XML 64 R25.htm IDEA: XBRL DOCUMENT v3.19.1
EQUITY
12 Months Ended
Dec. 31, 2018
EQUITY  
EQUITY

NOTE 19 -- EQUITY

19.1        Number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of shares subscribed

 

Number of shares paid in

 

Number of voting shares

Series

    

2018

    

2017

    

2016

    

2018

    

2017

    

2016

    

2018

    

2017

    

2016

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

    

2018

    

2017

    

2016

    

2018

    

2017

    

2016

 

 

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

 

19.1.2     Rights 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.

19.2        Dividend 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 2018, the shareholders agreed to pay out of the 2017 earnings are final dividend to complete the 30% required by the Law 18,046 which will be paid in May 2018, and an additional dividend will be paid in August 2018.

 

The dividends declared and paid per share are presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profits

 

 

 

 

 

 

 

 

Dividend

 

imputable to

 

Ch$ per Series

 

Ch$ per Series

Payment month

    

type

    

dividends

    

A Share

    

B Share

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

2018

 

January

 

Interim

 

2017

 

21.50

 

23.65

2018

 

May

 

Final

 

2017

 

21.50

 

23.65

2018

 

August

 

Additional

 

Retained Earnings

 

21.50

 

23.65

2018

 

October

 

Interim

 

2018

 

21.50

 

23.65

2019

 

January

 

Interim

 

2018

 

21.50

 

23.65

 

19.3        Other Reserves

The balance of other reserves includes the following:

 

 

 

 

 

 

 

 

Description

    

12.31.2018

    

12.31.2017

    

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Polar acquisition

 

421,701,520

 

421,701,520

 

421,701,520

Foreign currency translation reserves

 

(306,674,528)

 

(237,077,572)

 

(168,744,355)

Cash flow hedge reserve

 

(13,668,932)

 

(3,094,671)

 

(2,448,175)

Reserve for employee benefit actuarial gains or losses

 

(1,954,077)

 

(1,915,587)

 

(1,785,032)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

5,435,538

Other

 

6,014,568

 

 —

 

 —

Total

 

110,854,089

 

185,049,228

 

254,159,496

 

19.3.1     Polar 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.

19.3.2     Cash flow hedge reserve

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

19.3.3     Reserve 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.

19.3.4     Legal 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

19.3.5     Foreign currency translation reserves

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

 

 

 

 

 

 

 

 

Details

    

12.31.2018

    

12.31.2017

    

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

(99,990,343)

 

(90,156,924)

 

(58,306,230)

Argentina

 

(201,118,180)

 

(128,348,112)

 

(108,386,213)

Paraguay

 

8,623,849

 

(4,862,332)

 

10,545,453

Exchange rate differences in related companies

 

(14,189,854)

 

(13,710,204)

 

(12,597,365)

Total

 

(306,674,528)

 

(237,077,572)

 

(168,744,355)

 

The movement of this reserve for the fiscal years ended December 31, 2018, 2017 and 2016, is detailed as follows:

 

 

 

 

 

 

 

 

Details

    

12.31.2018

    

12.31.2017

    

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

(10,313,069)

 

(32,963,533)

 

30,138,065

Argentina

 

(72,770,068)

 

(19,961,899)

 

(23,472,215)

Paraguay

 

13,486,181

 

(15,407,785)

 

(11,183,004)

Exchange rate differences in related companies

 

 —

 

 —

 

3,219,956

Total

 

(69,596,956)

 

(68,333,217)

 

(1,297,198)

 

19.3.6     Consolidated statements of comprehensive income

As of December 31, 2018, 2017 and 2016, the detail of the comprehensive income and expense of the term is as follows:

 

 

 

 

 

 

 

 

 

    

Gross Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

(13,151,841)

 

2,554,551

 

(10,597,290)

Exchange rate translation differences (1)

 

(72,455,525)

 

2,476,204

 

(69,979,321)

Benefit relate to defined benefit plans

 

(63,463)

 

16,184

 

(47,279)

Total Comprenhensive income as of December 31, 2018

 

(85,670,829)

 

5,046,939

 

(80,623,890)

 

 

 

 

 

 

 

 

 

    

Gross Balance

    

Tax

    

Net Balance

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 relate to defined benefit plans

 

(329,477)

 

84,017

 

(245,460)

Total Comprenhensive income as of December 31, 2017

 

(69,974,756)

 

484,031

 

(69,490,725)

 

 

 

 

 

 

 

 

 

    

Gross Balance

    

Tax

    

Net Balance

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 relate to defined benefit plans

 

(29,423)

 

7,060

 

(22,363)

Total Comprenhensive income as of December 31, 2016

 

(42,717,312)

 

10,876,838

 

(31,840,474)

 

(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:

 

 

 

 

 

 

 

 

    

 

    

 

    

Benefit related

 

 

Cash Flow

 

Exchange rate

 

to defines

As of December 31, 2018:

 

Hedge

 

Differences

 

benefit plans

 

 

M$

 

M$

 

M$

Increase (decrease)

 

(63,699,788)

 

(72,455,525)

 

(334,508)

Deferred taxes

 

20,217,065

 

2,476,204

 

89,366

Reclassification to the result by function

 

48,415,956

 

 —

 

271,045

Reclassification of deferred taxes related to other reserves

 

(15,530,523)

 

 —

 

(73,182)

Total Changes in Equity

 

(10,597,290)

 

(69,979,321)

 

(47,279)

Equity holders of the parent

 

(10,597,290)

 

(69,592,296)

 

(43,150)

Non-Controlling interests

 

 —

 

(387,025)

 

(4,129)

Total Changes in equity as of December 31, 2018

 

(10,597,290)

 

(69,979,321)

 

(47,279)

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Benefit related

 

 

Cash Flow

 

Exchange rate

 

to defines

As of December 31, 2017:

 

Hedge

 

Differences

 

benefit plans

 

 

M$

 

M$

 

M$

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)

 

 

 

 

 

 

 

 

 

    

 

    

 

    

Benefit related

 

 

Cash Flow

 

Exchange rate

 

to defines

As of December 31, 2016:

 

Hedge

 

Differences

 

benefit plans

 

 

M$

 

M$

 

M$

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)

 

19.4        Non-controlling interests

This is the recognition of the portion of equity and income from subsidiaries owned by third parties. As of December 31, 2018, 2017 and 2016, this account is detailed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling Interests

 

 

Ownership %

 

 

 

Shareholders’ Equity

 

 

 

Income

 

 

 

 

 

 

 

 

December

 

December

 

December

 

December

 

December

 

December

Details

    

2018

    

2017

    

2016

    

2018

    

2017

    

2016

    

2018

    

2017

    

2016

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

0.0171

 

23,260

 

13,765

 

12,209

 

3,633

 

5,590

 

5,502

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

0.0209

 

2,113

 

2,213

 

2,062

 

96

 

711

 

785

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

2.1697

 

5,378,074

 

5,045,792

 

5,337,687

 

556,112

 

502,945

 

504,806

Vital S.A.

 

35.0000

 

35.0000

 

35.0000

 

7,674,785

 

9,261,108

 

9,054,947

 

271,063

 

283,327

 

319,858

Vital Aguas S.A.

 

33.5000

 

33.5000

 

33.5000

 

1,986,493

 

2,117,098

 

2,027,879

 

36,696

 

151,647

 

23,744

Envases Central S.A.

 

40.7300

 

40.7300

 

40.7300

 

4,836,892

 

5,483,317

 

5,129,661

 

(20,225)

 

220,715

 

668,425

Total

 

  

 

  

 

  

 

19,901,617

 

21,923,293

 

21,564,445

 

847,375

 

1,164,935

 

1,523,120

 

The following tables presents summarized information regarding the Company´s subsidiaries owned by third parties as of December 31, 2018, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Andina

    

 

    

 

    

 

    

 

 

 

Embotelladora

 

Empaques

 

Paraguay

 

 

 

 

 

 

 

 

Del Atlantico

 

Argentina

 

Refrescos

 

Vital Jugos

 

Vital Aguas

 

Envases

December 31,2018

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

Central S.A.

Total current assets

 

78,222,876

 

4,329,932

 

37,309,706

 

16,005,424

 

4,616,490

 

13,737,336

Total non-current assets

 

156,224,157

 

9,251,880

 

248,751,791

 

16,969,708

 

5,287,639

 

12,239,33

Total current liabilities

 

82,148,269

 

2,309,810

 

21,870,719

 

11,018,878

 

3,803,117

 

13,063,735

Total non-current liabilities

 

15,897,476

 

1,169,270

 

16,323,385

 

28,298

 

171,184

 

1,041,400

Net sales

 

406,216,738

 

16,034,964

 

149,588,252

 

56,724,318

 

15,859,403

 

59,433,099

Net Income

 

21,304,406

 

458,980

 

25,630,364

 

774,466

 

109,539

 

(112,302)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Andina

    

 

    

 

    

 

    

 

 

 

Embotelladora

 

Empaques

 

Paraguay

 

 

 

 

 

 

 

 

Del Atlantico

 

Argentina

 

Refrescos

 

Vital Jugos

 

Vital Aguas

 

Envases

December 31,2017

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

Central S.A.

Total current assets

 

97,285,008

 

7,143,561

 

30,419,844

 

21,135,712

 

4,296,412

 

8,343,734

Total non-current assets

 

94,369,129

 

6,413,307

 

234,278,288

 

19,691,418

 

5,876,875

 

14,243,627

Total current liabilities

 

109,594,738

 

2,944,499

 

17,297,339

 

14,244,283

 

3,698,382

 

7,410,662

Total non-current liabilities

 

1,339,723

 

28,444

 

14,487,776

 

128,071

 

157,558

 

1,710,709

Net sales

 

544,585,291

 

20,698,427

 

141,277,230

 

68,884,622

 

14,642,493

 

39,205,943

Net Income

 

32,781,977

 

3,398,080

 

23,179,968

 

809,507

 

452,679

 

541,927

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Andina

    

 

    

 

    

 

    

 

 

 

Embotelladora

 

Empaques

 

Paraguay

 

 

 

 

 

 

 

 

Del Atlantico

 

Argentina

 

Refrescos

 

Vital Jugos

 

Vital Aguas

 

Envases

December 31,2016

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

Central S.A.

Total current assets

 

110,564,779

 

6,680,394

 

35,283,479

 

19,265,466

 

4,783,537

 

8,508,056

Total non-current assets

 

98,518,204

 

7,381,968

 

243,615,898

 

22,297,712

 

6,298,423

 

12,034,286

Total current liabilities

 

132,431,541

 

4,061,713

 

17,192,489

 

15,246,108

 

4,884,341

 

7,333,325

Total non-current liabilities

 

1,621,792

 

141,258

 

16,011,340

 

445,794

 

144,250

 

614,711

Net sales

 

507,946,578

 

20,601,647

 

132,005,503

 

75,788,427

 

14,437,818

 

40,342,848

Net Income

 

32,268,140

 

3,754,831

 

23,045,844

 

913,880

 

70,878

 

1,641,112

 

19.5        Earnings 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:

 

 

 

 

 

 

 

 

 

 

12.31.2018

Earnings per share

    

SERIES A

    

SERIES B

    

TOTAL

Earnings attributable to shareholders (ThCh$)

 

46,001,994

 

50,601,377

 

96,603,371

Average weighted number of shares

 

473,289,301

 

473,281,303

 

946,570,604

Earnings per basic and diluted share (in Chilean pesos)

 

97.20

 

106.92

 

102.06

 

 

 

 

 

 

 

 

 

 

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