6-K 1 a16-5497_16k.htm 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

 

February 2016

Date of Report (Date of Earliest Event Reported)

 

Embotelladora Andina S.A.

(Exact name of registrant as specified in its charter)

 

Andina Bottling Company, Inc.

(Translation of Registrant´s name into English)

 

Avda. Miraflores 9153

Renca

Santiago, Chile

(Address of principal executive office)

 

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

Form 20-F x            Form 40-F o

 

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):

Yes o         No x

 

Indicate by check mark if the Registrant is submitting this Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):

Yes o          No x

 

Indicate by check mark whether the registrant by furnishing the information contained in this Form 6-K is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934

Yes o         No x

 

 

 



 

Contacts in Santiago, Chile

February  29, 2015

Andrés Wainer, Chief Financial Officer

Paula Vicuña, Head of Investor Relations

(56-2) 2338-0520 / paula.vicuna@koandina.com

 

 

Coca-Cola Andina announces

Consolidated Results for the Fourth Quarter of 2015

 

Figures included in this analysis are set according to IFRS, in nominal Chilean Pesos. All variations are calculated regarding the same quarter of the previous year. For a better understanding of the analysis per country, we include figures in nominal local currency.

 

 

Consolidated Sales Volume for the quarter was 233.6 million unit cases, decreasing 2.5%. Accumulated Consolidated Sales Volume reached 819.9 million unit cases, a 1.3% decrease.

 

 

 

 

Consolidated Net Sales for the quarter amounted to Ch$530,572 million, decreasing 1.3%. Accumulated Consolidated Net Sales amounted to Ch$1,877,394 million, representing a 4.5% growth.

 

 

 

 

Consolidated Operating Income(1) for the quarter reached Ch$70,494 million, decreasing 1.4%. Operating Income for 2015 reached Ch$215,596 million, a 15.4% growth.

 

 

 

 

Consolidated EBITDA(2) decreased 2.2% reaching Ch$95,446 million during the quarter. Consolidated EBITDA for 2015 reached Ch$316,229 million, a 9.1% growth.

 

 

 

 

Net Income for the quarter reached Ch$30,202 million, which represents a 23.0% decrease. Net Income for 2015 reached Ch$87,863 million, a 16.4% growth.

 

Comment by Mr. Miguel Ángel Peirano, Chief Executive Officer

 

We are very satisfied with the work performed during 2015 leading to the attainment of this year’s results. In financial terms, the Company’s consolidated Net Income and EBITDA improved by 16.4% and 9.1%, respectively in the year with expansion of EBITDA margins in all franchises where we operate. In operating terms, the excellent execution of our market strategy at the point of sale allowed us to improve our customer service, resulting in market share gains in Brazil, Chile and Paraguay, and maintaining this indicator in Argentina. Also, thanks to an appropriate pricing strategy designed for each of our operations, the Company’s consolidated sales improved by approximately 4.5%, outweighing the strong impact the devaluations of local currencies with respect to the Chilean peso had over our results and consolidation. We continue preparing for the future, during the year 2015 we carried out investments that will allow us to increase the versatility of our production processes to adapt to the increased demands that will arise in each of the countries where we operate; that is how we started with the first stage of the construction of the Duque de Caxias plant in Brazil and formalized the new model of Stills in Chile. We have a flexible investment plan which allows adapting to the changing economic conditions of the countries where we operate. We view 2016 as a challenging year in which we will continue to consolidate our leadership position in each of the countries and businesses in which we participate, leveraged on the search for efficiency improvements in our processes, in order to continue with the value growth generated for our customers, consumers, workers and shareholders.”

 


 

(1) Operating Income considers the following items of the income statement by function included in the financial statements filed with the Chilean Superintendence of Securities and Insurance: Net Sales, Cost of Sales, Distribution Costs, and Administrative Expenses.

 

(2) EBITDA: Operating Income + Depreciation

 

NYSE: AKO/A; AKO/B

BOLSA DE COMERCIO DE SANTIAGO: ANDINAA; ANDINAB

www.koandina.com

 

 

1



 

CONSOLIDATED SUMMARY

 

4th Quarter 2015 vs. 4th Quarter 2014

 

All figures included in this analysis are set according to IFRS, in nominal Chilean Pesos. All variations regarding 2014 are in nominal terms. On average during the quarter, the Argentine Peso, the Brazilian Real, the Chilean Peso and the Paraguayan Guaraní depreciated against the U.S. Dollar by 19.5%, 51.0%, 16.6% and 23.6% respectively. The Argentine Peso, the Brazilian Real and the Paraguayan Guaraní depreciated against the Chilean Peso by 2.4, 22.8% and 5.7%, respectively.  This generated a negative accounting impact on the conversion of figures.

 

Consolidated Sales Volume for the quarter reached 233.6 million unit cases, decreasing 2.5% with respect to the same period of 2014, explained by a contraction in soft drink volumes, which was not able to be offset by the growth of the other categories. Additionally, we had market share gains in the four countries were we operate. Our Sales Volume was affected by macroeconomic factors which are negatively impacting the economies of the countries where we operate having an effect over consumption, especially in Brazil, as well as more unfavorable weather conditions.

 

Net Sales reached Ch$530,572 million, a 1.3% decrease, explained by the aforementioned volume contraction and the effect upon translation of figures given the depreciation of local currencies with respect to the Chilean Peso.  This was partially offset by price increases in all of the franchises where we operate.

 

Operating Costs decreased 1.5%, which is mainly explained by (i) the effect of lower volumes and (ii) the effect of translation of figures from our subsidiaries in Argentina, Brazil and Paraguay. The foregoing was partially offset by (i) the depreciation of local currencies regarding the U.S. Dollar, which has a negative effect on the value of U.S. Dollar denominated raw materials, (ii) increased sales, having a direct incidence over concentrate costs; and (iii) higher labor costs in Argentina.

 

Selling, General and Administrative Expenses (SG&As) decreased 0.5% mainly due to (i) lower marketing expenses in Brazil, Chile and Paraguay. This was partially offset by (i) local inflations, particularly in Argentina, which affects the majority of these expenses, specially labor costs and (ii) greater labor costs in Brazil, Chile and Paraguay.

 

The foregoing mentioned impacts, led to a Consolidated Operating Income of Ch$70,494 million, a decrease of 1.4%.  Operating Margin was 13.3%.

 

Consolidated EBITDA amounted to Ch$95,446 million, dropping 2.2%. EBITDA Margin was 18.0%.

 

Net Income Attributable to the Controllers for the quarter was Ch$30,211 million and net margin reached 5.7%.

 

 

2



 

SUMMARY BY COUNTRY: ARGENTINA

 

4th Quarter 2015 vs. 4th Quarter 2014

 

The following figures are set according to IFRS, in nominal Chilean Pesos. All variations regarding 2014 are in nominal terms. On average during the quarter, the Argentine Peso depreciated against the US Dollar by 19.5%, which has a negative effect over our costs in dollars. With respect to the Chilean peso it depreciated by 2.4% generating a negative accounting impact on the conversion of figures upon consolidation. For a better understanding of Argentine Operations, we include figures in local nominal currency.

 

Sales Volume for the quarter decreased 1.2%, reaching 67.1 million unit cases, explained by a contraction in soft drinks which was partially offset by the growth in the juices and waters categories.  Our soft drinks market share reached 62.6 points, increasing 20 basis points with respect to same period of the previous year.

 

Net Sales reached Ch$188,230 million, a 22.8% increase, explained by the implementation of price increases and partially offset by (i) a reduction of sales volume and (ii) the negative effect of the depreciation of local currency regarding the reporting currency upon consolidation of figures.  In local currency, Net Sales increased 26.8%.

 

Operating Costs increased 17.3%, explained by (i) increased sales, which has a direct incidence over concentrate costs, (ii) increased labor costs, mainly as a consequence of local inflation, and (iii) the devaluation effect of the Argentine Peso over our costs expressed in US Dollars. In local currency Operating Costs increased 20.8%.

 

SG&A expenses increased 22.0%, principally explained by the effect of local inflation upon expenses such as labor, freights and services provided by third parties. In local currency SG&A expenses increased 26.5%.

 

The foregoing effects led to an Operating Income of Ch$20,072 million, a 66.3% growth. Operating Margin was 10.7%. In local currency Operating Income increased 72.0%.

 

EBITDA amounted to Ch$25,506 million, reflecting a 49.2% growth. EBITDA Margin was 13.6%, expanding 240 basis points regarding the previous year. On the other hand, in local currency, EBITDA increased 53.8%.

 

 

3



 

SUMMARY BY COUNTRY: BRAZIL

 

4th Quarter 2015 vs. 4th Quarter 2014

 

The following figures are set according to IFRS, in nominal Chilean Pesos. All variations regarding 2014 are in nominal terms. On average during the quarter, the Brazilian Real depreciated by 51.0% against the US Dollar, having a direct negative impact over our costs expressed in US Dollars. Regarding the Chilean Peso it depreciated by 22.8%, which has a significant negative accounting impact on the conversion of figures upon consolidation. For a better understanding of Brazilian Operations, we include figures in local nominal currency.

 

Sales Volume during the quarter reached 84.3 million unit cases, dropping 4.0%, explained by volume contractions in all categories where we participate. Volumes during the quarter were influenced by macroeconomic factors and consumer trust levels that are negatively affecting the Brazilian economy and which have an impact over consumption. Soft drinks market share in our franchises in Brazil reached 63.2 points, 80 basis points higher regarding the same quarter of the previous year.

 

Net Sales reached Ch$160,801 million, a 21.4% decrease, mainly explained by the already mentioned effect upon translation of figures.  In local currency, Net Sales increased 1.7%, explained by price increases and partially offset by the negative effect of the drop in volumes.

 

Operating Costs decreased 16.0% explained by the effect upon translation of figures.  In local currency Operating Costs increased 8.5%, which in part is explained by (i) the devaluation effect of the Brazilian Real over our costs expressed in US Dollars, and (ii) increased sales, which has a direct incidence over concentrate cost. These effects were partially offset by lower sales volume.

 

SG&A Expenses decreased 21.3% in the reporting currency.  In local currency, SG&A Expenses increased 2.4% which in part is explained by greater labor costs and partially offset by lower marketing expenses.

 

The aforementioned effects led to an Operating Income of Ch$19,650 million, a 40.9% decrease.  Operating Margin was 12.2%.  In local currency, Operating Income decreased 23.6%.

 

EBITDA amounted to Ch$25,860 million, decreasing 37.1% with respect to the previous year. EBITDA Margin was 16.1%. In local currency EBITDA recorded an 18.6% decrease.

 

 

4



 

SUMMARY BY COUNTRY: CHILE

 

4th Quarter 2015 vs. 4th Quarter 2014

 

The following figures are set according to IFRS, in nominal Chilean Pesos. All variations regarding 2014 are in nominal terms. On average during the quarter, the Chilean Peso depreciated by 16.6% against the US Dollar, which has a negative impact over our costs expressed in U.S. Dollars.

 

During the quarter, Sales Volume reached 65.0 million unit cases, representing a 0.5% decrease, explained by a reduction in the soft drinks category which was not able to be offset by the growth in the juices and waters category. On the other hand, volume market share for soft drinks, compared to the same period of the previous year, increased 50 basis points reaching 69.0 points during the period, mainly explained by the growth recorded in the light segment, where we have a solid leadership position.

 

Net Sales reached Ch$145,987 million, representing a 3.5% growth, explained by increased average prices which were partially offset by the previously mentioned drop in volumes.

 

Operating Costs increased by 2.3%, mainly explained by (i) the depreciation of the Chilean Peso which has a negative effect over costs expressed in U.S. Dollars, essentially sugar and PET, and (ii) greater concentrate costs resulting from the implementation of price increases.  This was partially offset by (i) the lower cost in U.S. Dollars of dollarized raw materials, and (ii) lower sales volume.

 

SG&A Expenses decreased 1.1%, which is mainly explained by lower marketing expenses and partially offset by greater labor costs resulting from higher inflation.

 

The aforementioned effects led to an Operating Income of Ch$24,308 million, 16.8% higher when compared to the previous year.  Operating Margin was 16.7%.

 

EBITDA reached Ch$34,517 million, an increase of 13.0%.  EBITDA Margin was 23.6%, which is 197 basis points higher than the previous year.

 

 

5



 

SUMMARY BY COUNTRY: PARAGUAY

 

4th Quarter 2015 vs. 4th Quarter 2014

 

The following figures are set according to IFRS, in nominal Chilean Pesos. All 2014 variations are nominal. On average during the quarter, the Paraguayan Guaraní depreciated 23.6% with respect to the US Dollar, which has a negative impact over our costs expressed in US Dollars. Regarding the Chilean Peso it depreciated by 5.7%, generating a negative accounting impact on the conversion of figures upon consolidation. For a better understanding of Paraguayan Operations, we include figures in local nominal currency.

 

Sales Volume during the quarter reached 17.2 million unit cases, reflecting a 7.5% decrease, explained by volume contractions in all categories where we participate. Our volume market share for soft drinks reached 68.8 points during the quarter, 640 basis points higher compared to the previous year.

 

Net Sales reached Ch$35,918 million, reflecting a 7.9% decrease, explained in part by the effect upon translation of figures. In local currency Net Sales decreased 2.1% explained by the contraction of sales volume which was not able to be offset by price increases implemented during the period.

 

Operating Costs decreased 10.4% explained in part by the effect upon translation of figures.  In local currency it decreased 4.7% mainly explained by (i) lower sales volume and (ii) the lower cost in U.S. Dollars of dollarized raw materials, mainly PET, caps and sugar.  This was partially offset by the depreciation of the Paraguayan Guaraní, which has a negative effect over dollarized costs.

 

SG&A Expenses decreased 16.5% while in local currency they decreased 11.5%.  This decrease is mainly explained by lower advertising expenses and partially offset by greater labor costs.

 

The aforementioned effects led to an Operating Income of Ch$7,502 million, a 12.7% improvement compared to the previous year. Operating Margin was 20.9%.  In local currency Operating Income increased 20.4%.

 

EBITDA reached Ch$10,601 million a 4.8% growth and EBITDA Margin was 29.5%. In local currency EBITDA increased 11.6%.

 

 

6



 

OTHER INFORMATION

 

·                  Net Financial Income and Expense account recorded an Ch$8,770 million expense, which is compared to a Ch$14,628 million expense for the same quarter of the previous year, mainly explained by a lower indebtedness level in Argentina and Brazil, and the effect on translation of figures due to the depreciation of the Brazilian Real against the Chilean Peso.

 

·                  Results by Investment in Related Companies account went from an Ch$884 million earning to a Ch$190 million loss, mainly due to the negative variation on Proportional Equity Value (PEV) of equity investees in Brazil, especially Sorocaba.

 

·                  Other Income and Expenses account recorded a Ch$9,700 million loss compared to the Ch$2,224 million loss reported during the same quarter of the previous year.  This is mainly explained by (i) greater contingency provisions in Brazil and (ii) asset write-offs in Brazil

 

·                  Results by Adjustment Units and Exchange Rate Differences account went from a Ch$4,767 million loss to a Ch$2,910 million loss.  This loss is mainly explained by (i) the large portion of the Company’s debt is expressed in UFs and during this quarter the UF recorded a smaller variation (1.11%) compared to that of the same quarter of the previous year (1.90%), (ii) the effect of the appreciation of the reporting currency (Chilean Peso) regarding the Brazilian Real and Paraguayan Guaraní, in the Parent Company’s accounts receivable from the Brazilian and Paraguayan subsidiaries, and (iii) the restatement of accounts payable in foreign currency of the subsidiaries in Paraguay.

 

·                  Income Tax went from -Ch$11,096 million to -Ch$18,302 million, mainly resulting from differed tax estimates due to the exchange rate variation.

 

BALANCE SHEET ANALYSIS

 

·             At December 31, 2015, the Company’s Net Debt reached US$581.6 million. This figure is calculated considering the effect of Cross Currency Swaps (“CCS”) entered into to hedge the debt in U.S. dollars.

 

·             Total financial assets, including the aforementioned CCS amounted to US$560.6 million. Excluding the CCS, financial assets amounted to US$305.1 million. This cash surplus is invested in short-term fixed income money markets and time deposits, and 20.2% is denominated in UFs, 36.8% in Chilean Pesos, 20.0% in Brazilian Real, 2.2% in U.S. Dollars, 14.5% in Argentine Pesos and 6.3% in Paraguayan Guaraní.

 

·             On the other hand, financial debt level reached US$1,142.2 million, US$575 million of which correspond to the bond issuance in the U.S. market carried out in September, 2013.  For this bond, CCS were entered into in Real and UFs so that, of the total debt, (including the CCS effect) 58.8% is denominated in UFs, 40.3% in Brazilian Real, 0.4% in Argentine Pesos, and 0.4% in U.S. Dollars.

 

RECENT EVENTS

 

·             On December 22, 2015, in accordance with what was approved at the Company’s General Shareholders’ Meeting, the payment of an interim dividend was announced, charged to the results of the year 2015, for an amount of Ch$17.0 per Series A share and Ch$18.7 per Series B share. This dividend became available to shareholders beginning January 28, 2016.

 

·             On January 28, 2016, the Company reported a Material Event to the regulating entity regarding the incorporation of a closed joint-stock company called Coca-Cola Del Valle New Ventures S.A. (“Coca-Cola Del Valle”.) The ownership structure of the company is formed by Embotelladora Andina S.A. (35%), Embonor S.A. (15%) and Coca-Cola de Chile S.A (50%). The main corporate purpose of this company is the development and production of juices, waters and non-carbonated beverages under brands owned by The Coca-Cola Company, that Andina and Coca-Cola Embonor S.A. are authorized to commercialize and distribute in their respective franchise territories.

 

·             On January 28, 2016, the Company’s Chairman of the Board of Directors, pursuant to article 37 of Chilean Law N° 18,046, was notified of the resignation of the director Mr. Ricardo Vontobel due to personal reasons.  His resignation was effective on that same day. As agreed during the Company’s Board of Directors’ session held on that date, the designation of his replacement will be carried out by the shareholders of the Company at the next General Shareholders’ Meeting.

 

7



 

CONFERENCE CALL

 

We will be hosting a conference call for investors and analysts, where we will review the Fourth Quarter’s Results as of December 31,  2015, on Tuesday, March 1, 2016 at 09:00 am (New York time) - 11:00 am (Santiago time).

 

To participate please dial: USA 1 (800) 311-9401 - International (outside USA) 1 (334) 323-7224 - Chile toll free: 1-230-020-1247 Access Code: 87604.  A replay of this conference call will be available until midnight (Eastern time) of March 11, 2016. To obtain the replay please dial: USA 877-919-4059 — International (Outside USA) 1 (334) 323-0140. Access Code: 44127948. The audio will be available on the Company’s website: www.koandina.com beginning Thursday, March 3, 2016.

 

 

Coca-Cola Andina is among the three largest Coca-Cola bottlers in Latin America, servicing franchised territories with almost 52.2 million people, delivering during 2015 more than 4.6  billion liters of soft drinks, juices, and bottled waters. Coca-Cola Andina has the franchise to produce and commercialize Coca-Cola products in certain territories in Argentina (through Embotelladora del Atlántico), in Brazil (through Rio de Janeiro Refrescos), in Chile, (through Embotelladora Andina) and in all of Paraguay (through Paraguay Refrescos). The Chadwick Claro, Garcés Silva, Hurtado Berger, Said Handal and Said Somavía families control Coca-Cola Andina in equal parts. The Company’s proposal to generate value is being leader in the non-alcoholic beverages market, developing a relationship of excellence with consumers of its products, as well as with its employees, customers, suppliers and with its strategic partner Coca-Cola. For more company information visit www.koandina.com.

 

This document may contain projections reflecting Coca-Cola Andina`s good faith expectation and are based on currently available information. However, the results that are finally obtained are subject to diverse variables, many of which are beyond the Company’s control and which could materially impact the current performance. Among the factors that could change the performance are: the political and economic conditions on consumer spending, pricing pressures resulting from competitive discounts of other bottlers, weather conditions in the Southern Cone and other risk factors that would be applicable from time to time and which are periodically informed in reports filed before the appropriate regulatory authorities, and which are available on our website.

 

8



 

Embotelladora Andina S.A.

Fourth Quarter Results for the period ended December 31, IFRS GAAP

(In nominal million Chilean Pesos, except earnings per share and earnings per ADS)

 

 

 

October-December 2015

 

October-December 2014

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Paraguayan
Operations

 

Total (1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Paraguayan
Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

65.0

 

84.3

 

67.1

 

17.2

 

233.6

 

65.4

 

87.9

 

67.9

 

18.5

 

239.7

 

-2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

145,987

 

160,801

 

188,230

 

35,918

 

530,572

 

140,991

 

204,547

 

153,265

 

38,990

 

537,408

 

-1.3

%

COST OF SALES

 

(85,187

)

(101,020

)

(101,604

)

(20,811

)

(308,258

)

(83,297

)

(120,311

)

(86,646

)

(23,224

)

(313,092

)

-1.5

%

GROSS PROFIT

 

60,800

 

59,781

 

86,626

 

15,107

 

222,314

 

57,693

 

84,236

 

66,619

 

15,767

 

224,316

 

-0.9

%

Gross Margin

 

41.6

%

37.2

%

46.0

%

42.1

%

41.9

%

40.9

%

41.2

%

43.5

%

40.4

%

41.7

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(36,492

)

(40,131

)

(66,553

)

(7,605

)

(150,781

)

(36,879

)

(51,008

)

(54,552

)

(9,113

)

(151,552

)

-0.5

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

 

 

(1,038

)

 

 

 

 

 

 

 

 

(1,289

)

-19.5

%

OPERATING INCOME (3)

 

24,308

 

19,650

 

20,072

 

7,502

 

70,494

 

20,814

 

33,228

 

12,067

 

6,654

 

71,474

 

-1.4

%

Operating Margin

 

16.7

%

12.2

%

10.7

%

20.9

%

13.3

%

14.8

%

16.2

%

7.9

%

17.1

%

13.3

%

 

 

EBITDA (4)

 

34,517

 

25,860

 

25,506

 

10,601

 

95,446

 

30,555

 

41,086

 

17,092

 

10,120

 

97,564

 

-2.2

%

Ebitda Margin

 

23.6

%

16.1

%

13.6

%

29.5

%

18.0

%

21.7

%

20.1

%

11.2

%

26.0

%

18.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

 

 

(8,770

)

 

 

 

 

 

 

 

 

(14,628

)

-40.0

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

 

 

(190

)

 

 

 

 

 

 

 

 

884

 

-121.5

%

OTHER INCOME/(EXPENSE) (5)

 

 

 

 

 

 

 

 

 

(9,700

)

 

 

 

 

 

 

 

 

(2,224

)

336.1

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

 

 

(2,910

)

 

 

 

 

 

 

 

 

(4,767

)

-39.0

%

INCOME BEFORE INCOME TAXES; AND MINORITY INTEREST

 

 

 

 

 

 

 

 

 

48,924

 

 

 

 

 

 

 

 

 

50,740

 

-3.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

 

 

(18,313

)

 

 

 

 

 

 

 

 

(11,096

)

65.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

 

 

 

 

 

 

 

30,611

 

 

 

 

 

 

 

 

 

39,644

 

-22.8

%

MINORITY INTEREST

 

 

 

 

 

 

 

 

 

(409

)

 

 

 

 

 

 

 

 

(428

)

-4.4

%

NET INCOME ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT

 

 

 

 

 

 

 

 

 

30,202

 

 

 

 

 

 

 

 

 

39,216

 

-23.0

%

Net Margin

 

 

 

 

 

 

 

 

 

5.7

%

 

 

 

 

 

 

 

 

7.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

946.6

 

 

 

 

 

 

 

 

 

946.6

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

31.9

 

 

 

 

 

 

 

 

 

41.4

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

 

 

191.4

 

 

 

 

 

 

 

 

 

248.6

 

-23.0

%

 


(1) Total may be different from the addition of the four countries because of intercountry eliminations

(2) Corporate expenses partially reclassified to the operations.

(3) OPERATING INCOME: includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : Net sales, cost of sales, distribution expenses and administrative expenses.

(4) EBITDA: Operating Income + Depreciation

(5) OTHER INCOME/(EXPENSE): includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : “Other income”, “Other expenses” and “Other (loss) gains”.

 

9



 

Embotelladora Andina S.A.

Fourth Quarter Results for the period ended December 31, IFRS GAAP

(In nominal million US$, except earnings per share and earnings per ADS)

 

 

 

Exch. Rate :

 

698.03

 

 

 

 

 

 

 

 

 

Exch. Rate :

 

598.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October-December 2015

 

October-December 2014

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine 
Operations

 

Paraguayan 
Operations

 

Total (1)

 

Chilean 
Operations

 

Brazilian
 Operations

 

Argentine 
Operations

 

Paraguayan
 Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

65.0

 

84.3

 

67.1

 

17.2

 

233.6

 

65.4

 

87.9

 

67.9

 

18.5

 

239.7

 

-2.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

209.1

 

230.4

 

269.7

 

51.5

 

760.1

 

235.5

 

341.7

 

256.0

 

65.1

 

897.8

 

-15.3

%

COST OF SALES

 

(122.0

)

(144.7

)

(145.6

)

(29.8

)

(441.6

)

(139.2

)

(201.0

)

(144.7

)

(38.8

)

(523.0

)

-15.6

%

GROSS PROFIT

 

87.1

 

85.6

 

124.1

 

21.6

 

318.5

 

96.4

 

140.7

 

111.3

 

26.3

 

374.7

 

-15.0

%

Gross Margin

 

41.6

%

37.2

%

46.0

%

42.1

%

41.9

%

40.9

%

41.2

%

43.5

%

40.4

%

41.7

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(52.3

)

(57.5

)

(95.3

)

(10.9

)

(216.0

)

(61.6

)

(85.2

)

(91.1

)

(15.2

)

(253.2

)

-14.7

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

 

 

(1.5

)

 

 

 

 

 

 

 

 

(2.2

)

-30.9

%

OPERATING INCOME (3)

 

34.8

 

28.2

 

28.8

 

10.7

 

101.0

 

34.8

 

55.5

 

20.2

 

11.1

 

119.4

 

-15.4

%

Operating Margin

 

16.7

%

12.2

%

10.7

%

20.9

%

13.3

%

14.8

%

16.2

%

7.9

%

17.1

%

13.3

%

 

 

EBITDA (4)

 

49.4

 

37.0

 

36.5

 

15.2

 

136.7

 

51.0

 

68.6

 

28.6

 

16.9

 

163.0

 

-16.1

%

Ebitda Margin

 

23.6

%

16.1

%

13.6

%

29.5

%

18.0

%

21.7

%

20.1

%

11.2

%

26.0

%

18.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

 

 

(12.6

)

 

 

 

 

 

 

 

 

(24.4

)

-48.6

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

 

 

(0.3

)

 

 

 

 

 

 

 

 

1.5

 

-118.4

%

OTHER INCOME/(EXPENSE) (5)

 

 

 

 

 

 

 

 

 

(13.9

)

 

 

 

 

 

 

 

 

(3.7

)

274.0

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

 

 

(4.2

)

 

 

 

 

 

 

 

 

(8.0

)

-47.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AND MINORITY INTEREST

 

 

 

 

 

 

 

 

 

70.1

 

 

 

 

 

 

 

 

 

84.8

 

-17.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

 

 

(26.2

)

 

 

 

 

 

 

 

 

(18.5

)

41.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

 

 

 

 

 

 

 

43.9

 

 

 

 

 

 

 

 

 

66.2

 

-33.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MINORITY INTEREST

 

 

 

 

 

 

 

 

 

(0.6

)

 

 

 

 

 

 

 

 

(0.7

)

-18.0

%

NET INCOME ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT

 

 

 

 

 

 

 

 

 

43.3

 

 

 

 

 

 

 

 

 

65.5

 

-34.0

%

Net Margin

 

 

 

 

 

 

 

 

 

5.7

%

 

 

 

 

 

 

 

 

7.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

946.6

 

 

 

 

 

 

 

 

 

946.6

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

0.05

 

 

 

 

 

 

 

 

 

0.07

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

 

 

0.27

 

 

 

 

 

 

 

 

 

0.42

 

-34.0

%

 


(1) Total may be different from the addition of the four countries because of intercountry eliminations

(2) Corporate expenses partially reclassified to the operations.

(3) OPERATING INCOME: includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : Net sales, cost of sales, distribution expenses and administrative expenses.

(4) EBITDA: Operating Income + Depreciation

(5) OTHER INCOME/(EXPENSE): includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : “Other income”, “Other expenses” and “Other (loss) gains”.

 

10



 

Embotelladora Andina S.A.

Twelve Months Results for the period ended December 31,

(In nominal million Chilean Pesos, except earnings per share and earnings per ADS)

 

 

 

January-December 2015

 

January - December 2014

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Paraguayan
Operations

 

Total (1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Paraguayan
Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

233.7

 

290.6

 

234.2

 

61.4

 

819.9

 

231.8

 

306.9

 

229.4

 

62.5

 

830.6

 

-1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

514,733

 

607,048

 

627,258

 

130,039

 

1,877,394

 

492,072

 

715,728

 

461,003

 

129,496

 

1,797,200

 

4.5

%

COST OF SALES

 

(309,387

)

(369,212

)

(351,140

)

(78,651

)

(1,106,706

)

(296,894

)

(440,655

)

(265,288

)

(79,506

)

(1,081,243

)

2.4

%

GROSS PROFIT

 

205,345

 

237,836

 

276,118

 

51,389

 

770,688

 

195,178

 

275,073

 

195,715

 

49,990

 

715,956

 

7.6

%

Gross Margin

 

39.9

%

39.2

%

44.0

%

39.5

%

41.1

%

39.7

%

38.4

%

42.5

%

38.6

%

39.8

%

 

 

MARKETING, DISTRIBUTION AND ADMINISTRATIVE EXPENSES

 

(142,287

)

(161,899

)

(217,644

)

(29,222

)

(551,051

)

(138,718

)

(190,272

)

(165,267

)

(29,833

)

(524,089

)

5.1

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

 

 

(4,040

)

 

 

 

 

 

 

 

 

(5,095

)

-20.7

%

OPERATING INCOME (3)

 

63,059

 

75,936

 

58,474

 

22,167

 

215,596

 

56,460

 

84,802

 

30,448

 

20,157

 

186,773

 

15.4

%

Operating Margin

 

12.3

%

12.5

%

9.3

%

17.0

%

11.5

%

11.5

%

11.8

%

6.6

%

15.6

%

10.4

%

 

 

EBITDA (4)

 

103,142

 

102,508

 

79,646

 

34,972

 

316,229

 

95,167

 

117,504

 

48,820

 

33,343

 

289,740

 

9.1

%

Ebitda Margin

 

20.0

%

16.9

%

12.7

%

26.9

%

16.8

%

19.3

%

16.4

%

10.6

%

25.7

%

16.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

 

 

(45,551

)

 

 

 

 

 

 

 

 

(56,426

)

-19.3

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

 

 

(2,328

)

 

 

 

 

 

 

 

 

1,629

 

-242.9

%

OTHER INCOME/(EXPENSE) (5)

 

 

 

 

 

 

 

 

 

(27,813

)

 

 

 

 

 

 

 

 

(19,013

)

46.3

%

RESULTS BY READJUSTEMENT UNITS AND EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

 

 

(10,165

)

 

 

 

 

 

 

 

 

(15,137

)

-32.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES; AND MINORITY INTEREST

 

 

 

 

 

 

 

 

 

129,740

 

 

 

 

 

 

 

 

 

97,827

 

32.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

 

 

(41,643

)

 

 

 

 

 

 

 

 

(22,019

)

89.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

 

 

 

 

 

 

 

88,098

 

 

 

 

 

 

 

 

 

75,807

 

16.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MINORITY INTEREST

 

 

 

 

 

 

 

 

 

(234

)

 

 

 

 

 

 

 

 

(317

)

-26.1

%

NET INCOME ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT

 

 

 

 

 

 

 

 

 

87,863

 

 

 

 

 

 

 

 

 

75,490

 

16.4

%

Net Margin

 

 

 

 

 

 

 

 

 

4.7

%

 

 

 

 

 

 

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

946.6

 

 

 

 

 

 

 

 

 

946.6

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

92.8

 

 

 

 

 

 

 

 

 

79.8

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

 

 

556.9

 

 

 

 

 

 

 

 

 

478.5

 

16.4

%

 


(1) Total may be different from the addition of the four countries because of intercountry eliminations

(2) Corporate expenses partially reclassified to the operations.

(3) OPERATING INCOME: includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : Net sales, cost of sales, distribution expenses and administrative expenses.

(4) EBITDA: Operating Income + Depreciation

(5) OTHER INCOME/(EXPENSE): includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : “Other income”, “Other expenses” and “Other (loss) gains”.

 

11



 

Embotelladora Andina S.A.

Twelve Months Results for the period ended December 31,

(In nominal million US$, except earnings per share and earnings per ADS)

 

 

 

Exch. Rate :

654.66

 

 

 

 

 

 

 

 

 

Exch. Rate :

570.34

 

 

 

 

 

 

 

 

 

 

January-December 2015

 

January - December 2014

 

 

 

 

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Paraguayan
Operations

 

Total (1)

 

Chilean
Operations

 

Brazilian
Operations

 

Argentine
Operations

 

Paraguayan
Operations

 

Total (1)

 

% Ch.

 

VOLUME TOTAL BEVERAGES (Million UC)

 

233.7

 

290.6

 

234.2

 

61.4

 

819.9

 

231.8

 

306.9

 

229.4

 

62.5

 

830.6

 

-1.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

786.3

 

927.3

 

958.1

 

198.6

 

2,867.7

 

862.8

 

1,254.9

 

808.3

 

227.1

 

3,151.1

 

-9.0

%

COST OF SALES

 

(472.6

)

(564.0

)

(536.4

)

(120.1

)

(1,690.5

)

(520.6

)

(772.6

)

(465.1

)

(139.4

)

(1,895.8

)

-10.8

%

GROSS PROFIT

 

313.7

 

363.3

 

421.8

 

78.5

 

1,177.2

 

342.2

 

482.3

 

343.2

 

87.7

 

1,255.3

 

-6.2

%

Gross Margin

 

39.9

%

39.2

%

44.0

%

39.5

%

41.1

%

39.7

%

38.4

%

42.5

%

38.6

%

39.8

%

 

 

MARKETING, DISTRIBUTION AND
ADMINISTRATIVE EXPENSES

 

(217.3

)

(247.3

)

(332.5

)

(44.6

)

(841.7

)

(243.2

)

(333.6

)

(289.8

)

(52.3

)

(918.9

)

-8.4

%

CORPORATE EXPENSES (2)

 

 

 

 

 

 

 

 

 

(6.2

)

 

 

 

 

 

 

 

 

(8.9

)

-30.9

%

OPERATING INCOME (3)

 

96.3

 

116.0

 

89.3

 

33.9

 

329.3

 

99.0

 

148.7

 

53.4

 

35.3

 

327.5

 

0.6

%

Operating Margin

 

12.3

%

12.5

%

9.3

%

17.0

%

11.5

%

11.5

%

11.8

%

6.6

%

15.6

%

10.4

%

 

 

EBITDA (4)

 

157.6

 

156.6

 

121.7

 

53.4

 

483.0

 

166.9

 

206.0

 

85.6

 

58.5

 

508.0

 

-4.9

%

Ebitda Margin

 

20.0

%

16.9

%

12.7

%

26.9

%

16.8

%

19.3

%

16.4

%

10.6

%

25.7

%

16.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSE/INCOME (Net)

 

 

 

 

 

 

 

 

 

(69.6

)

 

 

 

 

 

 

 

 

(98.9

)

-29.7

%

RESULTS FROM AFFILIATED

 

 

 

 

 

 

 

 

 

(3.6

)

 

 

 

 

 

 

 

 

2.9

 

-224.5

%

OTHER INCOME/(EXPENSE) (5)

 

 

 

 

 

 

 

 

 

(42.5

)

 

 

 

 

 

 

 

 

(33.3

)

27.4

%

RESULTS BY READJUSTEMENT UNITS AND

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EXCHANGE RATE DIFFERENCE

 

 

 

 

 

 

 

 

 

(15.5

)

 

 

 

 

 

 

 

 

(26.5

)

-41.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES;

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AND MINORITY INTEREST

 

 

 

 

 

 

 

 

 

198.2

 

 

 

 

 

 

 

 

 

171.5

 

15.5

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME TAXES

 

 

 

 

 

 

 

 

 

(63.6

)

 

 

 

 

 

 

 

 

(38.6

)

64.8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

 

 

 

 

 

 

 

 

134.6

 

 

 

 

 

 

 

 

 

132.9

 

1.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MINORITY INTEREST

 

 

 

 

 

 

 

 

 

(0.4

)

 

 

 

 

 

 

 

 

(0.6

)

-35.6

%

NET INCOME ATTRIBUTABLE TO EQUITY HOLDERS OF THE PARENT

 

 

 

 

 

 

 

 

 

134.2

 

 

 

 

 

 

 

 

 

132.4

 

1.4

%

Net Margin

 

 

 

 

 

 

 

 

 

4.7

%

 

 

 

 

 

 

 

 

4.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING

 

 

 

 

 

 

 

 

 

946.6

 

 

 

 

 

 

 

 

 

946.6

 

 

 

EARNINGS PER SHARE

 

 

 

 

 

 

 

 

 

0.1

 

 

 

 

 

 

 

 

 

0.1

 

 

 

EARNINGS PER ADS

 

 

 

 

 

 

 

 

 

0.9

 

 

 

 

 

 

 

 

 

0.8

 

1.4

%

 


(1) Total may be different from the addition of the four countries because of intercountry eliminations

(2) Corporate expenses partially reclassified to the operations.

(3) OPERATING INCOME: includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : Net sales, cost of sales, distribution expenses and administrative expenses.

(4) EBITDA: Operating Income + Depreciation

(5) OTHER INCOME/(EXPENSE): includes the following lines of the income statement by function included in the published financial statements in the superintendency of securities and ‘insurance : “Other income”, “Other expenses” and “Other (loss) gains”.

 

12



 

Embotelladora Andina S.A.

Fourth Quarter Results for the period ended December 31, 2015 IFRS GAAP

(In nominal local currency of each period)

 

 

 

October-December 2015

 

October-December 2014

 

 

 

Chile Million
Ch$

 

Brazil Million
R$

 

Argentina
Million AR$

 

Paraguay
Million G$

 

Chile Million
Ch$

 

Brazil Million
R$

 

Argentina
Million AR$

 

Paraguay
Million G$

 

TOTAL BEVERAGES VOLUME (Million UC)

 

65.0

 

84.3

 

67.1

 

17.2

 

65.4

 

87.9

 

67.9

 

18.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

145,987

 

885.4

 

2,759.4

 

293,616

 

140,991

 

870.2

 

2,175.5

 

299,769

 

COST OF SALES

 

(85,187

)

(556.4

)

(1,488.5

)

(170,181

)

(83,297

)

(512.9

)

(1,232.5

)

(178,622

)

GROSS PROFIT

 

60,800

 

329.1

 

1,271.0

 

123,435

 

57,693

 

357.3

 

943.0

 

121,147

 

Gross Margin

 

41.6

%

37.2

%

46.1

%

42.0

%

40.9

%

41.1

%

43.3

%

40.4

%

SELLING AND ADMINISTRATIVE EXPENSES

 

(36,492

)

(220.9

)

(976

)

(62,087

)

(36,879

)

(215.6

)

(771.6

)

(70,178

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (1)

 

24,308

 

108.2

 

294.8

 

61,347

 

20,814

 

141.7

 

171.4

 

50,968

 

Operating Margin

 

16.7

%

12.2

%

10.7

%

20.9

%

14.8

%

16.3

%

7.9

%

17.0

%

EBITDA (2)

 

34,517

 

142.4

 

373.5

 

86,652

 

30,555

 

175.0

 

242.9

 

77,675

 

Ebitda Margin

 

23.6

%

16.1

%

13.5

%

29.5

%

21.7

%

20.1

%

11.2

%

25.9

%

 


(1) OPERATING INCOME: Considers the following items of the income statement by function included in the financial statements filed with the Chilean Superintendence of Securities and Insurance: Net Sales, Cost of Sales, Distribution Costs, and Administrative Expenses.

(2) EBITDA: Operating Income + Depreciation

 

Chile results do not consider corporate expenses

 

Embotelladora Andina S.A.

Twelve Months Results for the period ended December 31, 2015 IFRS GAAP

(In nominal local currency of each period)

 

 

 

January-December 2015

 

January-December 2014

 

 

 

Chile Million
Ch$

 

Brazil Million
R$

 

Argentina
Million AR$

 

Paraguay
Million G$

 

Chile Million
Ch$

 

Brazil Million
R$

 

Argentina
Million AR$

 

Paraguay
Million G$

 

TOTAL BEVERAGES VOLUME (Million UC)

 

233.7

 

290.6

 

234.2

 

61.4

 

231.8

 

306.9

 

229.4

 

62.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET SALES

 

514,733

 

3,058.9

 

8,903.3

 

1,033,215

 

492,072

 

2,958.6

 

6,540.9

 

1,010,735

 

COST OF SALES

 

(309,387

)

(1,865.5

)

(4,982.9

)

(625,039

)

(296,894

)

(1,821.0

)

(3,769.3

)

(620,908

)

GROSS PROFIT

 

205,345

 

1,193.3

 

3,920.4

 

408,176

 

195,178

 

1,137.6

 

2,771.6

 

389,827

 

Gross Margin

 

39.9

%

39.0

%

44.0

%

39.5

%

39.7

%

38.5

%

42.4

%

38.6

%

SELLING AND ADMINISTRATIVE EXPENSES

 

(142,287

)

(815.6

)

(3,091

)

(231,758

)

(138,718

)

(783.6

)

(2,344.0

)

(232,521

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (1)

 

63,059

 

377.7

 

829.0

 

176,418

 

56,460

 

354.0

 

427.6

 

157,306

 

Operating Margin

 

12.3

%

12.3

%

9.3

%

17.1

%

11.5

%

12.0

%

6.5

%

15.6

%

EBITDA (2)

 

103,142

 

511.6

 

1,128.1

 

278,172

 

95,167

 

488.5

 

689.0

 

260,203

 

Ebitda Margin

 

20.0

%

16.7

%

12.7

%

26.9

%

19.3

%

16.5

%

10.5

%

25.7

%

 


(1) OPERATING INCOME: Considers the following items of the income statement by function included in the financial statements filed with the Chilean Superintendence of Securities and Insurance: Net Sales, Cost of Sales, Distribution Costs, and Administrative Expenses.

(2) EBITDA: Operating Income + Depreciation

 

Chile results do not consider corporate expenses

 

13



 

Embotelladora Andina S.A.

 

Consolidated Balance Sheet

(In million of constant 12/31/15 Chilean Pesos)

 

ASSETS

 

12-31-2015

 

12-31-2014

 

%Ch

 

 

 

 

 

 

 

 

 

Cash + Time deposits + market. Securit.

 

216,653

 

186,091

 

16.4

%

Account receivables (net)

 

180,596

 

204,105

 

-11.5

%

Inventories

 

133,333

 

149,728

 

-10.9

%

Other current assets

 

16,427

 

13,812

 

18.9

%

Total Current Assets

 

547,010

 

553,736

 

-1.2

%

 

 

 

 

 

 

 

 

Property, plant and equipment

 

1,224,943

 

1,308,586

 

-6.4

%

Depreciation

 

(584,413

)

(595,510

)

-1.9

%

Total Property, Plant, and Equipment

 

640,530

 

713,076

 

-10.2

%

 

 

 

 

 

 

 

 

Investment in related companies

 

54,191

 

66,050

 

-18.0

%

Goodwill

 

95,836

 

116,924

 

-18.0

%

Other long term assets

 

871,395

 

819,387

 

6.3

%

Total Other Assets

 

1,021,421

 

1,002,361

 

1.9

%

 

 

 

 

 

 

 

 

TOTAL ASSETS

 

2,208,961

 

2,269,173

 

-2.7

%

 

LIABILITIES & SHAREHOLDERS’ EQUITY

 

12-31-2015

 

12-31-2014

 

%Ch

 

 

 

 

 

 

 

 

 

Short term bank liabilities

 

23,991

 

41,676

 

-42.4

%

Current portion of bonds payable

 

19,237

 

17,624

 

9.2

%

Other financial liabilities

 

2,743

 

8,120

 

-66.2

%

Trade accounts payable and notes payable

 

260,779

 

284,146

 

-8.2

%

Other liabilities

 

73,424

 

58,647

 

25.2

%

Total Current Liabilities

 

380,174

 

410,213

 

-7.3

%

 

 

 

 

 

 

 

 

Long term bank liabilities

 

30,238

 

46,415

 

-34.9

%

Bonds payable

 

718,004

 

657,220

 

9.2

%

Other financial liabilities

 

17,057

 

22,981

 

-25.8

%

Other long term liabilities

 

211,953

 

213,347

 

-0.7

%

Total Long Term Liabilities

 

977,252

 

939,963

 

4.0

%

 

 

 

 

 

 

 

 

Minority interest

 

21,060

 

21,703

 

-3.0

%

 

 

 

 

 

 

 

 

Stockholders’ Equity

 

830,474

 

897,294

 

-7.4

%

 

 

 

 

 

 

 

 

TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY

 

2,208,961

 

2,269,173

 

-2.7

%

 

Financial Highlights

(In million of constant 12/31/15 Chilean Pesos)

 

 

 

Year to Date

 

ADDITIONS TO FIXED ASSETS

 

12-31-2015

 

12-31-2014

 

 

 

 

 

 

 

Chile

 

50,043

 

45,110

 

Brazil

 

24,831

 

30,280

 

Argentina

 

30,056

 

25,724

 

Paraguay

 

7,470

 

13,103

 

 

 

112,400

 

114,217

 

 

DEBT RATIOS

 

12-31-2015

 

12-31-2014

 

 

 

 

 

 

 

Financial Debt / Total Capitalization

 

0.49

 

0.46

 

Financial Debt / EBITDA L12M

 

2.57

 

2.74

 

EBITDA L12M / Interest Expense (net) L12M

 

5.86

 

4.58

 

 

 

 

 

 

 

L12M: Last twelve months

 

 

 

 

 

 

14



 

SIGNATURES

 

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

 

 

EMBOTELLADORA ANDINA S.A.

 

By:

/s/ Andrés Wainer

 

Name: Andrés Wainer

 

Title: Chief Financial Officer

 

Santiago, February 29, 2016

 

15