6-K 1 f6k.htm FORM 6K Form 6-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

__________________________

 

FORM 6-K

 

__________________________



REPORT OF FOREIGN ISSUER

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

THE SECURITIES EXCHANGE ACT OF 1934

 

September 2008

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. El Golf 40, Piso 4

Las Condes

Santiago, Chile

(Address of principal executive office)

 

__________________


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

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(1):
Yes _______ No ___X____

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as
permitted by Regulation S-T Rule 101(b)(7):
Yes _______ No ___X____

Indicate by check mark whether the registrant by furnishing the information contained in this Form 6-K is also thereby furnishing the information to the
Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934
Yes _______ No ___X____























CONSOLIDATED FINANCIAL STATEMENTS

As of June 30, 2008



(Free translation of original in Spanish)




CONTENTS


Report of Independent Auditors

Consolidated Balance Sheets

Consolidated Statements of Income

Consolidated Statements of Cash Flows

Notes to the Consolidated Financial Statements




Ch$

-

Chilean pesos

ThCh$

-

Thousands of Chilean pesos

US$

-

United States dollars

ThUS$

-

Thousands of United States dollars

R$

-  

Brazilian Reais

ThR$

-

Thousands of Brazilian Reais

AR$

-

Argentine pesos

     

ThAR$

-

Thousands of Argentine pesos

UF

-

Unidades de Fomento (Chilean government inflation-indexed monetary units)







REPORT OF INDEPENDENT AUDITORS


(Translation of original in Spanish)


Santiago, July 22, 2008


To the Shareholders and Directors

Embotelladora Andina S.A.





We have reviewed the accompanying Consolidated Balance Sheets of Embotelladora Andina S.A. and its subsidiaries (the “Company”) as of June 30, 2008 and 2007, and the related Consolidated Statements of Income and of Cash Flows for each of the six-month periods then ended.  These interim financial statements (including the corresponding notes thereto) are the responsibility of the Company’s management.  The analysis of results and relevant facts attached are not part of these financial statements and, therefore this report is not related to them.


We conducted our review in accordance with auditing standards established in Chile for the review of interim financial information.  A review of interim financial information consists principally of applying analytical procedures to the financial statements and making inquiries of persons responsible for financial and accounting matters.  It is substantially less in scope than an audit conducted in accordance with generally accepted auditing standards, the objective of which is the expression of an opinion regarding the financial statements taken as a whole.  Accordingly, the interim consolidated financial statements as of June 30, 2008 and 2007 have not been audited and therefore, we cannot, nor do we express, such an opinion.


Based on our review, we are not aware of any significant adjustments that should be made to the accompanying consolidated interim financial statements for them to be in conformity with accounting principles generally accepted in Chile.








Juan Carlos Pitta De C.

Id No. 14.709.125-7



2




Consolidated Balance Sheets

(Figures in ThCh$ of June 30, 2008)


 

 For the period ended

ASSETS

June 30,

 

2008

2007

CURRENT ASSETS

 ThCh$

 ThCh$

 Cash

8,410,939

33,955,602

 Time deposits

30,522,600

21,210,397

 Marketable securities (net)  

64,158,558

29,313,765

 Trade accounts receivable (net)

28,452,799

25,118,179

 Notes receivable (net)

7,815,012

7,798,546

 Other receivables (net)

16,362,695

8,402,242

 Notes and accounts receivable from related companies

1,292,800

1,010,418

 Inventories (net)

27,102,120

25,331,253

 Recoverable taxes

3,022,769

2,808,242

 Prepaid expenses

3,141,814

2,506,453

 Deferred income taxes

6,201,511

551,173

 Other current assets

6,257,040

27,512,047

 TOTAL CURRENT ASSETS

202,740,657

185,518,317

 

 

 

PROPERTY, PLANT & EQUIPMENT

 

 

 Land

18,294,152

17,893,137

 Buildings & improvements

107,225,708

97,088,996

 Machinery and equipment

246,701,079

237,948,442

 Other property, plant & equipment

243,010,457

236,294,953

 Technical reappraisal of property, plant & equipment

2,278,657

2,281,682

 Depreciation

     (428,228,839)

      (429,423,960)

 TOTAL PROPERTY, PLANT & EQUIPMENT

189,281,214

162,083,250

 

 

 

OTHER ASSETS

 

 

 Investments in related companies

24,232,910

22,369,518

 Investments in other companies

149,621

61,655

 Goodwill

57,226,609

69,192,200

 Long-term receivables

25,516

70,775

 Long-term notes and accounts receivable from related companies

45,890

39,396

 Intangibles

1,499,576

457,947

 Amortization

            (157,939)

             (285,689)

 Others

25,969,138

104,970,174

 TOTAL OTHER ASSETS

108,991,321

196,875,976

TOTAL ASSETS

501,013,192

544,477,543


The accompanying Notes 1 to 34 are an integral part of these consolidated financial statements.



3




Consolidated Balance Sheets

(Figures in ThCh$ of June 30, 2008)


 

 For the period ended

 

June 30,

LIABILITIES AND SHAREHOLDERS' EQUITY

2008

2007

 

 ThCh$

 ThCh$

 Short-term bank liabilities

7,298,572

368,753

 Current portion of long-term bank liabilities

141,251

-

 Current portion of bonds payable

419,563

32,623,589

 Dividends payable

5,804,056

62,992,550

 Accounts payable

44,336,573

32,500,498

 Other creditors

6,183,800

4,648,255

 Notes and accounts payable to related companies

7,705,393

4,235,840

 Provisions

4,254,350

3,510,609

 Withholdings

15,792,610

10,376,982

 Income taxes payable

2,194,852

1,395,281

 Unearned income

128

595,010

 Other current liabilities

4,461,948

4,721,060

 TOTAL CURRENT LIABILITIES

98,593,096

157,968,427

 

 

 

 

 

 

 Long-term bank liabilities

770,489

847,707

 Bonds payable

75,987,127

77,337,370

 Other creditors

90,107

146,265

 Long-term notes and accounts payable to related companies

3,200,259

3,706,935

 Provisions

17,891,301

18,702,711

 Deferred income taxes

17,646,097

7,688,038

 Other long-term liabilities

13,452,246

10,991,251

 TOTAL LONG-TERM LIABILITIES

129,037,626

119,420,277

 Minority interest

1,318,969

1,341,095

 

 

 

 Paid-in capital

217,013,513

220,044,428

 Reserve capital revalued

6,944,432

4,180,844

 Other reserves

         (6,747,124)

(2,089,385)

 Retained earnings

54,852,680

43,611,857

 Accumulated earnings

21,984,144

11,566,482

 Net income for the period

38,456,554

38,130,727

 Interim dividends

(5,588,018)

(6,085,352)

 TOTAL SHAREHOLDERS’ EQUITY

272,063,501

265,747,744

 TOTAL LIABILITIES & SHAREHOLDERS' EQUITY

501,013,192

544,477,543


The accompanying Notes 1 to 34 are an integral part of these consolidated financial statements.



4




Consolidated Statements of Income

(Figures in ThCh$ of June 30, 2008)


 

 For the period ended

 

June 30,

 

2008

2007

 

 ThCh$

 ThCh$

 

 

 

Net sales

       359,348,683

        323,284,566

Cost of sales

(196,198,543)

(184,029,596)

Gross margin

163,150,140

139,254,970

Administrative and selling expenses

     (105,032,951)

        (86,097,317)

OPERATING INCOME

58,117,189

53,157,653

 

 

 

 

 

 

 Financial income

7,448,263

8,466,032

 Equity in earnings of equity investments

427,059

560,334

 Other non-operating income

5,479,575

4,533,064

 Equity in losses of equity investments

              (78,576)

             (356,246)

 Amortization of goodwill

         (3,155,620)

          (3,516,232)

 Financial expenses

       (14,464,535)

          (7,280,413)

 Other non-operating expenses

         (6,827,177)

          (3,524,296)

 Price level restatement

            (886,385)

                91,050

 Foreign exchange gains

          4,140,418

(3,477,387)

 NON OPERATING INCOME AND EXPENSE

         (7,916,978)

          (4,504,094)

 

 

 

 Income before income taxes and extraordinary items

50,200,211

48,653,559

 Income tax expense

       (11,752,030)

        (10,480,416)

 Income before minority interest

38,448,181

38,173,143

 Minority interest

                 8,373

              (42,416)

 NET INCOME FOR THE PERIOD

38,456,554

38,130,727




The accompanying Notes 1 to 34 are an integral part of these consolidated financial statements.



5




Consolidated Statements of Cash Flow

(Figures in ThCh$ of June 30, 2008)


 

 For the period ended

 

June 30,

 

2008

2007

 

 ThCh$

 ThCh$

 

 

 

Collection of trade receivables  

       537,556,212

        459,008,202

Financial income received  

         25,171,526

           7,411,243

Dividend & other distributions received

          1,759,000

           2,653,123

Other income received  

               64,078

                51,506

Payments to suppliers and personnel  

     (392,181,279)

      (330,483,947)

Interest paid   

       (11,040,503)

          (7,035,688)

Income taxes paid  

       (15,724,113)

        (11,188,166)

VAT and other tax payments  

       (75,087,617)

        (61,725,779)

NET CASH PROVIDED BY OPERATING ACTIVITIES

         70,517,304

         58,690,494

 

 

 

 

 

 

Borrowings  

         45,947,567

              462,110

Dividend distribution

       (59,259,429)

        (15,228,417)

Loan payments

       (43,349,638)

          (3,125,589)

Bond payments

         (6,553,184)

          (6,629,082)

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

       (63,214,684)

        (24,520,978)

 

 

 

Proceeds from sales of property, plant and equipment  

             308,675

              480,766

Proceeds from sales of other investments  

          1,005,585

         24,144,952

Additions to property, plant & equipment

       (30,880,665)

        (25,046,636)

Investments in financial instruments

              (16,270)

             (222,166)

Other investment disbursements

            (835,181)

                       -   

NET CASH PROVIDED BY (USED IN) INVESTMENT    ACTIVITIES

       (30,417,856)

             (643,084)

 

                      -   

                       -   

TOTAL NET CASH FOR THE PERIOD

       (23,115,236)

         33,526,432

Effect of inflation on cash and cash equivalents

             951,731

              652,598

Net (decrease) increase in cash and cash equivalents  

       (22,163,505)

         34,179,030

Cash and cash equivalents at beginning of period  

       125,255,602

         45,529,054

Cash and cash equivalents at end of period

       103,092,097

         79,708,084



The accompanying Notes 1 to 34 are an integral part of these consolidated financial statements.



6




Reconciliation between Net Income and Net Cash Flows

Provided by Operating Activities

(Figures in ThCh$ of June 30, 2008)


 

 For the period ended

 

June 30,

 

2008

2007

 

 ThCh$

 ThCh$

 

 

 

Net Income

         38,456,554

            38,130,727

Income on sale of assets:

              (64,693)

                 232,839

Loss (Gain) on sale of property, plant and equipment

              (56,823)

                 247,040

Gain on sale of other assets

               (7,870)

                 (14,201)

 

 

 

Adjustments to net income that do not represent movements of cash

         20,979,299

            22,708,790

Depreciation

         16,789,515

            15,815,018

Amortization of intangibles

               57,937

                 126,947

Write-offs and provisions

             496,574

                 772,238

Equity in earnings of equity investments

            (427,059)

               (560,334)

Equity in losses of equity investments

               78,576

                 356,246

Amortization of goodwill

          3,155,620

              3,516,232

Price level restatement

             886,385

                 (91,050)

Foreign exchange gains, net

         (4,140,418)

              3,477,387

Other credits to income that do not represent cash flows

            (432,797)

            (1,224,634)

Other charges to income that do not represent cash flows

          4,514,966

                 520,740

 

 

 

Changes in operating assets

         24,936,301

            18,140,529

(Increase) decrease in trade accounts receivable

         28,313,939

            26,512,096

(Increase) decrease in inventories

          1,235,602

               (734,541)

(Increase) decrease in other assets

         (4,613,240)

            (7,637,026)

 

 

 

Changes in operating liabilities

       (13,781,784)

           (20,564,807)

Increase (decrease) in accounts payable related to operating income

       (20,675,524)

           (26,348,235)

Increase (decrease) in interest payable

         25,819,819

              7,396,963

Increase (decrease) in income taxes payable

       (18,756,563)

              1,235,514

Increase (decrease) in other accounts payable related to non-operating income

          2,813,296

              3,548,242

Increase (decrease) in valued added tax and other similar items

         (2,982,812)

            (6,397,291)

 

 

 

Minority interest

               (8,373)

                  42,416

 

 

 

NET CASH PROVIDED BY OPERATING ACTIVITIES

         70,517,304

            58,690,494




The accompanying Notes 1 to 34 are an integral part of these consolidated financial statements.



7




NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

As of June 30, 2008 and 2007 (figures in ThCh$ of June 30, 2008)


Note 1 - Incorporation in the Securities Register


Embotelladora Andina S.A. was incorporated in the Securities Register under No. 00124 and, in conformity with Law 18,046 is subject to the supervision of the Chilean Superintendence of Securities and Insurance Companies (the “SVS”).


Note 2 - Summary of Significant Accounting Principles


a)

Accounting period


The consolidated financial statements cover the period January 1 to June 30, 2008 and are compared to the same period in 2007.


b)

Basis of preparation


The consolidated financial statements have been prepared in conformity with generally accepted accounting principles issued by the Chilean Institute of Accountants, as well as rules and regulations of the SVS.  In the event of discrepancy, the SVS regulations will prevail.


c)

Basis of presentation


For comparison purposes, the figures in the prior-year financial statements have been restated by 8.9% according to CPI and minor reclassifications have been made.


d)

Basis of consolidation


The accompanying financial statements include assets, liabilities, income and cash flows of the Parent Company and its subsidiaries.  The equity and income accounts of the Parent Company and its subsidiaries have been combined, eliminating investments and current accounts between consolidated companies, transactions between them and the unrealized income from inter-company transactions.


In addition, for proper presentation of consolidated net income, the participation in income by minority shareholders is shown in the consolidated statements of income under Minority interest.


Holding percentages

The subsidiaries included in the consolidated financial statements and Andina’s direct and indirect holding percentages are as follows:



Company Name

Ownership Interest

 

2008

2007

 

Direct

Indirect

Total

Total

Abisa Corp S.A.

-

99.99

99.99

99.99

Andina Bottling Investments S.A.

99.90

0.09

99.99

99.99

Andina Inversiones Societarias S.A.

99.99

-

99.99

99.99

Andina Bottling Investments Dos S.A.

99.90

0.09

99.99

99.99

Embotelladora del Atlántico S.A.

-

99.98

99.98

99.96

Rio de Janeiro Refrescos Ltda.

-

99.99

99.99

99.99

Servicios Multivending Ltda.

99.90

0.09

99.99

99.99

Transportes Andina Refrescos Ltda.

99.90

0.09

99.99

99.99

Vital S.A.

-

99.99

99.99

99.99

RJR Investments Corp S.A.

-

99.99

99.99

99.99

Vital Aguas S.A.

56.50

-

56.50

56.50


e)

Price-level restatement


The financial statements have been restated to reflect the effect of price-level changes on the purchasing power of the Chilean peso during the respective periods.  Restatements have been determined on the basis of the percentage variation of



8




the official Chilean Consumer Price Index, “CPI”, issued by the Chilean National Institute of Statistics, which amounted to 3.2% for the period December 1, 2007 to May 31, 2008 (1.9% for the same period of the previous year).


f)

Currency translation


Balances in foreign currency are considered as non-monetary items and are translated at the exchange rate prevailing at year-end.   Regarding balances subject to restatement, these have been restated by the corresponding restatement index or by the agreed upon rate.


Assets and liabilities in foreign currency and Unidades de Fomento have been translated into local currency at the following end of period exchange rates:


 

 

2008

2007

 

 

Ch$

Ch$

Unidades de Fomento

(UF)

20,252.71

18,624.17

United States dollars

(US$)

526.05

526.86

Argentine pesos

(AR$)

173.90

171.11

Brazilian Real

(R$)

330.45

273.52

Euro

(€$)

826.16

713.03



g)

Marketable securities


Marketable securities include investments in mutual funds and investment fund shares, valued at the redemption value for each year end.


Investments in bonds are valued at the lesser of restated cost plus accrued interest and market value.


h)

Inventories


The cost of raw materials includes all disbursements made in the acquisition process and deemed necessary for them to be readily available for use.  The costs of finished products include all manufacturing costs.  Raw materials and finished products are valued at the average weighted cost.  


Provisions are made for obsolescence on the basis of turnover of raw materials and finished products.


The stated values of inventories do not exceed their estimated net realizable value.


i)

Allowance for doubtful accounts


The allowance for doubtful accounts consists of a general provision determined on the basis of the aging of accounts receivable and on a case-by-case analysis where collection is doubtful.  In the opinion of the Company’s management, the allowances are reasonable and the net balances are recoverable.


j)

Property, plant and equipment


For companies incorporated in Chile, Property, Plant and Equipment is carried at acquisition value plus price-level restatements. For companies incorporated abroad it has been restated in terms of the variation of the U.S. dollar according to the details described in Note 2m.


Technical reappraisal of property, plant and equipment, authorized by the SVS on December 31, 1979, is shown at restated value under the heading “Technical reappraisal of property, plant and equipment”.  


Fixed assets to be disposed of for sale are valued at the lower of the net realizable value and book value. Unrealized losses are reflected in the consolidated statement of income under Other non-operating expenses.


k)

Depreciation


Depreciation of property, plant and equipment is determined by the straight-line method based on the estimated useful lives of the valued assets.



9




l)

Containers


Inventories of containers, bottles and plastic containers at plants, warehouses, and with third parties are stated at cost plus price-level restatements and are included in Other property, plant and equipment.  Broken or damaged containers at plants and warehouses are expensed in each accounting period.


m)

Investments in related companies


Investments in shares or rights in companies in which the Company has a significant holding in the investee are accounted for using the equity method.  The Company’s proportionate share of net income and losses of related companies is recognized in the consolidated statements of income, after eliminating any unrealized profits or losses from transactions between related companies.


Investments in foreign companies are valued in conformity with Technical Bulletin No. 64 issued by the Chilean Institute of Accountants.  The United States (“US”) dollar is the currency used to control investments and to translate financial statements of foreign companies.  Assets and liabilities from these investments are translated into Chilean pesos at year end exchange rate, except that non-monetary assets and liabilities and shareholders’ equity are first expressed at their equivalent value in historical US dollars.  Income and expense items are first translated into US dollars at the average exchange rate during the month.


n)

Intangibles


Intangibles include franchise rights and licenses that are amortized over the terms of the contracts, not in excess of 20 years.


o)

Goodwill


Goodwill represents the difference between purchase cost of the shares acquired and the proportional equity value of investment on the purchase date.  These differences are amortized based on the expected period of return of the investment, estimated at 20 years.


p)

Bonds payable


Bonds payable includes the placement of Yankee Bonds on the US markets and placement of bonds in UF in Chile, which are carried at the issue rate.  The difference in valuation as compared to the effective placement rate is recorded as a deferred asset.  This asset is amortized using the straight-line method over the term of the respective obligations, under Financial Expenses.


q)

Income taxes and deferred income taxes


The companies have recognized its current tax obligations in conformity with current legislation.  The effects of deferred income taxes arising from temporary differences between the basis of assets and liabilities for tax and financial statement purposes are recorded on the basis of the enacted tax rate that will be in effect at the estimated date of reversal, in conformity with Technical Bulletin No. 60 issued by the Chilean Institute of Accountants.  The effects of deferred income taxes existing at the time of the enforcement of the aforesaid Bulletin, i.e. January 1, 2000, and not previously recognized, are recorded as gain or loss according to their estimated reversal period.


r)

Staff severance indemnities


The Company has recorded a liability for long-term service indemnities in accordance with the collective agreements entered into with its employees.  The provision is stated at present value of the projected cost of the benefit, which is discounted at a 7.0% annual rate and a capitalization period using the staff’s expected length of service to their retirement date.


Since the year 2005, the Company maintains a withholding plan for some officers.  A liability is recorded according to the guidelines of this plan.  The plan entitles certain officers of the Company to receive a fixed payment in cash at a predetermined date once he has fulfilled years of service.




10




s)

Deposits for containers


Corresponds to the liabilities constituted by cash guarantees received from clients for lending bottles to them.  


For those loans for placement subsequent to January 31, 2001, an expiration date of five years as from the invoice date was established.  In the event the client has not returned all or a portion of the containers and/or cases, the Company may, without delay, enforce the guarantee, in whole or in part, in cash and record that effect in operating income of the Company.


This liability is presented in Other long-term liabilities, considering that the number of new containers in circulation in the market during the year is historically greater than the number of containers returned by clients during the same period.


t)

Revenue recognition


Given the nature of its operations, the Company records revenue based on the physical delivery of finished products to its clients, based on the realization principle and in accordance with Technical Bulletin No. 70 issued by the Chilean Institute of Accountants.


u)

Derivative contracts


Derivative contracts include instruments used to hedge the risk of exposure to exchange rate differences as follows:


Derivative instruments used to hedge existing items on the balance sheet are recorded at their fair values.  Unrealized losses are recognized as a charge to income and gains are deferred and included in Other liabilities (current or long-term). Hedge ineffectiveness is recognized in the income statement.


Derivative instruments used to hedge forecasted transactions are recorded at their market values and the changes in their values are accounted for as unrealized gains or losses.  Upon contract expiration, the deferred gains and losses are recorded in the income statements.


v)

Computer software


Corresponds to computer packages currently in use that have a future economic benefit, and are amortized over a period equal to their useful life.


w)

Research and development costs


Costs incurred by the Company in research and development are immaterial given the nature of the business and the strong support from The Coca-Cola Company to its bottlers.


x)

Consolidated statement of cash flows


For purposes of preparation of the statement of cash flows, in accordance with Technical Bulletin N°50 of the Chilean Institute of Accountants and circular N°1,501 of the Superintendencia de Valores y Seguros (Chilean Securities and Exchange Commission) the Company has considered cash equivalent to be investments in fixed-income, mutual funds, time deposits and operations with sale-back agreements maturing within 90 days.


Cash flows from operating activities include all business-related cash flows as well as interest paid, financial income and, in general, all cash flows not defined as from financial or investment activities. The operating concept used for this statement is broader than that in the statement of income.


Note 3 - Accounting Changes


There are no changes in the application of generally accepted accounting principles in Chile in relation to the previous year that could significantly affect the comparability of these financial statements.




11




Note 4 - Marketable Securities


Type of Instrument

Accounting value for the period                  

ended June 30,

 

2008

2007

 

ThCh$

ThCh$

Bonds

-

2,375,900

Mutual funds

6,619,798

2,472,126

Investment funds

57,538,760

24,465,739

Total marketable securities

64,158,558

29,313,765

 

 

 

 

 

 

 

 

 

Mutual funds:

 

Accounting value for the period ended June 30, 2008

Institution

 

ThCh$

 

Fondo Mutuo Celfin Capital

 

6,398,889

Fondo Mutuo Scotiabank

 

186,000

Fondo Mutuo Itaú

 

34,909

Balance mutual funds

 

6,619,798

 

 

 

Investment funds:

 

 

Institution

 

ThCh$

 

DWS Institutional USD Money Plus

 

34,030,765

Citi Institutional Liquid Reserves Limited - USA

23,507,995

Balance investment funds

 

57,538,760




12




Note 5 – Short and Long-Term Receivables


Almost all of said accounts correspond to the soft drinks category.  The balance of other accounts receivable mainly corresponds to prepayment to our sugar suppliers.


 

 

CURRENT

 

 

 

 

LONG TERM

 

Up to 90 days

More than 90 days up to 1 year

Subtotal

   Total current (net)

 

 

 

2008

2007

2008

2007

2008

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Trade receivables

28,634,498

24,220,777

794,191

897,402

29,428,689

28,452,799

25,118,179

              -   

              -   

Allowance for doubtful accounts

 

 

 

 

      (975,890)

 

 

 

 

Notes receivable

7,735,369

7,352,313

657,260

446,233

8,392,629

7,815,012

7,798,546

              -   

              -   

Allowance for doubtful accounts

 

 

 

 

      (577,617)

 

 

 

 

Other receivables

15,347,257

7,930,827

1,259,845

471,415

16,607,102

16,362,695

8,402,242

25,516

70,775

Allowance for doubtful accounts

 

 

 

 

      (244,407)

 

 

 

 

 

 

 

 

 

Total long term receivables

25,516

70,775




13




Note 6 - Balances and Transactions with Related Companies


Receivable and payable balances with related companies correspond to the following concepts:


1)  Notes and accounts receivable.


Embonor S.A.: Sale of products

Embotelladora Coca-Cola Polar S.A.: Sale of products

Coca-Cola de Chile S.A.: Advertising agreements.


Company

Short Term

Long Term

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

EMBONOR S.A.

                703,779

                520,744

                            -   

                            -   

EMBOTELLADORA  COCA-COLA POLAR S.A.

                589,021

                489,674

                            -   

                            -   

COCA-COLA DE CHILE S. A.

                            -   

                            -   

                   45,890

                   39,396

Total

       1,292,800

       1,010,418

            45,890

            39,396



Within the normal course of business, in 2006 the Company entered into a future supply agreement with Iansagro S.A. for the purchase of sugar.  This agreement will expire in January 2009.



2) Notes and accounts payable:


Coca-Cola de Chile S.A.:  Concentrate purchases

Recofarma Indústrias do Amazonas Ltda.: Concentrate purchases

Envases CMF S.A.:  Raw material purchases

Servicios y Productos para Bebidas Refrescantes S.R.L.: Concentrate purchases

Envases Central S.A.: Net balance corresponds to raw materials and finished products transactions.

Envases del Pacífico S.A.: Raw material purchases

Cican S.A.:  Net balance corresponds to raw materials and finished products transactions.

Embonor S.A. and Embotelladora Coca-Cola Polar S.A.:  Corresponds to unearned income due to commitments of sale of products of Vital S.A. to those companies, which will be realized in accordance with future deliveries.


Company

Short Term

Long Term

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

COCA-COLA DE CHILE S.A.

         2,188,694

            182,197

                    -   

                    -   

SERVICIOS Y PRODUCTOS PARA BEBIDAS REFRESCANTES S.R.L.

         1,972,882

         1,358,465

                    -   

                    -   

ENVASES CMF S. A.

         1,606,381

            688,973

                    -   

                    -   

RECOFARMA INDUSTRIAS DO AMAZONAS LTDA.

         1,486,655

         1,617,826

                    -   

                    -   

ENVASES CENTRAL S. A.

            397,924

            248,725

                    -   

                    -   

ENVASES DEL PACIFICO S. A.

              52,857

              17,677

                    -   

                    -   

CICAN S.A.

                    -   

            121,977

                    -   

                    -   

EMBONOR S.A.

                    -   

                    -   

         2,544,093

         2,949,824

EMBOTELLADORA COCA-COLA POLAR S.A.

                    -   

                    -   

            656,166

            757,111

Total

         7,705,393

         4,235,840

         3,200,259

         3,706,935




14




3) Transactions with related companies


The following table includes transactions with related companies that exceed ThCh$200,000.


Company

Relation

Transaction

June 30, 2008

June 30, 2007

 

 

 

Amount

Effect on income (charge) credit

Amount

Effect on income (charge) credit

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ENVASES CENTRAL S.A.

Equity Investee

Finished product
purchase

    7,129,199

                       -   

   8,176,494

                     -   

-

-

Sales of raw materials
and supplies

      754,882

                51,349

      830,697

              57,891

COCA-COLA DE CHILE S.A.

Shareholder

Concentrate purchases

  25,358,814

                       -   

 24,651,397

                     -   

-

-

Payment of advertising
participation

      690,811

             (690,811)

   3,191,662

        (3,191,662)

-

-

Sales of advertisement

      793,103

                       -   

   1,171,133

                     -   

-

-

Water source rental

    1,186,125

          (1,186,125)

      883,594

           (883,594)

COCA-COLA DE ARGENTINA S.A.

Shareholder
related

Payment of advertising
participation

    1,120,435

          (1,120,435)

   1,201,818

        (1,201,818)

SERVICIOS Y PRODUCTOS PARA
BEBIDAS REFRESCANTES S.R.L.

Shareholder

Concentrate purchases

  14,217,012

                       -   

 13,921,131

                     -   

RECOFARMA INDUSTRIAS DO
AMAZONAS LTDA.

Shareholder
related

Concentrate purchases

  25,065,307

                       -   

 30,925,853

                     -   

-

-

Payment of advertising
participation

    1,606,052

          (1,606,052)

   1,504,211

        (1,504,211)

ENVASES CMF S.A.

Equity Investee

Container purchases

    7,205,814

                       -   

   7,837,577

                     -   

-

-

Services rendered

               -   

                       -   

      124,558

                     -   

-

-

Dividend payment

    2,560,000

                       -   

   3,316,031

                     -   

EMBONOR S.A.

Shareholder
related

Sale of finished products

    4,442,364

              973,492

   4,153,556

             843,915

 

-

Finished product
purchase

               -   

                       -   

      211,853

                     -   

EMBOTELLADORA COCA-COLA
POLAR S.A.

Shareholder
related

Sale of finished
products

    2,657,022

              284,645

   2,460,494

             440,769

CICAN S.A.

Equity Investee

Finished product
purchase

               -   

                       -   

      809,112

                     -   

 

-

Sales of raw materials

               -   

                       -   

      195,692

              55,028

IANSAGRO S.A.
 

Director in
common

Sugar purchases

    8,285,114

                       -   

   5,740,654

                     -   

BBVA ADMINISTRADORA GENERAL DE FONDOS

Director related
company

Redemption of mutual
funds

    6,890,000

                       -   

 48,580,770

                     -   

BBVA ADMINISTRADORA GENERAL DE FONDOS S.A.

Director related
company

Investment in mutual
funds

    6,890,000

                       -   

              -   

                     -   

VENDOMATICA S.A.

Director related
company

Sale of finished products

      648,252

              194,475

      686,190

             205,857



15






Note 7 – Inventories


 

June 30, 2008

June 30, 2007

 

Gross Value

Obsolesence provision

Net value

Gross Value

Obsolesence provision

Net value

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

 

 

 

 

 

 

Finished products

  13,569,171

       (185,277)

 13,383,894

  11,284,780

       (441,668)

 10,843,112

Raw materials

  10,954,644

       (147,041)

 10,807,603

  12,662,280

       (180,035)

 12,482,245

Products in process

    2,203,371

                 -   

   2,203,371

    1,306,998

                 -   

   1,306,998

Raw materials in transit

       716,959

          (9,707)

      707,252

       702,810

          (3,912)

      698,898

 

 

 

 

 

 

 

Total

  27,444,145

       (342,025)

 27,102,120

  25,956,868

       (625,615)

 25,331,253


Note 8 - Deferred Taxes and Income Taxes


a)

At period end 2008 and 2007, the Company did no present taxable profit or non-taxable profit funds.


Short-term and long-term assets and liabilities must be netted out to compose the general balance sheet on deferred taxes.


b) The following table contains information on deferred taxes:


 

June 30, 2008

June 30, 2007

 

Assets

Liabilities

Assets

Liabilities

 

Short term

Long term

Short term

Long term

Short term

Long term

Short term

Long term

Temporary differences

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Allowance for doubtful accounts

148,692

42,659

-

-

284,503

38,404

-

-

Vacation provision

168,440

-

-

-

149,952

-

-

-

Production expenses

16,103

-

-

-

3,216

-

-

-

Depreciation of property, plant & equipment

-

-

156,313

6,593,249

2,985

-

117,443

3,938,023

Severance indmenities

54,463

-

29,029

217,569

72,489

-

34,987

225,180

Others

975,303

704,119

28

-

582,493

860,601

11,574

-

Provision for assets write off

233,726

1,201,836

-

-

381,530

817,096

-

-

Provision for labor lawsuits

-

1,552,152

-

-

-

1,355,378

-

-

Tax loss carry-forwards

4,322,508

-

-

-

3,455,095

4,197,819

-

-

Guarantee deposit

-

-

-

-

-

-

-

1,089,000

Local bond issue expenses

-

-

-

141,219

-

-

-

160,049

Contingency allowance

-

337,468

-

-

-

260,206

-

-

Accrued interests abroad

-

-

-

-

-

-

4,611,986

-

Exchange rate difference

-

-

-

16,359,366

-

-

-

12,206,885

Income participation provision

467,646

-

-

 

394,900

-

-

 

Complementary accounts, net of amortization

-

-

-

(1,827,072)

-

-

-

(2,401,595)

Total

6,386,881

3,838,234

185,370

21,484,331

5,327,163

7,529,504

4,775,990

15,217,542


c) The following table contains information on income taxes at each period-end.


 

June 30, 2008

June 30, 2007

 

ThCh$

ThCh$

Current tax expense (tax allowance)

  (10,241,663)

     (7,622,945)

Tax expense adjustment (previous period)

      1,460,825

          107,973

Deferred income tax expense/effect over assets or liabilities

(3,686,683)

     (2,974,117)

Amortization of deferred income tax asset and liability complementary accounts

        (182,530)

        (211,515)

Other charges or credits

          898,021

          220,188

Total

  (11,752,030)

  (10,480,416)



16




Note 9 - Other Current Assets


 

June 30, 2008

June 30, 2007

 

ThCh$

ThCh$

Supplies

             5,541,492

           3,930,574

Cross currency swap effects

                        -   

          21,513,708

Short term bonds discount

               186,910

              203,222

Accrued interest on long-term bonds

                        -   

           1,067,858

Wachovia Investment Fund (restricted)

                        -   

              297,740

Others

               528,638

              498,945

Total

             6,257,040

          27,512,047


Note 10 - Property, Plant and Equipment


Property, plant and equipment consist principally of land, buildings, improvements and machinery. Machinery and equipment included production lines and supporting equipment; sugar processing and liquefaction equipment; transportation machinery; and computer equipment.  The Company has purchased insurance to cover its fixed assets and inventories.  These assets are geographically distributed as follows:


Chile

:

Santiago, Puente Alto, Maipú, Renca, Rancagua, San Antonio and Rengo

Argentina

:

Buenos Aires, Mendoza, Cordoba, and Rosario

Brazil

:

Rio de Janeiro, Niteroi, Campos, Cabo Frío, Nova Iguaçu, Espírito Santo and Vitoria.


a) Main components of property, plant and equipment

Balances at June 30, 2008

Balances at June 30, 2007

 

Assets

Accumulated depreciation

Net, property, plant and equipment

Assets

Accumulated depreciation

Net, property, plant and equipment

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Land

18,294,152

-

18,294,152

17,893,137

-

17,893,137

Buildings and improvements

107,225,708

(39,789,446)

67,436,262

97,088,996

(38,051,203)

59,037,793

Machinery and equipment

246,701,079

(193,925,770)

52,775,309

237,948,442

(192,463,897)

45,484,545

Other property, plant and equipment

243,010,457

(193,820,207)

49,190,250

236,294,953

(198,216,487)

38,078,466

Technical reappraisal of property, plant & equipment

2,278,657

(693,416)

1,585,241

2,281,682

(692,373)

1,589,309

Total

617,510,053

(428,228,839)

189,281,214

591,507,210

(429,423,960)

162,083,250


b) Other property, plant and equipment

 

 

 

 

 

 

 

 

June 30,  2008

June 30, 2007

 

 

 ThCh$

 ThCh$

 

 

 

 

Containers

 

             139,205,272

            134,907,065

Refrigerating equipment, promotional items and other minor assets

              59,563,566

              63,263,169

Furniture and tools

 

                8,599,063

                8,446,541

Other

 

              35,642,556

              29,678,178

 

 

 

 

Total other property, plant and equipment

 

             243,010,457

            236,294,953




17





c) Technical reappraisal of  property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

 

Balances at June 30, 2008

Balances at June 30, 2007

 

Assets

Accumulated depreciation

Net, property, plant and equipment

Assets

Accumulated depreciation

Net, property, plant and equipment

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Land

                1,521,972

                            -   

                1,521,972

1,523,789

-

1,523,789

Buildings and improvements

                   213,075

                  (156,336)

                     56,739

213,330

( 151,670)

61,660

Machinery and equipment

                   543,610

                  (537,080)

                       6,530

544,563

( 540,703)

3,860

Total

                2,278,657

                  (693,416)

                1,585,241

2,281,682

( 692,373)

1,589,309


d) Depreciation for the period


Depreciation charges for the period amounted to ThCh$ 16,789,515 (ThCh$ 15,815,018 in 2007) of which ThCh$ 13,382,508 (ThCh$ 11,831,312 in 2007) are included under Operating Costs and ThCh$ 3,407,007 (ThCh$ 3,983,706 in 2007) under Sales and Administrative Expenses in the income statement.





18




Note 11 - Investment in Related Companies


1.

Investments in related companies and the corresponding direct shareholding in equity, as well as the recognition of unrealized income at year end of the respective years are shown in the table attached.  




Company

 Country

 Functional Currency

 N° of Shares

 Ownership  Interest

 Equity of companies

 Income (loss) for the period

 Accrued income

 Partic. in net income (loss)

 Unrealized income (loss)

Accounting value of investment

2008

2007

2008

2007

2008

2007

2008

2007

2008

2007

2008

2007

2008

2007

 

 

 

 

%

%

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ENVASES CMF S.A.

CHILE

Ch$

              28,000

50.00%

50.00%

       35,055,987

       37,096,329

       1,452,723

      2,038,505

   248,712

    537,695

           17,527,994

            18,548,165

          1,048,348

           1,130,338

          16,479,646

           17,417,827

ENVASES CENTRAL S.A.

CHILE

Ch$

         1,499,398

49.91%

49.91%

          4,925,001

         4,767,335

           (20,310)

        (174,074)

   (15,432)

     (89,567)

            2,458,068

            2,379,377

            249,378

            249,677

           2,208,690

            2,129,700

KAIK PARTIPACOES

BRAZIL

US$

        16,098,919

11.32%

11.32%

        10,923,434

        16,568,078

       (557,828)

          199,997

   (63,144)

       22,639

             1,236,500

             1,875,454

                         -   

                         -   

            1,236,500

            1,875,454

CICAN S.A.

ARGENTINA

US$

                 3,040

-

15.00%

                         -   

          6,227,215

                      -   

           (17,544)

              -   

  (266,679)

                            -   

                946,537

                         -   

                         -   

                           -   

               946,537

HOLDFAB PARTIC. LTDA.

BRAZIL

US$

  1,283,158,339

14.73%

-

        29,243,166

                         -   

         1,210,617

                      -   

   178,347

                 -   

            4,308,074

                            -   

                         -   

                         -   

           4,308,074

                           -   

Total

 

 

 

 

 

 

 

 

 

 

 

  25,530,636

  23,749,533

   1,297,726

   1,380,015

  24,232,910

  22,369,518



19





The main changes occurred in the reported periods are described below:



In June, 2008 Embotelladora Andina S.A. acquired a 48% ownership interest in Embotelladoras del Sur S.A. for ThCh$753,582.  Subsequent to the acquisition Embotelladora Andina S.A. made a ThCh$81,600 loan to Embotelladoras del Sur S.A.  As of June 30, 2008 Embotelladoras del Sur S.A. records a negative equity of ThCh$714,928 which has been provisioned by Embotelladora Andina S.A. in accordance with its ownership interest.


The amounts disbursed by Embotelladora Andina S.A. in the acquisition of and loan to Embotelladoras del Sur S.A., as well as the recording of the proportionate loss of the negative equity of the latter has been recorded as an intangible since the final purpose is not that of acquiring the company but that of acquiring the rights of distribution of products of the water segment that were previously marketed by Embotelladoras del Sur S.A.


On October 4, 2007, our subsidiary Rio de Janeiro Refrescos Ltda, acquired a 14.732% ownership interest in Holdfab Participações Ltda., for an amount of ThR$12,831.63.  In turn, Holdfab Participações Ltda. holds a 50% ownership interest in Amarantina Participações S.A.


Centralli Refrigerantes S.A. records a negative equity, which has been provisioned accordingly.


The investment in Kaik Participações Ltda. (Brazil) where Embotelladora Andina S.A. holds an indirect ownership of 11.32% has been accounted for under the equity method, since the Company has a significant influence through one of its directors, who participates in the process of setting policies, operating and financial decision-making in accordance with the ownership structure which is exclusive owned by the Coca-Cola bottlers in Brazil


The investment in Envases Central S.A. is presented with a 48% reduction (the percentage share on the date of transaction) of the earnings generated during the sale to Envases Central during December 1996 for property located in Renca, because this transaction represents unrealized income for Embotelladora Andina S.A.  The amount of the reduction is reflected in the following chart.  This transaction will be realized once the property is transferred to a third party different from the group.


The investment in Envases CMF S.A. is presented with a 50% reduction of the earnings generated during the sale of machinery and equipment of our subsidiary Envases Multipack S.A. which took place in June, 2001, and will be recorded under Results during the remaining useful life period of the goods sold to Envases CMF S.A.  


Unrealized income corresponds to transactions between subsidiaries and/or the parent company that have been deducted or added to the category of the originating asset with the following effect on income of the subsidiaries:


Envases CMF S.A. (purchase of property, plant and equipment): ThCh$ -1,048,348 in 2008 (ThCh$ -1,130,338 in 2007)

Envases Central S.A. (purchase of finished products): ThCh$ -5,295 in 2008 (ThCh$ -2,686 in 2007)


2.

No liabilities have been designated as hedging instruments for investments abroad.

3.

Income likely to be remitted by subsidiaries abroad amounts to US$260 million.


Note 12 - Goodwill and Negative Goodwill


Company

June 30, 2008

June 30, 2007

Amortization during the period

Goodwill balance

Amortization during the period

Goodwill balance

 

ThCh$

ThCh$

ThCh$

ThCh$

RIO DE JANEIRO REFRESCOS LTDA.

            1,777,613

    35,824,600

     1,931,968

    42,843,603

EMBOTELLADORA DEL ATLÁNTICO S.A.

            1,378,007

    21,402,009

     1,502,960

    26,348,597

VITAL S. A.

                       -   

                 -   

          81,304

                 -   

Total

            3,155,620

    57,226,609

     3,516,232

    69,192,200




20





Note 13 - Other Long Term Assets


 

June 30, 2008

June 30, 2007

 

ThCh$

ThCh$

Bonds:

 

 

         Celulosa Arauco S.A.

-

13,088,309

         Enap S.A.

-

10,091,283

         Endesa S.A.

-

2,880,156

         Chile Soberano

-

8,208,532

         Petróleos Mexicanos S.A.

-

6,738,784

         Compañía Manufacturera de Papeles y Cartones S.A.

-

7,952,490

         Teléfonos de México S.A.

-

3,359,872

         Codelco S.A.

-

5,814,596

         México Soberano

-

5,307,311

         Brasil Telecom S.A.

-

2,260,107

         Raytheon Company

-

2,327,163

         International Paper Company

-

2,295,002

         Altria Group

-

1,303,626

         Alcoa Inc.

-

1,167,901

 

 

 

Judicial deposits (Brazil)

8,766,667

6,731,946

Transfer fiscal credits (Brazil)

6,534,416

5,660,168

Prepaid expenses

3,871,705

3,204,184

Bond issuance and placement expenses

2,834,243

3,135,058

Spare parts

2,595,570

3,133,892

Non operating assets

1,305,912

480,580

Cross currency swaps

-

9,181,705

Others

60,625

647,509

 

 

 

Total

        25,969,138

        104,970,174





21




Note 14 - Short-Term and Long-Term Bank Liabilities


a) SHORT TERM BANK LIABILITIES

 

 

 

 

 

 

 

Currency or indexation adjustment

 

 

Bank or Financial Institution

Other foreign currencies

Indexed Ch$

        TOTAL

 

2008

2007

2008

2007

2008

2007

 

 ThCh$

 ThCh$

 ThCh$

 ThCh$

 ThCh$

 ThCh$

BOSTON-FINAME

-

197,382

-

-

-

197,382

SANTANDER FINAME

-

140,655

-

-

-

140,655

ALFA FINAME

-

30,716

-

-

-

30,716

BILBAO VISCAYA ARGENTARIA

-

-

62,001

-

62,001

-

BANCO DE CHILE

-

-

149,950

-

149,950

-

GALICIA

3,529,202

-

-

-

3,529,202

-

NVO SANTA FE

1,766,947

-

-

-

1,766,947

-

BBVA FRANCES

1,790,472

-

-

-

1,790,472

-

Total

7,086,621

368,753

211,951

-

7,298,572

368,753

Principal due

7,086,621

368,753

211,951

-

7,298,572

368,753

 

 

 

 

 

 

 

Annual average interest rate

17.64%

13.47%

8.58%

 

 

 

Foreign currency liabilities

97.10%

 

 

 

 

 

Local currency liabilities

2.90%

 

 

 

 

 

 

 

 

 

 

 

 


b) LONG TERM BANK LIABILITIES (short term portion)

 

 

 

 

Currency or indexation adjustment

Bank or Financial Institution

Other foreign currencies

TOTAL

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

ALFA

 139,052

 -

 139,052

 -

VOTORANTIM

 2,199

 -

 2,199

 -

TOTAL

 141,251

 -

 141,251

 -

Principal due

 141,251

 -

 141,251

 -

 

 

 

 

 

Annual average interest rate

11.89%

 

 

 

 

 

 

 

 

Foreign currency liabilities

100%

 

 

 

Local currency liabilities

-

 

 

 


Note 15 - Long-Term Bank Liabilities


 

 

Years to maturity

Total long term at period end

Annual average interest rate

Total long term at period end

Bank or Financial Institution

Currency or indexation adjustment

More than 1 up to 2

More than 2 up to 3

More than 3 up to 5

2008

2007

 

 

ThCh$

ThCh$

ThCh$

ThCh$

 

ThCh$

BANCO VOTORANTIM

Other currencies

 134,803

 136,101

 102,933

 373,837

 9.0%

 484,614

BANCO ALFA

Other currencies

 203,675

 192,977

-

 396,652

 11.5%

 363,093

TOTAL

 

 338,478

 329,078

 102,933

 770,489

 

 847,707

Foreign currency liabilities

100%

 

 

 

 

 

 



22







Note 16 – Long and Short-Term Bonds Payable (Promissory Notes and Bonds)


1.

Current risk rating of bonds is as follows:


BONDS ISSUED IN THE US MARKET

A

:

Rating according to Fitch Ratings Ltd.

BBB+

:

Rating according to Standard & Poor’s


BONDS ISSUED IN THE LOCAL MARKET

AA+

:

Rating according to Fitch Chile Clasificadora de Riesgo Ltda.

AA

:

Rating according to Feller Rate Clasificadora de Riesgo Ltda.


2.

Bond repurchases.


During 2000, 2001, 2002 and 2007, Embotelladora Andina S.A. repurchased bonds issued in the U.S. market through its subsidiary, Abisa Corp S.A. for a total amount of US$198 million of the US$200 million, which are presented deducting the long term liability from the bonds payable account.


3.

Bonds issued by the subsidiary Rio de Janeiro Refrescos Ltda. (RJR).


The subsidiary RJR has liabilities corresponding to an issuance of bonds for US$75 million maturing in December 2012 and semiannual interest payments. At period end, all such bonds are wholly-owned by the subsidiary Abisa Corp. Consequently, the effects of such transactions have been eliminated from these consolidated financial statements, both in the balance sheet and in the consolidated statement of income.


The following table contains more information on Bonds Payable:



Instrument subscription or ID N°

Series

Current nominal value

Currency

Interest rate

Maturity date

Term

Par value

Placement in Chile or abroad

Interest paid

Amortization period

2008

2007

Current portion of bonds payable

 

 

 

 

 

 

 

ThCh$

ThCh$

 

Yankee bonds interests

A

               -   

US$ Exchange rate

7.00%

Oct. 1, 2007

Semiannual

October 2007

 -

 18,725,686

Abroad

Yankee bonds interests

B

   2,000,000

US$ Exchange rate

7.63%

Oct. 1, 2027

Semiannual

October 2027

 20,055

 43,748

Abroad

Register 254 SVS June 13, 2001 capital
and interest

A

               -   

UF

6.20%

June 1, 2008

Semiannual

June 2008

-

 13,454,057

Chile

Register 254 SVS June 13, 2001 capital
and interest

B

   3,700,000

UF

6.50%

June 1, 2026

Semiannual

December 2009

 399,508

 400,098

Chile

Total current maturities

 

 

 

 

 

 

 

 419,563

 32,623,589

 

 

 

 

 

 

 

 

 

 

 

 

Long term portion of bonds payable

 

 

 

 

 

 

 

 

 

 

Yankee bonds

B

   2,000,000

US$ Exchange rate

7.63%

Oct. 1, 2027

Semiannual

October 2027

 1,052,100

 2,295,002

Abroad

Register 254 SVS June 13, 2001

B

   3,700,000

UF

6.50%

June 1, 2026

Semiannual

December 2009

 74,935,027

 75,042,368

Chile

Total long term

 

 

 

 

 

 

 

 75,987,127

 77,337,370

 


Note 17 - Provisions and Write-Offs


 

Short term

Long term

Provisions

 

2008

2007

2008

2007

 

ThCh$

ThCh$

ThCh$

ThCh$

 

 

 

 

 

Taxation on banking transactions and social contributions (Brazil)

3,485,575

2,686,181

8,133,007

9,540,357

Staff severance indemnities

711,674

736,320

6,700,709

6,373,795

Contingencies

57,101

88,108

2,714,420

2,788,559

Others

-

-

343,165

-

TOTAL

4,254,350

3,510,609

17,891,301

18,702,711



23




Note 18 - Staff Severance Indemnities


Staff Severance Indemnities

June 30, 2008

June 30, 2007

 

ThCh$

ThCh$

Beginning balance

7,133,869

6,782,253

Provision for the period

819,147

426,514

Payments

( 540,633)

( 98,652)

Ending balance

7,412,383

7,110,115

 

Note 19 – Other Long Term Liabilities


 

June 30, 2008

June 30, 2007

 

ThCh$

ThCh$

Guaranty on containers

9,478,750

9,239,332

Participation acquisition of assets

2,957,703

1,648,530

Advertising agreements

108,723

103,389

Others

907,070

-

Total

13,452,246

10,991,251


Note 20 - Minority Interest


 

June 30, 2008

June 30,2007

LIABILITIES

ThCh$

ThCh$

 

 

 

Vital Aguas S. A.

1,310,121

1,318,948

Embotelladora del Atlántico S. A.

8,830

22,102

Andina Inversiones  Societarias S.A.

18

45

 

1,318,969

1,341,095

 

 

 

 

 

 

 

June 30,2008

June 30,2007

INCOME STATEMENT

ThCh$

ThCh$

 

 

            

Vital Aguas S. A.

8,851

(41,842)

Embotelladora del Atlántico S. A.

(476)

(570)

Andina Inversiones  Societarias S.A.

(2)

(4)

 

8,373

(42,416)



24




Note 21 - Changes in Shareholders’ Equity


The activity in Shareholders’ Equity, Dividend Distribution and Other Reserves is detailed in the following tables:


 

June 30,2008

 

June 30,2007

 

Paid in
Capital

Reserve
Capital
Revalued

Other
Reserves

Accumulated Income

Interim
Dividends

Net
Income

 

Paid in
Capital

Reserve
Capital Revalued

Other
Reserves

Accumulated Income

Interim Dividends

Net
Income

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Beginning balance

217,013,513

-   

(11,443,442)

11,171,454

(17,194,331)

81,601,944

 

202,060,999

-   

-   

10,005,036

(13,438,065)

74,355,094

Distribution of prior
year income

-   

-   

-   

64,407,613

17,194,331

(81,601,944)

 

-   

-   

-   

60,917,029

13,438,065

(74,355,094)

Final dividend prior year

-   

-   

-   

(7,288,372)

-   

-   

 

-   

-   

-   

(8,876,966)

-   

-   

Translation adjustment reserve

-   

-   

5,062,516

-   

-   

-   

 

-   

-   

(1,951,883)

-   

-   

-   

Extraordinary dividend

-   

-   

-   

(47,897,296)

-   

-   

 

-   

-   

-   

(52,040,412)

-   

-   

Capital revalued

-   

6,944,432

(366,198)

1,590,745

-   

-   

 

-   

3,839,159

33,256

616,509

-   

-   

Income for the period

-   

-   

-   

-   

-   

38,456,554

 

-   

-   

-   

-   

-   

35,014,442

Interim dividends

-   

-   

-   

-   

(5,588,018)

-   

 

-   

-   

-   

-   

(5,588,018)

-   

Ending balance

217,013,513

6,944,432

(6,747,124)

21,984,144

(5,588,018)

38,456,554

 

202,060,999

3,839,159

(1,918,627)

10,621,196

(5,588,018)

35,014,442

Price level restated balances

 

 

 

 

 

 

 

220,044,428

4,180,844

(2,089,385)

11,566,482

(6,085,352)

38,130,727



Number of shares

 

 

Series

Subscribed shares

Paid in shares

Number of shares with voting rights

A

380,137,271

380,137,271

380,137,271

B

380,137,271

380,137,271

380,137,271



Capital

 

 

Series

Subscribed capital

Paid in capital

 

ThCh$

ThCh$

A

108,506,757

108,506,757

B

108,506,756

108,506,756




25





Other Reserves

 

 

 

 

 

 

 

 

 

Balance of Other Reserves is composed as follows:

 

 

 

 

 

 

 

2008

2007

 

 

 

ThCh$

ThCh$

 

 

 

 

 

Reserve for cumulative translation adjustments(1)

 

 

( 7,865,497)

( 3,209,103)

Reserve for technical reappraisal of property, plant and equipment

 

69,440

84,046

Other

 

 

1,048,933

1,035,672

Total

 

 

( 6,747,124)

( 2,089,385)

 

 

 

 

 

(1)The Reserve for cumulative translation adjustments was established in accordance with Technical Bulletin No. 64 issued by the Chilean Institute of Accountants and regulations specified under Circular letter No. 5,294 from the SVS.

 

 

 

 


The activity in the Reserve for cumulative translation adjustments was as follows:

 


 

 

 

 

Foreign Exchange rate generated during the period

Reserve release / realized(*)

Balance June 30, 2008

 

 

 

Balance

Company

 

 

January 1, 2007

Investment

Liabilities

 

 

 

ThCh$

ThCh$

ThCh$

 

ThCh$

Rio de Janeiro Refrescos Ltda.

 

 

(7,817,197)

(31,668)

-

2,601,802

(5,247,063)

Embotelladora del Atlántico S. A.

 

 

(5,110,816)

579,218

-

1,913,164

(2,618,434)

Total

 

 

(12,928,013)

547,550

-

4,514,966

(7,865,497)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(*) Reserve realized resulted from dividends paid by our subsidiary Río de Janeiro Refrescos Ltda. and by the capital decrease and dividend distribution of our subsidiary Embotelladora del Atlántico S.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 





26




Note 22 - Other Non-Operating Income and Expenses


 

2008

2007

 

 

 

ThCh$

ThCh$

 

 

Other non-operating income during the period was as follows:

 

 

 

 

 

 

 

 

 

Reverse provision

         4,297,131

           792,278

 

 

Recovery of prior year taxes

            477,677

         2,192,186

 

 

Earnings on sale of property, plant & equipment

              56,823

                    -   

 

 

Other income

            215,147

           323,966

 

 

Sub-total

         5,046,778

         3,308,430

 

 

Translation of financial statements(1)

            432,797

         1,224,634

 

 

Total

         5,479,575

         4,533,064

 

 

 

 

 

 

 

 

 

 

 

 

Other non-operating expenses during the period was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

Conversion adjustment reserve realized(2)

        (4,514,966)

          (520,740)

 

 

Bank taxes(3)

        (1,053,228)

        (1,402,157)

 

 

Provision for labor and commercial lawsuits

           (414,052)

          (283,280)

 

 

Obsolescence and write-offs of property, plant and equipment

                    -   

          (472,028)

 

 

Provision loss of investment in Centralli

             (54,991)

            (46,993)

 

 

Loss on sale of property, plant and equipment

                    -   

          (247,040)

 

 

Others

           (789,940)

          (552,058)

 

 

 

 

 

 

 

Total

        (6,827,177)

        (3,524,296)

 

 

 

 

 

 

 

 

 

 

 

 

(1) This refers to the effects of the translation of the financial statements corresponding to investment in foreign companies (translation of local currency to US dollars), in accordance with Technical Bulletin N°64 issued by the Chilean Institute of Accountants, which are presented as Other Non Operating Income and/or expenses accordingly.

 

 

(2) This refers to the release of conversion adjustment reserves due to dividend payments carried out at our subsidiary Rio de Janeiro Refrescos Ltda. and the remittance of capital by Embotelladora del Atlántico S.A. during the 2008 and 2007 period, respectively.

 

 

(3) This refers to taxes charged in the normal course of business due to banking accounts movements in our foreign subsidiaries and are not related to the obtention of financial resources.

 

 





27






Note 23 - Price-Level Restatement


 

Adjustment index

June 30,2008

June 30,2007

Assets -  (charges)/credits

 

 ThCh$

 ThCh$

Inventories

CPI

            (34,587)

             (84,741)

Property, plant and equipment

CPI

         3,199,168

         1,570,228

Investments in related companies

CPI

         4,422,376

         4,399,847

Cash, Time Deposits, Marketable Securities

UF

            635,358

-

Cash, Time Deposits, Marketable Securities

CPI

         1,406,711

            238,563

Short term accounts receivable from related companies

UF

            218,830

-

Short term accounts receivable from related companies

CPI

            277,142

            588,454

Recoverable taxes

CPI

                9,337

              71,458

Other current assets

UF

            520,853

            266,430

Other current assets

CPI

              87,470

             (27,342)

Other long term assets

UF

              14,331

                6,868

Other long term assets

CPI

              80,292

         1,473,923

Cost and expense accounts

CPI

         2,306,691

         1,269,979

Total (charges) credits

 

       13,143,972

         9,773,667

 

 

 

 

Liabilities - (charges)/credits

 

 

 

Shareholders’ equity

CPI

       (8,168,979)

        (4,888,439)

Short and long term bonds payable

UF

       (2,275,470)

        (1,336,638)

Short and long term bonds payable

CPI

            (67,885)

           (353,005)

Other current liabilities

UF

          (220,392)

           (100,208)

Other current liabilities

CPI

          (295,578)

           (229,674)

Other long term liabilities

CPI

          (126,325)

             (78,431)

Long term accounts payable to related companies

UF

-

           (260,078)

Short term accounts payable to related companies

CPI

 -

           (704,034)

Income accounts

CPI

       (2,875,728)

        (1,732,110)

Total (charges) credits

 

     (14,030,357)

        (9,682,617)

Price-level restatement (loss ) gain

 

          (886,385)

              91,050






28




Note 24 - Foreign Exchange Gains/Losses


 

Currency

June 30, 2008

June 30,2007

Assets - (charges)/credits

 

ThCh$

ThCh$

Cash

US$

           (29,720)

            25,537

Time deposits

US$

             (1,647)

               (457)

Marketable securities (net)

US$

       3,183,328

         (761,498)

Sales receivable

US$

 447

 -

Other debtors (net)

US$

            41,812

               (138)

Accounts receivable related companies

US$

       1,352,341

      (1,498,027)

Inventories (net)

US$

 -

           (10,360)

Recoverable taxes

US$

 83

 -

Prepaid expenses

US$

 210

 -

Other current assets

US$

          465,950

          187,991

Property, plant and equipment

US$

 210

             (6,250)

Others

US$

           (63,600)

      (1,933,635)

Total (charges)/credits

 

       4,949,414

      (3,996,837)

 

 

 

 

Liabilities - (Charges) / credits

 

 

 

Bonds payable

US$

          149,388

           (42,542)

Accounts payable

US$

           (51,131)

             (1,899)

Provisions

US$

         (503,871)

             (4,003)

Prepaid income

US$

              2,417

 -

Other current liabilities

US$

         (379,280)

           (46,764)

Bonds payable long term

US$

           (26,519)

          614,658

Total (charges) credits

 

         (808,996)

          519,450

Foreign exchange gain (loss) on income

 

       4,140,418

      (3,477,387)



Note 25 - Share and Debt Security Issue and Placement Expenses


Bond issue and placement expenses are presented in Other current assets and Other long-term assets and are amortized on a straight-line basis over the term of the debt issued. Amortization is presented as financial expenses.


Bonds issued in the US market:

Debt issue costs and discounts have all been amortized, as a result of the repurchase of Bonds reported in note 16.


Bonds issued in the local market:

Debt issue costs and interest rate differences net of amortization as of the end of the period amounted to ThCh$3,210,384 and ThCh$3,527,737 in 2007.  Disbursements for risk rating reports, legal and financial advisory services, printing and placement fees are included as Debt issue costs.


Amortization for the period 2008 amounted to ThCh$193,627 and ThCh$208,512 in 2007.




29




Note 26 - Consolidated Statement of Cash Flows


For the projection of future cash flows, there are no transactions and events to consider which have not been revealed in these financial statements and accompanying notes.

The following table presents an itemization of the movement of assets and liabilities not affecting the cash flow in the period, but compromising future cash flows.


 

June 30, 2008

Maturity date

June 30, 2007

Maturity date

 

ThCh$

M$

Expected cash outflow

 

 

 

 

Expenses

 

 

 

 

Dividend payment

(5,588,018)

31-Jul-08

( 56,672,009)

5-Jul-07

Dividend payment

-

 

( 6,085,352)

26-Jul-07

Addition to property, plant and equipment

(3,166,935)

15-Aug-08

( 1,315,321)

31-Aug-07

Addition to property, plant and equipment

(437,058)

31-Jul-08

( 676,579)

31-Jul-07

Addition to property, plant and equipment

( 14,360)

30-Sep-08

( 69,489)

30-Sep-07

Total expenses

( 9,206,371)

 

( 64,818,750)

 

 

 

 

 

 

Expected cash inflow

 

 

 

 

Income

 

 

 

 

Sale of property, plant and equipment

20,207

31-Jul-08

10,729

15-Aug-07

Total income

20,207

 

10,729

 

 

 

 

 

 

Total net

( 9,186,164)

 

( 64,808,021)

 






30




Note 27 - Derivative Contracts


Derivative contracts at June 30, 2008 were as follows:


 

 

 

 

 

 

Hedged item or Transaction

 

 Assets / Libailities

 Effect on income

Derivative

Contract

Value

Maturity period

Specific

Item

Position Purchase / Sale

Concept

 Amount

 Hedged

Item

Value

 Item

 Amount

 Realized

 Unrealized

 

 

ThCh$

 

 

 

 

ThCh$

ThCh$

 

ThCh$

ThCh$

ThCh$

FR

CCPE

37,751,060

3rd Quarter 2008

US$
Exchange Rate

P

Foreign currency investment

37,751,060

39,866,992

Other current
liabilities

-

(2,115,933)

-

FR

CCTE

19,643,730

3rd Quarter 2008

US$
Exchange Rate

P

Suppliers foreign currency

19,639,681

-

Other current assets
and liabilities

773,133

(315,401)

(457,732)

FR

CCTE

2,208,173

3rd Quarter 2008

US$
Exchange Rate

S

Suppliers foreign currency

2,229,926

-

Other current assets
and liabilities

88,502

-

(88,502)

FR

CCTE

23,296,732

4th Quarter 2008

US$
Exchange Rate

P

Suppliers foreign currency

23,301,660

-

Other current assets
and liabilities

777,668

-

(777,668)

FR

CCTE

3,311,986

4th Quarter 2008

US$
Exchange Rate

S

Suppliers foreign currency

3,324,636

-

Other current assets
and liabilities

140,034

-

(140,034)

FR

CCTE

5,587,340

1st Quarter 2009

US$
Exchange Rate

P

Suppliers foreign currency

5,587,242

-

Other current assets
and liabilities

377,751

-

(383,991)



31




Note 28 - Contingencies and Restrictions


a.

Litigation and other legal actions:


There are various judicial actions and other out-of-court claims pending against the Company incidental to its business and operations. Management believes, based on the opinion of its legal counsel, that none of these proceedings will have a material adverse effect on the Company’s financial position or result of operations.

 

Current lawsuits and other legal actions are described below.


1)

Embotelladora del Atlántico S.A. faces labor and other lawsuits.  Accounting provisions to back any probable loss contingency stemming from these lawsuits, amounts to ThCh$1,521,597 (ThCh$1,625,117 in 2007).  In accordance with its legal counsel’s opinion, the Company deems improbable that unstipulated contingencies may affect the results or equity of the Company.  


2)

Rio de Janeiro Refrescos Ltda. faces labor, tax and other lawsuits. Accounting provisions to back any probable loss contingency arising from these lawsuits, amounts to ThCh$1,187,207 (ThCh$1,061,956 in 2007).  In accordance with its legal counsel’s opinion, the Company deems improbable that unstipulated contingencies may affect the results or equity of the Company.  


3)

Embotelladora Andina S.A. faces, labor, tax, commercial and other lawsuits.  Accounting provisions to back any probable loss contingency stemming from these lawsuits, amounts to ThCh$15,082 (ThCh$70,454 in 2007).   In accordance with its legal counsel’s opinion, the Company deems improbable that contingencies without provisions may affect the results or equity of the Company.


b.

Restrictions


The bond issue and placement on the US market for US$ 200 million is subject to certain restrictions against preventive attachments, sale and leaseback transactions, sale of assets, subsidiary debt and certain conditions in the event of a merger or consolidation.


The bond issue and placement in the Chilean market for UF 3,700,000 is subject to the following restrictions:


Leverage ratio, defined as the total financial debt/shareholder’s equity plus minority interest should be less than 1.20 times.


Financial debt shall be deemed Consolidated Finance Liabilities which include: (i) short-term bank liabilities, (ii) short-term portion of long-term bank liabilities, (iii) short-term bonds payable-promissory notes, (iv) short-term portion of bonds payable, (v) long-term bank liabilities, and (vi) long-term bonds payable.  Consolidated equity means Total equity plus Minority Interest.


Consolidated assets are to be free of any pledge, mortgage or other encumbrance for an amount equal to at least 1.30 times the consolidated liabilities that are not guaranteed by the investee.


Andina must retain and, in no way, lose, sell, assign or dispose of to a third party the geographical zone denominated “Región Metropolitana”, as a franchised territory in Chile by The Coca-Cola Company for the preparation, production, sale and distribution of the products and brands in accordance with the respective Bottling agreement, renewable from time to time.


Andina shall not lose, sell, assign or dispose of to a third party any other territory in Brazil or Argentina that is currently franchised to Andina by The Coca-Cola Company for the preparation, production, sale and distribution of the products and brands of the franchisor, as long as the referred territory represents more than forty percent of the Company’s Consolidated Operating Cash Flows.




32




c.

Direct guarantees


Guarantees at June 30, 2008 are presented on the following table:


 

 

 

 

Assets involved

Balances pending at end of period

 

 

 

Guarantee creditor

Debtor

 

Type of
guaranty

Guaranty release

 

Name

Relation

 

Type

Accounting
Value

2008

2007

2009

2010

2011

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

AGA S.A.

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty
receipt

Agreement

-

157,815

172,125

-

-

157,815

MUNICIPALIDAD DE SANTIAGO

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty
receipt

Guaranty
Receipt

-

11,333

11,358

-

11,333

-

ESCUELA MILITAR

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty
receipt

Guaranty
Receipt

-

1,304

-

304

1,000

-

MUNICIPALIDAD DE MAIPU

EMBOTELLADORA ANDINA S.A.

Parent company

Guaranty
receipt

Guaranty
Receipt

-

101,324

-

-

-

-

ESTADO RIO DE JANEIRO

RIO DE JANEIRO REFRESCOS LTDA.

Subsidiary

Mortgage

Real estate

11,847,287

13,419,576

11,107,630

-

-

-

PODER JUDICIARIO

RIO DE JANEIRO REFRESCOS LTDA.

Subsidiary

Judicial
Deposit

Long term
assets

12,184,138

-

-

-

-

-

ADUANA DE EZEIZA

EMBOTELLADORA DEL ATLANTICO S.A.

Subsidiary

Guaranty
insurance

Temporary
export
of molds

10,086

-

-

-

-

-


Note 29 - Guarantees from Third Parties


Guarantees from Third Parties at June 30, 2008 were as follows:


Guarantor

Relationship

Type of Guarantee

Amount

Currency

Transaction

 

 

 

 

 

 

AGA S.A.

Parent Company

Receipt

600,000

US$

Supplier agreement

RUSEEL W. COFFIN

Subsidiary

Letter of credit

57,986,569

US$

Purchase of Nitvitgov Refrigerantes S.A.

CONFAB

Subsidiary

Mortgage

30,000,000

US$

Purchase of Rio de Janeiro Refrescos Ltda.

SEVERAL CLIENTS

Subsidiary

Deposits

3,852,058

US$

Guaranty over containers

CONSTRUCTORA PRECON S.A.

Parent Company

Receipt

9,329

UF

Construction agreement







33




Note 30 - Local and Foreign Currency

Assets at each period end were composed of local and foreign currencies as follows:

 

Amount

June 30, 2008

June 30, 2007

 

 

ThCh$

ThCh$

Current Assets

 

 

 

Cash

Indexed Ch$

621,172

-

-

Non-indexed Ch$

3,300,132

5,454,108

-

US$

159,914

22,993,083

-

$AR

1,173,849

914,869

-

$R

3,155,872

4,593,542

Time Deposits

Non-indexed Ch$

30,486,498

17,439,298

-

US$

6

3,602,796

-

$AR

36,096

-

-

$R

-

168,303

Marketable Securities (Net)

Non-indexed Ch$

6,619,798

954,851

-

US$

57,450,173

26,837,485

-

$AR

-

1,521,429

-

$R

88,587

-

Trade Accounts Receivable (Net)

Non-indexed Ch$

12,612,860

11,063,883

-

Indexed Ch$

120,011

-

-

US$

677,974

609,164

-

$AR

1,835,638

1,784,039

-

$R

13,206,316

11,661,093

Notes Receivable

Non-indexed Ch$

5,100,340

4,761,118

-

$AR

577,724

360,347

-

$R

2,136,948

2,677,081

Other Debtors (Net)

Non-indexed Ch$

4,002,585

2,196,149

-

Indexed Ch$

928,848

-

-

US$

71,253

488,058

-

$AR

1,373,762

462,587

-

$R

9,986,247

5,255,448

Notes Receivable Related Companies

Non-indexed Ch$

1,292,800

1,010,418

Inventories (Net)

Non-indexed Ch$

4,344,412

5,598,289

-

Indexed Ch$

2,102,087

-

-

US$

3,516,133

2,297,547

-

$AR

5,589,578

4,833,514

-

$R

11,549,910

12,601,903

Recoverable Taxes

Non-indexed Ch$

778,895

1,384,892

-

Indexed Ch$

1,589,360

-

-

US$

-

282,158

-

$AR

455,445

846,939

-

$R

199,069

294,253

Prepaid Expenses

Non-indexed Ch$

1,608,573

1,436,922

-

US$

123,643

79,808

-

$AR

273,771

265,487

-

$R

1,135,827

724,236

Deferred Taxes

Indexed Ch$

65,663

-

-

Non-indexed Ch$

698,916

-

-

$AR

359,010

271,065

-

$R

5,077,922

280,108

Other Current Assets

Indexed Ch$

1,477,169

974,959

-

Non-indexed Ch$

227,914

486,796

-

US$

440,881

23,019,275

-

$AR

951,455

762,398

-

$R

3,159,621

2,268,619

Property, Plant and Equipment

 

 

 

Property, Plant and Equipment

Indexed Ch$

93,187,776

74,701,866

-

US$

96,093,438

87,381,384

Other Assets

 

 

 

Investments in Related Companies

Indexed Ch$

18,688,336

19,547,525

-

US$

-

946,537

-

$R

5,544,574

1,875,456

Investments in Other Companies

US$

102,444

14,422

-

Indexed Ch$

47,177

47,233

Goodwill

Indexed Ch$

1,043,684

1,197,845

-

US$

56,182,925

67,994,355

Long Term Debtors

Indexed Ch$

11,021

11,315

-

$R

-

43,537

-

$AR

14,495

15,923

Notes Receivable Related Companies

Indexed Ch$

45,890

39,396

Intangibles

Non-indexed Ch$

1,198,742

-

-

US$

300,834

-

-

$AR

-

457,947

Amortization

US$

(157,939)

(285,689)

Others

Indexed Ch$

285,481

-

-

Non-indexed Ch$

4,308,277

3,245,381

-

US$

(802,123)

85,005,809

-

$AR

3,229,419

2,423,601

-

$R

18,948,084

14,295,383

Total Assets

Indexed Ch$

120,213,675

96,520,139

 

Non-indexed Ch$

76,580,742

55,032,105

 

US$

214,159,556

321,266,192

 

$AR

15,870,242

14,920,145

 

$R

74,188,977

56,738,962



34




Note 30 - Local and Foreign Currency (continuation)


Current liabilities for the period ended June 30, 2008 and 2007, denominated in local and foreign currencies were as follows:


 

 

Up to 90 days

 

90 days to 1 year

 

 

June 30, 2008

June 30, 2007

June 30, 2008

June 30, 2007

 

Currency

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Short term bank liabilities

Non-indexed Ch$

211,951

8.58%

-

 

-

 

-

 

-

$AR

-

 

-

 

7,086,621

17.64%

-

 

-

$R

-

 

-

 

-

 

368,753

13.47%

Long term bank liabilities

US$

-

 

-

 

-

 

-

 

-

$R

-

 

-

 

141,251

11.89%

-

 

Long term bonds payable

Indexed Ch$

-

 

7,161,155

6.20%

399,508

6.50%

6,693,000

6.20%

-

US$

-

 

365,811

7.35%

20,055

7.63%

18,403,623

7.35%

Dividends payable

Non-indexed Ch$

5,798,456

 

62,992,550

 

-

 

-

 

-

$AR

5,600

 

-

 

-

 

-

 

Accounts payable

Non-indexed Ch$

21,758,231

 

15,663,629

 

-

 

-

 

-

US$

1,908,758

 

2,580,151

 

-

 

-

 

-

$AR

10,705,535

 

5,307,826

 

-

 

-

 

-

$R

9,953,918

 

8,946,516

 

-

 

-

 

-

EUROS$

10,131

 

2,376

 

-

 

-

 

Other crecitors

$AR

167,132

 

86,215

 

44,474

 

37,751

 

-

$R

5,877,936

 

4,331,793

 

-

 

-

 

-

US$

94,258

 

192,496

 

-

 

-

 

Notes and accounts payable related companies

Non-indexed Ch$

4,245,856

 

1,137,573

 

-

 

-

 

-

US$

-

 

1,480,442

 

-

 

-

 

-

$AR

1,972,882

 

-

 

-

 

-

 

-

$R

1,486,655

 

1,617,825

 

-

 

-

 

Provisions

Non-indexed Ch$

726,753

 

788,221

 

-

 

-

 

-

$R

-

 

2,722,388

 

3,527,597

 

-

 

Withholdings

Non-indexed Ch$

6,018,193

 

4,314,420

 

-

 

-

 

-

$AR

6,624,215

 

4,186,046

 

-

 

-

 

-

$R

-

 

-

 

3,150,202

 

1,876,516

 

-

EUROS$

-

 

-

 

-

 

-

 

Income tax provision

Non-indexed Ch$

5,272

 

708,184

 

311,241

 

-

 

-

$AR

1,445,633

 

-

 

-

 

175,602

 

-

$R

-

 

511,495

 

432,706

 

-

 

Unearned income

Non-indexed Ch$

128

 

595,010

 

-

 

-

 

Other current liabilities

Non-indexed Ch$

2,346,015

 

4,721,060

 

-

 

-

 

-

US$

2,115,933

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

Non-indexed Ch$

41,110,855

 

90,920,647

 

311,241

 

-

 

 

$AR

20,920,997

 

9,580,087

 

7,131,095

 

213,353

 

 

$R

17,318,509

 

18,130,017

 

7,251,756

 

2,245,269

 

 

US$

4,118,949

 

4,618,900

 

20,055

 

18,403,623

 

 

Indexed Ch$

-

 

7,161,155

 

399,508

 

6,693,000

 

 

EUROS$

10,131

 

2,376

 

-

 

-

 








35




Note 30 - Local and Foreign Currency (continuation)


Long term liabilities at June 30, 2008 were composed of local and foreign currencies as follows:


 

Currency

1 to 3 years

3 to 5 years

5 to 10 years

Over 10 years

 

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

 

 

ThCh$

%

ThCh$

%

ThCh$

%

ThCh$

%

Long term bank liabilities

$R

770,489

10.67%

-

 

-

 

-

 

Long term bonds payable

Indexed Ch$

8,815,883

6.50%

13,223,825

6.50%

22,039,708

6.50%

30,855,626

6.50%

 

US$

-

 

-

 

-

 

1,052,100

7.63%

Other creditors

$AR

90,107

 

-

 

-

 

-

 

Notes and accounts payable related companies

Non-indexed Ch$

3,200,259

 

-

 

-

 

-

 

Provisions

Indexed Ch$

-

 

-

 

-

 

6,280,864

 

-

Non-indexed Ch$

763,010

 

-

 

-

 

-

 

-

$AR

1,521,597

 

-

 

-

 

-

 

-

$R

9,462,376

 

-

 

-

 

-

 

Deferred taxes

Non-indexed Ch$

-

 

-

 

-

 

100,010

 

-

$AR

-

 

466,114

 

-

 

-

 

-

$R

17,079,973

 

-

 

-

 

-

 

Other liabilities

Non-indexed Ch$

-

 

-

 

4,852,382

 

-

 

-

$AR

-

 

270,872

 

2,437,844

 

-

 

-

$R

5,754,587

 

-

 

-

 

-

 

Total long term liabilities

 

 

 

 

 

 

 

 

 

 

$R

33,067,425

 

-

 

-

 

-

 

 

Indexed Ch$

8,815,883

 

13,223,825

 

22,039,708

 

37,136,490

 

 

US$

-

 

-

 

-

 

1,052,100

 

 

$AR

1,611,704

 

736,986

 

2,437,844

 

-

 

 

Non-indexed Ch$

3,963,269

 

-

 

4,852,382

 

100,010

 


Long term liabilities at June 30, 2007 were composed of local and foreign currencies as follows:


 

Currency

1 to 3 years

3 to 5 years

5 to 10 years

Over 10 years

 

 

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

Amount

Annual average interest rate

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Long term bank liabilities

$R

847,707

 

-

 

-

 

-

 

Long term bonds payable

US$

-

 

-

 

-

 

2,295,003

7.63%

-

Indexed Ch$

4,414,273

6.20%

8,828,514

6.20%

22,071,285

6.20%

39,728,295

6.20%

Other creditors

$AR

113,339

 

-

 

-

 

-

 

-

$R

-

 

32,926

 

-

 

-

 

Notes and accounts payable related companies

Non-indexed Ch$

3,706,935

 

-

 

-

 

-

 

Provisions

Non-indexed Ch$

774,179

 

-

 

-

 

5,599,619

 

-

$AR

1,625,117

 

-

 

-

 

-

 

-

$R

10,703,796

 

-

 

-

 

-

 

Deferred taxes

Non-indexed Ch$

1,833,854

 

-

 

-

 

-

 

-

$AR

-

 

661,774

 

-

 

-

 

-

$R

5,192,410

 

-

 

-

 

-

 

Other liabilities

Non-indexed Ch$

-

 

-

 

5,507,641

 

-

 

-

$AR

-

 

242,135

 

2,179,218

 

-

 

-

$R

3,062,257

 

-

 

-

 

-

 

Total long term liabilities

 

 

 

 

 

 

 

 

 

 

$R

19,806,170

 

32,926

 

-

 

-

 

 

US$

-

 

-

 

-

 

2,295,003

 

 

Indexed Ch$

4,414,273

 

8,828,514

 

22,071,285

 

39,728,295

 

 

$AR

1,738,456

 

903,909

 

2,179,218

 

-

 

 

Non-indexed Ch$

6,314,968

 

-

 

5,507,641

 

5,599,619

 



36




Note 31 – Penalties


The Company has not been subject to penalties by the SVS or any other administrative authority.


Note 32 - Subsequent Events


Changes in Management Corporate Legal and Communications Officer


Embotelladora Andina S.A. announced that Mr. Pedro Pellegrini, Corporate Legal and Communications Manager, will leave his position as of July 31, 2008, after 13 years of outstanding performance at the Company.  Mr. Pellegrini's decision was internally communicated some months ago and is based on his interest in dedicating himself to private practice and corporate advisor roles and in this sense Mr. Pellegrini will continue as an external advisor of Andina.  The name of the new Corporate Legal Officer will be timely informed.


Note 33 – Companies subject to special regulations


The Company and its subsidiaries are not subject to special regulations.


Note 34 – Environment


The Company has disbursed ThCh$1,720,698 to improve its industrial process, industrial waste metering equipment, laboratory analyses, environmental impact consultancy and other studies.  Future commitments, which are all short-term and for the same concepts, amount to ThCh$483,711.



37





I.

Analysis of Results for the Second Quarter of 2008 and the Period ended June 30, 2008


All figures are expressed under Chilean GAAP and in constant Chilean pesos as of June 2008, therefore all variations are in real terms.


Highlights


·

Operating Income reached Ch$21,430 million during the Second Quarter of 2008, a 2.8% decrease in real terms compared to the same period of the previous year.  Operating Margin was 13.0%.

·

Consolidated Sales Volume for the Second Quarter amounted to 97.2 million unit cases, an increase of 1.7% during the quarter.

·

Second Quarter EBITDA totaled Ch$29,983 million, remaining stable in real terms compared to the Second Quarter of 2007. EBITDA Margin was 18.2%.

·

Net Income for the Second Quarter of 2008 reached Ch$17,612 million, 26.8% higher than the figure recorded in the Second Quarter of 2007.

·

Consolidated Operating Income reached Ch$58,117 million during the period ended June 30, 2008, 9.3% higher in real terms than the figure recorded as of June 30, 2007.  Operating Margin was 16.2%.

·

Consolidated Sales Volume for the period ended June 30, 2008 totaled 217.8 million unit cases, an increase of 3.9% compared to 2007.

·

Consolidated EBITDA for the period ended June 30, 2008 amounted to Ch$74,907 million, an increase of 8.6% in real terms.  EBITDA Margin was 20.8%.

·

Net Income for the First Half of 2008 reached Ch$38,457 million, 0.9% higher than the First Half of 2007.


Comments from the Chief Executive Officer, Mr. Jaime Garcia R.

 

“The results obtained during the first half of 2008 reflect our ability to face the complex inflationary scenarios in the different markets where we operate, keeping our Consolidated Operating Margin stable.  Appreciation of the Chilean and Brazilian currencies were beneficial to our business and we increased by 4% our consolidated volume, where the 24% growth in the juices and waters categories stands out. As always we remain enthusiastic to face the challenges of the second half of the year. “


CONSOLIDATED SUMMARY


First Half ended June 30, 2008 vs. First Half ended June 30, 2007


During the First Half of 2008, the Company’s results were due to growth in volume, increases in prices in line with local inflation and the complex macroeconomic environment. Inflation has particularly had a negative impact over the food and beverage industry in the three countries where we operate, and to an extent has had an effect over volume increases.  The average 17% and 11.5% appreciation of the Brazilian real and Chilean peso respectively has had a positive impact over our dollar-denominated cost and the translation of figures for those cash flows generated in Brazil.  The Argentine peso remained relatively stable, with an average depreciation of 1.6%.


Consolidated Sales Volume amounted to 217.8 million unit cases, an increase of 3.9%.  Soft Drinks increased 2.2%, while the other categories of, Juices, Waters and Beer together increased by 22.8%.




38




Net Sales amounted to Ch$359,349 million, 11.2% higher than 2007 in real terms.  Resulting from higher volumes, price adjustments in the three countries where we operate and in the case of Brazil, a favorable exchange rate upon translation of figures.


Cost of Sales per unit case increased 2.6% compared to the First Half of 2007, mainly due to: (i) higher concentrate costs specifically in Chile given the new bottler agreement; and in the three countries where the Company operates due to price increases, (ii) increased depreciation (resulting from significant investments carried out during the last year); and (iii) increased labor costs.  All of which was partially offset by the appreciation of the Brazilian real and Chilean peso, thus decreasing the costs of U.S. dollar-denominated raw materials, and the lower price of sugar in Chile and Brazil resulting from good negotiations with suppliers.


On the other hand, SG&A expenses increased 22.2% as a result of higher volumes and increased freight fees, which rose due to higher labor costs and fuel prices, in addition to the effect upon translation of figures of our Brazilian operation.


Consolidated Operating Income amounted to Ch$58,117 million, a 9.3% increase compared to the First Half of 2007. Operating Margin was 16.2%, a decrease of 20 basis points.


Consolidated EBITDA amounted to Ch$74,907 million, an increase of 8.6%. EBITDA Margin was 20.8%.


Second Quarter 2008 vs. Second Quarter 2007


Consolidated Sales Volume for the Second Quarter of 2008 reached 97.2 million unit cases, a 1.7% increase compared to the same period of the previous year. This growth resulted from the development of “other categories” which achieved a 20.3% increase in volumes; soft drink volumes remained stable.


Net Sales amounted to Ch$165,145 million, representing a 9.2% improvement in real terms compared to the Second Quarter of 2007, mainly due to increased volumes, stable average income in real terms in the three countries where the Company operates and a favorable exchange rate upon translation of figures in the case of Brazil.


Cost of Sales per unit case increased 5.0%, mainly explained by the previously-mentioned circumstances during the First Half of 2008.


SG&A expenses increased 20.2%, as a result of increased volumes, higher freight fees and the increase in advertising expenses, in addition to the effect upon translation of figures of our Brazilian operation.


Consolidated Operating Income amounted to Ch$21,430 million, a 2.8% decrease in real terms compared to the Second Quarter of 2007. Operating Margin was 13.0%.


Finally, Consolidated EBITDA amounted to Ch$29,983 million, remaining stable in real terms compared to the same period of the previous year. EBITDA Margin was 18.2%.




39




SUMMARY BY COUNTRY


CHILE


First Half ended June 30, 2008 vs. First Half ended June 30, 2007


During the First Half of 2008, Sales Volume amounted to 75.7 million unit cases a significant 7.0% growth compared to the First Half of 2007.  This growth was a result of increased soft drink volumes (+3.9%) as well as an increase in the Juices and Waters segment (+21.9%).


Net Sales amounted to Ch$125,859 million, a 4.6% improvement in real terms compared to the previous year, as a result of higher volumes and offset by a 2.3% decrease in real terms of the average income per unit case.


Operating Income was 6.0% lower in real terms than the figure reported in the same period of 2007, amounting to Ch$25,913 million.  Operating Margin was 20.6%.


EBITDA amounted to Ch$33,402 million, 1.7% lower in real terms than the EBITDA figure recorded in 2007.  EBITDA Margin was 26.5%.


Second Quarter 2008 vs. Second Quarter 2007


During the Second Quarter of 2008 Sales Volume amounted to 33.4 million unit cases, a 5.0% growth compared to the same period of the previous year, where “other categories” were a strong growth driver recording a 19.8% increase.  In addition to water volumes of Benedictino (launched in the month of February this year), during the month of May we introduced Burn, the Coca-Cola brand for energy drinks already positioned in the international markets.  In Chile this category has a good growth potential.


Net Sales amounted to Ch$57,180 million, reflecting a growth of 5.0%, with a real average income per unit case remaining stable.


Cost of Sales per unit case increased 2.0%.  This higher cost is mainly explained by an increase in concentrate costs (resulting from price increases and a higher incidence), cost of PET resin and increased labor costs.  These factors were partially offset by a decrease in the costs of sugar and the positive effect of the average 12.5% revaluation of the Chilean peso over our U.S. dollar-denominated raw materials.


Operating Income amounted to Ch$10,919 million, a 3.5% decrease in real terms compared to the Second Quarter of 2007.  Operating Margin was 19.1%.


EBITDA amounted to Ch$14,764 million, a 1.0% increase in real terms regarding the EBITDA figure recorded during the same period of the previous year.  EBITDA Margin was 25.8%.


BRAZIL


For the second quarter and first half of 2008 the appreciation of the Brazilian real had a positive impact over income and a negative impact over costs and expenses due to figure translation.


First Half ended June 30, 2008 vs. First Half ended June 30, 2007




40




Sales Volume amounted to 83.8 million unit cases, compared to the 84.2 million unit cases recorded as of June 30, 2007, strongly affected by the contraction in consumer demand and lower temperatures than those registered last year.


Net Sales reached Ch$157,826 million, increasing 13.8% in real terms compared to the previous year.  This increase was as a result of price adjustments and the favorable exchange rate upon the translation of figures.


Cost of Sales per unit case increased 3.0%.  Higher freight fees along with the effect upon translation of figures (revaluation of the Brazilian real) led to a 28.8% increase of SG&A expenses.


Operating Income increased 26.2%, amounting to Ch$25,090 million. Operating Margin was 15.9%, an improvement of 160 basis points.

 

EBITDA amounted to Ch$30,804 million, an increase of 21.0% in real terms, with an EBITDA Margin of 19.5%, increasing 110 basis points compared to the previous period.


Second Quarter 2008 vs. Second Quarter 2007


Sales Volume for the Second Quarter of 2008 amounted to 38.4 million unit cases, representing a 3.6% decrease compared to the Second Quarter of 2007.   This volume decrease reflects the contraction in consumer demand and a consumer pattern shift towards  durable goods, less available wages in low income families (as a result of the inflation recorded in the food and beverage segment, tripling that of general inflation) and lower temperatures than those recorded during the same period last year.


Net Sales reached Ch$73,911 million, representing a significant increase of 8.5%.  This growth is explained by price adjustments during the period, as well as the appreciation of the Brazilian exchange rate which had a positive impact upon translating figures into US dollars.


Cost of Sales per unit case grew 6.2% mainly explained by the increase in concentrate (resulting from price adjustments) and PET resin, in addition to an increased depreciation along with the figure conversion effect (that negatively impacts the costs).   These factors were partially offset by the decrease in the cost of sugar and the positive effect of the appreciation of the Brazilian real over U.S. dollar-denominated raw material costs.


Operating Income reached Ch$9,219 million, representing a 4.1% decrease in real terms and Operating Margin was 12.5%.


Finally, EBITDA amounted to Ch$12,077 million, a decrease of 3.3% in real terms compared to the Second Quarter of 2007.   EBITDA Margin was 16.3%.


ARGENTINA


First Half ended June 30, 2008 vs. First Half ended June 30, 2007


Sales Volume reached 58.3 million unit cases, a 6.5% improvement compared to the Sales Volume reported in 2007, driven by the increase in salaries observed during the period.


Net Sales reached Ch$76,759 million, representing an increase of 15.9% in real terms. This increase is explained by higher volumes and price adjustments that took place during the period, partially offset by the effect of the figure translation due the devaluation of the Argentine peso (1.6% on average).




41




Cost of Sales per unit case increased 5.0%, mainly explained by increased costs of sugar, PET resin, concentrate (as a result of price increases), and increased labor costs.

 

SG&A expenses increased 23.0% mainly due to higher salaries, and the impact of the agricultural strike over our logistic and distribution operations.


Operating Income amounted to Ch$8,826 million, a significant 21.5% increase. Operating Margin was 10.8%, 50 basis points higher than 2007.  


EBITDA reached Ch$11,873 million, an increase of 11.8% in real terms compared to the same period of 2007.  EBITDA Margin was 15.5%.


Second Quarter 2008 vs. Second Quarter 2007


Sales Volume for the Second Quarter of 2008 increased 6.4% reaching 25.4 million unit cases.  


Net Sales reached Ch$34,519 million, representing an increase of 15.8% in real terms compared to the Second Quarter of 2007.  This improvement is explained by higher volumes and price adjustments during the period, partially offset by the effect of the devaluation of the Argentine peso upon translation of figures.


Cost of Sales per unit case increased 5.0%, explained by the same arguments given for the First Half analysis.


Operating Income amounted to Ch$1,811 million, a 10.3% increase in real terms compared to the same period of 2007. Operating Margin was 5.2%, a decrease of 30 basis points compared to the Second Quarter of 2007.


Finally, EBITDA reached Ch$3,661 million, an increase of 3.7%. EBITDA Margin was 10.6%


NON-OPERATING RESULTS


First Half ended June 30, 2008 vs. First Half ended June 30, 2007


Non-Operating Results totaled a loss of (Ch$7,917) million, which compares negatively to a lower accumulated loss of (Ch$4,504) million recorded during 2007. This increased loss in the non-operating result line is best explained by:


·

Price Level Restatement: Resulted in a profit compared to a loss recorded in the same period of 2007, due to an increase of the exchange rate during the period (Ch$526.05 per US$ as of June 30, 2008 vs. Ch$496.89 per US$ as of December 30, 2007; and Ch$526.86 per US$ as of June 30, 2007 vs. Ch$532.39 per US$ as of December 30, 2006); over the Company’s U.S. Dollar asset position.


·

Financial Expense/Income (Net):  Reflecting a negative variation due to losses in financial hedging agreements, resulting from the devaluation of the exchange rate recorded during the First Half of 2008 compared to the revaluation in the First Half of 2007.


Finally, net income amounted to Ch$38,457 million, remaining stable in real terms compared to the figure recorded in the First Half of 2007.




42




ANALYSIS OF THE BALANCE SHEET


As of June 30, 2008, the Company’s financial assets amounted to Ch$103,092 million. These represent cash, investments in mutual funds and time deposits.  76.8% of total financial investments are denominated in Chilean pesos, 18.9% in U.S. dollars, 3.1% in Brazilian reais and 1.2% in Argentine pesos.


On the other hand, the Company’s total debt was Ch$86,733 million, with an average annual rate of 6.5% on Chilean peso-denominated debt and 7.6% on U.S. dollar denominated debt. The Chilean peso-denominated debt represents 89.6% of total debt.


As a result, the Company holds a positive net cash position of Ch$16,359 million.

II.

 Main Indicators


The main indicators contained in the table reflect for both periods the solid financial position and profitability of Embotelladora Andina S.A.


Main Indicators

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INDICATORS

Unit

June-2008

Dec-2007

June 2007}

Variance

LIQUIDITY

 

 

 

 

 

 

Current Ratio

Times

2.06

1.92

1.17

0.88

 

Acid Tests

Times

1.78

1.72

1.01

0.77

 

Working Capital

MCh$

39,211

28,282

61,059

-21,848

ACTIVITY

 

 

 

 

 

 

Investments

MCh$

30,881

57,817

25,047

5,834

 

Inventory turnover

Times

7.10

13.60

7.29

-0.19

 

Days of inventory on hand

Days

50.71

26.46

49.39

1.32

INDEBTEDNESS

 

 

 

 

 

 

Debt to equity ratio

%

84.15%

92.22%

104.89%

-20.73%

 

Short-term liabilities to total liabilities

%

43.06%

53.48%

56.67%

-13.61%

 

Long-term liabilities to total liabilities

%

56.94%

46.52%

43.33%

13.61%

 

Interest charges coverage ratio

Times

36.06

60.47

50.46

-14.41

PROFITABILITY

 

 

 

 

 

 

Return over equity

%

13.68%

28.32%

13.36%

0.32%

 

Return over total assets

%

7.26%

14.94%

6.83%

0.43%

 

Return over operating assets

%

14.06%

32.80%

13.96%

0.10%

 

Operating income

MCh$

58,117

119,190

53,158

4,960

 

Operating margin

%

16.17%

18.14%

16.44%

-0.27%

 

EBITDA (1)

MCh$

71,577

153,707

70,371

1,207

 

EBITDA margin

%

19.92%

22.93%

21.33%

-1.42%

 

Dividends payout ratio - Serie A shares

%

12.43%

7.16%

1.65%

10.77%

 

Dividends payout ratio - Serie B shares

%

12.75%

7.33%

1.69%

11.06%

1Earnings before income taxes, interests, depreciation, amortization and extraordinary items.


Liquidity indicators improved due to (i) the sale of long term corporate bond portfolio which were reinvested in marketable securities and short term time deposits, and (ii) the maturity of Series A Yankee bonds in October of 2007 in the amount of US$32 million that as of june 2007 was classified as short term.




43




Indicators of indebtedness reflect a slight decrease mainly due to the maturity of the previously mentioned Yankee Bond During the period net financial expenses amounted to Ch$1,432 million and earnings before interests and taxes amounted to Ch$51,632 million, achieving an interest coverage of 36.06 times.


At the closing of the period ended June 30, 2008, operating profitability indicators were affected by the reasons explained in paragraph I.


III.

Analysis of Book Values and Present Value of Assets


With respect to the Company’s main assets the following should be noted:


Given the high rotation of the items that compose working capital, book values of current assets are considered to represent market values.


Fixed asset values in the Chilean companies are presented at restated acquisition cost. In the foreign companies, fixed assets are valued in accordance with Technical Bulletin N° 64 issued by the Chilean Institute of Accountants (controlled in historical dollars).


Depreciation is estimated over the restated value of assets along with the remaining useful economic life of each asset.


All fixed assets that are considered available for sale are held at their respective market values.


Investments in shares, in situations where the Company has a significant influence on the issuing company, are presented following the equity method. The Company’s participation in the results of the issuing company for each year has been recognized on an accrual basis, and unrealized results on transactions between related companies have been eliminated.


In summary, assets are valued in accordance with generally accepted accounting standards in Chile and the instructions provided by the Chilean Securities Commission, as shown in Note 2 of the Financial Statements.


IV.

Analysis of the Main Components of Cash Flow


 

Jun-2008

Jun-2007

Variation MCh$

Variation %

MCh$

MCh$

Operating

70,517

58,690

11,827

20%

Financing

(63,215)

24,251

(38,694)

-158%

Investment

(30,418)

(643)

(29,775)

-4,631%

Net cash flow for the Period

(23,116)

33,526

(56,642)

169%


The Company generated positive net cash flow of MCh$23,116 during the quarter, analyzed as follows:


Operating activities generated a positive cash flow of MCh$70,517 representing a positive variation of MCh$11,827 mainly explained by higher financial income resulting form the liquidation of cross currency swap agreements that was partially offset by lower dividends received and higher income tax payments.


Financing activities generated a negative cash flow of MCh$63,215; with a negative variation of MCh$38,694 regarding the previous year, mainly due to the additional dividend paid during June of 2008, and during last year the payment of the additional dividend was carried out during the month of July 2007.


Investment activities generated a negative cash flow of MCh$30,418 with a negative variation of MCh$29,775 regarding the previous year, mainly because during the first half of 2007 income was collected from the sale of financial investments which did not occur during the first half of 2008 and also additions to property, plant and equipment during 2008 are greater than those recoreded during the same period of 2007.



44





V.

 Analysis Of Market Risk


Interest Rate Risk


As of June 30, 2008 and 2007, the Company held 100% of its debt obligations at fixed-rates.  Consequently, the risk fluctuation of market interest rates regarding the Company’s cash flow remains low.


Foreign Currency Risk


Income generated by the Company is linked to the currencies of the markets in which it operates.  For the period the breakdown for each is the following:


Chilean peso:

35%

Brazilian real:

44%

Argentine peso:

21%


Since the Company’s sales are not linked to the United States dollar, the policy adopted for managing foreign exchange risk, this is the mismatch between assets and liabilities denominated in a given currency, has been to maintain financial investments in dollar-denominated instruments, for an amount at least equivalent to the dollar-denominated liabilities.


Additionally, it is Company policy to maintain foreign currency hedge agreements to lessen the effects of exchange risk in cash expenditures expressed in US dollars which mainly correspond to payment to suppliers for raw materials.


Accounting exposure of foreign subsidiaries (Brazil and Argentina) for the difference between monetary assets and liabilities, those denominated in local currency, and therefore, exposed to risks upon translation to the US dollar, are only covered when it is foreseen that it will result in significant negative differences and when the associated cost of said coverage is deemed reasonable by management.


Commodity Risks


The Company faces the risk of price changes in the international markets for sugar, aluminum and PET resin, all of which are necessary raw materials for preparing beverages, and that altogether represent between 30% and 35% of our operating costs. In order to minimize and/or stabilize such risk, supply contracts and advanced purchases are negotiated when market conditions are favorable.  Likewise commodity coverage instruments have also been utilized.


Material Events


During the period between January 1, 2008 and June 30, 2008, the following material events were filed:


New Bottler Agreement with Coca-Cola


Embotelladora Andina S.A. signed a new Bottler Agreement for its Chilean operations for a term of 5 years beginning January 1, 2008.

The new agreement, called NEWBA, does not significantly differ from the agreement previously signed by Andina´s bottlers in the other countries where it has operations.


Regular Shareholders’ Meeting Resolutions


The following was resolved at the Regular General Shareholders’ Meeting of Embotelladora Andina S.A., held yesterday, April 15, 2008 (hereinafter the “Meeting”), among other matters:


1.

The distribution of the following amounts as Final Dividend N° 160, on account of the fiscal year ending December 31, 2007:




45




·

Ch$9.130 (nine pesos and one hundred and thirty cents) per Series A shares; and

·

Ch$10.043 (ten pesos and forty three cents) per Series B shares.  


This dividend will be available to shareholders beginning April 24, 2008. Regarding payment of this dividend, the Shareholders’ Registry will close on April 18, 2008.


2.

The distribution of an Additional Dividend N° 161 on account of retained earnings:


·

Ch$60.00 (sixty pesos) per Series A shares; and

·

Ch$66.00 (sixty six pesos) per Series B shares.  


This dividend will be available to shareholders beginning May 14, 2008. Regarding payment of this

dividend, the Shareholders Registry will close on May 8, 2008.


Board Appointments and Committees


The following resolutions were adopted at the Regular Board of Directors Meeting held April 22, 2008:



1.

Mr. Arturo Majlis Albala was appointed new Vice-Chairman of the Board of the Company.


2.

The Executive Committee was elected, comprised of regular directors José Antonio Garcés Silva, Arturo Majlis Albala, Gonzalo Said Handal and Salvador Said Somavía.


This Committee is also comprised, by virtue of office, by Mr. Juan Claro González, Chairman of the Board, and Mr. Jaime García Rioseco, Chief Executive Officer of the Company.


3.

Also elected was the Director’s Committee in accordance with Article 50-bis of Chilean Corporate Law, comprised of the regular directors Juan Claro González, Salvador Said Somavia and Heriberto Urzúa Sánchez.  Mr. Claro will continue to be the Chairman of this Committee.


4.

Additionally, Juan Claro González, Salvador Said Somavía and Heriberto Urzúa Sánchez were appointed members of the U.S. Sarbanes-Oxley Audit Committee.  Mr. Claro will continue to be the Chairman of this Committee.



Acquisition or Sale of Assets or Shares


On June 3, 2008 Embotelladora Andina S.A. together with Coca-Cola Embonor S.A. and Coca-Cola Polar S.A. (hereinafter the “Bottlers”) acquired 100% of the shares of Embotelladoras del Sur S.A. by means of a Stock Purchase Agreement among the Bottlers, Malterías Unidas S.A. and Mr. Eduardo Chadwick Claro.  Of the total percentage, Embotelladora Andina S.A. acquired 48% of the shares of Embotelladoras del Sur S.A. for a total of Ch$753,581,576.    Simultaneous to the Purchase Agreement, the Bottlers entered into a Shareholders’ Agreement in order to regulate their participation in Embotelladoras del Sur S.A.





46




Dividends Distributed during the period ended June 30, 2008



Number

Payment date

Ch$ per Series A shares

Ch$ per Series B shares


159

January 24 2008

   

  7.00

    7.70

160

April 24 2008

  9.13

10.043

161

May 14 2008

60.00

  66.00

162

July 31 2008

  7.00

    7.70



This document may contain forward-looking statements reflecting Embotelladora Andina SA’s good faith expectations and are based upon currently available data; however, actual results are subject to numerous uncertainties, many of which are beyond the control of the Company and any one or more of which could materially impact actual performance.  Among the factors that can cause performance to differ materially are:  political and economic conditions on consumer spending, pricing pressure resulting from competitive discounting by other bottlers, climatic conditions in the Southern Cone, and other risk factors applicable from time to time and listed in Andina’s periodic reports filed with relevant regulatory institutions.



47





Embotelladora Andina S.A.

 

 

 

 

 

 

 

 

 

Second Quarter Results for the period ended June 30, Chilean GAAP

 

 

 

 

 

 

 

 

(In millions of constant 06/30/08 Chilean Pesos, except per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2008

6/30/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

33.4

38.4

25.4

97.2

31.9

39.9

23.8

95.6

1.7%

  Soft Drink

27.0

35.8

25.0

87.9

26.5

37.7

23.6

87.8

0.1%

  Mineral Water

2.5

0.6

0.2

3.4

2.0

0.5

0.2

2.7

26.9%

  Juices

3.9

0.9

0.1

4.9

3.4

0.8

0.1

4.2

16.4%

  Beer

NA

1.0

NA

1.0

NA

0.9

NA

0.9

19.2%

 

 

 

 

 

 

 

 

 

 

NET SALES

57,180

73,911

34,519

165,145

54,465

68,094

29,798

151,292

9.2%

  COST OF SALES

(33,347)

(38,088)

(21,263)

(92,233)

(31,154)

(37,199)

(19,036)

(86,325)

6.8%

GROSS PROFIT

23,833

35,823

13,256

72,912

23,311

30,895

10,762

64,967

12.2%

Gross Margin

41.7%

48.5%

38.4%

44.2%

42.8%

45.4%

36.1%

42.9%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(12,914)

(26,604)

(11,445)

(50,963)

(11,994)

(21,282)

(9,120)

(42,397)

20.2%

  CORPORATE EXPENSES (4)

0

0

0

(519)

0

0

0

(517)

0.4%

OPERATING INCOME

10,919

9,219

1,811

21,430

11,317

9,612

1,641

22,054

-2.8%

Operating Margin

19.1%

12.5%

5.2%

13.0%

20.8%

14.1%

5.5%

14.6%

 

EBITDA (1)

14,764

12,077

3,661

29,983

14,614

12,484

3,529

30,111

-0.4%

Ebitda Margin

25.8%

16.3%

10.6%

18.2%

26.8%

18.3%

11.8%

19.9%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(10,929)

 

 

 

2,216

-593.2%

  RESULTS FROM AFFILIATED

 

 

 

1,946

 

 

 

(455)

528.1%

  AMORTIZATION OF GOODWILL

 

 

 

(1,578)

 

 

 

(1,758)

-10.3%

  OTHER INCOME/(EXPENSE)

 

 

 

(4,218)

 

 

 

1,267

-433.0%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

13,927

 

 

 

(3,540)

493.5%

NON-OPERATING RESULTS

 

 

 

(851)

 

 

 

(2,270)

-62.5%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF

 

 

 

 

 

 

 

 

 

NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

20,579

 

 

 

19,784

4.0%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(3,004)

 

 

 

(5,911)

-49.2%

MINORITY INTEREST

 

 

 

37

 

 

 

18

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0

z

 

 

0

NA

NET INCOME

 

 

 

17,612

 

 

 

13,891

26.8%

Net Margin

 

 

 

10.7%

 

 

 

9.2%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

23.2

 

 

 

18.3

 

EARNINGS PER ADS

 

 

 

139.0

 

 

 

109.6

26.8%

(1) EBITDA: Operating Income + Depreciation

 

 

 

 

 

 

 

 

 

(2) Total may be different from the addition of the three countries because of intercountry eliminations

 

 

 

 

 

 

 

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

 

 

 

 

 

(4) Corporate expenses partially reclassified to the operations.

 

 

 

 

 

 

 

 

 



48





Embotelladora Andina S.A.

 

 

 

 

 

 

 

 

 

Second Quarter Results for the period ended June 30, Chilean GAAP

 

 

 

 

 

 

 

 

(In million nominal US$, except per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exch. Rate  :

$ 526.05 eop

 

 

 

Exch. Rate  :

$ 526.86 eop

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2008

6/30/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

33.4

38.4

25.4

97.2

31.9

39.9

23.8

95.6

1.7%

  Soft Drink

27.0

35.8

25.0

87.9

26.5

37.7

23.6

87.8

0.1%

  Mineral Water

2.5

0.6

0.2

3.4

2.0

0.5

0.2

2.7

26.9%

  Juices

3.9

0.9

0.1

4.9

3.4

0.8

0.1

4.2

16.4%

  Beer

NA

1.0

NA

1.0

NA

0.9

NA

0.9

19.2%

 

 

 

 

 

 

 

 

 

 

NET SALES

108.7

140.5

65.6

313.9

94.9

118.7

51.9

263.7

19.1%

  COST OF SALES

(63.4)

(72.4)

(40.4)

(175.3)

(54.3)

(64.8)

(33.2)

(150.5)

16.5%

GROSS PROFIT

45.3

68.1

25.2

138.6

40.6

53.8

18.8

113.2

22.4%

Gross Margin

41.7%

48.5%

38.4%

44.2%

42.8%

45.4%

36.1%

42.9%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(24.5)

(50.6)

(21.8)

(96.9)

(20.9)

(37.1)

(15.9)

(73.9)

31.1%

  CORPORATE EXPENSES (4)

0.0

0.0

0.0

(1.0)

0.0

0.0

0.0

(0.9)

9.5%

OPERATING INCOME

20.8

17.5

3.4

40.7

19.7

16.8

2.9

38.4

6.0%

Operating Margin

19.1%

12.5%

5.2%

13.0%

20.8%

14.1%

5.5%

14.6%

 

EBITDA (1)

28.1

23.0

7.0

57.0

25.5

21.8

6.2

52.5

8.6%

Ebitda Margin

25.8%

16.3%

10.6%

18.2%

26.8%

18.3%

11.8%

19.9%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(20.8)

 

 

 

3.9

-637.9%

  RESULTS FROM AFFILIATED

 

 

 

3.7

 

 

 

(0.8)

566.9%

  AMORTIZATION OF GOODWILL

 

 

 

(3.0)

 

 

 

(3.1)

-2.1%

  OTHER INCOME/(EXPENSE)

 

 

 

(8.0)

 

 

 

2.2

-463.2%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

26.5

 

 

 

(6.2)

529.1%

NON-OPERATING RESULTS

 

 

 

(1.6)

 

 

 

(4.0)

-59.1%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF

 

 

 

 

 

 

 

 

 

NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

39.1

 

 

 

34.5

13.5%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(5.7)

 

 

 

(10.3)

-44.6%

MINORITY INTEREST

 

 

 

0.1

 

 

 

0.0

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0.0

 

 

 

0.0

NA

NET INCOME

 

 

 

33.5

 

 

 

24.2

38.3%

Net Margin

 

 

 

10.7%

 

 

 

9.2%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

0.04

 

 

 

0.03

 

EARNINGS PER ADS

 

 

 

0.26

 

 

 

0.19

38.3%

(1) EBITDA: Operating Income + Depreciation

 

 

 

 

 

 

 

 

 

(2) Total may be different from the addition of the three countries because of intercountry eliminations

 

 

 

 

 

 

 

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

 

 

 

 

 

(4) Corporate expenses partially reclassified to the operations.

 

 

 

 

 

 

 

 

 



49





Embotelladora Andina S.A.

 

 

 

 

 

 

 

 

 

Six Months Results for the period ended June 30, Chilean GAAP

 

 

 

 

 

 

 

 

 

(In millions of constant 06/30/08 Chilean Pesos, except per share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2008

6/30/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

75.7

83.8

58.3

217.8

70.7

84.2

54.8

209.7

3.9%

  Soft Drink

60.6

78.4

57.5

196.4

58.3

79.8

54.1

192.2

2.2%

  Mineral Water

7.8

1.5

0.6

10.0

6.0

1.0

0.5

7.5

31.9%

  Juices

7.3

1.8

0.2

9.3

6.4

1.5

0.1

8.0

16.4%

  Beer

NA

2.1

NA

2.1

NA

1.9

NA

1.9

13.3%

 

 

 

 

 

 

 

 

 

 

NET SALES

125,859

157,826

76,759

359,349

120,337

138,703

66,223

323,285

11.2%

  COST OF SALES

(71,885)

(79,347)

(46,062)

(196,199)

(67,466)

(77,358)

(41,184)

(184,030)

6.6%

GROSS PROFIT

53,974

78,479

30,698

163,150

52,871

61,345

25,039

139,255

17.2%

Gross Margin

42.9%

49.7%

40.0%

45.4%

43.9%

44.2%

37.8%

43.1%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(28,061)

(53,389)

(22,411)

(103,861)

(25,310)

(41,462)

(18,222)

(84,994)

22.2%

  CORPORATE EXPENSES (4)

0

0

0

(1,172)

0

0

0

(1,103)

6.2%

OPERATING INCOME

25,913

25,090

8,286

58,117

27,561

19,883

6,818

53,158

9.3%

Operating Margin

20.6%

15.9%

10.8%

16.2%

22.9%

14.3%

10.3%

16.4%

 

EBITDA (1)

33,402

30,804

11,873

74,907

33,992

25,460

10,623

68,973

8.6%

Ebitda Margin

26.5%

19.5%

15.5%

20.8%

28.2%

18.4%

16.0%

21.3%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(7,016)

 

 

 

1,186

-691.8%

  RESULTS FROM AFFILIATED

 

 

 

348

 

 

 

204

70.7%

  AMORTIZATION OF GOODWILL

 

 

 

(3,156)

 

 

 

(3,516)

-10.3%

  OTHER INCOME/(EXPENSE)

 

 

 

(1,780)

 

 

 

(216)

724.8%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

3,687

 

 

 

(2,162)

270.6%

NON-OPERATING RESULTS

 

 

 

(7,917)

 

 

 

(4,504)

75.8%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF

 

 

 

 

 

 

 

 

 

NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

50,200

 

 

 

48,654

3.2%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(11,752)

 

 

 

(10,480)

12.1%

MINORITY INTEREST

 

 

 

8

 

 

 

(42)

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0

 

 

 

0

NA

NET INCOME

 

 

 

38,457

 

 

 

38,131

0.9%

Net Margin

 

 

 

10.7%

 

 

 

11.8%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

50.6

 

 

 

50.2

 

EARNINGS PER ADS

 

 

 

303.5

 

 

 

300.9

0.9%

(1) EBITDA: Operating Income + Depreciation

 

 

 

 

 

 

 

 

 

(2) Total may be different from the addition of the three countries because of intercountry eliminations

 

 

 

 

 

 

 

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

 

 

 

 

 

(4) Corporate expenses partially reclassified to the operations.

 

 

 

 

 

 

 

 

 



50





Embotelladora Andina S.A.

 

 

 

 

 

 

 

 

 

Six Months Results for the period ended June 30, Chilean GAAP

 

 

 

 

 

 

 

 

 

(In million nominal US$, except per share)

 

 

 

 

 

 

 

 

 

 

Exch. Rate  :

$ 526.05 eop

 

 

 

Exch. Rate  :

$ 526.86 eop

 

 

 

 

 

 

 

 

 

 

 

 

 

6/30/2008

6/30/2007

 

 

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

Chilean Operations

Brazilian Operations

Argentine Operations

Total (2)

% Ch.

VOLUME TOTAL BEVERAGES (Million UC)

75.7

83.8

58.3

217.8

70.7

84.2

54.8

209.7

3.9%

  Soft Drink

60.6

78.4

57.5

196.4

58.3

79.8

54.1

192.2

2.2%

  Mineral Water

7.8

1.5

0.6

10.0

6.0

1.0

0.5

7.5

31.9%

  Juices

7.3

1.8

0.2

9.3

6.4

1.5

0.1

8.0

16.4%

  Beer

NA

2.1

NA

2.1

NA

1.9

NA

1.9

13.3%

 

 

 

 

 

 

 

 

 

 

NET SALES

239.3

300.0

145.9

683.1

209.7

241.7

115.4

563.5

21.2%

  COST OF SALES

(136.7)

(150.8)

(87.6)

(373.0)

(117.6)

(134.8)

(71.8)

(320.7)

16.3%

GROSS PROFIT

102.6

149.2

58.4

310.1

92.1

106.9

43.6

242.7

27.8%

Gross Margin

42.9%

49.7%

40.0%

45.4%

43.9%

44.2%

37.8%

43.1%

 

  SELLING AND ADMINISTRATIVE EXPENSES

(53.3)

(101.5)

(42.6)

(197.4)

(44.1)

(72.3)

(31.8)

(148.1)

33.3%

  CORPORATE EXPENSES (4)

0.0

0.0

0.0

(2.2)

0.0

0.0

0.0

(1.9)

15.8%

OPERATING INCOME

49.3

47.7

15.8

110.5

48.0

34.7

11.9

92.6

19.2%

Operating Margin

20.6%

15.9%

10.8%

16.2%

22.9%

14.3%

10.3%

16.4%

 

EBITDA (1)

63.5

58.6

22.6

142.4

59.2

44.4

18.5

120.2

18.5%

Ebitda Margin

26.5%

19.5%

15.5%

20.8%

28.2%

18.4%

16.0%

21.3%

 

NON OPERATIONAL RESULTS

 

 

 

 

 

 

 

 

 

  FINANCIAL EXPENSE/INCOME (Net)

 

 

 

(13.3)

 

 

 

2.1

-745.4%

  RESULTS FROM AFFILIATED

 

 

 

0.7

 

 

 

0.4

86.2%

  AMORTIZATION OF GOODWILL

 

 

 

(6.0)

 

 

 

(6.1)

-2.1%

  OTHER INCOME/(EXPENSE)

 

 

 

(3.4)

 

 

 

(0.4)

799.5%

  PRICE LEVEL RESTATEMENT (3)

 

 

 

7.0

 

 

 

(3.8)

286.0%

NON-OPERATING RESULTS

 

 

 

(15.0)

 

 

 

(7.9)

91.7%

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AMORTIZATION OF

 

 

 

 

 

 

 

 

 

NEGATIVE GOODWILL AND MINORITY INTEREST

 

 

 

95.4

 

 

 

84.8

12.5%

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

(22.3)

 

 

 

(18.3)

22.3%

MINORITY INTEREST

 

 

 

0.0

 

 

 

(0.1)

NA

AMORTIZATION OF NEGATIVE GOODWILL

 

 

 

0.0

 

 

 

0.0

NA

NET INCOME

 

 

 

73.1

 

 

 

66.5

10.0%

Net Margin

 

 

 

10.7%

 

 

 

11.8%

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

760.3

 

 

 

760.3

 

EARNINGS PER SHARE

 

 

 

0.10

 

 

 

0.09

 

EARNINGS PER ADS

 

 

 

0.58

 

 

 

0.52

10.0%

(1) : Operating Income + Depreciation

 

 

 

 

 

 

 

 

 

(2) Total may be different from the addition of the three countries because of intercountry eliminations

 

 

 

 

 

 

 

(3) Includes: Monetary Correction + Conversion Effect to Balance Sheet + Income Statement Accounts + Exchange rate gains & losses.

 

 

 

 

 

(4) Corporate expenses partially reclassified to the operations.

 

 

 

 

 

 

 

 

 




51





Embotelladora Andina S.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consolidated Balance Sheet

(In million of constant 06/30/08 Chilean Pesos)

 

 

 

 

 

 

 

 

 

ASSETS

6/30/2008

6/30/2007

%Ch

 

LIABILITIES & SHAREHOLDERS' EQUITY

6/30/2008

6/30/2007

%Ch

 

 

 

 

 

 

 

 

 

Cash + Time deposits + market. Securit.

103,092

84,480

22.0%

 

Short term bank liabilities

7,299

369

1879.2%

Account receivables (net)

53,923

42,329

27.4%

 

Current portion of long term bank liabilities

141

0

0.0%

Inventories

27,102

25,331

7.0%

 

Current portion of bonds payable

420

32,624

-98.7%

Other current assets

18,623

33,378

-44.2%

 

Trade accounts payable and notes payable

64,030

104,377

-38.7%

Total Current Assets

202,741

185,518

9.3%

 

Other liabilities

26,704

20,599

29.6%

 

 

 

 

 

Total Current Liabilities

98,593

157,969

-37.6%

Property, plant and equipment

617,510

591,507

4.4%

 

 

 

 

 

Depreciation

(428,229)

(429,424)

-0.3%

 

Long term bank liabilities

770

848

-9.1%

Total Property, Plant, and Equipment

189,281

162,083

16.8%

 

Bonds payable

75,987

77,337

-1.7%

 

 

 

 

 

Other long term liabilities

52,280

41,235

26.8%

Investment in related companies

24,233

22,370

8.3%

 

Total Long Term Liabilities

129,038

119,420

8.1%

Investment in other companies

150

62

142.7%

 

 

 

 

 

Goodwill

57,227

69,192

-17.3%

 

Minority interest

1,319

1,341

-1.6%

Other long term assets

27,382

105,253

-74.0%

 

 

 

 

 

Total Other Assets

108,991

196,876

-44.6%

 

Stockholders' Equity

272,064

265,748

2.4%

 

 

 

 

 

 

 

 

 

TOTAL ASSETS

501,013

544,478

-8.0%

 

TOTAL LIABILITIES & SHAREHOLDERS' EQUITY

501,013

544,478

-8.0%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial Highlights

 

(In million of constant 06/30/08 Chilean Pesos)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADDITIONS TO FIXED ASSETS

6/30/2008

6/30/2007

 

 

DEBT RATIOS

6/30/2008

6/30/2007

 

 

 

 

 

 

 

 

 

 

Chile

16,034

15,591

 

 

Financial Debt / Total Capitalization

0.24

0.29

 

Brazil

12,695

7,872

 

 

Financial Debt / EBITDA L12M

0.55

0.81

 

Argentina

2,152

1,583

 

 

EBITDA L12M / Interest Expense (net) L12M

17.74

13.19

 

 

30,881

25,047

 

 

L12M: Last twelve months

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* As June 30, 2008, the company's registered a positive net cash position of US$ 31 million. Total debt amounted to US$ 165 million.

 

 

 

Total Cash amounted to US$ 196  million.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




52




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/ Osvaldo Garay

                                       

Name:   Osvaldo Garay

                                         

Title:    Chief Financial Officer


Santiago, September 10, 2008



53