XML 42 R27.htm IDEA: XBRL DOCUMENT v3.22.1
EQUITY
12 Months Ended
Dec. 31, 2021
EQUITY  
EQUITY

21  EQUITY

21.1        Number of shares:

Number of subscribed, paid-in and voting shares

Series

    

2021

    

2020

A

 

473,289,301

 

473,289,301

B

 

473,281,303

 

473,281,303

21.1.1     Capital:

Paid-in and subscribed capital

Series

    

2021

    

2020

 

ThCh$

 

ThCh$

A

 

135,379,504

 

135,379,504

B

 

135,358,070

 

135,358,070

Total

 

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

Under Chilean law, we must distribute cash dividends equivalent to at least 30% of our annual net profit, barring a unanimous vote by shareholders to the contrary. If there is no net profit in a given year, the Company shall not be legally obligated to distribute dividends from accumulated earnings, unless approved by the General Shareholders Meeting. At the General Shareholders’ Meeting held in April 2021, shareholders agreed to pay out of the 2020 earnings a final dividend and an additional dividend to the 30% required by Chille’s Law on Corporations, which were paid in May 2021 and August 2021, respectively.

In accordance with the provisions of Circular No. 1.945 of the Commission for the Financial Market (CMF) dated September 29, 2009, the Company’s Board of Directors decided to maintain the initial adjustments of adopting IFRS as cumulative gains whose distribution is conditional on their future realization.

The dividends declared and/or paid per share are presented below:

Dividend

Profits imputable 

CLP

CLP

Periods approved - paid

    

type

    

to dividends

    

Series A

    

Series B

04.17.2019

05.30.2019

Final

2018 Results

21.50

23.65

04.17.2019

 

08.29.2019

 

Additional

 

Accumulated Earnings

 

21.50

 

23.65

09.24.2019

 

10.24.2019

 

Interim

 

2019 Results

 

21.50

 

23.65

12.20.2019

 

01.23.2020

 

Interim

 

2019 Results

 

22.60

 

24.86

02-25-2020

 

05-29-2020

 

Final

 

2019 Earnings

 

26.00

 

28.60

02-25-2020

 

08-28-2020

 

Additional

 

Accumulated Earnings

 

26.60

 

28.60

10-27-2020

 

11-24-2020

 

Interim

 

2020 Earnings

 

26.60

 

28.60

12-22-2020

01-29-2021

Interim

2020 Earnings

26.00

28.60

04-15-2021

05-28-2021

Final

2020 Earnings

26.00

28.60

04-15-2021

08-27-2021

Additional

2020 Earnings

26.00

28.60

09-28-2021

10-29-2021

Interim

2021 Earnings

29.00

31.90

12-21-2021

 

01-28-2022

 

Interim

 

2021 Earnings

 

29.00

 

31.90

21.3        Other reserves

The balance of other reserves includes the following:

Concept

    

12.31.2021

    

12.31.2020

    

12.31.2019

 

ThCh$

 

ThCh$

 

ThCh$

Polar acquisition

 

421,701,520

 

421,701,520

421,701,520

Foreign currency translation reserves

 

(441,580,088)

 

(517,496,486)

(339,076,340)

Cash flow hedge reserve

 

50,603,698

 

(24,719,533)

(14,850,683)

Reserve for employee benefit actuarial gains or losses

 

(4,885,926)

 

(4,663,193)

(2,230,752)

Legal and statutory reserves

 

5,435,538

 

5,435,538

5,435,538

Other

6,014,568

6,014,568

6,014,568

Total

 

37,289,310

 

(113,727,586)

76,993,851

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:

Description

    

12.31.2021

    

12.31.2020

    

12.31.2019

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

(167,447,389)

 

(203,657,392)

 

(98,794,118)

Argentina

 

(294,696,228)

 

(291,332,402)

 

(246,415,922)

Paraguay

 

20,563,529

 

(22,506,692)

 

6,133,700

Total

 

(441,580,088)

 

(517,496,486)

 

(339,076,340)

The movement of this reserve for the periods ended on the dates indicated below, is detailed as follows:

Description

    

12.31.2021

    

12.31.2020

    

12.31.2019

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

36,210,003

 

(104,863,274)

 

15,386,079

Argentina

 

(3,363,826)

 

(44,916,480)

 

(45,297,742)

Paraguay

 

43,070,221

 

(28,640,392)

 

(2,490,149)

Total

 

75,916,398

 

(178,420,146)

 

(32,401,812)

21.3.6     Consolidated statements of comprehensive income

The detail of the comprehensive income and expense for the periods ended on the dates indicated below, is detailed as follows:

Gross 

    

Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

104,232,055

 

(28,944,992)

 

75,287,063

Exchange rate translation differences (1)

 

98,973,862

 

(22,103,267)

 

76,870,595

Benefit related to defined benefit plans

 

(357,840)

 

96,617

 

(261,223)

Total Comprehensive income as of December 31, 2021

 

202,848,077

 

(50,951,642)

 

151,896,435

Gross

    

 Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

(12,203,755)

 

2,334,037

 

(9,869,718)

Exchange rate translation differences (1)

 

(264,119,093)

 

84,571,922

 

(179,547,171)

Benefit related to defined benefit plans

 

(3,146,362)

 

849,518

 

(2,296,844)

Total Comprehensive income as of December 31, 2020

 

(279,469,210)

 

87,755,477

 

(191,713,733)

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 related to defined benefit plans

 

(379,007)

 

102,332

 

(276,675)

Total Comprehensive income as of December 31, 2019

 

(44,088,824)

 

10,081,360

 

(34,007,464)

(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, 2021:

Hedge

Differences

benefit plans

 

M$

 

M$

 

M$

Increase (decrease)

 

102,529,128

98,973,862

3,026,996

Deferred taxes

 

(28,469,748)

(22,103,267)

(817,289)

Reclassification to the result by function

 

1,227,683

(2,470,930)

Reclassification of deferred taxes related to other reserves

 

Total Changes in Equity

 

75,287,063

76,870,595

(261,223)

Majority Equity holders

 

75,323,231

75,916,398

(222,733)

Non-Controlling interests

 

(36,168)

954,197

(38,490)

Total Changes in equity as of December 31, 2021

 

75,287,063

76,870,595

(261,223)

    

    

    

Benefit related

Cash Flow

Exchange rate

to defines

As of December 31, 2020:

Hedge

Differences

benefit plans

 

M$

 

M$

 

M$

Increase (decrease)

 

(11,029,171)

 

(264,119,093)

 

(3,338,354)

Deferred taxes

 

2,029,363

 

84,571,923

 

901,356

Reclassification to the result by function

 

(869,910)

 

 

140,153

Reclassification of deferred taxes related to other reserves

 

 

 

Total Changes in Equity

 

(9,869,718)

 

(179,547,170)

 

(2,296,845)

Majority Equity holders

 

(9,686,850)

 

(178,420,146)

 

(2,432,441)

Non-Controlling interests

 

(868)

 

(1,127,024)

 

135,596

Total Changes in equity as of December 31, 2020

 

(9,869,718)

 

(179,547,170)

 

(2,296,845)

    

    

    

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)

Major Equity holders

 

(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)

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

    

2021

    

2020

    

2019

    

2021

    

2020

    

2019

    

2021

    

2020

    

2019

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

0.0171

 

33,794

 

23,662

 

26,342

 

3,463

 

2,312

 

4,183

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

0.0209

 

3,761

 

2,349

 

2,290

 

326

 

244

 

409

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

2.1697

 

6,331,726

 

5,037,332

 

5,368,470

 

885,010

 

791,576

 

622,188

Vital S.A.

 

35.0000

 

35.0000

 

35.0000

 

8,056,551

 

8,176,999

 

7,904,741

 

499,923

 

285,269

 

263,442

Vital Aguas S.A.

 

33.5000

 

33.5000

 

33.5000

 

2,041,837

 

1,912,023

 

1,803,884

 

130,522

 

109,110

 

105,870

Envases Central S.A.

 

40.7300

 

40.7300

 

40.7300

 

5,738,008

 

5,227,112

 

5,148,531

 

750,192

 

(70,996)

 

528,205

Re-Ciclar S.A.*

40.0000

3,064,078

64,082

Total

 

  

 

  

 

  

 

25,269,755

 

20,379,477

 

20,254,258

 

2,333,518

 

1,117,515

 

1,524,297

(*) Re-Ciclar is a company, whose purpose is to produce recycled resin for the Coca-Cola system and third parties. Non-controlling interest reaches 40.0%.

The following tables presents summarized information regarding the Company´s subsidiaries owned by third parties:

    

    

Andina

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

Vital Jugos

Vital Aguas

Envases

December 31,2021

S.A.

S.A.

S.A.

S.A.

S.A.

Central S.A.

Total current assets

 

107,589,399

 

13,197,912

 

64,121,536

 

25,441,586

 

5,575,990

 

17,976,170

Total non-current assets

 

209,051,488

 

11,865,984

 

279,148,198

 

16,832,859

 

5,789,335

 

20,945,892

Total current liabilities

 

98,942,717

 

6,210,788

 

34,207,817

 

17,498,997

 

4,934,841

 

20,091,524

Total non-current liabilities

 

19,520,634

 

868,253

 

17,242,154

 

1,756,730

 

335,449

 

4,742,707

Net sales

 

517,466,510

 

30,750,914

 

169,216,180

 

64,513,412

 

16,005,176

 

77,475,816

Net Income

 

20,307,709

 

1,558,476

 

40,788,801

 

1,428,350

 

389,619

 

1,841,867

    

    

Andina

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

Vital Jugos

Vital Aguas

Envases

December 31,2020

S.A.

S.A.

S.A.

S.A.

S.A.

Central S.A.

Total current assets

 

65,077,621

 

6,212,726

 

44,658,550

 

21,175,722

 

3,798,228

 

15,600,566

Total non-current assets

 

140,891,069

 

8,247,288

 

226,241,150

 

14,306,662

 

7,297,306

 

18,205,899

Total current liabilities

 

56,982,545

 

2,733,092

 

24,337,015

 

11,812,384

 

3,897,100

 

13,908,411

Total non-current liabilities

 

10,226,241

 

491,364

 

14,399,594

 

307,146

 

1,490,904

 

7,064,568

Net sales

 

309,936,060

 

15,148,572

 

157,152,584

 

42,955,659

 

12,929,160

 

62,267,424

Net Income

 

13,386,097

 

1,168,507

 

36,482,572

 

815,053

 

325,700

 

(174,313)

    

    

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

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

12.31.2021

    

SERIES A

    

SERIES B

Earnings attributable to shareholders (ThCh$)

 

73,666,409

81,031,741

Average weighted number of shares

 

473,289,301

473,281,303

Earnings per share (in CLP)

 

155.65

171.21

Earnings per share

12.31.2020

    

SERIES A

    

SERIES B

Earnings attributable to shareholders (ThCh$)

 

58,095,636

63,904,169

Average weighted number of shares

 

473,289,301

473,281,303

Earnings per share (in CLP)

 

122.75

135.02

Earnings per share

    

12.31.2019

    

SERIES A

    

SERIES B

Earnings attributable to shareholders (ThCh$)

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