XML 161 R27.htm IDEA: XBRL DOCUMENT v3.20.1
EQUITY
12 Months Ended
Dec. 31, 2019
EQUITY  
EQUITY

21  EQUITY

21.1        Number of shares:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of shares subscribed at nominal value

 

Number of shares paid in

 

Number of voting shares

Series

    

2019

    

2018

    

2019

    

2018

    

2019

    

2018

A

 

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

 

21.1.1     Equity:

 

 

 

 

 

 

 

 

 

 

 

 

Subscribed Capital

 

Paid-in capital

Series

    

2019

    

2018

    

2019

    

2018

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

A

 

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

Total

 

270,737,574

 

270,737,574

 

270,737,574

 

270,737,574

 

21.1.2     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.

21.2        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 2019, the shareholders agreed to pay out of the 2018 earnings a final dividend additional to the 30% required by Chile’s Law 18,046 which will be paid in May 2019, and an additional dividend that will be paid in August 2019.

 

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 accumulated earnings for future distribution.

 

The dividends declared and paid per share are presented below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profits

 

 

 

 

 

 

 

 

Dividend

 

imputable to

 

Ch$ per Series

 

Ch$ per Series

Periods

    

type

    

dividends

    

A Share

    

B Share

2018

 

January

 

Interim

 

2017 Earnings

 

21.50

 

23.65

2018

 

May

 

Final

 

2017 Earnings

 

21.50

 

23.65

2018

 

August

 

Additional

 

Accumulated Earnings

 

21.50

 

23.65

2018

 

October

 

Interim

 

2018 Earnings

 

21.50

 

23.65

2019

 

January

 

Interim

 

2018 Earnings

 

21.50

 

23.65

2019

 

May

 

Final

 

2018 Earnings

 

21.50

 

23.65

2019

 

August

 

Additional

 

Accumulated Earnings

 

21.50

 

23.65

2019

 

October

 

Interim

 

2019 Earnings

 

21.50

 

23.65

2020

 

January

 

Interim

 

2019 Earnings

 

22.60

 

24.86

 

21.3        Other Reserves

The balance of other reserves includes the following:

 

 

 

 

 

 

 

 

Description

    

12.31.2019

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

 

ThCh$

Polar acquisition

 

421,701,520

 

421,701,520

 

421,701,520

Foreign currency translation reserves

 

(339,076,340)

 

(306,674,528)

 

(237,077,572)

Cash flow hedge reserve

 

(14,850,683)

 

(13,668,932)

 

(3,094,671)

Reserve for employee benefit actuarial gains or losses

 

(2,230,752)

 

(1,954,077)

 

(1,915,587)

Legal and statutory reserves

 

5,435,538

 

5,435,538

 

5,435,538

Other

 

6,014,568

 

6,014,568

 

 —

Total

 

76,993,851

 

110,854,089

 

185,049,228

 

21.3.1     Polar acquisition

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

21.3.2     Cash flow hedge reserve

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

21.3.3     Reserve for employee benefit actuarial gains or losses

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

21.3.4     Legal and statutory reserves

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

21.3.5     Foreign currency translation reserves

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

 

 

 

 

 

 

 

 

Details

    

12.31.2019

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

(102,922,548)

 

(99,990,343)

 

(90,156,924)

Argentina

 

(246,415,922)

 

(201,118,180)

 

(128,348,112)

Paraguay

 

6,133,700

 

8,623,849

 

(4,862,332)

Exchange rate differences in related companies

 

4,128,430

 

(14,189,854)

 

(13,710,204)

Total

 

(339,076,340)

 

(306,674,528)

 

(237,077,572)

 

The movement of this reserve for the fiscal years ended December 31, 2019 and 2018, is detailed as follows:

 

 

 

 

 

 

 

 

Details

    

12.31.2019

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

15,386,079

 

(10,313,069)

 

(32,963,533)

Argentina

 

(45,297,742)

 

(72,770,068)

 

(19,961,899)

Paraguay

 

(2,490,149)

 

13,486,181

 

(15,407,785)

Exchange rate differences in related companies

 

 —

 

 —

 

 —

Total

 

(32,401,812)

 

(69,596,956)

 

(68,333,217)

 

21.3.6     Consolidated statements of comprehensive income

As of December 31, 2019, 2018 and 2017, the detail of the comprehensive income and expense of the term is as follows:

 

 

 

 

 

 

 

 

 

    

Gross Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

(1,865,233)

 

683,482

 

(1,181,751)

Exchange rate translation differences (1)

 

(41,844,584)

 

9,295,546

 

(32,549,038)

Benefit relate to defined benefit plans

 

(379,007)

 

102,332

 

(276,675)

Total Comprenhensive income as of December 31, 2019

 

(44,088,824)

 

10,081,360

 

(34,007,464)

 

 

 

 

 

 

 

 

 

    

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)


(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, 2019:

 

Hedge

 

Differences

 

benefit plans

 

 

M$

 

M$

 

M$

Increase (decrease)

 

(1,724,004)

 

(41,844,584)

 

53,511

Deferred taxes

 

340,835

 

9,295,546

 

(14,448)

Reclassification to the result by function

 

118,779

 

 —

 

(432,518)

Reclassification of deferred taxes related to other reserves

 

82,639

 

 —

 

116,780

Total Changes in Equity

 

(1,181,751)

 

(32,549,038)

 

(276,675)

Equity holders of the parent

 

(1,181,751)

 

(32,401,812)

 

(276,675)

Non-Controlling interests

 

 —

 

(147,226)

 

 —

Total Changes in equity as of December 31, 2019

 

(1,181,751)

 

(32,549,038)

 

(276,675)

 

 

 

 

 

 

 

 

 

    

 

    

 

    

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)

 

21.4        Non-controlling interests

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling Interests

 

 

Ownership %

 

 

 

Shareholders’ Equity

 

 

 

Income

 

 

 

 

 

 

 

 

December

 

December

 

December

 

December

 

December

 

December

Details

    

2019

    

2018

    

2017

    

2019

    

2018

    

2017

    

2019

    

2018

    

2017

 

 

 

 

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

0.0171

 

26,342

 

23,260

 

13,765

 

4,183

 

3,633

 

5,590

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

0.0209

 

2,290

 

2,113

 

2,213

 

409

 

96

 

711

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

2.1697

 

5,368,470

 

5,378,074

 

5,045,792

 

622,188

 

556,112

 

502,945

Vital S.A.

 

35.0000

 

35.0000

 

35.0000

 

7,904,741

 

7,674,785

 

9,261,108

 

263,442

 

271,063

 

283,327

Vital Aguas S.A.

 

33.5000

 

33.5000

 

33.5000

 

1,803,884

 

1,986,493

 

2,117,098

 

105,870

 

36,696

 

151,647

Envases Central S.A.

 

40.7300

 

40.7300

 

40.7300

 

5,148,531

 

4,836,892

 

5,483,317

 

528,205

 

(20,225)

 

220,715

Total

 

  

 

  

 

  

 

20,254,258

 

19,901,617

 

21,923,293

 

1,524,297

 

847,375

 

1,164,935

 

The following tables presents summarized information regarding the Company´s subsidiaries owned by third parties as of December 31, 2019, 2018 and 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

Andina

    

 

    

 

    

 

    

 

 

 

Embotelladora

 

Empaques

 

Paraguay

 

 

 

 

 

 

 

 

Del Atlantico

 

Argentina

 

Refrescos

 

Vital Jugos

 

Vital Aguas

 

Envases

December 31,2019

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

S.A.

 

Central S.A.

Total current assets

 

73,309,861

 

4,350,074

 

41,266,559

 

18,534,272

 

5,266,575

 

16,265,862

Total non-current assets

 

160,885,628

 

9,433,294

 

248,309,451

 

15,475,979

 

8,527,624

 

20,903,184

Total current liabilities

 

66,987,371

 

2,212,255

 

25,990,081

 

11,150,695

 

5,794,282

 

18,732,369

Total non-current liabilities

 

12,732,620

 

618,031

 

16,161,177

 

274,583

 

2,615,188

 

5,796,119

Net sales

 

384,856,368

 

18,509,124

 

158,892,010

 

46,818,385

 

18,201,656

 

70,633,817

Net Income

 

24,531,815

 

1,954,024

 

28,675,727

 

752,692

 

316,031

 

1,296,840

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

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

 

12,239,333

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

 

21.5        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:

 

 

 

 

 

 

Earnings per share

 

12.31.2019

 

    

SERIES A

    

SERIES B

Earnings attributable to shareholders (CLP 000’s)

 

82,725,427

 

90,996,501

Average weighted number of shares

 

473,289,301

 

473,281,303

Earnings per share (in CLP)

 

174.79

 

192.27

 

 

 

 

 

 

Earnings per share

 

12.31.2018

 

    

SERIES A

    

SERIES B

Earnings attributable to shareholders (ThCh$)

 

46,001,994

 

50,601,377

Average weighted number of shares

 

473,289,301

 

473,281,303

Earnings per share (in CLP)

 

97.20

 

106.92

 

 

 

 

 

 

Earnings per share

    

12.31.2017

 

    

SERIES A

    

SERIES B

Earnings attributable to shareholders (ThCh$)

 

56,112,755

 

61,723,035

Average weighted number of shares

 

473,289,301

 

473,281,303

Earnings per share (in CLP)

 

118.56

 

130.42