656       13,828,266       113,007,831       2,911,689       129,747,786  
ARS     25,892,330       -       -       25,892,330       22,892,694       -       -       22,892,694  
PGY     541,709       -       15,055,308       15,597,017       623,753       -       15,827,759       16,451,512  

 

80 


 

 

 

31 – ENVIRONMENT (Non-audited)

 

The Company has made disbursements for industrial process improvements, industrial waste flow measurement equipment, laboratory analysis, consulting on environmental impacts and other studies.

 

The detail of these disbursements by country is as follows:

 

    2023 period     Future commitments  
    Charged to     Charged to     To be charged
to
    To be charged
to
 
Countries   expenses     fixed assets     expenses     fixed assets  
      ThCh$       ThCh$       ThCh$       ThCh$  
Chile     811,563       -       -       -  
Argentina     112,310       -       -       -  
Brazil     978,194       73,996       1,977,259       233,691  
Paraguay     66,583       2       -       -  
Total     1,968,650       73,998       1,977,259       233,691  

 

32 – SUBSEQUENT EVENTS

 

No events have occurred subsequent to June 30, 2023, that may significantly affect the Company's consolidated interim financial statement.

 

81 


 

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, July 28, 2023