UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

September 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 

September 30, 2023 and December 31, 2022

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Financial Statements

at September 30, 2023 and December 31, 2022

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Financial Statements

 

I.Interim Consolidated Statements of Financial Position at September 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 27
4 – Cash and cash equivalents 30
5 –Other current and non-current financial assets 30
6 – Other current and non-current non-financial assets 31
7 – Trade accounts and other accounts receivable 32
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 49
16 – Goodwill 50
17 – Other current and non-current financial liabilities 50
18 – Trade and other accounts payable 61
19 – Other provisions, current and non-current 61
20 – Other non-financial liabilities 62
21 – Equity 62
22 – Derivative assets and liabilities 66
23 – Litigation and contingencies 68
24 – Financial risk management 72
25 – Expenses by nature 76
26 – Other income 76
27 – Other expenses by function 76
28 – Financial income and expenses 77
29 – Other (losses) gains 77
30 – Local and foreign currency 78
31 – Environment (non-audited) 82
32 – Subsequent events 82

 

 

Consolidated Interim Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

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

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Interim Statements of Financial Position 

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

 

ASSETS  NOTE   09.30.2023   12.31.2022 
      

ThCh$

   ThCh$ 
Current assets:              
               
Cash and cash equivalents  4    224,775,962    291,681,987 
Other financial assets  5    67,595,214    263,044,869 
Other non-financial assets  6    25,203,312    26,957,000 
Trade and other accounts receivable, net  7    248,848,124    279,770,286 
Accounts receivable from related companies  12.1    9,023,472    15,062,167 
Inventory  8    262,641,980    245,886,656 
Current tax assets  9    54,394,281    39,326,427 
Total Current Assets       892,482,345    1,161,729,392 
               
Non-Current Assets:              
Other financial assets  5    89,124,051    94,852,711 
Other non-financial assets  6    65,736,893    59,672,266 
Trade and other receivables  7    349,664    539,920 
Accounts receivable from related parties  12.1    109,318    109,318 
Investments accounted for under the equity method  14    92,094,233    92,344,598 
Intangible assets other than goodwill  15    698,476,463    671,778,888 
Goodwill  16    138,543,667    129,023,922 
Property, plant and equipment  11    886,021,289    798,221,259 
Deferred tax assets  10.2    2,657,328    2,428,333 
Total Non-Current Assets       1,973,112,906    1,848,971,215 
               
Total Assets       2,865,595,251    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 September 30, 2023 (non-audited) and December 31, 2022

 

LIABILITIES AND EQUITY  NOTE   09.30.2023   12.31.2022 
       ThCh$   ThCh$ 
LIABILITIES              
Current Liabilities              
Other financial liabilities  17    69,392,374    367,302,080 
Trade and other accounts payable  18    357,648,545    384,801,630 
Accounts payable to related parties  12.2    86,907,283    90,248,067 
Other provisions  19    1,408,413    1,591,644 
Tax liabilities  9    9,550,122    14,615,447 
Employee benefits current provisions  13    45,631,037    48,391,806 
Other non-financial liabilities  20    40,635,280    42,294,460 
Total Current Liabilities       611,173,054    949,245,134 
               
Other financial liabilities  17    1,013,208,065    904,802,058 
Trade accounts and other accounts payable  18    2,430,806    3,015,284 
Accounts payable to related companies  12.2    7,949,476    10,354,296 
Other provisions  19    52,917,417    47,103,783 
Deferred tax liabilities  10.2    191,877,244    165,778,556 
Employee benefits non-current provisions  13    20,657,395    17,409,793 
Other non-financial liabilities  20    2,564,032    29,589,051 
Total Non-current liabilities       1,291,604,435    1,178,052,821 
               
EQUITY  21           
Issued capital       270,737,574    270,737,574 
Retained earnings       795,723,499    716,975,127 
Other reserves       (137,230,770)   (132,452,557)
Equity attributable to owners of the parent       929,230,303    855,260,144 
Non-controlling interests       33,587,459    28,142,508 
Total Equity       962,817,762    883,402,652 
Total Liabilities and Equity       2,865,595,251    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 September 30, 2023 and 2022 (non-audited)

 

       01.01.2023   01.01.2022   07.01.2023   07.01.2022 
      

09.30.2023 

  

09.30.2022

  

09.30.2023

  

09.30.2022

 
       (non-audited)    (non-audited)    (non-audited)    (non-audited)  
   NOTE    ThCh$    ThCh$    ThCh$    ThCh$ 
Net sales       2,021,001,963    1,932,680,900    670,332,847    653,498,496 
Cost of sales  25    (1,232,599,861)   (1,182,137,727)   (412,229,892)   (407,137,751)
Gross Profit       788,402,102    750,543,173    258,102,955    246,360,745 
Other income  26    1,071,874    3,843,617    335,798    3,332,494 
Distribution expenses  25    (187,212,810)   (185,202,826)   (59,773,091)   (61,311,683)
Administrative expenses  25    (349,214,815)   (325,948,281)   (120,190,039)   (116,283,742)
Other expenses  27    (17,698,003)   2,288,969    (9,070,958)   (1,720,180)
Other (loss) gains  29    (25,659,888)   (24,984,038)   103,542    737 
Financial income  28    27,043,900    31,773,860    5,942,204    6,147,281 
Financial expenses  28    (51,726,114)   (44,214,010)   (21,981,178)   (16,082,122)
Share of profit (loss) of investments in associates and joint ventures accounted for using the equity method  14.3    (5,301)   285,060    (845,513)   251,667 
Foreign exchange differences       (6,580,808)   (1,797,463)   3,171,779    (4,526,159)
Income by indexation units       (169,713)   (48,999,899)   17,295,850    (7,057,247)
Net income before income taxes       178,250,424    157,588,162    73,091,349    49,111,791 
Income tax expense  10.1    (64,696,923)   (66,039,468)   (9,541,318)   (14,576,748)
Net income       113,553,501    91,548,694    63,550,031    34,535,043 
                         
Net income attributable to                        
                         
Owners of the controller       112,149,967    90,185,366    63,707,715    33,999,497 
                         
Non-controlling interests       1,403,534    1,363,328    (157,684)   535,546 
                         
Net income       113,553,501    91,548,694    63,550,031    34,535,043 
                         
Earnings per Share, basic and diluted in ongoing operations                        
                         
Earnings per Series A Share  21.5    112.84    90.74    64.10    34.21 
                         
Earnings per Series B Share  21.5    124.12    99.81    70.51    37.63 

 

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 September 30, 2023 and 2022 (non-audited)

 

   01.01.2023   01.01.2022   07.01.2023   07.01.2022 
  

09.30.2023

  

09.30.2022

  

09.30.2023

  

09.30.2022

 
   (non-audited)    (non-audited)    (non-audited)    (non-audited)  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Other Comprehensive Income                    
                     
Net income   113,553,501    91,548,694    63,550,031    34,535,043 
                     
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   (824,406)   (1,712,117)   (670,595)   (1,357,464)
Components of other comprehensive income that will be reclassified to net income for the period, before taxes                    
Gain (losses) from exchange rate translation differences   (79,399,090)   61,379,791    46,784,406    (27,147,245)
Gain (losses) from cash flow hedges   59,835,301    (130,021,219)   7,701,104    (63,229,973)
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   222,590    462,272    181,061    363,897 
                     
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   32,124,179    (12,049,932)   (9,613,441)   8,895,501 
Income tax related to cash flow hedges                    
Other comprehensive income, total   (16,489,375)   36,612,064    (2,579,623)   16,701,513 
Total comprehensive income   (4,530,801)   (45,329,141)   41,802,912    (65,773,771)
Total comprehensive income attributable to:   109,022,700    46,219,553    105,352,943    (31,238,728)
Equity holders of the controller                    
Non-controlling interests   107,371,754    44,095,467    105,007,544    (31,820,080)
Total comprehensive income   1,650,946    2,124,086    345,399    581,352 
Net income   109,022,700    46,219,553    105,352,943    (31,238,728)

 

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 September 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  -   -   -   -   -   -   112,149,967   112,149,967   1,403,534   113.553.501 
Other comprehensive income  -   (47,548,486)  43,328,736   (558,463)  -   (4,778,213)  -   (4,778,213)  247,412   (4.530.801)
Comprehensive income  -   (47,548,486)  43,328,736   (558,463)  -   (4,778,213)  112,149,967   107,371,754   1,650,946   109.022.700 
Dividends  -   -   -   -   -   -   (136,164,127)  (136,164,127)  (325,995)  (136,490,122)
Increase (decrease) from other changes *  -   -   -   -   -   -   102,762,532   102,762,532   4,120,000   106,882,532 
Total changes in equity  -   (47,548,486)  43,328,736   (558,463)  -   (4,778,213)  78,748,372   73,970,159   5,444,951   79,415,110 
Ending balance as of 09.30.2023  270,737,574   (543,031,852)  (19,015,765)  (8,334,779)  433,151,626   (137,230,770)  795,723,499   929,230,303   33,587,459   962,817,762 

 

       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  -   -   -   -   -   -   90.185.366   90,185,366   1,363,328   91.548.694 
Other comprehensive income  -   48,659,405   (93,496,128)  (1,253,176)  -   (46,089,899)  -   (46,089,899)  760,758   (45.329.141)
Comprehensive income  -   48,659,405   (93,496,128)  (1,253,176)  -   (46,089,899)  90.185.366   44,095,467   2,124,086   46.219.553 
Dividends  -   -   -   -   -   -   (245,492,986)  (245,492,986)  (421,363)  (245,914,349)
Increase (decrease) from other changes *  -   -   -   -   -   -   99,274,726   99,274,726   1,280,000   100,554,726 
Total changes in equity  -   48,659,405   (93,496,128)  (1,253,176)  -   (46,089,899)  (56,032,894)  (102,122,793)  2,982,723   (99,140,070)
Ending balance as of 09.30.2022  270,737,574   (392,920,683)  (42,892,430)  (6,139,102)  433,151,626   (8,800,589)  712,084,026   974,021,011   28,252,478   1,002,273,489 

 

*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 September 30, 2023 and 2022

 

       01.01.2023   01.01.2022 
Cash flows provided by (used in) Operating Activities  NOTE   09.30.2023   09.30.2022 
       (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)       2,996,456,702    2,839,783,452 
Payments for Operating Activities              
Payments to suppliers for goods and services (including taxes)       (2,162,680,482)   (1,997,433,298)
Payments to and on behalf of employees       (209,435,619)   (192,163,178)
Other payments for operating activities (value-added taxes on purchases, sales and others)       (311,478,143)   (279,093,201)
Interest payments       (60,683,064)   (70,564,606)
Interest received       14,172,957    48,405,737 
Income tax payments       (64,604,535)   (97,896,836)
Other cash movements (tax on bank debits Argentina and others)       (3,350,417)   (7,762,707)
Cash flows provided by (used in) Operating Activities       198,397,399    243,275,363 
               

Cash flows provided by (used in) Investing Activities 

              
Cash flows used in acquiring non-controlling interests       -    1,280,000 
Dividends received       4,109,768    673,052 
Proceeds from sale of Property, plant and equipment       76,968    92,253 
Purchase of Property, plant and equipment       (151,161,097)   (135,387,520)
Payment on forward, term option and financial exchange agreements       -    - 
Collection on forward, term, option and financial exchange agreements       126,950    111,607 
Other (payments) redemptions for (purchases) of financial instruments       63,159,390    104,325,362 
Other cash inflows (outflows)       2,768,326    (405,583)
Net cash flows used in Investing Activities       (80,919,695)   (29,310,829)
               
Cash Flows generated from (used in) Financing Activities              
Proceeds (payments) from short term loans       4,119,966    - 
Loan payments       48,837,032    25,603,218 
Lease liability payments       (18,407,304)   (11,195,854)
Dividend payments by the reporting entity       (5,072,078)   (4,084,049)
Other cash inflows (outflows) (placement and payment of public debt)       (136,164,127)   (245,492,988)
Net cash flows (used in) generated by Financing Activities       (57,388,084)   (13,289,752)
Net increase in cash and cash equivalents before exchange differences       (164,074,595)   (248,459,425)
Cash Flows generated from (used in) Financing Activities       (46,596,891)   (34,494,891)
Effects of exchange differences on cash and cash equivalents       (3,860,405)   (9,060,392)
Effects of inflation in cash and cash equivalents in Argentina       (16,448,729)   (17,119,488)
Net increase (decrease) in cash and cash equivalents       (66,906,025)   (60,674,771)
Cash and cash equivalents – beginning of period  4    291,681,987    304,312,020 
Cash and cash equivalents - end of period  4    224,775,962    243,637,249 

 

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 it expires in December 2023 and for the territory in 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 October 31, 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 September 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 September 30, 2023 and December 31, 2022 and the results of operations for the periods from January 1 to September 30, 2023 and 2022, and from April 1 to September 30, 2023 and 2022, together with the statements of changes in equity and cash flows for the periods from January 1 and September 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  
      09.30.2023   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 September 2023 and January to December 2022 amounted to 101.71% 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    
09.30.2023   895.60   178.84   2.56   0.122   
12.31.2022   855.86   164.03   4.83   0.116   
09.30.2022   960.24   177.61   6.52   0.135   

 

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    
09.30.2023   821.36   164.15   0.113   
09.30.2022   859.53   167.55   0.124   

 

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

 

2.7.1Goodwill

 

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.

 

2.7.3Software

 

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.

14 

 

 

 

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.

15 

 

 

 

2In 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.

 

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.

16 

 

 

 

-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.

17 

 

 

 

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.

18 

 

 

 

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.

19 

 

 

 

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.

20 

 

 

 

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.

21 

 

 

 

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. 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.

22 

 

 

 

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.

23 

 

 

 

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.

 

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 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 the required years of service.

24 

 

 

 

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

 

2.23.1New 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.

25 

 

 

 

2.23.2New 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.

 

Amendments to IAS 21 - Non-convertibility. Issued in August 2023, this amendment affects an entity that has a transaction or operation in a foreign currency that is not convertible into another currency for a specific purpose at the measurement date. A currency is convertible into another currency when it is possible to obtain the other currency (with a normal administrative delay), and the transaction is carried out through a market or convertibility mechanism that creates enforceable rights and obligations. This amendment establishes the guidelines to be followed to determine the exchange rate to be used in situations of absence of convertibility as mentioned above. Early adoption is allowed.

 

The Company’s management is evaluating the contexts of the standards, interpretations and amendments described above in the period of their first application.

26 

 

 

 

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.

27 

 

 

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

 

For the period ended September 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   859,500,160    507,795,693    501,778,512    154,610,186    (2,682,588)   2,021,001,963 
Cost of sales   (574,618,982)   (263,635,726)   (311,356,991)   (85,918,250)   2,930,088    (1,232,599,861)
Distribution expenses   (72,220,823)   (68,713,132)   (37,312,958)   (8,965,897)   -    (187,212,810)
Administrative expenses   (138,692,378)   (104,390,817)   (83,040,219)   (23,091,401)   -    (349,214,815)
Financial income   9,089,511    9,897,052    7,443,760    613,577    -    27,043,900 
Financial costs   (23,302,595)   (7,135,351)   (21,288,168)   -    -    (51,726,114)
Share of entity in income of associates accounted for using the equity method, total   (1,378,531)   -    1,373,230    -    -    (5,301)
Income tax expense   (21,029,489)   (25,690,479)   (13,573,954)   (4,403,001)   -    (64,696,923)
Oher income (expenses)   (27,053,298)   (10,708,571)   (8,195,070)   (3,079,599)   -    (49,036,538)
Net income of the segment reported   10,293,575    37,418,669    35,828,142    29,765,615    247,500    113,553,501 
                               
Depreciation and amortization   32,773,124    26,976,123    23,805,966    9,936,829    (247,500)   93,244,542 
                               
Current assets   483,538,026    114,892,446    228,789,116    65,262,757    -    892,482,345 
Non-current assets   783,625,576    273,937,666    637,347,449    278,202,215    -    1,973,112,906 
Segment assets, total   1,267,163,602    388,830,112    866,136,565    343,464,972    -    2,865,595,251 
                               
Carrying amount in associates and joint ventures accounted for using the equity method, total   48,651,947    -    43,442,286    -    -    92,094,233 
                               
Segment disbursements in non-monetary assets   70,584,319    29,574,703    37,792,203    13,209,872    -    151,161,097 
                               
Current liabilities   244,354,183    125,127,306    199,400,691    42,290,874    -    611,073,054 
Non-current liabilities   885,020,989    33,880,597    355,314,942    17,387,907    -    1,291,604,435 
Segment liabilities, total   1,129,375,172    159,007,903    554,715,633    59,678,781    -    1,902,777,489 
                               
Cash flows (used in) provided by in Operating Activities   146,206,624    (9,805,355)   54,681,265    7,314,864    -    198,397,398 
Cash flows (used in) provided by Investing Activities   (160,004,879)   (29,574,283)   122,759,570    (14,100,104)   -    (80,919,696)
Cash flows (used in) provided by Financing Activities   16,190,206    28,776,900    (209,041,702)   -    -    (164,074,596)

28 

 

 

For the period ended September 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   790,999,293    552,478,836    444,024,072    148,921,386    -3,742,687    1,932,680,900 
Cost of sales   (524,652,732)   (295,768,295)   (283,187,781)   (82,271,606)   3,742,687    (1,182,137,727)
Distribution expenses   (66,932,689)   (75,110,260)   (34,408,843)   (8,751,034)   -    (185,202,826)
Administrative expenses   (125,421,506)   (104,051,203)   (73,414,857)   (23,060,715)   -    (325,948,281)
Financial income   14,549,929    9,183,354    7,440,740    599,837    -    31,773,860 
Financial costs   (20,637,600)   (1,538,814)   (22,037,596)   -    -    (44,214,010)
Share of entity in income of associates accounted for using the equity method, total   1,396,163    -    (1,111,103)   -    -    285,060 
Income tax expense   (18,464,251)   (29,225,175)   (14,053,652)   (4,296,390)   -    (66,039,468)
Oher income (expenses)   (64,944,930)   (17,717,441)   12,895,849    117,708    -    (69,648,814)
Net income of the segment reported   (14,108,323)   38,251,002    36,146,829    31,259,186    -    91,548,694 
                               
Depreciation and amortization   29,188,697    27,858,623    22,793,858    9,647,132    -    89,488,310 
                        -      
Current assets   490,229,082    124,301,921    218,998,887    79,037,406    -    912,567,296 
Non-current assets   747,012,429    282,369,511    803,235,042    307,563,684    -    2,140,180,666 
Segment assets, total   1,237,241,511    406,671,432    1,022,233,929    386,601,090    -    3,052,747,962 
                               
Carrying amount in associates and joint ventures accounted for using the equity method, total   54,413,194    -    44,405,795    -    -    98,818,989 
                               
Segment disbursements of non-monetary assets   60,136,944    33,102,127    27,882,446    14,266,003    -    135,387,520 
                               
Current liabilities   253,748,613    121,235,274    128,814,822    52,093,714    -    555,892,423 
Non-current liabilities   851,910,999    27,826,962    595,722,736    19,121,353    -    1,494,582,050 
Segment liabilities, total   1,105,659,612    149,062,236    724,537,558    71,215,067    -    2,050,474,473 
                               
Cash flows (used in) provided by in Operating Activities   155,603,586    26,849,958    39,524,024    21,297,795    -    243,275,363 
Cash flows (used in) provided by Investing Activities   46,453,089    (33,102,127)   (27,882,446)   (14,779,345)   -    (29,310,829)
Cash flows (used in) provided by Financing Activities   (250,753,870)   4,826,626    (2,289,939)   (242,242)   -    (248,459,425)

29 

 

 

4 – CASH AND CASH EQUIVALENTS

 

The composition of cash and cash equivalents is as follows:

 

By item  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Cash   487,726    203,931 
Bank balances   111,389,701    108,486,568 
Other fixed rate instruments   112,898,538    182,991,488 
Cash and cash equivalents   224,775,965    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  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
USD   32,524,503    14,266,343 
EUR   469,857    870,613 
ARS   4,180,022    29,215,288 
CLP   112,420,036    138,205,025 
PYG   30,395,844    39,201,097 
BRL   44,785,700    69,923,621 
Cash and cash equivalents   224,775,962    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  09.30.2023    12.31.2022   09.30.2023   12.31.2022 
    ThCh$    ThCh$    ThCh$    ThCh$ 
Financial assets measured at amortized cost (1)   64,094,785    92,838,315    2,995,926    3,317,778 
Financial assets at fair value (2)   3,500,429    170,206,554    68,777,520    75,297,737 
Other financial assets measured at amortized cost (3)   -    -    17,350,605    16,237,196 
Total   67,595,214    263,044,869    89,124,051    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.

30 

 

 

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  09.30.2023    12.31.2022   09.30.2023   12.31.2022 
    ThCh$    ThCh$    ThCh$    ThCh$ 
Prepaid expenses   11,726,294    6,059,201    1,765,490    1,074,940 
Tax credit remainder (1)   1,355,443    905,826    44,974,853    40,922,425 
Judicial deposits   -    -    16,845,652    15,723,829 
Others (2)   12,121,575    19,991,973    2,150,898    1,951,072 
Total   25,203,312    26,957,000    65,736,893    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 30,434,275 or BRL 170,176 (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.

31 

 

 

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  09.30.2023   12.31.2022   09.30.2023   12.31.2022 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Trade debtors   214,729,809    238,146,331    74,819    56,781 
Other debtors   31,464,774    39,798,245    274,845    483,139 
Other accounts receivable   2,653,541    1,825,710    -    - 
Total   248,848,124    279,770,286    349,664    539,920 

 

   Current   Non-current 
Trade debtors and other accounts receivable, Gross  09.30.2023   12.31.2022   09.30.2023   12.31.2022 
   ThCh$    ThCh$    ThCh$   ThCh$ 
Trade debtors   219,873,696    242,638,974    74,819    56,781 
Other debtors   31,610,951    40,206,431    274,845    483,139 
Other accounts receivable   2,747,970    1,921,211    -    - 
Total   254,232,617    284,766,616    349,664    539,920 

 

The stratification of the portfolio for current and non-current trade accounts receivable, without impairment impact, is as follows:

 

   09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Less than one month   205,754,602    229,587,868 
Between one and three months   5,659,734    4,577,833 
Between three and six months   2,723,742    2,418,252 
Between six and eight months   4,505,844    5,392,862 
Older than eight months   1,304,593    718,940 
Total   219,948,515    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.

32 

 

 

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

 

   09.30.2023 
   Credit amount    Impairment
provision
  

Percentage

%

 
   ThCh$   ThCh$     
Less than one month   205,754,602    (336,938)   0.16%
Between one and three months   5,659,734    (615,508)   10.88%
Between three and six months   2,723,742    (588,458)   21.60%
Between six and eight months   4,505,844    (3,068,173)   68.09%
Older than eight months   1,304,593    (534,810)   40.99%
Total   219,948,515    (5,143,887)     

 

   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:

 

   09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Opening balance   4,492,643    4,711,371 
Increase (decrease)   (317,713)   (150,671)
Provision reversal   (794,332)   (654,381)
Increase (decrease) for changes of foreign currency   1,763,289    586,324 
Sub – total movements   651,244    (218,728)
Ending balance   5,143,887    4,492,643 

 

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

33 

 

 

8 – INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Raw materials (1)   102,876,753    104,833,902 
Finished goods   128,884,972    114,164,680 
Spare parts and supplies   30,703,429    27,109,494 
Work in progress   178,196    216,164 
Other inventories   5,210,086    4,020,372 
Obsolescence provision (2)   (5,211,456)   (4,457,956)
Total   262,641,980    245,886,656 

 

The cost of inventory recognized as cost of sales amounts to CLP 1,016,382,735 thousand and CLP 995,465,541 thousand as of September 30, 2023 and 2022, respectively.

 

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

 

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

34 

 

 

9 – TAX ASSETS AND LIABILITIES

 

The composition of current tax accounts receivable is the following:

 

Tax assets  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Monthly provisional payments   17,462,770    25,428,344 
Tax credits   30,611,302    6,640,888 
Recoverable taxes from prior years   127,889    473,424 
Surplus Tax Credit   6,192,320    6,387,530 
Other Recoverable Taxes   -    396,241 
Total   54,394,281    39,326,427 

 

The composition of current tax accounts payable is the following:

 

   Current 
Tax liabilities  09.30.2023       12.31.2022 
   ThCh$   ThCh$ 
Income tax expense   9,538,136    14,615,447 
Tax credit   6,733    - 
Others   5,253    - 
Total   9,550,122    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  09.30.2023   09.30.2022 
   ThCh$   ThCh$ 
Current income tax expense   (59,643,170)   (42,814,303)
Current tax adjustment previous period   (126,754)   298,946 
Foreign dividends tax withholding expense   (18,816,819)   (11,606,992)
Other current tax expense (income)   -    - 
Current income tax expense   (78,586,743)   (54,122,349)
Expense (income) for the creation and reversal of temporary differences of deferred tax and others   13,889,820    (11,917,119)
Expense (income) for deferred taxes   13,889,820    (11,917,119)
Total income tax expense   (64,696,923)   (66,039,468)

35 

 

 

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

 

Income taxes  30.09.2023   30.09.2022 
   ThCh$   ThCh$ 
Current taxes          
Foreign   (28,033,160)   (41,052,395)
National   (50,553,582)   (13,069,954)
Current tax expense   (78,586,742)   (54,122,349)
Deferred taxes          
Foreign   (15,634,275)   (6,522,822)
National   29,524,094    (5,394,297)
Deferred tax expense   13,889,819    (11,917,119)
Income tax expense   (64,696,923)   (66,039,468)

 

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  09.30.2023   09.30.2022 
   ThCh$   ThCh$ 
Net income before taxes   178,250,424    157,588,162 
Tax expense at legal rate (27.0%)   (48,127,614)   (42,548,804)
Effect of tax rate in other jurisdictions   (2,746,837)   (3,080,852)
Permanent differences:          
Withholding and other non-taxable income   (18,791,367)   17,029,219 
Non-deductible expenses   (1,918,167)   (2,299,672)
Tax effect on excess tax provision in previous periods   (552,159)   (91,171)
Tax effect of price-level restatement for Chilean companies   (5,616,083)   (26,260,533)
Subsidiaries tax withholding expense and other legal tax debits and credits   13,055,304    20,138,256 
Adjustments to tax expense   13,822,472    (20,409,813)
Tax expense at effective rate   (64,696,923)   (66,039,469)
Effective rate   36.3%   41.9%

 

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:

 

   09.30.2023   12.31.2022 
Temporary differences  Assets   Liabilities   Assets   Liabilities 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Property, plant and equipment   5,395,917    57,308,185    5,351,293    (58,230,728)
Obsolescence provision   1,995,997    -    1,871,168    - 
ICMS exclusion credit   5,022,228    -    2,686,693    - 
Employee benefits   4,929,052    (231)   5,033,868    (3,348)
Provision for severance indemnity   3,063,511    (11,749)   2,789,893    (42,264)
Tax loss carry forwards (1)   2,930,800    -    5,569,124    - 
Tax goodwill Brazil   -    (14,551,452)   -    (9,081,512)
Contingency provision   26,930,567    -    27,145,591    - 
Foreign Exchange differences (2)   2,872,129    -    11,478,538    - 
Allowance for doubtful accounts   849,166    -    803,608    - 
Coca-Cola incentives (Argentina)   106,581    -    633,919    - 
Assets and liabilities for placement of bonds   -    (574,144)   -    (610,594)
Financial expense   -    (2,404,099)   -    (1,894,010)
Lease liabilities   2,297,888    -    1,874,166    - 
Inventories   1,356,333    -    1,312,833    - 
Distribution rights   -    (160,689,794)   -    (154,669,995)
Hedge derivatives   -    -    -    - 
Prepaid income   4,915,397    (109,228)   5,339,265    (8,287)
Spare parts   -    (6,635,667)   -    (4,142,782)
Intangibles   79,002    (8,311,336)   69,395    (7,388,202)
Others   2,703,855    (4,072,455)   5,282,818    (4,520,673)
Subtotal   65,448,422    (254,668,340)   77,242,172    (240,592,395)
Offsetting of deferred tax assets/(liabilities)   (62,791,096)   62,791,096    (74,813,839)   74,813,839 
Total assets and liabilities net   2,657,326    (191,877,244)   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 in the subsidiary Rio de Janeiro Refrescos Ltda., that for tax purposes are recognized when paid.

 

Deferred tax account movements are as follows:

 

Movement  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Opening balance   (163,350,223)   (166,596,100)
Increase (decrease) in deferred tax   (16,844,941)   8,090,171 
Increase (decrease) due to foreign currency translation(*)   (9,024,754)   (4,844,294)
Total movements   (25,869,695)   3,245,877 
Ending balance   (189,219,918)   (163,350,223)

 

(*) Includes IAS 29 effects due to inflation in Argentina

37 

 

 

11 – PROPERTY, PLANT AND EQUIPMENT

 

Property, plant and equipment at the close of each period is detailed as follows:

 

Property, plant and equipment, gross  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Construction in progress   78,094,276    49,169,567 
Land   108,680,927    104,906,878 
Buildings   377,572,233    337,689,681 
Plant and equipment   769,311,954    693,153,093 
Information technology equipment   38,980,678    34,992,575 
Fixed installations and accessories   58,855,899    69,798,556 
Vehicles   80,881,732    75,759,020 
Leasehold improvements   391,412    362,243 
Rights of use   89,251,580    73,946,435 
Other properties, plant and equipment (1)   501,079,238    448,561,681 
Total Property, plant and equipment, gross   2,103,099,929    1,888,339,729 

 

Accumulated depreciation of Property, plant and equipment

  09.30.2023  

12.31.2022 

 
   ThCh$   ThCh$ 
Buildings   (138,496,703)   (117,237,092)
Plant and equipment   (546,901,803)   (499,070,234)
Information technology equipment   (30,603,481)   (27,257,028)
Fixed installations and accessories   (39,238,155)   (44,057,493)
Vehicles   (51,042,322)   (44,600,066)
Leasehold improvements   (335,059)   (282,057)
Rights of use   (64,622,345)   (53,350,442)
Other properties, plant and equipment (1)   (345,838,772)   (304,264,058)
Total accumulated depreciation   (1,217,078,640)   (1,090,118,470)
Total Property, plant and equipment, net   886,021,289    798,221,259 

 

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

 

Other Property, plant and equipment, net  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Bottles   48,872,133    46,351,209 
Marketing and promotional assets (market assets)   77,087,840    70,149,875 
Other Property, plant and equipment   29,280,493    27,796,539 
      Total   155,240,466    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   67,843,511    -    65,139    24,237,865    1,084,280    6,248    130,803    6,248    36,450,769    -    129,824,863 
Right-of use additions   -    -    -    -    -    -    -    -    -    11,564,949    11,564,949 
Disposals   -    -    (7,284)   (286,736)   (1,192)   -    (17,241)   -    (1,197,521)   (411,490)   (1,921,464)
Transfers between items of Property, plant and equipment   (42,334,122)   -    6,754,468    14,508,057    1,533,558    2,660,149    2,273,789    -    13,563,835    1,040,266    - 
Right-of-use transfers   -    -    -    -    -    -    -    -    -    -    - 
Depreciation expense   -    -    (7,252,316)   (25,495,057)   (2,447,533)   (2,083,836)   (4,784,266)   (33,949)   (38,668,213)   -    (80,765,170)
Amortization   -    -    -    -    -    -    -    -    -    (8,180,012)   (8,180,012)
Increase (decrease) due to foreign currency translation differences   2,631,678    3,774,049    11,519,562    10,200,760    480,776    735,854    1,460,003    3,868    6,941,330    1,065,420    38,813,300 
Other increase (decrease) (2)   783,642    -    7,543,372    5,162,403    (8,239)   (7,441,734)   (382,632)   -    (6,147,357)   (1,045,891)   (1,536,436)
Total movements   28,924,709    3,774,049    18,622,941    28,327,292    641,650    (6,123,319)   (1,319,544)   (23,833)   10,942,843    4,033,242    87,800,030 
Ending balance al 09.30.2023   78,094,276    108,680,927    239,075,530    222,410,151    8,377,197    19,617,744    29,839,410    56,353    155,240,466    24,629,235    886,021,289 

 

Right of use assets is composed as follows:

 

Right-of-use  Gross asset   Accumulated
depreciation
   Net asset 
   ThCh$   ThCh$   ThCh$ 
Constructions and buildings   12,679,462    (4,572,846)   8,106,616 
Plant and Equipment   47,176,523    (34,220,927)   12,955,596 
IT equipment   1,278,055    (1,247,292)   30,763 
Motor vehicles   10,304,082    (9,978,819)   325,263 
Others   17,813,458    (14,602,461)   3,210,997 
Total   89,251,580    (64,622,345)   24,629,235 

 

Lease liabilities interest expenses at the closing of the period reached ThCh$ 1,917,444      

 

(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   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 
Additions   75,269,957    -    867,990    21,280,010    922,233    74,995    636,420    10,275    68,730,337    -    167,792,217 
Right-of use additions   -    -    -    -    -    -    -    -    -    5,883,061    5,883,061 
Disposals   (32,456)   -    (16,174)   (538,429)   (15,105)   -    (4,522)   -    (2,249,837)   (67,398)   (2,923,921)
Transfers between items of Property, plant and equipment   (84,598,804)   159,232    10,014,587    33,485,897    3,487,406    3,384,472    16,037,695    51,403    17,940,342    37,770    - 
Right-of-use transfers   -    -    -    -    -    -    -    -    -    -    - 
Depreciation expense   -    -    (8,477,029)   (35,372,214)   (2,641,086)   (3,365,827)   (5,524,208)   (68,741)   (49,526,391)   -    (104,975,496)
Amortization   -    -    -    -    -    -    -    -    -    (9,993,249)   (9,993,249)
Increase (decrease) due to foreign currency translation differences   4,263,117    3,461,539    11,105,445    7,324,221    43,790    1,282,713    852,241    10,324    6,450,271    1,235,657    36,029,318 
Other increase (decrease) (1)   (2,012,841)   -    3,614,645    (1,748,181)   325,092    1,265,589    (23,272)   (36,364)   (11,200,643)   (153,823)   (9,969,798)
Total movements   (7,111,027)   3,620,771    17,109,464    24,431,304    2,122,330    2,641,942    11,974,354    (33,103)   30,144,079    (3,057,982)   81,842,132 
Ending balance al 12.31.2022   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 

 

Right of use assets is composed as follows:

 

Right-of-use  Gross asset   Accumulated depreciation   Net asset 
   ThCh$   ThCh$   ThCh$ 
Constructions and buildings   6,694,251    (3,452,700)   3,241,551 
Plant and Equipment   47,377,683    (33,624,676)   13,753,007 
IT Equipment   1,214,851    (1,081,741)   133,110 
Motor vehicles   9,395,320    (6,066,615)   3,328,705 
Others   9,264,330    (9,124,710)   139,620 
Total   73,946,435    (53,350,442)   20,595,993 

 

Lease liabilities interest expenses at the closing of the period reached ThCh$ 2,092,868.                          

 

(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:

  

                   09.30.2023   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    5,248,722    -    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    -    -    237,439    - 
96.517.210-2   Embotelladora Iquique S.A.  Shareholder related   Chile   CLP    719,240    -    745,048    - 
86.881.400-4   Envases CMF S.A.  Associate   Chile   CLP    -    -    925,189    - 
77.526.480-2   Comercializadora Nova Verde  Common shareholder   Chile   CLP    2,823,786    -    2,048,054    - 
76.572.588-7   Coca-Cola del Valle New Ventures S.A.  Associate   Chile   CLP    119,639    -    143,002    - 
76.140.057-6   Monster  Associate   Chile   CLP    112,085    -    86,492    - 
79.826.410-9   Guallarauco  Associate   Chile   CLP    -    -    8,790    - 
                                     
Total                   9,023,472    109,318    15,062,167    109,318 

 

12.2       Accounts payable:

 

                   09.30.2023   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    23,268,581    -    32,205,880    - 
Foreign   Recofarma do Indústrias Amazonas Ltda.  Shareholder related   Brazil   BRL    37,687,437    7,949,476    30,998,682    10,354,296 
86.881.400-4   Envases CMF S.A.  Associate   Chile   CLP    5,732,657    -    8,186,248    - 
Foreign   Ser. y Prod. para Bebidas Refrescantes S.R.L.  Shareholder   Argentina   ARS    11,759,842    -    8,587,487    - 
Foreign   Leão Alimentos e Bebidas Ltda.  Associate   Brazil   BRL    193,094    -    232,216    - 
Foreign   Monster Energy Brasil Com de Bebidas Ltda.  Shareholder related   Brazil   BRL    1,942,543    -    3,811,908    - 
76.572.588-7   Coca Cola del Valle New Ventures S.A.  Associate   Chile   CLP    602,113    -    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    136,520    -    628,842    - 
77.526.480-2   Comercializadora Nova Verde  Common shareholder   Chile   CLP    66,477    -    2,198,317    - 
Foreign   Monster Energy Company – USA  Shareholder related   Argentina   PYG    1,448,738    -    28,910    - 
Foreign   Monster Energy Company – USA  Shareholder related   Argentina   PGY    33,755    -           
Foreign   The Coca-Cola Company  Shareholder   Paraguay   PYG    3,921,803    -    1,690,858    - 
Total                   86,907,283    7,949,476    90,248,067    10,354,296 

41 

 

 

12.3       Transactions:

 

Taxpayer ID  Company  Relationship  Country   Transaction Description  Currency  

Accumulated

at 09.30.2023 

  

Accumulated

at 12.31.2022

 
                    ThCh$   ThCh$ 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Purchase of concentrate  CLP    158,936,353    198,045,624 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Water source lease  CLP    4,662,729    5,958,076 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Sale of raw materials and others  CLP    850,018    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    15,478,790    24,441,192 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of raw materials  CLP    23,893,192    33,637,921 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of services and others  CLP    692,427    2,270,006 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Sales of services and others  CLP    -    13,914 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of packaging  CLP    8,283,781    9,391,000 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Sale of packaging / raw materials  CLP    8,542,012    13,360,534 
93.281.000-K  Coca Cola Embonor S.A.  Common shareholder  Chile   Sales of finished products  CLP    54,295,176    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    257,235    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    5,627,609    5,807,466 
89.996.200-1  Envases del Pacífico S.A.  Director related  Chile   Purchase of inputs and materials  CLP    358,586    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    82,950,595    100,199,500 
Foreign  Serv. y Prod. para Bebidas Refrescantes S.R.L.  Shareholder related  Argentina   Purchase of concentrate  ARS    119,205,606    159,807,006 
Foreign  Serv. y Prod. para Bebidas Refrescantes S.R.L.  Shareholder related  Argentina   Advertising rights, prizes and others  ARS    190,691    3,002,061 
Foreign  KAIK Participações  Associate  Brazil   Reimbursement and other purchases  BRL    85,463    96,511 
Foreign  Leão Alimentos e Bebidas Ltda.  Associate  Brazil   Purchase of products  BRL    5,779    636,938 
Foreign  Sorocaba Refrescos S.A.  Associate  Brazil   Purchase of products  BRL    1,471,029    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    3,222,736    4,306,419 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   Payment of commissions and services  ARS    845,331    4,128,865 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   Purchase of products  ARS    679,894    2,107,354 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   Servicios de Marketing  ARS    77,326    286,488 
Foreign  Trop Frutas do Brasil Ltda.  Associate  Brazil   Purchase of products  BRL    192,199    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    9,575,426    12,867,822 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Sale of services and others  CLP    395,713    4,512,714 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Purchase of finished products  CLP    14,956,843    25,440,668 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Advertising  CLP    1,491,434    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    300,067    952,699 
97.036.000-K  Banco Santander Chile.  Director/Manager/Executive  Chile   Purchase of services  CLP    4,396,965    6,776,225 
Foreign  Monster Energy Brasil Comercio de Bebidas Ltda  Affiliate  Brazil   Purchase of products  BRL    2,437,919    2,352,550 
33-0520613  Monster Energy Company - USA  Affiliate  USA   Purchase of advertising materials  CLP    116,139    - 
76140057-6  Monster Energy Company - CHILE  Subsidiary  Chile   Sale of administrative services  CLP    1,751,982    - 
76140057-6  Monster Energy Company - CHILE  Subsidiary  Chile   Finished products  CLP    28,070,610    - 

42 

 

 

 

12.4Salaries 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  09.30.2023   09.30.2022 
   ThCh$   ThCh$ 
Executive wages, salaries and benefits   7,685,973    6,566,135 
Director allowances   1,251,500    1,170,000 
Total   8,937,473    7,736,135 

 

13 – CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Employee benefits are detailed as follows:

 

Description  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Accrued vacation   24,354,416    25,773,244 
Participation in profits and bonuses   23,939,639    22,618,562 
Severance indemnity   17,994,377    17,409,793 
Total   66,288,432    65,801,599 
           
   ThCh$   ThCh$ 
Current   45,631,037    48,391,806 
Non-current   20,657,395    17,409,793 
Total   62,288,432    65,801,599 

 

13.1       Severance indemnities

 

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

 

Movements  09.30.2023   12.31.2022 
   ThCh$   ThCh$ 
Opening balance   17,409,793    14,982,928 
Service costs   1,029,304    1,018,080 
Interest costs   764,808    737,566 
Actuarial variations   304,784    2,905,020 
Benefits paid   (1,514,313)   (2,233,801)
Total   17,994,377    17,409,793 

43 

 

 

13.1.1       Assumptions

 

The actuarial assumptions used are detailed as follows:

 

Assumptions   09.30.2023     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  09.30.2023   09.30.2022 
   ThCh$   ThCh$ 
Wages and salaries   218,019,456    212,259,598 
Employee benefits   58,242,068    49,376,292 
Severance benefits   5,065,028    4,930,288 
Other personnel expenses   15,068,053    14,919,293 
Total   296,394,605    281,485,471 

 

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   09.30.2023   12.31.2022   09.30.2023   112.31.2022 
86.881.400-4   Envases CMF S.A. (1)   Chile   CLP    19,534,970    23,519,277    50.00%   50.00%
Foreign   Leão Alimentos e Bebidas Ltda. (2)   Brazil   BRL    13,438,538    8,460,307    10.26%   10.26%
Foreign   Kaik Participações Ltda. (2)   Brazil   BRL    1,503,154    1,293,219    11.32%   11.32%
Foreign   SRSA Participações Ltda.   Brazil   BRL    59,341    55,072    40.00%   40.00%
Foreign   Sorocaba Refrescos S.A.   Brazil   BRL    27,132,070    26,694,836    40.00%   40.00%
Foreign   Trop Frutas do Brasil Ltda. (2)   Brazil   BRL    1,309,025    1,971,055    7.52%   7.52%
76.572.588.7   Coca-Cola del Valle New Ventures S.A.   Chile   CLP    29,117,135    30,350,832    35.00%   35.00%
Total                92,094,233    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  09.30.2023   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   285,002    2,118,728 
Other increase (decrease) in investments in associates*   1,964,633    3,120,321 
Ending balance   92,094,233    92,344,598 

 

*Mainly due to foreign exchange rates

 

The main movement is explained by dividends declared in 2023 and 2022 corresponding to Envases CMF S.A.

45 

 

 

14.3           Reconciliation of share of profit in investments in associates:

 

Description  09.30.2023   09.30.2022 
   ThCh$   ThCh$ 
Share in operating income   285,002    782,380 
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)   (431,570)   (439,837)
Goodwill amortization of CCDV S.A. preferred shares   141,267    (57,483)
Income statement balance   (5,301)   285,060 

46 

 

 

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 September 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   50,551,602    28,454,734    -    24,398    81,570,333    20,068,864    24,638,155 
Long term assets   54,288,380    100,171,432    13,279,130    344,045    60,922,355    28,559,880    71,010,309 
Total assets   104,839,982    128,626,166    13,279,130    368,443    142,672,688    46,628,744    95,648,465 
Short term liabilities   38,784,417    15,568,497    -    220,088    15,400,389    13,611,463    11,237,592 
Long term liabilities   26,985,626    45,998,072    33    -    14,060,365    13,128,640    1,219,480 
Total liabilities   65,770,043    61,566,569    33    220,088    29,460,754    26,740,103    12,457,072 
Total Equity   39,069,939    67,059,597    13,279,097    148,355    113,211,934    21,888,641    83,191,392 
Total revenue from ordinary activities   68,151,844    (38,951,715)   721,872    144,777    62,310,001    38,829,066    20,597,215 
Net income before taxes   510,109    (14,716,122)   721,872    144,777    3,802,456    (2,640,134)   (5,429,902)
Net income after taxes   376,266    3,432,816    -    144,777    1,280,751    (2,393,570)   (4,095,326)
Other comprehensive income   -    1,600,725    -    -    (93,392,120)   (47,075)   - 
Total comprehensive income   -    4,943,341    721,872    144,777    (91,111,359)   (2,440,645)   - 
                                    

Reporting date (See Note 2.3)

   09.30.2023    08.31.2023    08.31.2023    08.31.2023    08.31.2023    08.31.2023    08.31.2023 

47 

 

 

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 

48 

 

 

15 – INTANGIBLE ASSETS OTHER THAN GOODWILL

 

Intangible assets other than goodwill are detailed as follows:

 

   September 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)   670,125,587    (1,451,000)   668,674,587    645,684,416    (1,451,000)   644,233,416 
Software   63,847,457    (41,353,746)   22,493,711    56,968,738    (36,205,387)   20,763,351 
Water rights   587,432    -    587,432    479,825    (40,723)   439,102 
Trademarks indefinite useful life (2)   6,259,685    -    6,259,685    5,741,054    -    5,741,054 
Trademarks definite useful life (3)   1,297,378    (844,305)   453,073    1,297,378    (703,388)   593,990 
Others   553,092    (545,117)   7,975    507,928    (499,953)   7,975 
Total   742,670,631    (44,194,168)   698,476,463    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.

 

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.

 

(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  09.30.2023   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.)   180,636,633    165,670,430 
Paraguay   181,803,507    172,548,023 
Argentina (North and South)   3,420,298    3,200,814 
Total   668,674,587    644,233,416 

 

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

 

   September 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   -    4,965,246    148,330    -    -    -    5,113,576 
Amortization /Impairment   -    (4,158,442)   -    -    (140,918)   -    (4,299,360)
Other increases (decreases) (1)   24,441,171    923,557    -    518,631    -    -    25,883,359 
Ending balance   668,674,587    22,493,711    587,432    6,259,685    453,072    7,975    698,476,463 

49 

 

 

   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  

09.30.2023

 
   ThCh$   ThCh$      ThCh$ 
Chilean operation   8,503,023    -    8,503,023 
Brazilian operation   66,941,508    5,955,098    72,896,606 
Argentine operation   46,254,831    3,171,759    49,426,590 
Paraguayan operation   7,324,560    392,888    7,717,448 
Total   129,023,922    9,519,745    138,543,667 

 

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 
    09.30.2023    12.31.2022    09.30.2023    12.31.2022 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Bank loans (Note 17.1.1 - 3)   26,253,647    688,800    13,324,805    13,366,211 
Bonds payable, net (1) (Note 17.2)   19,241,292    340,767,980    945,334,024    763,368,160 
Bottle guaranty deposits   15,609,815    16,427,144    -    - 
Derivative contract liabilities (Note 17.3)   301,475    2,317,577    37,830,966    112,175,058 
Lease liabilities (Note 17.4.1 - 2)   7,986,145    7,100,579    16,718,270    15,892,629 
Total   69,392,374    367,302,080    1,013,208,065    904,802,058 

 

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

50 

 

 

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

 

                 
   Book value   Fair value   Book value   Fair value 
Current  09.30.2023   09.30.2023   12.31.2022   12.31.2022 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Cash and cash equivalent (2)   224,775,962    224,775,962    291,681,987    291,681,987 
Financial assets at fair value (1)   3,400,289    3,400,289    170,206,554    170,206,554 
Trade debtors and other accounts receivable (2)   248,848,124    248,848,124    279,770,286    279,770,286 
Accounts receivable related companies (2)   9,023,472    9,023,472    15,062,167    15,062,167 
Bank liabilities (2)   5,005,265    5,071,234    688,800    107,114 
Bonds payable (2)   19,241,292    18,860,301    340,767,980    339,666,507 
Bottle guaranty deposits (2)   15,648,777    15,648,777    16,427,144    16,427,144 
Forward contracts liabilities (see Note 22) (1)   301,475    301,475    2,317,577    2,317,577 
Leasing agreements (2)   7,986,145    7,986,145    7,100,579    7,100,579 
Accounts payable (2)   357,648,545    357,648,545    384,801,630    384,801,630 
Accounts payable related companies (2)   86,907,283    86,907,283    90,248,067    90,248,067 

 

Non-current  09.30.2023   09.30.2023   12.31.2022   12.31.2022 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Financial assets at fair value (1)   68,777,520    68,777,520    75,297,737    75,297,737 
Non-current accounts receivable (2)   349,664    349,664    539,920    539,920 
Accounts receivable related companies (2)   109,318    109,318    109,318    109,318 
Bank liabilities (2)   13,324,805    3,921,569    13,366,211    13,921,569 
Bonds payable (2)   945,334,024    846,912,477    763,368,160    729,602,210 
Leasing agreements (2)   16,718,270    16,718,270    15,892,629    15,892,629 
Non-current accounts payable (2)   2,430,806    2,430,806    3,015,284    3,015,284 
Derivative contracts liabilities (see Note 22) (1)   37,830,966    37,830,966    112,175,058    112,175,058 
Accounts payable related companies (2)   265,417,665    265,417,665    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.

51 

 

 

 

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   09.30.2023   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%   14,016    -    14,016    28,683 
77.427.659-9  Re-Ciclar S.A.  Chile   97.018.000-1  Scotiabank Chile S.A.  Chile   CLP   Semiannually   9.49%   -    77,103    77,103    53,350 
77.427.659-9  Re-Ciclar S.A.  Chile   97.018.000-1  Scotiabank Chile S.A.  Chile   UF   Semiannually   3.32%        14,683    14,683    - 
91.144.000-8  Embotelladora Andina S.A.  Chile   97.023.000-9  Itaú Corpbanca  Chile   UF   At maturity   0.18%   15,493    -    15,493    21,207 
91.144.000-8  Embotelladora Andina S.A.  Chile   97.023.000-9  Itaú Corpbanca  Chile   UF   At maturity   0.18%   630,973    -    630,973    585,560 
91.144.000-8  Embotelladora Andina S.A.  Chile   97.023.000-9  Itaú Corpbanca  Chile   UF   At maturity   0.18%   31,347         31,347      
Foreign  Embotelladora del Atlántico SA  Argentina   Foreign  Banco Patagonia SA  Argentina   ARS   At maturity   111.60%   7,325,520    -    7,325,520    - 
Foreign  Embotelladora del Atlántico SA  Argentina   Foreign  Nuevo Banco Santa Fe SA  Argentina   ARS   At maturity   111.50%   10,140,280    -    10,140,280    - 
Foreign  Embotelladora del Atlántico SA  Argentina   Foreign  Banco Comafi SA  Argentina   ARS   At maturity   103.5%   8,004,232    -    8,004,232    - 
Total                                          26,253,647    688,800 

 

17.1.2 Bank liabilities, non-current

 

                   Maturity     
                     More   More   More        
              1 year   than 2   than 3   than 4   More    
Indebted entity   Creditor entity       Type of   Nominal   up to   Up to 3   Up to 4   Up to 5   than 5   At 
Taxpayer ID  Name  Country   Taxpayer ID  Name  Country   Currency   Amortization   Rate   2 years   years   years   years   years   09.30.2023 
                                 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%   -    4,824,805    -    -    -    4,824,805 
                                                     Total    13.324.805 

  

17.1.3 Bank liabilities, non-current previous year 

 

                   Maturity     
                     More   More   More        
              1 year   than 2   than 3   than 4   More    
Indebted entity   Creditor entity       Type of   Nominal   up to   Up to 3   Up to 4   Up to 5   than 5   At 
Taxpayer ID  Name  Country   Taxpayer ID  Name  Country   Currency   Amortization   Rate   2 years   years   years   years   years   12.31.2022 
                                 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%   -    4,866,211    -    -    -    4,866,211 
                                                     Total    13,366,211 

52 

 

 

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

 

On September 20, 2023, the Company issued corporate bonds in the Swiss public market for CHF 170 million. The operation consisted of a 5-year issue with bullet structure and an annual coupon of 2.7175%. Simultaneously, derivatives (Cross Currency Swaps) have been contracted through our subsidiary in Brazil (Rio de Janeiro Refrescos) to hedge 100% of the financial obligations of the bond that are denominated in Swiss francs by redenominating such liabilities to Brazilian reais.

 

At the end of September 2023, Andina made the principal payment of US$365 million of Senior Notes format 144A/RegS, corresponding to 100% of the debt originally placed on January 1, 2013.

 

   Current   Non-current   Total 
Composition of bonds payable  09.30.2023   12.31.2022   09.30.2023   12.31.2022   09.30.2023   12.31.2022 
   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$ 
Bonds face value 1   19,954,246    341,478,129    953,525,139    769,765,783    953,525,139    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, bonds in U.S. dollars issued by the Parent Company on the U.S. market and the Swiss public market . A detail of these instruments is presented below:

 

                        Current   Non-current 
   Series   Current nominal amount   Adjustment unit  Interest rate   Final maturity  Interest payment  09.30.2023   12.31.2022   09.30.2023   12.31.2022 
Bonds                         ThCh$   ThCh$   ThCh$   ThCh$ 
CMF Registration 254 06.13.2001  B    969,219   UF   6.50%  12.01.2026  Semiannually   11,708,218    10,513,470    24,177,134    28,795,438 
CMF Registration 641 08.23.2010  C    1,090,909   UF   4.00%  08.15.2031  Semiannually   5,131,533    5,427,888    34,552,187    38,302,888 
CMF Registration 760 08.20.2013  D    4,000,000   UF   3.80%  08.16.2034  Semiannually   666,205    1,967,995    144,790,120    140,443,920 
CMF Registration 760 04.02.2014  E    3,000,000   UF   3.75%  03.01.2035  Semiannually   336,210    1,304,513    108,592,613    105,332,951 
CMF Registration 912 10.10.2018  F    5,700,000   UF   2.83%  09.25.2039  Semiannually   77,950    1,491,144    206,325,921    200,132,586 
U.S. Bonds 2023   10.01.2013  -    365,000,000   USD   5.00%  10.01.2023  Semiannually   -    316,293,761    -    - 
U.S. Bonds 2050   01.21.2020  -    300,000,000   USD   3.95%  01.21.2050  Semiannually   2,034,130    4,479,358    268,680,000    256,758,000 
Swiss Bond 2023  09.20.2023  -    170,000,000   CHF   2.7175%  09.20.2028  Annual   -    -    166,467,164    - 
                       Total   19,954,246    341,478,129    953,525,139    769,765,783 

 

 

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

53 

 

 

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   09.30.2023 
      

ThCh$

  

ThCh$ 

  

ThCh$ 

  

ThCh$ 

  

ThCh$ 

 
CMF Registration 254 06.13.2001  B    11,678,997    12,438,137    -    -    24,117,134 
CMF Registration 641 08.23.2010  C    4,936,026    4,936,027    4,936,027    19,744,107    34,552,187 
CMF Registration 760 08.20.2013  D    -    -    -    144,790,120    144,790,120 
CMF Registration 760 04.02.2014  E    -    -    -    108,592,613    108,592,613 
CMF Registration 912 10.10.2018  F    -    -    -    206,325,921    206,325,921 
U.S. Bonds 2050 01.01.2020  -    -    -    -    268,680,000    268,680,000 
Swiss Bond 2023 09.20.2023  -    -    -    -    166,467,164    166,467,164 
Total       16,615,023    17,374,164    4,936,027    914,599,925    953,525,139 

 

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:

 

   09.30.2023 
   ThCh$ 
Average net financial debt last 4 quarters   670,217,097 
Net financial debt   721,451,743 
Unencumbered assets   2,766,826,980 
Total unsecured liabilities   1,830,499,542 
EBITDA LTM   459,974,953 
Net financial expenses LTM   32,518,689 

 

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”.

54 

 

 

“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 1.46 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);

55 

 

 

“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 1.46 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 14.14 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);

56 

 

 

 

“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 1.46 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”.

57 

 

 

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 1.46 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.

 

17.3Derivative contract obligations

 

Please see details in Note 22.

58 

 

 

17.4Liabilities for leasing agreements

 

17.4.1Current 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   09.30.2023   12.31.2022 
                         ThCh$   ThCh$   ThCh$   ThCh$ 
Rio de Janeiro Refrescos Ltda.   Brazil  Foreign  Cogeração - Light ESCO   Brazil   BRL   Monthly   12.28%   305,002    972,969    1,277,971    1,069,428 
Rio de Janeiro Refrescos Ltda.   Brazil  Foreign  Tetra Pack   Brazil   BRL   Monthly   7.39%   35,436    110,312    145,748    121,291 
Rio de Janeiro Refrescos Ltda.   Brazil  Foreign  Real estate   Brazil   BRL   Monthly   8.10%   156,071    420,115    576,186    155,613 
Rio de Janeiro Refrescos Ltda.   Brazil  Foreign  Leão Alimentos e Bebidas Ltda.   Brazil   BRL   Monthly   3.50%   81,602    239,148    320,750    299,362 
Embotelladora del Atlántico S.A.   Argentina  Foreign  Tetra Pak SRL   Argentina   USD   Monthly   12.00%   90,793    272,379    363,172    497,308 
Embotelladora del Atlántico S.A.   Argentina  Foreign  Real estate   Argentina   USD   Monthly   50.00%   524,069    176,285    700,354    622,574 
Embotelladora del Atlántico S.A.   Argentina  Foreign  Systems   Argentina   ARS   Monthly   12.00%   28,099    -    28,099    123,253 
Embotelladora del Atlántico S.A.   Argentina  Foreign  Real estate   Argentina   ARS   Monthly   12.00%   246,137    408,095    654,232    - 
VJ S.A.   Chile  76.080.198-4  De Lage Landen Chile S.A.   Chile   USD   Linear   6.41%   158,140    483,515    641,655    588,820 
Vital Aguas S.A.   Chile  76.572.588-7  Coca-Cola del Valle New Ventures S.A.   Chile   CLP   Linear   2.77%   189,253    -    189,253    998,501 
Envases Central S.A:   Chile  76.572.588-7  Coca-Cola del Valle New Ventures S.A.   Chile   CLP   Linear   6.56%   586,078    603,428    1,189,506    602,887 
Transportes Polar S.A.   Chile  96.928.520-7  Cons. Inmob. e Inversiones Limitada   Chile   UF   Monthly   2.89%   -    94,272    94,272    118,883 
Transportes Andina Refrescos Ltda   Chile  78.861.790-9  Comercializadora Novaverde Limitada   Chile   

UF

 

   Monthly   0.08%   -    -    -    177,802 
Transportes Andina Refrescos Ltda   Chile  75.563.499-k  Jungheinrich Rentalift SPA   Chile   UF   Monthly   0.24%   243,043    739,704    982,747    932,903 
Transportes Andina Refrescos Ltda   Chile  82.275.700-0  Arrendamiento de Maquinaria SpA   Chile   UF   Monthly   1.00%   79,105    236,320    315,425    309,440 
Red de Transportes Comerciales S.A.   Chile  76.930.501-7  Inmobiliaria Ilog Avanza Park   Chile   UF   Monthly   0.21%   125,260    381,515    506,775    482,514 
                                    Total    7,986,145    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.

59 

 

 

17.4.2Non-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  

09.30.2023 

 
                         ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$ 
Rio de Janeiro Refrescos Ltda.  Brasil  Foreign  Cogeração - Light ESCO  Brazil  BRL  Monthly   12.28%   1,444,108    1,631,842    1,843,981    2,083,699    1,141,330    8,144,960 
Rio de Janeiro Refrescos Ltda.  Brasil  Foreign  Tetra Pack  Brazil  BRL  Monthly   7.39%   156,898    168,901    181,821    195,731    318,288    1,021,639 
Rio de Janeiro Refrescos Ltda.  Brasil  Foreign  Real estate  Brazil  BRL  Monthly   8.10%   368,584    228,749    163,327    -    -    760,660 
Rio de Janeiro Refrescos Ltda.  Brasil  Foreign  Leao Alimentos e Bebidas Ltda.  Brazil  BRL  Monthly   3.50%   300,987    99,547    32,817    8,074    -    441,425 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Tetra Pak SRL  Argentina  USD  Monthly   12.00%   -    726,344    -    726,344    423,701    1,876,389 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Real estate  Argentina  ARS  Monthly   50.00%   -    26,928    -    -    -    26,928 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Real estate  Argentina  USD  Monthly   12.00%   -    618,234    -    505,777    1,095,852    2,219,863 
VJ S.A.  Chile  Foreign  De Lage Landen Chile S.A.  Chile  USD  Monthly   6.41%   330,043    -    -    -    -    330,043 
Transportes Andina Refrescos Ltda  Chile  85.275.700-0  Arrendamiento De Maquinaria SPA  Chile  UF  Monthly   1.00%   130,647    -    -    -    -    130,647 
Transportes Polar S.A.  Chile  76.413.243-2  Cons. Inmob. e Inversiones Limitada  Chile  UF  Monthly   2.89%   -    107,168    -    -    -    107,168 
Transportes Polar S.A.  Chile  76.536.499-k  Cons. Inmob. e Inversiones Limitada  Chile  UF  Monthly   2.24%   -    1,182,845    -    -    -    1,182,845 
Transportes Andina Refrescos Ltda  Chile  76.930.501-7  Inmobiliaria Ilog Avanza Park  Chile  UF  Monthly   0.21%   -    475,703    -    -    -    475,703 
                                               Total    16,718,270 

 

17.4.3Non-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  76.930.501-7  Inmobiliaria Ilog Avanza Park  Chile  UF  Monthly   0.21%   -    831,235    -    -    -    831,235 
Transportes Andina Refrescos Ltda  Chile  76.536.499-k  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.

60 

 

 

18 – TRADE AND OTHER ACCOUNTS PAYABLE

 

Trade and other accounts payable are detailed as follows:

 

Classification  09.30.2023   12.31.2022 
    ThCh$    ThCh$ 
Current   357,648,545    384,801,630 
Non-current   2,430,806    3,015,284 
Total   369,079,351    387,816,914 

 

Item  09.30.2023   12.31.2022 
    ThCh$    ThCh$ 
Trade accounts payable   243,880,673    298,298,731 
Withholding tax   57,199,017    60,738,656 
Others   58,999,661(1)   28,779,527 
Total   360,079,351    387,816,914 

 

(1)Other current considers the account payable to former shareholders of Companhia de Bebidas Ipiranga (“CBI”). See Note 6 for further information.

 

19 – OTHER PROVISIONS, CURRENT AND NON-CURRENT

 

19.1Balances

 

The composition of provisions is as follows:

 

Description  09.30.2023   12.31.2022 
    ThCh$    ThCh$ 
Litigation (1)   54,325,830    48,695,427 
Total   54,325,830    48,695,427 
           
Current   1,408,413    1,591,644 
Non-current   52,917,417    47,103,783 
Total   52,325,830    48,695,427 

 

(1)Correspond to the provision made for the probable losses of tax, labor and commercial contingencies, according to the following detail:

 

Description (see note 23.1)  09.30.2023   12.31.2022 
    ThCh$    ThCh$ 
Tax contingencies   29,393,560    27,339,444 
Labor contingencies   13,105,678    11,374,753 
Civil contingencies   11,826,592    9,981,230 
Total   54,325,830    48,695,427 

61 

 

 

19.2Movements

 

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

 

Description  09.30.2023   12.31.2022 
    ThCh$    ThCh$ 
Opening balance at January 1st   48,695,427    57,412,406 
Additional provisions   32,644    48,639 
Increase (decrease) in existing provisions   5,136,074    6,359,467 
Used provision (payments made charged to the provision)   (2,976,284)   (3,108,988)
Reversal of unused provision*   -    (15,654,522)
Increase (decrease) due to foreign exchange rate differences   3,437,969    3,638,425 
Total   54,325,830    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  09.30.2023   12.31.2022   09.30.2023   12.31.2022 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Dividends payable   29,110,245    29,042,469    -    - 
Other    11,525,035 (1)   13,251,991    2,564,032    29,589,051 
Total   40,635,280    42,294,460    2,564,032    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.

 

21 – EQUITY

 

21.1Number 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 

 

21.1.1Capital:

 

    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 

62 

 

 

21.1.2Rights 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.

 

21.2Dividend 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   29.00    31.90 
04.20.2023   05.26.2023   Final  Accumulated earnings   50.00    55.00 
07.25.2023   08.25.2023   Interim  2023 Earnings   29.00    31.90 
09.27.2023   10.26.2023   Interim  2023 Earnings   29.00    31.90 

 

21.3Other reserves

 

The balance of other reserves includes the following:

 

Concept  09.30.2023   09.30.2022 
    ThCh$    ThCh$ 
Polar acquisition   421,701,520    421,701,520 
Foreign currency translation reserves   (543,031,852)   (392,920,683)
Cash flow hedge reserve   (19,015,764)   (42,892,430)
Reserve for employee benefit actuarial gains or losses   (8,334,781)   (6,139,103)
Legal and statutory reserves   5,435,538    5,435,538 
Other   6,014,569    6,014,569 
Total   (137,230,770)   (8,800,589)

 

21.3.1Polar 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.

63 

 

 

21.3.2Cash 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).

 

21.3.3Reserve 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.

 

21.3.4Legal 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.

 

21.3.5Foreign 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  09.30.2023   09.30.2022 
    ThCh$    ThCh$ 
Brazil   (110,411,979)   (106,841,503)
Argentina   (451,973,994)   (336,371,140)
Paraguay   19,354,121    50,291,960 
Total   (543,031,852)   (392,920,683)

 

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

 

Description  09.30.2023   09.30.2022 
    ThCh$    ThCh$ 
Brazil   30,350,418    60,605,886 
Argentina   (90,985,145)   (41,674,913)
Paraguay   13,086,241    29,728,432 
Total   (47,548,486)   48,659,405 

64 

 

 

21.4Non-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 
           September   September   September   September 
Description  2023   2022   2023   2022   2023   2022 
           ThCh$   ThCh$   ThCh$   ThCh$ 
Embotelladora del Atlántico S.A.   0.0171    0.0171    36,599    41,064    6,714    6,725 
Andina Empaques Argentina S.A.   0.0209    0.0209    4,141    4,670    (503)   (274)
Paraguay Refrescos S.A.   2.1697    2.1697    6,157,969    6,843,052    645,836    678,243 
Vital S.A.   35.0000    35.0000    9,157,065    8,476,526    41,300    271,585 
Vital Aguas S.A.   33.5000    33.5000    2,366,192    2,108,254    93,441    28,804 
Envases Central S.A.   40.7300    40.7300    7,193,971    6,367,283    254,501    397,757 
Re-Ciclar S.A   40.0000    40.0000    8,671,522    4,411,629    362,245    (19,512)
Total             33,587,459    28,252,478    1,403,534    1,363,328 

 

21.5Earnings 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  09.30.2023 
   SERIES A   SERIES B   TOTAL 
Earnings attributable to shareholders (CLP 000’s)   53,405,198    58,744,769    112,149,967 
Weighted average  number of shares   473,289,301    473,281,303    946,570,604 
Earnings per basic and diluted share (CLP)   112.84    124.12    118.48 
                
Earnings per share   09.30.2022 
   SERIES A   SERIES B   TOTAL 
Earnings attributable to shareholders (CLP 000’s)   42,945,775    47,239,591    90,185,366 
Weighted average  number of shares   473,289,301    473,281,303    946,570,604 
Earnings per basic and diluted share (CLP)   90.74    99.81    95.28 

65 

 

 

 

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 the date of this financial statement, 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 9,060,128 (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 64,108,873 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.

 

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

 

At the closing date of these financial statements, the Company has derivative contracts to secure obligations with the public issued in U.S. dollars for USD 300 million, to convert these obligations into Chilean pesos indexed by the Consumer Price Index (UF) maturing in 2050. Additionally, there are derivative contracts to secure obligations with the public issued in Swiss francs for an amount of CHF 170 million to convert this obligation into Brazilian reais maturing in 2028.

 

The valuation of the first contract at fair value results in a non-current liability of ThCh$ 70,305,593, as of the closing date of the financial statements (non-current liability of ThCh$ 112,175,058 as of December 31, 2022), while the valuation of the second contract at fair value results in a non-current asset of ThCh$ 4,668,646, as of the closing date of the financial statements.

 

In September, given that the international bond for USD 365 million matured, the corresponding derivatives used to redenominate the conditions from dollars to reais also matured and the contract was extinguished.

 

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

66 

 

 

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, EUR/CLP and USD/GYP. At the closing date of these financial statements, outstanding contracts amount to USD 87.4 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.

 

22.3 Fair value hierarchy

 

At the closing date of these financial statements, the Company held current assets for derivative contracts for CLP 72,277,949 thousand (CLP 245,504,291 thousand as of December 31, 2022) – the diminution Is explained by the termination of the Cross Currency Swaps related to the US Bond USD$365 million that was paid in September 2023 – and held current liabilities for derivative contracts for CLP 38,132,441 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.

 

   Fair Value Measurement at September 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                    
Other current financial assets   -    3,500,429 -   3,500,429 
Other non-current financial assets   -    68,777,520  -   68,777,520 
Total assets   -    72,277,949   -    72,277,949 
                     

Liabilities 

                    
Other current financial liabilities   -    301,475    -    301,475 
Other non-current financial liabilities   -    37,830,966    -    37,830,966 
Total Liabilities   -    38,132,441    -    38,132,441 

67 

 

  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                    
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 

 

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 1,027,129 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 148,501 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 51,890,288 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 25,549,375 thousand (CLP 23,260,412 thousand as of December 31, 2022).
   
  Part of the assets held under warranty by Rio de Janeiro Refrescos Ltda. are in the process of being released and others have already been released in exchange for guarantee insurance and bond letters for BRL 2,149,682,791, 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.

68 

 

 

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 3,305,780,388 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.

 

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 572,473,620 (amount includes adjustments for current lawsuits) a start provision has been generated in the accounting of the business combination for BRL 123,931,972.

 

  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 532,810,170 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 945,031,306, 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 1,367,014 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 41,399 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.

69 

 

 

 

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  09.30.2023  12.31.2022  
               ThCh$  ThCh$  
Administradora Plaza Vespucio S.A.  Embotelladora Andina S.A.  Parent company  Cash  Trade accounts and other accounts receivable   101,208   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   340,525   330,298 
Metro S.A.  Embotelladora Andina S.A.  Parent company  Cash  Trade accounts and other accounts receivable   21,863   21,207 
Parque Arauco S.A.  Embotelladora Andina S.A.  Parent company  Cash  Trade accounts and other accounts receivable   147,324   142,901 
Lease agreement  Embotelladora Andina S.A.  Parent company  Cash  Trade accounts and other accounts receivable   94,750   103,711 
Others  Embotelladora Andina S.A.  Parent company  Cash  Trade accounts and other accounts receivable   59,653   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   17,656   22,235 
Workers’ claims  Rio de Janeiro Refrescos Ltda.  Subsidiary  Judicial deposit  Other non-current non-financial assets   7,136,151   6,605,781 
Civil and tax claims  Rio de Janeiro Refrescos Ltda.  Subsidiary  Judicial deposit  Other non-current non-financial assets   7,298,307   6,457,702 
Governmental entities  Rio de Janeiro Refrescos Ltda.  Subsidiary  Plant and equipment  Property, plant & equipment   11,114,917   10,196,929 
Distribuidora Baraldo S.H.  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   51   97 
Acuña Gomez  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   77   145 
Nicanor López  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   55   104 
Municipalidad Bariloche  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   1,024   2,428 
Municipalidad San Antonio Oeste  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   5,649   10,664 
Municipalidad Carlos Casares  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   228   431 
Municipalidad Chivilcoy  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   35,333   66,697 
Granada Maximiliano  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   461   870 
Municipalidad de Junin  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   221   139 
Almada Jorge  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   625   1,180 
Farias Matias Luis  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   -   541 
Temas Industriales SA - Embargo General de Fondos  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   32,090   60,575 
DBC SA C CERVECERIA ARGENTINA SA ISEMBECK  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   5,758   10,870 
Coto Cicsa  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   2,447   1,932 
Cencosud  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   640   1,208 
Jose Luis Kreitzer, Alexis Beade Y Cesar Bechetti  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   61,142   4,784 
Vicentin  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets   2,534   125,683 
Marcus A.Peña  Paraguay Refrescos  Subsidiary  Real estate  Property, plant & equipment   5,424   4,965 
Ana Maria Mazó  Paraguay Refrescos  Subsidiary  Real estate  Property, plant & equipment   1,097   1,113 
Stefano Szwao Giacomelli  Paraguay Refrescos  Subsidiary  Real estate  Property, plant & equipment   2,946   - 

70 

 

 

 

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

 

         Committed assets   Amounts involved 
Guaranty creditor  Debtor name  Relationship  Guaranty  Type   09.30.2023   12.31.2022 
                ThCh$   ThCh$ 
Labor procedures  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding   2,579,180   1,936,493 
Administrative procedures  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding   11,136,553   7,616,498 
Federal government  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding   214,877,080   186,607,491 
State government  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding   150,957,798   117,027,313 
Sorocaba Refrescos  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Guarantor   3,576,963   3,280,603 
Others  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding   1,339,218   3,423,715 
Aduana de EZEIZA  Embotelladora del Atlantico S.A.  Subsidiary  Surety insurance  Faithful compliance of contract   658,369   3,791 
Aduana de EZEIZA  Andina Empaques Argentina S.A.  Subsidiary  Surety insurance  Faithful compliance of contract   3,968   880,984 

71 

 

 

 

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 largest indebtedness corresponds to six bonds in the Chilean local market at fixed rates, which currently have an outstanding balance of UF14.76 million denominated in Unidades de Fomento (“UF”), a debt indexed to inflation in Chile (the Company’s sales are correlated to the variation of the UF). Of the total bonds, five are redenominated through derivatives to Chilean Pesos (CLP) in their rate and notional value, maintaining the structure of the bond.

 

On the other hand, the Company has indebtedness in the international market through a USD 300 million fixed-rate 144A/RegS bond issued in the US, which has been redenominated through derivatives to Unidades de Fomento (“UF”, Chilean pesos indexed to inflation) in its rate and nominal value, maintaining the structure of the bond. Additionally, in September a bond was issued in the Swiss market for an amount of CHF 170 million at a fixed rate [CHF], which has been redenominated, through derivatives, to Brazilian reais (BRL) in its rate and notional value, maintaining the structure of the bond.

 

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.

72 

 

 

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.

73 

 

 

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   9.03%   -47.02%   5.36%
                
   Brazil   Argentina   Paraguay 
Balance in Chilean pesos at the reporting date  ThCh$   ThCh$   ThCh$ 
Total assets   866,136,565    388,830,112    343,464,972 
Total liabilities   554,715,633    159,007,903    59,678,781 
Net investment   311,420,932    229,822,209    283,786,191 
Share on income   24.83%   24.99%   7.65%
                
   BRL/CLP   ARS/CLP   PYG/CLP 
-10% variation impact on currency translation   -0.47%   -51.84%   -4.98%
Impact on results for the period   (2,036,436)   (2,787,657)   (1,996,051)
Impact on net investment at the reporting date   (27,150,357)   (20,892,928)   (27,870,677)

 

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.

74 

 

 

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 the 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   26,253,647    -    13,406,138    -    - 
Bonds payable   19,954,246    16,615,023    17,374,164    4,936,027    952,430,892 
Lease obligations   7,986,149    2,731,267    5,359,168    2,129,039    6,498,795 
Contractual obligations (1)   55,916,990    65,499,520    16,782,056    16,839,847    3,207,637 
Total   110,111,032    84,845,810    52,921,526    23,904,913    962,137,324 

 

  (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.

75 

 

 

25 – EXPENSES BY NATURE

 

Other expenses by nature are:

 

   01.01.2023    01.01.2022    07.01.2023    07.01.2022  
Description  09.30.2023    09.30.2022    09.30.2023    09.30.2022  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Direct production costs  (1,016,382,735)  (995,465,541)  (333,137,433)  (336,931,020)
Payroll and employee benefits  (296,394,605)  (281,485,471)  (102,863,037)  (104,305,683)
Transportation and distribution  (170,895,183)  (164,552,347)  (46,268,601)  (53,780,334)
Advertisement  (28,992,874)  (23,662,417)  (10,289,659)  (10,854,580)
Depreciation and amortization  (93,244,542)  (89,488,310)  (32,627,778)  (30,525,111)
Repairs and maintenance  (38,040,597)  (31,817,627)  (19,903,601)  (14,505,459)
Other expenses  (125,076,950)  (106,817,121)  (47,102,913)  (33,830,989)
Total (1)  (1,769,027,486)  (1,693,288,834)  (592,193,022)  (584,733,176)

 

(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    07.01.2023    07.01.2022  
Description  09.30.2023    09.30.2022    09.30.2023    09.30.2022  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Gain due to disposal of Property, plant and equipment  603,257   75,120   288,987   31,547 
Credit recovery in Brazil  -   3,176,482   -   3,176,482 
Others  468,617   592,015   46,811   124,465 
Total  1,071,874   3,843,617   335,798   3,332,494 

 

27 – OTHER EXPENSES BY FUNCTION

 

Other expenses by function are detailed as follows:

 

   01.01.2023    01.01.2022    07.01.2023    07.01.2022  
Description  09.30.2023    09.30.2022    09.30.2023    09.30.2022  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Contingencies and non-operating fees(1)  (8,198,960)  8,777,741   (2,734,877)  889,978 
Tax on bank debits  (4,894,909)  (6,014,814)  (1,528,155)  (1,686,588)
Write-offs, disposals and loss (gain) on sale of property, plant and equipment  (1,621,257)  -   (3,142,036)  - 
Others(2)  (2,982,877)  (473,958)  (1,665,889)  (923,570)
Total  (17,698,003)  2,288,969   (9,070,958)  (1,720,180)

 

(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.

 

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

76 

 

 

28 – FINANCIAL INCOME AND EXPENSES

 

Financial income and costs are detailed as follows:

 

a)Financial income

 

   01.01.2023    01.01.2022    07.01.2023    07.01.2022  
Description  09.30.2023    09.30.2022    09.30.2023    09.30.2022  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Interest income  23,071,923   25,866,531   5,106,255   4,509,387 
Ipiranga purchase warranty restatement  37,398   27,285   14,855   11,595 
From PIS credit and COFINS (1)  139,924   2,040,822   -   631,829 
Other financial income  3,794,655   3,839,222   821,094   994,470 
Total  27,043,900   31,773,860   5,942,204   6,147,281 

 

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

 

b)Financial expenses

 

   01.01.2023    01.01.2022    07.01.2023    07.01.2022  
Description  09.30.2023    09.30.2022    09.30.2023    09.30.2022  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Bond interest  (40,308,125)  (38,660,130)  (15,035,270)  (13,120,533)
Bank loan interest  (5,518,089)  (1,136,384)  (4,705,447)  (935,876)
Lease interest  (1,917,444)  (1,573,703)  (677,628)  (540,339)
Other financial costs  (3,982,456)  (2,843,793)  (1,562,833)  (1,485,374)
Total  (51,726,114)  (44,214,010)  (21,981,178)  (16,082,122)

 

29 – OTHER (LOSSES) GAINS

 

Other (losses) gains are detailed as follows:

 

   01.01.2023    01.01.2022    07.01.2023    07.01.2022  
Description  09.30.2023    09.30.2022    09.30.2023    09.30.2022  
   ThCh$   ThCh$   ThCh$   ThCh$ 
Other gains and losses*  25,659,888(1)   (24,984,651)(2)   103,542   737 
Total  25,659,888   (24,984,651)  103,542   737 

 

(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.

77 

 

 

30 – LOCAL AND FOREIGN CURRENCY

 

Local and foreign currency balances are the following:

 

CURRENT ASSETS  09.30.2023    12.31.2022  
   ThCh$   ThCh$ 
Cash and cash equivalent  224,775,962   291,681,987 
USD  32,524,503   14,266,343 
EUR  469,855   870,613 
CLP  112,420,038   138,205,025 
BRL  44,785,700   69,923,621 
ARS  4,180,022   29,215,288 
PGY  30,395,844   39,201,097 
         
Other current financial assets  67,595,214   263,044,869 
CLP  66,021,692   92,826,375 
BRL  589,622   170,154,995 
ARS  979,125   - 
PGY  4,775   63,499 
         
Other non-current financial assets  25,203,312   26,957,000 
USD  2,829,878   847,149 
EUR  615,636   329,535 
UF  758,072   517,748 
CLP  8,358,904   12,478,839 
BRL  3,769,946   2,382,575 
ARS  7,587,397   8,596,540 
PGY  1,283,479   1,804,614 
         
Trade debtors and other accounts payable  248,848,124   279,770,286 
USD  2,845,681   1,467,851 
EUR  125,925   6,770 
UF  837,129   49,469 
CLP  141,401,606   155,443,395 
BRL  63,920,957   74,851,690 
ARS  33,955,984   39,795,968 
PGY  5,760,842   8,155,143 
         
Accounts receivable related entities  9,023,472   15,062,167 
CLP  8,911,387   14,738,236 
BRL  112,085   86,492 
ARS      237,439 
         
Inventory  262,641,980   245,886,656 
CLP  103,719,797   103,719,764 
BRL  72,133,932   60,074,387 
ARS  66,651,358   62,655,300 
PGY  20,136,893   19,437,205 
         
Current tax assets  54,394,281   39,326,427 
USD  2,487,752     
CLP  8,317,569   33,296,214 
BRL  43,588,960   5,633,971 
ARS      396,242 
         
Total current assets  892,482,345   1,161,729,392 
USD  40,687,814   16,581,343 
EUR  1,211,416   1,206,918 
UF  1,595,201   567,217 
CLP  449,150,993   550,707,848 
BRL  228,901,202   383,107,731 
ARS  113,353,886   140,896,777 
PGY  57,581,833   68,661,558 

78 

 

 

NON-CURRENT ASSETS  09.30.2023    12.31.2022  
   CLP (000’s)   ThCh$ 
Other non-current assets  89,124,051   94,852,711 
USD  19,030,656   - 
UF  1,216,865   75,297,737 
CLP  46,857,279   3,317,778 
BRL  4,668,646     
ARS  17,350,605   16,237,196 
         
Other non-current, non-financial assets  65,736,894   59,672,266 
USD  577,723   91,220 
UF  -   - 
CLP  47,529   483,530 
BRL  61,174,801   55,060,849 
ARS  2,184,073   2,367,042 
PGY  1,752,768   1,669,625 
         
Non-current accounts receivable  349,664   539,920 
UF  123,936   249,366 
CLP  150,909   233,773 
ARS  74,819   56,781 
PGY      - 
         
Non-current accounts receivable related entities  109,318   109,318 
CLP  109,318   109,318 
         
Investments accounted for using the equity method  92,094,234   92,344,598 
CLP  48,652,106   53,869,966 
BRL  43,442,128   38,474,632 
         
Intangible assets other than goodwill  698,476,463   671,778,888 
CLP  3,959,421   - 
BRL  311,329,675   312,981,971 
ARS  192,892,334   177,173,694 
PGY  8,491,526   9,075,200 
   181,803,507   172,548,023 
Goodwill        
CLP  138,543,667   129,023,922 
BRL  9,523,767   9,523,768 
ARS  71,875,862   65,920,764 
PGY  49,426,590   46,254,831 
   7,717,448   7,324,559 
Property, plant and equipment        
EUR  886,021,290   798,221,259 
CLP  -   3,146 
BRL  339,509,295   303,797,013 
ARS  263,293,520   229,486,365 
PGY  196,364,803   177,219,624 
   86,853,672   87,715,111 
Deferred tax assets        
CLP  2,657,326   2,428,333 
   2,657,326   2,428,333 
Total non-current assets        
USD  1,973,112,907   1,848,971,215 
EUR  23,567,800   91,220 
UF  -   3,146 
CLP  1,340,801   75,547,103 
BRL  758,837,204   686,745,450 
ARS  637,347,291   566,116,304 
PGY  273,817,597   251,153,893 
   278,202,214   269,314,099 

79 

 

   09.30.2023   12.31.2022 
CURRENT LIABILITIES  Up to 90 days   90 days to 1 year   Total   Up to 90 days   90 days to 1 year   Total 
   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$ 
Other current financial liabilities   40,718.166    28.674.208    69.392.374    13,431,339    353,870,741    367,302,080 
USD   523.168    2.569.079    3.092.247    249,660    321,143,849    321,393,509 
UF   12.833.439    7.594.478    20.427.917    11,047,586    11,557,808    22,605,394 
CLP   789.347    13.896.287    14.685.634    893,612    14,216,358    15,109,970 
BRL   578.111    1.904.302    2.482.413    427,270    1,703,193    2,130,463 
ARS   25.994.101    1.116.644    27.110.745    813,211    3,910,926    4,724,137 
PGY   -    1.593.418    1.593.418    -    1,338,607    1,338,607 
                               
Trade accounts payable and other accounts payable, current   344.782.928    12.865.617    357.648.545    369,548,991    15,252,639    384,801,630 
USD   35.791.299    37.525    35.828.824    34,223,389    33,046    34,256,435 
EUR   6.497.760    87,627    6,585,387    3,148,088    899,198    4,047,286 
UF   2,694,843    -    2,694,843    2,263,175    -    2,263,175 
CLP   132,542,408    12,740,465    145,282,873    166,847,281    14,320,395    181,167,676 
BRL   109,850,830    -    109,850,830    78,514,701    -    78,514,701 
ARS   42,786,182    -    42,786,182    69,945,679    -    69,945,679 
PGY   12,923,934    -    12,923,934    14,606,678    -    14,606,678 
Other currencies   1,695,672    -    1,695,672    -    -    - 
                               
Accounts payable to related companies, current   86,907,283    -    86,907,283    90,248,067    -    90,248,067 
CLP   29,669,828    -    29,669,828    44,298,074    -    44,298,074 
BRL   40,073,317    -    40,073,317    35,671,648    -    35,671,648 
ARS   11,759,842    -    11,759,842    8,587,487    -    8,587,487 
PGY   5,404,296    -    5,404,296    1,690,858    -    1,690,858 
                               
Other current provisions   1,191,017    217,396    1,408,413    1,319,935    271,709    1,591,644 
CLP   1,191,017    175,997    1,367,014    1,319,935    232,418    1,552,353 
PGY        41,399    41,399    -    39,291    39,291 
                               
Current tax liabilities   7,992,600    1,557,523    9,550,122    627,257    13,988,190    14,615,447 
CLP   1,902,178    46,878    1,949,056    627,257    7,301    634,558 
BRL   6,090,421    -    6,090,421                
ARS   -    656,315    656,315    -    13,479,571    13,479,571 
PGY   -    854,330    854,330    -    501,318    501,318 
                               
Current employee Benefit provisions   28,587,266    17,043,769    45,631,037    45,482,776    2,909,030    48,391,806 
CLP   9,200,876    1,100,127    10,301,003    8,115,837    1,052,395    9,168,232 
BRL   19,385,672    -    19,385,672    19,586,150    -    19,586,150 
ARS   720    13,958,359    13,959,079    17,780,789    -    17,780,789 
PGY        1,985,283    1,985,283    -    1,856,635    1,856,635 
                               
Other current non-financial liabilities   40,362,499    272,781    40,635,280    1,054,187    41,240,273    42,294,460 
CLP   40,350,061    47,997    40,398,058    1,043,048    41,072,576    42,115,624 
ARS   12,438    -    12,438    11,139    -    11,139 
PGY   -    224,784    224,784    -    167,697    167,697 
                               
Total current liabilities   550,541,760    60,631,294    611,173,055    521,712,552    427,532,582    949,245,134 
USD   36,314,467    2,606,604    38,921,071    34,473,049    321,176,895    355,649,944 
EUR   6,497,760    87,627    6,585,387    3,148,088    899,198    4,047,286 
UF   15,528,282    7,594,478    23,122,760    13,310,761    11,557,808    24,868,569 
CLP   215,645,715    28,007,751    243,653,466    223,145,044    70,901,442    294,046,486 
BRL   175,978,351    1,904,302    177,882,653    134,199,769    1,703,193    135,902,962 
ARS   80,553,283    15,731,318    96,284,601    97,138,305    17,390,497    114,528,802 
PGY   18,328,230    4,699,214    23,027,444    16,297,536    3,903,548    20,201,084 
Other currencies   1,695,672    -    1,695,672    -    -    - 

80 

 

 

   09.30.2023  

12.31.2022 

 
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  41,986,715   188,657,366   782,563,984   1,013,208,065   40,713,614   28,457,265   835,631,179   904,802,058 
USD  1,674,621   1,232,121   264,747,685   267,654,427   1,612,279   513,738   251,617,079   253,743,096 
UF  35,885,550   9,760,832   478,525,715   524,172,097   35,491,226   15,781,426   468,927,353   520,200,005 
CLP  -   8,500,000   37,830,966   46,330,966   -   8,500,000   112,175,058   120,675,058 
BRL  4,399,616   4,509,450   1,459,618   10,368,684   3,473,970   3,662,101   2,911,689   10,047,760 
ARS  26,928   -   -   26,928   136,139   -   -   136,139 
CHF  -   164,654,963   -   164,654,963   -   -   -   - 
                                 
Accounts payable, non-current  2,430,806   -   -   2,430,806   3,015,284   -   -   3,015,284 
CLP  2,430,806   -   -   2,430,806   3,015,284   -   -   3,015,284 
                                 
Accounts payable related companies  -   -   7,949,476   7,949,476   10,354,296   -   -   10,354,296 
BRL  -   -   7,949,476   7,949,476   10,354,296   -   -   10,354,296 
                                 
Other provisions, non-current  1,027,129   51,890,288   -   52,917,417   1,397,148   45,706,635   -   47,103,783 
BRL  -   51,890,288   -   51,890,288   -   45,706,635       45,706,635 
ARS  1,027,129   -   -   1,027,129   1,397,148   -   -   1,397,148 
                                 
Deferred tax liabilities  125.089.808   48.812.251   17.975.185   191.877.244   26,966,210   34,088,989   104,723,357   165,778,556 
CLP  96.370.542   -   1.200.199   97.570.741   5,617,287   38,945   88,895,598   94,551,830 
BRL  -   48.812.251   -   48.812.251   -   34,050,044   -   34,050,044 
ARS  28.719.266   -   -   28.719.266   21,348,923   -   -   21,348,923 
PGY  -   -   16.774.986   16.774.986   -   -   15,827,759   15,827,759 
                                 
Non-current employee benefit provisions  17.061.590   239,340   3,356,465   20,657,395   1,299,511   60,560   16,049,722   17,409,793 
CLP  16,437,647   239,340   3,356,465   20,033,452   665,274   60,560   16,049,722   16,775,556 
ARS  11,021   -   -   11,021   10,484   -   -   10,484 
PGY  612,922   -   -   612,922   623,753   -   -   623,753 
                                 
Other non-financial liabilities  -   2,564,032   -   2,564,032   -   29,589,051   -   29,589,051 
BRL  -   2,564,032   -   2,564,032   -   29,589,051   -   29,589,051 
ARS  -   -   -   -   -   -   -   - 
                                 
Total non-current liabilities  187,596,048   292,163,277   811,845,110   1,291,604,435   83,746,063   137,902,500   956,404,258   1,178,052,821 
USD  1,674,621   1,232,121   264,747,685   267,654,427   1,612,279   513,738   251,617,079   253,743,096 
UF  35,885,550   9,760,832   478,525,715   524,172,097   35,491,226   15,781,426   468,927,353   520,200,005 
CLP  115,238,995   8,739,340   42,387,630   166,365,965   9,297,845   8,599,505   217,120,378   235,017,728 
BRL  4,399,616   107,776,021   9,409,094   121,584,731   13,828,266   113,007,831   2,911,689   129,747,786 
ARS  29,784,344   -   -   29,784,344   22,892,694   -   -   22,892,694 
PGY  612,922   -   16,774,986   17,387,908   623,753   -   15,827,759   16,451,512 
CHF  -   164,654,963   -   164,654,963   -   -   -     

81 

 

 

 

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    757,137             
Argentina    125,735             
Brazil    1,638,816    225,696    2,125,851    251,253 
Paraguay    113,315    24,015         
Total    2,635,003    249,711    2,125,851    251,253 

 

32 – SUBSEQUENT EVENTS

 

No events have occurred subsequent to September 30, 2023, that may significantly affect the Company’s consolidated interim financial position.

82 

 

 

SIGNATURES

 

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

 

  EMBOTELLADORA ANDINA S.A.
   
  By: /s/ Andrés Wainer
  Name: Andrés Wainer
  Title: Chief Financial Officer

 

Santiago, November 20, 2023

 

 

 


Embotelladora Andina (NYSE:AKO.B)
過去 株価チャート
から 11 2024 まで 12 2024 Embotelladora Andinaのチャートをもっと見るにはこちらをクリック
Embotelladora Andina (NYSE:AKO.B)
過去 株価チャート
から 12 2023 まで 12 2024 Embotelladora Andinaのチャートをもっと見るにはこちらをクリック