XML 45 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
EQUITY
12 Months Ended
Dec. 31, 2017
EQUITY  
EQUITY

 

NOTE 19 —   EQUITY

 

19.1 Number of shares:

 

 

 

Number of shares subscribed

 

Number of shares paid in

 

Number of voting shares

 

Series

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

A

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

473,289,301

 

B

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

473,281,303

 

 

19.1.1 Equity:

 

 

 

Subscribed Capital

 

Paid-in capital

 

Series

 

2017

 

2016

 

2015

 

2017

 

2016

 

2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

A

 

135,379,504

 

135,379,504

 

135,379,504

 

135,379,504

 

135,379,504

 

135,379,504

 

B

 

135,358,070

 

135,358,070

 

135,358,070

 

135,358,070

 

135,358,070

 

135,358,070

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

270,737,574

 

270,737,574

 

270,737,574

 

270,737,574

 

270,737,574

 

270,737,574

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19.1.2Rights of each series:

 

·

Series A: Elects 12 of the 14 Directors

 

·

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

 

19.2Dividend policy

 

According to Chilean law, cash dividends must be paid equal to at least 30% of annual net profit, barring a unanimous vote by shareholders to the contrary. If there is no net profit in a given year, the Company will not be legally obligated to pay dividends from retained earnings. At the ordinary Shareholders’ Meeting held in April 2017, the shareholders agreed to pay out of the 2016 earnings are final dividend to complete the 30% required by the Law 18,046 which was paid in May 2017, and an additional dividend was paid in August 2017.

 

Pursuant to Circular Letter N° 1,945 of the Chilean Financial Market Commission (CMF) dated September 29, 2009, the Company’s Board of Directors decided to maintain the initial adjustments from adopting IFRS as retained earnings for future distribution.

 

Accumulated earnings at the date of IFRS adoption as of January 1, 2009, amounted to ThCh$ 19,260,703, of which ThCh$ 8,600,015 have been realized as of December 31, 2017, and are available for distribution as dividends in accordance with the following:

 

Description

 

Event when
amount is
realized

 

Amount of
accumulated
earnings at
01.01.2009

 

Realized at
12.31.2017

 

Amount of
accumulated
earnings at
12.31.2017

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Revaluation of assets parent Company

 

Sale or impairment

 

14,800,384

 

(11,907,228

)

2,893,156

 

Foreign currency translation differences of investments in related companies and subsidiaries

 

Sale or impairment

 

4,653,301

 

2,805,255

 

7,458,556

 

Full absorption cost accounting parent Company

 

Sale of products

 

305,175

 

(305,175

)

 

Post-employment benefits actuarial calculation parent Company

 

Termination of employees

 

946,803

 

(637,827

)

308,976

 

Deferred taxes complementary accounts parent Company

 

Amortization

 

(1,444,960

)

1,444,960

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

19,260,703

 

(8,600,015

)

10,660,688

 

 

 

 

 

 

 

 

 

 

 

 

The dividends declared and paid per share are presented below:

 

Dividend payment date

 

Dividend
type

 

Profits
imputable to
dividends

 

Ch$ per Series
A Share

 

Ch$ per Series
B Share

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

January

 

Interim

 

2015

 

17.00

 

18.70

 

2016

 

May

 

Final

 

2015

 

17.00

 

18.70

 

2016

 

August

 

Additional

 

Retained Earnings

 

17.00

 

18.70

 

2016

 

October

 

Interim

 

2016

 

17.00

 

18.70

 

2017

 

January

 

Interim

 

2016

 

19.00

 

20.90

 

2017

 

May

 

Final

 

2016

 

19.00

 

20.90

 

2017

 

August

 

Additional

 

Retained Earnings

 

19.00

 

20.90

 

2017

 

October

 

Interim

 

2017

 

19.00

 

20.90

 

2017

 

December (*)

 

Interim

 

2017

 

21.50

 

23.65

 

 

(*)This dividend is pending payment as of the closing date.

 

19.3Reserves

 

The balance of other reserves includes the following:

 

Description

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Polar acquisition

 

421,701,520

 

421,701,520

 

421,701,520

 

Foreign currency translation reserves

 

(237,077,572

)

(168,744,355

)

(167,447,157

)

Cash flow hedge reserve

 

(3,094,671

)

(2,448,175

)

27,087,214

 

Reserve for employee benefit actuarial gains or losses

 

(1,915,587

)

(1,785,032

)

(1,796,285

)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

5,435,538

 

 

 

 

 

 

 

 

 

Total

 

185,049,228

 

254,159,496

 

284,980,830

 

 

 

 

 

 

 

 

 

 

19.3.1Polar acquisition

 

This amount corresponds to the fair value of the issuance of shares of Embotelladora Andina S.A., used to acquire Embotelladoras Coca-Cola Polar S.A., which was the value of the capital increase notarized in legal terms.

 

19.3.2Cash flow hedge reserve

 

They arise from the fair value of the existing derivative contracts that have been qualified for hedge accounting at the end of each financial period. When contracts are expired, these reserves are adjusted and recognized in the income statement in the corresponding period (see Note 20).

 

19.3.3Reserve for employee benefit actuarial gains or losses

 

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

 

19.3.4Legal and statutory reserves

 

The balance of other reserves is established through the following concept:

 

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

 

19.3.5Foreign currency translation reserves

 

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

 

Details

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazil

 

(90,156,924

)

(58,306,230

)

(88,444,294

)

Argentina

 

(128,348,112

)

(108,386,213

)

(84,913,998

)

Paraguay

 

(4,862,332

)

10,545,453

 

21,728,456

 

Exchange rate differences in related companies

 

(13,710,204

)

(12,597,365

)

(15,817,321

)

 

 

 

 

 

 

 

 

Total

 

(237,077,572

)

(168,744,355

)

(167,447,157

)

 

 

 

 

 

 

 

 

 

The movement of this reserve for the fiscal years ended December 31, 2017,2016 and December 31, 2015, is detailed as follows:

 

Details

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Brazil

 

(31,850,694

)

30,138,065

 

(57,582,790

)

Argentina

 

(19,961,899

)

(23,472,215

)

(28,640,580

)

Paraguay

 

(15,407,785

)

(11,183,004

)

(19,929,293

)

Exchange rate differences in related companies

 

(1,112,839

)

3,219,956

 

(8,008,796

)

 

 

 

 

 

 

 

 

Total

 

(68,333,217

)

(1,297,198

)

(114,161,459

)

 

 

 

 

 

 

 

 

 

19.3.6Consolidated statements of comprehensive income

 

As of December 31, 2017, 2016 and 2015, the detail of the comprehensive income and expense of the term is as follows:

 

 

 

Gross Balance

 

Tax

 

Net Balance

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash flow for hedge (1)

 

(813,844

)

167,348

 

(646,496

)

Exchange rate translation differences (1)

 

(68,831,435

)

232,666

 

(68,598,769

)

Benefit related to defined benefit plans

 

(329,477

)

84,017

 

(245,460

)

 

 

 

 

 

 

 

 

Total Comprehensive income as of December 31, 2017

 

(69,974,756

)

484,031

 

(69,490,725

)

 

 

 

 

 

 

 

 

 

 

 

Gross Balance

 

Tax

 

Net Balance

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash flow for hedge (1)

 

(42,836,575

)

13,301,186

 

(29,535,389

)

Exchange rate translation differences (1)

 

148,686

 

(2,431,408

)

(2,282,722

)

Benefit related to defined benefit plans

 

(29,423

)

7,060

 

(22,363

)

 

 

 

 

 

 

 

 

Total Comprehensive income as of December 31, 2016

 

(42,717,312

)

10,876,838

 

(31,840,474

)

 

 

 

 

 

 

 

 

 

 

 

Gross Balance

 

Tax

 

Net Balance

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Cash flow for hedge (1)

 

31,134,391

 

(10,172,792

)

20,961,599

 

Exchange rate translation differences (1)

 

(119,212,803

)

4,604,711

 

(114,608,092

)

Benefit related to defined benefit plans

 

(744,445

)

148,877

 

(595,568

)

 

 

 

 

 

 

 

 

Total Comprehensive income as of December 31, 2015

 

(88,822,857

)

(5,419,204

)

(94,242,061

)

 

 

 

 

 

 

 

 

 

(1)

These concepts will be reclassified to the statements of income when it is settled.

 

The movement of comprehensive income and expense is as follows:

 

As of December 31, 2017:

 

Cash Flow
Hedge

 

Exchange rate
Differences

 

Benefit
related to
defines benefit
plans

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Increase (decrease)

 

(14.172.572

)

(68,831,435

)

(476.044

)

Deferred taxes

 

3.875.908

 

232,666

 

121.390

 

Reclassification to the result by function

 

13.352.835

 

 

146.564

 

Reclassification of deferred taxes related to other reserves

 

(3.702.667

)

 

(37.370

)

 

 

 

 

 

 

 

 

Total Changes in Equity

 

(646,496

)

(68,598,769

)

(245,460

)

 

 

 

 

 

 

 

 

Equity holders of the parent

 

(646.496

)

(68,333,217

)

(130.555

)

Non-Controlling interests

 

 

(265,552

)

(114.905

)

 

 

 

 

 

 

 

 

Total Changes in equity as of December 31, 2017

 

(646,496

)

(68,598,769

)

(245,460

)

 

 

 

 

 

 

 

 

 

As of December 31, 2016:

 

Cash Flow
Hedge

 

Exchange rate
Differences

 

Benefit
related to
defines benefit
plans

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Increase (decrease)

 

(119,668,724

)

148,686

 

(359,258

)

Deferred taxes

 

38,337,727

 

(2,431,408

)

86,222

 

Reclassification to the result by function

 

76,802,629

 

 

313,341

 

Reclassification of deferred taxes related to other reserves

 

(25,007,021

)

 

(62,668

)

 

 

 

 

 

 

 

 

Total Changes in Equity

 

(29,535,389

)

(2,282,722

)

(22,363

)

 

 

 

 

 

 

 

 

Equity holders of the parent

 

(29,535,389

)

(1,297,198

)

11,253

 

Non-Controlling interests

 

 

(985,524

)

(33,616

)

 

 

 

 

 

 

 

 

Total Changes in equity as of December 31, 2016

 

(29,535,389

)

(2,282,722

)

(22,363

)

 

 

 

 

 

 

 

 

 

As of December 31, 2015:

 

Cash Flow
Hedge

 

Exchange rate
Differences

 

Benefit
related to
defines benefit
plans

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Increase (decrease)

 

144,373,046

 

(119,212,803

)

(1,016,400

)

Deferred taxes

 

(46,055,955

)

4,604,711

 

228,690

 

Reclassification to the result by function

 

(114,423,713

)

 

240,177

 

Reclassification of deferred taxes related to other reserves

 

37,068,221

 

 

(48,035

)

 

 

 

 

 

 

 

 

Total Changes in Equity

 

20,961,599

 

(114,608,092

)

(595,568

)

 

 

 

 

 

 

 

 

Equity holders of the parent

 

20,961,599

 

(114,161,459

)

(558,292

)

Non-Controlling interests

 

 

(446,633

)

(37,276

)

 

 

 

 

 

 

 

 

Total Changes in equity as of December 31, 2015

 

20,961,599

 

(114,608,092

)

(595,568

)

 

 

 

 

 

 

 

 

 

19.4Non-controlling interests

 

This is the recognition of the portion of equity and income from subsidiaries owned by third parties. As of December 31, 2017 and December 31, 2016, this account is detailed as follows:

 

 

 

Non-controlling Interests

 

 

 

Ownership %

 

Shareholders’ Equity

 

Income

 

Details

 

2017

 

2016

 

2015

 

December
2017

 

December
2016

 

December
2015

 

December
2017

 

December
2016

 

December
2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh $

 

ThCh $

 

ThCh $

 

 

 

 

 

 

 

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

0.0171

 

13,765

 

12,209

 

14,484

 

5,590

 

5,502

 

5,262

 

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

0.0209

 

2,213

 

2,062

 

2,220

 

711

 

785

 

798

 

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

2.1697

 

5,045,792

 

5,337,687

 

5,522,797

 

502,945

 

504,806

 

406,211

 

Vital S.A.

 

35.0000

 

35.0000

 

35.0000

 

9,261,108

 

9,054,947

 

8,891,548

 

283,327

 

319,858

 

(4,556

)

Vital Aguas S.A.

 

33.5000

 

33.5000

 

33.5000

 

2,117,098

 

2,027,879

 

1,967,652

 

151,647

 

23,744

 

50,933

 

Envases Central S.A.

 

40.7300

 

40.7300

 

40.7300

 

5,483,317

 

5,129,661

 

4,661,764

 

220,715

 

668,425

 

(224,206

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

 

 

 

 

 

21,923,293

 

21,564,445

 

21,060,465

 

1,164,935

 

1,523,120

 

234,442

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19.5Earnings per share

 

The basic earnings per share presented in the statement of comprehensive income is calculated as the quotient between income for the period and the average number of shares outstanding during the same period.

 

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

 

 

 

12.31.2017

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

56,112,755

 

61,723,035

 

117,835,790

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

 

 

 

 

 

 

 

 

Earnings per basic and diluted share (in Chilean pesos)

 

118.56

 

130.42

 

124.49

 

 

 

 

 

 

 

 

 

 

 

 

12.31.2016

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

43,107,979

 

47,418,012

 

90,525,991

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

 

 

 

 

 

 

 

 

Earnings per basic and diluted share (in Chilean pesos)

 

91.08

 

100.19

 

95.64

 

 

 

 

 

 

 

 

 

 

 

 

12.31.2015

 

Earnings per share

 

SERIES A

 

SERIES B

 

TOTAL

 

Earnings attributable to shareholders (ThCh$)

 

41,840,108

 

46,023,376

 

87,863,484

 

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

 

 

 

 

 

 

 

 

 

Earnings per basic and diluted share (in Chilean pesos)

 

88.40

 

97.24

 

92.82