UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 6-K

 

REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

March 2024

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

 

 

 

 

 

 

Interim Consolidated Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Santiago, Chile

March 31, 2024 and December 31, 2023

 

 

 

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Interim Consolidated Financial Statements at March 31, 2024 (non-audited) and December 31, 2023

 

 

 

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Financial Statements

 

I.Interim Consolidated Statements of Financial Position at March 31, 2024 (non-audited) and December 31, 2023 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 Direct 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 26
4 – Cash and cash equivalents 29
5 – Other current and non-current financial assets 29
6 – Other current and non-current non-financial assets 30
7 – Trade accounts and other accounts receivable 31
8 – Inventories 32
9 – Tax assets and liabilities 33
10 – Income tax expense and deferred taxes 33
11 – Property, plant and equipment 36
12 – Related parties 39
13 – Current and non-current employee benefits 41
14 – Investments in associates accounted for using the equity method 43
15 – Intangible assets other than goodwill 46
16 – Goodwill 48
17 – Other current and non-current financial liabilities 48
18 – Trade and other accounts payable 59
19 – Other provisions, current and non-current 59
20 – Other non-financial liabilities 60
21 – Equity 60
22 – Derivative assets and liabilities 64
23 – Litigation and contingencies 66
24 – Financial risk management 70
25 – Expenses by nature 74
26 – Other income 74
27 – Other expenses by function 74
28 – Financial income and expenses 75
29 – Other (losses) gains 75
31 – Local and foreign currency 76
32 – Environment (non-audited) 80
33 – Subsequent events 80

 

 

 

 

 

 

Consolidated Financial Statements

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

March 31, 2024 (non-audited) and December 31, 2023

 

 

 

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

as of March 31, 2024 and December 31, 2023

 

ASSETS   NOTE     03.31.2024     12.31.2023  
          ThCh$       ThCh$      
Current assets:                        
                         
Cash and cash equivalents     4       301,523,107       303,683,683  
Other financial assets     5       69,265,420       67,285,793  
Other non-financial assets     6       33,042,335       19,311,851  
Trade and other accounts receivable, net     7       265,777,716       298,892,164  
Accounts receivable from related companies     12.1       11,643,869       16,161,318  
Inventory     8       257,453,254       233,053,160  
Current tax assets     9       47,561,280       43,383,058  
Total Current Assets             986,266,981       981,771,027  
                         
Non-Current Assets:                        
Other financial assets     5       94,039,657       93,316,339  
Other non-financial assets     6       63,587,540       59,412,482  
Trade and other receivables     7       364,674       371,401  
Accounts receivable from related parties     12.1       108,021       108,021  
Investments accounted for under the equity method     14       95,615,269       91,799,267  
Intangible assets other than goodwill     15       733,981,496       695,926,565  
Goodwill     16       149,811,813       122,103,802  
Property, plant and equipment     11       995,415,064       872,388,811  
Deferred tax assets     10.2       4,665,239       4,323,174  
Total Non-Current Assets             2,137,588,773       1,939,749,862  
                         
Total Assets             3,123,855,754       2,921,520,889  

 

The accompanying notes 1 to 33 form an integral part of these Consolidated Financial Statements

 

1

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Financial Position

as of March 31, 2024 and December 31, 2023

 

LIABILITIES AND EQUITY   NOTE     03.31.2024     12.31.2023  
          ThCh$       ThCh$  
LIABILITIES                        
Current Liabilities                        
Other financial liabilities     17       54,171,506       52,997,001  
Trade and other accounts payable     18       373,882,452       428,911,984  
Accounts payable to related parties     12.2       109,126,257       96,045,624  
Other provisions     19       1,721,974       1,314,106  
Tax liabilities     9       27,295,986       13,411,621  
Employee benefits current provisions     13       40,311,545       57,817,800  
Other non-financial liabilities     20       9,557,963       42,373,160  
Total Current Liabilities             616,067,683       692,871,296  
                         
Other financial liabilities     17       1,056,481,568       1,044,325,833  
Trade accounts and other accounts payable     18       2,348,968       2,392,555  
Accounts payable to related companies     12.2       6,495,932       6,007,041  
Other provisions     19       59,995,016       53,487,790  
Deferred tax liabilities     10.2       205,826,908       180,470,219  
Employee benefits non-current provisions     13       17,807,230       18,473,946  
Other non-financial liabilities     20       3,045,756       2,506,795  
Total Non-current liabilities             1,352,001,378       1,307,664,179  
                         
EQUITY     21                  
Issued capital             270,737,574       270,737,574  
Retained earnings             927,373,151       769,311,795  
Other reserves             (78,205,934 )     (153,758,842 )
Equity attributable to owners of the parent             1,119,904,791       886,290,527  
Non-controlling interests             35,881,902       34,694,887  
Total Equity             1,155,786,693       920,985,414  
Total Liabilities and Equity             3,123,855,754       2,921,520,889  

 

The accompanying notes 1 to 33 form an integral part of these Consolidated Financial Statements.

 

2

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Income by Function

For the periods ended March 31, 2024 and 2023

 

       01.01.2024   01.01.2023 
   NOTE   03.31.2024   03.31.2023 
       ThCh$   ThCh$ 
Net sales        804,637,260    701,855,634 
Cost of sales   8 - 25    (477,740,664)   (425,264,069)
Gross Profit        326,896,596    276,591,565 
Other income   26    357,085    190,276 
Distribution expenses   25    (68,188,266)   (66,289,316)
Administrative expenses   25    (134,113,135)   (111,965,896)
Other expenses   27    (9,341,869)   (4,571,061)
Other (loss) gains   29    -    (18)
Financial income   28    3,958,790    11,628,985 
Financial expenses   28    (15,561,409)   (13,916,563)
Share of profit (loss) of investments in associates and joint ventures accounted for using the equity method   14.3    1,175,694    1,070,261 
Foreign exchange differences   30    (307,481)   (4,502,971)
Income by indexation units        6,713,788    (7,132,239)
Net income before income taxes        111,589,793    81,103,023 
Income tax expense   10.1    (40,263,886)   (36,005,560)
Net income        71,325,907    45,097,463 
                
Net income attributable to               
Owners of the controller        70,813,802    43,338,721 
Non-controlling interests        512,105    1,758,742 
Net income        71,325,907    45,097,463 
                
Earnings per Share, basic and diluted        $    $ 
Earnings per Series A Share   21.5    71.25    43.60 
Earnings per Series B Share   21.5    78.37    47.97 

 

The accompanying notes 1 to 33 form an integral part of these Consolidated Financial Statements

 

3

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Comprehensive Income

For the periods ended March 31, 2024 and 2023

 

   01.01.2024   01.01.2023 
   03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Other Comprehensive Income          
Net income   71,325,907    45,097,463 
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   414,735    1,271,588 
Components of other comprehensive income that will be reclassified to net income for the period, before taxes          
Gain (losses) from exchange rate translation differences   100,537,015    (125,750,223)
Gain (losses) from cash flow hedges   2,278,650    75,198,217 
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   (111,978)   (343,329)
           
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   (26,255,469)   39,213,584 
Income tax related to cash flow hedges   (650,742)   (20,173,542)
Other comprehensive income, total   76,212,211    (30,583,705)
Total comprehensive income   147,538,118    14,513,758 
Total comprehensive income attributable to:          
Equity holders of the controller   146,366,710    13,044,892 
Non-controlling interests   1,171,408    1,468,866 
Total comprehensive income   147,538,118    14,513,758 

 

The accompanying notes 1 to 33 form an integral part of these Consolidated Financial Statements.

 

4

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Changes in Equity

For the periods ended March 31, 2024 and 2023

 

       Other reserves                 
   Issued capital   Reserves for
exchange rate
differences
   Cashflow 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 01.01.2024   270,737,574    (556,832,899)   (24,064,386)   (6,013,183)   433,151,626    (153,758,842)   769,311,795    886,290,527    34,694,887    920,985,414 
Changes in equity                                                  
Comprehensive income                                                  
Earnings   -    -    -    -    -    -    70,813,802    70,813,802    512,105    71.325.907 
Other comprehensive income   -    73,623,840    1,626,074    302,994         75,552,908         75,552,908    659,303    76.212.211 
Comprehensive income   -    73,623,840    1,626,074    302,994         75,552,908    70,813,802    146,366,710    1,171,408    147.538.118 
Dividends   -    -    -    -    -    -    -    -    -    - 
Increase (decrease) from other changes *   -    -    -    -    -    -    87,247,554    87,247,554    15,607    87,263,161 
Total changes in equity   -    73,623,840    1,626,074    302,994         75,552,908    158,061,356    233,614,264    1,187,015    234,801,279 
Ending balance as of 03.31.2024   270,737,574    (483,209,059)   (22,438,312)   (5,710,189)   433,151,626    (78,205,934)   927,373,151    1,119,904,791    35,881,902    1,155,786,693 

 

       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
   Equity
attributable to
owners of the
parent
   Non-controlling
interests
   Total equity 
   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$ 
Opening balance as of 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                                                  
Net income   -    -    -    -    -    -    43,338,721    43,338,721    1,758,742    45.097.463 
Other comprehensive (loss) income   -    (86,171,266)   54,925,022    952,415    -    (30,293,829)   -    (30,293,829)   (289,876)   (30.583.705)
Total comprehensive (loss) income   -    (86,171,266)   54,925,022    952,415    -    (30,293,829)   43,338,721    13,044,892    1,468,866    14.513.758 
Dividends   -    -    -    -    -    -    -    -    -    - 
Increase (decrease) from other changes *   -    -    -    -    -    -    36,251,786    36,251,786    -    36,251,786 
Total changes in equity   -    (86,171,266)   54,925,022    952,415    -    (30,293,829)   79,590,507    49,296,678    1,468,866    50,765,544 
Ending balance as of 03.31.2023   270,737,574    (581,654,632)   (7,419,479)   (6,823,901)   433,151,626    (162,746,386)   796,565,634    904,556,822    29,611,374    934,168,196 

 

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

 

 

The accompanying notes 1 to 33 form an integral part of these Consolidated Financial Statements.

 

5

 

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Consolidated Statements of Direct Cash Flows

For the periods ended March 31, 2024 and 2023

 

       01.01.2024   01.01.2023 
Cash flows provided by (used in) Operating Activities  NOTE   03.31.2024   03.31.2023 
         ThCh$    ThCh$ 
Cash flows provided by Operating Activities               
Receipts from the sale of goods and the rendering of services (including taxes)        1,233,810,371    1,027,696,553 
Payments for Operating Activities               
Payments to suppliers for goods and services (including taxes)        (886,485,907)   (732,193,645)
Payments to and on behalf of employees        (99,858,339)   (77,985,090)
Other payments for operating activities (value-added taxes on purchases, sales and others)        (140,256,510)   (117,862,065)
Dividends received        1,088,397    - 
Interest payments        (17,987,881)   (20,718,263)
Interest received        5,048,451    4,963,359 
Income tax payments        (21,132,354)   (12,579,928)
Other cash movements (tax on bank debits Argentina and others)        (1,288,527)   (1,699,187)
Cash flows provided by (used in) Operating Activities        72,937,701    69,621,734 
Cash flows provided by (used in) Investing Activities               
Proceeds from sale of Property, plant and equipment        73,983    - 
Purchase of Property, plant and equipment        (62,696,370)   (50,996,010)
Purchase of intangible assets        -    - 
Payment on forward, term option and financial exchange agreements        -    - 
Collection on forward, term, option and financial exchange agreements        -    35,197 
Purchase of other current financial assets        -    (571,211)
Other cash inflows (outflows)        101,360    - 
Net cash flows used in Investing Activities        (62,521,027)   (51,532,024)
Cash Flows generated from (used in) Financing Activities               
Proceeds from changes in ownership interest in subsidiaries        -    - 
Proceeds (payments) from short term loans        7,409,150    - 
Loan payments        (41,095)   (26,222)
Lease liability payments        (2,219,590)   (1,602,069)
Dividend payments by the reporting entity        (31,826,349)   (28,823,063)
Other cash inflows (outflows) (placement and payment of public debt)        (904,912)   (3,056,461)
Net cash flows (used in) generated by Financing Activities        (27,582,796)   (33,507,815)
Net increase in cash and cash equivalents before exchange differences        (17,166,122)   (15,418,105)
Effects of exchange differences on cash and cash equivalents        26,742,106    (11,496,641)
Effects of inflation in cash and cash equivalents in Argentina        (11,736,560)   (5,499,405)
Net increase (decrease) in cash and cash equivalents        (2,160,576)   (32,414,151)
Cash and cash equivalents – beginning of period   4    303,683,683    291,681,987 
Cash and cash equivalents - end of period   4    301,523,107    259,267,836 

 

The accompanying notes 1 to 33 form an integral part of these Consolidated Financial Statements

 

6

 

 

 

EMBOTELLADORA ANDINA S.A. AND SUBSIDIARIES

 

Notes to the 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 2024, and for the territory in Paraguay it expires in March 2028. 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 53.58% of the outstanding shares with voting rights, corresponding to the Series A shares (this percentage does not include the shares that the members of the Controlling Group may have in the custody of third parties). The Company’s Controlling Group is composed of the Chadwick Claro, Garcés Silva, Said Handal and Said Somavía families.

 

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 April 30, 2024.

 

7

 

 

 

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

 

2.1Accounting principles and basis of preparation

 

The Company's Interim Consolidated Financial Statements for the period ended March 31, 2024 and fiscal year ended December 31, 2023 have been prepared in accordance with International Accounting Standard No. 34 (IAS34) as incorporated into 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 March 31, 2024 and December 31, 2023 and the results of operations for the periods from January 1 to March 31, 2024 and 2023, with the statements of changes in equity and cash flows for the same periods.

 

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.

 

2.2Subsidiaries 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 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 
      03.31.2024   12.31.2023 
Taxpayer ID  Company Name  Direct   Indirect   Total   Direct   Indirect   Total 
96.842.970-1  Andina Bottling Investments S.A.   99.94    0.06    100.0    99.94    0.06    100.0 
96.972.760-9  Andina Bottling Investments Dos S.A.   64.42    35.58    100.0    64.42    35.58    100.0 
Foreign  Andina Empaques Argentina S.A.   -    99.98    99.98    -    99.98    99.98 
96.836.750-1  Andina Inversiones Societarias SpA.   100.0    -    100.0    100.0    -    100.0 
76.070.406-7  Embotelladora Andina Chile S.A.   99.99    0.01    100.0    99.99    0.01    100.0 
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.   99.85    0.15    100.0    99.85    0.15    100.0 
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    0.10    100.0    99.9    0.10    100.0 
78.861.790-9  Transportes Andina Refrescos Ltda.   99.9    0.01    100.0    99.9    0.01    100.0 
96.928.520-7  Transportes Polar S.A.   99.9    0.01    100.0    99.9    0.01    100.0 
76.389.720-6  Vital Aguas S.A.   66.5    -    66.5    66.5    -    66.5 
93.899.000-k  VJ S.A.   15.0    50.00    65.0    15.0    50.00    65.0 

 

2.3Investments 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.

 

2.4Financial 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

 

2.5Functional currency and presentation currency

 

2.5.1Functional 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 March 2024 and from January to December 2023 amounted to 56.05% and 209.91%, respectively.

 

2.5.2Presentation 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.

 

2.5.3Exchange rates

 

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

 

Date  USD   BRL   ARS   PYG 
03.31.2024   981.17    196.49    1.14    0.132 
12.31.2023   877.12    181.17    1.08    0.120 
03.31.2023   790.41    155.58    3.78    0.109 

 

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 
03.31.2024   948.08    191.39    0.129 
03.31.2023   810.40    156.00    0.111 

 

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

 

12

 

 

 

 

2.6Property, 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

 

 

 

 

2.7Intangible 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.

 

2.7.2Distribution 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.

 

2.8Impairment 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 distribution rights have been acquired for products owned by The Coca-Cola Company, as well as other minor investments.These cash generating units or groups of cash generating units are composed of the following segments:

 

-Operation in Chile; (North Zone Antofagasta, Atacama and Coquimbo, Metropolitan Area
-, Central Zone San Antonio and Cachapoal and Extreme South Zone of Aysen and Magallanes);
-Operation in Argentina; (San Juan, Mendoza, San Luis, Córdoba, Santa Fé, Entre Ríos, La Pampa, Neuquén, Rio Negro, Chubut, Santa Cruz, Tierra del Fuego and western area of the Province of Buenos Aires);
-Operation in Brazil (State of Rio de Janeiro and Espirito Santo, Ipiranga territories, investment in the Sorocaba associate and investment in the Leão Alimentos e Bebidas Ltda. 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 2023 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:

 

  

2023 Discount

rates

 
Argentina   38.7%
Chile   10.3%
Brazil   11.2%
Paraguay   12.0%

 

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 approved budgets for each CGU.. 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 categories that are less developed and have lower margins such as alcohols. Additionally, the valuation model considers projections over 5 years based on perpetuity growth rates per operation, which follow a real growth according to long-term population growth expectations. 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

 

 

 

 

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

 

-Discount Rate: Increase / Decrease of up to 200 bps as a value in the rate at which future cash flows are discounted to bring them to present value
-Perpetuity: Increase / Decrease of up to 25 bps in the rate to calculate the perpetual growth of future cash flows
-EBITDA margin: Increase / Decrease of 150 bps of EBITDA margin of operations, which is applied per year for the projected periods, that is, for the years 2024-2028

 

After modeling and valuing the different CGUs as a result of the tests performed as of December 31, 2023, no impairment were identified in any of the CGUs listed above, assuming conservative projections aligned with the history of the current markets. Thus, despite the deterioration of the macroeconomic conditions experienced by the economic conditions of the countries in which we operate, 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.

 

The yearly review of other investments revealed that, for the AdeS brand, specifically in the Chilean operation, the recoverable value was CLP 1,627 million less than the book value recorded in the Financial Statements, which were reduced from their book value as of December 2023. This is noteworthy even though no impairment indicators were found for the CGUs mentioned above. The negative trend in the seeds segment's sales and the brand's overall decline in relevance in the local vegetable market are the primary causes of the lower valuation of AdeS in Chile.

 

As a result of the ongoing monitoring of the cash flows of the various cash-generating units, at the end of the quarter there were no indications of impairment that would require us to run our models to determine a material change from year-end 2023.

 

2.9Financial 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.

 

2.9.1Financial 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.

 

16

 

 

 

 

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

 

Other financial assets are classified and subsequently measures as follows:

 

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

 

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

 

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.

 

2.9.2Financial 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

 

 

 

 

2.9.3Offsetting 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.

 

2.10Derivatives 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.

 

2.10.1Derivative 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.

 

2.10.2Derivative 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.

 

18

 

 

 

 

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.

 

2.10.3Fair 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.

 

2.11Inventories

 

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.

 

2.12Trade 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

 

 

 

 

2.13Cash 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.

 

2.14Other 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.

 

2.15Income 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.

2.16Provisions

 

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

 

 

 

 

2.17Leases

 

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.

 

2.18Deposits 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 will 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

 

 

 

 

2.19Revenue 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 goods provided by Embotelladora Andina corresponds to a single performance obligation that transfers the product to be received to the customer.

 

2.20Contributions 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.

 

2.21Dividend 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.

 

2.22Critical 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.

 

2.22.1Impairment 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

 

 

 

 

2.22.2Fair 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.

 

2.22.3Allowances 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.

 

2.22.4Useful 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.

 

23

 

 

 

 

2.22.5Contingent 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 were 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.

 

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.

 

24

 

 

 

 

2.23    New Standards, Interpretations and Amendments to IFRS

 

2.23.1New Standards, Interpretations and Amendments for annual periods beginning on January 1, 2024

 

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.

 

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

 

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

 

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

 

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

 

2.23.2New Standards, Interpretations and Amendments issued, the application of which is not yet mandatory, for which early adoption has not been made.

 

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:

 

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.

 

Management estimates that the amendments to IAS 1, IFRS 16, and IAS 7 will have no significant impact on the Group. Management has decided to apply the amendment to IAS 21 as of the date specified in the amendment, which is January 1, 2025. Given the volatility of Argentina's exchange markets and the announcements of amendments, it is currently impossible to estimate the impact of this amendment.

 

25

 

 

 

 

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.

 

26

 

 

 

 

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

 

For the period ended March 31, 2024 

Operation in

Chile

   Operation in
Argentina
  

Operation in

Brazil

   Operation in
Paraguay
   Inter-segment
eliminations
   Consolidated,
total
 
    ThCh$    ThCh$    ThCh$    ThCh$    ThCh$    ThCh$ 
Revenues from ordinary activities   323,240,097    176,566,381    232,910,451    74,262,567    (2,342,236)   804,637,260 
Cost of sales   (214,165,488)   (87,452,682)   (137,787,625)   (40,759,605)   2,424,736    (477,740,664)
Distribution expenses   (26,293,963)   (20,733,449)   (17,051,376)   (4,109,478)   -    (68,188,266)
Administrative expenses   (50,797,852)   (35,733,223)   (37,323,090)   (10,258,970)   -    (134,113,135)
Financial income   2,886,067    (2,419,797)   3,046,394    446,126    -    3,958,790 
Financial costs   (7,870,278)   (1,161,365)   (6,529,766)   -    -    (15,561,409)
Share of entity in income of associates accounted for using the equity method, total   10,386    -    1,165,308    -    -    1,175,694 
Income tax expense   (10,103,479)   (17,027,861)   (10,948,983)   (2,183,563)   -    (40,263,886)
Oher income (expenses) (*)   (2,977,626)   7,191,140    (6,614,912)   (177,079)   -    (2,578,477)
Net income of the segment reported   13,927,864    19,229,144    20,866,401    17,219,998    82,500    71,325,907 
                               
Depreciation and amortization   12,161,123    10,060,134    9,426,170    4,251,733    (82,500)   35,816,660 
                               
Current assets   479,290,675    105,838,286    295,026,877    106,111,143    -    986,266,981 
Non-current assets   826,492,345    312,732,141    697,061,830    301,302,457    -    2,137,588,773 
Segment assets, total   1,305,783,020    418,570,427    992,088,707    407,413,600    -    3,123,855,754 
                               
Carrying amount in associates accounted for using the equity method, total   49,979,096    -    45,636,173    -    -    95,615,269 
                               
Segment disbursements of non-monetary assets   31,207,828    14,946,952    12,956,639    3,584,951    -    62,696,370 
                               
Current liabilities   179,968,689    116,631,977    276,019,215    43,447,802    -    616,067,683 
Non-current liabilities   967,816,007    40,620,565    323,122,865    20,441,941    -    1,352,001,378 
Segment liabilities, total   1,147,784,696    157,252,542    599,142,080    63,889,743    -    1,968,069,061 
                               
Cash flows (used in) provided by in Operating Activities   22,737,660    (2,535,759)   26,275,958    26,459,842    -    72,937,701 
Cash flows (used in) provided by Investing Activities   (31,018,819)   (14,946,951)   (12,970,306)   (3,584,951)   -    (62,521,027)
Cash flows (used in) provided by Financing Activities   (28,270,148)   1,715,412    (1,006,471)   (21,589)   -    (27,582,796)

 

27

 

 

 

 

For the period ended March 31, 2023 

Operation in

Chile

   Operation in
Argentina
  

Operation in

Brazil

   Operation in
Paraguay
   Inter-segment
eliminations
   Consolidated,
total
 
    ThCh$    ThCh$    ThCh$    ThCh$    ThCh$    ThCh$ 
Revenues from ordinary activities   312,533,035    174,873,578    161,324,995    53,841,508    (717,482)   701,855,634 
Cost of sales   (207,685,479)   (86,876,407)   (101,874,081)   (29,545,584)   717,482    (425,264,069)
Distribution expenses   (27,045,265)   (23,934,106)   (12,107,795)   (3,202,150)   -    (66,289,316)
Administrative expenses   (47,194,470)   (30,838,692)   (26,691,084)   (7,241,650)   -    (111,965,896)
Financial income   4,378,341    4,574,255    2,429,597    246,792    -    11,628,985 
Financial costs   (6,931,002)   (212,341)   (6,773,220)   -    -    (13,916,563)
Net financial costs   (2,552,661)   4,361,914    (4,343,623)   246,792    -    (2,287,578)
Share of entity in income of associates accounted for using the equity method, total   892,297    -    177,964    -    -    1,070,261 
Income tax expense   (15,373,833)   (15,275,084)   (3,737,614)   (1,619,029)   -    (36,005,560)
Oher income (expenses) (*)   (6,264,404)   (7,407,403)   (2,510,197)   165,990    -    (16,016,014)
Net income of the segment reported   7,309,220    14,903,801    10,238,565    12,645,877    -    45,097,463 
                               
Depreciation and amortization   10,684,367    7,706,514    7,467,659    3,275,199    -    29,133,739 
                        -      
Current assets   471,640,732    130,120,436    346,609,780    78,906,024    -    1,027,276,972 
Non-current assets   782,452,962    236,338,911    536,283,320    252,556,660    -    1,807,631,853 
Segment assets, total   1,254,093,694    366,459,348    882,893,100    331,462,684    -    2,834,908,825 
                               
Carrying amount in associates accounted for using the equity method, total   55,019,439    -    36,668,491    -    -    91,687,930 
                               
Segment disbursements of non-monetary assets   27,965,380    10,742,336    8,173,208    4,115,086    -    50,996,010 
                               
Current liabilities   533,016,499    109,008,748    119,033,556    35,173,005         796,231,808 
Non-current liabilities   564,225,880    26,114,552    498,675,934    15,492,455         1,104,508,821 
Segment liabilities, total   1,097,242,379    135,123,299    617,709,491    50,665,460         1,900,740,629 
                               
Cash flows (used in) provided by in Operating Activities   13,354,484    22,918,684    14,022,242    19,326,324    -    69,621,734 
Cash flows (used in) provided by Investing Activities   (28,501,394)   (10,742,336)   (8,173,208)   (4,115,086)   -    (51,532,024)
Cash flows (used in) provided by Financing Activities   (32,483,547)   (330,172)   (694,096)   -    -    (33,507,815)

 

28

 

 

 

 

4 – CASH AND CASH EQUIVALENTS

 

The composition of cash and cash equivalents is as follows:

 

By item  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Cash   236,584    552,062 
Bank balances   118,935,967    119,335,228 
Other fixed rate instruments   182,350,556    183,796,393 
Cash and cash equivalents   301,523,107    303,683,683 

 

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  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
USD   23,544,467    9,462,829 
EUR   292,278    437,604 
ARS   3,789,933    18,340,987 
CLP   93,324,651    140,758,085 
PYG   63,916,476    38,469,449 
BRL   116,655,302    96,214,729 
Cash and cash equivalents   301,523,107    303,683,683 

 

5 – OTHER CURRENT AND NON-CURRENT FINANCIAL ASSETS

 

The composition of other financial assets is as follows:

 

   Balance 
   Current   Non-current 
Other financial assets   03.31.2024    12.31.2023    03.31.2024    12.31.2023 
    ThCh$    ThCh$    ThCh$    ThCh$ 
Financial assets measured at amortized cost (1)   67,937,929    66,190,949    3,000,662    3,027,052 
Financial assets at fair value (2)   1,327,491    1,094,844    72,441,025    78,988,715 
Other financial assets (3)   -    -    18,597,970    11,300,572 
Total   69,265,420    67,285,793    94,039,657    93,316,339 

 

(1)Financial instrument that does not meet the definition of cash equivalents pursuant to 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.

 

29

 

 

 

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   03.31.2024     12.31.2023    03.31.2024    12.31.2023 
    ThCh$    ThCh$    ThCh$    ThCh$ 
Prepaid expenses   16,890,757    11,435,334    1,538,843    1,700,462 
Tax credit remainder (1)   -    933,282    41,294,284    39,373,807 
Judicial deposits   -    -    15,882,607    14,649,339 
Others (2)   16,151,578    6,943,235    4,871,806    3,688,874 
Total   33,042,335    19,311,851    63,587,540    59,412,482 

 

(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 and recovered as of December 31, 2023.
  
 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 26,916,414 (CLP 30,830,785 at December 31, 2023). The liability is recorded in other non-financial liabilities (Note 18).

 

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

 

30

 

 

 

 

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   03.31.2024    12.31.2023    03.31.2024    12.31.2023 
    ThCh$     ThCh$     ThCh$    ThCh$ 
Trade debtors   225,007,467    251,169,538    90,308    94,190 
Other debtors   32,834,678    41,973,516    269,774    277,077 
Other accounts receivable   7,935,571    5,749,110    4,592    134 
Total   265,777,716    298,892,164    364,674    371,401 

 

   Current   Non-current 
Trade debtors and other accounts receivable, Gross   03.31.2024    12.31.2023    03.31.2024    12.31.2023 
    ThCh$     ThCh$     ThCh$    ThCh$ 
Trade debtors   229,467,566    255,616,735    90,308    94,190 
Other debtors   33,211,345    42,135,933    269,774    277,077 
Other accounts receivable   8,021,327    5,834,787    4,592    134 
Total   270,700,238    303,587,455    364,674    371,401 

 

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

 

   03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Less than one month   215,563,094    239,907,074 
Between one and three months   5,006,310    7,467,587 
Between three and six months   1,435,273    1,276,211 
Between six and eight months   5,376,157    5,142,341 
Older than eight months   2,177,040    1,917,712 
Total   229,557,874    255,710,925 

 

The Company has approximately 273 thousand clients, which may have balances in the different sections of the stratification. The number of clients is distributed geographically with 68 thousand in Chile, 85 thousand in Brazil, 66 thousand in Argentina and 53 thousand in Paraguay.

 

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

 

    03.31.2024 
    Credit amount     Impairment
provision
    

Percentage

%

 
    ThCh$    ThCh$      
Less than one month   215,563,094    (688,819)   -0.31%
Between one and three months   5,006,310    (446,544)   -8.92%
Between three and six months   1,435,273    (382,384)   -26.64%
Between six and eight months   5,376,157    (2,393,953)   -44.53%
Older than eight months   2,177,040    (578,399)   -26.57%
Total   229,557,874    (4,460,099)     

 

31

 

 

 

 

    12.31.2023 
    Credit amount    Impairment
provision
    

Percentage

%

 
    ThCh$    ThCh$      
Less than one month   239,907,074    (700,137)   -0,29%
Between one and three months   7,467,587    (294,510)   -3,94%
Between three and six months   1,276,211    (138,648)   -10,86%
Between six and eight months   5,142,341    (2,397,365)   -46,62%
Older than eight months   1,917,712    (916,537)   -48%
Total   255,710,925    (4,447,197)     

 

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

 

   03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Opening balance   4,447,197    4,492,643 
Increase (decrease)   382,673    1,319,216 
Provision reversal   (301,623)   (1,110,743)
Increase (decrease) for changes of foreign currency   (68,148)   (253,919)
Sub – total movements   12,902    (45,446)
Ending balance   4,460,099    4,447,197 

 

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

 

8 – INVENTORIES

 

The composition of inventories is detailed as follows:

 

Details  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Raw materials (1)   100,507,670    90,992,931 
Finished goods   122,230,591    115,591,443 
Spare parts and supplies   33,927,246    26,527,656 
Work in progress   186,878    194,686 
Other inventories   7,033,660    6,012,077 
Obsolescence provision (2)   (6,432,791)   (6,265,633)
 Total   257,453,254    233,053,160 

 

The cost of inventory recognized as cost of sales amounts to CLP 399,440,903 thousand and CLP 363,263,559 thousand as of March 31, 2024 and 2023, 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.

 

32

 

 

 

 

9 – TAX ASSETS AND LIABILITIES

 

The composition of current tax accounts receivable is the following:

 

Tax assets  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Monthly provisional payments   1,219,747    4,691,320 
Tax credits   33,882,470    32,125,597 
Recoverable taxes from prior years   6,112,924    27,247 
Surplus Tax Credit   6,343,139    6,265,971 
Other Recoverable Taxes   -    272,923 
Total   47,561,280    43,383,058 

 

The composition of current tax accounts payable is the following:

 

   Current 
Tax liabilities   03.31.2024    12.31.2023 
    ThCh$    ThCh$ 
Income tax expense   25,037,760    13,411,621 
Others   2,258,226    - 
Total   27,295,986    13,411,621 

 

10 – INCOME TAX EXPENSE AND DEFERRED TAXES

 

10.1Income tax expense

 

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

 

Details  03.31.2024   03.31.2023 
    ThCh$    ThCh$ 
Current income tax expense   (32,272,594)   (58,678,298)
Current tax adjustment previous period   -    - 
Foreign dividends tax withholding expense   (1,918,347)   (3,222,178)
Other current tax expense (income)   -    - 
Current income tax expense   (34,190,941)   (61,900,476)
Expense (income) for the creation and reversal of temporary differences of deferred tax and others   (6,072,945)   25,894,916 
Expense (income) for deferred taxes   (6,072,945)   25,894,916 
Total income tax expense   (40,263,886)   (36,005,560)

 

33

 

 

 

 

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

 

Income taxes  03.31.2024   03.31.2023 
    ThCh$    ThCh$ 
Current taxes          
Foreign   (25,111,457)   (15,069,044)
National   (9,079,484)   (46,831,432)
Current tax expense   (34,190,941)   (61,900,476)
Deferred taxes          
Foreign   (5,048,949)   (5,562,684)
National   (1,023,996)   31,457,600 
Deferred tax expense   (6,072,945)   25,894,916 
Income tax expense   (40,263,886)   (36,005,560)

 

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  03.31.2024   03.31.2023 
    ThCh$    ThCh$ 
Net income before taxes   111,589,793    81,103,023 
Tax expense at legal rate (27.0%)   (30,148,187)   (31,625,815)
Effect of tax rate in other jurisdictions   (1,829,031)   (966,927)
Permanent differences:          
Withholding and other non-taxable income   (3,195,322)   (3,510,949)
Non-deductible expenses   (4,850,238)   (987,428)
Tax effect on excess tax provision in previous periods   21,839    136,913 
Tax effect of price-level restatement for Chilean companies   (737,578)   (1,753,874)
Subsidiaries tax withholding expense and other legal tax debits and credits   474,631    2,702,520 
Adjustments to tax expense   (8,286,668)   (3,412,818)
Tax expense at effective rate   (40,263,886)   (36,005,560)
Effective rate   36.1%   44.4%

 

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

 

    Rates 
Country   2024   2023 
Chile    27.00%   27.00%
Brazil    34.00%   34.00%
Argentina    35.00%   35.00%
Paraguay    10.00%   10.00%

 

34

 

 

 

 

10.2Deferred taxes

 

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

 

    03.31.2024    12.31.2023 
Temporary differences   Assets    Liabilities    Assets    Liabilities 
    ThCh$    ThCh$    ThCh$    ThCh$ 
Property, plant and equipment   6,424,819    (61,593,595)   5,970,424    (54,058,525)
Obsolescence provision   2,316,397    -    2,231,501    - 
ICMS exclusion credit   3,515,576    -    3,241,530    - 
Employee benefits   4,591,299    -    8,212,311    (14,382)
Provision for severance indemnity   2,553,848    (99,352)   2,546,033    (94,659)
Tax loss carry forwards (1)   1,389,569    -    2,142,747    - 
Tax goodwill Brazil (2)   -    (17,116,247)   -    (15,782,005)
Contingency provision   29,343,706         27,144,927    - 
Foreign Exchange differences (3)   6,085,204    (2,870,223)   4,640,723    - 
Allowance for doubtful accounts   885,821    -    799,274    - 
Coca-Cola incentives (Argentina)   140,349    -    -    - 
Assets and liabilities for placement of bonds   -    (549,844)   -    (561,994)
Financial expense   -    (2,507,672)   -    (2,363,384)
Lease liabilities   5,972,402    -    3,665,695    - 
Inventories   2,134,277    -    1,706,518    - 
Distribution rights (4)   -    (168,220,010)   -    (161,155,669)
Prepaid income   4,488,849    -    4,481,352    - 
Spare parts   -    (8,435,519)   -    (4,816,189)
Intangibles   79,029    (9,094,354)   77,752    (5,497,812)
Others   3,183,115    (3,779,112)   4,301,875    (2,965,088)
Subtotal   73,104,260    (274,265,929)   71,162,662    (247,309,707)
Offsetting of deferred tax assets/(liabilities)   (68,439,021)   68,439,021    (66,839,488)   66,839,488 
Total assets and liabilities net   4,665,239    (205,826,908)   4,323,174    (180,470,219)

 

(1)Tax losses mainly associated with entities in Chile. Tax losses have no expiration date in Chile.
(2)Difference for tax amortization of Goodwill in Brazil.
(3)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.
(4)Distribution rights arising from business combinations. See Note 15.

 

Deferred tax account movements are as follows:

 

Movement  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Opening balance   (176,147,045)   (163,350,223)
Increase (decrease) in deferred tax   (17,644,048)   (31,400,047)
Increase (decrease) due to foreign currency translation(*)   (7,370,577)   18,603,225 
Total movements   (25,014,625)   (12,796,822)
Ending balance   (201,161,670)   (176,147,045)

 

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

 

35

 

 

 

 

11 – PROPERTY, PLANT AND EQUIPMENT

 

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

 

Property, plant and equipment, gross  03.31.2024   12.31.2023 
   ThCh$   ThCh$ 
Construction in progress   110,235,170    96,126,388 
Land   124,580,005    115,737,432 
Buildings   407,669,511    356,340,587 
Plant and equipment   742,987,666    709,047,901 
Information technology equipment   41,439,643    35,069,078 
Fixed installations and accessories   60,341,794    43,914,423 
Vehicles   90,973,208    81,294,395 
Leasehold improvements   446,284    420,586 
Rights of use   112,986,182    100,265,151 
Other properties, plant and equipment (1)   541,499,501    425,204,655 
Total Property, plant and equipment, gross   2,233,158,964    1,963,420,596 

 

Accumulated depreciation of

Property, plant and equipment

  03.31.2024   12.31.2023 
   ThCh$   ThCh$ 
Buildings   (146,433,067)   (130,708,389)
Plant and equipment   (502,517,889)   (494,072,229)
Information technology equipment   (30,506,917)   (25,646,570)
Fixed installations and accessories   (40,437,845)   (28,383,356)
Vehicles   (56,897,345)   (48,042,781)
Leasehold improvements   (384,667)   (351,552)
Rights of use   (75,858,895)   (66,973,796)
Other properties, plant and equipment (1)   (384,707,275)   (296,853,112)
Total accumulated depreciation   (1,237,743,900)   (1,091,031,785)
Total Property, plant and equipment, net   995,415,064    872,388,811 

 

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

 

Other Property, plant and equipment, net  03.31.2024   12.31.2023 
   ThCh$   ThCh$ 
Bottles   49,991,452    43,683,655 
Marketing and promotional assets (market assets)   87,603,791    72,164,433 
Other Property, plant and equipment   19,196,983    12,503,455 
Total   156,792,226    128,351,543 

 

36

 

 

 

 

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 01.01.2024   96,126,388    115,737,432    225,632,198    214,975,672    9,422,508    15,531,067    33,251,614    69,034    128,351,543    33,291,355    872,388,811 
Additions   20,571,837    -    45,060    5,696,726    130,978    15,506    208,013    3,108    16,160,619    -    42,831,847 
Right-of use additions   -    -    -    -    -    -    -    -    -    1,811,091    1,811,091 
Disposals   -    -    (17)   (1,370)   -    -    (65,426)   -    (175,881)   -    (242,694)
Transfers between items of Property, plant and equipment   (16,366,007)   -    8,004,365    3,745,825    810,554    261,030    286,801    -    3,249,175    8,257    - 
Right-of-use transfers   -    -    -    -    -    -    -    -    -         - 
Depreciation expense        -    (2,627,606)   (8,664,298)   (970,638)   (693,644)   (1,683,250)   (13,417)   (15,505,078)        (30,157,931)
Amortization                                                (4,111,659)   (4,111,659)
Increase (decrease) due to foreign currency translation differences   17,848,771    8,842,573    30,182,444    23,706,538    1,539,324    4,789,990    2,082,528    2,892    28,919,182    6,136,816    124,051,058 
Other increase (decrease) (2)   (7,945,819)        -    1,010,684         -    (4,417)   -    (4,207,334)   (8,573)   (11,155,459)
Total movements   14,108,782    8,842,573    35,604,246    25,494,105    1,510,218    4,372,882    824,249    (7,417)   28,440,683    3,835,932    123,026,253 
Ending balance al 03.31.2024   110,235,170    124,580,005    261,236,444    240,469,777    10,932,726    19,903,949    34,075,863    61,617    156,792,226    37,127,287    995,415,064 

 

(1) Right of use assets is composed as follows:

 

Right-of-use  Gross asset   Accumulated
depreciation
   Net asset 
   ThCh$   ThCh$   ThCh$ 
Constructions and buildings   20,947,539    (9,943,858)   11,003,681 
Plant and Equipment   65,210,801    (44,892,200)   20,318,601 
IT equipment   1,597,420    (1,424,647)   172,773 
Motor vehicles   16,357,366    (10,822,892)   5,534,474 
Others   8,873,056    (8,775,298)   97,758 
Total   112,986,182    (75,858,895)   37,127,287 

 

Lease liabilities interest expenses at the closing of the period reached ThCh$ 819,505

 

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

 

37

 

 

 

 

   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   100,905,107    11,316,009    1,266,472    37,341,985    1,081,074    6,248    3,804,000    22,935    41,756,709    -    197,500,539 
Right-of use additions   -    -    -    -    -    -    -    -    -    25,119,021    25,119,021 
Disposals   -    -    (6,707)   (292,766)   (1,365)   -    (42,333)   -    (1,431,798)   (174,444)   (1,949,413)
Transfers between items of Property, plant and equipment   (57,285,699)   -    9,985,619    21,285,201    2,279,728    2,148,709    2,511,373    -    18,399,131    675,938    - 
Right-of-use transfers   -    -    -    -    -    -    -    -    -    -    - 
Depreciation expense   -    -    (9,175,999)   (29,999,476)   (3,048,237)   (1,903,192)   (5,692,021)   (46,176)   (46,855,960)   -    (96,721,061)
Amortization   -                                       -    (11,005,033)   (11,005,033)
Increase (decrease) due to foreign currency translation differences   95,202    (485,959)   (4,295,531)   (2,173,388)   311,883    (3,243,921)   898,032    4,474    (16,326,501)   56,926    (25,158,783)
Other increase (decrease) (2)   3,242,211    504    7,405,755    (5,268,743)   1,063,878    (7,217,840)   613,609    7,615    (11,487,661)   (1,977,046)   (13,617,718)
Total movements   46,956,821    10,830,554    5,179,609    20,892,813    1,686,961    (10,209,996)   2,092,660    (11,152)   (15,946,080)   12,695,362    74,167,552 
Ending balance al 12.31.2023   96,126,388    115,737,432    225,632,198    214,975,672    9,422,508    15,531,067    33,251,614    69,034    128,351,543    33,291,355    872,388,811 

 

(1) Right of use assets is composed as follows:

 

Right-of-use  Gross asset   Accumulated
depreciation
   Net asset 
   ThCh$   ThCh$   ThCh$ 
Constructions and buildings   16,246,384    (6,883,481)   9,362,903 
Plant and Equipment   52,431,352    (35,679,624)   16,751,728 
IT equipment   1,155,261    (1,030,250)   125,011 
Motor vehicles   22,051,973    (15,132,557)   6,919,416 
Others   8,380,181    (8,247,884)   132,297 
Total   100,265,151    (66,973,796)   33,291,355 

 

Lease liabilities interest expenses at the closing of the period reached ThCh$ 2,616,945

 

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

 

38

 

 

 

 

12 – RELATED PARTIES

 

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

 

12.1 Accounts receivable:

 

                 03.31.2024   12.31.2023 
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    4,541,108    -    7,371,731    - 
77.526.480-2  Comercializadora Nova Verde  Common shareholder  Chile   CLP    3,989,227    -    5,071,655    - 
Foreign  Sorocaba Refrescos  Shareholder related  Brazil   BRL    -    -    1,223,699    - 
76.140.057-6  Monster  Associate  Chile   CLP    1,825,006    -    837,713    - 
86.881.400-4  Envases CMF S.A.  Associate  Chile   CLP    713,006    -    713,006    - 
96.517.210-2  Embotelladora Iquique S.A.  Shareholder related  Chile   CLP    369,511    -    403,061    - 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholder  Chile   CLP    160,979    108,021    349,914    108,021 
76.572.588-7  Coca Cola del Valle New Ventures S.A.  Associate  Chile   CLP    45,032    -    149,820    - 
Foreign  Embotelladoras Bolivianas Unidas S.A.  Shareholder related  Bolivia   USD    -    -    40,719    - 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   ARS    -    -    -    - 
79.826.410-9  Guallarauco  Associate  Chile   CLP    -    -    -    - 
Total                 11,643,869    108,021    16,161,318    108,021 

 

12.2 Accounts payable:

 

                 03.31.2024   12.31.2023 
Taxpayer ID  Company  Relationship  Country   Currency   Current   Non-current   Current   Nion-current 
                  ThCh$    ThCh$    ThCh$    ThCh$ 
Foreign  Recofarma do Indústrias Amazonas Ltda.  Shareholder related  Brazil   BRL    42,067,975    6,495,932    40,159,177    6,007,041 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholder  Chile   CLP    28,443,820    -    25,770,189    - 
Foreign  Ser. y Prod. para Bebidas Refrescantes S.R.L.  Shareholder  Argentina   ARS    18,452,497    -    9,431,483    - 
86.881.400-4  Envases CMF S.A.  Associate  Chile   CLP    7,544,602    -    6,883,553    - 
Foreign  Coca-Cola Company  Shareholder  Paraguay   PYG    5,374,467    -    4,877,061    - 
Foreign  Monster Energy Company – EEUU  Shareholder related  Argentina   PYG    378,620    -    2,389,283    - 
77.526.480-2  Comercializadora Nova Verde S.A.  Common shareholder  Chile   CLP    2,810,342    -    2,831,752    - 
Foreign  Monster Energy Brasil Com de Bebidas Ltda.  Shareholder related  Brazil   BRL    2,764,735    -    1,985,330    - 
76.572.588-7  Coca-Cola del Valle New Ventures S.A.  Associate  Chile   CLP    513,258    -    602,113    - 
96.891.720-K  Embonor S.A.  Shareholder related  Chile   CLP    416,072    -    416,073    - 
Foreign  Leão Alimentos e Bebidas Ltda.  Associate  Brazil   BRL    287,265    -    307,967    - 
Foreign  The Coca-Cola Export Corporation  Shareholder related  Panama   USD    -    -    288,001    - 
Foreign  Monster Energy Company – EEUU  Shareholder related  Argentina   PYG    41,031    -    61,155    - 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   ARS    31,573    -    38,797    - 
89.996.200-1  Envases del Pacifico S.A.  Shareholder related  Chile   CLP    -    -    3,690    - 
Total                 109,126,257    6,495,932    96,045,624    6,007,041 

 

39

 

 

 

 

12.3 Transactions:

 

Taxpayer ID  Company  Relationship  Country   Transaction description  Currency   Accumulated at
03.31.2024
   Accumulated at
12.31.23
 
                     ThCh$    ThCh$ 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Purchase of concentrate  CLP    51,394,757    207,040,438 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Purchase of advertising services and others  CLP    2,780,059    9,057,004 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Lease of water source  CLP    1,774,442    6,424,479 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Sale of raw materials and others  CLP    96,396    1,025,290 
96.714.870-9  Coca-Cola de Chile S.A.  Shareholders  Chile   Minimum dividend  CLP    -    35,855 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of containers  CLP    6,145,856    21,103,185 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of raw materials  CLP    8,161,347    32,085,055 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of services and others  CLP    293,561    496,196 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Sale of services and others  CLP    -    - 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Purchase of containers  CLP    3,277,851    10,830,682 
86.881.400-4  Envases CMF S.A.  Associate  Chile   Sale of containers/raw materials  CLP    3,208,435    10,981,598 
93.281.000-K  Coca-Cola Embonor S.A.  Common shareholder  Chile   Sale of finished products  CLP    23,451,173    74,933,722 
93.281.000-K  Coca-Cola Embonor S.A.  Common shareholder  Chile   Sale of services and others  CLP    37,872    360,722 
93.281.000-K  Coca-Cola Embonor S.A.  Common shareholder  Chile   Sale of raw materials and inputs  CLP    18,506    261,983 
96.891.720-K  Embonor S.A.  Shareholder related  Chile   Minimum dividend  CLP    173,819    416,073 
96.517.310-2  Embotelladora Iquique S.A.  Shareholder related  Chile   Sale of finished products  CLP    1,431,487    6,912,134 
89.996.200-1  Envases del Pacífico S.A.  Director related  Chile   Purchase of raw materials and inputs  CLP    47,067    3,690 
94.627.000-8  Parque Arauco S.A  Director related  Chile   Space lease  CLP    -    143,308 
Foreign  Recofarma do Indústrias Amazonas Ltda.  Shareholder related  Brazil   Purchase of concentrate  BRL    40,567,147    125,212,630 
Foreign  Recofarma do Indústrias Amazonas Ltda.  Shareholder related  Brazil   Sale of water source  BRL    -    9,750,769 
Foreign  Recofarma do Indústrias Amazonas Ltda.  Shareholder related  Brazil   Lease of water source  BRL    1,755,345    624,871 
Foreign  Serv. y Prod. para Bebidas Refrescantes S.R.L.  Shareholder related  Argentina   Purchase of concentrate  ARS    35,757,339    109,232,990 
Foreign  Serv. y Prod. para Bebidas Refrescantes S.R.L.  Shareholder related  Argentina   Advertising rights awards and others  ARS    -    124,203 
Foreign  KAIK Participações  Associate  Brazil   Reimbursement and other purchases  BRL    36,167    114,147 
Foreign  Leão Alimentos e Bebidas Ltda.  Associate  Brazil   Purchase of products  BRL    210,228    130,042 
Foreign  Sorocaba Refrescos S.A.  Associate  Brazil   Purchase of products  BRL    1,241,080    2,799,927 
89.862.200-2  Latam Airlines Group S.A.  Director related  Chile   Sale of products  CLP    2,375    - 
76.572.588-7  Coca-Cola Del Valle New Ventures SA  Associate  Chile   Sale of services and others  CLP    76,310    555,666 
76.572.588-7  Coca-Cola Del Valle New Ventures SA  Associate  Chile   Purchase of services and others  CLP    1,164,161    4,296,982 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   Payment of fees and services  ARS    8,173    565,355 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   Purchase of products  ARS    103,186    674,311 
Foreign  Alimentos de Soja S.A.U.  Shareholder related  Argentina   Marketing services  ARS    205    49,114 
Foreign  Trop Frutas do Brasil Ltda.  Associate  Brazil   Purchase of products  BRL    168,147    190,060 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Sale of raw materials  CLP    -    61,184 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Sale of finished products  CLP    3,121,801    12,827,332 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Sale of services and others  CLP    82,365    1,689,356 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Purchase of finished products  CLP    6,816,613    21,192,591 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Advertising services and others  CLP    189,591    924,924 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Cold equipment maintenance  CLP    91,816    594,640 
77526480-2  Comercializadora Novaverde S.A.  Common shareholder  Chile   Purchase of raw materials  CLP    148,163    401,498 
97.036.000-K  Banco Santander Chile.  Director/Manager/Executive  Chile   Purchase of services  CLP    431    4,396,965 
Foreign  Monster Energy Brasil Comercio de Bebidas Ltda.  Equity investee  Brazil   Purchase of products  BRL    153,301    3,466,645 
33-0520613  Monster Energy Company - USA  Equity investee  U.S.A.   Purchase of advertising material  CLP    37,948    175,705 
76140057-6  Monster Energy Company - CHILE  Subsidiary  Chile   Sale of advertising services and others  CLP    1,184,074    3,561,747 
76140057-6  Monster Energy Company - CHILE  Subsidiary  Chile   Purchase of advertising services and others  CLP    2,130    439,520 
76140057-6  Monster Energy Company - CHILE  Subsidiary  Chile   Purchase of finished products  CLP    15,489,927    35,904,599 
Foreign  The Coca-Cola Export Corporation Panama  Shareholder related  Chile   Purchase of products and others  CLP    582,052    230,619 
Foreign  The Coca-Cola Export Corporation Atlanta  Shareholder related  Chile   Purchase of products and others  CLP    -    361,873 

 

40

 

 

 

 

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  03.31.2024   03.31.2023 
    ThCh$    ThCh$ 
Executive wages, salaries and benefits   7,109,824    4,373,557 
Director allowances   438,900    390,000 
Total   7,548,724    4,763,557 

 

13 – CURRENT AND NON-CURRENT EMPLOYEE BENEFITS

 

Employee benefits are detailed as follows:

 

Description  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Accrued vacation   25,611,656    23,546,649 
Participation in profits and bonuses   14,699,889    36,455,454 
Severance indemnity   17,807,230    16,289,643 
Total   58,118,775    76,291,746 

 

   ThCh$   ThCh$ 
Current   40,311,545    57,817,800 
Non-current   17,807,230    18,473,946 
Total   58,118,775    76,291,746 

 

13.1Severance indemnities

 

The movements in benefits and valuation as mentioned in Note 2 are as follows:

 

Movements  03.31.2024   12.31.2023 
   ThCh$   ThCh$ 
Opening balance   18,473,946    17,409,795 
Service costs   1,061,658    1,202,371 
Interest costs   221,430    1,000,018 
Actuarial variations   (316,208)   (1,678,013)
Other accrued benefits   (719,278)   2,184,304 
Benefits paid   (914,318)   (1,644,529)
Total   17,807,230    18,473,946 

 

41

 

 

 

 

13.1.1Assumptions

 

The actuarial assumptions used are detailed as follows:

 

Assumptions  03.31.2024  12.31.2023
Discount rate  2.26%  2.26%
Expected salary increase rate  2.0%  2.0%
Turnover rate  7.62%  7.62%
Mortality rate  RV-2020  RV-2020
Retirement age of women  60 years  60 years
Retirement age of men  65 years  65 years

 

13.2Personnel expenses

 

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

 

Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Wages and salaries   85,485,855    68,158,198 
Employee benefits   21,704,047    17,229,731 
Severance benefits   2,054,640    2,011,301 
Other personnel expenses   6,185,517    5,448,412 
Total   115,430,059    92,847,642 

 

42

 

 

 

 

14 – INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD

 

14.1Description

 

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   03.31.2024     12.31.2023     03.31.2024     12.31.2023  
86.881.400-4   Envases CMF S.A. (1)   Chile   CLP     21,688,776       21,025,975       50.00 %     50.00 %
Foreign   Leão Alimentos e Bebidas Ltda. (2)   Brazil   BRL     14,595,145       10,636,778       10.26 %     10.26 %
Foreign   Kaik Participações Ltda. (2)   Brazil   BRL     527,934       1,551,253       11.32 %     11.32 %
Foreign   SRSA Participações Ltda.   Brazil   BRL     64,678       59,875       40.00 %     40.00 %
Foreign   Sorocaba Refrescos S.A.   Brazil   BRL     29,315,730       28,875,351       40.00 %     40.00 %
Foreign   Trop Frutas do Brasil Ltda. (2)   Brazil   BRL     1,132,513       885,062       7.52 %     7.52 %
76.572.588.7   Coca-Cola del Valle New Ventures S.A.   Chile   CLP     28,290,493       28,764,973       35.00 %     35.00 %
Total                 95,615,269       91,799,267                  

 

(1)In Envases CMF S.A., regardless of the 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.

 

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.

 

43

 

 

 

 

14.2Movements

 

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

 

Description  03.31.2024   12.31.2023 
   ThCh$   ThCh$ 
Opening balance   91,799,267    92,344,598 
Dividends declared   (1,117,335)   (6,232,958)
Share in operating income   1,353,615    3,145,106 
Other increase (decrease) in investments in associated companies (Impairment in Trop Frutas do Brasil Ltda.)   -    (1,615,050)
Other increase (decrease) in investments in associates*   3,579,722    4,157,571 
Ending balance   95,615,269    91,799,267 

 

*Mainly due to foreign exchange rates

 

The main movement is explained by dividends declared in 2024 and 2023 corresponding to Envases CMF S.A. and Sorocaba Refrescos S.A.

 

14.3Reconciliation of share of profit in investments in associates:

 

Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Share in operating income   1,353,615    1,327,440 
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)   (177,920)   (257,179)
Income statement balance   1,175,694    1,070,261 

 

44

 

 

 

 

14.4Summary 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 March 31, 2024

 

   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  56,858,877   32,417,872   9,995,499   26,804   92,255,252   22,394,081   26,871,006 
Long term assets  53,437,228   116,766,989   45,39,101   376,905   67,855,354   24,332,120   69,796,108 
Total assets  110,296,105   149,184,861   14,534,601   403,710   160,110,606   46,726,201   96,667,113 
Short term liabilities  39,150,283   28,779,948   9,862,890   241,799   18,108,804   13,639,475   15,837,606 
Long term liabilities  27,768,269   49,411,750   ,   ,   19,269,946   14,531,005   - 
Total liabilities  66,918,552   78,191,698   9,862,890   241,799   37,378,750   28,170,480   15,837,606 
Total Equity  43,377,553   70,993,163   4,671,710   161,911   122,731,856   18,555,721   80,829,507 
Total revenue from ordinary activities  24,707,043   26,200,918   175,901   157,981   11,219,208   10,334,780   6,504,438 
Net income before taxes  1,815,895   (8,041,123)  175,901   157,981   (1,751,720)  (2,757)  (924,361)
Net income after taxes  1,325,603   2,289,255   175,901   157,981   (2,302,940)  44,996   (969,070)
Other comprehensive income  -   257,286   ,   ,   (99,532,422)  (227,009)  - 
Total comprehensive income  1,325,603   2,546,541   175,901   157,981   (101,835,362)  (182,013)  (969,070)
                             

Reporting date

(See Note 2.3)

  03.31.2024   02.28.2024   02.28.2024   02.28.2024   02.28.2024   02.28.2024   02.28.2024 

 

At December 31, 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  50,693,046   39,392,459   -   24,715   92,747,488   21,186,620   24,548,167 
Long term assets  54,127,400   101,420,184   13,704,046   347,922   62,843,154   28,404,343   70,825,265 
Total assets  104,820,446   140,812,643   13,704,046   372,637   155,590,642   49,590,963   95,373,432 
Short term liabilities  35,045,849   22,951,428   -   222,950   22,924,938   14,104,874   13,188,225 
Long term liabilities  27,722,647   46,453,440   34   -   16,678,828   13,212,410   - 
Total liabilities  62,768,496   69,404,868   34   222,950   39,603,766   27,317,284   13,188,225 
Total Equity  42,051,950   71,407,775   13,704,012   149,687   115,986,876   22,273,679   82,185,207 
Total revenue from ordinary activities  92,308,940   -   983,452   146,063   84,624,940   55,434,136   29,385,365 
Net income before taxes  5,923,727   58,931,149   983,452   146,063   5,657,251   (2,548,671)  (7,822,534)
Net income after taxes  4,755,373   (1,206,475)  -   146,063   2,529,341   (2,349,151)  (5,101,497)
Other comprehensive income  29,516   9,690,233   -   -   (93,593,890)  (58,242)  - 
Total comprehensive income  4,784,889   8,483,758   983,452   146,063   (91,064,549)  (2,407,393)  (5,101,497)
                             

Reporting date

(See Note 2.3)

  12.31.2023   11.30.2023   11.30.2023   11.302023   11.30.2023   11.30.2023   11.30.2023 

 

45

 

 

 

 

15 – INTANGIBLE ASSETS OTHER THAN GOODWILL

 

Intangible assets other than goodwill are detailed as follows:

 

    March 31, 2024     December 31, 2023  
Description   Gross
value
    Accumulated
Amortization

/ Impairment
    Net
value
    Gross
value
    Accumulated
Amortization

/ Impairment
    Net
value
 
    ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Distribution rights (1)     702,898,121       (3,078,000 )     699,820,121       667,955,100       (3,078,000 )     664,877,100  
Software     71,984,729       (45,655,087 )     26,329,642       63,828,408       (40,121,558 )     23,706,850  
Water rights     587,432       -       587,432       587,432       -       587,432  
Trademarks indefinite useful life (2)     6,877,197       -       6,877,197       6,341,107       -       6,341,107  
Trademarks definite useful life (3)     1,297,378       (938,249 )     359,129       1,297,378       (891,277 )     406,101  
Others     606,868       (598,893 )     7,975       560,183       (552,208 )     7,975  
Total     784,251,725       (50,270,229 )     733,981,496       740,569,608       (44,643,043 )     695,926,565  

 

(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. See Note 2.8.

 

(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 of that same year, Andina recorded an intangible asset under the Therezópolis brand for BRL 35 million with an indefinite useful life.
   
(3)Correspond to distribution rights that did not arise from business combinations. These rights are subject to amortization.

 

Distribution rights  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Chile (excluding Metropolitan Region, Rancagua and San Antonio)   301,187,149    301,187,149 
Brazil (Rio de Janeiro, Espirito Santo, Ribeirão Preto and the investments in Sorocaba and Leão Alimentos y Bebidas Ltda.)   198,456,246    182,986,222 
Paraguay   196,510,537    178,475,561 
Argentina (North and South)   3,666,189    2,228,168 
Total   699,820,121    664,877,100 

 

46

 

 

 

 

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

 

   March 31, 2024 
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   664,877,100    23,706,850    587,432    6,341,107    406,101    7,975    695,926,565 
Additions   -    1,655,997    -    -    -    -    1,655,997 
Amortization /Impairment   -    (1,500,098)   -    -    (46,972)   -    (1,547,070)
Other increases (decreases) (1)   34,943,021    2,466,893   -    536,090    -    -    37,946,004 
Ending balance   699,820,121    26,329,642    587,432    6,877,197    359,129    7,975    733,981,496 

 

   December 31, 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   -    8,984,225    148,330    -    -    -    9,132,555 
Amortization   -    (4,857,341)   -    -    (187,889)   -    (5,045,230)
Impairment (2)   (1,627,000)   -    -    -    -    -    (1,627,000)
Other increases (decreases) (1)   22,270,684    (1,183,385)   -    600,053    -    -    21,687,352 
Ending balance   664,877,100    23,706,850    587,432    6,341,107    406,101    7,975    695,926,565 

 

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

(2) The rights in Chile related to AdeS were provisioned for impairment according to the annual tests performed. See Note 2.8.

 

47

 

 

 

 

16 – GOODWILL

 

Movement in Goodwill is detailed as follows:

 

Cash Generating Unit   01.01.2024     Foreign currency
translation differences
    03.31.2024  
    ThCh$     ThCh$     ThCh$  
Chilean operation     8,503,023       -       8,503,023  
Brazilian operation     73,831,515       6,155,569       79,987,084  
Argentine operation     32,193,085       20,786,867       52,979,952  
Paraguayan operation     7,576,179       765,575       8,341,754  
Total     122,103,802       27,708,011       149,811,813  

 

Cash Generating Unit   01.01.2023     Foreign currency
translation differences
    12.31.2023  
    ThCh$     ThCh$     ThCh$  
Chilean operation     8,503,023       -       8,503,023  
Brazilian operation     66,941,508       6,890,007       73,831,515  
Argentine operation     46,254,831       (14,061,746 )     32,193,085  
Paraguayan operation     7,324,560       251,619       7,576,179  
Total     129,023,922       (6,920,120 )     122,103,802  

 

17 – OTHER CURRENT AND NON-CURRENT FINANCIAL LIABILITIES

 

Liabilities are detailed as follows:

   Balance 
   Current   Non-current 
   03.31.2024   12.31.2023   03.31.2024   12.31.2023 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Bank loans (Note 17.1.1 - 3)   8,177,877    1,500,909    13,444,232    13,403,691 
Bonds payable, net (1) (Note 17.2)   22,754,929    27,479,415    993,964,607    953,660,440 
Bottle guaranty deposits   12,451,250    12,632,184    -    - 
Derivative contract liabilities (Note 17.3)   1,443,966    1,458,210    23,410,539    52,449,925 
Lease liabilities (Note 17.4.1 - 2)   9,343,484    9,926,283    25,662,190    24,811,777 
Total   54,171,506    52,997,001    1,056,481,568    1,044,325,833 

 

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

 

48

 

 

 

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

 

   Book value   Fair value   Book value   Fair value 
Current  03.31.2024   03.31.2024   12.31.2023   12.31.2023 
   ThCh$   ThCh$   ThCh$   ThCh$ 
Cash and cash equivalent (2)   301,523,107    301,523,107    303,683,683    303,683,683 
Financial assets at fair value (1)   1,299,651    1,299,651    842,906    842,906 
Trade debtors and other accounts receivable (2)   265,777,716    265,777,716    296,883,937    296,883,937 
Accounts receivable related companies (2)   11,643,869    11,643,869    13,192,740    13,192,740 
Bank liabilities (2)   8,177,877    7,593,278    1,500,909    1,465,732 
Bonds payable (2)   22,754,929    22,762,528    27,419,415    26,931,768 
Bottle guaranty deposits (2)   12,451,250    12,451,250    12,632,186    12,632,186 
Forward contracts liabilities (see Note 22) (1)   1,443,967    1,443,967    1,458,210    1,458,210 
Leasing agreements (2)   9,343,484    9,343,484    9,926,283    9,926,283 
Accounts payable (2)   373,882,452    373,882,452    428,911,984    428,911,984 
Accounts payable related companies (2)   109,126,257    109,126,257    94,821,925    94,821,925 

 

Non-current   Book value
03.31.2024
    Fair value
03.31.2024
    Book value
12.31.2023
    Fair value
12.31.2023
 
    ThCh$     ThCh$     ThCh$     ThCh$  
Financial assets at fair value (1)     72,441,025       72,441,025       78,988,714       78,988,714  
Non-current accounts receivable (2)     364,674       364,674       371,401       371,401  
Accounts receivable related companies (2)     108,021       108,021       108,021       108,021  
Bank liabilities (2)     13,444,232       13,444,232       13,403,691       13,403,691  
Bonds payable (2)     993,964,607       916,539,034       953,660,440       894,107,588  
Leasing agreements (2)     25,662,190       25,662,190       24,811,777       24,811,777  
Non-current accounts payable (2)     2,348,968       2,348,968       2,392,555       2,392,555  
Derivative contracts liabilities (see Note 22) (1)     23,410,539       23,410,539       52,449,925       52,449,925  
Accounts payable related companies (2)     6,495,932       6,495,932       6,007,041       6,007,041  

 

(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.

 

49

 

 

 

 

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   03.31.2024   12.31.2023 
                                   ThCh$    ThCh$    ThCh$    ThCh$ 
96.705.990-0  Envases Central S.A.   Chile   97.006.000-6  Banco Estado   Chile   CLP   Semiannually   2.00%   13,588    -    13,588    34,460 
77.427.659-9  Re-Ciclar S.A.   Chile   97.018.000-1  Scotiabank Chile S.A.   Chile   CLP   Semiannually   9.49%   -    73,544    73,544    186,233 
77.427.659-9  Re-Ciclar S.A.   Chile   97.018.000-1  Scotiabank Chile S.A.   Chile   UF   Semiannually   3.32%   -    16,093    16,093    56,529 
77.427.659-9  Re-Ciclar S.A.   Chile   97.018.000-1  Scotiabank Chile S.A.   Chile   UF   At maturity   7.54%   -    5,000,000    5,000,000    - 
91.144.000-8  Embotelladora Andina S.A.   Chile   97.023.000-9  Itaú Corpbanca   Chile   UF   At maturity   0.18%   -    34,360    34,360    657,036 
91.144.000-8  Embotelladora Andina S.A.   Chile   97.023.000-9  Itaú Corpbanca   Chile   UF   At maturity   0.18%   -    584,230    584,230    535,951 
91.144.000-8  Embotelladora Andina S.A.   Chile   97.023.000-9  Itaú Corpbanca   Chile   USD   At maturity   0.18%   -    -    -    30,700 
Foreign  Embotelladora del Atlántico S.A.   Argentina   0-E  Banco Comafi S.A.   Argentina   AR$   At maturity   79.75%   2,013,695    -    2,013,695    - 
Foreign  Embotelladora del Atlántico S.A.   Argentina   0-E  Banco Galicia S.A.   Argentina   AR$   At maturity   82.05%   442,367    -    442,367    - 
Total                                            8,177,877    1,500,909 

 

17.1.2 Bank liabilities, non-current

 

                                Maturity       
Indebted entity   Creditor entity       Type of   Nominal   1 year up to   More than 2   More than 3   More than 4   More than 5   At 
Taxpayer ID  Name  Country   Taxpayer ID  Name  Country   Currency   Amortization   Rate   2 years   Up to 3 years   Up to 4 years   Up to 5 years   years   03.31.2024 
                                     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%   -    4,944,232    -    -    -    4,944,232 
                                                         Total    13,444,232 

 

17.1.3 Bank liabilities, non-current previous year

 

                   Maturity     
Indebted entity  Creditor entity      Type of   Nominal   1 year up to   More than 2   More than 3   More than 4   More than 5   At 
Taxpayer ID  Name  Country   Taxpayer ID  Name  Country   Currency   Amortization   Rate   2 years   Up to 3 years   Up to 4 years   Up to 5 years   years   12.31.2023 
                                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%   -    4,903,691    -    -    -    4,903,691 
                                                         Total    13,403,691 

 

50

 

 

 

 

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.

 

   Current   Non-current   Total 
Composition of bonds payable  03.31.2024   12.31.2023   03.31.2024   12.31.2023   03.31.2024   12.31.2023 
   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$ 
Bonds face value 1   23,495,664    28,170,013    1,002,511,545    961,723,115    1,026,007,209    989,893,128 

 

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
  03.31.2024   12.31.2023   03.31.2024   12.31.2023 
Bonds                           ThCh$    ThCh$    ThCh$    ThCh$ 
CMF Registration 254 06.13.2001   B    969,219   UF   6.50%  12.01.2026  Semiannually   12,240,531    11,660,222    18,824,261    18,669,905 
CMF Registration 641 08.23.2010   C    1,090,909   UF   4.00%  08.15.2031  Semiannually   5,246,031    5,612,839    32,878,347    35,117,116 
CMF Registration 760 08.20.2013   D    4,000,000   UF   3.80%  08.16.2034  Semiannually   682,695    2,062,069    148,374,080    147,157,440 
CMF Registration 760 04.02.2014   E    3,000,000   UF   3.75%  03.01.2035  Semiannually   344,521    1,366,861    111,280,593    110,368,102 
CMF Registration 912 10.10.2018   F    5,700,000   UF   2.83%  09.25.2039  Semiannually   95,855    1,536,949    211,433,064    209,699,352 
U.S. Bonds 2050   01.01.2020   -    300,000,000   USD   3.95%  01.21.2050  Semiannually   2,229,709    4,590,627    294,513,000    263,136,000 
Swiss Bond 2023  09.20.2023   -    170,000,000   CHF   2.7175%  09.20.2028  Annual   2,656,322    1,340,446    185,208,200    177,575,200 
                        Total   23,495,664    28,170,013    1,002,511,545    961,723,115 

 

 

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

 

51

 

 

 

 

17.2.2 Non-current maturities

 

       Year of maturity   Total
Non-current
 
   Serie   More than 1
up to 2
  

More than 2

up to 3

  

More than 3

up to 4

   More than 5   03.31.2024 
      

ThCh$

  

ThCh$

  

ThCh$

  

ThCh$

  

ThCh$

 
CMF Registration 254 06.13.2001   B    12,350,923    6,473,338    -    -    18,824,261 
CMF Registration 641 08.23.2010   C    5,058,207    5,058,207    5,058,207    17,703,725    32,878,347 
CMF Registration 760 08.20.2013   D    -    -    -    148,374,080    148,374,080 
CMF Registration 760 04.02.2014   E    -    -    -    111,280,593    111,280,593 
CMF Registration 912 10.10.2018   F    -    -    -    211,433,064    211,433,064 
U.S. Bonds 2050 01.21.2020   -    -    -    -    294,513,000    294,513,000 
Swiss Bond 2023 09.20.2023   -    -    -    -    185,208,200    185,208,200 
Total        17,409,130    11,531,545    5,058,207    968,512,662    1,002,511,545 

 

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 : S&P 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:

 

   03.31.2024 
   ThCh$ 
Average net financial debt last 4 quarters   693,314,793 
Net financial debt   667,423,522 
Unencumbered assets   3,020,113,212 
Total unsecured liabilities   1,894,300,545 
EBITDA LTM   512,290,265 
Net financial expenses LTM   36,462,876 

 

52

 

 

 

 

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".

 

“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 1.35 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 1.59 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);

 

53

 

 

 

 

"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 1.35 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 1.59 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 14.05 times.

 

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

 

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

 

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

 

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

 

54

 

 

 

 

 

 

As of the date of these financial statements, this ratio was 1.51 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 1.46 times.

 

Maintain, and in no manner, lose, sell, assign or transfer to a third party, the geographical area currently denominated as the “Metropolitan Region” 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".

 

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);

 

55

 

 

 

 

"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 1.35 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 1.59 times.

 

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

 

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

 

17.3 Derivative contract obligations

 

Please see details in Note 22.

 

56

 

 

 

 

17.4 Liabilities for leasing agreements

 

17.4.1 Current liabilities for leasing agreements

 

                         Maturity   Total 
Indebted entity  Creditor entity     Type of  Nominal   Up to   90 days and   at    At 
Name  Country  Tax ID  Name  Country  Currency  Amortization  Rate   90 days   Up to 1 year   03.31.2024    12.31.2023 
                         M$   M$   M$    M$ 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Cogeração - Light ESCO  Brazil  BRL  Monthly   12.28%   356,206    1,136,311    1,492,517     1,334,761 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Tetra Pack  Brazil  BRL  Monthly   7.39%   130,530    414,652    545,182     518,253 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Real estate  Brazil  BRL  Monthly   8.10%   -    -    -     541,111 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Real estate  Brazil  BRL  Monthly   8.18%   151,740    389,399    541,139     - 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Leão  Brazil  BRL  Monthly   3.50%   -    -    -     323,011 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Leão  Brazil  BRL  Monthly   11.25%   87,580    256,193    343,773     - 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Tetra Pak SRL  Argentina  USD  Monthly   12.00%   147,903    443,708    591,611     354,873 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Real estate  Argentina  ARS  Monthly   50.00%   195,844    21,645    217,489     805,124 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Systems  Argentina  USD  Monthly   12.00%   21,620    60,308    81,928     76,769 
Embotelladora del Atlántico S.A.  Argentina  Foreign  Real estate  Argentina  ARS  Monthly   12.00%   210,080    386,731    596,811     254,035 
Vital Jugos S:A  Chile  76.080.198-4  De Lage Landen Chile S.A  Chile  USD  Monthly   4.54%   174,953    523,852    698,805     - 
Vital Jugos S.A.  Chile  77.951.700-4  Sig Combibloc Chile SPA.  Chile  EUR  Monthly   38.60%   36,225    113,803    150,028     - 
Vital Aguas S.A  Chile  76.572.588-7  Coca-Cola del Valle New Ventures S.A  Chile  CLP  Monthly   7.87%   291,462    504,282    795,744     - 
Vital Jugos S:A  Chile  76.080.198-4  De Lage Landen Chile S.A  Chile  USD  Monthly   5.49%   -    -    -     626,747 
Vital Jugos S.A.  Chile  77.951.700-4  Sig Combibloc Chile SPA.  Chile  EUR  Monthly   39.22%   -    -    -     123,697 
Vital Aguas S.A  Chile  76.572.588-7  Coca-Cola del Valle New Ventures S.A  Chile  CLP  Monthly   11.24%   -    -    -     998,501 
Envases Central S.A  Chile  76.572.588-7  Coca-Cola del Valle New Ventures S.A  Chile  CLP  Monthly   3.86%   -    -    -     603,428 
Transportes Polar S.A.  Chile  76.413.243-2  Cons. Inmob. e Inversiones Limitada  Chile  UF  Monthly   2.89%   63,645    71,700    135,345     128,214 
Transportes Polar S.A.  Chile  76.536.499-K  Jungheinrich Rentalift SPA  Chile  UF  Monthly   4.11%   84,332    258,248    342,580     325,105 
Transportes Polar S.A.  Chile  93.075.000-k  Importadora Técnica Vignola SAIC  Chile  UF  Monthly   3.67%   20,747    56,263    77,010     75,682 
Transporte Andina Refrescos Ltda  Chile  78.861.790-9  Comercializadora Novaverde Limitada  Chile  UF  Monthly   0.45%   80,616    -    80,616     198,555 
Transporte Andina Refrescos Ltda  Chile  76.536.499-K  Jungheinrich Rentalift SPA  Chile  UF  Monthly   0.24%   252,668    768,995    1,021,663     1,006,025 
Transporte Andina Refrescos Ltda  Chile  76.536.499-K  Jungheinrich Rentalift SPA  Chile  UF  Monthly   0.34%   191,396    586,108    777,504     763,257 
Transporte Andina Refrescos Ltda  Chile  85.275.700-0  Arrendamiento De Maquinaria SPA  Chile  UF  Monthly   0.45%   87,840    240,107    327,947     350,874 
Red de Transportes Comerciales Ltda.  Chile  76.930.501-7  Inmobiliaria Ilog Avanza Park  Chile  UF  Monthly   2.48%   132,792    393,000    525,792     518,261 
                                Total    9,343,484     9,926,283 

 

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.

 

57

 

 

 

 

17.4.2 Non-current liabilities for leasing agreements

 

        Maturity        
Indebted entity   Creditor entity         Amortization   Nominal     1 year up to     2 years up to     3 years up to     4 years up to     More than     At  
Name   Country   Taxpayer ID   Name   Country   Currency   Type   rate       2 years       3 years       4 years       5 years       5 years       03.31.2024  
                                  ThCh$     ThCh$     ThCh$     ThCh$     ThCh$     ThCh$  
Rio de Janeiro Refrescos Ltda.   Brazil   Foreign   Cogeração - Light ESCO   Brazil   BRL   Monthly     12.28 %     1,686,544       1,905,795       2,153,548       2,433,510       -       8,179,397  
Rio de Janeiro Refrescos Ltda.   Brazil   Foreign   Tetra Pack   Brazil   BRL   Monthly     7.39 %     611,076       684,371       766,457       858,390       1,422,777       4,343,071  
Rio de Janeiro Refrescos Ltda.   Brazil   Foreign   Real Estate   Brazil   BRL   Monthly     8.18 %     343,064       354,884       89,558       -       -       787,506  
Rio de Janeiro Refrescos Ltda.   Brazil   Foreign   Leão Alimentos e Bebidas Ltda.   Brazil   BRL   Monthly     11.25 %     252,545       34,247       29,567       -       -       316,359  
Embotelladora del Atlántico S.A.   Argentina   O-E   Tetra Pak SRL   Argentina   USD   Monthly     12.00 %     788,815       394,407       788,815       394,407       606,189       2,972,633  
Embotelladora del Atlántico S.A.   Argentina   O-E   Real Estate   Argentina   ARS   Monthly     50.00 %     1,429       715       -       -       -       2,144  
Embotelladora del Atlántico S.A.   Argentina   O-E   Real Estate   Argentina   USD   Monthly     12.00 %     22,561       11,281       -       -       -       33,842  
Embotelladora del Atlántico S.A.   Argentina   O-E   Systems   Argentina   USD   Monthly     12.00 %     423,727       211,863       367,776       183,888       1,057,356       2,244,610  
Vital Jugos S.A.   Chile   O-E   De Lage Landen Chile S.A   Chile   USD   Monthly     4.54 %%     10,252       -       -       -       -       10,252  
Vital Jugos S.A.   Chile   77.951.198-4   Sig Combibloc Chile SPA.   Chile   EUR   Monthly     38.60 %     229,829       114,914       263,625       131,812       427,174       1,167,354  
Transportes Andina Refrescos Ltda.   Chile   76.536.499-k   Jungheinrich Rentalift SPA   Chile   UF   Monthly     0.24 %     465,079       232,540       -       -       -       697,619  
Transportes Andina Refrescos Ltda.   Chile   76.536.499-k   Jungheinrich Rentalift SPA   Chile   UF   Monthly     0.34 %     1,102,710       551,355       990,629       495,313       -       3,140,007  
Red de Transportes Comerciales Ltda.   Chile   76.930.501-7   Inmobiliaria Ilog Avanza Park   Chile   UF   Monthly     2.48 %     148,636       74,318       -       -       -       222,954  
Transportes Polar S.A.   Chile   76.413.243-2   Cons. Inmob. e Inversiones Limitada   Chile   UF   Monthly     2.89 %     44,333       22,166       -       -       -       66,499  
Transportes Polar S.A.   Chile   76.536.499-K   Jungheinrich Rentalift SPA   Chile   UF   Monthly     4.11 %     485,870       242,935       436,486       218,243       -       1,383,534  
Transportes Polar S.A.   Chile   93.075.000-k   Importadora Técnica Vignola SAIC   Chile   UF   Monthly     3.67 %     62,940       31,469       -       -       -       94,409  
                                                                      TOTAL       25,662,190  

 

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

 

      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  2 years   2 years   3 years   4 years   5 years   5 years   12.31.2023 
                         ThCh$   ThCh$   ThCh$   ThCh$   ThCh$   ThCh$ 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Cogeração - Light ESCO  Brazil  BRL  Monthly   12.28%   1,508,279    1,704,356    1,925,922    2,176,292    586,918    7,901,767 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Tetra Pack  Brazil  BRL  Monthly   7.39%   572,983    633,670    700,981    775,654    1,514,109    4,197,397 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Real Estate  Brazil  BRL  Monthly   8.10%   351,697    316,738    166,992    -    -    835,427 
Rio de Janeiro Refrescos Ltda.  Brazil  Foreign  Leão Alimentos e Bebidas Ltda.  Brazil  BRL  Monthly   3.50%   298,867    34,834    32,714    -    -    366,415 
Embotelladora del Atlántico S.A.  Argentina  O-E  Tetra Pak SRL  Argentina  USD  Monthly   12.00%   473,164    236,582    473,164    236,582    325,300    1,744,792 
Embotelladora del Atlántico S.A.  Argentina  O-E  Real Estate  Argentina  ARS  Monthly   50.00%   3,505    1,752    -    -    -    5,257 
Embotelladora del Atlántico S.A.  Argentina  O-E  Real Estate  Argentina  USD  Monthly   12.00%   391,171    195,586    329,479    164,740    1,009,031    2,090,007 
Embotelladora del Atlántico S.A.  Argentina  O-E  Systems  Argentina  USD  Monthly   12.00%   30,877    15,438    -    -    -    46,315 
Vital Jugos S.A.  Chile  O-E  De Lage Landen Chile S.A  Chile  USD  Monthly   5.49%   166,326    -    -    -    -    166,326 
Vital Jugos S.A.  Chile  77.951.198-4  Sig Combibloc Chile SPA.  Chile  EUR  Monthly   39.22%   215,369    107,685    238,039    119,019    446,054    1,126,166 
Transportes Andina Refrescos Ltda.  Chile  85.275.700-0  Arrendamiento De Maquinaria SPA  Chile  UF  Monthly   0.45%   40,226    20,113    -    -    -    60,339 
Transportes Andina Refrescos Ltda.  Chile  76.536.499-k  Jungheinrich Rentalift SPA  Chile  UF  Monthly   0.24%   631,973    315,986    -    -    -    947,959 
Transportes Andina Refrescos Ltda.  Chile  76.536.499-k  Jungheinrich Rentalift SPA  Chile  UF  Monthly   0.34%   1,082,507    541,253    1,124,173    562,086    -    3,310,018 
Red de Transportes Comerciales Ltda.  Chile  76.930.501-7  Inmobiliaria Ilog Avanza Park  Chile  UF  Monthly   2.48%   235,140    117,570    -    -    -    352,709 
Transportes Polar S.A.  Chile  76.413.243-2  Cons. Inmob. e Inversiones Limitada  Chile  UF  Monthly   2.89%   51,013    25,506    -    -    -    76,519 
Transportes Polar S.A.  Chile  76.536.499-K  Jungheinrich Rentalift SPA  Chile  UF  Monthly   4.11%   484,434    242,217    495,328    247,664    -    1,469,643 
Transportes Polar S.A.  Chile  93.075.000-k  Importadora Técnica Vignola SAIC  Chile  UF  Monthly   3.67%   76,480    38,240    -    -    -    114,721 
                                               Total    24,811,777 

 

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

 

58

 

 

 

 

 

18 – TRADE AND OTHER ACCOUNTS PAYABLE

 

Trade and other accounts payable are detailed as follows:

 

Classification  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Current   373,882,452    428,911,984 
Non-current   2,348,968    2,392,555 
Total   376,231,420    431,304,539 

 

Item  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Trade accounts payable   251,324,506    296,701,188 
Withholding tax   65,861,739    74,435,775 
Others (1)   59,045,175    60,167,576(1) 
Total   376,231,420    431,304,539 

 

(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

 

19.1 Balances

 

The composition of provisions is as follows:

 

Description  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Litigation (1)   61,716,990    54,801,896 
Total   61,716,990    54,801,896 
           
Current   1,721,974    1,314,106 
Non-current   59,995,016    53,487,790 
Total   61,716,990    54,801,896 

 

(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)  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Tax contingencies   33,020,546    29,637,064 
Labor contingencies   15,088,250    13,200,665 
Civil contingencies   13,608,194    11,964,167 
Total   61,716,990    54,801,896 

 

59

 

 

 

 

19.2 Movements

 

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

 

Description  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Opening balance at January 1st   54,801,896    48,695,427 
Additional provisions   120,716    (44,497)
Increase (decrease) in existing provisions   4,128,462    6,680,379 
Used provision (payments made charged to the provision)   (1,846,463)   (4,139,270)
Reversal of unused provision   -    - 
Increase (decrease) due to foreign exchange rate differences   4,512,379    3,609,857 
Total   61,716,990    54,801,896 

 

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  03.31.2024   12.31.2023   03.31.2024   12.31.2023 
    ThCh$    ThCh$    ThCh$    ThCh$ 
Dividends payable   299,223    32,081,207    -    - 
Other   9,258,740    10,291,953(1)    3,045,756    2,506,795 
Total   9,557,963    42,373,160    3,045,756    2,506,795 

 

(1) Corresponds to prepayment from Coca-Cola de Chile S.A. for a marketing co-participation plan for the penetration of market equipment, which will be developed in the short term.

 

21 – EQUITY

 

21.1Number of shares:

 

   Number of subscribed, paid-in and
voting shares
 
Series  2024   2023 
A   473,289,301    473,289,301 
B   473,281,303    473,281,303 

 

21.1.1Capital:

 

   Paid-in and subscribed capital 
Series  2024   2023 
    ThCh$    ThCh$ 
A   135,379,504    135,379,504 
B   135,358,070    135,358,070 
Total   270,737,574    270,737,574 

 

60

 

 

 

 

21.1.2 Rights of each series:

 

·Series A: Elect 12 of the 14 Directors.

·Series B: Receive 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 2024, shareholders agreed to pay out of the 2023 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 23 and May 30, 2024, 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
 
12.28.2023   01.25.2024   Interim  2023 Earnings   32.00    35.20 

 

21.3Other reserves

 

The balance of other reserves includes the following:

 

Concept  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Polar acquisition   421,701,520    421,701,520 
Foreign currency translation reserves   (483,209,059)   (581,654,632)
Cash flow hedge reserve   (22,438,312)   (7,419,479)
Reserve for employee benefit actuarial gains or losses   (5,710,189)   (6,823,901)
Legal and statutory reserves   5,435,538    5,435,538 
Other   6,014,568    6,014,568 
Total   (78,205,934)   (162,746,386)

 

21.3.1 Polar acquisition

 

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

 

61

 

 

 

 

21.3.2 Cash flow hedge reserve

 

They arise from the fair value of the existing derivative contracts that have been qualified for hedge accounting at the end of each financial period. When contracts are expired, these reserves are adjusted and recognized in the income statement in the corresponding period (see Note 22).

 

21.3.3 Reserve for employee benefit actuarial gains or losses

 

Corresponds to the restatement effect of employee benefits actuarial gains or losses that according to IAS 19 amendments must be carried to other comprehensive income.

 

21.3.4 Legal and statutory reserves

 

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

 

21.3.5 Foreign currency translation reserves

 

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

 

Description  03.31.2024   03.31.2023 
    ThCh$    ThCh$ 
Brazil   (70,162,141)   (160,821,266)
Argentina   (456,886,875)   (411,014,057)
Paraguay   43,839,957    (9,819,309)
Total   (483,209,059)   (581,654,632)

 

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

 

Description  03.31.2024   03.31.2023 
    ThCh$    ThCh$ 
Brazil   35,979,847    (20,058,869)
Argentina   8,059,908    (50,025,207)
Paraguay   29,584,085    (16,087,190)
Total   73,623,840    (86,171,266)

 

62

 

 

 

 

21.4 Non-controlling interests

 

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

 

   Non-controlling interests 
   Ownership %   Shareholders’ Equity   Income 
           March   March   March   March 
Description  2024   2023   2024   2023   2024   2023 
           ThCh$   ThCh$   ThCh$   ThCh$ 
Embotelladora del Atlántico S.A.   0.0171    0.0171    42,017    36,971    3,544    2,637 
Andina Empaques Argentina S.A.   0.0209    0.0209    4,277    3,972    (325)   (114)
Paraguay Refrescos S.A.   2.1697    2.1697    7,453,569    6,092,565    373,629    274,382 
Vital S.A.   35.0000    35.0000    9,503,298    9,289,627    (15,229)   456,334 
Vital Aguas S.A.   33.5000    33.5000    2,434,632    2,438,279    43,566    225,307 
Envases Central S.A.   40.7300    40.7300    7,626,621    7,299,266    134,983    634,709 
Re-Ciclar S.A   40.0000    40.0000    8,817,488    4,450,694    (28,063)   165,487 
Total             35,881,902    29,611,374    512,105    1,758,742 

 

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  03.31.2024 
   SERIES A   SERIES B   TOTAL 
Earnings attributable to shareholders (CLP 000’s)   33,721,143    37,092,659    70,813,802 
Weighted average  number of shares   473,289,301    473,281,303    946,570,604 
Earnings per basic and diluted share (CLP)   71.25    78.37    74.81 

 

Earnings per share  03.31.2023 
    SERIES A    SERIES B    TOTAL 
Earnings attributable to shareholders (CLP 000’s)   20,637,661    22,701,060    43,338,721 
Weighted average  number of shares   473,289,301    473,281,303    946,570,604 
Earnings per basic and diluted share (CLP)   43.60    47.97    45.78 

 

63

 

 

 

 

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 these financial statements, 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 8,842,853 (UF 8,911,035 as of December 31, 2023), 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 ThCh$ 72,441,025 (ThCh$ 71,053,190 as of December 31, 2023) 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$ 22,237,213, as of the closing date of the financial statements (non-current liability of ThCh$ 52,449,925 as of December 31, 2023), while the valuation of the second contract at fair value results in a non-current liability of ThCh$ 1,173,326 (non-current asset of ThCh$ 7,935,525, as of December 31, 2023).

 

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.

 

22.2Forward currency transactions expected to be very likely

 

During the 2024 period and 2023 fiscal year, 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/PYG. At the closing date of these financial statements, outstanding contracts amount to USD 72.9 million (USD 87.4 million as of December 31, 2023).

 

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.

 

64

 

 

 

 

22.3Fair value hierarchy

 

At the closing date of these financial statements, the Company held assets for derivative contracts for ThCh$ 73,768,516 (ThCh$ 80,083,558 as of December 31, 2023) and held liabilities for derivative contracts for ThCh$ 24,654,505 (ThCh$ 53,908,135 thousand as of December 31, 2023). 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 March 31, 2024        
    Quoted prices in active markets for     Observable              
    identical assets or liabilities     market data     Unobservable market data        
    (Level 1)     (Level 2)     (Level 3)     Total  
    ThCh$     ThCh$     ThCh$     ThCh$  
Assets                                                                   
Other current financial assets     -       1,327,491       -     1,327,491  
Other non-current financial assets     -       72,441,025       -     72,441,025  
Total assets     -       73,768,516       -       73,768,516  
                                 
Liabilities                                
Other current financial liabilities     -       1,443,966       -       1,443,966  
Other non-current financial liabilities     -       23,410,539       -       23,410,539  
Total Liabilities     -       24,654,505       -       24,654,505  

 

    Fair Value Measurement at December 31, 2023        
    Quoted prices in active markets for       Observable              
    identical assets or liabilities     market data     Unobservable market data        
    (Level 1)     (Level 2)     (Level 3)     Total  
    ThCh$     ThCh$     ThCh$     ThCh$  
Assets                                
Other current financial assets                                          -       1,094,843       -     1,094,843  
Other non-current financial assets     -       78,988,714       -       78,988,714  
Total assets     -       80,083,557       -       80,083,557  
                                 
Liabilities                                
Other current financial liabilities     -       1,458,210       -       1,458,210  
Other non-current financial liabilities     -       52,449,925       -       52,449,925  
Total Liabilities     -       53,908,135       -       53,908,135  

 

65

 

 

 

 

 

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 602,319 thousand (CLP 490,108 thousand as of December 31, 2023). 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 66,500 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 59,392,696 thousand (CLP 52,997,682 thousand as of December 31, 2023). 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 28,027,041 thousand (CLP 25,845,561 thousand as of December 31, 2023).

 

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 1,942,393,176, with different Financial Institutions and Insurance Companies in Brazil, these entities receive an annual commission fee of 0.17%. and become responsible of fulfilling obligations with the Brazilian tax authorities should any trial result against Rio de Janeiro Refrescos Ltda. Additionally, if the warranty and bond letters are executed, Rio de Janeiro Refrescos Ltda. promises to reimburse to the financial institutions and Insurance Companies any amounts disbursed by them to the Brazilian government.

 

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

 

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

 

Rio de Janeiro Refrescos is a party to a series of proceedings under way, in which the Brazilian federal tax authorities demand payment of value-added tax on industrialized products (Imposto sobre Produtos Industrializados, or IPI) totaling BRL 3,273,264,562 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 6633,599,615 (amount includes adjustments for current lawsuits) a start provision has been generated in the accounting of the business combination for BRL 124,917,560.

 

66

 

 

 

 

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 539,746,597 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 11,001,667,069, 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 1,670,346 thousand (CLP 1,267,215 thousand as of December 31, 2023). 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 51,630 thousand (CLP 46,891, thousand as of December 31, 2023). Management considers it is unlikely that non-provisioned contingencies will affect income and equity of the Company, in the opinion of its legal advisors.

 

67

 

 

 

 

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  03.31.2024  12.31.2023 
               ThCh$  ThCh$ 
Administradora Plaza Vespucio S.A.  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Trade accounts and other accounts receivable  66,835  169,150 
Cooperativa Agrícola Pisquera Elqui Limitada  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Other non-current financial assets  1,144,204  1,125,595 
Mall Plaza  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Trade accounts and other accounts receivable  322,581  666,024 
Metro S.A.  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Trade accounts and other accounts receivable  22,404  22,222 
Parque Arauco S.A.  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Trade accounts and other accounts receivable  150,971  299,464 
Lease agreement  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Trade accounts and other accounts receivable  97,095  96,299 
Others  Embotelladora Andina S.A.  Parent company  Guarantee receipt  Trade accounts and other accounts receivable  48,381  59,468 
Several retail  Transportes Polar  Subsidiary  Guarantee receipt  Trade accounts and other accounts receivable  17,656  17,656 
Workers’ claims  Rio de Janeiro Refrescos Ltda.  Subsidiary  Judicial deposit  Other non-current non-financial assets  7,497,578  7,100,709 
Civil and tax claims  Rio de Janeiro Refrescos Ltda.  Subsidiary  Judicial deposit  Other non-current non-financial assets  8,318,529  7,485,574 
Governmental entities  Rio de Janeiro Refrescos Ltda.  Subsidiary  Plant and equipment  Property, plant & equipment  12,210,934  11,259,278 
Distribuidora Baraldo S.H.  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  23  22 
Acuña Gomez  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  34  33 
Nicanor López  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  25  23 
Municipalidad Bariloche  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  458  434 
Municipalidad San Antonio Oeste  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  2,526  2,395 
Municipalidad Carlos Casares  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  102  97 
Municipalidad Chivilcoy  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  15,797  14,979 
Granada Maximiliano  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  206  195 
Municipalidad de Junin  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  99  94 
Almada Jorge  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  279  265 
Temas Industriales SA - Embargo General de Fondos  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  14,347  13,604 
DBC SA C CERVECERIA ARGENTINA SA ISEMBECK  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  2,574  2,441 
Coto Cicsa  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  1,201  1,139 
Cencosud  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  286  271 
Jose Luis Kreitzer, Alexis Beade Y Cesar Bechetti  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  27,336  25,920 
Vicentin  Embotelladora del Atlántico S.A.  Subsidiary  Judicial deposit  Other non-current non-financial assets  1,133  1,074 
Marcus A.Peña  Paraguay Refrescos  Subsidiary  Real estate  Property, plant & equipment  5,987  5,332 
Ana Maria Mazó  Paraguay Refrescos  Subsidiary  Real estate  Property, plant & equipment  1,186  1,077 
Stefano Szwao Giacomelli  Paraguay Refrescos  Subsidiary  Real estate  Property, plant & equipment  3,185  2,892 

 

 

68

 

 

 

 

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

 

   Committed assets  Amounts involved 
Guaranty creditor  Debtor name  Relationship  Guaranty  Type  03.31.2024  12.31.2023 
               ThCh$  ThCh$ 
Labor procedures  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding  3,059,948  2,681,242 
Administrative procedures  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding  13,423,882  11,245,798 
Federal government  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding  242,939,915  223,415,663 
State government  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding  116,833,105  108,317,724 
Sorocaba Refrescos  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Guarantor  3,929,827  3,623,490 
Others  Rio de Janeiro Refrescos Ltda.  Subsidiary  Guaranty receipt  Legal proceeding  1,476,749  1,369,766 
Aduana de EZEIZA  Andina Empaques Argentina S.A.  Subsidiary  Surety insurance  Faithful compliance of contract  437,320  658,369 
Aduana de EZEIZA  Andina Empaques Argentina S.A.  Subsidiary  Surety insurance  Faithful compliance of contract  4,349  3,886 

 

 

69

 

 

 

 

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 indebtedness corresponds to six bonds in the Chilean local market at fixed rates, which currently have an outstanding balance of UF14.54 million (UF14.61 million as of December 31, 2023) 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 2023 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 broad client-base 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 the 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.

 

70

 

 

 

 

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 to 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.

 

71

 

 

 

 

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.

 

   USD/CLP   BRL/CLP   ARS/CLP   PGY/CLP 
Exchange rate variation at reporting date   981.71    8.5%   5.5%   10.1%

 

   Brazil   Argentina   Paraguay 
   ThCh$   ThCh$   ThCh$ 
Total assets   992,088,707    418,570,427    407,413,600 
Total liabilities   599,142,080    157,252,542    63,889,743 
Net investment   392,946,627    261,317,885    343,523,857 
Share on income   28.9%   21.7%   9.2%
                
    BRL/CLP    ARS/CLP    PGY/CLP 
-10% variation impact on currency translation               
Variation impact on results   (1,896,945)   (394,445)   (1,565,454)
Variation impact on equity   (39,381,823)   (23,756,171)   (32,128,529)

 

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.

 

72

 

 

 

 

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   8,177,877    -    9,444,232    4,040,444    - 
Bonds payable   23,495,664    17,409,130    11,531,545    5,058,208    991,923,201 
Lease obligations   9,266,474    5,148,091    5,132,146    2,979,297    7,373,333 
Contractual obligations (1)   115,592,632    19,354,601    18,434,887    18,072,556    11,588,777 
Total   156,532,647    41,911,822    44,542,810    30,150,505    1,010,885,311 

 

(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.

 

73

 

 

 

 

25 – EXPENSES BY NATURE

 

Other expenses by nature are:

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Direct production costs   (399,440,903)   (363,263,559)
Payroll and employee benefits   (115,430,059)   (92,847,642)
Transportation and distribution   (60,930,400)   (62,867,615)
Advertisement   (12,386,646)   (11,157,859)
Depreciation and amortization   (35,816,660)   (29,133,739)
Repairs and maintenance   (12,953,739)   (7,418,208)
Other expenses   (43,083,658)   (34,866,679)
Total (1)   (680,042,065)   (603,519,281)

 

(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:

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Gain due to disposal of Property, plant and equipment   107,662    11,067 
Others   249,423    179,209 
Total   357,085    190,276 

 

(1) Restitution of credits for the payment of coffee quota (cota café)

 

27 – OTHER EXPENSES BY FUNCTION

 

Other expenses by function are detailed as follows:

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Contingencies and non-operating fees   (5,716,299)   (2,773,351)
Tax on bank debits   (1,737,476)   (1,712,062)
Write-offs, disposals and loss (gain) on sale of property, plant and equipment   (198,470)   - 
Others   (1,689,624)   (85,649)
Total   (9,341,869)   (4,571,061)

 

74

 

 

 

 

28 – FINANCIAL INCOME AND EXPENSES

 

Financial income and costs are detailed as follows:

 

a)Financial income

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Interest income   8,872,295    9,990,357 
Ipiranga purchase warranty restatement   12,987    11,020 
From PIS credit and COFINS (1)   -    133,014 
Other financial income (2)   (4,926,492)   1,494,594 
Total   3,958,790    11,628,985 

 

(1)See Note 6 for more information on recovery.
(2)Lower income of ThCh$ 5,968,742 (loss) from valuation of instruments (BOPREAL).

 

b)Financial expenses

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Bond interest   (13,091,405)   (12,508,918)
Bank loan interest   (78,738)   (99,257)
Lease interest   (819,505)   (550,366)
Other financial costs   (1,571,761)   (758,022)
Total   (15,561,409)   (13,916,563)

 

29 – OTHER (LOSSES) GAINS

 

Other (losses) gains are detailed as follows:

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Other gains and losses   -    (18)
Total   -    (18)

 

30 – EXCHANGE DIFFERENCE

 

Exchange differences are detailed as follows:

 

   01.01.2024   01.01.2023 
Description  03.31.2024   03.31.2023 
   ThCh$   ThCh$ 
Generated by suppliers   (1,848,025)   (3,616,617)
Generated by financial assets   1,601,681    (1,116,517)
Generated by financial liabilities   383,129    (447,270)
Other   (444,266)   677,433 
Total   (307,481)   (4,502,971)

 

75

 

 

 

 

31 - LOCAL AND FOREIGN CURRENCY

 

Local and foreign currency balances are the following:

 

CURRENT ASSETS  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Cash and cash equivalent   301,523,107    303,683,683 
USD   23,544,467    9,462,829 
EUR   292,278    437,604 
CLP   93,324,651    140,758,085 
BRL   116,655,302    96,214,729 
ARS   3,789,933    18,340,987 
PGY   63,916,476    38,469,449 
           
Other current financial assets   69,265,420    67,285,793 
CLP   68,879,662    66,587,339 
BRL   324,949    13,897 
ARS   27,839    684,557 
PGY   32,970    - 
           
Other non-current financial assets   33,042,335    19,311,851 
USD   5,301,985    174,579 
EUR   21,498    615,636 
UF   1,224,201    1,196,729 
CLP   4,395,863    6,353,138 
BRL   3,567,799    3,213,978 
ARS   13,185,237    3,531,840 
PGY   5,345,752    4,225,951 
           
Trade debtors and other accounts payable   265,777,716    298,892,164 
USD   3,543,726    3,511,802 
EUR   1,351    1,233 
UF   964,072    1,030,138 
CLP   157,121,675    182,395,110 
BRL   73,065,495    79,993,377 
ARS   22,818,890    23,712,111 
PGY   8,262,507    8,248,393 
           
Accounts receivable related entities   11,643,869    16,161,318 
CLP   11,413,420    14,736,546 
BRL   -    1,223,699 
ARS   -    - 
PGY   230,449    201,073 
           
Inventory   257,453,254    233,053,160 
CLP   105,442,903    106,204,544 
BRL   68,680,410    64,808,180 
ARS   64,754,281    38,277,180 
PGY   18,575,660    23,763,256 
           
Current tax assets   47,561,280    43,383,058 
USD   3,360,608    6,253,451 
CLP   11,467,750    6,213,032 
BRL   32,732,922    30,643,656 
ARS   -    272,919 
           
Total current assets   986,266,981    981,771,027 
USD   35,750,786    19,402,661 
EUR   315,127    1,054,473 
UF   2,188,273    2,226,867 
CLP   452,045,924    523,247,794 
BRL   295,026,877    276,111,516 
ARS   104,576,180    84,819,594 
PGY   96,363,814    74,908,122 

 

76

 

 

 

NON-CURRENT ASSETS  03.31.2024   12.31.2023 
    ThCh$    ThCh$ 
Other non-current assets   94,039,657    93,316,339 
USD   21,677,663    19,030,656 
UF   1,216,865    1,216,865 
CLP   52,547,159    53,832,722 
BRL   -    7,935,524 
ARS   18,597,970    11,300,572 
           
Other non-current, non-financial assets   63,587,540    59,412,482 
USD   955,749    609,042 
UF   21,065    17,154 
CLP   55,397    55,397 
BRL   58,649,234    55,660,553 
ARS   1,871,526    1,338,592 
PGY   2,034,569    1,731,744 
           
Non-current accounts receivable   364,674    371,401 
UF   219,110    225,323 
CLP   50,664    51,752 
ARS   4,592    136 
PGY   90,308    94,190 
           
Non-current accounts receivable related entities   108,021    108,021 
CLP   108,021    108,021 
           
Investments accounted for using the equity method   95,615,269    91,799,267 
CLP   49,979,096    49,790,788 
BRL   45,636,173    42,008,479 
           
Intangible assets other than goodwill   733,981,496    695,926,565 
CLP   3,959,421    3,959,421 
BRL   313,509,557    312,908,478 
ARS   211,710,947    195,313,156 
PGY   8,291,034    5,269,949 
    196,510,537    178,475,561 
Goodwill          
CLP   149,811,813    122,103,802 
BRL   9,523,768    9,523,767 
ARS   78,966,340    72,810,771 
PGY   52,979,952    32,193,085 
    8,341,753    7,576,179 
Property, plant and equipment          
EUR   995,415,064    872,388,811 
UF   2,913,691    2,429,848 
CLP   11,316,009    11,316,009 
BRL   359,125,934    353,146,598 
ARS   302,099,137    277,936,537 
PGY   227,565,429    140,055,748 
    92,394,864    87,504,071 
Deferred tax assets          
CLP   4,665,239    4,323,174 
PGY   2,734,814    2,592,024 
    1,930,425    1,731,150 
Total non-current assets          
USD   2,137,588,773    1,939,749,862 
EUR   26,592,833    23,599,119 
UF   2,913,691    2,429,848 
CLP   12,773,049    12,775,351 
BRL   787,634,410    782,009,547 
ARS   697,061,831    651,665,020 
PGY   309,310,503    190,158,082 
    301,302,456    277,112,895 

 

77

 

 

 

   03.31.2024   12.31.2023 
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   17,428,360    36,743,146    54,171,506    16,062,851    36,934,150    52,997,001 
USD   554,556    3,489,231    4,043,787    342,000    5,444,143    5,786,143 
EUR   36,225    113,803    150,028    32,709    90,988    123,697 
UF   13,154,567    9,300,512    22,455,079    13,753,586    13,044,881    26,798,467 
CLP   305,050    15,688,035    15,993,085    899,930    11,384,709    12,284,639 
BRL   726,056    2,277,286    3,003,342    685,038    2,829,430    3,514,468 
ARS   2,651,906    2,078,461    4,730,367    349,588    1,804,522    2,154,110 
PGY   -    1,647,460    1,647,460    -    1,482,060    1,482,060 
CHF   -    2,148,358    2,148,358    -    853,417    853,417 
                               
Trade accounts payable and other accounts payable, current   352,027,483    21,854,969    373,882,452    404,557,957    24,354,027    428,911,984 
USD   37,955,824    506,163    38,461,987    37,085,189    2,156,901    39,242,090 
EUR   4,335,738    470,266    4,806,004    5,285,606    297,386    5,582,992 
UF   3,313,051    96,291    3,409,342    3,430,102    302,021    3,732,123 
CLP   126,398,406    20,123,168    146,521,574    166,250,228    21,597,719    187,847,947 
BRL   126,492,587    -    126,492,587    129,596,874    -    129,596,874 
ARS   41,197,951    659,081    41,857,032    45,129,973    -    45,129,973 
PGY   12,333,926    -    12,333,926    17,779,985    -    17,779,985 
Other currencies   -    -    -    -    -    - 
                               
Accounts payable to related companies, current   109,126,257    -    109,126,257    96,045,624    -    96,045,624 
CLP   40,072,592    -    40,072,592    39,175,392    -    39,175,392 
BRL   41,706,180    -    41,706,180    40,225,863    -    40,225,863 
ARS   16,896,710    -    16,896,710    8,031,621    -    8,031,621 
PGY   10,450,775    -    10,450,775    8,612,748    -    8,612,748 
                               
                               
Other current provisions   1,420,277    301,697    1,721,974    127,229    1,186,877    1,314,106 
CLP   1,420,277    250,067    1,670,344    127,229    1,139,985    1,267,214 
PGY   -    51,630    51,630    -    46,892    46,892 
                               
Current tax liabilities   11,899,867    15,396,119    27,295,986    7,700,127    5,711,494    13,411,621 
CLP   2,755,926    26,899    2,782,825    2,440,280    23,458    2,463,738 
BRL   9,143,941    -    9,143,941    5,259,847    -    5,259,847 
ARS   -    11,492,380    11,492,380    -    4,143,057    4,143,057 
PGY   -    3,876,840    3,876,840    -    1,544,979    1,544,979 
                               
Current employee Benefit provisions   27,874,949    12,436,596    40,311,545    47,674,090    10,143,710    57,817,800 
CLP   7,520,891    766,151    8,287,042    5,769,075    8,867,752    14,636,827 
BRL   19,648,051    -    19,648,051    28,791,559    -    28,791,559 
ARS   706,007    10,519,870    11,225,877    13,113,456    -    13,113,456 
PGY   -    1,150,575    1,150,575    -    1,275,958    1,275,958 
                               
Other current non-financial liabilities   9,264,541    293,422    9,557,963    2,364,699    40,008,461    42,373,160 
CLP   9,259,679    47,997    9,307,676    2,360,088    39,785,560    42,145,648 
ARS   4,862    -    4,862    4,611    -    4,611 
PGY   -    245,425    245,425    -    222,901    222,901 
                               
Total current liabilities   529,041,734    87,025,949    616,067,683    574,532,577    118,338,719    692,871,296 
USD   38,510,380    3,995,394    42,505,774    37,427,189    7,601,044    45,028,233 
EUR   4,371,963    584,069    4,956,032    5,318,315    388,374    5,706,689 
UF   16,467,618    9,396,803    25,864,421    17,183,688    13,346,902    30,530,590 
CLP   187,732,821    36,902,317    224,635,138    217,022,222    82,799,183    299,821,405 
BRL   197,716,815    2,277,286    199,994,101    204,559,181    2,829,430    207,388,611 
ARS   61,457,436    24,749,792    86,207,228    66,629,249    5,947,579    72,576,828 
PGY   22,784,701    6,971,930    29,756,631    26,392,733    4,572,790    30,965,523 
CHF   -    2,148,358    2,148,358    -    853,417    853,417 
Other currencies   -    -    -                

 

78

 

 

 

    03.31.2024   12.31.2023  
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   40,487,344   212,548,907   803,445,317   1,056,481,568   39,864,902   203,951,623   800,509,308   1,044,325,833  
USD   1,862,906   1,734,886   291,490,994   295,088,786   1,509,143   1,203,965   259,130,959   261,844,067  
EUR   344,743   395,437   427,174   1,167,354   323,054   357,058   446,054   1,126,166  
UF   32,405,025   12,143,112   487,867,158   532,415,295   32,606,024   12,349,672   486,381,343   531,337,039  
CLP   -   8,500,000   22,237,214   30,737,214   -   8,500,000   52,449,925   60,949,925  
BRL   5,872,526   6,331,030   1,422,777   13,626,333   5,421,424   5,778,555   2,101,027   13,301,006  
ARS   2,144   -   -   2,144   5,257   -   -   5,257  
CHF   -   183,444,442   -   183,444,442   -   175,762,373   -   175,762,373  
                                   
Accounts payable, non-current   2,348,968   -   -   2,348,968   2,392,555   -   -   2,392,555  
CLP   2,321,737   -   -   2,321,737   2,392,555   -   -   2,392,555  
ARS   27,231           27,231   -   -   -   -  
                                   
Accounts payable related companies   6,495,932   -   -   6,495,932   6,007,041   -   -   6,007,041  
BRL   6,495,932   -   -   6,495,932   6,007,041   -   -   6,007,041  
                                   
Other provisions, non-current   602,319   59,392,697   -   59,995,016   490,107   52,997,683   -   53,487,790  
BRL   -   59,392,697   -   59,392,697   -   52,997,683   -   52,997,683  
ARS   602,319   -   -   602,319   490,107   -   -   490,107  
                                   
Deferred tax liabilities   130,867,630   54,079,417   20,879,861   205,826,908   113,608,651   47,772,196   19,089,372   180,470,219  
CLP   96,135,372   -   1,217,521   97,352,893   94,801,758   -   1,231,565   96,033,323  
BRL   -   54,079,417   -   54,079,417   -   47,772,196   -   47,772,196  
ARS   34,732,258   -   -   34,732,258   18,806,893   -   -   18,806,893  
PGY   -   -   19,662,340   19,662,340   -   -   17,857,807   17,857,807  
                                   
Non-current employee benefit provisions   14,842,816   274,898   2,689,516   17,807,230   15,499,538   249,254   2,725,154   18,473,946  
CLP   14,057,687   274,898   2,689,516   17,022,101   14,799,923   249,254   2,725,154   17,774,331  
ARS   5,528   -   -   5,528   5,242   -   -   5,242  
PGY   779,601   -   -   779,601   694,373   -   -   694,373  
                                   
Other non-financial liabilities   -   3,045,756   -   3,045,756   -   2,506,795   -   2,506,795  
BRL   -   3,045,756   -   3,045,756   -   2,506,795   -   2,506,795  
ARS   -   -   -   -   -   -   -   -  
                                   
Total non-current liabilities   195,645,009   329,341,675   827,014,694   1,352,001,378   171,855,753   307,477,551   828,330,875   1,307,664,179  
USD   1,862,906   1,734,886   291,490,994   295,088,786   1,509,143   1,203,965   259,130,959   261,844,067  
EUR   344,743   395,437   427,174   1,167,354   323,054   357,058   446,054   1,126,166  
UF   32,405,025   12,143,112   487,867,158   532,415,295   32,606,024   12,349,672   486,381,343   531,337,039  
CLP   112,514,796   8,774,898   26,144,251   147,433,945   111,994,236   8,749,254   56,406,644   177,150,134  
BRL   12,368,458   122,848,900   1,422,777   136,640,135   11,428,465   109,055,229   2,101,027   122,584,721  
ARS   35,369,480   -   -   35,369,480   19,307,499   -   -   19,307,499  
PGY   779,601   -   19,662,340   20,441,941   694,373   -   17,857,807   18,552,180  
CHF   -   183,444,442   -   183,444,442   -   175,762,373   -   175,762,373  

 

79

 

 

 

32 – 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:

 

   2024 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   815,658    -    -    - 
Argentina   72,126    -    344    - 
Brazil   620,426    13,450    2,640,825    13,450 
Paraguay   55,721    -    -    - 
Total   1,563,931    13,450    2,641,169    13,450 

 

33 – SUBSEQUENT EVENTS

 

No other events have occurred subsequent to March 31, 2024, that may significantly affect the Company's consolidated financial position.

 

80

 

 

SIGNATURES

 

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

 

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

 

Santiago, May 08, 2024

 

 

 


Embotelladora Andina (NYSE:AKO.A)
Historical Stock Chart
From Apr 2024 to May 2024 Click Here for more Embotelladora Andina Charts.
Embotelladora Andina (NYSE:AKO.A)
Historical Stock Chart
From May 2023 to May 2024 Click Here for more Embotelladora Andina Charts.