6-K 1 ccufs2016_6k.htm FORM 6-K ccufs2016_6k.htm - Generated by SEC Publisher for SEC Filing

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 6-K

     Report of Foreign Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934

COMPAÑÍA CERVECERIAS UNIDAS S.A.
(Exact name of Registrant as specified in its charter)
UNITED BREWERIES COMPANY, INC.
(Translation of Registrant’s name into English)

Republic of Chile
(Jurisdiction of incorporation or organization)
Vitacura 2670, 23rd floor, Santiago, Chile
(Address of principal executive offices)
 _________________________________________

Securities registered or to be registered pursuant to section 12(b) of the Act.

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

Form 20-F X Form 40-F ___

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

Yes ___ No X


 


 

 

 

 

COMPAÑÍA CERVECERÍAS UNIDAS S.A. AND SUBSIDIARIES

 

CONSOLIDATED FINANCIAL STATEMENTS

(Figures expressed in thousands of Chilean pesos)

 

As of and for the year ended December 31, 2016

 

 

 

 

 

 


 
 

 

 

 


 
 

 

 

 

 


 

 

 

 

 

 


INDEX
 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (ASSETS)

5

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (LIABILITIES AND EQUITY)

6

CONSOLIDATED STATEMENT OF INCOME

7

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

8

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

9

CONSOLIDATED STATEMENT OF CASH FLOW

10

NOTE 1 GENERAL INFORMATION

11

NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

19

2.1 Basis of preparation 19
2.2 Basis of consolidation 20
2.3 Financial information as per operating segments 20
2.4 Foreign currency and unidad de fomento (Adjustment unit) 21
2.5 Cash and cash equivalents 22
2.6 Other financial assets 22
2.7 Financial instruments 22
2.8 Financial asset impairment 24
2.9 Inventories 24
2.10 Biological current assets 25
2.11 Other non-financial assets 25
2.12 Property, plant and equipment 25
2.13 Leases 26
2.14 Investment property 26
2.15 Intangible assets other than goodwill 26
2.16 Goodwill 27
2.17 Impairment of non-financial assets other than goodwill 27
2.18 Assets of a disposal group held for sale 28
2.19 Income taxes 28
2.20 Employees benefits 28
2.21 Provisions 29
2.22 Revenue recognition 29
2.23 Commercial agreements with distributors and supermarket chains 29
2.24 Cost of sales of products 30
2.25 Other expenses by function 30
2.26 Distribution expenses 30
2.27 Administration expenses 30
2.28 Environment liabilities 30

NOTE 3 ESTIMATES AND APPLICATION OF PROFESSIONAL JUDGMENT

30

NOTE 4 ACCOUNTING CHANGES

31

NOTE 5 RISK ADMINISTRATION

31

NOTE 6 FINANCIAL INSTRUMENTS

37

NOTE 7 FINANCIAL INFORMATION AS PER OPERATING SEGMENTS

43

 

 

 

 


 
 

NOTE 8 BUSINESS COMBINATIONS

53

NOTE 9 NATURE OF COST AND EXPENSE

54

NOTE 10 FINANCIAL RESULTS

54

NOTE 11 OTHER INCOME BY FUNCTION

54

NOTE 12 OTHER GAINS (LOSSES)

55

NOTE 13 CASH AND CASH EQUIVALENTS

55

NOTE 14 ACCOUNTS RECEIVABLES - TRADE AND OTHER RECEIVABLES

62

NOTE 15 ACCOUNTS AND TRANSACTIONS WITH RELATED COMPANIES

65

NOTE 16 INVENTORIES

70

NOTE 17 BIOLOGICAL CURRENT ASSETS

71

NOTE 18 OTHER NON-FINANCIAL ASSETS

72

NOTE 19 INVESTMENT ACCOUNTED FOR BY THE EQUITY METHOD

72

NOTE 20 INTANGIBLE ASSETS OTHER THAN GOODWILL

76

NOTE 21 GOODWILL

78

NOTE 22 PROPERTY, PLANT AND EQUIPMENT

80

NOTE 23 INVESTMENT PROPERTY

82

NOTE 24 ASSETS OF DISPOSAL GROUP HELD FOR SALE

83

NOTE 25 INCOME TAXES

84

NOTE 26 OTHER FINANCIAL LIABILITIES

87

NOTE 27 ACCOUNTS PAYABLE - TRADE AND OTHER PAYABLES

103

NOTE 28 PROVISIONS

103

NOTE 29 OTHER NON-FINANCIAL LIABILITIES

104

NOTE 30 EMPLOYEE BENEFITS

104

NOTE 31 NON-CONTROLLING INTERESTS

108

NOTE 32 COMMON SHAREHOLDERS' EQUITY

109

NOTE 33 EFFECTS OF CHANGES IN CURRENCY EXCHANGE RATE

113

NOTE 34 CONTINGENCIES AND COMMITMENTS

117

NOTE 35 ENVIRONMENT

120

NOTE 36 SUBSEQUENT EVENTS

123

 

 

 


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Consolidated Statement of Financial Position (Assets)

(Figures expressed in thousands of Chilean pesos)

 

 CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

ASSETS

Notes

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Current assets

 

 

 

Cash and cash equivalent

13

133,789,950

192,554,239

Other financial assets

6

8,406,491

13,644,105

Other non-financial assets

18

15,859,137

17,654,373

Accounts receivable-trade and other receivables

14

280,766,784

252,225,937

Accounts receivable from related companies

15

3,523,825

4,788,930

Inventories

16

199,290,678

174,227,415

Biological assets

17

7,948,379

7,633,340

Taxes receivables

25

29,423,479

15,264,220

Total current assets different from assets of disposal group held for sale

 

679,008,723

677,992,559

Assets of disposal group held for sale

24

2,377,887

6,319,316

Total assets of disposal group held for sale

 

2,377,887

6,319,316

Total current assets

 

681,386,610

684,311,875

 

   

 

Non-current assets

 

 

 

Other financial assets

6

203,784

80,217

Other non-financial assets

18

5,369,211

5,220,954

Accounts receivable non-current

14

3,563,797

-

Accounts receivable from related companies

15

356,665

445,938

Investment accounted by equity method

19

64,404,946

49,995,263

Intangible assets other than goodwill

20

77,678,850

71,868,007

Goodwill

21

96,663,023

99,490,372

Property, plant and equipment (net)

22

903,831,702

872,667,210

Investment property

23

6,253,827

6,838,002

Deferred tax assets

25

31,864,635

34,529,593

Total non-current assets

 

1,190,190,440

1,141,135,556

Total Assets

1,871,577,050

1,825,447,431

 

 

 

F-5

 
The accompanying notes 1 to 36 are an integral part of these consolidated financial statements.

 

 

Compañía Cervecerías Unidas S.A. and subsidiaries

Consolidated Statement of Financial Position (Liabilities and Equity)

(Figures expressed in thousands of Chilean pesos)

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

 

LIABILITIES AND EQUITY

Notes

As of December 31, 2016

As of December 31, 2015

LIABILITIES

ThCh$

ThCh$

Current liabilities

 

 

 

Other financial liabilities

26

66,679,933

43,973,991

Accounts payable-trade and other payables

27

259,677,852

227,736,803

Accounts payable- to related companies

15

9,530,071

11,624,218

Other short-term provisions

28

409,164

503,440

Tax liabilities

25

11,806,434

12,198,024

Employee benefits provisions

30

22,838,228

21,712,059

Other non-financial liabilities

29

71,369,972

70,942,144

Total current liabilities

 

442,311,654

388,690,679

Non-current liabilities

 

 

 

Other financial liabilities

26

117,944,033

136,926,545

Others accounts payable

27

1,082,898

1,645,098

Other long-term provisions

28

1,323,520

1,476,518

Deferred tax liabilities

25

86,789,951

90,237,843

Employee benefits provisions

30

21,832,415

18,948,603

Total non-current liabilities

 

228,972,817

249,234,607

Total liabilities

 

671,284,471

637,925,286

 

   

 

EQUITY

Equity attributable to equity holders of the parent

32

 

 

Paid-in capital

 

562,693,346

562,693,346

Other reserves

 

(142,973,378)

(103,226,416)

Retained earnings

 

657,578,187

598,349,442

Total equity attributable to equity holders of the parent

 

1,077,298,155

1,057,816,372

Non-controlling interests

31

122,994,424

129,705,773

Total Shareholders' Equity

1,200,292,579

1,187,522,145

Total Liabilities and Shareholders' Equity

1,871,577,050

1,825,447,431

 

 

F-6

 

 
The accompanying notes 1 to 36 are an integral part of these consolidated financial statements.
 

Compañía Cervecerías Unidas S.A. and subsidiaries

Consolidated Statement of Income

(Figures expressed in thousands of Chilean pesos)

 

CONSOLIDATED STATEMENT OF INCOME

 

CONSOLIDATED STATEMENT OF INCOME

Notes

For the years ended December 31.

2016

2015

2014

ThCh$

ThCh$

ThCh$

Net sales

7

1,558,897,708

1,498,371,715

1,297,966,299

Cost of sales

9

(741,819,916)

(685,075,251)

(604,536,815)

Gross margin

 

817,077,792

813,296,464

693,429,484

Other income by function

11

5,144,154

6,577,244

25,463,716

Distribution costs

9

(270,835,822)

(277,599,722)

(240,848,630)

Administrative expenses

9

(155,322,295)

(128,135,799)

(110,014,716)

Other expenses by function

9

(195,412,109)

(209,201,189)

(188,109,562)

Other gains (losses)

12

(8,345,907)

8,512,000

4,036,939

Income from operational activities

 

192,305,813

213,448,998

183,957,231

Financial Income

10

5,680,068

7,845,743

12,136,591

Financial costs

10

(20,307,238)

(23,101,329)

(22,957,482)

Share of net loss of joint ventures and associates accounted for using the equity method

19

(5,560,522)

(5,228,135)

(898,607)

Foreign currency exchange differences

10

456,995

957,565

(613,181)

Result as per adjustment units

10

(2,246,846)

(3,282,736)

(4,159,131)

Income before taxes

 

170,328,270

190,640,106

167,465,421

Income taxes

25

(30,246,383)

(50,114,516)

(46,673,500)

Net income of year

 

140,081,887

140,525,590

120,791,921

 

 

 

 

 

Net income attibutable to:

 

 

 

 

Equity holders of the parent

 

118,457,488

120,808,135

106,238,450

Non-controlling interests

31

21,624,399

19,717,455

14,553,471

Net income of year

 

140,081,887

140,525,590

120,791,921

Net income per share (Chilean pesos) from:

 

 

 

 

Continuing operations

 

320.59

326.95

287.52

Diluted earnings per share (Chilean pesos) from:

 

 

 

 

Continuing operations

 

320.59

326.95

287.52

 

 

 

 

 

 

 

F-7

 

 
The accompanying notes 1 to 36 are an integral part of these consolidated financial statements.
 

Compañía Cervecerías Unidas S.A. and subsidiaries

Consolidated Statement of Comprehensive Income

(Figures expressed in thousands of Chilean pesos)

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

Notes

For the years ended December 31.

2016

2015

2014

ThCh$

ThCh$

ThCh$

Net income of year

 

140,081,887

140,525,590

120,791,921

Other income and expenses charged or credited againts equity

 

 

 

 

Cash flow hedges (1)

32

84,962

80,693

(155,258)

Exchange differences of foreign subsidiaries (1)

32

(27,280,176)

(29,678,944)

(4,629,683)

Gains (losses) from defined plans

32

(2,355,384)

(939,433)

(1,884,054)

Income tax related with cash flow hedge (1)

32

(20,648)

(17,563)

39,470

Income tax relating to defined benefit plans

32

659,198

314,541

501,689

Total other comprehensive income and expense

 

(28,912,048)

(30,240,706)

(6,127,836)

Comprehensive income and expense

 

111,169,839

110,284,884

114,664,085

Comprehensive income originated by:

 

 

 

 

Equity holders of the parent (2)

 

91,752,250

92,606,720

97,067,296

Non-controlling interests

 

19,417,589

17,678,164

17,596,789

Comprehensive income and expense

 

111,169,839

110,284,884

114,664,085

 

(1)     These items will be reclassified to Consolidated Statement of Income when they are settled.

(2)     Corresponds to the income for the year where no income or expenses have been recorded directly against shareholder´s equity.

 

 

F-8

 

 
The accompanying notes 1 to 36 are an integral part of these consolidated financial statements.
 

Compañía Cervecerías Unidas S.A. and subsidiaries

Consolidated Statement of Changes in Equity

(Figures expressed in thousands of Chilean pesos)

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

 

STATEMENT OF CHANGES IN EQUITY

Paid in capital

Other reserves

Retained earnings

Equity attributable to equity holders of the parent

Non-controlling interests

Total Shareholders' Equity

Common Stock

Currency translation difference

Hedge reserves

Actuarial gains and losses on defined benefit plans reserves

Other reserves

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Balanced as of January 1, 2014

562,693,346

(60,084,197)

65,109

(348,673)

(5,514,048)

491,864,319

988,675,856

95,568,422

1,084,244,278

Changes

 

 

 

 

 

 

 

 

 

Interim dividends (1)

-

-

-

-

-

(23,278,681)

(23,278,681)

-

(23,278,681)

Interim dividends according to policy (2)

-

-

-

-

-

(36,500,001)

(36,500,001)

-

(36,500,001)

Other increase (decrease) in Equity (3)

-

-

-

-

2,419

(378,712)

(376,293)

(8,594,222)

(8,970,515)

Effects business combination

-

-

-

-

-

-

-

18,340,752

18,340,752

Comprehensive income and expense

-

(7,698,661)

(108,479)

(1,364,014)

-

106,238,450

97,067,296

17,596,789

114,664,085

Total changes in equity

-

(7,698,661)

(108,479)

(1,364,014)

2,419

46,081,056

36,912,321

27,343,319

64,255,640

AS OF DECEMBER 31, 2014

562,693,346

(67,782,858)

(43,370)

(1,712,687)

(5,511,629)

537,945,375

1,025,588,177

122,911,741

1,148,499,918

Balanced as of January 1, 2015

562,693,346

(67,782,858)

(43,370)

(1,712,687)

(5,511,629)

537,945,375

1,025,588,177

122,911,741

1,148,499,918

Changes

 

 

 

 

 

 

 

 

 

Interim dividends (1)

-

-

-

-

-

(24,387,190)

(24,387,190)

-

(24,387,190)

Interim dividends according to policy (2)

-

-

-

-

-

(36,016,878)

(36,016,878)

-

(36,016,878)

Other increase (decrease) in Equity (3)

-

-

-

-

25,543

-

25,543

(10,884,132)

(10,858,589)

Comprehensive income and expense

-

(27,652,528)

40,844

(589,731)

-

120,808,135

92,606,720

17,678,164

110,284,884

Total changes in equity

-

(27,652,528)

40,844

(589,731)

25,543

60,404,067

32,228,195

6,794,032

39,022,227

AS OF DECEMBER 31, 2015

562,693,346

(95,435,386)

(2,526)

(2,302,418)

(5,486,086)

598,349,442

1,057,816,372

129,705,773

1,187,522,145

Balanced as of January 1, 2016

562,693,346

(95,435,386)

(2,526)

(2,302,418)

(5,486,086)

598,349,442

1,057,816,372

129,705,773

1,187,522,145

Changes

 

 

 

 

 

 

 

 

 

Interim dividends (1)

-

-

-

-

-

(24,387,190)

(24,387,190)

-

(24,387,190)

Interim dividends according to policy (2)

-

-

-

-

-

(34,841,553)

(34,841,553)

-

(34,841,553)

Other increase (decrease) in Equity (3)

-

-

-

-

-

-

-

(14,413,649)

(14,413,649)

Comprehensive income and expense

-

(25,123,546)

41,607

(1,623,299)

-

118,457,488

91,752,250

19,417,589

111,169,839

Increase (decrease) through changes in ownership interests in subsidaries (4)

-

-

-

-

(13,041,724)

-

(13,041,724)

(11,715,289)

(24,757,013)

Total changes in equity

-

(25,123,546)

41,607

(1,623,299)

(13,041,724)

59,228,745

19,481,783

(6,711,349)

12,770,434

AS OF DECEMBER 31, 2016

562,693,346

(120,558,932)

39,081

(3,925,717)

(18,527,810)

657,578,187

1,077,298,155

122,994,424

1,200,292,579

 

(1)     Related to declared dividends at December 31 of each year and paid during January of the following year, as agreed by the Board of Directors.

(2)     Corresponds to the differences between CCU’s policy to distribute a minimum dividend of at least 50% of the income (Note 32) based on the local statutory reported to SVS and the interim dividends declared at December 31 of each year.

(3)     Mainly related to dividends to Non-controlling interest.

(4)     In 2016, the Company, through its subsidiaries Aguas CCU-Nestlé Chile S.A. and Embotelladoras Chilenas Unidas S.A., acquired additional interests in Manantial S.A. for an amount of ThCh$ 19,111,686, with a carrying value to ThCh$ 3,816,220, resulting in a decrease to Other reserves of ThCh$ 7,801,153 (see Note 1 (1)). Additionally, during 2016 the Company, through its subsidiary Compañía Industrial Cervecera S.A. acquired additional interests in Los Huemules SRL. for an amount of ThCh$ 118,092, with a carrying value to ThCh$ 312,103, resulting in an increase to Other reserves of ThCh$ 194,000 (see Note 1 (4)). Finally during 2016, joint venture Foods acquired additional interest in Alimentos Nutrabien S.A. for an amount of ThCH$ 14,352,706, with a carrying value to ThCh$ 3,497,385, resulting in a decrease of ThCh$ 5,426,209.

 

 

F-9

 

 
The accompanying notes 1 to 36 are an integral part of these consolidated financial statements.
 

Compañía Cervecerías Unidas S.A. and subsidiaries

Consolidated Statement of Cash Flow

(Figures expressed in thousands of Chilean pesos)

 

CONSOLIDATED STATEMENT OF CASH FLOW

 

CONSOLIDATED STATEMENT OF CASH FLOW

Notes

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Cash flows from (used in) operational activities

 

 

 

 

Collection classes:

       

Proceeds from goods sold and services rendered

 

1,862,763,071

1,770,338,769

1,584,494,230

Other proceeds from operating activities

 

23,086,788

20,467,143

30,247,374

Types of payments:

       

Payments of operating activities

 

(1,216,451,995)

(1,120,571,275)

(1,051,616,618)

Payments of salaries

 

(201,389,122)

(178,915,580)

(171,898,347)

Other payments for operating activities

 

(228,011,323)

(220,365,087)

(162,644,788)

Dividends received

 

34,380

45,492

75,169

Interest paid

 

(16,958,068)

(19,813,502)

(20,757,207)

Interest received

 

5,635,697

6,476,628

10,763,936

Income tax reimbursed (paid)

 

(47,055,951)

(44,584,176)

(44,208,661)

Other cash movements

12

8,360,871

6,432,460

(833,425)

Net cash flows from operational activities

 

190,014,348

219,510,872

173,621,663

         

Cash flows from (used in) investing activities

 

 

 

 

Cash flows used for control of subsidaries or other businesses

13

(641,489)

-

(8,369)

Cash flows used in the purchase of non-controlling interests

13

(2,174,370)

(1,921,245)

(13,776,885)

Collections from related entities

 

-

6,709,845

-

Other collections on the sale of interests in joint ventures

24

512,596

-

-

Other payments to acquire interests in joint ventures

13

(27,043,481)

(42,163,032)

(1,445,478)

Proceeds from sale of property, plan and equipment

 

2,753,539

2,776,474

2,587,448

Acquisition of property, plant and equipment

 

(125,691,740)

(129,668,910)

(227,863,039)

Purchases of intangibles assets

 

(3,191,685)

(2,062,012)

(2,217,113)

Other cash movements

 

469,240

518,711

3,753,297

Net cash flows used in investing activities

 

(155,007,390)

(165,810,169)

(238,970,139)

         

Cash flows from (used in) financing activities

 

 

 

 

Payments for changes in ownership interests in subsidaries

13

(19,111,686)

-

-

Proceeds from long-term loans

 

3,804,384

19,570,689

15,482,763

Porceeds from short-term loans

 

19,345,325

23,358,700

21,882,842

Total amount from loans

 

23,149,709

42,929,389

37,365,605

Loan payments

 

(25,295,124)

(54,797,023)

(20,766,024)

Payments of finance lease liabilities

 

(1,530,851)

(1,697,649)

(1,745,210)

Payments of loan from related entities

 

(750,000)

(601,494)

(223,225)

Dividends paid

 

(69,819,729)

(66,147,145)

(65,315,914)

Other cash movements

 

(1,945,457)

(2,525,569)

(81,470,807)

Net cash flows used in financing activities

 

(95,303,138)

(82,839,491)

(132,155,575)

         

Net decrease in cash equivalents, before the effect of changes in exchange rate

(60,296,180)

(29,138,788)

(197,504,051)

Effects of changes in exchange rates on cash and cash equivalents

 

1,531,891

6,918,151

3,425,660

         

Cash and cash equivalents, beginning of the year

 

192,554,239

214,774,876

408,853,267

Cash and cash equivalents, final of the year

13

133,789,950

192,554,239

214,774,876

 

 

F-10

 
The accompanying notes 1 to 36 are an integral part of these consolidated financial statements.
 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 1 General Information

 

Compañía Cervecerías Unidas S.A. (CCU, or the Company or the Parent Company) was incorporated in Chile as an open stock company, and it is registered in the Securities Record of the Superintendencia de Valores y Seguros de Chile (Local Superintendence of Equity Securities, SVS) under Nº 0007, consequently, the Company is subject to Regulation by the SVS. The Company’s shares are quoted in Chile on the Santiago Stock Exchange, Electronic Stock Exchange and Valparaíso Stock Exchange. The Company is also registered with the United States of America Securities and Exchange Commission (SEC) and it quotes its American Depositary Shares (ADS) on the New York Stock Exchange (NYSE). There was an amendment to the Deposit Agreement dated December 3, 2012, between the Company, JP Morgan Chase Bank, NA and all holders of ADRs. According to this Amendment, there was an ADS ratio change from 1 ADS to 5 common shares to a new ratio of 1 ADS to 2 common shares. There was no change to CCU's underlying ordinary shares. This action was effective on December 20, 2012.

 

CCU is a diversified beverage company, with operations mainly in Chile, Argentina, Uruguay, Paraguay, Colombia and Bolivia. CCU is the largest Chilean brewery, the second largest brewery in Argentina, the second largest producer of soft drinks in Chile, the second-largest wine producer in Chile, the largest bottler of mineral water and nectar in Chile and one of the largest pisco producer in Chile. It also participates in the business of Home and Office Delivery (“HOD”), in a business of home delivery of purified water in bottles through the use of dispensers, and in the rum and candy in Chile. It participates in the industry of the ciders, spirits and wines in Argentina and also participates in the industry of mineral water and soft drinks and beer distribution in Uruguay, Paraguay, Colombia and Bolivia.

 

In Chile and abroad, CCU and its subsidiaries are the owners of a wide range of brands, under which market our products. In the domestic market, its portfolio of brands in the beer category consists among others of Cristal, Cristal Light, Cristal Cero 0°, Cristal Cero Radler, Escudo, Kunstmann, Austral, D´olbek, Royal Guard, Morenita, Dorada, Szot, Guayacán and Stones of Lemon, Maracuyá and Apple varieties. It holds exclusive license to produce and market Heineken, Sol and Coors. In Chile, the Company is the exclusive distributor of Tecate and Blue Moon beer.

 

In Argentina, CCU produces beers in its plants located in the cities of Salta, Santa Fé and Luján. Its main brands are Schneider, Imperial, Palermo, Bieckert, Santa Fé, Salta, Córdoba and are the holders of exclusive license for the production and marketing of Budweiser, Heineken, Amstel and Sol. CCU also imports Kunstmann beer. Additionally, exports beer to different countries in the region mainly under the Schneider and Heineken brands. In Argentina, CCU is the exclusive distributor of the energy drink Red Bull. Besides, participates in the cider business, controlling of Saenz Briones, marketing Sidra Real, La Victoria and “1888”, brands leaders in the market. Also participates in the spirits business, which its marketed under El Abuelo brand, as well as import other liquors from Chile.

 

In Uruguay, the Company participates in the mineral waters and soft drinks business with Native and Nix brand, flavoured waters with the Native brand, soft drinks with the Nix and nectars with Watt´s brand. In addition, it sells beers imported under Heineken, Schneider and Kuntsmann brand and cider Sidra Real.

 

In Paraguay, the Company participates in the non-alcoholic and alcoholic business. Its portfolio of non-alcoholic brands consists of Pulp, Watt's, Puro Sol, La Fuente and Zuma. These brands include own, licensed and imported. The Company in the beer business is owner of Sajonia brand and imports Heineken, Coors Light, Coors 1873, Schneider, Paulaner and Kunstmann, brands.

 

In Colombia, through its joint venture with Central Cervecera de Colombia S.A.S. (“CCC”), CCU participates in the business of beers and malts since November 2014. Its portfolio of beers includes licensed and imported Heineken, Amstel, Murphys and Buckler brands. Its has of exclusive license for the importation, distribution and production of Heineken. Since October 2015, it holds exclusive license to produce and market Coors and Coors Light. Subsequently, from April and July of 2016, were incorporated Tecate and Sol brands, respectively, with a license contract to produce and market these brands.

 

In Bolivia, through its associate Bebidas Bolivianas BBO S.A., the Company participates in the non-alcoholic and alcoholic business since May 2014. Its portfolio of non-alcoholic brands consist of Mendocina, Free cola, Sinalco, Real and Natur-all. These brands include own and licensed. The alcoholic brands consist of Real, Capital and Cordillera. It has of exclusive license for the importation and distribution of Heineken and the energy drink Monster.

 

Within the non-alcoholic, in Chile Operating segment, CCU has the Bilz, Pap, Kem, Kem Xtreme, Nobis, Cachantun, Más, Mas Woman and Porvenir brands. Regarding the HOD category, CCU has the Manantial brand. The Company, directly or through its subsidiaries, has license agreements with Pepsi, 7up, Mirinda, Gatorade, Adrenaline Red, Life Water, Lipton Ice Tea, Ocean Spray, Crush, Canada Dry Limón Soda, Canada Dry Ginger Ale, Canada Dry Agua Tónica, Nestlé Pure Life, Watt´s and Frugo. In Chile, CCU is the exclusive distributor of the energy drink Red Bull and Perrier water. Besides, through a joint operation also owns the Sprim and Fructus and the licencse Vivo and Caricia brands.

 

 

F-11


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

In the spirits, in Chile Operating segment, in the category of pisco, CCU owns the brand Mistral, Campanario, Horcón Quemado,  Control C, Tres Erres, La Serena and Ruta cocktail, and their respective extensions. In rum category Company owns the brands Sierra Morena and their extensions and Cabo Viejo. The Company has the Fehrenberg brand and is exclusive distributor in Chile of Pernod Ricard’s products.

 

In the Wine Operating segment, through its subsidiary Viña San Pedro Tarapacá S.A. (“VSPT”), produces wines and sparkling, which are sold in the domestic and overseas markets exporting to more than 80 countries. Its main brands of Viña San Pedro are Altaïr, Cabo de Hornos, Sideral, 1865, Castillo de Molina, Épica, 35 Sur, GatoNegro, Gato, Manquehuito and San Pedro Exportación.  The brands´s portfolio of Viña Tarapacá includes: Gran Reserva Etiqueta Azul, Gran Reserva Etiqueta Negra, Gran Reserva Etiqueta Blanca, Gran Tarapacá, León de Tarapacá and Tarapacá Varietal. The brands´s portfolio of Viña Santa Helena includes: Parras Viejas, Selección del Directorio, Siglo de Oro, Santa Helena Varietal, Alpaca, Gran Vino and Santa Helena. VSPT also participates in Chile and international market with vines Misiones de Rengo, Viña Mar, Casa Rivas, Leyda and Finca La Celia and Tamari in Argentina.

 

At the end of year 2015, the joint venture in Foods Compañía de Alimentos CCU S.A. ("Foods"), who participates in the business of snacks and food in Chile, sold Calaf and Natur brands to Empresas Carozzi S.A. In addition Foods holds the brand Nutra Bien.

 

 

F-12


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The detail of the described licenses appears below:

 

Main brands under license

Licenses

Validity Date

Amstel in Argentina (1)

July 2022

Amstel in Colombia (2)

March 2028

Austral in Chile (3)

July 2018

Blue Moon in Chile (4)

December 2021

Buckler in Colombia (2)

March 2028

Budweiser in Argentina

December 2025

Coors in Paraguay

Negotiating the terms of a new contract

Coors in Chile (5)

December 2025

Coors in Argentina (6)

December 2019

Coors in Colombia (6)

December 2020

Crush, Canada Dry (Ginger Ale, Agua Tónica and Limón Soda) in Chile (7)

December 2018

Gatorade in Chile (8)

December 2018

Heineken in Bolivia (9)

December 2024

Heineken in Paraguay (9)

November 2022

Heineken in Uruguay (9)

10 years renewables

Heineken in Chile and Argentina (10)

10 years renewables

Heineken in Colombia (11)

March 2028

Murphys in Colombia (2)

March 2028

Nestlé Pure Life in Chile (7)

December 2017

Paulaner in Paraguay

April 2019

Pepsi, Seven Up and Mirinda in Chile

December 2043

Red Bull in Argentina

December 2017

Red Bull in Chile (12)

Indefinitely

Schneider in Paraguay

November 2017

Sol in Argentina (10)

10 years renewables

Sol in Chile (10)

10 years renewables

Sol in Colombia (2)

March 2028

Té Lipton in Chile

March 2020

Tecate in Colombia

March 2028

Watt's (nectars, fruit-based drinks and other) rigid packaging, except carton in Chile

Indefinitely

Watt's in Paraguay (6)

May 2019

 

 

 

(1)   After the initial termination date, license is automatically renewed under the same conditions (Rolling Contract), each year for a period of 10 years, unless notice of non-renewal is given.                                

(2)   Renewable for periods of two years, subject to the compliance of the contract conditions.                             

(3)   If Renewal criteria have been satisfied, renewable through December, 2025, thereafter shall automatically renew every year for a new term of 5 years (Rolling Contract).                                        

(4)   After the initial termination date, license is automatically renewed under the same conditions (Rolling Contract), each year for a period of 5 years, subject to the compliance of the contract conditions.                                  

(5)   License renewable for one period of 5 years, subject to the compliance of the contract conditions.                                            

(6)   License renewable for periods of 5 years, subject to the compliance of the contract conditions.                                 

(7)   Renewable for an additional period equal to the duration of the Shareholders Agreement of Bebidas CCU-PepsiCo SpA., subject to the compliance of the contract conditions.                        

(8)   License for 10 years, automatically renewable for periods of 5 years, unless notice of non-renewal.                                          

(9)   License for 10 years, automatically renewable on the same terms (Rolling Contract), each year for a period of 10 years, unless notice of non-renewal is given.                               

(10) After the initial termination date, License is automatically renewable each year for a period of 5 years (Rolling Contract), unless notice of non-renewal is given.

(11) Indefinite contract, notice of termination 6 months in advance. The earliest possible effective date of termination is October 31, 2018.         

(12) Indefinite contract, subject to the compliance of the contract conditions. 

 

The Company’s address and main office is located in Santiago, Chile, at Avenida Vitacura Nº 2670, Las Condes district and its tax identification number (Rut) is 90,413,000-1.

 

 

F-13


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2016 the Company had a total of  8,186 employees according to the following detail:

 

 

Number of employes

 

Parent company

Consolidated

Senior Executives

10

16

Managers and Deputy Managers

79

400

Other employees

276

7,770

Total

365

8,186

 

Compañía Cervecerías Unidas S.A. is under the control of Inversiones y Rentas S.A. (IRSA), which is the direct and indirect owner of 60% of the Company shares. IRSA is currently a joint venture between Quiñenco S.A. and Heineken Chile Limitada, a company controlled by Heineken Americas B.V, each with a 50% equity participation.

 

The consolidated financial statements include the following direct and indirect significant subsidiaries where the percentage of participation represents the economic interests at the consolidated level:

 

Subsidiary

Tax ID

Country of origin

Functional currency

Share percentage direct and indirect

As of December 31, 2016

As of December 31, 2015

Direct

Indirect

Total

Total

Cervecera CCU Chile Limitada

96,989,120-4

Chile

Chilean Pesos

99.7500

0.2499

99.9999

99.9999

Embotelladora Chilenas Unidas S.A. (3)

99,501,760-1

Chile

Chilean Pesos

99.0670

0.9164

99.9834

99.9338

Cía. Cervecerías Unidas Argentina S.A. (4)

0-E

Argentina

Argentine pesos

-

99.9923

99.9923

99.9923

Viña San Pedro Tarapacá S.A. (*)

91,041,000-8

Chile

Chilean Pesos

-

64.6980

64.6980

64.6980

Compañía Pisquera de Chile S.A.

99,586,280-8

Chile

Chilean Pesos

46.0000

34.0000

80.0000

80.0000

Transportes CCU Limitada

79,862,750-3

Chile

Chilean Pesos

98.0000

2.0000

100.0000

100.0000

CCU Investments Limited

0-E

Cayman Islands

Chilean Pesos

99.9999

0.0001

100.0000

100.0000

Inversiones INVEX CCU DOS Limitada

76,126,311-0

Chile

Chilean Pesos

99.8516

0.1484

100.0000

99.9999

CRECCU S.A.

76,041,227-9

Chile

Chilean Pesos

99.9602

0.0398

100.0000

100.0000

Fábrica de Envases Plásticos S.A.

86,150,200-7

Chile

Chilean Pesos

90.9100

9.0866

99.9966

99.9966

Southern Breweries Limited (5)

0-E

Cayman Islands

Chilean Pesos

61.2146

38.7804

99.9950

99.9553

Comercial CCU S.A.

99,554,560-8

Chile

Chilean Pesos

50.0000

49.9866

99.9866

99.9866

CCU Inversiones S.A.

76,593,550-4

Chile

Chilean Pesos

98.8398

1.1339

99.9737

99.9732

Millahue S.A.

91,022,000-4

Chile

Chilean Pesos

99.9621

-

99.9621

99.9621

Aguas CCU-Nestlé Chile S.A. (1)

76,007,212-5

Chile

Chilean Pesos

-

50.0669

50.0669

50.0669

CCU Inversiones II Limitada (2)

76,349,531-0

Chile

Chilean Pesos

98.6709

1.3290

99.9999

99.9946

Compañía Cervecera Kunstmann S.A.

96,981,310-6

Chile

Chilean Pesos

50.0007

-

50.0007

50.0007

Inversiones INVEX TRES Limitada

76,248,389-0

Chile

Chilean Pesos

99.0000

0.9884

99.9884

99.9884

Milotur S.A.

0-E

Uruguay

Uruguayan pesos

100.0000

-

100.0000

100.0000

Coralina S.A.

0-E

Uruguay

Uruguayan pesos

100.0000

-

100.0000

100.0000

Marzurel S.A.

0-E

Uruguay

Uruguayan pesos

100.0000

-

100.0000

100.0000

Bebidas del Paraguay S.A. (2)

0-E

Paraguay

Paraguayan guarani

50.0050

-

50.0050

50.0050

Distribuidora del Paraguay S.A. (2)

0-E

Paraguay

Paraguayan guarani

49.9590

-

49.9590

49.9590

Los Huemules S.R.L.

0-E

Argentina

Argentine pesos

-

75.4931

75.4931

26.9680

Bebidas Ecusa SpA. (3)

76,517,798-7

Chile

Chilean Pesos

-

99.9338

99.9338

99.9338

 

 

 

 

 

 

 

 

(*)Public Company.

 

F-14


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

In addition to the table presented above, below are the percentages of participation with voting rights, in each of the subsidiaries as of December 31, 2016 and December 31, 2015, respectively. Each shareholder has one vote per share which he owns or represents. The percentage of participation with voting rights represents the sum of the direct participation and indirect participation via subsidiary.
 

Subsidiary

Tax ID

Country of origin

Functional currency

Share percentage with voting rights

As of December 31, 2016

As of December 31, 2015

%

%

Cervecera CCU Chile Limitada

96,989,120-4

Chile

Chilean Pesos

100.0000

100.0000

Embotelladora Chilenas Unidas S.A. (3)

99,501,760-1

Chile

Chilean Pesos

99.9834

99.9338

Cía. Cervecerías Unidas Argentina S.A. (4)

0-E

Argentina

Argentine pesos

100.0000

100.0000

Viña San Pedro Tarapacá S.A.

91,041,000-8

Chile

Chilean Pesos

64.6980

64.6980

Compañía Pisquera de Chile S.A.

99,586,280-8

Chile

Chilean Pesos

80.0000

80.0000

Transportes CCU Limitada

79,862,750-3

Chile

Chilean Pesos

100.0000

100.0000

CCU Investments Limited

0-E

Cayman Islands

Chilean Pesos

100.0000

100.0000

Inversiones INVEX CCU DOS Limitada

76,126,311-0

Chile

Chilean Pesos

100.0000

100.0000

CRECCU S.A.

76,041,227-9

Chile

Chilean Pesos

100.0000

100.0000

Fábrica de Envases Plásticos S.A.

86,150,200-7

Chile

Chilean Pesos

100.0000

100.0000

Southern Breweries Limited (5)

0-E

Cayman Islands

Chilean Pesos

100.0000

100.0000

Comercial CCU S.A.

99,554,560-8

Chile

Chilean Pesos

100.0000

100.0000

CCU Inversiones S.A.

76,593,550-4

Chile

Chilean Pesos

99.9737

99.9737

Millahue S.A.

91,022,000-4

Chile

Chilean Pesos

99.9621

99.9621

Aguas CCU-Nestlé Chile S.A. (1)

76,007,212-5

Chile

Chilean Pesos

50.1000

50.1000

CCU Inversiones II Limitada (2)

76,349,531-0

Chile

Chilean Pesos

100.0000

100.0000

Compañía Cervecera Kunstmann S.A.

96,981,310-6

Chile

Chilean Pesos

50.0007

50.0007

Inversiones INVEX TRES Limitada

76,248,389-0

Chile

Chilean Pesos

100.0000

100.0000

Milotur S.A.

0-E

Uruguay

Uruguayan pesos

100.0000

100.0000

Coralina S.A.

0-E

Uruguay

Uruguayan pesos

100.0000

100.0000

Marzurel S.A.

0-E

Uruguay

Uruguayan pesos

100.0000

100.0000

Bebidas del Paraguay S.A. (2)

0-E

Paraguay

Paraguayan guarani

50.0050

50.0050

Distribuidora del Paraguay S.A. (2)

0-E

Paraguay

Paraguayan guarani

49.9590

49.9590

Los Huemules S.R.L.

0-E

Argentina

Argentine pesos

100.0000

24.9680

Bebidas Ecusa SpA. (3)

76,517,798-7

Chile

Chilean Pesos

99.9338

99.9338

 

 

 

 

 

 

 

The main movements in the ownership of the subsidiaries included in these consolidated financial statements are the following:

 

(1) Aguas CCU-Nestlé Chile S.A.

 

On January 29, 2016  the subsidiaries Aguas CCU-Nestlé Chile S.A. (“Aguas”) and Embotelladoras Chilenas Unidas S.A. (“ECUSA”) have acquired 48.07% and 0.92% of the shares of Manantial S.A. (“Manantial”) respectively, exercising the call option granted in the Shareholders’ Agreement of Manantial. As a consequence, Compañía Cervecerías Unidas S.A. is currently the indirect owner of 100% of the shares of Manantial, remaining as the only direct shareholders of Manantial: (i) Aguas with 99.08% of the capital stock, and (ii) ECUSA with 0.92% of the capital stock. The total amount of this transaction was ThCh$ 19,111,686.

 

F-15


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

(2) CCU Inversiones II Limitada

 

On December 23, 2013, the Company acquired 50.005% and 49.959% of the stock of Bebidas del Paraguay S.A. and Distribuidora del Paraguay S.A., respectively. This transaction allows the Company, participates in the beer distribution business, and production and marketing of non-alcoholic drinks, waters and nectars. The total amount of this transaction was ThCh$ 11,254,656. Subsequently, on June 9, 2015, the Company paid a committed capital of ThCh$ 7,414,290 and this transaction does not change the percentage of participation.

 

Bebidas del Paraguay S.A. (BdP) and Distribuidora del Paraguay S.A. (DdP) are considered as an economic group that share operational and financial strategy. BdP manufactures products with different brands of its property. DdP is sole and exclusive customer, which is responsible for the distribution and marketing of its products, reason why BdP is it consolidates DdP, and accordingly is presented in the consolidated financial statements of CCU.

 

As explained in Note 8, on March 31, 2016, through its subsidiary Bebidas del Paraguay S.A., acquired 51% of the stock rights of paraguayan company Artisan SRL. The amount of this transaction was ThCh$ 641,489 (equivalents to US$ 1,000,000). At the date of issuance of these consolidated financial statements the fair value is still preliminary and that the Company is not expecting that the final fair value to be significantly different.

 

Addittionaly, as explained in Note 19, the Company participates of 50% of shares of Central Cervecera de Colombia S.A.S.

 

(3) Embotelladoras Chilenas Unidas S.A.

 

On November 16, 2015, formed a new company called Bebidas ECUSA SpA., where the subsidiary Embotelladoras Chilenas Unidas S.A. has the 100% of shares. The purpose of this company is the distribution, transport, import, export and marketing in general, on all types of soft drinks.

 

As explained in Note 1 (1) before mentioned, on January 29, 2016, Embotelladoras Chilenas Unidas S.A. acquired 0.92% of the stock rights of Manantial S.A.

 

(4) Compañía Cervecerías Unidas Argentina S.A.

 

On January 7, 2016, throgh the argentinian subsidiary Compañía Industrial Cervecera S.A. (CICSA), the Company acquired 50.99% of the stock rights of Los Huemules SRL, after Mr. Juan Javier Negri declared its commitment character of CICSA and notified such situation to Los Huemules SRL. As a consequence of the above mentioned the shareholders of Los Huemules SRL. are Compañía Cervecera Kunstmann S.A. and CICSA with 49.01% and 50.99%, respectively. The final amount of this transaction was ThCh$ 118,092.

 

(5) Southern Breweries Limited

 

On August 26, 2016, the subsidiaries Saint Joseph Investments Limited and South Investments Limited was merged in CCU Cayman Limited, latter being the continuing legal entity.

 

Besides, on October 2016, Southern Breweries Establishment, subsidiary of CCU in Liechtenstein, changed its named to "Southern Breweries Aktiengesellschaft" and on October 18, 2016 re-domiciling it to Cayman Islands. Subsequently, on November 2016, was modified the statutes of such subsidiary and changed its name by the "Southern Breweries Limited". Finally, starting December 1, 2016, the subsidiary CCU Cayman Limited before mentioned was merged in Southern Breweries Limited, latter being the continuing legal entity. Transactions mentioned above had no significant effects on the results of the Company.

 

 

F-16


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Below we briefly describe the companies that qualify as joint operations:

 

(a) Promarca S.A.

 

Promarca S.A. is a closed stock company with its main activity being the acquisition, development and administration of trademarks and their corresponding licenses to their operators.

 

On December 31, 2016, Promarca S.A. recorded a profit of ThCh$ 4,812,696 (ThCh$ 4,708,318 in 2015 and ThCh$ 4,646,620 in 2014), which in accordance with the Company´s policies is 100% distributable.

 

At the Extraordinary Shareholders´ Meetings of Promarca S.A. held on June 2016, agreed to increase the Paid-in capital (jointly the "Capital Increase"). The Capital Increase was subscribed by the subsidiary New Ecusa S.A. and Watt´s Dos S.A.in equal parts, and who maintained its current 50% of the stock rights, through the Paid-in capital of ThCh$ 8,199,240 and 100% of stock rights of the company the Promarca Internacional SpA. (which its main activity are the exploitation and development of Watt´s brands in Argentina, Paraguay, Uruguay and Bolivia). From June 2016, Promarca Internacional SpA., it became a subsidiary in a 100% of Promarca S.A. During June 30, 2016, for this joint operation has determined the following fair values of assets and liabilities:

 

Assets and Liabilities

Fair Value

ThCh$

Intangible assets other than goodwill

11,229,149

Total non-current assets

11,229,149

Total Assets

11,229,149

 

 

Deferred tax liabilities

3,029,909

Total current liabilities

3,029,909

 

 

Net identifiable assets acquired

8,199,240

Amount paid

8,199,240

 

As a result of the fair values determined previously and in according to rights on the joint operation, have been generated intangibles for an amount of ThCh$ 5,614,575 described in Note 20.

 

(b) Compañía Pisquera Bauzá S.A.

 

On December 2, 2011, the subsidiary Compañía Pisquera de Chile S.A. (CPCh) signed a license agreement for the commercialization and distribution of the pisco brand Bauzá in Chile. In addition, this transaction included the acquisition by CPCh of 49% of Compañía Pisquera Bauzá S.A. (CPB), owner of the brand Bauzá in Chile. The family Bauzá owns 51% of that company and all of its productive assets, thereby continuing the link to the production of pisco Bauzá maintaining its quality, origin and premium character.

 

On December 31, 2015, CPB recorded a profit of ThCh$ 82,663 (ThCh$ 109,207 in 2014), which in accordance with the Company´s policies is 100% distributable.

 

On January 7, 2016, CPCh sold its interest of 49% to Agroproductos Bauzá S.A. (agroproductos Bauzá). At the end of December 31, 2015 this joint operation was classified to Assets of disposal group held for sale (see Note 24).

 

(c) Bebidas CCU-Pepsico SpA.

 

On October 23, 2013, Bebidas CCU-PepsiCo SpA (BCP) was incorporated, which is qualifies as an joint operation, where the subsidiary Embotelladoras Chilenas Unidas S.A. has the 50% of participation. The capital of this entity amounts to ThCh$ 1,000. The purpose of this company is the manufacture, production, processing, transformation, transport, import, export, purchase, sale and in general comercialization of all type of concentrates. Its operations commenced on January 1, 2014.

 

On December 31, 2016, BCP recorded a profit of ThCh$ 1,066,005 (ThCh$ 802,418 in 2015 and ThCh$ 789,648 in 2014), which in accordance with the Company´s policies is 100% distributable.

 

 

F-17


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

(d) Bebidas Carozzi CCU SpA.

 

On November 26, 2015, the Company, through its subsidiary ECCUSA, entered into a joint arrangement that qualifies as a joint operation, in the company called Bebidas Carozzi CCU SpA. (BCCCU) where CCU and Empresas Carozzi S.A. participate as only shareholders in equal parts. The purpose of this company is the production, marketing and distribution of instant beverage powder in the national territory. The total disbursement by ECCUSA in this transaction was an amount of ThCh$ 21,846,500. Its operations commenced on December 1, 2015. During year 2016 for this joint operation has determined the following fair values of assets and liabilities:

 

Assets and Liabilities

Fair Value

ThCh$

Cash and cash equivalent

1

Total current assets

1

Intangible assets other than goodwill

15,495,163

Total non-current assets

15,495,163

Total Assets

15,495,164

 

 

Deferred tax liabilities

4,181,760

Total current liabilities

4,181,760

 

 

Net identifiable assets

11,313,404

Non-controlling interests

(5,656,702)

Goodwill

16,189,798

Amount paid

21,846,500

 

 

As a result of the fair values determined previously and in according to rights on the joint operation, have been generated intangibles and goodwill for an amount of  ThCh$ 7,747,581 and ThCh$ 16,189,798, respectively (see Note 20 and 21).

 

As of December 31, 2015, the Company was in the process of assessing of the fair values of acquisitions above mentioned, so it was recorded under Other non-financial non-current assets for an amount of ThCh$ 21,846,500, however for comparison purposes of this Consolidated Financial Statements, the Company have been reclassified from Other non-financial non-current assets to Intangibles, Goodwill and Deferred taxes as is shown below:

 

Non-current assets

Balances presented at 12.31.2015

Reclassification

Balances 31.12.2015

ThCh$

ThCh$

ThCh$

Other non-financial assets

 

27,067,454

(21,846,500)

5,220,954

Intangible assets other than goodwill

 

64,120,426

7,747,581

71,868,007

Goodwill

 

83,300,573

16,189,799

99,490,372

 

 

 

 

 

         

Non-current liabilities

Balances presented at 12.31.2015

Reclassification

Balances 31.12.2015

ThCh$

ThCh$

ThCh$

Deferred tax liabilities

 

88,146,963

2,090,880

90,237,843

 

 

 

 

 

 

On December 31, 2016, BCCCU recorded a profit of ThCh$ 797,268 (ThCh$ 402,228 in 2015), which in accordance with the Company´s policies is 100% distributable.

 

 

F-18


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

The companies mentioned above (letter a) to d)) meet the conditions stipulated in IFRS 11 to be considered "joint operations", as the primary assets in both entities are trademarks, the contractual arrangements establishes that the parties to the joint arrangement share all interests in the assets relating to the arrangement in a specified proportion and their income is 100% royalty charged to the joint operators from the sale of products using these trademarks.

 

Note 2 Summary of significant accounting policies

 

 Significant accounting policies adopted for the preparation of these consolidated financial statements are described below:

2.1         Basis of preparation

 

The accompanying consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards (IFRS), issued by the International Accounting Standard Board (IASB), which have been applied uniformly to the periods presented.

 

The consolidated financial statements cover the following periods: Statement of Financial Position as of December 31, 2016, 2015 and 2014, Statement of changes in Equity, Statement of Income, Statement of Comprehensive Income and Statement of Cash Flow for the years ended December 31, 2016, 2015 y 2014.

 

The amounts shown in the attached financial statements are expressed in thousands of Chilean pesos, which is the Company’s functional currency. All amounts have been rounded to thousand pesos, except when otherwise indicated.

 

The consolidated financial statements have been prepared on the historical basis, as modified by the subsequent valuation of financial assets and financial liabilities (including derivative instruments) at fair value through profit and loss.

 

The preparation of the consolidated financial statements in accordance with IFRS requires the use of certain critical accounting estimates. It also requires that management uses its professional judgment in the process of applying the Company’s accounting policies. See Note 3 for disclosure of significant accounting estimates and judgments.

 

All IFRS standards, amendments and enhancements whose adoption was required by January 1, 2016, have been adopted by the Company, without significant impacts in the financial statements as of December 31, 2016.

 

At the date of issuance of these consolidated financial statements the following Standars, Amendments, Improvements and Interpretations to existing IFRS standards have been published. These standards are required to be applied as following:

 

New Standards, Amendments, Improvements and Interpretations

Mandatory for years beginning in:

Amendments to IAS 7

Disclosure Initiative.

January, 1, 2017

Amendments to IAS 12

Recognition of Deferred Tax Assets for Unrealised Losses.

January, 1, 2017

Improvement to IFRS 12

Disclosure of Interest in Other Entities.

January, 1, 2017

Amendments to IFRS 2

Classification and Measurement of Share-based Payment Transactions.

January, 1, 2018

IFRIC Interpretation 22

Foreign Currency Transactions and Advance Consideration.

January, 1, 2018

Amendments to IAS 40

Transfers of Investment Property.

January, 1, 2018

Improvement to IAS 28

Investment in Associates and Joint Ventures: Measuring an associate or joint venture at fair value.

January, 1, 2018

IFRS 9

Financial Instruments.

January, 1, 2018

IFRS 15

Revenue fro Contracts with Customers.

January, 1, 2018

IFRS 15

Clarifications to IFRS 15 Revenue fro Contracts with Customers.

January, 1, 2018

IFRS 16

Leases.

January, 1, 2019

 

 

 

 

 

As of December 31, 2016, the company is in the process of evaluating the impact of adopting the IFRS 9, IFRS 15 and IFRS 16. These standards will not be early adopted. For the rest of the standards mentioned in the table above, the Company does not expect a material impact on the consolidated financial statements upon initial application.

 

F-19


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

2.2         Basis of consolidation

 

Subsidiaries

 

Subsidiaries are the entities over which the Company is empowered to direct financial and operational policies, which is generally the result of ownership of over half the voting rights. Subsidiaries are consolidated as from the date on which control was obtained by the Company, and they are excluded from consolidation as of the date the Company loses such control.

 

The acquisition method is used for the accounting of acquisition of subsidiaries. The acquisition cost is the fair value of the assets delivered, of the equity instruments issued and of the liabilities incurred or assumed as of the exchange date. The identifiable assets acquired, as well as the identifiable liabilities and contingencies assumed in a business combination are initially valued at their fair value on the acquisition date, independently from the scope of minority interests. Goodwill is initially measured as the excess of the aggregate of the consideration transferred and the fair value of non-controlling interest over the net identifiable assets acquired and liabilities assumed. If this consideration is lower than the fair value of the net assets of the subsidiary acquired, the difference is recognized as income.

 

Joint operations

 

As explained in Note 1, in those joint arrangements that qualify as joint operations, the Company recognises the assets, liabilities, gains (losses) from operational activities respect of its interest in the joint operations in accordance with IFRS 11.

 

Intercompany transaction

 

Intercompany transactions, balances and unrealized gains from transactions between the Group’s entities are eliminated during consolidation. Unrealized losses are also eliminated, unless the transaction provides evidence of an impairment of the asset transferred. Whenever necessary, the subsidiaries accounting policies are amended to ensure uniformity with the policies adopted by the Company.

 

Non-controlling Interest

 

The non-controlling interest is presented in the Equity section of the Statement of Financial Position. The net income attributable to equity holder of the parent and the non-controlling interest are each disclosed separately in the Consolidated Statement of Income after net income.

 

Investments accounted by the equity method

 

Joint ventures and associates

 

The Company maintains investments in joint arrangements that qualify as joint ventures, which correspond to a contractual agreement by which two or more parties carry out an economic activity that is subject to joint control, and normally involves the establishment of a separate entity in which each party has a share based on a shareholders’ agreement. In addition the Company maintains investments in associates which are defined as those entities that investor has significant influence and is not a subsidiary or is a joint venture.

 

The Company accounts for its participation in joint arrangement that qualify as joint ventures and associates using the equity method. The financial statements of the joint ventures are prepared for the same year, under accounting policies consistent with those of the Company. Adjustments are made to conform any difference in accounting policies that may exist to the Company´s accounting policies.

 

Whenever the Company contributes or sells assets to the companies under joint control or associate, any part of the income or loss originated by the transaction is recognized based on how the asset is realized. Whenever the Company purchases assets of such companies, it does not recognize its share in the income or loss of the joint venture as regards to such transaction until the asset is sold or realized by the joint venture.

    

 

 

F-20


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

2.3         Financial information as per operating segments

 

The Company has defined three operating segments which are essentially defined with respect to its revenues in the geographic areas of commercial activity: 1.- Chile, 2.- International business and 3.- Wine.      

 

These operating segments mentioned are consistent with the way the Company is managed and how results will be reported by CCU. These segments reflect separate operating results which are regularly reviewed by chief operating decision maker in order to make decisions about the resources to be allocated to the segment and assess its performance (See Note 7).

 

The segments performance is measured according to several indicators, of which OR (Adjust Operating Result), OR before Exceptional Items (EI), ORBDA (Adjust Operating Result Before Depreciation and Amortization), ORBDA before EI, ORBDA margin (ORBDA’s % of total revenues for the operating segment), the volumes and Net sales. Sales between segments are conducted using terms and conditions at current market rates.

 

The Company defined the Adjusted Operating Result as the Net incomes (losses) before Other gains (losses), Net financial cost, Equity and income from joint ventures and associates, Foreign currency exchange differences, Results as per adjustment units and Income tax, and the ORBDA, for the Company purposes, is defined as Adjusted Operating Result before Depreciation and Amortization.

 

MSD&A, included Marketing, Selling, Distribution and Administrative expenses.

 

Exceptional Items are income or expenses that do not occur regularly as part of the normal activities of the Company. It’s presented separately because its important items for the understanding the normal operations of the Company due to importance or nature.

 

OR before exceptional items (EI) and ORBDA before EI are defined as OR plus exceptional items and ORBDA plus exceptional items, respectively.

 

Corporate revenues and expenses are presented separately within the other.
 
2.4         Foreign currency and unidad de fomento (Adjustment unit)

 

Presentation and functional currency

 

The Company uses the Chilean peso ($ or CLP) as its functional currency and for the presentation of its financial statements. The functional currency has been determined considering the economic environment in which the Company carries out its operations and the currency in which the main cash flows are generated. The functional currency of the Argentine, Uruguayan and Paraguayan subsidiaries is the Argentine peso, Uruguayan peso and Paraguayan guarani, respectively. The functional currency of the joint venture an associates in Colombia and Bolivia are Colombian peso and Boliviano, respectively.

 

Transactions and balances

 

Transactions in foreign currencies and adjustment units (“Unidad de Fomento” or “UF”) are initially recorded at the exchange rate of the corresponding currency or adjustment unit as of the date on which the transaction occurs. The Unidad de Fomento (UF) is a Chilean inflation-indexed peso-denominated monetary unit. The UF rate is set daily in advance based on changes in the previous month’s inflation rate. At the close of each Consolidated Statement of Financial Position, the monetary assets and liabilities denominated in foreign currencies and adjustment units are translated into Chilean pesos at the exchange rate of the corresponding currency or adjustment unit. The exchange difference arising, both from the liquidation of foreign currency transactions, as well as from the valuation of foreign currency monetary assets and liabilities, is included in statement of income, in Foreign currency exchange differences, while the difference arising from the changes in adjustment units are recorded in the statement of income as Result as per adjustment units.

 

For consolidation purposes, the assets and liabilities of the subsidiaries whose functional currency is different from the Chilean peso are translated into Chilean pesos by using the exchange rates valid as of the date of the consolidated financial statements, and the exchange differences originated by the translation of the assets and liabilities are recorded in Equity Reserve, under the Currency Translation Reserves item. The income and expense are translated at the monthly average exchange rate for the corresponding terms as differences since there have not been significant fluctuations in the exchange rates during each month.

 

 

 

 

F-21


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The exchange rates of the primary foreign currencies and adjustment units used in the preparation of the consolidated financial statements as of December 31, 2016, 2015 y 2014 are as follows:

 

Chilean Pesos as per unit of foreign currency or adjustable unit

As of December 31, 2016

As of December 31, 2015

As of December 31, 2014

Ch$

Ch$

Ch$

Foreign currencies

 

 

 

 

US Dollar

USD

669.47

710.16

606.75

Euro

EUR

705.60

774.61

738.05

Argentine Peso

ARG

42.13

54.46

70.96

Uruguayan Peso

UYU

22.82

23.71

24.90

Sterling Pound

GBP

826.10

1,053.02

944.21

Paraguayan guarani

PYG

0.12

0.12

0.13

Bolivians

BS

97.59

103.67

88.45

Colombian Peso

COP

0.22

0.22

0.25

Adjustment Units

 

 

 

 

Unidad de fomento*

UF

26,347.98

25,629.09

24,627.10

 

 

 

 

 

 

* The Unidad de Fomento (UF) is a Chilean inflation-indexed, peso-denominated monetary unit. The UF rate is set daily in advance based on changes in the previous month´s inflation rate.

 

2.5         Cash and cash equivalents

 

Cash and cash equivalents includes cash available, bank balances, time deposits at financial entities, investments in mutual funds and financial instruments acquired under re-sale agreements, as well as short-term investments with a high liquidity, all at a fixed interest rate, normally with an original maturity of up to three months.

 

2.6         Other financial assets

 

Other financial assets include market securities, derivatives contracts and time deposits at financial entities with a maturity over 90 days.

2.7         Financial instruments

 

Financial assets

 

The Company recognizes a financial asset in its Consolidated Statement of Financial Position according to the following:

 

As of the date of the initial recognition, Management classifies its financial assets (i) at fair value through profit and loss and (ii) collectible credits and accounts, depending on the purpose for which the financial assets were acquired. For those instruments not classified at fair value through income, any cost attributable to the transaction is recognized as part of the asset value.

 

The fair value of the instruments that are actively quoted in formal markets is determined by the quoted price as of the financial statement closing date. For those investments without an active market, the fair value is determined using valuation technique including (i) the use of recent market transactions, (ii) references to the current market value of another financial instrument of similar characteristics, (iii) discounted cash flow and (iv) other valuation models.

 

After the initial recognition the Company values the financial assets as described below:

 

Accounts receivable

 

Trade receivable credits or accounts are recognized according to their invoice value.

 

 

F-22


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The Company acquires loan insurances covering approximately 90% and 99% of the individually significant accounts receivable balances, for the domestic market and the international market, respectively, of the total of accounts receivable, net of a 10% deductible.

 

An impairment of accounts receivable balances is recorded when there is an objective evidence that the Company not will be capable to collect amounts according to the original terms. Some indicators that an account receivable has impairment are the financial problems, initiation of a bankruptcy, financial restructuring and age of the balances of our customers.

 

Estimated losses from bad debts are determined by applying different percentages, taking into account maturity factors, until reaching 100% of the balance in most of the debts older than 180 days, with the exception of those cases that in accordance with current policies, losses are estimated due to partial deterioration based on a case by case analysis.

 

Current trade receivable credits and accounts are initially recognized at their nominal value and are not discounted because they do not differ significantly from their fair value. The Company has determined that the calculation of the amortized cost is not materially different from the invoiced amount because the transactions do not have significant associated costs.

 

Financial liabilities

 

The Company recognizes a financial liability in its Consolidated Statement of Financial Position according to the following:

 

Debts and financial liabilities that accrue interests

 

Loans and financial obligations accruing interest are initially recognized at the fair value of the resources obtained, less costs incurred directly attributable to the transaction. After initial recognition, loans and obligations accruing interest are measured at their amortized cost. The difference between the net amount received and the value to be paid is recognized in the Consolidated Statement of Income during the term of the loan, using the effective interest rate method.

 

Interest paid and accrued related to debts and obligations used in a financing operations appear under financial cost.

 

Loans and obligations accruing interest with a maturity within twelve month period are classified as current liabilities, unless the Company has the unconditional right to defer the payment of the obligation for at least a twelve month period after the financial statement closing date.

 

Trade accounts payable and other payables

 

Accounts payable and other accounts payable are initially recognized at their nominal value because they do not differ significantly from fair value. The Company has determined that no significant differences exist between the carrying value and amortized cost using the effective interest method.

 

Derivative Instruments

 

All derivative financial instruments are initially recognized at fair value as of the date of the derivative contract and subsequently re-measured at their fair value. Gains and losses resulting from fair value measurement are recorded in the Statement of Income as gains or losses due to fair value of financial instruments, unless the derivative instrument is designated as a hedging instrument.

 

The Financial Instruments at fair value through profit and loss include financial assets classified as held for trading and financial assets which have been designated as such by the Company. Financial assets are classified as held for trading when acquired with the purpose of selling them within a short term. The fair value of derivative financial instruments that do not qualify for hedge accounting are immediately recognized in the consolidated statement of income under Other gains (losses) .  The fair value of these derivatives are recorded under Other financial assets y Other financial liabilities.

 

Derivative instruments are classified as held for trading unless they are classified as hedge instruments.

 

Derivative instruments classified as hedges are accounted for as cash flow hedges.

 

In order to classify a derivative as a hedging instrument for accounting purposes, the Company documents (i) as of the transaction date or at designation time, the relationship or correlation between the hedging instrument and the hedged item, as well as the risk management purposes and strategies, (ii) the assessment, both at designation date as well as on a continuing basis, whether the derivative instrument used in the hedging is highly transaction effective to offset changes in inception  cash flows of the hedged item. A hedge is considered effective when changes in the cash flows of the underlying directly attributable to the risk hedged are offset with the changes in fair value, or in the cash flows of the hedging instrument with effectiveness between 80% to 125%.

 

 

F-23


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

The total fair value of hedging derivatives are classified as assets or financial liabilities in Other non-current if the maturity of the hedged item is more than 12 months and as other assets or current liabilities if the remaining maturity of the hedged item is less than 12 months. The ineffective portion of these instruments can be viewed in Other gains (losses) of the Consolidated Statements of Income. The effective portion of the change in the fair value of derivative instruments that are designated and qualified as cash flow hedges are initially recognized in Cash Flow Hedge Reserve in a separate component of Equity. The income or loss related to the ineffective portion is immediately recognized in the Statement of Income. The amounts accumulated in Equity are reclassified in Income during the same period in which the corresponding hedged item is reflected in the Statement of Income. When a cash flow hedge ceases to comply with the hedge accounting criteria, any accumulated income or loss existing in Equity remains in Equity and is recognized when the expected transaction is finally recognized in the Statement of Income. When it is estimated that an expected transaction will not occur, the accumulated gain or loss recorded in Equity is immediately recognized in the Statement of Income.

 

Deposits for returns of bottles and containers

 

Deposits for returns of bottles and containers corresponds to the liabilities registered by the guarantees of money received from customers for bottles and containers placed at their disposal and represents the value that will be returned to the customer when it returns the bottles to the Company in good condition along with the original invoice. This value is determined by the estimation of the bottles and containers in circulation that are expected to be returned to the Company in the course of time based on the historic experience, physical counts held by clients and independent studies over the quantities that are in the hands of end consumers, valued at the average weighted guarantees for each type of bottles and containers.

 

The Company does not intend to make significant repayment of these deposits within the next 12 months. Such amounts are classified within current liabilities, under the line Other financial liabilities, since the Company does not have the legal ability to defer this payment for a period exceeding 12 months. This liability is not discounted, since it is considered a payable on demand, with the original invoice and the return of the respective bottles and containers and it does not have adjustability or interest clauses of any kind in its origin.

 

2.8          Financial asset impairment

 

At each financial statement date the Company assesses if a financial asset or financial group of assets is impaired.

 

The Company assesses impairment of accounts receivable collectively by grouping the financial assets according to similar risk characteristics, which indicate the debtor’s capacity to comply with their obligations under the agreed upon conditions. When there is objective evidence that a loss due to impairment has been incurred in the accounts receivable, the loss amount is recognized in the Consolidated Statement of Income, as Administrative expenses.

 

In the event that during subsequent periods the impairment loss amount decreases and such decrease may be objectively related to an event occurring after impairment recognition, the impairment loss previously recognized is reversed.

 

Any subsequent impairment reversal is recognized in Income provided that the book value of the asset does not exceed its value as of the date the impairment was recognized.

 

2.9         Inventories

 

Inventories are stated at the lower of cost acquisition or production cost and net realizable value. The production cost of finished products and of products under processing includes raw material, direct labor, indirect manufacturing expenses based on a normal operational capacity and other costs incurred to place the products at the locations and in the conditions necessary for sale, net of discounts attributable to inventories.

 

The net realizable value is the estimated sale price in the normal course of business, less marketing and distribution expenses. When market conditions cause the production cost to be higher than its net realizable value, an allowance for assets deterioration is registered for the difference in value. This allowance for inventory deterioration also includes amounts related to obsolete items due to low turnover, technical obsolescence and products withdrawn from the market.

 

 

F-24


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

The inventories and cost of products sold, is determined using the Weighted Average Cost (WAC). The Company estimates that most of the inventories have a high turnover.

 

The materials and raw materials purchased from third parties are valued at their acquisition cost; once used, they are incorporated in finished products using the WAC methodology.

2.10       Biological current assets

 

Under the Biological current assets, the Company includes the costs associated with agricultural activities (grapes), which are capitalized up to the harvest date, at which time they become part of inventory cost for subsequents processes. The Company considers that the costs associated with agricultural activities represent a reasonable approximation to fair value.

2.11       Other non-financial assets

 

Other non-financial assets mainly includes advance payments associated with advertising related to contracts regarding the making of commercials which are work in progress and have not yet been shown (current and non-current), payments to insurances and advances to suppliers in relation with certain purchases of property, plant and equipment. Additionally it includes disbursements related to tax payments to be recovered from subsidiaries in Argentina, guarantees paid related with leases and materials to be consumed related to industrial security tools.

2.12       Property, plant and equipment

 

Property, plant and equipment are recorded at their historic cost, less accumulated depreciation and impairment losses. The cost includes both the disbursements directly attributable to the asset acquisition or construction, as well as the financing interest directly related to certain qualified assets, which are capitalized during the construction or acquisition period, as long as these assets qualify for these purposes considering the period necessary to complete and prepare the assets to be operative. Disbursements after the purchase or acquisition are only capitalized when it is likely that the future economic benefits associated to the investment flow towards the Company, and costs may be reasonably measured. Subsequent disbursements related to repairs and maintenance are recorded as expense when incurred.

 

Property, plant and equipment depreciation, including the assets under financial lease, is calculated on a straight line basis over the estimated useful life of the fixed assets, taking into account their estimated residual value. When an asset is formed by significant components with different useful lives, each part is separately depreciated. Property, plant and equipment useful lives and residual values estimates are reviewed and adjusted at each financial statement closing date, if necessary.

 

Property, plant and equipment estimated useful lives are as follows:

 

Type of Assets

Number of years

Land

Indefinite

Buildings and Constructions

20 to 60

Machinery and equipment

10 to 25

Fumiture and accesories

5 to 10

Other equipment (coolers and mayolicas)

5 to 8

Glass containers, and plastic containers

3 to 12

Vines in production

30

 

 

 

Gains and losses resulting from the sale of properties, plants and equipment are calculated comparing their book values against the related sales proceeds and are included in the Consolidated Statement of Income.

 

 

F-25


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Biological assets held by Viña San Pedro Tarapacá S.A. (VSPT) and its subsidiaries consist of vines under formation and under production. The harvested grapes are used for the later production of wines.

 

Vines under production are valued at the historic cost, less depreciation and any impairment loss.

 

Depreciation of under production vines is recorded on a straight-line basis based on the 30-years average estimated production useful life, which is periodically assessed. Vines under formation are not depreciated until they start production.

 

Costs incurred in acquiring and planting new vines are capitalized.

 

When the book value of an asset of property, plant and equipment exceeds its recoverable amount, this is reduced immediately to its recoverable amount (See Note 2, 2.17).

 

During year 2015, the Company has early adopted the amendment of IAS 16 and 41, therefore vines under formation and under production are recorded in Properties, plant and equipment.

2.13       Leases

 

Lease agreements are classified as financial leases when the agreement transfers to the Company substantially all the risks and rewards inherent to the asset ownership, according to International Accounting Standard No. 17 “Leases”. For those agreements that qualify as financial leases, at the initial date an asset and a liability are recognized at a value equivalent to the lower of the fair value of the asset and the present value of future lease payments. Subsequently, lease payments are allocated between the financial expense and the obligation reduction, so that a constant interest rate on the obligation balance is obtained.

 

Lease agreements that do not qualify as financial leases are classified as operating leases. Lease payments of operating leases are charged to income on a straight line basis over the life of the lease.

 

2.14        Investment property

 

Investment property consists of land and building held by the Company with the purpose of generating appreciation and are not used in the normal course of business, and are recorded at historic cost less impairment loss, if any. Investment property depreciation is calculated on a straight line basis over the estimated useful life of such property, taking into account the estimated residual value of such property.

2.15       Intangible assets other than goodwill

 

Commercial Trademarks

 

The Company’s commercial trademarks correspond to intangible assets with an indefinite useful life that are presented at their historic cost, less any impairment loss. The Company believes that through marketing investments trademarks maintain their value, consequently they are considered as having an indefinite useful life and they are not amortizable. Such assets are subject to impairment tests on a yearly basis, or when factors exist indicating a likely loss of value (Note 2, 2.17).

 

Software Program

 

Software Program licenses acquired are capitalized at the value of the costs incurred for their acquisition and preparation for the use of the specific programs. Such costs are amortized over their estimated useful lives (4 to 7 years). The maintenance costs of the software programs are recognized as expense in the year during which they are incurred.

 

Water Rights

 

Water Rights acquired by the Company correspond to the existing exploitation rights of water from natural sources, and they are recorded at their attributed cost as of the transition date to IFRS. Given that such rights are perpetual they are not amortizable, nevertheless they are annually subject to impairment assessment, or when factors exist that indicate a likely loss of value (See Note 2, 2.17).

 

F-26


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Distribution Rights

 

Corresponds to rights acquired to distribute different products. These rights are amortised over their estimated useful lives.

 

Research and development

 

Research and development expenses are recognized in the period incurred.

2.16       Goodwill

 

Goodwill represents the excess of the consideration transferred the amount of any non-controlling interes in the acquiree and the acquisition date fair vale of any previous equity interest in the acquiree over the fair value of the net idetificable assets acquiree, and is accounted for at its cost value less accumulated impairment losses. Goodwill related to joint venture acquisitions is included in the investment accounting value.

 

For the purposes of impairment tests, goodwill is assigned Cash Generating Units (CGU) that are expected to benefit from the synergies of a business combination. Each unit or group of units (CGU - See Note 21) represents the lowest level inside the Company at which goodwill is monitored for internal administration purposes, which is not larger than a business segment. The cash generating units to which the goodwill is assigned are tested for impairment annually or with a higher frequency, when there are signs indicating that a cash generating unit could experience impairment or some of the significant market conditions have changed.

 

Goodwill in the acquisition of joint ventures is assessed for impairment as part of the investment, provided that there are signs indicating that the investment may be impaired.

 

An impairment loss is recognized for the amount that the book value of the cash generating unit exceeds its recoverable value, the recoverable value being the higher of the fair value of the cash generating unit, less costs to sell and its value in use.

 

An impairment loss is first assigned in goodwill to reduce its book value, and then to other assets in the cash generating unit. A recognized impairment loss is not reversed in the following years.

 

2.17       Impairment of non financial assets other than goodwill

 

The Company annually assesses the existence of impairment indicators on non-financial assets. When indicators exist, the Company estimates the recoverable amount of the impaired asset. In case it is not possible to estimate the recoverable amount of the impaired asset at an individual level, the Company estimates the recoverable amount of the cash generating unit to which the asset belongs.

 

For indefinite useful life intangible assets, which are not amortized, the Company performs all required test to ensure that the carrying amount does not exceed recoverable value.

 

The recoverable amount is defined as the higher of the fair value, less cost to sell and the value in use. The value in use is determined by estimating future cash flows associated with the asset or with the cash generating unit, discounted from its current value by using interest rates before taxes, which reflect the time value of money and the specific risks of the asset. In the event the asset book value exceeds its recoverable amount, the Company records an impairment loss in the Statement of Income.

 

For other non-financial assets different than goodwill and intangibles with indefinite useful life, the Company assesses the existence of impairment indicators when some event or change in business circumstances indicate that the book value of the asset may not be recoverable and impairment is recognised when the book value is higher than its recoverable value.

 

The Company annually assesses if impairment indicators of non-financial assets for which impairment losses were recorded during prior years have disappeared or decreased. In the event of such situation, the recoverable amount of the specific asset is recalculated and its book value increased, if necessary. Such increase is recognized in the Statement of Income as reversal of impairment losses. The increase in the value of the previously impaired asset is recognized only when it is originated by changes in the assumptions used to calculate the recoverable amount. The asset amount increase resulting from the reversal of the impairment loss is limited to the amount that would have been recorded had impairment not occurred.

 

 

F-27


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

2.18       Assets of a disposal group held for sale

 

Property, plant and equipment expected to be recovered primarily through sale rather than through continuing use, for which active sale negotiations have begun and it is estimated that they will be sold within twelve months following the closing date are classified as assets of a disposal group held for sale.

 

These assets are measured at the lower of their book value and the estimated fair value, less costs to sell. From the moment in which the assets are classified as assets of a disposal group held for sale they are no longer depreciated.

2.19       Income taxes

 

Income taxes are composed by the legal obligations and the deferred taxes recognized according to International Accounting Standard Nº 12 – Income Taxes. Income tax is recognized in the Statement of Income, except when it is related to entries directly recorded in Equity, in which case the tax effect is also recognized in Equity.

 

Income Tax Obligation

 

Income tax obligations are recognized in the financial statements on the basis of the best estimates of the taxable profits as of the financial statement closing date, and the income tax rate valid as of that date in the countries where the Company operates.

 

 

Deferred Tax

 

Deferred taxes are those the Company expects to pay or to recover in the future, due to temporary differences between the book value of assets and liabilities (carrying amount for financial reporting purposes) and the corresponding tax basis of such assets and liabilities used to determine the profits subject to taxes. Deferred tax assets and liabilities are generally recognized for all temporary differences, and they are calculated at the rates that will be valid on the date the liabilities are paid or the assets realized.

 

Deferred tax is recognized for temporary differences arising from investments in subsidiaries and associates, except in those cases where the Company is able to control the date on which temporary differences will be reversed, and it is likely that they will not be reverted in the foreseeable future. Deferred tax assets, including those originated by tax losses are recognized provided it is likely that in the future there are taxable profits against which deductible temporary differences may be charged.

 

Deferred tax assets and liabilities are offset when there is a legal right to offset tax assets against tax liabilities, and the deferred tax is related to the same taxable entity and the same taxing authority.

2.20       Employees benefits

 

Employees Vacation

 

The Company accrues the expense associated with staff vacation when the employee earns the benefit.

 

Employees Bonuses

 

The Company recognizes a liability and an expense for bonuses when it’s contractually obligated, it is estimated that, depending on the income requirement at a given date, bonuses will be paid out at the end of the year.

 

Severance Indemnity

 

The Company recognizes a liability for the payment of irrevocable severance indemnities, originated from the collective and individual agreements entered into with employees. Such obligation is determined based on the actuarial value of the accrued cost of the benefit, a method which considers several factors in the calculation, such as estimates of future continuance, mortality rates, future salary increases and discount rates. The determined value is shown at its present value by using the accrued benefits for years of service method. The discount rates are determined by reference to market interest rates curves. The current losses and gains are directly recorded in Income.

 

F-28


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

According to the amendment of IAS 19, the actuarial gains and losses are recognized directly in Other Comprehensive Income, under Equity and, according to the accounting policies of the Company, financial costs related to the severance indemnity are directly recorded under Financial cost in the Consolidated Statement of Income.

2.21       Provisions

 

Provisions are recognized when: (i) the Company has a current obligation, legal or implicit, as a result of past events, (ii) it is probable that monetary resources will be required to settle the obligation and (iii) the amounts can be reasonably established. The amounts recognized as provisions as of financial statements closing date, are Management´s best estimates, and consider the necessary disbursements to liquidate the obligation.

 

The concepts by which the Company establishes provisions against Income correspond to civil, labour and taxation proceedings that could affect the Company (See Note 28).

2.22       Revenue recognition

 

Revenues are recognized when it is likely that economic benefits flow to the Company and can be measured reliably. Income is measured at the fair value of the economic benefits received or to be received, and they are presented net of valued added taxes, specific taxes, returns, discounts and rebates.

 

Sales of goods are recognized after the Company has transferred to buyer all the risks and benefits inherent in the ownership of such goods, and it does not hold the right to dispose of them; in general, this means that sales are recorded at the transfer of risks and benefits to clients, pursuant to the terms agreed in the commercial agreements.

 

Sale of products in the domestic market

 

The Company obtains its revenues, both in Chile and Argentina, mainly from the sales of beers, soft drinks, mineral waters, purified water, juices, wines, cider and spirits, products that are distributed through retail establishments, wholesale distributors and supermarket chains. None of which act as commercial agents of the Company. Such revenues in the domestic markets, net of the value added tax, specific taxes, returns, discounts and rebates to clients, are recognized when products are delivered, together with the transfer of all risks and benefits related to them.

 

Exports

 

In general, the Company´s delivery conditions for sale are the basis for revenue recognition related to exports.

 

The structure of revenue recognition is based on the grouping of Incoterms, mainly in the following groups:

 

•              "FOB (Free on Board) shipping point", by which buyer organizes and pays for transportation, consequently the sales occur and revenue is recognized upon the delivery of merchandise to the transporter hired by buyer.

 

•              “CIF (Cost, Insurance & Freight) and similar", by which the Company organizes and pays for external transportation and some other expenses, although CCU ceases being responsible for the merchandise after delivering it to the maritime or air company in accordance with the relevant terms. The sales occur and revenue is recognized upon the delivery of the merchandise at the port of destination.

 

In the case of discrepancies between the commercial agreements and Incoterms, the first one will prevail.

2.23       Commercial agreements with distributors and supermarket chains

 

The Company enters into commercial agreements with its clients, distributors and supermarkets through which they establish: (i) volume discounts and other client variables, (ii) promotional discounts that correspond to an additional rebate on the price of the products sold by reason of commercial initiatives development (temporary promotions), (iii) services payment and rendering of counter-services (advertising and promotion agreements, use of preferential spaces and others) and (iv) shared advertising, which corresponds to the Company’s participation in advertising campaigns, promotion magazines and opening of new sales locations.

 

F-29


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

Volume discounts and promotional discounts are recognized as a reduction in the sales price of the products sold. Shared advertising contributions are recognized when the advertising activities agreed upon with the distributor have been carried out, and they are recorded as marketing expenses incurred, under Other expenses by function.

 

The commitments with distributors or importers in the exports area are recognized on the basis of existing trade agreements.

2.24       Cost of sales of products

 

The costs of sales include the production cost of the products sold and other costs incurred to place inventories in the locations and under the conditions necessary for the sale. Such costs mainly include raw material costs, packing costs, production staff labour costs, production-related assets depreciation, returnable bottles depreciation, license payments, operational costs and plant and equipment maintenance costs.

 

2.25        Other expenses by function

 

Other expenses by function include, mainly advertising and promotion expenses, depreciation of assets sold, selling expenses, marketing costs (sets, signs, neon signs at client’s facilities) and marketing and sales staff remuneration and compensations.

2.26        Distribution expenses

 

Distribution costs include all the necessary costs to deliver products to clients.

2.27       Administration expenses

 

Administration expenses include the support units staff remuneration and compensation, depreciation of offices, equipment, facilities and furniture used for these functions, non-current assets amortization and other general and administration expenses.

 

2.28       Environment liabilities

 

Environmental liabilities are recorded based on the current interpretation of environmental laws and regulations, or when an obligation is likely to occur and the amount of such liability can be calculated reliably.

 

Disbursements related to environmental protection are charged to the Consolidated Statements of Income as incurred, except, investments in infrastructure designed to comply with environmental requirements, are recorded following the accounting policies for property, plant and equipment.

 

 

Note 3 Estimates and application of professional judgment

 

Financial statement preparation requires estimates and assumptions from Management affecting the amounts included in the consolidated financial statements and their related notes. The estimates made and the assumptions used by the Company are based on the historical experience, changes in the industry and the information supplied by external qualified sources. Nevertheless, final results could differ from the estimates under certain conditions.

 

Significant estimates and accounting policies are defined as those that are important to correctly reflect the Company’s financial position and income, and/or those that require a high level of judgment by Management.

 

 

F-30


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

The primary estimates and professional judgments relate to the following concepts:

 

•              The valuation of goodwill acquired to determine the existence of losses due to potential impairment (Note 2, 2.16 and Note 21).

•              The valuation of commercial trademarks to determine the existence of potential losses due to potential impairment (Note 2, 2.17 and Note 20).

•              The assumptions used in the current calculation of liabilities and obligations to employees (Note 2, 2.20 and Note 30).

•              Useful life of property, plant and equipment (Note 2, 2.12 and Note 22) and intangibles (Note 2, 2.15 and Note 20).

•              The assumptions used for the calculation of fair value financial instruments (Note 2, 2.7 and Note 6).

•              The occurrence likelihood and the estimates amount in an uncertain or contingent manner (Note 2, 2.21 and Note 28).

•              The valuation of Biological current assets (Note 2, 2.10 and Note 17).

 

Such estimates are based on the best available information of the events analysed to date in these consolidated financial statements. However, it is possible that events that may occur in the future that result in adjustments to such estimates, which would be recorded prospectively.

 

Note 4 Accounting changes

 

During the year ended on December 31, 2016, there have been no significant changes in the use of accounting principles or relevant changes in any accounting estimates with regard to previous years that have affected these consolidated financial statements.

 

 

Note 5 Risk Administration

 

Risk administration

 

In those companies without a significant non-controlling interest, the Company’s Administration and Finance Officer provides a centralized service for the group’s companies to obtain financing and administration of exchange rate, interest rate, liquidity, inflation, raw material and loan risks. Such activity operates according to a policies and procedures framework, which is regularly reviewed to comply with the purpose of administrating the risk originated by the business needs.

 

In those companies with a significant non-controlling interest (VSPT, CPCh, Aguas CCU-Nestlé, Bebidas del Paraguay S.A. and Cervecera Kunstmann) each Administration and Finance Officer exercises such responsibility. When necessary, the Board of Directors has the final responsibility for establishing and reviewing the risk administration structure, as well as for the review of significant changes made to the risk administration policies.

 

According to the financial risk policies, the Company uses derivative instruments only for the purpose of covering exposures to the interest rate and exchange rate risks originated by the Company’s operations and its financing sources. The Company does not acquire derivative facilities with speculative or investment purposes nevertheless, some derivatives are not treated as hedges for accounting purposes because they do not qualify as such. Transactions with derivative instruments are exclusively carried out by staff under the Finance Management and Internal Audit Management regularly reviews the control environment of this function. The relationship with Credit Rating Agencies and the monitoring of financial restrictions (covenants) are also administered by Finance Management.

 

The Company’s main risk exposure is related to the exchange rates, interest rates, inflation and raw material prices (commodities), taxes, client’s accounts receivable and liquidity. For the purpose of managing the risk originated by such exposures, several financial instruments are used.

 

For each of the following, where applicable, sensitivity analysis developed are for illustrative purposes, since in practice the sensitized variables rarely change without affecting each other and without affecting other factors that were considered as constants.

 

 

F-31


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Exchange rate risk

 

The Company is exposed to exchange rate risks originated by: a) its net exposure to foreign currency assets and liabilities, b) exports sales, c) the purchase of raw material, products and capital investments effected in foreign currencies, or indexed in such currencies, and d) the net investment of subsidiaries in foreign countries. The Company’s greatest exchange rate exposure is the variation of the Chilean peso as compared to the US Dollar, Euro, Argentine Peso, Uruguayan Peso, Paraguayan Guarani, Bolivian Peso and Colombian Peso.

 

As of December 31, 2016, the Company maintained foreign currency obligations amounting to ThCh$ 49,694,209 (ThCh$ 49,785,548 in 2015), mostly denominated in US Dollars. Foreign currency obligations (ThCh$ 6,352,391 in 2016 and ThCh$ 16,626,496 in 2015) represent 4% (10% in 2015) of the total of Other financial liabilities. The remaining 96% (90% in 2015) is mainly denominated in inflation-indexed Chilean pesos (see inflation risk section). In addition, the Company maintains foreign currency assets for ThCh$ 66,435,330 (ThCh$ 72,887,721 in 2015) that mainly correspond to exports accounts receivable.

 

Regarding the foreign subsidiaries operations, the net exposure assets in US Dollars and other currencies amounts to ThCh$ 3,806,184 (ThCh$ 1,368,068 in 2015).

 

To protect the value of the net foreign currency assets and liabilities position of its Chilean operations, the Company enters into derivative agreements (currency forwards) to ease any variation in the Chilean peso as compared to other currencies.

 

As of December 31, 2016, the Company’s mitigate net asset exposure in foreign currencies in Chile, after the use of derivative instruments, is a asset amounting to ThCh$ 3,808,526 (liability amounting to ThCh$ 757,256 in 2015).

 

As of December 31, 2016, of the Company’s total sales, both in Chile and abroad, 8% (8% in 2015 and 8% in 2014) corresponds to export sales made in foreign currencies, mainly US Dollars and Euro and of the total costs 63% (54% in 2015 and 55% in 2014) corresponds to raw materials and products purchased in foreign currencies, or indexed to such currencies. The Company does not hedge the eventual variations in the expected cash flows from such transactions.

 

The Company is also exposed to movements in exchange rates relating to the conversion from Argentine Pesos, Uruguayan Pesos, Paraguayan Guaranis, Bolivians and Colombian Pesos to Chilean Pesos with respect to assets, liabilities, income and expenses of its subsidiaries in Argentina, Uruguay and Paraguay, associated in Bolivia and joint ventures in Colombia. The Company does not cover the risks associated with the conversion of its subsidiaries, which effects are recorded in Equity.

 

As of December 31, 2016, the net investment in foreign subsidiaries, associated and joint ventures amounted to ThCh$ 135,001,540, ThCh$ 8,249,048 and ThCh$ 35,449,038 respectively (ThCh$ 133,554,918, ThCh$ 6,628,484 and ThCh$ 18,718,832 in 2015).

 

Exchange rate sensitivity analysis

 

The exchange rate differences effect recognized in the Consolidated Statement of Income for the year ended as of December 31, 2016, related to the foreign currency denominated assets and liabilities, was an income of ThCh$ 456,996 (income of ThCh$ 957,565 in 2015 and a loss of ThCh$ 613,181 in 2014). Considering the exposure as of December 31, 2016, and assuming a 10% increase (or decrease) in the exchange rate, and maintaining constant all other variables, such as interest rates, it is estimated that the effect over the Company’s income would be an income after taxes of ThCh$ 289,448 (a loss of ThCh$ 58,687 in 2015 and a loss of ThCh$ 204,456 in 2014).

 

Considering that approximately 8% of the Company’ sales relates to export sales carried out in Chile (8% in 2015 and 8% in 2014), in currencies different from the Chilean Peso, and in approximately 63% (54% in 2015 and 55% in 2014) of the Company’s direct costs are indexed to the US Dollar and assuming that the functional currencies will be appreciated or (depreciated) by 10% as compared to the set of foreign currencies, when maintaining constant the rest of the variables the hypothetical effect on the Company’s income would be loss after taxes of ThCh$ 13,908,457 (loss of ThCh$ 10,380,193 in 2015 and ThCh$ 10,004,379 in 2014).

 

The Company can also be affected by the variation of the exchange rate of where the foreign subsidiaries operate, since the result is converted to Chilean Pesos at the average rate of each month. The result of the operations in the foreign subsidiaries during the year 2016 were an income of ThCh$ 32,507,630 (ThCh$ 32,141,475 in 2015 and ThCh$ 29,235,462 in 2014). Therefore, a depreciation (or appreciation) of 10% in the exchange rate of the Argentine Peso, the Uruguayan Peso and the Paraguayan Guarani against the Chilean Peso, would be a loss (income) before tax of ThCh$ 3,250,763 (ThCh$ 3,214,147 in 2015 and ThCh$ 2,923,546 in 2014).

 

F-32


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The net investment in foreign subsidiaries, associated and joint ventures amounted to ThCh$ 135,001,540, ThCh$ 8,249,048 and ThCh$ 35,449,038, respectively (ThCh$ 133,554,918, ThCh$ 6,628,484 and ThCh$ 18,718,832 in 2015). Assuming a 10% increase or decrease in the Argentine Peso, Uruguayan Peso, Paraguayan Guarani, Bolivians and Colombian Peso against the Chilean Peso, and maintaining constant all the rest of the variables, the increase (decrease) would hypothetically result in income (loss) of ThCh$ 17,869,963 (ThCh$ 16,655,069 in 2015) recorded as a credit (charge) against Equity.

 

The Company does not cover the risks associated with the currency conversion of the financial statements of its subsidiaries that have other functional currency, whose effects are reported in Equity.

 

Interest rates risk

 

The interest rate risk mainly originated from the Company’s financing sources. The main exposure is related to London Inter Bank Offer Rate (“LIBOR”) and Buenos Aires Deposits of Large Amount Rate (“BADLAR”) variable interest rate indexed obligations.

 

As of December 31, 2016, the Company had a total ThCh$ 10,142,841 in debt indexed to variable interest rates (ThCh$ 20,206,608 in 2015). Consequently, as of December 31, 2016, the company’s financing structure is made up (without considering the effects of cross currency swaps effect) of approximately 6% (12% in 2015) in debt with variable interest rates, and 94% (88% in 2015) in debt with fixed interest rates.

 

To administer the interest rate risk, the Company has a policy that intends to reduce the volatility of its financial expense, and to maintain an ideal percentage of its debt in fixed rate instruments. The financial position is mainly set by the use of short-term and long-term debt, as well as derivative instruments such as cross currency interest rate swaps and cross interest rate swaps.

 

As of December 31, 2016, after considering the effect of interest rates and currency swaps, approximately 97% (97% in 2015) of the Company’s long-term debt has fixed interest rates.

 

The terms and conditions of the Company’s obligations as of December 31, 2016, including exchange rates, interest rates, maturities and effective interest rates, are detailed in Note 26.

 

Interest rates sensitivity analysis

 

The total financial expense recognized in the Consolidated Statement of Income for the twelve month ended as of December 31, 2016, related to short-term and long-term debts amounted to ThCh$ 20,307,238 (ThCh$ 23,101,329 in 2015 and ThCh$ 22,957,482 in 2014). Assuming a reasonably possible increase of 100 bps in variable interest rates and maintaining constant all the rest of the variables, the increase would hypothetically result in a loss before tax of ThCh$ 48,700 (ThCh$ 42,664 in 2015).

Inflation risk

 

The Company maintains a series of Unidad de Fomento* (UF) indexed agreements with third parties, as well as UF indexed financial debt, which means that the Company is exposed to the UF fluctuations, generating increases in the value of the agreements and inflation adjustable liabilities, in the event it experiences growth. This risk is mitigated by the Company’s policy of keeping the unitary net sales in UF constant, as long as the market conditions allow it.

 

* The Unidad de Fomento (UF) is a Chilean inflation-indexed, peso-denominated monetary unit. The UF rate is set daily based on changes in the previous month´s inflation rate.

 

Inflation sensitivity analysis

 

The income for total adjustment unit recognized in the Consolidated Statement of Comprehensive Income for the twelve month ended as of December 31, 2016, related to UF indexed short-term and long-term debt, and resulted in a loss of ThCh$ 2,246,846 (ThCh$ 3,282,736 in 2015 and ThCh$ 4,159,131 in 2014). Assuming a reasonably possible increase (decrease) of the Unidad de Fomento by approximately 3% and maintaining constant all the rest of the variables, such as interest rates, the aforementioned increase (decrease) would hypothetically result in a loss (income) of ThCh$ 3,065,645 (ThCh$ 3,065,747 in 2015 and ThCh$ 3,035,371 in 2014) in the Consolidated Statement of Income.

 

 

F-33


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Raw material price risk

 

The main exposure to the raw material price variation is related to barley and malt used in the production of beer, concentrates, sugar and plastic containers used in the production of soft drinks and bulk wine and grapes for the manufacturing of wine and spirits.

 

Barley, malt and cans

 

In Chile, the Company obtains its barley and malt supply both from local producers and the international market. Long-term supply agreements are entered into with local producers where the barley price is set annually according to market prices, which are used to determine the malt price according to the agreements. The purchases commitments made expose the Company to a raw material price fluctuation risk. During 2016, the Company purchased 13,914 tons (46,620 tons in 2015) of barley and 61,753 tons (53,890 tons in 2015) of malt. CCU Argentina acquires mainly malt from local producers. Such raw materials represent approximately 7% (9% in 2015 and 12% in 2014) of the direct cost of Chile Operating segment.

 

Of the cost of Chile Operating segment, the cost of cans represents approximately 15% of the direct cost (12% in 2015 and 12% in 2014). Meanwhile in the International Business Operating segment the cans cost represent approximately 34% of the direct cost of raw materials in 2016 (30% in 2015 and 20% in 2014).

 

Concentrates, Sugar and plastic containers

 

The main raw materials used in the production of non-alcoholic beverages are concentrates, which are mainly acquired from licensees, sugar and plastic resin for the manufacturing of plastic bottles and containers. The Company is exposed to price fluctuation risks of these raw materials, which jointly represent approximately 30% (29% in 2015 and 29% in 2014) of the direct cost of Chile Operating segment. The company does not engage in hedging the purchases of raw materials.

 

Grapes and wine

 

The main raw material used by the subsidiary VSPT for wine production are harvested grapes from own production and grapes and wines acquired from third parties through long term and spot contracts. For the last 12 months, approximately 26% (31% in 2015) of the total wine of VSPT supply comes from its own vineyards. In the export business the own supply for 2016 was 40% (48% for 2015).

 

The remaining 74% (69% in 2015) supply is purchased from third parties through long term and spot contracts. During 2016, the subsidiary VSPT acquired 64% (55% in 2015) of the necessary grapes and wine from third parties through spot contracts. It also acquired 11% of its grape needs in 2016 from long term agreements (14% in 2015).

 

We must consider that as of December 31, 2016, the wine represents 56% (57% in 2015) of the total direct cost of the Wine Operating Segment, meaning that the supply purchased to third parties represents 36% of the direct cost (31% in 2015).

 

Raw material price sensitivity Analysis

 

The total direct cost in the Consolidated Statement of Income for 2016 amounts to ThCh$ 540,692,963 (ThCh$ 485,391,583 in 2015 and ThCh$ 433,749,832 in 2014). Assuming a reasonably possible increase (decrease) in the direct cost of each Operating segment of 8% and maintaining constant all the rest of the variables, such as exchange rates, the aforesaid increase (decrease) would hypothetically result into a loss (income) before taxes of ThCh$ 28,076,333 (ThCh$ 24,078,370 in 2015 and ThCh$ 21,875,405 in 2014) for Chile Operating segment, ThCh$ 8,089,082 (ThCh$ 8,444,331 in 2015 and ThCh$ 5,925,786 in 2014) for International Business Operating segment, ThCh$ 7,222,786 (ThCh$ 6,736,734 in 2015 and ThCh$ 6,414,035 2014) for Wine Operating segment.

 

 

F-34


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Credit risk

 

The credit risk to which the Company is exposed originates from: a) the commercial accounts receivable maintained with retail clients, wholesale distributors and supermarket chains of domestic markets; b) accounts receivable from exports; and c) financial facilities maintained with Banks and financial institutions, such as demand deposits, mutual funds investments, facilities acquired under resale commitments and derivatives.

 

Domestic market

 

The credit risk related to commercial collectible accounts of domestic markets is administered by the Loan and Collection Administration Officer, and it is monitored by the Loan Committee of each business unit. The Company has a wide client base that is subject to the policies, procedures and controls established by the Company. The loan limits are established for all clients on the basis of an internal qualification and payment performance. Outstanding commercial accounts receivable are regularly monitored. In addition, the Company acquires loan insurances covering 90% of the individually significant accounts receivable balances, a coverage that as of December 31, 2016, amounts to 88% (88% in 2015) of the total accounts receivable.

 

Overdue but not impaired commercial accounts receivable corresponds to clients that show delays of less than 33 days (21 days in 2015).

 

As of December 31, 2016, the Company had approximately 1,078 clients (998 clients in 2015) indebted in over Ch$ 10 million each that together represent approximately 84% (85% in 2015) of the total commercial accounts receivable. There were 224 clients (217 clients in 2015) with balances over Ch$ 50 million each, representing approximately 74% (74% in 2015) of the total accounts receivable. The 91% (93% in 2015) of such accounts receivable are covered by the loan insurance.

 

The Company believes that no additional credit risk provisions are needed to the individual and collective provisions determined at December 31, 2016, as a large percentage of these are covered by insurance.

 

Exports market

 

The loan risk related to accounts receivable for exports is administered by VSPT Head of Loan and Collection, and it is monitored by VSPT Administration and Finance Officer. The Company has a large client base, in over eighty countries, which are subject to the policies, procedures and controls established by the Company. In addition, the Company acquires loan insurance covering 90% (89% in 2015) of the total accounts receivable. Pending payment of commercial accounts receivable is regularly monitored. Apart from the loan insurance, having diversified sales in different countries decreases the loan risk.

 

As of December 31, 2016, there were 76 clients (69 clients in 2015) indebted for over ThCh$ 65,000 each, which represent 91% (88% in 2015) of the total accounts receivable of the export market.

 

Overdue, but not impaired, commercial accounts receivable corresponds to clients that show delays of less than 32 days (25 days in 2015).

 

The Company estimates that no loan risk provisions are necessary in addition to the individual and collective provisions determined as of December 31, 2016. See analysis of accounts receivables maturities and losses due to impairment of accounts receivables (Note 14).

 

The Company has policies limiting the counterparty loan risk exposure with respect to financial institutions, and such exposures are frequently monitored. Consequently, the Company does not have significant risk concentration with any specific financial institutions as of December 31, 2016.

 

Financial investments and derivative instruments

 

The financial investments correspond to time deposits, investments in mutual funds and financial instruments acquired under re-sale agreements, as well as short-term investments with high liquidity, all at a fixed interest rate, normally with an original maturity of up to three months, which they are not exposed to significant risks of market. With respect to financial derivative instruments, these are valued at fair value and contracted only in the Chilean market.

 

F-35


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Liquidity risk

 

The Company administers liquidity risk at a consolidated level. The cash flows originated from operational activities being the main liquidity source. Additionally, the Company has the ability to issue debt and equity instruments in the capital market according to our needs.

 

To manage short-term liquidity, the Company considers projected cash flows for a twelve months moving period and maintains cash and cash equivalents available to meet its obligations.

 

Based on the current operational performance and its liquidity position, the Company estimates that cash flows originated by operating activities and the cash available shall be sufficient to finance working capital, capital investments, interest payments, dividend payments and debt payment requirements for the next 12-month period and the foreseeable future.

 

A summary of the Company’s financial liabilities with their maturities as of December 31, 2016 and 2015, based on the non-discounted contractual cash flows appears below:

 

As of December 31, 2016

Book value (*)

Contractual cash flows maturities

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Other financial liabilities no derivative

 

 

 

 

 

 

 

Bank borrowings

68,685,959

8,567,124

34,661,755

31,604,772

626,411

-

75,460,062

Bond payable

74,086,739

1,108,143

4,551,720

13,401,920

19,666,590

56,878,538

95,606,911

Financial leases obligations

17,716,869

368,052

1,050,810

2,603,315

2,305,704

28,638,952

34,966,833

Deposits for return of bottles and containers

13,015,723

-

13,015,723

-

-

-

13,015,723

Sub-Total

173,505,290

10,043,319

53,280,008

47,610,007

22,598,705

85,517,490

219,049,529

Derivative

 

 

 

 

 

 

 

Derivative financial instruments

11,118,676

11,118,676

-

-

-

-

11,118,676

Sub-Total

11,118,676

11,118,676

-

-

-

-

11,118,676

Total

184,623,966

21,161,995

53,280,008

47,610,007

22,598,705

85,517,490

230,168,205

 

 

As of December 31, 2015

Book value (*)

Contractual cash flows maturities

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Other financial liabilities no derivative

 

 

 

 

 

 

 

Bank borrowings

76,050,091

18,531,305

30,981,974

32,627,707

3,135,314

-

85,276,300

Bond payable

74,508,233

1,077,908

4,529,040

10,909,363

17,346,078

64,742,891

98,605,280

Financial leases obligations

17,559,874

418,380

1,087,320

2,709,603

2,439,335

28,871,228

35,525,866

Deposits for return of bottles and containers

12,503,170

-

12,503,170

-

-

-

12,503,170

Sub-Total

180,621,368

20,027,593

49,101,504

46,246,673

22,920,727

93,614,119

231,910,616

Derivative

 

 

 

 

 

 

 

Hedging derivatives

107,698

61,543

46,333

-

-

-

107,876

Derivative financial instruments

171,470

167,701

3,770

-

-

-

171,471

Sub-Total

279,168

229,244

50,103

-

-

-

279,347

Total

180,900,536

20,256,837

49,151,607

46,246,673

22,920,727

93,614,119

232,189,963

 

(*) View current and non-current book value in Note 6.

 

F-36


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 6 Financial Instruments

 

Financial instruments categories

 

The following are the book values of each financial instrument category at the closing of each year:

 

 

As of December 31, 2016

As of December 31, 2015

 

Current

Non current

Current

Non current

 

ThCh$

ThCh$

ThCh$

ThCh$

Cash and cash equivalents

133,789,950

-

192,554,239

-

Other financial assets

8,406,491

203,784

13,644,105

80,217

Accounts receivable - trade and other receivable (net)

280,766,784

3,563,797

252,225,937

-

Acoounts receivable from related companies

3,523,825

356,665

4,788,930

445,938

Total financial assets

426,487,050

4,124,246

463,213,211

526,155

Bank borrowings

39,079,561

29,606,398

27,714,998

48,335,093

Bonds payable

3,250,023

70,836,716

3,155,239

71,352,994

Financial leases obligations

215,950

17,500,919

321,416

17,238,458

Derivative financial instruments

11,118,676

-

171,470

-

Hedging derivatives

-

-

107,698

-

Deposits for return of bottles and containers

13,015,723

-

12,503,170

-

Total other non-financial liabililities (*)

66,679,933

117,944,033

43,973,991

136,926,545

Account payable- trade and other payable

259,677,852

1,082,898

227,736,803

1,645,098

Accounts payable to related entities

9,530,071

-

11,624,218

-

Total financial liabilities

335,887,856

119,026,931

283,335,012

138,571,643

 

 

 

 

 

 

(*) See Note 26 - Other financial liabilities.

 

Financial instruments fair value

 

a)   Composition of financial assets and liabilities:

 

The following tables show the fair values, based on the financial instrument categories, as compared to the book value included in the Consolidated Statements of Financial Position:

 

 

As of December 31, 2016

As of December 31, 2015

 

Book Value

Fair Value

Book Value

Fair Value

 

ThCh$

ThCh$

ThCh$

ThCh$

Cash and cash equivalents

133,789,950

133,789,950

192,554,239

192,554,239

Other financial assets

8,610,275

8,610,275

13,724,322

13,724,322

Accounts receivable - trade and other receivable (net)

284,330,581

284,330,581

252,225,937

252,225,937

Acoounts receivable from related companies

3,880,490

3,880,490

5,234,868

5,234,868

Total financial assets

430,611,296

430,611,296

463,739,366

463,739,366

Bank borrowings

68,685,959

69,668,649

76,050,091

77,380,452

Bonds payable

74,086,739

81,769,096

74,508,233

80,087,449

Financial leases obligations

17,716,869

30,154,204

17,559,874

29,104,078

Derivative financial instruments

11,118,676

11,118,676

171,470

171,470

Hedging derivatives

-

-

107,698

107,698

Deposits for return of bottles and containers

13,015,723

13,015,723

12,503,170

12,503,170

Total other non-financial liabililities (*)

184,623,966

205,726,348

180,900,536

199,354,317

Account payable- trade and other payable

260,760,750

260,760,750

229,381,901

229,381,901

Accounts payable to related entities

9,530,071

9,530,071

11,624,218

11,624,218

Total financial liabilities

454,914,787

476,017,169

421,906,655

440,360,436

 

 

 

 

 

(*) See Note 26 - Other financial liabilities.

 

 

F-37


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The book value of current accounts receivables, cash and cash equivalents and other financial assets and liabilities approximate fair value due to the short-term nature of such facilities, and in the case of accounts receivable, due to the fact that any collection loss is already reflected in the impairment loss provision.

 

The fair value of non-derivative financial assets and liabilities that are not quoted in active markets are estimated through the use of discounted cash flows calculated on market variables observed as of the date of the financial statements. The fair value of derivative instruments is estimated through the discount of future cash flows, determined according to information observed in the market    or to variables and prices obtained from third parties.

 

The fair value of bank borrowings and Bonds payable have hierarchy level 2 of fair value.

 

b)   Financial instruments as per category:

 

As of December 31, 2016

Fair value with changes in income

Cash and cash equivaletns and loans and accounts receivables

Hedge derivatives

Total

ThCh$

ThCh$

ThCh$

ThCh$

Financial assets

 

 

 

 

Derivative financial instruments

479,492

-

309,237

788,729

Marketable securities and investments in other companies

7,821,546

-

-

7,821,546

Total other financial assets

8,301,038

-

309,237

8,610,275

Cash and cash equivalents

-

133,789,950

-

133,789,950

Accounts receivable-trade and other receivables (net)

-

284,330,581

-

284,330,581

Account receivable from to related companies

-

3,880,490

-

3,880,490

Total

8,301,038

422,001,021

309,237

430,611,296

 

As of December 31, 2016

Fair value with changes in income

Hedge derivatives

Financial libilities measured at amortized cost

Total

ThCh$

ThCh$

ThCh$

ThCh$

Financial liabilities

 

 

 

 

Bank borrowings

-

-

68,685,959

68,685,959

Bonds payable

-

-

74,086,739

74,086,739

Financial leases obligations

-

-

17,716,869

17,716,869

Deposits for return of bottles and containers

-

-

13,015,723

13,015,723

Derivative financial instruments

11,118,676

-

-

11,118,676

Total others financial liabililities

11,118,676

-

173,505,290

184,623,966

Account payable- trade and other payable

-

-

260,760,750

260,760,750

Accounts payable to related entities

-

-

9,530,071

9,530,071

Total

11,118,676

-

443,796,111

454,914,787

 

 

 

F-38


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2015

Fair value with changes in income

Cash and cash equivaletns and loans and accounts receivables

Hedge derivatives

Total

ThCh$

ThCh$

ThCh$

ThCh$

Financial assets

 

 

 

 

Derivative financial instruments

9,365,572

-

816,622

10,182,194

Marketable securities and investments in other companies

3,542,128

-

-

3,542,128

Total other financial assets

12,907,700

-

816,622

13,724,322

Cash and cash equivalents

-

192,554,239

-

192,554,239

Accounts receivable-trade and other receivables (net)

-

252,225,937

-

252,225,937

Account receivable from to related companies

-

5,234,868

-

5,234,868

Total

12,907,700

450,015,044

816,622

463,739,366

 

As of December 31, 2015

Fair value with changes in income

Hedge derivatives

Financial libilities measured at amortized cost

Total

ThCh$

ThCh$

ThCh$

ThCh$

Financial liabilities

 

 

 

 

Bank borrowings

-

-

76,050,091

76,050,091

Bonds payable

-

-

74,508,233

74,508,233

Financial leases obligations

-

-

17,559,874

17,559,874

Deposits for return of bottles and containers

-

-

12,503,170

12,503,170

Derivative financial instruments

171,470

107,698

-

279,168

Total others financial liabililities

171,470

107,698

180,621,368

180,900,536

Account payable- trade and other payable

-

-

229,381,901

229,381,901

Accounts payable to related entities

-

-

11,624,218

11,624,218

Total

171,470

107,698

421,627,487

421,906,655

 

 

F-39


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Derivative Instruments

 

The detail of maturities, number of derivative agreements, contracted nominal amounts, fair values and the classification of such derivative instruments as per type of agreement at the closing of each year is as follows:

 

 

As of December 31, 2016

As of December 31, 2015

Number of agreements

Nominal amounts thousand

Asset

Liability

Number of agreements

Nominal amounts thousand

Asset

Liability

ThCh$

ThCh$

ThCh$

ThCh$

Cross currency interest rate swaps CLP/USD

1

11,237

53,743

-

-

-

-

-

Less than a year

1

11,237

53,743

-

-

-

-

-

Cross interest rate swaps USD/USD

-

-

-

-

1

10,094

-

107,698

Less than a year

-

-

-

-

-

10,094

-

107,698

Cross currency interest rate swaps USD/EURO

1

7,889

255,494

-

2

12,353

816,622

-

Less than a year

-

-

51,710

-

-

4,477

736,405

-

Between 1 and 5 years

-

7,889

203,784

-

-

7,876

80,217

-

Forwards USD

29

224,332

359,254

10,586,653

27

148,404

9,276,156

117,151

Less than a year

-

224,332

359,254

10,586,653

-

148,404

9,276,156

117,151

Forwards Euro

10

49,421

109,164

523,079

7

11,981

57,834

52,368

Less than a year

-

49,421

109,164

523,079

-

11,981

57,834

52,368

Forwards CAD

2

1,480

11,074

7,720

4

1,500

18,192

1,951

Less than a year

-

1,480

11,074

7,720

-

1,500

18,192

1,951

Forwards GBP

2

700

-

1,224

3

865

13,390

-

Less than a year

-

700

-

1,224

-

865

13,390

-

Total derivative instruments

45

 

788,729

11,118,676

44

 

10,182,194

279,168

 

 

 

 

 

 

 

 

 

 

These derivative agreements have been entered into as a hedge of exchange rate risk exposure. In the case of forwards, the Company does not comply with the formal requirements for hedging designation; consequently their effects are recorded in Income, in Other gains (losses).

 

In the case of Cross Currency Interest Rate Swaps and the Cross Interest Rate Swaps, these qualify as cash flow hedges of the cash flows related to loans from Banco de Chile and Banco Scotiabank. See additional disclosures in Note 26.

 

As of December 31, 2016

Entity

Nature of risks covered

Rights

Obligations

Fair value of net asset (liabilities)

Maturity

Currency

Amount

Currency

Amount

Amount

ThCh$

ThCh$

ThCh$

Scotiabank

Interest rate and exchange rate on bank bonds

USD

5,335,826

EUR

5,080,332

255,494

06-18-2018

Banco de Chile

Interest rate on bank bonds

CLP

7,458,187

USD

7,404,444

53,743

07-03-2017

 

 

 

 

 

 

 

 

 

F-40


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

As of December 31, 2015

Entity

Nature of risks covered

Rights

Obligations

Fair value of net asset (liabilities)

Maturity

Currency

Amount

Currency

Amount

Amount

ThCh$

ThCh$

ThCh$

Scotiabank

Interest rate and exchange rate in bank obligations

USD

5,700,299

EUR

5,589,172

111,127

06-18-2018

Banco de Chile

Interest rate and exchange rate on bank bonds

USD

3,205,865

EUR

2,500,370

705,495

07-11-2016

Banco de Chile

Interest rate on bank bonds

USD

7,227,245

USD

7,334,943

(107,698)

07-07-2016

 

 

 

 

 

 

 

 

 

The Consolidated Statement of Other Comprehensive Income includes under the caption cash flow hedge, for the years ended December 31, 2016, a credit before income taxes of ThCh$ 84,962 (ThCh$ 80,693 and ThCh$ 155,258, in 2015 and 2014, respectively), relating to the fair value of the Cross Currency Interest Swap and Cross Interest Rate Swap derivatives instruments.

 

Fair value hierarchies

 

The financial instruments recorded at fair value in the Statement of Financial Position are classified as follows, depending on the method used to obtain their fair values:

 

Level 1                  Fair values obtained through direct reference to quoted market prices, without any adjustment.

 

Level 2                  Fair values obtained through the use of valuation models accepted in the market and based on prices different from those of Level 1, which may be directly or indirectly observed as of the measurement date (adjusted prices).

 

Level 3                   Fair values obtained through internally developed models or methodologies that use information which may not be observed or which is illiquid.

 

The fair value of financial instruments recorded at fair value in the Consolidated Financial Statements, are as follows:

 

As of December 31, 2016

Recorded fair value

Fair value hierarchy

Level 1

Level 2

Level 3

ThCh$

ThCh$

ThCh$

ThCh$

Derivative financial instruments

479,492

-

479,492

-

Market securities and investments in other companies

7,821,546

7,821,546

-

-

Hedging derivatives

309,237

-

309,237

-

Fair value financial assets

8,610,275

7,821,546

788,729

-

Derivative financial instruments

11,118,676

-

11,118,676

-

Fair value financial liabilities

11,118,676

-

11,118,676

-

 

 

 

 

 

         

 

 

 

F-41


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2015

Recorded fair value

Fair value hierarchy

Level 1

Level 2

Level 3

ThCh$

ThCh$

ThCh$

ThCh$

Derivative financial instruments

9,365,572

-

9,365,572

-

Market securities and investments in other companies

3,542,128

3,542,128

-

-

Hedging derivatives

816,622

-

816,622

-

Fair value financial assets

13,724,322

3,542,128

10,182,194

-

Hedging derivatives

107,698

-

107,698

-

Derivative financial instruments

171,470

-

171,470

-

Fair value financial liabilities

279,168

-

279,168

-

 

 

 

 

 

 

During year ended as of December 31, 2016, the Company has not made any significant instrument transfer between levels 1 and 2.

 

Credit Quality of financial assets

 

The Company uses two credit assessment systems for its clients: a) Clients with loan insurance are assessed according to the external risk criteria (trade reports, non-compliance and protested documents that are available in the local market), payment capability and equity situation required by the insurance company to grant a loan coverage; b) All other the clients are assessed through an ABC risk model, which considers internal risk (non-compliance and protested documents), external risk (trade reports, non-compliance and protested documents that  are available in the local market) and payment capacity and equity situation. The uncollectible rate during the last two years has not been significant.

 

 

F-42


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 7 Financial Information as per operating segments

 

The Company has defined three Operating segments, essentially defined with respect to its revenues in the geographic areas of commercial activity: 1. Chile, 2. International business and 3. Wine.

From the fourth quarter of 2015 onwards, was created the Committee of International Business, which brings together management of the business activities regarding the geographical areas Argentina, Uruguay and Paraguay. Following this change, the Río de la Plata Operating segment (consisting of the business activities referred to) will be renamed into the International Business Operating Segment. The Committee of International Business will at the same time represent and look after the interests associated with the investments in Bolivia and Colombia, which will continue to report its results under Equity and income of JVs and associated on a consolidated basis.

Starting from the third quarter of 2016, the Company has incorporated in the Chile operating segment the business activities performed by the Strategic Service Units (SSU), which include Transportes CCU Limitada, Comercial CCU S.A., CRECCU S.A. and Fábrica de Envases Plásticos S.A.  For the year ended December 31, 2015 and 2014, revenue and expenses of the Strategic Service Units were previously reported under Others. However, for comparability purposes, these revenues and expenses have been restated and are now allocated to Chile Operating segment. 

These Operating segments mentioned are consistent with the way the Company is managed and how results are reported by CCU. These segments reflect separate operating results which are regularly reviewed by the chief operating decision maker in order to make decisions about the resources to be allocated to the segment and assess its performance.

Operating segment

Products and services

Chile

Beers, non-alcoholic beverages, spirits and SSU.

International Business

Beers, cider, non-alcoholic beverages and spirits in Argentina, Uruguay and Paraguay.

Wines

Wines, mainly in export markets to more 80 countries.

 

 

Corporate revenues and expenses are presented separately within the Other, in addition in the other presents the elimination of transactions between segments.

The Company does not have any customers representing more than 10% of consolidated revenues.

The detail of the segments is presented in the following tables.

 

F-43


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

a)     Information as per operating segments for the years ended  December 31, 2016 and 2015:

 

 

Chile(4)

International Business

Wines

Others(4)

Total

 

2016

2015

2016

2015

2016

2015

2016

2015

2016

2015

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Sales revenue external customers

973,220,715

885,769,609

366,778,056

400,051,022

195,322,270

184,169,165

-

-

1,535,321,041

1,469,989,796

Other income

15,630,481

16,757,566

2,783,615

4,708,728

5,851,015

5,214,674

(688,444)

1,700,951

23,576,667

28,381,919

Sales revenue between segments

8,524,493

6,932,905

546,972

953,967

228,767

131,209

(9,300,232)

(8,018,081)

-

-

Net sales

997,375,689

909,460,080

370,108,643

405,713,717

201,402,052

189,515,048

(9,988,676)

(6,317,130)

1,558,897,708

1,498,371,715

  Change %

9.7

-

(8.8)

-

6.3

-

-

-

4.0

-

Cost of sales

(471,151,686)

(411,375,380)

(157,485,547)

(162,665,341)

(112,938,261)

(105,956,281)

(244,422)

(5,078,249)

(741,819,916)

(685,075,251)

  % of Net sales

47.2

45.2

42.6

40.1

56.1

55.9

-

-

47.6

45.7

Gross margin

526,224,003

498,084,700

212,623,096

243,048,376

88,463,791

83,558,767

(10,233,098)

(11,395,379)

817,077,792

813,296,464

  % of Net sales

52.8

54.8

57.4

59.9

43.9

44.1

-

-

52.4

54.3

MSD&A (1)

(373,407,847)

(343,380,553)

(191,413,501)

(216,098,525)

(52,007,092)

(51,070,291)

(2,714,311)

(2,015,407)

(619,542,751)

(612,564,776)

  % of Net sales

37.4

37.8

51.7

53.3

25.8

26.9

-

-

39.7

40.9

Other operating income (expenses)

1,734,871

626,889

(394,820)

3,315,892

732,689

44,823

1,043,939

217,706

3,116,679

4,205,310

Adjusted operating result (2)

154,551,027

155,331,036

20,814,775

30,265,743

37,189,388

32,533,299

(11,903,470)

(13,193,080)

200,651,720

204,936,998

  Change %

(0.5)

-

(31.2)

-

14.3

-

-

-

(2.1)

-

  % of Net sales

15.5

17.1

5.6

7.5

18.5

17.2

-

-

12.9

13.7

Net financial expense

-

-

-

-

-

-

-

-

(14,627,170)

(15,255,586)

Share of net loss of joint ventures and associates accounted for using

-

-

-

-

-

-

-

-

(5,560,522)

(5,228,135)

Foreign currency exchange differences

-

-

-

-

-

-

-

-

456,995

957,565

Results as per adjustment units

-

-

-

-

-

-

-

-

(2,246,846)

(3,282,736)

Other gains (losses)

-

-

-

-

-

-

-

-

(8,345,907)

8,512,000

Income before taxes

-

-

-

-

-

-

-

-

170,328,270

190,640,106

Income taxes

 -  -  -  -  -  -  -  -

(30,246,383)

(50,114,516)

Net income for year

-

-

-

-

-

-

-

-

140,081,887

140,525,590

Non-controlling interests

 -  -  -  -  -  -  -  -

21,624,399

19,717,455

Net income attributable to equity holders of the parent

-

-

-

-

-

-

-

-

118,457,488

120,808,135

Depreciation and amortization

61,736,849

56,698,871

11,928,705

14,334,415

7,078,872

7,568,991

2,783,619

2,964,525

83,528,045

81,566,802

ORBDA  (3)

216,287,876

212,029,907

32,743,480

44,600,158

44,268,260

40,102,290

(9,119,851)

(10,228,555)

284,179,765

286,503,800

  Change %

2.0

-

(26.6)

-

10.4

-

-

-

(0.8)

-

  % of Net sales

21.7

23.3

8.8

11.0

22.0

21.2

-

-

18.2

19.1

 

 

 

 

 

 

 

 

 

 

 

 

(1)   MSD&A, included Marketing, Selling, Distribution and Administrative expenses.

(2)   Adjusted operating result (for management purposes we have defined as Net income before other gains (losses), net financial expense, equity and income of joint venture, foreign currency exchange differences, result as per adjustment units and income taxes).

(3)   ORBDA (for management purpose we have defined as Adjusted Operating Result before Depreciation and Amortization).

(4)   Starting from the third quarter of 2016, the Company has incorporated in the Chile operating segment the business activities performed by the Strategic Service Units (SSU), which include Transportes CCU Limitada, Comercial CCU S.A., CRECCU S.A. and Fábrica de Envases Plásticos S.A.  As of December 2015, the revenue and expenses of the Strategic Service Units were previously  reported under Others. However for comparability purposes these revenues and expenses have been restated and are now reported under to Chile operating segment (see reconciliation in letter c) under this Note).

 

F-44


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

b)     Information as per operating segments for the years ended December 31, 2015 and 2014:

 

 

Chile (5)

International Business

Wines

Others (5)

Total

 

2015

2014

2015

2014

2015

2014

2015

2014

2015

2014

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Sales revenue external customers

885,769,609

813,639,952

400,051,022

292,152,707

184,169,165

168,139,809

-

-

1,469,989,796

1,273,932,468

Other income

16,757,566

15,562,980

4,708,728

3,992,902

5,214,674

3,918,028

1,700,951

559,921

28,381,919

24,033,831

Sales revenue between segments

6,932,905

6,227,110

953,967

3,522,074

131,209

290,716

(8,018,081)

(10,039,900)

-

-

Net sales

909,460,080

835,430,042

405,713,717

299,667,683

189,515,048

172,348,553

(6,317,130)

(9,479,979)

1,498,371,715

1,297,966,299

  Change %

8.9

-

35.4

-

10.0

-

-

-

15.4

-

Cost of sales

(411,375,380)

(374,336,312)

(162,665,341)

(136,174,602)

(105,956,281)

(97,523,600)

(5,078,249)

3,497,698

(685,075,251)

(604,536,816)

  % of Net sales

45.2

44.8

40.1

45.4

55.9

56.6

-

-

45.7

46.6

Gross margin

498,084,700

461,093,730

243,048,376

163,493,081

83,558,767

74,824,953

(11,395,379)

(5,982,281)

813,296,464

693,429,484

  % of Net sales

54.8

55.2

59.9

54.6

44.1

43.4

-

-

54.3

53.4

MSD&A (1)

(343,380,553)

(328,766,178)

(216,098,525)

(154,299,739)

(51,070,291)

(50,284,131)

(2,015,407)

(2,252,954)

(612,564,776)

(535,603,002)

  % of Net sales

37.8

39.4

53.3

51.5

26.9

29.2

-

-

40.9

41.3

Other operating income (expenses)

626,889

850,122

3,315,892

20,173,967

44,823

238,952

217,706

2,458,269

4,205,310

23,721,310

Adjusted operating result before Exceptional Items (EI)

155,331,036

133,177,674

30,265,743

29,367,309

32,533,299

24,779,774

(13,193,080)

(5,776,966)

204,936,998

181,547,792

  Change %

16.6

-

3.1

-

31.3

-

-

-

12.9

-

  % of Net sales

17.1

15.9

7.5

9.8

17.2

14.4

-

-

13.7

14.0

Exceptional Items (EI) (2)

-

(301,550)

-

(1,214,505)

-

-

-

(111,445)

-

(1,627,500)

Adjusted operating result (3)

155,331,036

132,876,124

30,265,743

28,152,804

32,533,299

24,779,774

(13,193,080)

(5,888,411)

204,936,998

179,920,292

  Change %

16.9

-

7.5

-

31.3

-

-

-

13.9

-

  % of Net sales

17.1

15.9

7.5

9.4

17.2

14.4

-

-

13.7

14

Net financial expense

-

-

-

-

-

-

-

-

(15,255,586)

(10,820,891)

Share of net loss of joint ventures and associates accounted for using

-

-

-

-

-

-

-

-

(5,228,135)

(898,607)

Foreign currency exchange differences

-

-

-

-

-

-

-

-

957,565

(613,181)

Results as per adjustment units

-

-

-

-

-

-

-

-

(3,282,736)

(4,159,131)

Other gains (losses)

-

-

-

-

-

-

-

-

8,512,000

4,036,939

Income before taxes

-

-

-

-

-

-

-

-

190,640,106

167,465,421

Income taxes

 -  -  -  -  -  -  -  -

(50,114,516)

(46,673,500)

Net income for year

-

-

-

-

-

-

-

-

140,525,590

120,791,921

Non-controlling interests

 -  -  -  -  -  -  -  -

19,717,455

14,553,471

Net income attributable to equity holders of the parent

-

-

-

-

-

-

-

-

120,808,135

106,238,450

Depreciation and amortization

56,698,871

48,459,588

14,334,415

11,194,117

7,568,991

7,115,790

2,964,525

1,838,071

81,566,802

68,607,566

ORBDA before EI

212,029,907

181,637,262

44,600,158

40,561,426

40,102,290

31,895,564

(10,228,555)

(3,938,895)

286,503,800

250,155,358

ORBDA (4)

212,029,907

181,335,712

44,600,158

39,346,921

40,102,290

31,895,564

(10,228,555)

(4,050,340)

286,503,800

248,527,858

  Change %

16.9

-

13.4

-

25.7

-

-

-

15.3

-

  % of Net sales

23.3

21.7

11.0

13.1

21.2

18.5

-

-

19.1

19.1

 

 

 

 

 

 

 

 

 

 

 

 

(1)     MSD&A, included Marketing, Selling, Distribution and Administrative expenses.

(2)     Exceptional Items are income or expenses that do not occur regularly as part of the normal activities of the Company. It’s presented separately because its important items for the understanding the normal operations of the Company due to importance or nature.During the year 2014, the Company has considered this result as an Exceptional Items related to different restructuring process of operating segments.

(3)     Adjusted operating result (for management purposes we have defined as Net income before other gains (losses), net financial expense, equity and income of joint venture, foreign currency exchange differences, result as per adjustment units and income taxes).

(4)     ORBDA (for management purpose we have defined as Adjusted Operating Result before Depreciation and Amortization).

(5)     Starting from the third quarter of 2016, the Company has incorporated in the Chile operating segment the business activities performed by the Strategic Service Units (SSU), which include Transportes CCU Limitada, Comercial CCU S.A., CRECCU S.A. and Fábrica de Envases Plásticos S.A.  As of December 2015, the revenue and expenses of the Strategic Service Units were previously  reported under Others. However for comparability purposes these revenues and expenses have been restated and are now reported under to Chile operating segment (see reconciliation in letter c) under this Note).

 

 

F-45


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

c)   For the year ended December 31, 2015 and 2014, revenue and expenses of the Strategic Service Units were previously reported under Others. However, for comparability purposes, these revenues and expenses have been restated and are now allocated to Chile Operating segment explained in the following tables:

 

For the year ended as of December 31, 2015:

 

 

Chile

Others

 

2015

2015

 

Previously reported

Adjusted

Tight

Previously reported

Adjusted

Tight

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Sales revenue external customers

885,769,609

-

885,769,609

-

-

-

Other income

10,238,408

6,519,158

16,757,566

8,220,109

(6,519,158)

1,700,951

Sales revenue between segments

6,013,177

919,728

6,932,905

(7,098,353)

(919,728)

(8,018,081)

Net sales

902,021,194

7,438,886

909,460,080

1,121,756

(7,438,886)

(6,317,130)

Cost of sales

(420,297,983)

8,922,603

(411,375,380)

3,844,354

(8,922,603)

(5,078,249)

  % of Net sales

46.6

-

45.2

-

-

-

Gross margin

481,723,211

16,361,489

498,084,700

4,966,110

(16,361,489)

(11,395,379)

  % of Net sales

53.4

-

54.8

-

-

-

MSD&A (1)

(328,488,527)

(14,892,026)

(343,380,553)

(16,907,433)

14,892,026

(2,015,407)

  % of Net sales

36.4

-

37.8

-

-

-

Other operating income (expenses)

688,920

(62,031)

626,889

155,675

62,031

217,706

Adjusted operating result (2)

153,923,604

1,407,432

155,331,036

(11,785,648)

(1,407,432)

(13,193,080)

  % of Net sales

17.1

-

17.1

-

-

-

Net financial expense

-

-

-

-

-

-

Share of net loss of joint ventures and associates accounted for using

-

-

-

-

-

-

Foreign currency exchange differences

-

-

-

-

-

-

Results as per adjustment units

-

-

-

-

-

-

Other gains (losses)

-

-

-

-

-

-

Income before taxes

-

-

-

-

-

-

Net income for year

-

-

-

-

-

-

Net income attributable to equity holders of the parent

-

-

-

-

-

-

Depreciation and amortization

45,766,393

10,932,478

56,698,871

13,897,003

(10,932,478)

2,964,525

ORBDA (3)

199,689,997

12,339,910

212,029,907

2,111,355

(12,339,910)

(10,228,555)

  % of Net sales

22.1

-

23.3

-

-

-

 

 

 

 

 

 

 

 

See definition of (1), (2) and (3) in information as per Operating segment letter a).

 

 

F-46


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

For the year ended as of December 31, 2014:

 

 

Chile

Others

 

2014

2014

 

Previously reported

Adjusted

Tight

Previously reported

Adjusted

Tight

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Sales revenue external customers

813,639,952

-

813,639,952

-

-

-

Other income

9,100,957

6,462,023

15,562,980

7,021,944

(6,462,023)

559,921

Sales revenue between segments

7,600,483

(1,373,373)

6,227,110

(11,413,273)

1,373,373

(10,039,900)

Net sales

830,341,392

5,088,650

835,430,042

(4,391,329)

(5,088,650)

(9,479,979)

Cost of sales

(383,558,625)

9,222,313

(374,336,312)

12,720,013

(9,222,315)

3,497,698

  % of Net sales

46.2

-

44.8

-

-

-

Gross margin

446,782,767

14,310,963

461,093,730

8,328,684

(14,310,965)

(5,982,281)

  % of Net sales

53.8

-

55.2

-

-

-

MSD&A (1)

(317,765,236)

(11,000,942)

(328,766,178)

(13,253,897)

11,000,943

(2,252,954)

  % of Net sales

38.3

1

39.4

-

-

-

Other operating income (expenses)

722,478

127,644

850,122

2,585,913

(127,644)

2,458,269

Adjusted operating result before Exceptional Items (EI)

25,561,470

(2,954,119)

22,607,351

(3,624,700)

2,954,118

(670,582)

  Change %

-

-

-

-

-

-

  % of Net sales

0.04

- 0.56

0.04

- 334.38

- 0.56

-

Exceptional Items (EI) (2)

-

(301,550)

(301,550)

(412,995)

301,550

(111,445)

Adjusted operating result (3)

129,740,009

3,437,665

133,177,674

(2,339,300)

(3,437,666)

(5,776,966)

  % of Net sales

15.6

-

15.9

-

-

-

Net financial expense

-

-

-

-

-

-

Share of net loss of joint ventures and associates accounted for using

-

-

-

-

-

-

Foreign currency exchange differences

-

-

-

-

-

-

Results as per adjustment units

-

-

-

-

-

-

Other gains (losses)

-

-

-

-

-

-

Income before taxes

-

-

-

-

-

-

Income taxes

 -  -  -  -  -  -

Net income for year

-

-

-

-

-

-

Non-controlling interests

 -  -  -  -  -  -

Net income attributable to equity holders of the parent

-

-

-

-

-

-

Depreciation and amortization

38,832,969

9,626,619

48,459,588

11,464,690

(9,626,619)

1,838,071

ORBDA before EI

37,317,380

(533,386)

36,783,994

(713,134)

533,385

(179,749)

  Change %

-

-

-

-

-

-

  % of Net sales

0.06

- 0.10

0.06

- 65.79

- 0.10

-

ORBDA (4)

168,572,978

12,762,734

181,335,712

8,712,395

(12,762,735)

(4,050,340)

  % of Net sales

20.3

-

21.7

-

-

-

 

 

 

 

 

 

 

 

See definition of (1), (2), (3) and (4) in information as per Operating segment letter b).

 

F-47


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Sales information by geographic location

 

Net sales per geographical location

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Chile (1)

1,176,972,109

1,081,835,420

991,938,043

Argentina (2)

329,585,488

366,886,701

264,631,403

Uruguay

15,204,331

14,432,950

11,204,806

Paraguay

37,135,780

35,216,644

30,192,047

Total

1,558,897,708

1,498,371,715

1,297,966,299

 

(1)   Includes net sales correspond to Corporate Support Unit and eliminations between geographical locations. Additionally, includes net sales made in Chile of the Wines Operating segment.

(2)   Includes net sales made by the subisiaries Finca La Celia S.A. and Los Huemules SRL., registered under the Wines Operating segment and Chile Operating segment, respectively.

 

Sales information by customer

 

 

For the years ended as of December 31,

Net Sales

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Domestic sales

1,429,152,068

1,374,282,584

1,188,231,333

Exports sales

129,745,640

124,089,131

109,734,966

Total

1,558,897,708

1,498,371,715

1,297,966,299

 

Sales information by product category

 

 

For the years ended as of December 31,

Sales information by product category

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Alcoholic business

1,041,923,724

1,040,145,164

880,580,817

Non-alcoholic business

493,397,317

429,844,632

393,351,650

Others (1)

23,576,667

28,381,919

24,033,832

Total

1,558,897,708

1,498,371,715

1,297,966,299

(1)   Others consist mainly of sales of by-products and packaging including bottles, pallets, and glasses.

 

 Depreciation and amortization as per operating segments

 

Property, plant and equipment depreciation and amortization of software

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Chile Operating segment

61,736,849

56,698,871

38,832,969

International business Operating segment

11,928,705

14,334,415

11,194,117

Wines Operating segment

7,078,873

7,568,991

7,115,790

Others (1)

2,783,619

2,964,525

11,464,690

Total

83,528,046

81,566,802

68,607,566

 

(1)   Includes depreciation and amortization corresponding to the Corporate Support Units.

 

 

F-48


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Cash flows Operating Segments

 

Cash flows Operating Segments

 

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Cash flows from (used in ) Operating activities

 

190,014,348

219,510,872

173,621,663

Chile Operating segment

 

152,862,350

49,531,088

27,943,224

International Business Operating segment

 

13,065,093

31,975,494

10,070,867

Wines Operating segment

 

32,949,789

30,926,463

31,523,287

Others (1)

 

(8,862,884)

107,077,827

104,084,285

 

 

 

 

 

Cash flows from (used in ) Investing Activities

 

(155,007,390)

(165,810,169)

(238,970,139)

Chile Operating segment

 

(57,119,431)

(59,046,239)

(55,303,491)

International Business Operating segment

 

(40,032,866)

(26,457,885)

(31,118,042)

Wines Operating segment

 

(13,499,538)

(9,807,177)

(10,279,735)

Others (1)

 

(44,355,555)

(70,498,868)

(142,268,871)

 

 

 

 

 

Cash flows from (used in ) Financing Activities

 

(95,303,138)

(82,839,491)

(132,155,575)

Chile Operating segment

 

(90,636,820)

21,923,989

17,907,244

International Business Operating segment

 

18,577,556

3,431,139

23,525,276

Wines Operating segment

 

(18,841,106)

(19,061,949)

(10,447,305)

Others (1)

 

(4,402,768)

(89,132,670)

(163,140,790)

 

 

 

 

 

(1)   Others includes Corporate Support Units, due to cahs flows are managed by CCU.

 

Capital expenditures as per operating segments

 

Capital expenditures (property, plant and equipment and software additions)

 

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Chile Operating segment

 

53,809,780

43,771,262

53,895,523

International business Operating segment

 

39,592,739

27,871,662

33,481,407

Wines Operating segment

 

14,767,858

10,052,863

12,686,080

Others (1)

 

20,713,048

50,035,135

130,017,142

Total

 

128,883,425

131,730,922

230,080,152

 

(1)   Others includes the capital investments corresponding to the Corporate Support Units.

 

Assets as per operating segments

 

Assets as per Operating segments

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Chile Operating segment

1,125,266,274

1,056,161,363

International business Operating segment

259,002,220

256,319,478

Wines Operating segment

316,965,318

308,288,465

Others (1)

170,343,238

204,678,125

Total

1,871,577,050

1,825,447,431

(1)   Includes assets corresponding to the Corporate Support Units.

                           

 

F-49


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Assets per geographic location

 

Assets per geographical location

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Chile (1)

1,600,077,453

1,557,641,691

Argentina (2)

197,986,123

188,897,724

Uruguay

27,327,545

25,703,157

Paraguay

46,185,929

53,204,859

Total

1,871,577,050

1,825,447,431

(1)   Includes the assets corresponding to the Corporate Support Units and eliminations between geographic location. Additionally, includes part of Wines Operating segment and excludes its argentine subsidiary Finca La Celia S.A.

(2)   Includes the assets of the subisiaries Finca La Celia S.A. and Los Huemules SRL., registered under the Wines Operating segment and Chile Operating segment, respectively.

 

 

Liabilites as per operating segments

 

Liabilities as per Operating segments

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Chile Operating segment

242,132,457

218,651,536

International business Operating segment

100,994,174

97,680,139

Wines Operating segment

104,147,109

102,780,420

Others (1)

224,010,731

218,813,191

Total

671,284,471

637,925,286

 

 

(1)   Others includes liabilites corresponding to the Corporate Support Units.

 

F-50


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Operating Segment’s additional information

 

The Consolidated Statement of Income classified according to the Company’s operations management is as follows:

 

CONSOLIDATED STATEMENT OF INCOME

Notes

For the years ended December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Sales revenue external customers

 

1,535,321,041

1,469,989,796

1,273,932,468

Other income

 

23,576,667

28,381,919

24,033,831

Net sales

 

1,558,897,708

1,498,371,715

1,297,966,299

  Change %

 

4.0

15.4

-

Cost of sales

 

(741,819,916)

(685,075,251)

(604,536,815)

  % of Net sales

 

47.6

45.7

46.6

Gross margin

 

817,077,792

813,296,464

693,429,484

  % of Net sales

 

52.4

54.3

53.4

MSD&A (1)

 

(619,542,751)

(612,564,776)

(535,603,002)

  % of Net sales

 

39.7

40.9

41.3

Other operating income (expenses)

 

3,116,679

4,205,310

23,721,310

  Change %

 

(2.1)

12.9

-

Exceptional Items (EI) (2)

 

-

-

(1,627,500)

Adjusted operating result (3)

 

200,651,720

204,936,998

179,920,292

  Change %

 

(2.1)

13.9

-

  % of Net sales

 

12.9

13.7

13.9

Net financial expense

10

(14,627,170)

(15,255,586)

(10,820,890)

Share of net loss of joint ventures and associates accounted for using

19

(5,560,522)

(5,228,135)

(898,607)

Foreign currency exchange differences

10

456,995

957,565

(613,180)

Results as per adjustment units

10

(2,246,846)

(3,282,736)

(4,159,131)

Other gains (losses)

12

(8,345,907)

8,512,000

4,036,939

Income before taxes

 

170,328,270

190,640,106

167,465,421

Income taxes

25

(30,246,383)

(50,114,516)

(46,673,500)

Net income for year

 

140,081,887

140,525,590

120,791,921

Non-controlling interests

31

21,624,399

19,717,455

14,553,471

Net income attributable to equity holders of the parent

 

118,457,488

120,808,135

106,238,450

Depreciation and amortization

 

83,528,045

81,566,802

68,607,566

  Change %

 

(0.8)

14.5

-

ORBDA (4)

 

284,179,765

286,503,800

248,527,858

  Change %

 

(0.8)

15.3

-

  % of Net sales

 

18.2

19.1

19.1

 

 

 

 

 

See definition of (1), (2), (3) and (4) in information as per Operating segment letter b).

 

 

 

F-51


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The following is a reconciliation of our Net income, the main comparable IFRS measure to Adjusted Operating Result for the years ended December 31, 2016, 2015 and 2014:

 

 

For the years ended December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Net income of year

140,081,887

140,525,590

120,791,921

Add (Subtract):

 

 

 

Other gains (losses)

8,345,907

(8,512,000)

(4,036,939)

Financial Income

(5,680,068)

(7,845,743)

(12,136,591)

Financial costs

20,307,238

23,101,329

22,957,482

Share of net loss of joint ventures and associates accounted for using the equity method

5,560,522

5,228,135

898,607

Foreign currency exchange differences

(456,995)

(957,565)

613,181

Result as per adjustment units

2,246,846

3,282,736

4,159,131

Income taxes

30,246,383

50,114,516

46,673,500

Adjusted Operating result

200,651,720

204,936,998

179,920,292

Exceptional Item (EI)

-

-

1,627,500

Adjusted Operating result before (EI)

200,651,720

204,936,998

181,547,792

Depreciation and amortization

83,528,045

81,566,802

68,607,566

ORBDA before (EI)

284,179,765

286,503,800

250,155,358

Exceptional Item (EI)

-

-

(1,627,500)

ORBDA

284,179,765

286,503,800

248,527,858

 

 

F-52


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The following is a reconciliation of the consolidated amounts presented for MSD&A with the comparable amounts presented on the face of our consolidated statement of income:

 

 

For the years ended December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Consolidated statement of income

 

 

 

Distribution costs

(270.835.822)

(277.599.722)

(240.848.630)

Administrative expenses

(155.322.295)

(128.135.799)

(110.014.716)

Other expenses by function

(195.412.109)

(209.201.189)

(188.109.562)

Other expenses included in ´Other expenses by function´

2.027.475

2.371.934

3.369.906

Total MSD&A

(619.542.751)

(612.564.776)

(535.603.002)

 

Segment information by joint ventures and associates

 

The Administration of the Company review the financial situation and operations result of the all of their joint ventures and associated that is described in Note 19.

 

Note 8 Business Combinations

 

a) Bebidas del Paraguay S.A.

 

Year 2016 Acquisitions

 

On March 31, 2016, the susbsidiary Bebidas del Paraguay S.A. acquired 51% of the stock rights of Artisan SRL (Paraguayan company). The purpose of this company is the production and marketing of Sajonia brand beer. The amount of this transaction was ThCh$ 641,489 (equivalents to US$ 1,000,000). At the date of issuance of these consolidated financial statements the Company is in the process of assessing the fair values of acquisitions above mentioned, estimating preliminarily that the effects will not be significant, so it was recorded under Other non-financial assets (see Note 18).

 

It is expected that the acquisition of this company allows to transform the brand into a reference in the segment of craft beer, increases their productive capacities and distribution network, forming part of the portfolio brands of BdP. Acoording with the above mentioned, BdP begins to participate in the elaboration of beer, with its own brand and with great growth prospects.

 

 

b) Other acquisitions

 

On December 2015 and June 2016, The Company participates, thorough subsidiary Embotelladoras Chilenas Unidas S.A., in joint operations Bebidas Carozzi CCU SpA. and Promarca Internacional SpA., determining fair values as explained in Note 1, letter a) and d), respectively.

 

As of December 31, 2016, the Company has not made other business combinations.

 

F-53


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 9 Nature of cost and expense

 

Operational cost and expense grouped by natural classification are as follows:

 

 

For the years ended as of December 31,

Costs and expenses by nature

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Raw material cost

540,692,964

485,391,583

433,749,832

Materials and maintenance expense

47,102,582

43,093,939

38,678,842

Personnel expense (1)

210,885,553

197,915,151

169,331,464

Transportation and distribution

230,047,942

234,431,464

201,371,151

Advertising and promotion expense

105,938,586

117,921,841

105,649,991

Lease expense

16,294,896

13,641,122

13,347,091

Energy expense

24,444,163

25,178,032

29,566,627

Depreciation and amortization

83,528,045

81,566,802

68,607,566

Other expenses

104,455,411

100,872,027

83,207,159

Total

1,363,390,142

1,300,011,961

1,143,509,723

 

(1)   See Note 30 Employee benefits.

 

 

Note 10 Financial results

 

The financial income composition for the year ended as of December 31, 2016, 2015 y 2014, is as follows:

 

Financial Results

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Financial income

5,680,068

7,845,743

12,136,591

Financial cost

(20,307,238)

(23,101,329)

(22,957,482)

Foreign currency exchange differences

456,995

957,565

(613,181)

Result as per adjustment units

(2,246,846)

(3,282,736)

(4,159,131)

Total

(16,417,021)

(17,580,757)

(15,593,203)

 

 

Note 11 Other income by function

 

The detail of other income by function is as follows:

 

Other income by function

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Sales of fixed assets

1,882,883

 

2,541,619

1,978,208

Lease

382,934

 

245,285

364,388

Sales of glass

549,787

 

672,203

836,098

Others

2,328,550

 

3,118,137

(1) 22,285,022

Total

5,144,154

6,577,244

25,463,716

 (1)    Under this amount includes, the positive one-time effect compensations received by our Argentine subsidiary CICSA for an amount 227,245 thousands of Argentine pesos (equivalent to MUS$ 34,200), for the termination of the contract which allowed us to import and distribute on an exclusive basis, Corona and Negra Modelo beers in Argentina and the license for the production and distribution of Budweiser beer in Uruguay.

 

F-54


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 12 Other Gains (Losses)

 

The detail of other gains (losses) items is as follows:

 

Other gains (losses)

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Results derivative contracts (1)

(10,134,414)

9,839,675

4,152,548

Marketable securities to fair value

84,133

36,280

(103,306)

Other

1,704,374

(1,363,955)

(12,303)

Total

(8,345,907)

8,512,000

4,036,939

(1)   Under this concept the Company received cash flows amounting ThCh$ 9,698,871, ThCh$ 5,419,700 and ThCh$ 927,149 corresponding to 2016, 2015 and 2014, respectevily and these were recorded in the Consolidated Cash Flow Statement, under Operational activities, in line item Other cash movements.

 

 

Note 13 Cash and cash equivalents

                                                                          

Cash and cash equivalent balances were as follows,

 

 

As of December 31, 2016

As of December 31, 2015

As of December 31, 2014

 

ThCh$

ThCh$

ThCh$

Cash

106,203

12,712

12,708

Overnight deposits

1,978,738

462,873

1,319,399

Bank balances

41,276,555

42,370,367

30,853,126

Time deposits

14,955,778

32,639,373

99,373,117

Investments in mutual funds

24,772

-

-

Securities purchased under resale agreements

75,447,904

117,068,914

83,216,526

Total

133,789,950

192,554,239

214,774,876

 

 

 

F-55


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

 

The currency composition of cash and cash equivalents at December 31, 2016, is as follows:

 

 

Chilean Peso

US Dollar

Euro

Argentine Peso

Uruguayan Peso

Paraguayan Guaraní

Others

Total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Cash

100,921

788

-

4,494

-

-

-

106,203

Overnight deposits

-

1,978,738

-

-

-

-

-

1,978,738

Bank balances

27,164,331

6,258,367

786,887

2,158,115

1,136,782

3,269,045

503,028

41,276,555

Time deposits

14,955,778

-

-

-

-

-

-

14,955,778

Investments in mutual funds

-

-

-

24,772

-

-

-

24,772

Securities purchased under resale agreements

75,447,904

-

-

-

-

-

-

75,447,904

Total

117,668,934

8,237,893

786,887

2,187,381

1,136,782

3,269,045

503,028

133,789,950

 

 

 

The currency composition of cash and cash equivalents at December 31, 2015, is as follows:

 

 

Chilean Peso

US Dollar

Euro

Argentine Peso

Uruguayan Peso

Paraguayan Guaraní

Others

Total

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Cash

10,675

39

-

1,998

-

-

-

12,712

Overnight deposits

-

462,873

-

-

-

-

-

462,873

Bank balances

21,964,295

4,922,732

955,840

5,699,756

948,816

7,519,619

359,309

42,370,367

Time deposits

32,639,373

-

-

-

-

-

-

32,639,373

Securities purchased under resale agreements

117,068,914

-

-

-

-

-

-

117,068,914

Total

171,683,257

5,385,644

955,840

5,701,754

948,816

7,519,619

359,309

192,554,239

 

 

The currency composition of cash and cash equivalents at December 31, 2014, is as follows:

 

 

Chilean Peso

Unidad de Fomento

US Dollar

Euro

Argentine Peso

Uruguayan Peso

Paraguayan Guaraní

Others

Totales

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Cash

9,939

-

420

-

2,349

-

-

-

12,708

Overnight deposits

-

-

1,319,399

-

-

-

-

-

1,319,399

Bank balances

8,790,934

-

4,738,935

974,179

11,726,073

536,097

3,753,420

333,488

30,853,126

Time deposits

90,962,579

8,410,538

-

-

-

-

-

-

99,373,117

Investments in mutual funds

-

-

-

-

-

-

-

-

-

Securities purchased under resale agreements

83,216,526

-

-

-

-

-

-

-

83,216,526

Totales

182,979,978

8,410,538

6,058,754

974,179

11,728,422

536,097

3,753,420

333,488

214,774,876

 

 

 

F-56


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The composition of time deposits is as follows:

 

As of December 31, 2016:

 

Financial Institution

Issue date

Maturity date

Currency

Amount

Monthly interest rate (%)

ThCh$

Banco Santander

12-27-2016

01-05-2017

CLP

1,250,550

0.33

Banco Santander

12-28-2016

01-10-2017

CLP

2,400,792

0.33

Banco Santander

12-29-2016

01-25-2017

CLP

5,701,292

0.34

Banco Consorcio

12-28-2016

01-26-2017

CLP

5,401,782

0.33

Banco Francés

12-12-2016

01-11-2017

$ ARG

201,362

1.60

Total

 

 

 

14,955,778

 

 

 

As of December 31, 2015:

 

Financial Institution

Issue date

Maturity date

Currency

Amount

Monthly interest rate (%)

ThCh$

Banco Consorcio

11-30-2015

01-06-2016

CLP

3,512,658

0.35

Banco Consorcio

12-29-2015

01-20-2016

CLP

800,181

0.34

Banco Consorcio

12-29-2015

01-25-2016

CLP

2,850,665

0.35

Banco Consorcio

12-14-2015

01-12-2016

CLP

37,568

0.32

Banco Consorcio

12-29-2015

01-29-2016

CLP

2,500,600

0.36

Banco Consorcio

12-21-2015

01-20-2016

CLP

460,521

0.34

Banco de Crédito e Inversiones

12-15-2015

01-08-2016

CLP

7,762,889

0.33

Banco Santander

12-21-2015

01-20-2016

CLP

6,407,467

0.35

Banco Santander

12-23-2015

01-20-2016

CLP

1,251,133

0.34

Banco Santander

12-24-2015

01-11-2016

CLP

1,651,271

0.33

Banco Santander

12-28-2015

01-25-2016

CLP

3,301,122

0.34

HSBC Bank Chile

12-17-2015

01-14-2016

CLP

2,103,298

0.33

Total

 

 

 

32,639,373

 

 

 

F-57


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2014

 

Financial Institution

Issue date

Maturity date

Currency

Amount

Monthly interest rate (%)

ThCh$

Banco Consorcio

11-25-2014

01-09-2015

CLP

5,018,600

0.31

Banco Consorcio

12-24-2014

01-19-2015

CLP

4,002,707

0.29

Banco Consorcio

12-22-2014

01-20-2015

CLP

230,186

0.27

Banco Consorcio

12-22-2014

01-20-2015

CLP

700,588

0.28

Banco de Chile

11-06-2014

02-05-2015

CLP

3,016,500

0.30

Banco de Chile

11-25-2014

01-09-2015

CLP

8,430,240

0.30

Banco de Chile

12-11-2014

01-12-2015

CLP

2,054,168

0.31

Banco de Chile

12-26-2014

02-10-2015

CLP

2,001,000

0.30

Banco de Chile

12-30-2014

02-10-2015

CLP

3,000,300

0.30

Banco de Chile

11-06-2014

02-05-2015

UF

3,039,750

1.60

Banco de Crédito e Inversiones

10-28-2014

01-08-2015

CLP

3,472,080

0.30

Banco de Crédito e Inversiones

12-16-2014

01-23-2015

CLP

8,011,600

0.29

Banco de Crédito e Inversiones

10-15-2014

01-08-2015

CLP

10,079,567

0.31

Banco de Crédito e Inversiones

12-26-2014

02-10-2015

CLP

2,301,073

0.28

Banco Internacional

12-16-2014

01-23-2015

CLP

3,005,700

0.38

Banco Itaú

10-29-2014

01-27-2015

CLP

5,331,387

0.28

Banco Santander

11-20-2014

01-08-2015

CLP

4,518,450

0.30

Banco Santander

11-28-2014

01-15-2015

CLP

5,618,480

0.30

Banco Santander

12-03-2014

01-08-2015

CLP

2,306,440

0.30

Banco Santander

12-24-2014

01-19-2015

CLP

4,703,180

0.29

Banco Santander

12-26-2014

02-10-2015

CLP

4,002,000

0.30

Banco Santander

12-30-2014

02-10-2015

CLP

2,100,203

0.29

Banco Santander

12-03-2014

01-08-2015

CLP

150,420

0.30

Banco Santander

12-11-2014

01-07-2015

CLP

1,803,360

0.28

Banco Security

12-22-2014

01-23-2015

CLP

2,702,430

0.30

Banco Security

12-23-2014

01-30-2015

CLP

2,401,920

0.30

BancoEstado

10-29-2014

01-27-2015

UF

5,370,788

0.28

Total

 

 

 

99,373,117

 

 

F-58


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The composition of Securities purchased under resale agreements is as follows:

 

As of December 31, 2016:

 

Financial Institution

Securities purchased (*)

Issue date

Maturity date

Currency

Amount

Monthly interest rate (%)

ThCh$

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-28-2016

01-04-2017

CLP

3,531,124

0.32

BanChile Corredores de Bolsa S.A.

BancoEstado

12-28-2016

01-04-2017

CLP

3,602,675

0.32

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-28-2016

01-04-2017

CLP

2,044,419

0.32

BanChile Corredores de Bolsa S.A.

Banco Santander

12-28-2016

01-04-2017

CLP

674,935

0.32

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-28-2016

01-06-2017

CLP

1,679,525

0.32

BanChile Corredores de Bolsa S.A.

BancoEstado

12-28-2016

01-06-2017

CLP

1,205,429

0.32

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-28-2016

01-06-2017

CLP

1,116,326

0.32

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-29-2016

01-06-2017

CLP

1,427,025

0.31

BanChile Corredores de Bolsa S.A.

BancoEstado

12-29-2016

01-06-2017

CLP

1,725,807

0.31

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-29-2016

01-06-2017

CLP

5,799,890

0.31

BanChile Corredores de Bolsa S.A.

Banco de Crédito e Inversiones

12-29-2016

01-06-2017

CLP

1,549,449

0.31

BancoEstado S.A. Corredores de Bolsa

Scotiabank Sudamericano

12-29-2016

01-06-2017

CLP

3,916,539

0.33

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-29-2016

01-06-2017

CLP

6,085,662

0.33

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-29-2016

01-10-2017

CLP

2,400,528

0.33

BancoEstado S.A. Corredores de Bolsa

Banco de Crédito e Inversiones

12-29-2016

01-10-2017

CLP

6,019,097

0.33

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-29-2016

01-10-2017

CLP

3,933,092

0.33

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-30-2016

01-10-2017

CLP

1,600,149

0.28

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-30-2016

01-10-2017

CLP

3,000,280

0.28

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-29-2016

01-10-2017

CLP

1,350,297

0.33

BancoEstado S.A. Corredores de Bolsa

Banco BICE

12-29-2016

01-05-2017

CLP

105,017

0.33

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-29-2016

01-10-2017

CLP

500,110

0.33

BancoEstado S.A. Corredores de Bolsa

Banco Santander

12-29-2016

01-10-2017

CLP

3,500,770

0.33

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-29-2016

01-16-2017

CLP

4,000,880

0.33

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-29-2016

01-20-2017

CLP

1,917,467

0.33

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-29-2016

01-20-2017

CLP

82,974

0.33

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-29-2016

01-03-2017

CLP

250,055

0.33

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-29-2016

01-05-2017

CLP

6,101,342

0.33

BancoEstado S.A. Corredores de Bolsa

Banco de Crédito e Inversiones

12-27-2016

01-03-2017

CLP

925,383

0.31

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-29-2016

01-05-2017

CLP

725,160

0.33

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-28-2016

01-16-2017

CLP

872,178

0.32

BanChile Corredores de Bolsa S.A.

BancoEstado

12-28-2016

01-16-2017

CLP

435,612

0.32

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-28-2016

01-16-2017

CLP

1,865,909

0.32

BanChile Corredores de Bolsa S.A.

Banco de Crédito e Inversiones

12-28-2016

01-16-2017

CLP

1,241,355

0.32

BanChile Corredores de Bolsa S.A.

Banco Santander

12-28-2016

01-16-2017

CLP

261,444

0.32

Total

 

 

 

 

75,447,904

 

 

(*) All financial instruments acquired under resale agreements, correspond to time deposits and are subject to a fixed interest rate.

 

F-59


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2015:

 

Financial Institution

Securities purchased (*)

Issue date

Maturity date

Currency

Amount

Monthly interest rate (%)

ThCh$

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-24-2015

01-08-2016

CLP

3,731,991

0.32

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-28-2015

01-08-2016

CLP

4,253,623

0.31

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-28-2015

01-20-2016

CLP

19,557

0.30

BanChile Corredores de Bolsa S.A.

Banco de Crédito e Inversiones

12-28-2015

01-08-2016

CLP

8,828,519

0.31

BanChile Corredores de Bolsa S.A.

BancoEstado

12-24-2015

01-08-2016

CLP

4,674,281

0.32

BanChile Corredores de Bolsa S.A.

BancoEstado

12-28-2015

01-08-2016

CLP

3,923,128

0.31

BanChile Corredores de Bolsa S.A.

BancoEstado

12-28-2015

01-20-2016

CLP

449

0.30

BancoEstado S.A. Corredores de Bolsa

Banco BICE

12-29-2015

01-14-2016

CLP

980,345

0.32

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-28-2015

01-04-2016

CLP

4,693,648

0.31

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-29-2015

01-08-2016

CLP

7,565,908

0.32

BancoEstado S.A. Corredores de Bolsa

Banco de Chile

12-29-2015

01-14-2016

CLP

4,219,808

0.32

BancoEstado S.A. Corredores de Bolsa

Banco de Crédito e Inversiones

12-28-2015

01-04-2016

CLP

3,999,302

0.31

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-30-2015

01-07-2016

CLP

200,021

0.31

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-30-2015

01-14-2016

CLP

2,749,535

0.31

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-30-2015

01-14-2016

CLP

750,078

0.31

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-28-2015

01-07-2016

CLP

2,600,806

0.31

BancoEstado S.A. Corredores de Bolsa

Banco Itaú

12-29-2015

01-01-2016

CLP

1,300,277

0.32

BancoEstado S.A. Corredores de Bolsa

Banco Santander

12-29-2015

01-14-2016

CLP

3,079,945

0.32

BancoEstado S.A. Corredores de Bolsa

Banco Security

12-28-2015

01-04-2016

CLP

5,779,339

0.31

BancoEstado S.A. Corredores de Bolsa

Banco Security

12-29-2015

01-08-2016

CLP

241,899

0.32

BancoEstado S.A. Corredores de Bolsa

Banco Security

12-29-2015

01-14-2016

CLP

1,919,498

0.32

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-28-2015

01-04-2016

CLP

4,837,882

0.31

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-29-2015

01-08-2016

CLP

140,839

0.32

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-29-2015

01-14-2016

CLP

10,702,283

0.32

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-23-2015

01-12-2016

CLP

195,156

0.30

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-28-2015

01-04-2016

CLP

1,003,626

0.31

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-29-2015

01-08-2016

CLP

353,294

0.32

BancoEstado S.A. Corredores de Bolsa

BBVA Chile

12-30-2015

01-14-2016

CLP

9,801,762

0.31

BancoEstado S.A. Corredores de Bolsa

Scotiabank Sudamericano

12-29-2015

01-14-2016

CLP

652,718

0.32

BancoEstado S.A. Corredores de Bolsa

Scotiabank Sudamericano

12-28-2015

01-04-2016

CLP

2,443,254

0.31

BancoEstado S.A. Corredores de Bolsa

BancoEstado

12-29-2015

01-08-2016

CLP

800,000

0.32

BBVA Corredores de Bolsa S.A.

BBVA Chile

12-22-2015

01-11-2016

CLP

350,326

0.31

Valores Security S.A. C. de B.

Banco BICE

12-22-2015

01-07-2016

CLP

110,651

0.34

Valores Security S.A. C. de B.

Banco Central de Chile

12-28-2015

01-04-2016

CLP

4,856,917

0.32

Valores Security S.A. C. de B.

Banco Central de Chile

11-30-2015

01-06-2016

CLP

4,053,610

0.34

Valores Security S.A. C. de B.

Banco Consorcio

12-28-2015

01-04-2016

CLP

24,999

0.32

Valores Security S.A. C. de B.

Banco de Crédito e Inversiones

12-28-2015

01-04-2016

CLP

119,401

0.32

Valores Security S.A. C. de B.

Banco Itaú

12-28-2015

01-04-2016

CLP

4,234,301

0.32

Valores Security S.A. C. de B.

Banco Security

11-30-2015

01-06-2016

CLP

1,725,673

0.34

Valores Security S.A. C. de B.

Banco Security

12-28-2015

01-04-2016

CLP

2,707,819

0.32

Valores Security S.A. C. de B.

Banco Security

12-22-2015

01-07-2016

CLP

14,478

0.34

Valores Security S.A. C. de B.

BancoEstado

11-30-2015

01-06-2016

CLP

241,798

0.34

Valores Security S.A. C. de B.

BancoEstado

12-28-2015

01-04-2016

CLP

401,100

0.32

Valores Security S.A. C. de B.

BancoEstado

12-22-2015

01-07-2016

CLP

125,126

0.34

Valores Security S.A. C. de B.

BBVA Chile

12-28-2015

01-04-2016

CLP

1,659,944

0.32

Total

 

 

 

 

117,068,914

 

 

(*) All financial instruments acquired under resale agreements, correspond to time deposits and are subject to a fixed interest rate.

 

F-60


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2014:

 

Financial Institution

Securities purchased (*)

Issue date

Maturity date

Currency

Amount

Monthly interest rate (%)

ThCh$

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-16-2014

01-15-2015

CLP

3,004,500

0.30

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-16-2014

01-20-2015

CLP

10,015,000

0.30

BanChile Corredores de Bolsa S.A.

Banco de Chile

12-17-2014

01-09-2015

CLP

2,002,613

0.28

BanChile Corredores de Bolsa S.A.

Banco Santander

12-16-2014

01-15-2015

CLP

8,012,000

0.30

BanChile Corredores de Bolsa S.A.

Banco Santander

12-17-2014

01-09-2015

CLP

2,002,613

0.28

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-17-2014

01-09-2015

CLP

1,001,307

0.28

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-22-2014

01-23-2015

CLP

1,401,176

0.28

BanChile Corredores de Bolsa S.A.

Scotiabank Sudamericano

12-16-2014

01-15-2015

CLP

4,006,000

0.30

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-17-2014

01-08-2015

CLP

600,784

0.28

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-19-2014

01-08-2015

CLP

250,280

0.28

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-26-2014

01-08-2015

CLP

2,501,167

0.28

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-30-2014

01-20-2015

CLP

2,250,203

0.27

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-24-2014

01-08-2015

CLP

2,001,307

0.28

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-23-2014

01-06-2015

CLP

450,336

0.28

Banco Estado S.A. Corredores de Bolsa

BancoEstado

12-29-2014

01-08-2015

CLP

650,122

0.28

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-29-2014

01-22-2015

CLP

2,900,561

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-30-2014

02-10-2015

CLP

5,000,483

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-15-2014

01-08-2015

CLP

2,604,021

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-16-2014

01-08-2015

CLP

1,101,595

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-17-2014

01-08-2015

CLP

250,338

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-18-2014

01-08-2015

CLP

1,301,634

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-22-2014

01-08-2015

CLP

550,479

0.29

BBVA Corredores de Bolsa Ltda.

BBVA Banco Bhif

12-23-2014

01-08-2015

CLP

1,100,851

0.29

Valores Security S.A. C. de B.

Banco BICE

11-26-2014

01-08-2015

CLP

87,863

0.31

Valores Security S.A. C. de B.

Banco BICE

12-17-2014

01-23-2015

CLP

484,241

0.28

Valores Security S.A. C. de B.

Banco BICE

12-29-2014

01-06-2015

CLP

2,920,853

0.29

Valores Security S.A. C. de B.

Banco Central de Chile

11-18-2014

01-07-2015

CLP

288,293

0.29

Valores Security S.A. C. de B.

Banco Central de Chile

12-01-2014

01-20-2015

CLP

1,246,441

0.31

Valores Security S.A. C. de B.

Banco Central de Chile

12-17-2014

01-23-2015

CLP

28,349

0.28

Valores Security S.A. C. de B.

Banco Central de Chile

11-26-2014

01-08-2015

CLP

1,166,177

0.31

Valores Security S.A. C. de B.

Banco Central de Chile

12-29-2014

01-08-2015

CLP

1,000,193

0.29

Valores Security S.A. C. de B.

Banco Consorcio

12-29-2014

01-15-2015

CLP

100,759

0.28

Valores Security S.A. C. de B.

Banco Consorcio

12-29-2014

01-06-2015

CLP

400,077

0.29

Valores Security S.A. C. de B.

Banco de Crédito e Inversiones

11-18-2014

01-07-2015

CLP

886,510

0.29

Valores Security S.A. C. de B.

Banco Itaú

11-18-2014

01-07-2015

CLP

1,037,652

0.29

Valores Security S.A. C. de B.

Banco Itaú

11-26-2014

01-08-2015

CLP

174,866

0.31

Valores Security S.A. C. de B.

Banco Itaú

12-01-2014

01-20-2015

CLP

418,344

0.31

Valores Security S.A. C. de B.

Banco Itaú

12-17-2014

01-23-2015

CLP

1,512,069

0.28

Valores Security S.A. C. de B.

Banco Itaú

12-29-2014

01-15-2015

CLP

788,389

0.28

Valores Security S.A. C. de B.

Banco Santander

12-01-2014

01-20-2015

CLP

413,433

0.31

Valores Security S.A. C. de B.

Banco Security

11-18-2014

01-07-2015

CLP

3,839,782

0.29

Valores Security S.A. C. de B.

Banco Security

11-26-2014

01-08-2015

CLP

1,180,497

0.31

Valores Security S.A. C. de B.

Banco Security

12-01-2014

01-20-2015

CLP

630,151

0.31

Valores Security S.A. C. de B.

Banco Security

12-17-2014

01-23-2015

CLP

3,998,068

0.28

Valores Security S.A. C. de B.

Banco Security

12-29-2014

01-15-2015

CLP

1,318,189

0.28

Valores Security S.A. C. de B.

Banco Security

12-29-2014

01-06-2015

CLP

577,769

0.29

Valores Security S.A. C. de B.

BancoEstado

11-18-2014

01-07-2015

CLP

976,860

0.29

Valores Security S.A. C. de B.

BancoEstado

12-17-2014

01-23-2015

CLP

47,422

0.28

Valores Security S.A. C. de B.

BBVA Banco Bhif

12-17-2014

01-23-2015

CLP

438,345

0.28

Valores Security S.A. C. de B.

BBVA Banco Bhif

12-29-2014

01-15-2015

CLP

469,734

0.28

Valores Security S.A. C. de B.

BBVA Banco Bhif

12-29-2014

01-06-2015

CLP

1,102,267

0.29

Valores Security S.A. C. de B.

Scotiabank Sudamericano

12-29-2014

01-15-2015

CLP

723,563

0.28

Total

 

 

 

 

83,216,526

 

(*) All financial instruments acquired under resale agreements, correspond to time deposits and are subject to a fixed interest rate.

 

F-61


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The total accumulated cash flows paid in business combinations and acquisitions of associates are as follows:

 

 

 

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Total disbursement per business acquisition

 

 

 

 

Cash flow used in the purchase of non-controling interests (1)

 

2,174,370

1,921,245

13,776,885

Other cahs payment to acquire interests in joint ventures (2)

 

27,043,481

42,163,032

1,445,478

Cahs flow used for control of subsidiaries or other business (3)

 

19,111,686

-

-

Payment for changes in ownership interests in subidiaries (4)

 

641,489

-

8,369

Total

 

48,971,026

44,084,277

15,230,732 

 

(1)   Corresponds to an increased of capital made in 2016 and 2015 and the acquisitions made during 2014 of Bebidas Bolivianas BBO S.A. (see Note 19).

(2)   Corresponds to an increased of capital made in 2016, 2015 and 2014 of Central Cervecera de Colombia S.A.S. (see Note 19) and to the amount paid in proportion to the creation of the company Promarca Internacional SpA. (See Note 1, letter a)). In 2015 corrsponds to the payment of 50% of the acquisitions of Bebidas Carozzi CCU SpA. (see Note 1).  

(3)   Corresponds to acquisition of additional interests in Manantial S.A. through its subsidiaries Aguas CCU-Nestlé Chile S.A. and Embotelladoras Chilenas Unidas S.A. (see Note 1, point (1)).

(4)   In 2016 corresponds to the payment for ownership on Artisan SRL (Paraguay) (see Note 8, letter a)).

 

 

Note 14 Accounts receivables – Trade and other receivables

 

The accounts receivables – trade and other receivables were as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

Current

Non current

Current

Non current

 

ThCh$

ThCh$

ThCh$

ThCh$

Accounts receivables:

 

 

 

 

Chile Operating segment (1)

145,670,490

-

136,203,740

-

International business Operating segment

63,600,881

-

52,591,935

-

Wines Operating segment

42,958,093

-

43,333,189

-

Others accounts receivables (2)

32,375,234

3,563,797

24,033,944

-

Impairment loss estimate

(3,837,914)

-

(3,936,871)

-

Total

280,766,784

3,563,797

252,225,937

-

 

(1)    From the third quarter of 2016 onwards, the Chile Operating segment incorporated in their management the business activities performed by the Strategic Service Units (SSU), which include Transportes CCU Limitada, Comercial CCU S.A., CRECCU S.A. and Fábrica de Envases Plásticos S.A. As of December 2015, the account receivables of the Strategic Service Units were disclosed under item Others for an amount of ThCh$ 47,871,339, however for comparability purposes these account receivable have been reclassifficated to the Chile Operating segment.

(2)    As of December 31, 2016, this item mainly includes ThCh$ 526,959 in short-term and ThCh$ 2,898,277 in long-term related to de account receivable to the sale of 49% that subsidiriary CPCh maintained in Compañía Pisquera Bauzá S.A. (see Note 24).

 

The Company’s accounts receivable are denominated in the following currencies:

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Chilean Peso

179,896,747

158,757,937

Argentine Peso

56,773,947

48,535,814

US Dollar

24,449,473

25,498,590

Euro

7,025,446

7,463,166

Unidad de Fomento

3,613,395

7,102

Uruguayan Pesos

5,304,719

4,074,908

Paraguayan Guaraní

6,010,193

6,111,636

Others currencies

1,256,661

1,776,784

Total

284,330,581

252,225,937

 

F-62


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

The detail of the accounts receivable maturities as of December 31, 2016, is as follows:

 

 

Total

Current balance

Overdue balances

0 a 3 months

3 a 6 months

6 a 12 months

More than 12 months

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Accounts receivables:

 

 

 

 

 

 

Chile Operating segment

145,670,490

134,545,838

8,090,616

1,136,211

638,417

1,259,408

International business Operating segment

63,600,881

55,230,423

7,521,071

130,299

275,300

443,788

Wines reportable Operating segment

42,958,093

39,499,120

3,028,707

208,628

137,671

83,967

Others accounts receivables

32,375,234

31,897,595

186,213

291,426

-

-

Sub Total

284,604,698

261,172,976

18,826,607

1,766,564

1,051,388

1,787,163

Impairment loss estimate

(3,837,914)

-

(1,130,545)

(478,707)

(542,389)

(1,686,273)

Total current

280,766,784

261,172,976

17,696,062

1,287,857

508,999

100,890

Others accounts receivables

3,563,797

3,563,797

-

-

-

-

Total non-current

3,563,797

3,563,797

-

-

-

-

 

 

The detail of the accounts receivable maturities as of December 31, 2015, is as follows:

 

 

Total

Current balance

Overdue balances

 

0 a 3 months

3 a 6 months

6 a 12 months

More than 12 months

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Accounts receivables:

 

 

 

 

 

 

Chile Operating segment

136,203,740

124,024,627

10,108,821

659,670

511,993

898,629

International business Operating segment

52,591,935

45,600,898

5,839,178

226,648

321,512

603,699

Wines reportable Operating segment

43,333,189

40,022,791

2,715,939

193,781

299,921

100,757

Others accounts receivables

24,033,944

22,204,897

370,715

982,963

475,369

-

Sub Total

256,162,808

231,853,213

19,034,653

2,063,062

1,608,795

1,603,085

Impairment loss estimate

(3,936,871)

-

(888,274)

(280,839)

(1,168,592)

(1,599,166)

Total

252,225,937

231,853,213

18,146,379

1,782,223

440,203

3,919

 

 

The Company markets its products through retail, wholesale clients, chains and supermarkets. As of December 31, 2016, the accounts receivable from the three most important supermarket chains in Chile and Argentina represent 27.1% (29.1% in 2015) of the total accounts receivable.

 

As indicated in the Risk management note (Note 5), for Credit Risk purposes, the Company acquires credit insurance policies to cover approximately 90% and 99% of the significant accounts receivable balances domestic and export, respectively, of the total of the account receivables. Regarding amounts aged more than 6 months and for which no allowances have been constituted, they correspond mainly to amounts already covered by the credit insurance policies. In addition, there are amounts overdue within ranges for which, in accordance with current policies are only partially impaired for, based on a case by case analysis.

 

For the above mentioned, management estimates that it does not require establishing allowances for further deterioration, in addition to those already constituted based on an aging analysis of these balances.

 

The write-offs of our doubtful clients are once all pre-trial and judicial, efforts have been made and exhausted all means of payment, with the proper demonstration of the insolvency of customers. This process of punishment normally takes more than 1 year.

 

 

F-63


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

The movement of the impairment losses provision for accounts receivable is as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Balance at the beginning of year

(3,936,871)

(3,153,132)

Impairment estimate for accounts receivable

(1,352,722)

(1,883,258)

Uncollectible accounts

219,222

264,618

Back of unused provisions

1,031,841

557,106

Effect of translation into presentation currency

200,616

277,795

Total

(3,837,914)

(3,936,871)

 

F-64


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 15 Accounts and transactions with related companies

 

 

Transactions between the Company and its subsidiaries occur in the normal course of operations and have been eliminated during the consolidation process.

 

The amounts indicated as transactions in the following table relate to trade operations with related companies, which are under similar terms than what a third party would get respect to price and payment conditions. There are no uncollectible estimates decreasing accounts receivable or guarantees provided to related companies.

 

Balances and transactions with related companies consist of the following:

 

(1)  Business operations agreed upon in Chilean Pesos. Companies not under a current trade account agreement not accrue interest and have payment terms of 30 days.

 

(2)  Business operations agreed upon in Chilean Pesos. The remaining balance accrues interest at 90-days active bank rate (TAB) plus an annual spread. Interests is paid or charged against the trade current account.

 

(3)  Business operations in foreign currencies, not covered by a current trade account, that do not accrue interest and have payment terms of 30 days. Balances are presented at the closing exchange rate.

 

(4)   An agreement between the subsidiary Compañía Pisquera de Chile S.A. with Cooperativa Agrícola Control Pisquero de Elqui and Limarí Ltda. due to differences resulting from the contributions made by the latter. It establishes a 3% annual interest over capital, with annual payments to be made in eight instalments of UF 1,124 each. Beginning February 28, 2007 and UF 9,995 bullet payment at the last contribution date. In accordance with the contract, Cooperativa Agrícola Control Pisquero de Elqui and Limarí Ltda. renew the contract for a period of nine years. Consequently, the UF 9,995 will pay in ten instalments of UF 1,200 each one and a final payment of UF 2,050, beginning February 28, 2015.

 

(5)   An agreement of grape supply between the subsidiary Compañía Pisquera de Chile S.A. with Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda. These contracts stipulate a 3% annual interest on the capital, with a term of eight years, and annual payments due on May 31, 2018 and May 31,2020.

 

The transaction schedule includes all the transactions made with related parties.

 

The detail of the accounts receivable and payable from related companies as of December 31, 2016 and 2015, is as follows:

 

F-65


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

Accounts receivable from related companies

 

Current:

 

Tax ID

Company

Country of origin

Ref.

Relationship

Transaction

Currency

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

0-E

Bebidas Bolivianas BBO S.A.

Bolivia

(3)

Associated

Sales of products

USD

42,006

78,810

0-E

Pepsi Cola Panamericana S.R.L.

Perú

(3)

Associated with the controller

Sales of products

USD

1,149

1,149

76,028,758-K

Norgistics Chile S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

-

110

76,029,109-9

Inversiones Chile Chico Ltda.

Chile

(1)

Related to the controller

Billed services

CLP

526

5,353

76,178,803-5

Viña Tabalí S.A.

Chile

(1)

Related to the controller

Billed services

CLP

10,513

29,817

77,051,330-8

Cervecería Kunstmann Ltda.

Chile

(1)

Related to the controller

Sales of products

CLP

120,458

142,789

77,755,610-K

Comercial Patagona Ltda.

Chile

(1)

Joint venture

Sales of products

CLP

1,035,566

738,270

77,755,610-K

Comercial Patagona Ltda.

Chile

(1)

Joint venture

Rental of cranes

CLP

3,215

2,875

78,780,780-1

Operaciones y Servicios Enex Ltda.

Chile

(1)

Related to the controller

Sales of products

CLP

13,058

90,323

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

(5)

Shareholder to subsidiary

Advance purchase

CLP

14,393

1,065,214

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

(1)

Shareholder to subsidiary

Sales of products

CLP

7,450

24,027

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

(4)

Shareholder to subsidiary

Loan

U.F.

30,542

29,589

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

(5)

Shareholder to subsidiary

Sales of products

U.F.

76,620

74,529

90,081,000-8

Compañía Chilena de Fósforos S.A.

Chile

(1)

Shareholder to subsidiary

Sales of products

CLP

2,575

5,651

90,160,000-7

Compañía Sud Americana de Vapores S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

458

522

90,703,000-8

Nestlé Chile S.A.

Chile

(1)

Shareholder to subsidiary

Sales of products

CLP

14,747

-

91,021,000-9

Invexans S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

4,552

3,723

91,705,000-7

Quiñenco S.A.

Chile

(1)

Shareholder Controller

Sales of products

CLP

1,937

3,070

92,011,000-2

Empresa Nacional de Energía ENEX S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

-

2,136

92,048,000-4

SAAM S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

1,437

-

93,920,000-2

Antofagasta Minerals S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

3,479

4,198

94,625,000-7

Inversiones Enex S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

258,306

203,349

96,427,000-7

Inversiones y Rentas S.A.

Chile

(1)

Controller

Sales of products

CLP

-

12,664

96,536,010-7

Inversiones Consolidadas Limitada

Chile

(1)

Related to the controller

Sales of products

CLP

1,513

1,409

96,571,220-8

Banchile Corredores de Bolsa S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

3,096

1,073

96,591,040-9

Empresas Carozzi S.A.

Chile

(1)

Shareholder of joint operation

Sales of products

CLP

76,704

301,882

96,645,790-2

Socofin S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

-

10

96,819,020-2

Agrícola El Cerrito S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

30

30

96,847,140-6

Inmobiliaria Norte Verde S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

30

40

96,919,980-7

Cervecería Austral S.A.

Chile

(1)

Joint venture

Sales of products

CLP

255,330

29,502

97,004,000-5

Banco de Chile

Chile

(1)

Related to the controller

Sales of products

CLP

120,547

126,435

99,525,700-9

Las Margaritas S.A.

Chile

(1)

Related to the controller

Sales of products

CLP

-

47

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Sales of products

CLP

73,511

358,428

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Transport service

CLP

39,669

881,499

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Interests

CLP

219,835

219,647

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Sales service

CLP

96,572

118,292

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Shared service

CLP

243,689

182,822

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Collection service

CLP

312

49,646

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(2)

Joint venture

Remittanse send

CLP

750,000

-

Total

 

 

 

 

 

 

3,523,825

4,788,930

 

 

Non Current:

 

Tax ID

Company

Country of origin

Ref.

Relationship

Transaction

Currency

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

(4)

Shareholder to subsidiary

Loan

U.F.

190,040

209,330

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limari Ltda.

Chile

(4)

Shareholder to subsidiary

Sales of products

U.F.

166,625

236,608

Total

 

 

 

 

 

 

356,665

445,938

 

F-66


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Accounts payable to related companies

 

Current:

 

Tax ID

Company

Country of origin

Ref.

Relationship

Transaction

Currency

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

0-E

Amstel Brouwerijen B.V.

Holanda

(3)

Related to the controller

License and technical assiStance

Euros

64,932

246,334

0-E

Banco Amambay S.A.

Holanda

(3)

Associated

Commissions

PYG

34

-

0-E

Grafica y Editorial Intersuda S.A.

Holanda

(3)

Related to the controller

Purchase of products

PYG

1,604

-

0-E

Heineken Brouwerijen B.V.

Holanda

(3)

Related to the controller

License and technical assistance

Euros

3,344,215

6,568,594

0-E

Heineken Brouwerijen B.V.

Holanda

(3)

Related to the controller

Purchase of products

Euros

787,873

307,118

0-E

Heineken Nederland Supply

Francia

(3)

Related to the controller

License and technical assistance

Euros

-

37,772

0-E

Heineken supply chain B.V.

Francia

(3)

Related to the controller

Purchase of products

Euros

-

11,647

0-E

Nestlé Waters Management & Tecnology S.A.S.

Uruguay

(3)

Related to the controller

Purchase of products

Euros

-

12,191

0-E

Nestlé Waters Marketing & Distribution S.A.S.

Chile

(3)

Related to the controller

Purchase of products

Euros

-

21,861

0-E

Pespsi Cola Manufacturing Co. of Uruguay S.R.L.

Chile

(3)

Related to the controller

Purchase of products

USD

-

151,578

0-E

Watt's Alimentos S.A.

Chile

(3)

Related to the controller

Purchase of products

USD

2,196

-

76,115,132-0

Canal 13 S.p.A.

Chile

(1)

Related to the controller

Marketing services

CLP

333,658

21,100

76,481,675-7

Cerveceria Szot S.p.A.

Chile

(1)

Related to the controller

Purchase of products

CLP

4,930

-

77,051,330-8

Cervecería Kunstmann Ltda.

Paraguay

(1)

Shareholder to subsidiary

Purchase of products

CLP

6,691

15,707

77,755,610-K

Comercial Patagona Ltda.

Chile

(1)

Joint venture

Marketing services

CLP

37,889

24,694

78,105,460-7

Alimentos Nutrabien S.A.

Chile

(1)

Joint venture

Purchase of products

CLP

315

212

78,259,420-6

Inversiones PFI Chile Ltda.

Chile

(1)

Shareholder to subsidiary

Purchase of products

CLP

846,035

1,195,665

81,805,700-8

Cooperativa AgrÍcola Control Pisquero de Elqui y Limarí Ltda.

Chile

(1)

Shareholder to subsidiary

Purchase of products

CLP

41,667

-

84,356,800-9

Watt´s S.A.

Chile

(1)

Shareholder of joint operation

Purchase of products

CLP

-

13,205

89,010,400-2

Alusa Chile S.A.

Chile

(1)

Related to the controller

Purchase of products

CLP

-

437,884

92,011,000-2

Empresa Nacional de Energía Enex S.A.

Chile

(1)

Related to the controller

Electric service

CLP

124,255

-

94,058,000-5

Servicios Aeroportuarios Aerosan S.A.

Chile

(1)

Related to the controller

Transport service

CLP

1,273

193

96,591,040-9

Empresas Carozzi S.A.

Chile

(1)

Shareholder of joint operation

Purchase of products

CLP

1,930,063

-

96,689,310-9

Transbank S.A.

Chile

(1)

Related to the controller

Commission

CLP

2,955

25,911

96,798,520-1

Saam Extraportuarios S.A.

Chile

(1)

Related to the controller

Transport service

CLP

-

17

96,810,030-0

Radiodifusion S.p.A

Chile

(1)

Related to the controller

Marketing services

CLP

19,018

-

96,894,740-0

Banchile Factoring S.A.

Chile

(1)

Related to the controller

Factoring service

CLP

78,591

-

96,919,980-7

Cervecería Austral S.A.

Chile

(1)

Joint venture

Purchase of products

CLP

1,462,888

414,400

97,004,000-5

Banco de Chile

Chile

(1)

Related to the controller

Billed services

CLP

41,001

2,431

99,540,870-8

Aguas de Antofagasta S.A.

Chile

(1)

Related to the controller

Water service

CLP

-

36,879

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Purchase of products

CLP

36,834

63,212

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Consignation sales

CLP

217,689

2,015,613

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

(1)

Joint venture

Discount fleet

CLP

143,465

-

Total

 

 

 

 

 

 

9,530,071

11,624,218

 

 

F-67


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Most significant transactions and effects on results:

The following are the most significant transactions with related entities that are not subsidiaries of the Company and their effect on the Consolidated Statement of Income:

Tax ID

Company

Country of origin

Relationship

Transaction

For the years ended as of December 31,

2016

2015

2014

Amounts

(Charges)/Credits (Effect on Income)

Amounts

(Charges)/Credits (Effect on Income)

Amounts

(Charges)/Credits (Effect on Income)

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

0-E

Amstel Brouwerijen B.V

Holanda

Related to the controller

License and technical assistance

165,995

(165,995)

229,967

(229,967)

161,865

(161,865)

0-E

Bebidas Bolivianas BBO S.A.

Bolivia

Associated

Sales of products

396,076

150,509

209,292

79,531

-

-

0-E

Bebidas Bolivianas BBO S.A.

Bolivia

Associated

Contribution of capital

2,174,370

-

1,921,245

-

-

-

0-E

Central Cervecera de Colombia S.A.S.

Colombia

Joint operation

Contribution of capital

22,943,861

-

19,941,532

-

-

-

0-E

Heineken Brouwerijen B.V.

Holanda

Related to the controller

License and technical assistance

9,445,557

(9,445,557)

9,331,241

(9,331,241)

6,338,435

(6,338,435)

0-E

Heineken Brouwerijen B.V.

Holanda

Related to the controller

Billing services

82,475

(52,266)

27,904

(27,904)

95,533

(95,533)

0-E

Heineken Brouwerijen B.V.

Holanda

Related to the controller

Purchase of products

-

-

71,107

-

295,899

-

0-E

Heineken Brouwerijen B.V.

Holanda

Related to the controller

Sales of products

161,220

120,915

-

-

208,932

79,394

0-E

Nestle Waters S.A.

Italy

Shareholder to subsidiary

Royalty paid

432,535

(432,535)

308,527

(308,527)

204,010

(204,010)

76,115,132-0

Canal 13 S.p.A.

Chile

Related to the controller

Advertising

3,427,941

(2,661,759)

1,554,332

(405,349)

3,318,107

(1,196,948)

76,178,803-5

Viña Tabalí S.A.

Chile

Related to the controller

Billed services

52,470

52,470

50,787

50,787

64,321

64,321

76,313,970-0

Inversiones Irsa Ltda.

Chile

Controller

Dividends paid

4,132,618

-

4,089,832

-

-

-

77,051,330-8

Cervecería Kunstmann Ltda.

Chile

Shareholder to subsidiary

Sales of products

522,566

418,052

405,652

324,522

317,990

254,392

77,755,610-K

Comercial Patagona Ltda.

Chile

Joint venture

Sales of products

4,259,983

1,746,594

2,679,985

1,098,794

1,410,939

578,485

78,259,420-6

Inversiones PFI Chile Ltda.

Chile

Shareholder to subsidiary

Purchase of products

10,083,606

-

8,692,744

-

-

-

78,259,420-6

Inversiones PFI Chile Ltda.

Chile

Shareholder to subsidiary

Billed services

3,234,158

3,234,158

2,649,644

2,649,644

-

-

78,780,780-1

Operaciones y Servicios Enex Ltda.

Chile

Related to the controller

Sales of products

224,387

183,997

328,256

262,605

-

-

79,985,340-K

Cervecera Valdivia S.A.

Chile

Shareholder to subsidiary

Dividends paid

633,668

-

489,942

-

511,172

-

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

Shareholder to subsidiary

Loan

28,256

6,815

29,589

5,827

27,681

7,975

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

Shareholder to subsidiary

Sales of products

76,619

9,285

74,529

8,487

71,616

11,411

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

Shareholder to subsidiary

Purchase of grape

4,255,971

-

6,226,156

-

5,027,758

-

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

Shareholder to subsidiary

Sales of products

-

-

8,071

6,457

-

-

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

Shareholder to subsidiary

Dividends paid

599,123

-

791,836

-

617,964

-

81,805,700-8

Cooperativa Agrícola Control Pisquero de Elqui y Limarí Ltda.

Chile

Shareholder to subsidiary

Billed services

-

-

181,437

181,437

-

-

89,010,400-2

Alusa Chile S.A.

Chile

Related to the controller

Purchase of products

3,223,272

-

2,665,007

-

1,562,351

-

90,081,000-8

Compañía Chilena de Fósforo S.A.

Chile

Shareholder to subsidiary

Dividends paid

1,273,753

-

4,055,034

-

1,637,775

-

90,703,000-8

Nestlé Chile S.A.

Chile

Shareholder to subsidiary

Dividends paid

3,530,565

-

2,704,376

-

2,581,736

-

91,705,000-7

Quiñenco S.A.

Chile

Shareholder to Controller

Sales of products

13,984

11,186

14,509

14,509

-

-

93,920,000-2

Antofagasta Minerals S.A.

Chile

Related to the controller

Sales of products

35,532

28,069

-

-

-

-

94,625,000-7

Inversiones Enex S.A

Chile

Related to the controller

Sales of products

1,161,918

906,296

636,707

496,631

-

-

96,657,690-7

Inversiones Punta Brava S.A.

Chile

Related to the controller

Sales of products

-

-

1,587

1,270

-

-

96,427,000-7

Inversiones y Rentas S.A.

Chile

Controller

Office lease

11,463

11,463

11,006

11,006

10,539

10,539

96,427,000-7

Inversiones y Rentas S.A.

Chile

Controller

Dividends paid

32,109,822

-

31,777,378

-

32,701,972

-

96,571,220-8

Banchile Corredores de Bolsa S.A.

Chile

Related to the controller

Investments

61,400,000

-

225,840,000

-

315,790,000

797,953

96,571,220-8

Banchile Corredores de Bolsa S.A.

Chile

Related to the controller

Investment Rescue

170,500,000

402,369

231,800,000

583,333

-

-

96,591,040-9

Empresas Carozzi S.A.

Chile

Shareholder of joint operation

Sales of products

311,666

249,322

-

-

-

-

96,919,980-7

Cervecería Austral S.A.

Chile

Joint venture

Sales of products

62,444

27,788

36,560

16,269

315,650

126,260

96,919,980-7

Cervecería Austral S.A.

Chile

Joint venture

Purchase of products

5,438,419

-

4,776,140

-

3,525,715

-

96,919,980-7

Cervecería Austral S.A.

Chile

Joint venture

Billed services

234,327

234,327

425,165

425,165

231,038

231,038

97,004,000-5

Banco de Chile

Chile

Related to the controller

Sales of products

87,772

48,800

39,148

25,446

60,472

21,165

97,004,000-5

Banco de Chile

Chile

Related to the controller

Derivatives

35,318,178

2,006,627

105,973,453

1,708,487

2,595,060

(1,637)

97,004,000-5

Banco de Chile

Chile

Related to the controller

Investments

61,400,000

-

204,050,000

-

181,200,794

1,427,444

97,004,000-5

Banco de Chile

Chile

Related to the controller

Leasing paid

87,457

2,266

123,316

(23,901)

224,872

(24,155)

97,004,000-5

Banco de Chile

Chile

Related to the controller

Investment Rescue

61,400,000

247,101

219,500,000

770,364

-

-

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

Joint venture

Remittanse received

-

-

33,298,001

-

31,367,766

-

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

Joint venture

Remittanse send

750,000

-

27,189,651

-

31,144,541

-

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

Joint venture

Interests

-

-

287,243

287,243

363,945

363,945

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

Joint venture

Sales of products

5,973

2,745

13,540

6,223

15,097

9,511

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

Joint venture

Billed services

1,553,943

1,553,943

7,633,582

7,633,582

6,990,442

6,990,442

99,542,980-2

Foods Compañía de Alimentos CCU S.A.

Chile

Joint venture

Consignation sales

5,115,078

-

24,067,498

-

23,303,360

-

 

 

 

 

 

 

 

 

 

 

 

 

 

F-68


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Remuneration of the Management key employees

 

The Company is managed by a Board of Directors comprised of 9 members, each of whom is in office for a 3-year term and may be re-elected.

 

The Board was appointed at the Ordinary Shareholders´ Meeting held on April 13, 2016, being elected Messrs. Andrónico Luksic Craig, Francisco Pérez Mackenna, Pablo Granifo Lavín, Rodrigo Hinzpeter Kirberg, Marc Busain, Carlos Molina Solís, Didier Debrosse, José Miguel Barros van Hövell tot Westerflier y Vittorio Corbo Lioi, the latter independent according to article 50 bis of Law Nº18,046. The Chairman and the Vice Chairman, as well as the members of the Audit Committee were appointed at the Board of Directors´ meeting held on April 13, 2016. At the same meeting, and according to article 50 bis of Law N° 18,046, the independent Director Mr. Vittorio Corbo Lioi appointed the other members of the Directors Committee, which is composed of Directors Messrs. Pérez, Molina y Corbo. Additionally, Messrs. Corbo y Molina were appointed as members of the Audit Committee, both meeting the independence criteria under the Securities Exchange Act of 1934, the Sarbanes-Oxley Act of 2002 and the New York Stock Exchange Rules. The Board of Directors also resolved that Directors Messrs. Pérez y Barros shall participate in the Audit Committee´s meetings as observers.

 

As agreed to at the Ordinary Shareholders´ Meeting held on April 13, 2016, the remuneration of the Directors consists on a gross monthly fee for attendance to Board Meetings of UF 100 per Director, and UF 200 for the Chairman, independent of the number of meetings held within such period, plus an amount equivalent to 3% of the distributed dividends, for the whole Board, at a rate of one-ninth for each Director and in proportion to the time each one served as such during the year 2016. If the distributed dividends exceed 50% of the net profits, the Board of Directors’ variable remuneration shall be calculated over a maximum 50% of such profits.

 

Additionally, those Directors that are members of the Directors Committee receive a gross remuneration of UF 34 for each meeting they attend, plus the amount that, as the percentage of the dividends, is required to complete one third of the total remuneration a Director is entitled to, pursuant to article 50 bis of Law Nº 18,046 and Regulation N° 1956 of the SVS. Directors that are members of the Audit Committee receive a gross monthly remuneration of UF 25.

 

According to the above, as of December 31, 2016, the Directors received ThCh$ 3,215,759 (ThCh$ 2,976,684 in 2015 and ThCh$ 2,746,921 in 2014) in meeting attendance fees and dividend participation. In addition, ThCh$ 212,665 (ThCh$ 191,416 in 2015 and ThCh$ 117,342 in 2014) were paid as meeting attendance fees and dividend participation to the Senior Management of the Parent Company.

 

As of December 31, 2016, the remuneration corresponding to the key personal was ThCh$ 7,565,658 (ThCh$ 5,497,192 in 2015 and ThCh$ 5,191,018 in 2014). The Company grants annual discretionary and variable bonuses to the top key employees, which are not subject to an agreement and are decided on the basis of the compliance with individual and corporate goals and depending on the year results.

 

F-69


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 16 Inventories

 

The inventory balances were as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Finished products

76,323,417

50,873,881

In process products

1,935,157

1,828,386

Raw material

113,232,691

113,716,967

In transit raw material

4,460,822

3,707,440

Materials and products

5,675,945

5,926,122

Realizable net value estimate and obsolescence

(2,337,354)

(1,825,381)

Total

199,290,678

174,227,415

 

The Company wrote off a total of ThCh$ 2,012,748, ThCh$ 2,057,704 and ThCh$ 1,369,096 relating to inventory shrinkage and obsolescence for the year ended December 31, 2016, 2015 y 2014, respectively.

 

Additionally, an estimate for obsolescence inventories include amounts related to low turnover, technical obsolescence and product recalls from the market.

 

Movement of Realizable net value and obsolescence estimate is as follows:

 

 

As of December 31, 2016

As of December 31, 2015

As of December 31, 2014

 

 

ThCh$

ThCh$

ThCh$

Initial balance

(1,825,381)

(2,589,518)

(1,286,695)

Inventories write-down estimation

(2,551,828)

(1,469,233)

(2,682,310)

Inventories recognised as an expense

2,012,748

2,057,704

1,369,096

Business combination effect

27,107

175,666

10,391

Total

(2,337,354)

(1,825,381)

(2,589,518)

 

As of December 31, 2016, 2015 and 2014, the Company does not have any inventory pledged as guarantee against financial obligations.

 

F-70


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 17 Biological current assets

 

The Company recorded under Biological current assets the agricultural activities (grapes) derived from production of plantations that will be destined to be an input to the following process of the wine production.

 

The costs associated to the agricultural activities (grapes) are accumulated to the harvest date.

 

The valuation of Biological current assets is described in Note 2, 2.10.

 

The movement of Biological current assets were as follows:

 

 

 

 

ThCh$

As of January 1, 2015

 

Historic cost

7,633,591

Book Value

7,633,591

 

 

As of December 31, 2015

 

Acquisitions

18,192,939

Decreases due to harvesting

(18,193,190)

Book Value

7,633,340

 

 

As of December 31, 2015

 

Historic cost

7,633,340

Book Value

7,633,340

 

 

As of December 31, 2016

 

Acquisitions

19,611,307

Decreases due to harvesting

(19,296,268)

Book Value

7,948,379

 

 

As of December 31, 2016

 

Historic cost

7,948,379

Book Value

7,948,379

 

F-71


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 18  Other non-financial assets

 

The Company maintained the following other non-financial assets:

 

 

As of December 31, 2016

As of December 31, 2015

 

Current

Non current

Current

Non current

 

ThCh$

ThCh$

ThCh$

ThCh$

Insurance paid

3,038,856

-

3,512,317

-

Advertising

5,819,736

2,567,939

4,822,197

2,652,382

Advances to suppliers

5,269,826

-

7,438,102

-

Guarantees paid

50,590

227,738

99,493

228,749

Consumables

433,570

-

526,645

-

Dividends receivable

245,073

-

150,343

-

Recoverable taxes (1)

-

1,231,414

-

1,303,925

Cost of subsidiaries acquired (2)

-

641,489

-

-

Other

1,001,486

700,631

1,105,276

1,035,898

Total

15,859,137

5,369,211

17,654,373

5,220,954

 

(1) Corresponds to the tax profit minimum and VAT credit exporter, both registered in the argentine subsidiaries, whose term of recovery is estimated over a year.

(2) See Note 1, (2).

 

 

Note 19 Investment accounted for by the equity method

 

Joint ventures and Associates

 

As of December 31, 2016 and 2015, the Company recorded investments qualifying as joint venture and associates.

 

The share value of the investments in joint ventures and associates is as follows:

 

 

Percentage of participation

As of December 31, 2016

As of December 31, 2015

%

ThCh$

ThCh$

Cervecería Austral S.A. (1)

50.00

5,548,458

5,043,071

Foods Compañía de Alimentos CCU S.A. (2)

50.00

5,624,391

11,582,085

Central Cervecera de Colombia S.A.S. (3)

50.00

35,449,038

18,718,832

Total joint ventures

 

46,621,887

35,343,988

Bebidas Bolivianas BBO S.A. (4)

34.00

17,281,665

14,276,937

Other companies

 

501,394

374,338

Total associates

 

17,783,059

14,651,275

Total

 

64,404,946

49,995,263

 

F-72


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The above mentioned values include the goodwill generated through the acquisition of the following joint venture and associate, which are presented net of any impairment loss:

 

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Cervecería Austral S.A.

 

1,894,770

1,894,770

Bebidas Bolivianas BBO S.A.

 

9,032,617

7,648,453

Total

 

10,927,387

9,543,223

 

The results accrued in joint ventures and associates are as follows:

 

 

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Cervecería Austral S.A.

754,326

247,180

157,836

Foods Compañía de Alimentos CCU S.A.

(519,536)

(1,251,392)

(334,771)

Central Cervecera de Colombia S.A.S.

(3,969,699)

(2,668,179)

-

Total joint ventures

(3,734,909)

(3,672,391)

(176,935)

Bebidas Bolivianas BBO S.A.

(1,805,548)

(1,557,886)

(1,019,011)

Other companies

(20,065)

2,142

-

Total associates

(1,825,613)

(1,555,744)

(1,019,011)

Total

(5,560,522)

(5,228,135)

(1,195,946)

 

Changes in investments in joint ventures and associates during such periods are as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Balance at the beginning of year

49,995,263

31,998,620

Business combination effect

25,118,232

23,387,006

Participation in the joint ventures and associates (loss)

(5,560,522)

(5,228,135)

Dividends received

(245,073)

(150,343)

Increase (decrease) through changes in ownership interests

(5,426,209)

-

Others

523,255

(11,885)

Total

64,404,946

49,995,263

 

Following are the significant matters regarding the investments accounted by the equity method:

 

(1) Cervecería Austral S.A.

 

A closed stock company that operates a beer manufacturing facility in the southern end of Chile, being the southernmost brewery in the world.

 

(2) Foods Compañía de Alimentos CCU S.A.

 

A closed stock company devoted to the production and marketing of food products such as like cookies and other baked goods, caramels, candy and cereal, among others.

 

On November 26, 2015, Foods signed an agreement of sale with Empresas Carozzi S.A., under which the first sold to the second machinery, equipment and brands related to products marketed under the brands Natur and Calaf. The amount of this transaction was ThCh$ 14,931,000 and CCU recognized a net loss after taxes for an amount of ThCh$ 1,034,638, corresponding to their participation.

 

F-73


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

On December 16, 2016, Foods and the subsidiary CCU Inversiones S.A., proceeded to acquire 49,99999% and 0.0001%, respectively of the shares of Alimentos Nutrabien S.A. As a consequence above mentioned the only shareholders direct of that company are: (i) Food´s with 99.99999% of the share capital, and (ii) CCU investments S.A. with a 0.0001% of the share capital, respectively. The amount of this transaction was UF 545.000, equivalent to ThCh$ 14.352.706.

 

(3) Central Cervecera de Colombia S.A.S.

 

On November 10, 2014, CCU, directly and through its subsidiaries CCU Inversiones II Limitada, and Postobón have established a joint arrangements through a company named Central Cervecera de Colombia S.A.S. (the "Company"), in which CCU and Postobón participate as equal shareholders. The purpose of this Company is the beer and non-alcoholic drinks production, marketing and distribution based on malt. The Parties will invest in the Company an approximate amount of US$ 400,000,000, following a gradual investment plan conditioned to the fulfillment of certain milestones. As of December 31, 2016 CCU Inversiones II Limitada paid US$ 68,078,797 (US$ 33,901,562 in 2015). The partnership involves the construction of a beer production plant, with an annual total capacity of 3,000,000 hectoliters.

 

Committed capital payments have been made on the following dates: November 20, 2014, for US$ 2,411,019 (equivalents to ThCh$ 1,445,478; March 25 and 7 July,  2015 for US$ 7,749,931 and US$ 23,740,612 (equivalents to ThCh$ 4,833,244 and ThCh$ 15,108,288, respectively and on August 30, 2016 was a new increased in capital for an amount of US$ 34,177,235 (equivalents to ThCh$ 22,943,861).

 

 

(4) Bebidas Bolivianas BBO S.A.

 

On May 7, 2014, the Company acquired 34% of the stock rights of Bebidas Bolivianas BBO S.A. a Bolivian and a closed stock company that produces soft drinks and beers in three plants located in Santa Cruz de la Sierra and Nuestra Señora de la Paz cities. The amount of this transaction was ThCh$ 13,776,885. On December 9, 2015, the Company paid an increased of capital for an amount of US$ 2,720,000 (equivalents to ThCh$ 1,921,244). On June 8, 2016 and November 17, 2016, the Company paid an increased of capital for an amount of US$ 2,221,696 (equivalents to ThCh$ 1,510,420) and US$ 1,019,971 (equivalents to ThCh$ 663,951), respectively.

 

 

The Company does not have any contingent liabilities related to joint ventures and associates as December 31, 2016.

 

F-74


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The summarized financial information of these companies as of December 31, 2016, 2015 and 2014 and the figures for each entity 100% of each in summary form are as follows:

 

 

Joint ventures

Associated

Joint ventures

Associated

Joint ventures

Associated

 

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Income Statement (Summarized)

 

 

 

 

 

 

Net sales

63,926,397

19,733,853

59,187,508

18,310,272

46,399,652

8,470,716

Operating result

(11,913,526)

(4,159,093)

(6,796,020)

(4,039,249)

212,503

(2,882,721)

Net income for year

(7,287,727)

(4,712,596)

(6,803,143)

(4,573,734)

(392,427)

(2,920,431)

Other comprehensive income

(3,451,487)

(7,965,214)

(2,494,511)

-

1,312,608

3,719,889

Depreciation and amortization

(2,104,820)

(2,698,849)

(1,998,935)

(534,485)

(1,936,455)

(1,091,414)

 

 

 

 

 

 

 

 

As of December 31, 2016

As of December 31, 2015

As of December 31, 2015

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Assets and Liabilities

 

 

 

 

 

 

Current assets

64,587,798

7,602,940

57,908,034

9,326,003

15,625,609

6,987,602

Non-current assets

50,994,744

30,504,073

29,453,402

31,393,842

39,076,178

17,664,655

Current liabilities

23,043,784

5,886,879

6,233,586

6,086,146

17,550,702

4,467,768

Non-current liabilities

2,350,385

7,789,367

3,720,129

9,494,421

2,725,097

5,244,421

 

 

 

 

 

 

 

F-75


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 20 Intangible assets other than goodwill

 

The intangible assets movement during the years ended as of December 31, 2015 and 2016 was as follows:

 

 

Trademarks

Software programs

Water rights

Distribution rights

Total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

As of January 1, 2015

 

 

 

 

 

Historic cost

58,720,268

21,353,252

1,914,139

1,046,487

83,034,146

Accumulated amortization

-

(14,281,717)

-

(95,534)

(14,377,251)

Book Value

58,720,268

7,071,535

1,914,139

950,953

68,656,895

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

Additions

-

3,160,435

-

104,739

3,265,174

Additions by business combination (1)

7,747,581

-

-

-

7,747,581

Transfers (2)

(3,266,332)

-

-

-

(3,266,332)

Divestitures (cost)

-

(3,748)

-

-

(3,748)

Divestitures (amortization)

-

3,748

-

-

3,748

Amortization of year

-

(1,814,784)

-

(126,877)

(1,941,661)

Conversion effect

(2,235,479)

(297,814)

-

(247,219)

(2,780,512)

Effect of conversion (amortization)

-

164,652

-

22,210

186,862

Book Value

60,966,038

8,284,024

1,914,139

703,806

71,868,007

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

Historic cost

60,966,038

24,212,125

1,914,139

904,007

87,996,309

Accumulated amortization

-

(15,928,101)

-

(200,201)

(16,128,302)

Book Value

60,966,038

8,284,024

1,914,139

703,806

71,868,007

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

Additions

40,000

4,533,631

219,163

-

4,792,794

Additions by business combination (1)

5,614,575

-

-

-

5,614,575

Divestitures (cost)

-

(167,825)

(42,243)

-

(210,068)

Divestitures (amortization)

-

197,910

-

-

197,910

Amortization of year

-

(2,472,425)

-

(389,166)

(2,861,591)

Conversion effect

(1,714,990)

(213,166)

-

(140,990)

(2,069,146)

Effect of conversion (amortization)

-

130,442

-

215,927

346,369

Book Value

64,905,623

10,292,591

2,091,059

389,577

77,678,850

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

Historic cost

64,905,623

28,364,765

2,091,059

763,017

96,124,464

Accumulated amortization

-

(18,072,174)

-

(373,440)

(18,445,614)

Book Value

64,905,623

10,292,591

2,091,059

389,577

77,678,850

 

(1) See Note 1, letter a) and d).

(2) See Note 24, letter a).

 

 

There are no restriction or any pledge against on intangible assets.

 

F-76


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The detail of the Trademarks appears below:

 

Operating segment

Cash Generating Unit

As of December 31, 2016

As of December 31, 2015

(CGU)

ThCh$

ThCh$

Chile

Embotelladoras Chilenas Unidas S.A.

31,476,163

25,861,588

 

Manantial S.A.

1,166,000

1,166,000

 

Compañía Pisquera de Chile S.A.

1,363,782

1,363,782

 

Compañía Cerveceria Kunstmann S.A.

286,744

286,518

 

Subtotal

34,292,689

28,677,888

International Business

CCU Argentina S.A. and subsidiaries

4,774,066

6,171,061

 

Marzurel S.A., Coralina S.A. and Milotur S.A.

2,822,016

2,932,762

 

Bebidas del Paraguay S.A. y Distribuidora del Paraguay S.A.

3,234,664

3,440,608

 

Subtotal

10,830,746

12,544,431

Wines

Viña San Pedro Tarapacá S.A.

19,782,188

19,743,719

 

Subtotal

19,782,188

19,743,719

Total

 

64,905,623

60,966,038

 

Management has not identified any evidence of impairment of intangible assets. Respect to trademarks with indefinite useful life, used the same methodology which is designated in Note 21.

 

F-77


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 21 Goodwill

 

The goodwill movements during the years ended as of December 31, 2016 and 2015 was as follows:

 

 

Goodwill

 

ThCh$

As of January 1, 2015

 

Historic cost

86,779,903

Book Value

86,779,903

 

 

As of December 31, 2015

 

Additions by business combination (1)

16,189,798

Transfers (2)

(2,856,245)

Conversion effect

(623,084)

Book Value

99,490,372

 

 

As of December 31, 2015

 

Historic cost

99,490,372

Book Value

99,490,372

 

 

As of December 31, 2016

 

Conversion effect

(2,827,349)

Book Value

96,663,023

 

 

As of December 31, 2016

 

Historic cost

96,663,023

Book Value

96,663,023

 

(1) See Note 1, letter d).

(2) See Note 24, letter a).

 

Goodwill from investments acquired in business combinations is assigned as of the acquisition date to the Cash Generating Units (CGU), or group of CGUs that it is expected will benefit from the business combination synergies. The book value of the goodwill of the investments assigned to the CGUs inside the Company segments are:

 

Operating segment

Cash Generating Unit

As of December 31, 2016

As of December 31, 2015

(CGU)

ThCh$

ThCh$

Chile

Embotelladoras Chilenas Unidas S.A.

25,257,686

25,257,686

 

Manantial S.A.

8,879,245

8,879,245

 

Compañía Pisquera de Chile S.A.

9,808,550

9,808,550

 

Los Huemules S.R.L.

47,443

47,443

 

Subtotal

43,992,924

43,992,924

International Business

CCU Argentina S.A. and subsidiaries

6,851,916

8,864,698

 

Marzurel S.A., Coralina S.A. and Milotur S.A.

7,260,675

7,701,975

 

Bebidas del Paraguay S.A. y Distribuidora del Paraguay S.A.

6,141,364

6,514,631

 

Subtotal

20,253,955

23,081,304

Wines

Viña San Pedro Tarapacá S.A.

32,416,144

32,416,144

 

Subtotal

32,416,144

32,416,144

Total

 

96,663,023

99,490,372

 

 

F-78


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Goodwill assigned to the CGU is subject to impairment tests annually or with a higher frequency in case there are indications that any of the CGU could experience impairment. The recoverable amount of each CGU is determined as the higher of value in use or fair value less costs to sell. To determine the value in use, the Company has used cash flow projections over a 5-year span, based on the budgets and projections reviewed by Management for the same term and with an average grown-rate of 3%. The rates used to discount the projected cash flows reflect the market assessment of the specific risks related to the corresponding CGU. The pre-tax discount rates used range from a 9.5% to 12.8%. Given the materiality of the amounts involved, it was not considered relevant to describe additional information in this Note. A reasonable change in assumptions would not result in an impairment to goodwill.

 

As December 31, 2016, the Company has not identified any evidence of impairment of goodwill.

 

F-79


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 22 Property, plant and equipment

 

The movement of Property, plant and equipment is as follows:

 

 

Land, buildings and contruction

Machinery and equipment

Bottles and containers

Other Equipment

Assets under contruction

Furniture, accesories and vehicles

Assets under finance lease

Under production vines

Total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

As of January 1, 2015

 

 

 

 

 

 

 

 

 

Historic cost

557,500,819

388,454,274

189,538,674

111,860,840

101,859,601

56,290,001

16,367,167

30,037,467

1,451,908,843

Accumulated depreciation

(136,838,685)

(233,259,470)

(101,755,979)

(73,303,551)

-

(39,158,230)

(2,620,547)

(13,716,739)

(600,653,201)

Book Value

420,662,134

155,194,804

87,782,695

38,557,289

101,859,601

17,131,771

13,746,620

16,320,728

851,255,642

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

Additions

-

-

-

-

123,581,249

-

-

-

123,581,249

Transfers

24,332,658

53,855,456

21,539,178

12,777,031

(121,954,867)

8,596,245

8,750

845,549

-

Conversion effect historic cost

(6,736,100)

(10,797,668)

(11,546,968)

(4,002,063)

(460,019)

(511,782)

(2,578)

(180,003)

(34,237,181)

Write off (cost)

(747,359)

(289,708)

(3,742,613)

(1,918,945)

-

(1,156,594)

(18,734)

-

(7,873,953)

Write off (depreciation)

394,898

184,171

3,456,971

1,909,228

-

636,696

12,858

-

6,594,822

Capitalized interests

-

-

-

-

1,086,976

-

-

-

1,086,976

Depreciation

(16,319,675)

(23,241,987)

(20,568,254)

(9,738,483)

-

(6,504,278)

(290,871)

(1,009,087)

(77,672,635)

Conversion effect depreciation

828,924

4,905,696

5,480,844

2,894,015

-

353,900

256

81,519

14,545,154

Others increase (decreased)

264,777

368,742

783,920

226,420

(2,018,429)

150,953

(23,262)

-

(246,879)

Divestitures (cost)

(416,892)

(1,536,631)

(11,721,918)

(1,758,026)

-

(1,512,864)

(283)

(1,063,451)

(18,010,065)

Divestitures (depreciation)

489,274

1,193,606

10,980,342

1,624,423

-

965,423

165

629,647

15,882,880

Transfers to Assets Held for Sale (Cost)

(2,682,692)

-

-

-

-

-

-

-

(2,682,692)

Transfers to Assets Held for Sale (Depreciation)

443,892

-

-

-

-

-

-

-

443,892

Book Value

420,513,839

179,836,481

82,444,197

40,570,889

102,094,511

18,149,470

13,432,921

15,624,902

872,667,210

 

 

 

 

 

 

 

 

 

 

As of December 31, 2015

 

 

 

 

 

 

 

 

 

Historic cost

569,642,008

428,398,944

185,024,437

117,920,217

102,094,511

60,844,400

16,447,490

29,639,562

1,510,011,569

Accumulated depreciation

(149,128,169)

(248,562,463)

(102,580,240)

(77,349,328)

-

(42,694,930)

(3,014,569)

(14,014,660)

(637,344,359)

Book Value

420,513,839

179,836,481

82,444,197

40,570,889

102,094,511

18,149,470

13,432,921

15,624,902

872,667,210

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

Additions

-

-

-

-

128,518,969

-

-

-

128,518,969

Transfers

22,834,409

40,559,020

26,734,419

11,477,889

(115,555,005)

12,571,079

-

1,378,189

-

Conversion effect historic cost

(5,161,938)

(9,794,457)

(10,440,956)

(3,309,017)

(716,066)

(63,653)

(1,927)

(100,704)

(29,588,718)

Write off (cost)

(421,820)

(1,114,726)

(963,296)

(602,003)

164,887

(1,425,485)

-

-

(4,362,443)

Write off (depreciation)

16,882

1,045,213

1,211,494

557,191

-

809,775

-

-

3,640,555

Capitalized interests

-

-

-

-

853,832

-

-

-

853,832

Depreciation

(16,446,343)

(22,298,558)

(20,154,538)

(9,709,915)

-

(9,495,693)

(235,007)

(1,025,552)

(79,365,606)

Conversion effect depreciation

1,743,342

4,080,872

3,082,501

4,139,993

-

252,389

578

66,872

13,366,547

Others increase (decreased)

(40,372)

1,960,728

(1,217,118)

(313,368)

(779,982)

792,760

(620,991)

-

(218,343)

Divestitures (cost)

(1,973,792)

(4,671,503)

(919,611)

(105,417)

-

(479,526)

-

(1,480,301)

(9,630,150)

Divestitures (depreciation)

1,366,357

4,474,718

699,573

23,026

-

375,766

-

1,010,409

7,949,849

Book Value

422,430,564

194,077,788

80,476,665

42,729,268

114,581,146

21,486,882

12,575,574

15,473,815

903,831,702

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

 

 

 

 

 

 

 

Historic cost

584,830,357

453,656,276

196,174,306

129,190,151

114,581,146

70,251,593

13,926,785

29,436,746

1,592,047,360

Accumulated depreciation

(162,399,793)

(259,578,488)

(115,697,641)

(86,460,883)

-

(48,764,711)

(1,351,211)

(13,962,931)

(688,215,658)

Book Value

422,430,564

194,077,788

80,476,665

42,729,268

114,581,146

21,486,882

12,575,574

15,473,815

903,831,702

 

 

F-80


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The balance of the land at the end of each year is as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Land

226,136,602

227,849,584

Total

226,136,602

227,849,584

 

Capitalized interest as of December 31, 2016, amounted to ThCh$ 853,832 (ThCh$ 1,086,976 in 2015), using an annually capitalization rate of 4.17% for both years.

 

The Company, through its subsidiaries Viña San Pedro Tarapacá S.A., has biological assets corresponding to vines that produce grapes. The vines are segmented into those under formation and those under production, and they are grown both on leased and owned land. The grapes harvested from these vines are used in the manufacturing of wine, which is marketed both in the domestic market and abroad.

 

As of December 31, 2016, the Company maintained approximately 4,208 of which 3,787 hectares are for vines in production stage. Of the total hectares mentioned above, 3,455 correspond to own land and 332 to leased land.

 

The vines under formation are recorded at historic cost, and only start being depreciated when they are transferred to the production phase, which occurs in the majority of cases in the third year after plantation, when they start producing grapes commercially (in volumes that justify their production-oriented handling and later harvest).

 

During 2016, the production plant vines yield approximately 49.8 million kilos of grapes (60.1 million kilos of grapes in 2015).

 

As part of the risk administration activities, the subsidiaries use insurance agreements for the damage caused by nature or other to their biological assets. In addition, either productive or under formation vines are not affected by title restrictions of any kind, nor have they been pledged as a guarantee for financial liabilities.

 

By the nature of business of the Company, in the value of the assets it is not considered to start an allowance for cost of dismantling, removal or restoration.

 

In relation to the impairment losses of property, plant and equipment, the Managment has not perceived evidence of impairment with respect to these at December 31, 2016.

 

Assets under finance lease:

 

The book value of land and buildings relates to finance lease agreements for the Company and its subsidiaries. Such assets will not be owned by the Company until the corresponding purchase options are exercised.

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Land

3,130,181

3,037,571

Buildings

9,217,312

9,333,443

Machinery and equipment

228,081

1,061,907

Total

12,575,574

13,432,921

 

In Note 26, letter B) includes the detail of the lease agreements, and it also reconciles the total amount of the future minimum lease payments and their current value as regards such assets, the purchase options originated at CCU S.A., Compañía Cervecera Kunstmann S.A. and Manantial S.A.

 

 

F-81


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 23 Investment Property

 

Changes in the movement of the investment property during the years ended as of December 31, 2015 and 2016 is as follows:

 

 

Lands

Buildings

Total

ThCh$

ThCh$

ThCh$

As of January 1, 2015

 

 

 

Historic cost

5,860,457

2,775,205

8,635,662

Depreciation

-

(718,049)

(718,049)

Book Value

5,860,457

2,057,156

7,917,613

 

 

 

 

As of December 31, 2015

 

 

 

Additions

-

4,148

4,148

Transfers from PPE (cost)

(275,000)

-

(275,000)

Depreciation

-

(60,450)

(60,450)

Conversion effect (depreciation)

(488,315)

(291,928)

(780,243)

Conversion effect

-

31,934

31,934

Book Value

5,097,142

1,740,860

6,838,002

 

 

 

 

As of December 31, 2015

 

 

 

Historic cost

5,097,142

2,487,425

7,584,567

Depreciation

-

(746,565)

(746,565)

Book Value

5,097,142

1,740,860

6,838,002

 

 

 

 

As of December 31, 2016

 

 

 

Additions

-

11,036

11,036

Divestitures

(2,563)

-

(2,563)

Depreciation

-

(41,055)

(41,055)

Conversion effect (depreciation)

(364,940)

(218,986)

(583,926)

Conversion effect

-

32,333

32,333

Book Value

4,729,639

1,524,188

6,253,827

 

 

 

 

As of December 31, 2016

 

 

 

Historic cost

4,729,639

2,279,475

7,009,114

Depreciation

-

(755,287)

(755,287)

Book Value

4,729,639

1,524,188

6,253,827

 

Investment property includes twenty land properties, two offices and one apartment, situated in Chile, which are maintained for appreciation purposes, with one land property, two offices and one apartment of them being leased and generating ThCh$ 251,545 revenue during year 2016 (ThCh$ 172,243 in 2015 and ThCh$ 153,283 in 2014). Additionally, there are three land properties in Argentina, which are leased and generated an income for ThCh$ 131,389 for year 2016 (ThCh$ 127,093 in 2015 and ThCh$ 117,661 in 2014). In addition, the expenses associated with such investment properties amounted to ThCh$ 71,090 for the year ended as of December 31, 2016 (ThCh$ 120,340 in 2015 and ThCh$ 190,670 in 2014).

 

The fair value, of investment property that represent 90% of the book value, is ThCh$ 18,249,882.

 

Management has not detected any evidence of impairment of Investment property.

 

The Company does not maintain any pledge or restriction over investment property items.

 

F-82


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 24 Assets of disposal group held for sale

 

     

a) Chile Operating segment

 

On January 7, 2016, the shareholders of Compañía Pisquera Bauzá S.A. came to an agreement in which Compañía Pisquera de Chile S.A. (“CPCh”) (subsidiary of Compañía Cervecerías Unidas S.A.) has sold its interest of 49% to Agroproductos Bauzá S.A. The price of the transaction amounted to UF 150,000 (equivalent to ThCh$ 3,844,364 on December 31, 2015).

 

In January 2016, the first installment was paid for an amount of UF 20,000 (equivalents to ThCh$ 512,596 on January 8, 2016).

 

As of December 31, 2016, the balances is UF 130,000 plus interest, of which UF 20,000 with short-term maturity (equivalents to ThCh$ 526,959) and UF 110,000 with long-term maturity (equivalents to ThCh$ 2,898,277 payable in annual installments maturing in 2020 (See Note 14).

 

Previously, in October 2015, the Board of Directors of CPCh agreed to instruct the Management to obtain an agreement with Agroproductos Bauzá based on the terms which were reflected in the before mentioned transaction. As a consequence of the aforementioned CPCh recorded a provision before taxes for an amount of ThCh$ 1,401,253, charged to the result of the fourth quarter of for year 2015. This amount is presented under Other gains/losses in the Consolidated Statement of Income of the quarter.

 

 

 

   

b) 

International Business Operating segment

 

-

During the last quarter of 2009, the Board of Tamarí S.A. (merged with Finca la Celia S.A. as of April 1, 2011) authorized the sale of fixed assets which includes the winery with facilities for processing and storage of wines as well as of acres that surround it and the guest house. This decision is based primarily on the advantage of consolidating the operations of processing and packaging of wines from the Wine Group subsidiaries VSPT facilities in Finca La Celia, generating significant synergies for the Group.

 

-

During 2010, the Company hired a specialist broker for such assets. Subsequently, on December 13, 2011, a sales reservation contract was signed for all of the assets. At the date of issuance of these Financial Statements this transaction is current.

 

-

During December 2014, the Board of subsidiary Sidra La Victoria S.A. authorized the sale of property located in Cipolletti city, Provincia de Río Negro, Argentina. During November 2015 this property was sold and a gain before tax of ThCh$ 1,977,432 was recognize under item Other income by function.

 

-

During September 2015, the Board of subsidiary Saenz Briones S.A. authorized the sale of property located in Luján de Cuyo city, Provincia de Mendoza, Argentina. At the date of issuance of these Financial Statements that property is the same condition.

 

 

c)    

 Wine Operating segment

 

-

During November 2015, the Board of subsidiary Viña Valles de Chile S.A. (legal and continuing successor of Viña Misiones de Rengo S.A.) authorized the sale of certanis fixed asstes located in Rengo city, Provincia de Cachapoal, Sexta Región. On December 23, 2015 signed sale reservation contract for al fiexed assets available for the sale. At the date of issuance of these Financial Statements that  transaction is current.

 

 

 

As described in Note 2, 2.18, non-current assets held for sale have been recorded at the lower of carrying amount less cost to sale.

 

F-83


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

 

At December 31, 2016 and 2015, the items of assets held for sale are the following:

 

Assets of disposal group held for sale

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Land

1,816,348

1,855,980

Contructions

504,207

544,863

Machinerys

57,332

74,109

Joint agreement (Trademarks, goodwill, net of deferred taxes) (1)

-

3,844,364

Total

2,377,887

6,319,316

 

(1)   Under this ítem include ThCH$ 2,856,245 related to Goodwill

 

 

Note 25 Income taxes

 

Tax accounts receivable

 

The detail of the taxes receivables is the following:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Refundable tax previous year

4,436,810

3,296,151

Taxes under claim (1)

2,141,476

2,138,675

Argentinean tax credits

2,532,114

3,756,333

Monthly provisions

18,860,164

4,592,593

Payment of absorbed profit provision

75,141

33,276

Other credits

1,377,774

1,447,192

Total

29,423,479

15,264,220

(1)   This item include claims for refund of first category taxes (Provisional payment of absorved profit) for an amount of ThCh$ 968,168 that was presented in April 2014 from the commercial year 2013 and claim to ThCh$ 1,173,281 presented in April 2010 from the commercial year 2009.

 

 

Taxes accounts payable

 

The detail of taxes payable taxes is as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Chilean income taxes

7,033,363

7,689,139

Monthly provisional payments

4,365,187

3,488,085

Chilean unique taxes

68,824

224,045

Estimated Argentine minimum gain subsidiaries taxes

339,060

796,755

Total

11,806,434

12,198,024

 

 

F-84


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Tax expense

 

The detail of the income tax and deferred tax expense for the years ended as of December 31, 2016, 2015 and 2014, is as follows:

 

 

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Income as per deferred tax related to the origin and reversal of temporary differences

(878,629)

(454,933)

992,342

Prior year adjustments

3,838,136

3,204,656

4,763,242

Effect of change in tax rates

(856,612)

(1,066,964)

(14,520,287)

Tax benefits (loss)

(765,292)

248,559

527,447

Total deferred tax expense

1,337,603

1,931,318

(8,237,256)

Current tax expense

(31,285,976)

(48,168,474)

(34,522,795)

Prior period adjustments

(298,010)

(3,877,360)

(3,913,449)

(Loss) Income from income tax

(30,246,383)

(50,114,516)

(46,673,500)

 

(1)   On September 29, 2014 Act No. 20,780 was published in Chile, regarding the so called “Tax reform” which introduces amendments, among others, to the Income tax system.  The said Act provides that corporations will apply by default the "Partially Integrated System", unless a future Extraordinary Shareholders Meeting agrees to opt for the "Attributed Income Regime”. The Act provides for the "Partially Integrated System" a gradual increase in the First Category Income tax rate, going from 20% to 21% for the business year 2014, to 22.5% for the business year 2015, to 24% for the business year 2016, to 25.5% for the business year 2017 and to 27% starting 2018 business year.

 

      The difference between assets and liabilities for deferred taxes which occur as a direct effect of the increase in the First Category Income tax rate introduced by Act No. 20,780, has been accounted against to Net income. As of December 31, 2014, the total effect registered against the Net income was an amount of ThCh$ 14,520,287.

 

The deferred taxes related to items charged or credited directly to Consolidated Statement of Comprehensive Income are as follows:

 

 

For the years ended as of December 31,

 

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Net income from cash flow hedge

(20,648)

(17,563)

39,470

Actuarial gains and losses deriving from defined benefit plans

659,198

314,541

501,689

Charge to equity

638,550

296,978

541,159

 

Effective Rate

 

The Company’s income tax expense as of December 31, 2016, 2015 y 2014 represents 17.70%, 26.30% and 27.90%, respectively of income before taxes. The following is reconciliation between such effective tax rate and the statutory tax rate valid in Chile.

 

 

For the years ended as of December 31,

2016

2015

2014

ThCh$

Rate (%)

ThCh$

Rate (%)

ThCh$

Rate (%)

Income before taxes

170,328,270

-

190,640,106

-

167,168,082

-

Income tax using the statutory rate

(40,878,785)

24.00

(42,894,024)

22.50

(35,105,297)

21.00

Adjustments to reach the effective rate

 

 

 

 

 

 

Tax effect of permanent differences, net

10,357,858

(6.10)

(3,202,337)

1.70

(133,385)

0.10

Effect of change in tax rate

(856,612)

0.50

(1,066,964)

0.50

(14,520,287)

8.60

Effect of tax rates in Argentina and Uruguay

(1,308,482)

0.80

(2,278,489)

1.20

2,235,676

(1.30)

Prior year adjustments

2,439,638

(1.40)

(672,702)

0.40

849,793

(0.50)

Income tax, as reported

(30,246,383)

17.70

(50,114,516)

26.30

(46,673,500)

27.90

 

F-85


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Deferred taxes

 

Deferred tax assets and liabilities included in the Balance Sheet were as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Movement of deferred tax assets

 

 

Accounts receivable impairment provision

861,158

714,251

Other non-tax expenses

11,303,607

12,808,597

Employee benefits

2,166,999

1,930,430

Inventory impairment provision

1,554,362

499,611

Severance indemnity

4,937,161

5,044,561

Inventory valuation

2,337,591

1,454,638

Amortization of intangibles

206,616

2,517,835

Other assets

3,536,574

3,856,366

Tax loss carryforwards

4,960,567

5,703,304

Total assets from deferred taxes

31,864,635

34,529,593

 

 

 

Deferred taxes liabilities

 

 

Fixed assets depreciation

36,617,407

40,338,573

Capitalized software expense

2,271,445

1,852,161

Agricultural operation expense

5,698,674

4,348,021

Manufacturing indirect activation costs

4,865,509

3,867,574

Intangibles

10,054,490

10,012,031

Land

23,726,645

26,511,916

Other liabilities

3,555,781

3,307,567

Total liabilities from deferred taxes

86,789,951

90,237,843

Total

(54,925,316)

(55,708,250)

 

 

No deferred taxes have been recorded for the temporary differences between the taxes and accounting value generated by investments in subsidiaries; consequently deferred tax is not recognized for the Translation Adjustments or investments in Joint Ventures and Associates.

 

In accordance with current tax laws in Chile, taxable losses do not expire and can be applied indefinitely. Regarding Argentina, taxable losses expire after 5 years.

 

F-86


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

Movement of deferred tax assets

ThCh$

As of January 1, 2015

(57,311,681)

Increase in joint operation

(1,208,970)

Deferred Tax Losses Tax absorption

(33,276)

Deferred taxes from tax loss carry forwards absorption

1,931,318

Conversion effect

503,187

Deferred taxes against equity

296,978

Other deferred movements taxes

114,194

Change

1,603,431

As of December 31, 2015

(55,708,250)

 

 

As of January 1, 2016

 

Increase in joint operation

(1,514,955)

Deferred Tax Losses Tax absorption

(178,473)

Deferred taxes from tax loss carry forwards absorption

1,337,603

Conversion effect

245,227

Deferred taxes against equity

638,550

Other deferred movements taxes

254,982

Change

782,934

As of December 31, 2016

(54,925,316)

 

 

 

Note 26 Other financial liabilities

 

Debts and financial liabilities classified based on the type of obligation and their classifications in the consolidated balance sheet are as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

Current

Non current

Current

Non current

 

ThCh$

ThCh$

ThCh$

ThCh$

Bank borrowings (*)

39,079,561

29,606,398

27,714,998

48,335,093

Bonds payable (*)

3,250,023

70,836,716

3,155,239

71,352,994

Financial leases obligations (*)

215,950

17,500,919

321,416

17,238,458

Deposits for return of bottles and containers

13,015,723

-

12,503,170

-

Derivatives financial instruments (**)

11,118,676

-

171,470

-

Hedging derivatives (**)

-

-

107,698

-

Total

66,679,933

117,944,033

43,973,991

136,926,545

 

(*)  See Note 5.

(**) See Note 6.

 

F-87


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The maturities and interest rates of such obligations are as follows:

 

As of December 31, 2016:

 

 

 

 

 

 

 

 

Maturity (*)

 

 

Debtor Tax ID

Company

Debtor country

Lending party Tax ID

Creditor name

Creditor country

Currency

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

Amortization rate

Interest Rate

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

%

Bank borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Superville

Argentina

USD

136,115

-

-

-

-

136,115

At maturity

3.50

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Superville

Argentina

USD

135,537

-

-

-

-

135,537

At maturity

3.50

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Superville

Argentina

USD

217,353

-

-

-

-

217,353

At maturity

3.50

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Superville

Argentina

USD

-

54,032

-

-

-

54,032

At maturity

4.25

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Macro

Argentina

USD

-

200,933

-

-

-

200,933

At maturity

1.85

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

USD

201,628

-

-

-

-

201,628

At maturity

2.70

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

USD

-

133,909

-

-

-

133,909

At maturity

2.00

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

1,436

1,589

-

-

-

3,025

Quarter

15.25

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

433,258

-

-

-

-

433,258

At maturity

36.00

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

228,734

-

-

-

-

228,734

At maturity

29.00

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

340,659

-

-

-

-

340,659

At maturity

28.50

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

-

518,917

-

-

-

518,917

At maturity

26.75

0-E

Finca La Celia S.A.

Argentina

0-E

Banco San Juan

Argentina

$ARG

367,243

-

-

-

-

367,243

Quarter

30.00

0-E

Finca La Celia S.A.

Argentina

0-E

Banco San Juan

Argentina

$ARG

9,178

400,250

-

-

-

409,428

Quarter

27.00

0-E

Finca La Celia S.A.

Argentina

0-E

Banco San Juan

Argentina

$ARG

425

84,263

-

-

-

84,688

Quarter

23.00

0-E

Finca La Celia S.A.

Argentina

0-E

BBVA

Argentina

$ARG

524,538

-

-

-

-

524,538

At maturity

27.50

0-E

Finca La Celia S.A.

Argentina

0-E

BBVA

Argentina

$ARG

50,045

-

-

-

-

50,045

At maturity

27.00

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

290,342

-

-

-

-

290,342

At maturity

27.75

0-E

Finca La Celia S.A.

Argentina

0-E

Banco Patagonia

Argentina

$ARG

74,763

-

-

-

-

74,763

At maturity

27.50

91,041,000-8

Viña San Pedro Tarapacá S.A. (1)

Chile

97,004,000-5

Banco de Chile

Chile

CLP

57,821

7,271,000

-

-

-

7,328,821

At maturity

4.40

91,041,000-8

Viña San Pedro Tarapacá S.A.

Chile

97,030,000-7

Banco Estado

Chile

UF

157,295

-

10,012,233

-

-

10,169,528

At maturity

2.70

91,041,000-8

Viña San Pedro Tarapacá S.A. (1)

Chile

97,018,000-1

Scotiabank

Chile

USD

3,151

-

5,269,733

-

-

5,272,884

At maturity

1.79

99,586,280-8

Compañía Pisquera de Chile S.A

Chile

97,030,000-7

Banco Estado

Chile

CLP

457,454

16,000,000

-

-

-

16,457,454

At maturity

6.86

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

UF

16,333

50,142

46,143

-

-

112,618

Monthly

4.80

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

UF

9,264

28,576

57,305

-

-

95,145

Monthly

5.48

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

UF

7,599

5,124

-

-

-

12,723

Monthly

5.36

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

13,500

40,500

108,000

18,000

-

180,000

Monthly

6.00

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

19,000

57,000

12,667

-

-

88,667

Monthly

7.59

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

14,000

42,000

88,667

-

-

144,667

Monthly

5.88

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

22,500

67,500

180,000

22,500

-

292,500

Monthly

5.76

96,711,590-8

Manantial S.A.

Chile

76,645,030-K

Banco Itaú

Chile

CLP

8,111

25,086

72,892

13,047

-

119,136

Monthly

6.12

96,711,590-8

Manantial S.A.

Chile

97,030,000-7

Banco Estado

Chile

CLP

-

205,849

-

-

-

205,849

Monthly

4.92

96,711,590-8

Manantial S.A.

Chile

97,030,000-7

Banco Estado

Chile

CLP

67,488

203,111

580,563

-

-

851,162

Monthly

4.92

96,711,590-8

Manantial S.A.

Chile

97,030,000-7

Banco Estado

Chile

CLP

19,030

58,392

167,461

52,210

-

297,093

Monthly

5.02

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

37,500

112,500

37,510

-

-

187,510

Monthly

5.04

96,711,590-8

Manantial S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

-

255,037

-

-

-

255,037

Monthly

4.68

0-E

Milotur S.A.

Uruguay

0-E

Banco Itaú

Uruguay

UYI

406,353

638,554

696,605

-

-

1,741,512

Monthly

6.00

96,981,310-6

Compañia Cervecera Kunstmann S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

21,408

-

2,000,000

-

-

2,021,408

At maturity

5.35

96,981,310-6

Compañia Cervecera Kunstmann S.A.

Chile

97,018,000-1

Scotiabank

Chile

CLP

18,000

2,000,000

-

-

-

2,018,000

At maturity

4.50

96,981,310-6

Compañia Cervecera Kunstmann S.A.

Chile

97,004,000-5

Banco de Chile

Chile

CLP

-

6,656

400,000

-

-

406,656

At maturity

4.68

96,981,310-6

Compañia Cervecera Kunstmann S.A.

Chile

97,030,000-7

Banco Estado

Chile

CLP

190,490

584,272

1,672,625

520,654

-

2,968,041

Monthly

5.02

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco BNA

Argentina

$ARG

251,181

717,375

1,912,999

-

-

2,881,555

Monthly

15.00

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco Macro

Argentina

$ARG

34,300

23,406

-

-

-

57,706

Monthly

15.25

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco BBVA

Argentina

$ARG

421,179

421,652

-

-

-

842,831

Quarter

26.00

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco BNA

Argentina

$ARG

103,106

303,347

134,821

-

-

541,274

Monthly

25.19

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco Galicia

Argentina

$ARG

68,826

789,966

5,529,763

-

-

6,388,555

Quarter

30.50

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco Citibank

Argentina

$ARG

30,190

-

-

-

-

30,190

At maturity

25.66

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco HSBC

Argentina

$ARG

2,109,794

-

-

-

-

2,109,794

At maturity

25.25

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco BBVA

Argentina

$ARG

1,392

-

-

-

-

1,392

At maturity

26.12

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco Macro

Argentina

$ARG

12

-

-

-

-

12

At maturity

25.53

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Santander Rio

Argentina

$ARG

199,954

-

-

-

-

199,954

At maturity

25.00

0-E

Saenz Briones y Cía. S.A.

Argentina

0-E

Banco Citibank

Argentina

$ARG

1,138

-

-

-

-

1,138

At maturity

26.50

Sub-total

 

 

 

 

 

 

7,778,623

31,300,938

28,979,987

626,411

-

68,685,959

 

 

 (1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 6).

(*) See Note 5 the non-discounted contractual cash flows.

 

F-88


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

 

 

 

 

 

 

 

Maturity

 

 

Debtor Tax ID

Company

Debtor country

Registration or ID No. Instrument

Creditor country

Currency

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

Amortization rate

Interest Rate

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

%

Bonds payable

 

 

 

 

 

 

 

 

 

 

 

 

 

90,413,000-1

Compañía Cervecerías Unidas S.A.

Chile

388 18/10/2004 Bono Serie E

Chile

UF

-

2,612,294

5,125,926

5,298,895

7,904,394

20,941,509

Semiannual

4.00

90,413,000-1

Compañía Cervecerías Unidas S.A.

Chile

573 23/03/2009 Bono Serie H

Chile

UF

637,729

-

2,345,596

9,540,856

40,621,049

53,145,230

Semiannual

4.25

Sub-total

 

 

 

 

 

 

637,729

2,612,294

7,471,522

14,839,751

48,525,443

74,086,739

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

Debtor Tax ID

Company

Debtor country

Lending party Tax ID

Creditor name

Creditor country

Currency

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

Amortization rate

Interest Rate

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

%

Financial leases obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

0-E

Finca La Celia S.A

Argentina

-

Banco Supervielle

Argentina

$ARG

981

3,017

1,464

-

-

5,462

At maturity

17.50

96,711,590-8

Manantial S.A.

Chile

-

Banco de Creditos e Inversiones

Chile

UF

14,369

3,837

-

-

-

18,206

Monthly

3.13

96,711,590-8

Manantial S.A.

Chile

-

Banco de Chile

Chile

UF

6,054

8,072

-

-

-

14,126

Monthly

8.65

96,711,590-8

Manantial S.A.

Chile

-

Banco Security

Chile

UF

4,489

8,755

-

-

-

13,244

Monthly

9.25

90,413,000-1

Compañía Cervecerías Unidas S.A.

Chile

-

Consorcio Nacional de Seguros S.A

Chile

UF

13,759

42,717

125,221

130,838

17,131,641

17,444,176

Monthly

7.07

96,981,310-6

Compañía Cervecera Kunstmann S.A

Chile

97,030,000-7

BancoEstado

Chile

UF

25,436

77,942

98,688

-

-

202,066

Monthly

4.33

76,077,848-6

Cervecera Belga de la Patagonia S.A.

Chile

97,015,000-5

Banco Santander de Chile

Chile

UF

-

6,522

-

13,067

-

19,589

Monthly

6.27

Sub-total

 

 

 

 

 

 

65,088

150,862

225,373

143,905

17,131,641

17,716,869

 

 

                             

Total

 

 

 

 

 

 

8,481,440

34,064,094

36,676,882

15,610,067

65,657,084

160,489,567

 

 

 

F-89


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2015:

 

 

 

 

 

 

 

 

Maturity (*)

 

 

Debtor Tax ID

Company

Debtor country

Lending party Tax ID

Creditor name

Creditor country

Currency

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

Amortization rate

Interest Rate

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

%

Bank borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

0-E

Finca La Celia S.A

Argentina

O-E

Banco Supervielle

Argentina

USD

-

128,459

-

-

-

128,459

At maturity

6.00

0-E

Finca La Celia S.A

Argentina

O-E

Banco Patagonia

Argentina

$ARG

272,706

-

-

-

-

272,706

At maturity

28.00

0-E

Finca La Celia S.A

Argentina

O-E

Banco Patagonia

Argentina

$ARG

106,222

-

-

-

-

106,222

At maturity

28.50

0-E

Finca La Celia S.A

Argentina

O-E

Banco Patagonia

Argentina

$ARG

420,665

-

-

-

-

420,665

At maturity

28.00

0-E

Finca La Celia S.A

Argentina

O-E

Banco Patagonia

Argentina

$ARG

1,857

7,389

3,095

-

-

12,341

At maturity

15.25

0-E

Finca La Celia S.A

Argentina

O-E

Banco Patagonia

Argentina

$ARG

506,450

-

-

-

-

506,450

At maturity

27.50

0-E

Finca La Celia S.A

Argentina

O-E

Banco San Juan

Argentina

$ARG

151,260

-

-

-

-

151,260

At maturity

29.00

0-E

Finca La Celia S.A

Argentina

O-E

Banco San Juan

Argentina

$ARG

-

486,804

-

-

-

486,804

Quarter

29.00

0-E

Finca La Celia S.A

Argentina

O-E

Banco Patagonia

Argentina

$ARG

405,927

-

-

-

-

405,927

At maturity

25.00

0-E

Finca La Celia S.A

Argentina

O-E

Banco BBVA

Argentina

$ARG

535,283

-

-

-

-

535,283

At maturity

29.50

0-E

Viña San Pedro Tarapaca S.A. (1)

Argentina

O-E

Banco de Chile

Argentina

USD

28,782

3,150,341

-

-

-

3,179,123

At maturity

1.92

91.041.000-8

Viña San Pedro Tarapaca S.A. (2)

Chile

97.004.000-5

Banco de Chile

Chile

USD

66,496

7,101,600

-

-

-

7,168,096

At maturity

1.90

91.041.000-8

Viña San Pedro Tarapaca S.A.

Chile

97.004.000-5

Banco Estado

Chile

UF

-

56,243

-

9,739,054

-

9,795,297

At maturity

2.70

91.041.000-8

Viña San Pedro Tarapaca S.A. (1)

Chile

97.030.000-7

Scotiabank

Chile

USD

-

2,977

5,590,024

-

-

5,593,001

At maturity

1.15

91.041.000-8

Compañía Pisquera de Chile S.A

Chile

97.018.000-1

Banco Estado

Chile

CLP

449,879

-

15,978,778

-

-

16,428,657

At maturity

6.86

99.586.280-8

Manantial S.A.

Chile

97.030.000-7

Banco de Chile

Chile

UF

15,123

46,470

109,544

-

-

171,137

At maturity

4.80

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

UF

8,529

26,304

75,692

16,855

-

127,380

Monthly

5.48

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

UF

7,004

21,588

12,375

-

-

40,967

Monthly

5.36

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

CLP

13,500

40,500

108,000

72,000

-

234,000

Monthly

6.00

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

CLP

19,000

57,000

88,668

-

-

164,668

Monthly

7.59

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

CLP

14,000

42,000

112,000

32,667

-

200,667

Monthly

5.88

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

CLP

22,500

67,500

180,000

112,500

-

382,500

Monthly

5.76

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco Itaú

Chile

CLP

23,690

56,839

-

-

-

80,529

Monthly

6.66

96.711.590-8

Manantial S.A.

Chile

76.645.030-K

Banco Itaú

Chile

CLP

7,704

23,532

68,516

50,621

-

150,373

Monthly

6.12

96.711.590-8

Manantial S.A.

Chile

76.645.030-K

Banco Estado

Chile

CLP

200,000

-

-

-

-

200,000

Monthly

5.26

96.711.590-8

Manantial S.A.

Chile

76.645.030-K

Banco Estado

Chile

CLP

254,313

-

-

-

-

254,313

Monthly

4.38

96.711.590-8

Manantial S.A.

Chile

97.030.000-7

Banco Estado

Chile

CLP

35,843

36,436

-

-

-

72,279

At maturity

7.56

96.711.590-8

Manantial S.A.

Chile

97.030.000-7

Banco Estado

Chile

CLP

-

150,000

-

-

-

150,000

At maturity

5.40

96.711.590-8

Manantial S.A.

Chile

97.030.000-7

Banco Estado

Chile

CLP

-

255,510

-

-

-

255,510

Monthly

4.22

96.711.590-8

Manantial S.A.

Chile

97.030.000-7

Banco Estado

Chile

CLP

18,029

55,418

158,974

138,117

-

370,538

Monthly

5.02

96.711.590-8

Milotur S.A.

Chile

97.030.000-7

Nuevo Banco Comercial

Chile

USD

25,991

71,036

-

-

-

97,027

At maturity

5.50

96.711.590-8

Milotur S.A.

Chile

97.030.000-7

Banco Itaú

Chile

UYI

-

344,850

1,701,800

-

-

2,046,650

Monthly

6.00

0-E

Compañia Cervecera Kunstmann S.A.

Uruguay

O-E

Banco Estado

Uruguay

CLP

-

515,083

-

-

-

515,083

Monthly

4.34

0-E

Compañia Cervecera Kunstmann S.A.

Uruguay

O-E

Banco Estado

Uruguay

CLP

-

618,100

-

-

-

618,100

Monthly

4.34

96.981.310-6

Compañia Cervecera Kunstmann S.A.

Chile

97.030.000-7

Banco de Chile

Chile

CLP

-

1,030,538

-

-

-

1,030,538

At maturity

4.38

96.981.310-6

Compañia Cervecera Kunstmann S.A.

Chile

97.030.000-7

Scotiabank

Chile

USD

7,229

453,561

-

-

-

460,790

At maturity

1.90

96.981.310-6

Compañia Cervecera Kunstmann S.A.

Chile

97.004.000-5

Banco Estado

Chile

CLP

180,724

555,208

1,589,858

1,378,183

-

3,703,973

At maturity

5.02

96.981.310-6

Compañia Cervecera Kunstmann S.A.

Chile

97.018.000-1

Scotiabank

Chile

CLP

-

1,028,447

-

-

-

1,028,447

At maturity

4.08

96.981.310-6

Compañía Industrial Cervecera S.A.

Chile

97.030.000-7

Banco BNA

Chile

$ARG

345,777

927,294

2,472,784

1,236,392

-

4,982,247

Monthly

15.00

96.981.310-6

Compañía Industrial Cervecera S.A.

Chile

97.018.000-1

Banco BNA

Chile

$ARG

173,166

392,114

697,088

-

-

1,262,368

At maturity

25.19

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco BBVA

Argentina

$ARG

560,011

1,633,640

1,089,584

-

-

3,283,235

Quarter

26.00

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco Galicia

Argentina

$ARG

1,272,502

1,815,157

5,446,285

-

-

8,533,944

Monthly

29.40

0-E

Compañía Industrial Cervecera S.A.

Argentina

0-E

Banco Macro

Argentina

$ARG

44,130

136,150

75,639

-

-

255,919

Monthly

15.25

0-E

Saenz Briones y Cía. S.A.

Argentina

0-E

Banco Citibank

Argentina

$ARG

65,596

121,022

-

-

-

186,618

Quarter

15.25

Sub-total

 

 

 

 

 

 

6,259,888

21,455,110

35,558,704

12,776,389

-

76,050,091

 

 

 (1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 6).

(2) This obligation is hedged by a Cross Currency Rate Swap agreement (Note 6).

(*) See Note 5 the non-discounted contractual cash flows.

 

F-90


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

 

 

 

Registration or ID No. Instrument

 

 

Maturity

 

 

Debtor Tax ID

Company

Debtor country

Creditor country

Currency

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

Amortization rate

Interest Rate

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

%

Bonds payable

 

 

 

 

 

 

 

 

 

 

 

 

 

90.413.000-1

Compañía Cervecerías Unidas S.A.

Chile

388 18/10/2004 BONO SERIE E

Chile

UF

-

2,539,921

4,953,915

5,095,419

10,251,636

22,840,891

Semiannual

4.00

90.413.000-1

Compañía Cervecerías Unidas S.A.

Chile

573 23/03/2009 BONO SERIE H

Chile

UF

615,318

-

-

2,252,581

48,799,443

51,667,342

Semiannual

4.25

Sub-total

 

 

 

 

 

 

615,318

2,539,921

4,953,915

7,348,000

59,051,079

74,508,233

 

 

 

 

 

 

 

 

 

 

 

Maturity

 

 

Debtor Tax ID

Company

Debtor country

Lending party Tax ID

Creditor name

Creditor country

Currency

0 to 3 months

3 months to 1 year

Over 1 year to 3 years

Over 3 years to 5 years

Over 5 years

Total

Amortization rate

Interest Rate

 

 

 

 

 

 

 

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

 

%

Financial leases obligations

 

 

 

 

 

 

 

 

 

 

 

 

 

0-E

Finca La Celia S.A

Argentina

O-E

Banco Supervielle

Argentina

$ARG

1,267

3,900

6,147

-

-

11,314

Monthly

17.50

96.711.590-8

Manantial S.A.

Chile

97.000.600-6

Banco de Creditos e Inversiones

Chile

UF

5,371

16,386

9,292

-

-

31,049

Monthly

5.06

96.711.590-8

Manantial S.A.

Chile

97.004.000-5

Banco de Chile

Chile

UF

10,764

16,845

13,524

-

-

41,133

Monthly

9.31

96.711.590-8

Manantial S.A.

Chile

97.053.000-2

Banco Security

Chile

UF

21,598

25,628

12,867

-

-

60,093

Monthly

6.81

90.413.000-1

Compañía Cervecerías Unidas S.A.

Chile

99.012.000-5

Consorcio Nacional de Seguros S.A

Chile

UF

12,499

38,806

113,757

225,991

16,628,473

17,019,526

Monthly

7.07

96.981.310-6

Compañía Cervecera Kunstmann S.A

Chile

97.004.000-5

Banco de Chile

Chile

UF

42,822

23,183

12,799

-

-

78,804

Monthly

5.58

96.981.310-6

Compañía Cervecera Kunstmann S.A

Chile

97.030.000-7

BancoEstado

Chile

UF

23,716

72,672

196,552

-

-

292,940

Monthly

4.33

76.077.848-6

Cervecera Belga de la Patagonia S.A.

Chile

97.015.000-5

Banco Santander de Chile

Chile

UF

1,455

4,504

13,097

5,959

-

25,015

Monthly

6.27

Sub-total

 

 

 

 

 

 

119,492

201,924

378,035

231,950

16,628,473

17,559,874

 

 

                             

Total

 

 

 

 

 

 

6,994,698

24,196,955

40,890,654

20,356,339

75,679,552

168,118,198

 

 

 

 

F-91


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Details of the fair value of bank borrowings, financial leases obligations and bonds payable are described in Note 6.

 

The effective interest rates of bond obligations are as follows:

 

Bonds Serie A      3.96%
Bonds Serie E       4.52%
Bonds Serie H     4.26%
Bonds Serie I   3.18%

 

                                                                                                                                 

The debts and financial liabilities are stated in several currencies and they accrue fixed and variable interest rates. The details of such obligations classified as per currency and interest type (excluding the effect of cross currency interest rate swap agreements) are as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

Fixed Interest Rate

Variable Interest Rate

Fixed Interest Rate

Variable Interest Rate

 

ThCh$

ThCh$

ThCh$

ThCh$

US Dollar

1,079,507

5,272,884

686,276

15,940,220

Chilean Pesos

33,822,001

-

25,840,175

-

Argentine Pesos

11,515,546

4,869,957

17,146,915

4,266,388

Unidades de Fomento

102,188,160

-

102,191,574

-

UYI

1,741,512

-

2,046,650

-

Total

150,346,726

10,142,841

147,911,590

20,206,608

 

The terms and conditions of the main interest accruing obligations as of December 31, 2016, were as follows:

 

A)     Bank Borrowings

 

Banco Estado – Bank Loans

 

a)   On July 27, 2012, the subsidiary Compañía Pisquera Chile S.A. (CPCh) signed a bank loan with the Banco Estado for a total of ThCh$ 16,000,000, for a period of 5 years, with maturity on July 27, 2017.

 

      This loan accrues interest at an annual fixed rate of 6.86% and an effective rate of 7.17%. The Company amortizes interest semi-annually, and the capital amortization consists of a single payment at the end of the established term.

     

      This obligation is subject to certain reporting obligations in addition to complying with the following financial ratios, which will be measured on the half-yearly financial statements of CPCh:

 

   -        Maintain a Financial Expense Coverage not less than 3, calculated as the relationship between Gross Margin less Marketing costs, Distribution and Administration expenses, plus Other income by function, less Other expenses by function, plus Depreciation and Amortization, divided by Financial costs.

 

   -        Maintain a debt ratio of no more than 2.5, measured as Total liabilities divided by Equity.

 

   -        Maintain an Equity higher than UF 770,000.

 

      In addition, this loan obliges CPCh to comply with certain restrictions of affirmative nature, including maintaining insurance, maintaining the ownership of essential assets, and also to comply with certain restrictions, such as not to pledge, mortgage or grant any kind of encumbrance or real right over any fixed asset with an individual accounting value higher than UF 10,000, except under the terms established by the agreement, among other.

 

      As of December 31, 2016, the Company was in compliance with the financial covenants and specific requirements of this loan.

 

 

F-92


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

b)   On April 25, 2012, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco Estado for a total of ThCh$ 500,000, maturing on April 25, 2013. Subsequently this loan was renewed for one year, maturing on April 25, 2014. It was renewed for one year, maturing on April 25, 2015. Subsequently this loan was renewed for one year, maturing on April 27, 2016.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

      On April 27, 2016, this loan was paid.

 

c)   On April 25, 2013, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco Estado for a total of ThCh$ 600,000, maturing on April 25, 2014. It was renewed for one year, maturing on April 25, 2015. Subsequently this loan was renewed for one year, maturing on April 27, 2016.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

      On April 27, 2016, this loan was paid.

 

d)   On June 16, 2014, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco Estado for a total of 6,200,000 euros, maturing on June 16, 2015.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

On June 17, 2015, payment of the loan was made.

 

e)   On October 15, 2014, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco Estado for a total of UF 380,000, maturing on October 15, 2019.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest semi-annually and capital amortization consists of a single payment at the end of the established term.

 

f)    On December 3, 2014, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco Estado for a total of ThCh$ 1,300,000, maturing on March 31, 2015.

 

This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

On May 29, 2015 the loan was renewed for a term of 3 months, maturing on July 28, 2015.

 

On July 17, 2015, payment of the loan was made.

 

g)   On July 15, 2015, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco Estado for a total of ThCh$ 4,000,000, maturing on July 14, 2020.

 

This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

h)   On May 26, 2016, the subsidiary Aguas CCU-Nestlé Chile S.A. signed a bank loan with Banco Estado for a total of ThCh$ 5,300,000, maturing on November 22, 2016.

 

This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

On November 22, 2016, payment of the loan was made.

 

F-93


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Banco de Chile – Bank Loans

 

a)   On July 11, 2011, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco de Chile for a total of US$ 4,436,100, maturing on July 11, 2016.

 

      This loan accrues interest at a compound floating rate Libor plus 180 days plus a fixed margin. The subsidiary amortizes interest semi-annually, and capital amortization consists of a single payment at the end of the established term.

 

      This debt was changed to Euros and a fixed interest rate through a currency US$-Euro and interest rate swap agreements (Cross Currency Interest Rate Swap). For details of the Company`s hedge strategies see Note 5 and 6.

 

      On July 11, 2016, payment of the loan was made.

 

b) On July 7, 2011, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco de Chile for a total of  US$ 10,000,000, maturing on July 7, 2016.

 

      This loan accrues interest at a compound floating rate Libor plus 180 days plus a fixed margin. The subsidiary amortizes interest semi-annually, and capital amortization consists of a single payment at the end of the established term.

 

      The interest rate risk to which the subsidiary is exposed as result of this loan is mitigated by the use of cross interest rate swap agreements (interest rate fixed). For details of the Company`s hedge strategies see Note 5 and 6.

 

      On July 7, 2016, payment of the loan was made.

 

  

      The aforementioned loans oblige the Company to comply with the same covenants as the Series A Bond as indicated in letter D) Restrictions in this Note.

 

c)   On July 7, 2016, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco de Chile for a total of ThCh$ 7,271,000, maturing on July 2, 2017.

 

      This loan accrued interest at an annual rate. The subsidiary amortizes interest and capital consists of a single payment at the end of the established term.

 

      This debt was changed to Euros and a fixed interest rate through a currency CLP-US$ and interest rate swap agreements (Cross Currency Interest Rate Swap). For details of the Company`s hedge strategies see Note 5 and 6.

 

d) On April 24, 2014, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco de Chile for a total of ThCh$ 1,000,000, maturing on April 24, 2015.

 

      This loan accrued interest at an annual rate. The subsidiary amortizes interest and capital consists of a single payment at the end of the established term.

 

      On April 24, 2015 the loan was renewed for a term of 1 year, maturing on April 21, 2016.

 

      On April 22, 2016, payment of the loan was made.

 

e)  On April 24, 2015, the subsidiary Compañía Cervecera Kunstmann SA He signed a bank loan with Banco de Chile for a total of ThCh$ 600,000 for a period of three months expiring on July 24, 2015.

 

      This loan bears interest at a fixed interest rate. The subsidiary pays the interest and principal in a single payment at the end of the deadline.

 

      On July 24, 2015, payment of the loan was made.

 

f)    On April 20, 2016, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco de Chile for a total of ThCh$ 2,000,000, maturing on April 20, 2018.

 

      This loan accrued interest at an annual rate. The subsidiary amortizes interest and capital consists of a single payment at the end of the established term.

 

F-94


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

g)   On August 25, 2016, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco de Chile for a total of ThCh$ 400,000, maturing on August 24, 2018.

 

      This loan accrued interest at an annual rate. The subsidiary amortizes interest and capital consists of a single payment at the end of the established term.

 

Banco Scotiabank – Bank Loans

 

a)  On June 21, 2013, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco Scotiabank for a total of US$ 8,000,000, maturing on June 22, 2015.

 

      This loan accrues interest at a compound floating rate Libor plus 90 days plus a fixed margin. The subsidiary amortizes interest quarterly and capital amortization consists of a single payment at the end of the established term.

 

      The interest rate risk to which the subsidiary is exposed as result of this loan is mitigated by the use of cross interest rate swap agreements (interest rate fixed). For details of the Company`s hedge strategies see Note 5 and 6.

 

On June 22, 2015, payment of the loan was made.

 

b)   On September 4, 2014, the subsidiary Compañía Cervecera Kunstmann S.A. signed a bank loan with Banco Scotiabank for a total of US$ 638,674, maturing on September 4, 2016.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest semi-annually and capital amortization consists of a single payment at the end of the established term.

 

     On August 24, 2016, payment of the loan was made.

 

c)  On June 17, 2015, the subsidiary Viña San Pedro Tarapacá S.A. it signed a bank loan with Scotiabank for a total of US$ 7,871,500, with a term of three years maturing on June 18, 2018.

 

This loan bears interest at a floating interest rate composed dollar Libor at 90 days plus a fixed margin. The company pays quarterly interest and amortization of capital consists of a single payment at the end of the deadline.

 

The interest rate risk to which the subsidiary is exposed as result of this loan is mitigated by the use of cross interest rate swap agreements (interest rate fixed). For details of the Company`s hedge strategies see Note 5 and 6.

 

The aforementioned loans oblige the Company to comply with the covenants indicated in letter D) Restriction in this Note.

 

d)  On April 24, 2015, the subsidiary Compañía Cervecera Kunstmann SA He signed a bank loan with Scotiabank for a total of US$ 1,000,000, with a term of one year expiring at April 22, 2016.

 

This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest semi-annually and capital amortization consists of a single payment at the end of the established term.

 

On April 22, 2016, payment of the loan was made.

 

e)  On April 20, 2016, the subsidiary Compañía Cervecera Kunstmann SA He signed a bank loan with Scotiabank for a total of ThCh$ 2,000,000, with a term of one year expiring at April 20, 2017.

 

This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest semi-annually and capital amortization consists of a single payment at the end of the established term.

 

F-95


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Banco Santander Chile – Bank Loans

 

a)   On June 17, 2013, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco Santander Chile for a total of US$ 8,000,000, maturing on June 17, 2014.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

     

      On June 17, 2014, this loan was paid.

 

b)   On June 17, 2013, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco Santander Chile for a total of 6,200,000 Euros, maturing on June 17, 2014.

 

      This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization consists of a single payment at the end of the established term.

 

      On June 17, 2014, this loan was paid.

 

 

BBVA Banco Francés S.A.; HSBC Bank Argentina S.A.; Banco de Galicia y Buenos Aires S.A.; La Sucursal de Citibank NA established in Argentinian Republic; Banco de La Provincia de Buenos Aires – Syndicated Bank Loan with Compañía Industrial Cervecera S.A. (CICSA)

 

On October 5, 2012, the subsidiary CICSA signed a syndicated bank loan for a total of 187.5 million Argentine Pesos, maturing on October 5, 2015.

 

The proportional participation of banks lenders is as follows:

 

a)      BBVA Bank French S.A., with 55 million Argentine Pesos of pro rata participation.

 

b)     Banco de la Provincia de Buenos Aires, with 54 million Argentine Pesos.

 

c)     HSBC Bank Argentina S.A., with 43.5 million Argentine Pesos of pro rata participation.

 

d)     Banco de Galicia y Buenos Aires S.A., with 20 million Argentine Pesos of pro rata participation.

 

e)     Citibank NA established in Argentinian Republic, with 15 million Argentine Pesos of pro rata participation.

 

This loan accrues interest at an annual rate of 15.01% whose payment is made monthly. The subsidiary amortizes capital in 9 consecutive and equal quarterly quotes, once the grace period of 12 months from the date of disbursement.

 

This loan obliges the subsidiary to meet specific requirements and financial covenants related to their Consolidated Financial Statements, which according to agreement of the parties are as follows:

 

a)   Maintain a capability of repayment measure at the end of each quarter less than or equal to 3, calculated as the financial debt over Adjusted EBITDA1. Adjusted EBITDA means EBITDA as calculated by the Company in accordance with particular debt instruments in order to measure such instruments’ financial covenants and is defined as: Operating result before Interest, Income taxes, Depreciation and Amortization for the period of 12 months immediately prior to the date of calculation.

 

b)   Maintain a Financial Expense Coverage measured at the end of each quarter and retroactively for periods of 12 months, not less than 2.5, calculated as the ratio of Adjusted EBITDA (as defined in paragraph (a)) and Financial Costs account.

 

c)   Maintain at the end of each quarter an indebtedness ratio not higher than 1.5, defined as the ratio Financial Liabilities over the Equity  meaning the Equity at the time of calculation, as it arises from their Financial Statements and in accordance with generally accepted accounting principles in the Argentinian Republic.

 

d)     Maintain at the end of each quarter a minimum Equity of 600 million of Argentine Pesos.


 1 EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization).

 

F-96


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

As of December 31, 2016, the Company was in compliance with the financial covenants and specific requirements of this loan.

 

 

Banco de la Nación Argentina – Bank Loan with Compañía Industrial Cervecera S.A. (CICSA)

 

a)   On December 28, 2012, CICSA signed a bank loan for a total of 140 million of Argentine pesos for a period of 7 years, maturing on November 26, 2019, and whose loan is delivered in two stages, where the first was carried out on December 28, 2012, for a total of 56 million argentine pesos and the second on June 28, 2013, for a total of 84 million of Argentine pesos.

 

      This loan accrues interest at an annual rate of 15% fixed by first 36 months. Having completed that term, accrues interest at a compound floating rate BADLAR in pesos plus a fixed spread of 400 basis points and to this effect will be taken BADLAR rate published by the Central Bank of the Argentina Republic, corresponding to five working days prior to the start of the period, subject to the condition that does not exceed the lending rate of portfolio general of Banco de la Nación Argentina, in whose case shall apply this.

 

      The subsidiary amortizes capital in 74 consecutive and equal, once the grace period of 10 months from the date of disbursement.

 

      This loan is guaranteed by CCU S.A., through a Stand By issued by the Banco Estado de Chile in favor of Banco de la Nación Argentina (see Note 34).

 

b)   On April 20, 2015, the subsidiary CICSA signed a bank loan for a total of 24 million of argentine pesos, maturing on April 4, 2018.

 

      This loan accrues interest at a compound floating rate BADLAR in pesos plus a fixed spread of 500 basis points and subject to the condition that does not exceed the lending rate of portfolio general of Banco de la Nación Argentina, in whose case shall apply this.

 

      The subsidiary amortizes capital in 30 monthly, once the grace period of 6 months from de date of disbursement.

 

      This loan is guaranteed by CCU S.A., through a Stand By issued by the Banco Estado de Chile (see Note 34).

 

c)   On June 26, 2015, the subsidiary CICSA signed a bank loan for a total of 30 million of argentine pesos, maturing on December 26, 2015.

 

      This loan accrues a fixed interest at an annual rate of 23%. The subsidiary amortizes monthly interest and the capital amortization in 6 monthly.

 

Banco BBVA Francés S.A. – Bank Loan with Compañía Industrial Cervecera S.A. (CICSA)

 

On June 18, 2014, the subsidiary CICSA signed a bank loan with BBVA Bank for a total of 90 million argentine pesos, maturing on June 19, 2017.

 

This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization quarterly.

 

 

Banco de Galicia y Buenos Aires S.A.; Banco Santander Río S.A.; – Syndicated Bank Loan with Compañía Industrial Cervecera S.A. (CICSA)

 

On April 20, 2015, the subsidiary CICSA signed a syndicated bank loan for a total of 150 million argentine pesos, maturing on April 20, 2018.

 

The proportional participation of banks lenders is as follows:

 

(a) Banco de Galicia y Buenos Aires S.A., with 75 million argentine pesos of pro rata participation.

 

(b)  Banco Santander Río, with 75 million argentine pesos of pro rata participation.

 

F-97


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

This loan accrues interest at an annual rate of 29.4% fixed by first 12 months and thereafter accrues interest at a compound floating rate BADLAR in pesos plus a fixed spread of 360 basis points and the payments will be quarterly. The capital amortization will payment in 9 quarterly, once the grace period of 12 months from de date of disbursement.

 

This loan obliges the subsidiary to meet specific requirements and financial covenants related to their Consolidated Financial Statements, which according to agreement of the parties are as follows:

 

a)   Maintain a capability of repayment measure at the end of each quarter less than or equal to 3, calculated as the financial debt over Adjusted EBITDA2. Adjusted EBITDA means EBITDA as calculated by the Company in accordance with particular debt instruments in order to measure such instruments’ financial covenants and is defined as: Operating result before Interest, Income taxes, Depreciation and Amortization for the period of 12 months immediately prior to the date of calculation.

 

b)   Maintain a Financial Expense Coverage measured at the end of each quarter and retroactively for periods of 12 months, not less than 2.5, calculated as the ratio of Adjusted EBITDA (as defined in paragraph (a)) and Financial Costs account.

 

c)   Maintain at the end of each quarter an indebtedness ratio not higher than 1.5, defined as the ratio Financial Liabilities over the Equity  meaning the Equity at the time of calculation, as it arises from their Financial Statements and in accordance with generally accepted accounting principles in the Argentinian Republic.

 

d)     Maintain at the end of each quarter a minimum Equity of 600 million of Argentine Pesos.

 

As of December 31, 2016, the Company was in compliance with the financial covenants and specific requirements of this loan.

 

B)    Financial Lease Obligations

 

The most significant financial lease agreements are as follows:

 

CCU S.A.

 

In December, 2004, the Company sold a piece of land previously classified as investment property. As part of the transaction, the Company leased eleven floors of a building under construction on the mentioned piece of land.

 

The building was completed during 2007, and on June 28, 2007, the Company entered into a 25-years lease agreement with Compañía de Seguros de Vida Consorcio Nacional de Seguros S.A., for a total amount of UF 688,635.63, with an annual interest rate of 7.07%. The current value of the agreement amounted to ThCh$ 10,403,632 as of December 31, 2007. The agreement also grants CCU the right or option to acquire the assets contained in the agreement (real estate, furniture and facilities) as from month 68 of the lease. The lease rentals committed are according to the conditions prevailing in the market. For Chilean GAAP purposes, in 2004 the Company recognized a ThCh$ 3,108,950 gain for the building portion not leased by the Company, and a ThCh$ 2,276,677 liability deferred through completion of the building, when the Company recorded the transaction as financial lease.

 


 2 EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization).

 

F-98


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Compañía Cervecera Kunstmann S.A., Manantial S.A. and Finca La Celia S.A.:

 

Other lease agreements are as follows:

 

Type

Institution

Contract Date

Currency

ThCh$

Number of quotas

Annual Interest

Purchase option (UF)

Compañía Cervecera Kunstmann S.A.

Production Plant

Banco de Chile

19-04-05

UF

20.489

168

8.30%

302

Land Lote 2C

Banco de Chile

26-06-07

UF

7.716

121

5.80%

85

Land Lote 2D

Banco de Chile

25-03-08

UF

15.000

97

4.30%

183

Land Lote 13F1

Banco Estado

10-10-12

UF

22.341

72

4.33%

348

Manantial S.A.

Dispensers

Banco de Crédito e Inversiones

04-01-12

UF

4.275

37

5.06%

116

Dispensers

Banco de Chile

05-12-11

UF

1.073

37

5.98%

311

Vehicles

Banco de Chile

27-08-12

UF

1.265

25

12.63%

51

Computers

Banco Security

23-08-11

UF

2.387

37

6.99%

65

Dispensers

Banco Security

09-08-11

UF

20.845

37

6.62%

563

Finca La Celia S.A.

Automotor

Banco Supervielle

10-06-14

$ARG

10.814

45

17.50%

6.250

 

 

 

 

 

 

 

 

 

The following is a detail of future payments and the current value of the financial lease obligations as of December 31, 2015:

 

Lease Minimum Future Payments

As of December 31, 2016

Gross Amount

Interest

Amount

ThCh$

ThCh$

ThCh$

0 to 3 months

368,052

302,964

65,088

3 months to 1 year

1,050,810

899,948

150,862

Over 1 year to 3 years

2,603,315

2,377,942

225,373

Over 3 years to 5 years

2,305,704

2,161,799

143,905

Over 5 years

28,638,952

11,507,311

17,131,641

Total

34,966,833

17,249,964

17,716,869

 

F-99


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

C)    Bonds Payable

 

Series A Bonds – Subsidiary Viña San Pedro Tarapacá S.A.

 

On June 13, 2005, the subsidiary Viña San Pedro Tarapacá S.A. recorded in the Securities Record a bond issue for a total UF 1,500,000 at a 20-years term maturing on July 15, 2025. Such issue was placed in the local market on July 20, 2005, with a premium amounting to ThCh$ 227,378. This obligation accrues interest at a fixed annual rate of 3.8% and amortizes interest and capital semi-annually.

 

On December 17, 2010, took place the Board of Bondholders Serie A, which decided to modify the issued Contract of such bonds in order to update certain references and adapt it to the new IFRS accounting standards. The amendment of the issued Contract is dated December 21, 2010 and has the repertory No. 35739-2010 in the Notary of Ricardo San Martín Urrejola. Because of these changes, the commitment of this subsidiary is to comply with certain financial ratios that will be calculated only on the Consolidated Financial Statements. These financial ratios and other conditions are describe in letter D).

 

On July 21, 2011 the subsidiary made a partial prepayment for 750 Series A Bonds (of the 1,500 issued) equivalent to UF 513,750, according to Section Twelve of Clause Four for the Issue Contract Bond issued by public deed dated April 28, 2005. Additionally, the subsidiary recognized in the Consolidated Income Statement of that date an expenditure of ThCh$ 103,735, for expenses associated with the issuance of this debt.

 

On November 7, 2014, the subsidiary made a total prepayment for Series A Bonus for an amount of ThCh$ 9,778,759 and recognized in the Consolidated Income Statement of that date an expenditure of ThCh$ 117,200.

 

At the time of this total prepayment, the subsidiary was in compliance with the financial covenants required for this public issue detailed in letter D).

 

 

Series E Bonds – CCU S.A.

 

On October 18, 2004, under number 388 the Company recorded in the Securities Record the issue of 20-year term public bonds for a total UF 2,000,000 maturing on December 1, 2024. This issue was placed in the local market on December 1, 2004, with a discount amounting to ThCh$ 897,857. This obligation accrues interests at a fixed annual rate of 4.0%, and it amortizes interest and capital semi-annually.

 

On December 17, 2010, took place the Board of Bondholders Serie E, which decided to modify the issued Contract of those bonds in order to update certain references and adapt it to the new IFRS accounting standards. The amendment of the issued Contract is dated December 21, 2010 and has the repertory No. 35738-2010 in the Notary of Ricardo San Martín Urrejola. Because of these changes, the commitment of the Company is to comply with certain financial ratios that will be calculated only on the Consolidated Financial Statements. These financial ratios and other conditions are as follows:

 

(a)  Maintain at the end of each quarter an indebtedness ratio measured over the consolidated financial statements not higher than 1.5, defined as the ratio of Total Adjusted Liabilities and Total Adjusted Equity. Total Adjusted Liabilities is defined as Total Liabilities less Dividends provisioned, according to policy included in the Statement of Changes in Equity, plus the amount of all guarantees granted by the Issuer or its subsidiaries that are cautioned by real guarantees, except as noted in the contract.  Total Adjusted Equity is defined as Total Equity plus Dividends provisioned, according to policy included in the Statement of Changes in Equity.

 

(b)  Maintain a Financial Expense Coverage measured at the end of each quarter and retroactively for periods of 12 months, not less than 3, calculated as the ratio of Adjusted EBITDA and Financial Costs account. Adjusted EBITDA means EBITDA as calculated by the Company in accordance with particular debt instruments in order to measure such instruments’ financial covenants and is defined as: (i) the sum of Gross Margin and Other income by function accounts; (ii) less (absolute numbers) Distribution costs, Administrative expenses and Other expenses by function accounts; and (iii) plus (absolute numbers) Depreciation and Amortization recorded on the Note Nature of the costs and expenses.

 

(c)  Maintain at the end of each quarter, assets free of liens for an amount equal to at least 1.2, defined as the ratio of Total Assets free of lien and Total Adjusted Liabilities free of lien. Is defined as Total Assets free of lien are defined as Total Assets less assets pledged as collateral for cautioned obligations of third parties. Total Adjusted Liabilities free of lien are defined as Total Liabilities less Dividends provisioned according to policy contained in the Statement of Changes in Equity.

 

F-100


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

(d)  Maintain at the end of each quarter a minimum equity of ThCh$ 312,516,750, meaning Equity Attributable to Equity Holders of the Parent plus the Dividends provisioned account, according to policy contained in the Statement of Changes in Equity. This requirement will increase in the amount resulting from each revaluation of property, plant and equipment to be performed by the Issuer.

 

(e)  To maintain, either directly or indirectly, ownership over more than 50% of the subscribed and paid-up shares and over the voting rights of the following companies: Cervecera CCU Chile Limitada, Embotelladoras Chilenas Unidas S.A. and Viña San Pedro Tarapacá S.A., except in the cases and under the terms established in the agreement.

 

(f)   To maintain, either directly or through a subsidiary, ownership of the trademark "CRISTAL", denominative for beer class 32 of the international classifier, and not to transfer its use, except to its subsidiaries.

 

(g)  Not to make investments in facilities issued by related parties, except in the cases and under the terms established in the agreement.

 

(h)  Neither sells nor transfer assets from the issuer and its subsidiaries representing over 25% of the assets total of the consolidated financial statements.

 

As of December 31, 2016 and December 31, 2015, the Company was in compliance with the financial covenants required for this public issue.

 

 

Series H and I Bonds – CCU S.A.

 

On March 23, 2009, the Company recorded in the Securities Record the issue of bonds Series H and I for a combined total of UF 5 million, with 5 and 21 years terms, respectively. Emissions of both series were placed in the local market on April 2, 2009.  The issuance of the Bond I was UF 3 million  with maturity on March 15, 2014, with a discount amounting to ThCh$ 413,181, and accrues interest at an annual fixed rate of 3.0%, with amortize interest semi-annually and excluding the capital (bullet).  The issuance of the Bond H was UF 2 million  with maturity on March 15, 2030, with a discount amounting to ThCh$ 156,952, and accrues interest at an annual fixed rate of 4.25%, with amortizes interest and capital semi-annually.

 

By deed dated December 27, 2010 issued in the Notary of Ricardo San Martín Urrejola, under repertoires No. 36446-2010 and 36447-2010, were amended Issue Contract Series H and I, respectively, in order to update certain references and to adapt to the new IFRS accounting rules.

 

The current issue was subscribed with Banco Santander Chile as representative of the bond holders and as paying bank, and it requires that the Company complies with the following financial covenants on its Consolidated Financial Statements and other specific requirements:

 

(a)  Maintain at the end of each quarter an indebtedness ratio measured over the consolidated financial statements not higher than 1.5, defined as the ratio of Total Adjusted Liabilities and Total Adjusted Equity. The Total Adjusted Liabilities are defined as Total Liabilities less Dividends provisioned, according to policy included in the Statement of Changes in Equity, plus the amount of all guarantees, debts or obligations of third parties not within the liability and outside the Issuer or its subsidiaries that are cautioned by real guarantees granted by the Issuer or its subsidiaries. Total Adjusted Equity is defined as Total Equity plus Dividends provisioned account, according to policy included in the Statement of Changes in Equity.

 

(b)  Maintain a Financial Expense Coverage measured at the end of each quarter and retroactively for periods of 12 months, not less than 3, calculated as the ratio of Adjusted EBITDA and Financial Costs account. Adjusted EBITDA means EBITDA as calculated by the Company in accordance with particular debt instruments in order to measure such instruments’ financial covenants and is defined as: (i) the sum of Gross Margin and Other income by function accounts; (ii) less (absolute numbers) Distribution costs, Administrative expenses and Other expenses by function accounts; and (iii) plus (absolute numbers) Depreciation and Amortization recorded on the Note Nature of the cost and expenses.

 

(c)  Maintain at the end of each quarter, assets free of liens for an amount equal to, at least, 1.2, defined as the ratio of Total Assets free of lien and Financial Debt free of lien. Total Assets free of lien are defined as Total Assets less assets pledged as collateral for cautioned obligations of third parties. Financial Debt free of lien is defined as the sum of lines Bank Loans, Bonds payable and Finance lease obligations contained in Note Other financial liabilities of the Consolidated Financial Statements.

 

 

F-101


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

(d)  Maintain at the end of each quarter a minimum equity of ThCh$ 312,516,750, meaning Equity Attributable to Equity Holders of the Parent plus the Dividends provisioned account, according to policy included in the Statement of Changes in Equity. This requirement will increase in the amount resulting from each revaluation of property, plant and equipment to be performed by the Issuer.

 

(e)  To maintain, either directly or indirectly, ownership over more than 50% of the subscribed and paid-up shares and over the voting rights of the following companies: Cervecera CCU Chile Limitada and Embotelladoras Chilenas Unidas S.A.

 

(f)   Maintain a nominal installed capacity for the production manufacturing of beer and soft drinks, equal or higher altogether than 15.9 million hectolitres a year, except in the cases and under the terms of the contract.

 

(g)  To maintain, either directly or through a subsidiary, ownership of the trademark "CRISTAL", denominative for beer class 32 of the international classifier, and not to transfer its use, except to its subsidiaries.

 

(h)  Not to make investments in facilities issued by related parties, except in the cases and under the terms established in the agreement.

 

On March 17, 2014, the Company paid the total Serie I Bonds, equivalent UF 3,000,000.

 

As of December 31, 2016 and December 31, 2015, the Company was in compliance with the financial covenants required for this public issue.

 

 

D) Restriction of subsidiary Viña San Pedro Tarapacá S.A.

 

The subsidiary Viña San Pedro Tarapacá S.A. must comply with certain financial ratios that will be calculated only on its Consolidated Financial Statements. These financial ratios and other conditions are as follows:

 

(a)  Control over subsidiaries representing at least 30% of the consolidated Adjusted EBITDA of the issuer. Adjusted EBITDA. Adjusted EBITDA means EBITDA as calculated by the Company in accordance with particular debt instruments in order to measure such instruments’ financial covenants and is defined as: (i) the sum of Gross Margin and Other income by function accounts; (ii) less (absolute numbers) Distribution costs, Administrative expenses and Other expenses by function accounts; and (iii) plus (absolute numbers) Depreciation and Amortization recorded in the Note Nature of the costs and expenses.

 

(b)  Not to enter into investments in instruments issued by related parties different from its subsidiaries.

 

(c)  Neither sells nor transfers essential assets that jeopardize the continuance of its current purpose.

 

(d)  Maintain at the end of each quarter an indebtedness ratio measured over the consolidated financial statements not higher than 1.2, defined as the ratio of Total Adjusted Liabilities and Total Adjusted Equity. The Total Adjusted Liabilities is defined as Total Liabilities less Dividends provisioned, according to policy contained in the Statement of Changes in Equity, plus the amount of all guarantees, debts or obligations of third parties not within the liabilities and outside the Issuer or its subsidiaries that are cautioned by real guarantees granted by the Issuer or its subsidiaries. Total Adjusted Equity is defined as Total Equity plus Dividends provisioned, according to policy contained in the Statement of Changes in Equity.

 

(e)  Maintain a Financial Expense Coverage measured at the end of each quarter and retroactively for periods of 12 months, not less than 3, calculated as the ratio of Adjusted EBITDA (as defined in paragraph (a)) and Financial Costs account.

 

(f)   Maintain at the end of each quarter a minimum equity of ThCh$ 83,337,800, meaning Equity Attributable to Equity Holders of the Parent plus the Dividends provisioned account, according to policy included in the Statement of Changes in Equity. This requirement will increase in the amount resulting from each revaluation of property, plant and equipment to be performed by the Issuer.

 

As of December 31, 2016 and December 31, 2015, the subsidiary was in compliance with the financial covenants required for this public issue.

 

 

F-102


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 27 Accounts payable – trade and other payables

 

As of December 31, 2016 and 2015, the total Accounts payable-trade and other payables are as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

Current

Non current

Current

Non current

 

ThCh$

ThCh$

ThCh$

ThCh$

Suppliers

210,160,789

-

179,926,026

-

Notes payable

2,121,496

1,082,898

3,930,657

1,645,098

Withholdings payable

47,395,567

-

43,880,120

-

Total

259,677,852

1,082,898

227,736,803

1,645,098

 

 

Note 28 Provisions

 

As of December 31, 2016 and 2015, the total provisions recorded in the consolidated statement of financial position are as follows:

 

 

As of December 31, 2016

As of December 31, 2015

Current

Non current

Current

Non current

ThCh$

ThCh$

ThCh$

ThCh$

Litigation

409,164

839,079

503,440

839,934

Others

-

484,441

-

636,584

Total

409,164

1,323,520

503,440

1,476,518

 

The following was the change in provisions during the years ended December 31, 2015 and 2016:

 

 

Litigation (1)

Others

Total

ThCh$

ThCh$

ThCh$

As of January 1, 2015

 

1,023,895

 

1,596,196

2,620,091

As of December 31, 2015

 

 

 

 

 

Incorporated

 

792,724

 

888

793,612

Used

 

(222,139)

 

-

(222,139)

Released

 

(31,005)

 

(801,778)

(832,783)

Conversion effect

 

(220,101)

 

(158,722)

(378,823)

As of December 31, 2015

 

1,343,374

 

636,584

1,979,958

As of December 31, 2016

 

 

 

 

 

Incorporated

 

551,167

 

22,219

573,386

Used

 

(267,704)

 

(14,173)

(281,877)

Released

 

(124,336)

 

(67,271)

(191,607)

Conversion effect

 

(254,258)

 

(92,918)

(347,176)

As of December 31, 2016

 

1,248,243

 

484,441

1,732,684

 

(1)     See Note 34.

 

 

F-103


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The maturities of provisions at December 31, 2016, were as follows:

 

 

Litigation

Others

Total

ThCh$

ThCh$

ThCh$

Less than one year

 

409,164

 

-

409,164

Between two and five years

 

423,863

 

484,441

908,304

Over five years

 

415,216

 

-

415,216

Total

 

1,248,243

 

484,441

1,732,684

 

Litigation

 

The detail of significant litigation proceedings to which the Company is exposed at a consolidated level is described in Note 34.

 

Management believes based on the development of such proceedings to date, the provisions established on a case by basis are adequate to cover the eventual adverse effects that could arise from these proceedings.

 

 

Note 29 Other non-financial liabilities

 

As of December 31, 2016 and 2015, the total Other non-financial liabilities are as follows:

 

 

As of December 31, 2016

As of December 31, 2015

 

ThCh$

ThCh$

Parent dividend provisioned by the board

24,387,190

24,387,190

Parent dividend provisioned according to policy

34,841,553

36,016,878

Outstanding parent dividends

915,585

723,259

Subsidiaries dividends according to policy

11,192,210

9,725,015

Others

33,434

89,802

Total

71,369,972

70,942,144

Current

71,369,972

70,942,144

Total

71,369,972

70,942,144

 

 

Note 30 Employee Benefits

 

The Company grants short term and employment termination benefits as part of its compensation policies.

 

The Parent Company and its subsidiaries maintain collective agreements with their employees, which establish the compensation and/or short–term and long-term benefits for their staff, the main features of which are described below:

 

i. Short-term benefits are generally based on combined plans or agreements, designed to compensate benefits received, such as paid vacation, annual performance bonuses and compensation through annuities.

 

ii. Long-term benefits are plans or agreements mainly intended to cover the post-employment benefits generated at the end of the labour relationship, be it by voluntary resignation or death of personnel hired.

 

The cost of such benefits is charged against income, in the “Personnel Expense” item.

 

 

F-104


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

As of December 31, 2016 and 2015, the total staff benefits recorded in the Consolidated Statement of Financial Position is as follows:

 

Employees’ Benefits

As of December 31, 2016

As of December 31, 2015

Current

Non current

Current

Non current

ThCh$

ThCh$

ThCh$

ThCh$

Short term benefits

22,517,220

-

21,617,103

-

Employment termination benefits

321,008

21,832,415

94,956

18,948,603

Total

22,838,228

21,832,415

21,712,059

18,948,603

 

Employees’ Bonuses

 

Short-term benefits are mainly comprised of recorded vacation (on accruals basis), bonuses and share compensation. Such benefits are recorded when the obligation is accrued and are usually paid within a 12-month periods, consequently, they are not discounted.

 

As of December 31, 2016 and 2015, the total short-term benefits recorded in the Consolidated Statement of Financial Position are as follows:

 

Short-Term Employees’ Benefits

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Vacation

9,405,040

8,442,610

Bonus and compensation

13,112,180

13,174,493

Total

22,517,220

21,617,103

 

The Company records the staff vacation cost on an accrual basis.

 

Severance Indemnity

 

The Company records a liability for the payment of an irrevocable severance indemnity, originated by collective and individual agreements entered into with certain groups of employees. Such obligation is determined by means of the current value of the benefit accrued cost, a method that considers several factors for the calculation such as estimates of future continuance, mortality rates, future salary increases and discount rates. The Company periodically evaluates the above-mentioned factors based on historical data and future projections, making adjustments that apply when checking changes sustained trend. The so-determined value is presented at the current value by using the severance benefits accrued method. The discount rate is determined by reference to market interest rates curves for high quality entrepreneurial bonds. The discount rate in Chile was 5.52% (6.36% in 2015) and in Argentina 31.88% (39.26% in 2015).

 

As of December 31, 2016, the obligation recorded for severance indemnity is as follows:

 

Severance Indemnity

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Current

321,008

94,956

Non-current

21,832,415

18,948,603

Total

22,153,423

19,043,559

 

F-105


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The change in the severance indemnity during the year ended as of December 31, 2015 and 2016 was as follows:

 

Severance Indemnity

Severance Indemnity

ThCh$

Balance as of January 1, 2015

17,437,221

Current cost of service

1,023,969

Interest cost

1,703,107

Actuarial loss

947,153

Paid-up benefits

(1,700,491)

Past service cost

131,204

Others

(498,604)

Movements of the year

1,606,338

As of December 31, 2015

19,043,559

Current cost of service

1,650,484

Interest cost

1,702,662

Actuarial loss

2,342,336

Paid-up benefits

(2,490,851)

Past service cost

342,039

Conversion effect

(670,709)

Others

233,903

Movements of the year

3,109,864

As of December 31, 2016

22,153,423

 

The figures recorded in the Consolidated Statement of Income as of December 31, 2016, 2015 y 2014, are as follows:

 

Expense recognized for severance indemnity

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Current cost of service

1,650,484

1,023,969

601,053

Past service cost

342,039

131,204

1,090,429

Non-provided paid benefits

7,851,201

4,377,570

5,916,192

Other

1,114,112

646,502

335,808

Total expense recognized in Consolidated Statement of Income

10,957,836

6,179,245

7,943,482

 

 

F-106


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Actuarial Assumptions

 

As mentioned in Note 2.20 – Employees’ Benefits, the severance payment obligation is recorded at its actuarial value. The main actuarial assumptions used for the calculation of the severance indemnity obligation as of December 31, 2016 and 2015, are as follows:

 

Actuarial Assumptions

Chile

Argentina

As of December 31,

As of December 31,

As of December 31,

As of December 31,

2016

2015

2016

2015

Mortality table

RV-2014

RV-2004

Gam '83

Gam'83

Annual interest rate

5.52%

6.36%

31.88%

39.26%

Voluntary employee turnover rate

1.9%

1.9%

“ESA 77 Ajustada - 50%”

“ESA 77 Ajustada - 50%”

Company’s needs rotation rate

5.3%

5.3%

“ESA 77 Ajustada - 50%”

“ESA 77 Ajustada - 50%”

Salary increase (*)

3.7%

3.7%

26.25%

33.32%

Estimated retirement age for (*)

Officers

 

60

60

60

60

Other

Male

65

65

65

65

Female

60

60

60

60

 

Sensitivity Analysis

 

The Following is a sensitivity analysis based on increased (decreased) of 1 percent on the discount rate:

 

Sensitivity Analysis

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

1% increase in the Discount Rate (Gain)

1,421,484

1,164,165

1% decrease in the Discount Rate (Loss)

(1,649,255)

(1,344,213)

 

 

 

 

Personnel expense

 

The amounts recorded in the Consolidated Statement of Income for the years ended as of December 31, 2016, 2015 and 2014, are as follows:

 

Personnel expense

For the years ended as of December 31,

2016

2015

2014

ThCh$

ThCh$

ThCh$

Salaries

145,766,757

138,359,074

119,623,310

Employees’ short-term benefits

23,189,206

24,693,325

18,128,043

Employments termination benefits

10,957,836

6,179,245

7,943,482

Other staff expense

30,971,754

28,683,507

23,636,629

Total (1)

210,885,553

197,915,151

169,331,464

 

(1) See Note 9.

 

F-107


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 31 Non-controlling Interests

 

The detail of Non-controlling Interests is the following:

 

a.   Equity

 

Equity

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Viña San Pedro Tarapacá S.A.

75,092,267

72,512,897

Bebidas del Paraguay S.A.

17,828,260

20,403,140

Aguas CCU-Nestlé Chile S.A.

16,440,129

19,891,176

Compañía Cervecera Kunstmann S.A.

5,740,305

4,979,490

Compañía Pisquera de Chile S.A.

4,717,811

4,699,612

Manantial S.A. (1)

-

3,767,028

Saenz Briones & Cía. S.A.

799,111

962,286

Distribuidora del Paraguay S.A.

2,197,241

1,949,490

Los Huemules S.R.L. (1)

-

395,469

Other

179,300

145,185

Total

122,994,424

129,705,773

(1)   See Note 8.

 

 

 

 

b.   Result

 

 

For the years ended as of December 31,

Result

2016

2015

2014

 

ThCh$

ThCh$

ThCh$

Aguas CCU-Nestlé Chile S.A.

8,377,672

7,052,867

5,408,750

Viña San Pedro Tarapacá S.A.

9,887,477

9,182,843

6,003,439

Compañía Cervecera Kunstmann S.A.

1,636,906

1,267,335

966,212

Manantial S.A.

-

861,072

684,427

Compañía Pisquera de Chile S.A.

790,152

592,506

889,482

Saenz Briones & Cía. S.A.

11,184

128,407

(58,433)

Distribuidora del Paraguay S.A.

255,683

1,144,911

429,527

Bebidas del Paraguay S.A.

576,986

(486,790)

253,516

Los Huemules S.R.L.

-

(45,370)

(48,171)

Sidra La Victoria S.A.

-

-

175

Other

88,339

19,674

24,547

Total

21,624,399

19,717,455

14,553,471

 

F-108


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

c.     Summarized financial information of non controlling interest:

 

 

As of December 31, 2016

As of December 31, 2015

 

 

 

 

ThCh$

ThCh$

Assets and Liabilities

   

Current assets

601,165,755

566,432,064

Non-current assets

716,889,536

727,700,381

Current liabilities

368,293,544

336,696,932

Non-current liabilities

146,234,462

218,031,963

 

 

 

Dividends paid

9,803,978

5,956,500

 

 

 

 

     The main significant Non-controlling interest is represented by Viña San Pedro Tarapacá S.A. with the following balances:

 

 

As of December 31, 2016

As of December 31, 2015

 

 

 

 

ThCh$

ThCh$

Assets and Liabilities

   

Current assets

145,866,023

142,945,036

Non-current assets

171,099,295

165,343,429

Current liabilities

70,351,438

70,099,022

Non-current liabilities

33,795,671

32,681,398

Net sales

201,402,052

189,515,048

Net income of year

28,021,996

26,024,999

 

 

 

    

Dividends paid by Viña San Pedro amounted to ThCh$ 17,682,375, ThCh$ 13,474,959, and ThCh$ 5,436,350, for the years ended December 31, 2016; 2015, and 2014, respectively.

 

Note 32 Common Shareholders’ Equity

 

Subscribed and paid-up Capital

 

As of December 31, 2016 and December 31, 2015, the Company’s capital shows a balance of ThCh$ 562,693,346, divided into 369,502,872 shares of common stock without face value, entirely subscribed and paid-up. The Company has issued only one series of common shares. Such common shares are registered for trading at the Santiago Stock Exchange, the Chilean Electronic Stock Exchange and the Valparaíso Stock Exchange, and at the New York Stock Exchange /NYSE), evidenced by ADS (American Deposcitary Shares), with an equivalence of two shares per ADS (See Note 1).

 

The Company has not issued any others shares or convertible instruments during the period, thus changing the number of outstanding shares as of December 31, 2016 and 2015.

 

Capital Management

 

The main purpose, when managing shareholder’s capital, is to maintain an adequate credit risk profile and a healthy capital ratio, allowing the access of the Company to the capitals market for the development of its medium and long term purposes and, at the same time, to maximize shareholder’s return.

 

 

F-109


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Consolidated Statement of Comprehensive Income

 

As of December 31, 2016, 2015 and 2014, the detail of the comprehensive income and expense of the term is as follows:

 

Other Income and expense charged or credited against net equity

Gross Balance

Tax

Net Balance

ThCh$

ThCh$

ThCh$

Cash flow hedge (1)

84,962

(20,648)

64,314

Conversion differences of subsidiaries abroad (1)

(27,280,176)

-

(27,280,176)

Actuarial gains and losses on defined benefit plans reserves

(2,355,384)

659,198

(1,696,186)

Total comprehensive income as of december 31, 2016

(29,550,598)

638,550

(28,912,048)

       

Other Income and expense charged or credited against net equity

Gross Balance

Tax

Net Balance

ThCh$

ThCh$

ThCh$

Cash flow hedge (1)

80,693

(17,563)

63,130

Conversion differences of subsidiaries abroad (1)

(29,678,944)

-

(29,678,944)

Actuarial gains and losses on defined benefit plans reserves

(939,433)

314,541

(624,892)

Total comprehensive income as of december 31, 2015

(30,537,684)

296,978

(30,240,706)

       

Other Income and expense charged or credited against net equity

Gross Balance

Tax

Net Balance

ThCh$

ThCh$

ThCh$

Cash flow hedge (1)

(155,258)

39,470

(115,788)

Conversion differences of subsidiaries abroad (1)

(4,629,683)

-

(4,629,683)

Actuarial gains and losses on defined benefit plans reserves

(1,884,054)

501,689

(1,382,365)

Total comprehensive income As of December 31, 2014

(6,668,995)

541,159

(6,127,836)

(1)   These concepts will be reclassified to the Statement of Income when its settled.

 

The movement of comprehensive income and expense is as follows:

 

a)   As of December 31, 2016:

 

Changes

Currency translation
difference

Hedge reserves

Actuarial gains and
losses on
defined benefit
plans reserves

Total other
reserves

ThCh$

ThCh$

ThCh$

ThCh$

Increase (Decrease)

(27,280,176)

(399,558)

(2,355,384)

(30,035,118)

Deferred taxes

-

89,982

659,198

749,180

Reclassification to the result by function

-

484,521

-

484,521

Reclassification of deferred taxes related to other reserves

-

(110,631)

-

(110,631)

Total changes in equity

(27,280,176)

64,314

(1,696,186)

(28,912,048)

Equity holders of the parent

(25,123,546)

41,607

(1,623,299)

(26,705,238)

Non-controlling interests

(2,156,630)

22,707

(72,887)

(2,206,810)

Total changes in equity

(27,280,176)

64,314

(1,696,186)

(28,912,048)

 

 

F-110


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

b)      As of December 31, 2015:

 

Changes

Currency translation difference

Hedge reserves

Actuarial gains and losses on defined benefit plans reserves

Total other reserves

ThCh$

ThCh$

ThCh$

ThCh$

Increase (Decrease)

(29,678,944)

593,993

(939,433)

(30,024,384)

Deferred taxes

-

(145,800)

314,541

168,741

Reclassification to the result by function

-

(513,298)

-

(513,298)

Reclassification of deferred taxes related to other reserves

-

128,235

-

128,235

Total changes in equity

(29,678,944)

63,130

(624,892)

(30,240,706)

Equity holders of the parent

(27,652,528)

40,844

(589,731)

(28,201,415)

Non-controlling interests

(2,026,416)

22,286

(35,161)

(2,039,291)

Total changes in equity

(29,678,944)

63,130

(624,892)

(30,240,706)

 

Income per share

 

The basic income per share is calculated as the ratio between the net income (loss) of the term corresponding to shares holders and the weighted average number of valid outstanding shares during such term.

 

The diluted earnings per share is calculated as the ratio between the net income (loss) for the period attributable to shares holders and the weighted average additional common shares that would have been outstanding if it had become all ordinary potential dilutive shares.

 

As of December 31, 2016, 2015 y 2014, the information used for the calculation of the income as per each basic and diluted share is as follows:

 

Income per share

For the years ended as of December 31,

2016

2015

2014

Equity holders of the controlling company (ThCh$)

118,457,488

120,808,135

106,238,450

Weighted average number of shares

369,502,872

369,502,872

369,502,872

Basic income per share (in Chilean pesos)

320.59

326.95

287.52

Equity holders of the controlling company (ThCh$)

118,457,488

120,808,135

106,238,450

Weighted average number of shares

369,502,872

369,502,872

369,502,872

Diluted income per share (in Chilean pesos)

320.59

326.95

287.52

 

 

As of December 31, 2016, 2015 y 2014, the Company has not issued any convertible or other kind of instruments creating diluting effects.

 

Distributable net Income

 

In accordance with Circular No 1945 from the SVS on November 4, 2009, the Board of Directors agreed that the net distributable profit for the year 2009 will be that reflected in the financial statements attributable to equity holders of the parents, without adjustment it. The above agreement remains in effect for the year ended December 31, 2016.

 

F-111


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Dividends

 

The Company’s dividend policy consists of annually distributing at least 50% of the net distributable profit of the year.

 

As of December 31, 2016, 2015 and 2014, the Company has distributed the following dividends:

 

Dividend Nº

Payment Date

Type of Dividend

Dividends per Share

Related to FY

247

17-04-2014

Final

103.48857

2013

248

09-01-2015

Interim

63.0000

2014

249

23-04-2015

Final

98.78138

2014

250

08-01-2016

Interim

66.0000

2015

251

22-04-2016

Final

97.47388

2015

252

05-01-2017

Interim

66.0000

2016

 

 

 

 

 

 

On April 9, 2014, at the General Shareholders Meeting it was agreed to pay the final Dividend No. 247, amounting to ThCh$ 38,239,323 corresponding to $ 103.48857 per share. This dividend was paid on April 17, 2014.

 

On April 15, 2015, at the General Shareholders Meeting it was agreed to pay the final Dividend No. 249, amounting to ThCh$ 36,500,004 corresponding to $ 98.78138 per share. This dividend was paid on April 23, 2015.

 

On April 13, 2016, at the General Shareholders Meeting it was agreed to pay the final Dividend No. 250, amounting to ThCh$ 36,016,878 corresponding to $ 97.47388 per share. This dividend was paid on April 22, 2016.

 

 

Other Reserves

                                                           

The reserves that are a part of the Company’s equity are as follows:

 

Currency Translation Reserves: This reserve originated mainly from the translation of foreign subsidiaries’ financial statements which functional currency is different from the presentation currency of the Consolidated Financial Statements. As of December 31, 2016, it amounts to a negative reserve of ThCh$ 120,558,932 (ThCh$ 95,435,386 in 2015 and ThCh$ 67,782,858 in 2014).

 

Hedge reserve: This reserve originated from the hedge accounting application of financial liabilities for. The reserve is reversed at the end of the hedge agreement, or when the transaction ceases qualifying hedge accounting, whichever is first. The reserve effects are transferred to income. As of December 31, 2016, it amounts to a negative reserve of ThCh$ 39,081 (ThCh$ 2,526 in 2015 and ThCh$ 43,370 in 2014), net of deferred taxes.

 

Actuarial gains and losses on defined benefit plans reserves: This reserve originates from January 1, 2013, due application of the amendment to IAS 19. The amount recorded is a negative reserve of ThCh$ 3,925,717 (ThCh$ 2,302,418 in 2015 and ThCh$ 1,712,687 in 2014), net of deferred taxes.

 

Other reserves: As of December 31, 2016, 2015 y 2014 the amount is a negative reserve of ThCh$ 18,527,810, ThCh$ 5,486,086 and ThCh$ 5,511,629, respectively. Such reserves relate mainly to the following concepts:

 

-              Adjustment due to re-assessment of fixed assets carried out in 1979 (increased ofr ThCh$ 4,087,396).

-              Price level restatement of paid-up capital registered as of December 31, 2008, according to SVS Circular Letter Nª456 (decreased for ThCh$ 17,615,333).

-              Difference in purchase of shares of the subsidiary Viña San Pedro Tarapacá S.A. made during year 2012 and 2013 (Note 1) (decreased for ThCh$ 9,779,475).

-              Difference in purchase of shares of the subsidiary Manantial S.A. made during year 2016 (Note 1) (decreased for ThCh$ 7,801,153).

-              Difference in purchase of shares of the Alimentos Nutrabien S.A. made during year 2016 (Note 1) (decreased for  ThCh$ 5,426,209).

 

F-112


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

Note 33 Effects of changes in currency exchange rate

 

Current assets are denominated in the following currencies:

 

CURRENT ASSETS

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Current assets

 

 

Cash and cash equivalents

133,789,950

192,554,239

CLP

117,668,934

171,683,257

USD

8,237,893

5,385,644

Euros

786,887

955,840

$ARG

2,187,381

5,701,754

UYU

1,136,782

948,816

PYG

3,269,045

7,519,619

Other currencies

503,028

359,309

Other financial assets

8,406,491

13,644,105

CLP

548,700

1,052,312

USD

7,604,996

12,495,117

Euros

160,875

57,833

PYG

80,846

7,261

Other currencies

11,074

31,582

Other non-financial assets

15,859,137

17,654,373

CLP

11,994,895

12,083,128

UF

139,776

29,882

USD

683,933

972,718

Euros

85,753

723,216

$ARG

2,641,862

3,780,430

UYU

86,842

7,789

PYG

226,076

57,210

Accounts receivable - trade and other receivables

280,766,784

252,225,937

CLP

179,861,356

158,757,937

UF

676,843

7,102

USD

24,449,473

25,498,590

Euros

7,025,446

7,463,166

$ARG

56,347,636

48,535,814

UYU

5,304,719

4,074,908

PYG

5,844,650

6,111,636

Other currencies

1,256,661

1,776,784

Accounts receivable from related companies

3,523,825

4,788,930

CLP

3,373,508

4,604,853

UF

107,162

104,118

USD

43,155

79,959

Inventories

199,290,678

174,227,415

CLP

168,749,946

147,189,195

USD

287,776

2,474,304

Euros

25,634

237,848

$ARG

25,104,485

18,850,888

UYU

1,590,709

1,645,888

PYG

3,532,128

3,829,292

Biological assets

7,948,379

7,633,340

CLP

7,370,852

7,130,962

$ARG

577,527

502,378

Tax receivables

29,423,479

15,264,220

CLP

26,525,628

11,080,218

$ARG

2,897,851

4,184,002

Non-current assets held for sale

2,377,887

6,319,316

CLP

2,046,179

5,890,543

$ARG

331,708

428,773

Total current assets

681,386,610

684,311,875

 

 

 

 

 

 

CLP

518,139,998

519,472,405

UF

923,781

141,102

USD

41,307,226

46,906,332

Euros

8,084,595

9,437,903

$ARG

90,088,450

81,984,039

UYU

8,119,052

6,677,401

PYG

12,952,745

17,525,018

Other currencies

1,770,763

2,167,675

Total current assets by currencies

681,386,610

684,311,875

 

F-113


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Non-Current assets are denominated in the following currencies:

 

NON-CURRENT ASSETS

As of December 31, 2016

As of December 31, 2015

ThCh$

ThCh$

Non-current assets

 

 

Other financial assets

203,784

80,217

Euros

203,784

80,217

Accounts receivable non-current

3,563,797

-

CLP

35,391

-

UF

2,936,552

-

$ARG

426,311

-

PYG

165,543

-

Other non-financial assets

5,369,211

5,220,954

CLP

3,177,139

3,034,450

USD

669,470

80,137

$ARG

1,519,236

1,839,876

PYG

3,366

266,491

Accounts receivable from related companies

356,665

445,938

UF

356,665

445,938

Investments accounted for using the equity method

64,404,946

49,995,263

CLP

64,005,129

49,884,870

$ARG

399,817

110,393

Intangible assets different than goodwill

77,678,850

71,868,007

CLP

64,981,854

57,749,615

$ARG

5,508,504

7,039,283

UYU

3,247,094

3,296,510

PYG

3,941,398

3,782,599

Goodwill

96,663,023

99,490,372

CLP

76,382,543

76,382,543

USD

13,402,038

14,216,606

$ARG

6,878,442

8,891,223

Property, plant and equipment (net)

903,831,702

872,667,210

CLP

787,734,139

763,339,926

USD

26,072

-

Euros

971,382

-

$ARG

82,920,719

76,412,324

UYU

15,436,334

13,747,872

PYG

16,743,056

19,167,088

Investment property

6,253,827

6,838,002

CLP

5,015,603

4,401,400

$ARG

1,238,224

2,436,602

Deferred tax assets

31,864,635

34,529,593

CLP

29,547,881

29,392,503

$ARG

2,108,426

5,032,803

UYU

156,714

10,801

PYG

51,614

93,486

Total non-current assets

1,190,190,440

1,141,135,556

 

 

 

 

 

 

CLP

1,030,879,679

984,185,307

UF

3,293,217

445,938

USD

14,097,580

14,296,743

Euros

1,175,166

80,217

$ARG

100,999,679

101,762,504

UYU

18,840,142

17,055,183

PYG

20,904,977

23,309,664

Total non-current assets by currencies

1,190,190,440

1,141,135,556

 

F-114


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Current liabilities are denominated in the following currencies:

 

CURRENT LIABILITIES

As of December 31, 2016

As of December 31, 2015

Until 90 days

More the 91 days until 1 year

Until 90 days

More the 91 days until 1 year

ThCh$

ThCh$

ThCh$

ThCh$

Current liabilities

 

 

 

 

Other financial liabilities

19,600,116

47,079,817

7,223,935

36,750,056

CLP

946,301

39,944,625

1,239,182

17,035,281

UF

892,328

2,843,982

764,199

2,888,550

USD

11,280,437

388,874

303,416

10,957,905

Euros

523,079

-

52,368

-

$ARG

5,542,674

3,263,782

4,862,819

5,523,470

UYI

406,353

638,554

-

344,850

Other currencies

8,944

-

1,951

-

Account payable - trade and other payables

258,298,853

1,378,999

226,844,826

891,977

CLP

166,920,713

303,060

148,162,838

303,060

UF

30,798

-

9,933

-

USD

18,281,460

937,822

17,676,381

566,572

Euros

8,160,258

-

6,402,517

-

$ARG

59,603,954

-

47,686,146

-

UYU

3,309,074

-

2,607,826

-

PYG

1,638,181

138,117

3,874,709

22,345

Other currencies

354,415

-

424,476

-

Accounts payable to related companies

9,530,071

-

11,624,218

-

CLP

5,329,217

-

4,267,123

-

USD

2,196

-

151,578

-

Euros

4,197,020

-

7,205,517

-

PYG

1,638

-

-

-

Other short-term provisons

339,072

70,092

382,152

121,288

CLP

-

70,092

-

121,288

$ARG

339,072

-

382,152

-

Tax liabilities

7,544,398

4,262,036

3,664,162

8,533,862

CLP

5,316,283

4,262,036

3,487,812

5,802,277

USD

22,183

-

-

26,747

$ARG

1,966,866

-

-

2,704,838

UYU

239,066

-

176,350

-

Employee benefits provisions

22,255,693

582,535

21,388,736

323,323

CLP

16,579,716

582,535

16,558,870

323,323

$ARG

5,367,378

-

4,437,159

-

UYU

308,599

-

392,707

-

Other non-financial liabilities

24,421,940

46,948,032

28,440,259

42,501,885

CLP

24,388,426

46,948,032

28,350,457

42,501,885

$ARG

33,514

-

89,802

-

Total current liabilities

341,990,143

100,321,511

299,568,288

89,122,391

 

 

 

 

 

 

 

 

 

 

CLP

219,480,656

92,110,380

202,066,282

66,087,114

UF

923,126

2,843,982

774,132

2,888,550

USD

29,586,276

1,326,696

18,131,375

11,551,224

Euros

12,880,357

-

13,660,402

-

$ARG

72,853,458

3,263,782

57,458,078

8,228,308

UYU

3,856,739

-

3,176,883

-

PYG

1,639,819

138,117

3,874,709

22,345

UYI

406,353

638,554

-

344,850

Other currencies

363,359

-

426,427

-

Total current liabilities by currency

341,990,143

100,321,511

299,568,288

89,122,391

 

F-115


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Non-Current liabilities are denominated in the following currencies:

 

NON-CURRENT LIABILITIES

As of December 31, 2016

As of December 31, 2015

More than 1 year until 3 years

More than 3 year until 5 years

More than 5 years

More than 1 year until 3 years

More than 3 year until 5 years

More than 5 years

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Non-current liabilities

 

 

 

 

 

 

Other financial liabilities

36,676,882

15,610,067

65,657,084

40,890,654

20,356,339

75,679,552

CLP

5,320,385

626,411

-

18,284,794

1,784,088

-

UF

17,811,112

14,983,656

65,657,084

5,523,414

17,335,859

75,679,552

USD

5,269,733

-

-

5,590,024

-

-

$ARG

7,579,047

-

-

9,790,622

1,236,392

-

UYI

696,605

-

-

1,701,800

-

-

Other accounys payable

1,082,898

-

-

1,098,985

546,113

-

CLP

808,160

-

-

808,161

404,081

-

UF

6,950

-

-

6,760

-

-

USD

267,788

-

-

284,064

142,032

-

Other long term provisions

507,259

401,054

415,207

712,806

410,073

353,639

CLP

-

49,996

-

-

49,996

15,000

$ARG

258,278

351,058

415,207

396,987

360,077

338,639

UYU

248,981

-

-

314,991

-

-

PYG

-

-

-

828

-

-

Deferred tax liabilities

26,487,686

7,963,522

52,338,743

21,787,421

8,622,777

59,827,645

CLP

26,183,335

7,767,522

48,824,727

21,175,080

8,219,255

53,911,744

$ARG

287,582

191,721

2,048,919

601,313

400,875

4,288,716

UYU

-

-

1,015,197

-

-

1,154,787

PYG

16,769

4,279

449,900

11,028

2,647

472,398

Employee benefits provisons

335,925

-

21,496,490

643,905

-

18,304,698

CLP

-

-

18,481,842

-

-

15,369,150

$ARG

-

-

3,014,648

-

-

2,935,548

PYG

335,925

-

-

643,905

-

-

Total non-current liabilities

65,090,650

23,974,643

139,907,524

65,133,771

29,935,302

154,165,534

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLP

32,311,880

8,443,929

67,306,569

40,268,035

10,457,420

69,295,894

UF

17,818,062

14,983,656

65,657,084

5,530,174

17,335,859

75,679,552

USD

5,537,521

-

-

5,874,088

142,032

-

$ARG

8,124,907

542,779

5,478,774

10,788,922

1,997,344

7,562,903

UYU

248,981

-

1,015,197

314,991

-

1,154,787

PYG

352,694

4,279

449,900

655,761

2,647

472,398

UYI

696,605

-

-

1,701,800

-

-

Total non-current liabilities by currency

65,090,650

23,974,643

139,907,524

65,133,771

29,935,302

154,165,534

F-116


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 34 Contingencies and Commitments

 

Operating lease agreements

 

The total amount of the Company’s obligations to third parties relating to lease agreements that may not be terminated is as follows:

 

Lease Agreements not to be terminated

As of December 31, 2016

ThCh$

Within 1 year

175,604,322

Between 1 and 5 years

272,442,932

Over 5 years

34,053,398

Total

482,100,652

 

Purchase and supply agreements

 

The total amount of the Company’s obligations to third parties relating to purchase and supply agreements as of December 31, 2016 is as follows:

 

Purchase and supply agreements

Purchase and supply agreements

Purchase and contract related to wine and grape

ThCh$

ThCh$

Within 1 year

128,703,020

8,713,649

Between 1 and 5 years

292,815,491

9,521,391

Over 5 years

44,412,317

157,459

Total

465,930,828

18,392,499

 

Capital investment commitments

 

As of December 31, 2016, the Company had capital investment commitments related to Property, Plant and Equipment and Intangibles (software) for approximately ThCh$ 54,115,404.

 

Litigation

 

The following are the most significant proceedings faced by the Company and its subsidiaries, including all those present a possible risk of occurrence and causes whose committed amounts, individually, are more than ThCh$ 25,000. Those losses contingencies for which an estimate cannot be made have been also considered.

 

F-117


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Proceedings and claim

 

Subsidiary

Court

Number

Description

Status

Estimated accrued loss contingency

Viña Tarapacá Ex Zavala, Viña Misiones de Rengo

14th Civil Court of Santiago

28869-2007

Breach of contract

Appeal of first instance verdict

ThCh$ 50,000

Compañía Industrial Cervecera S.A. (CICSA)

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 31,000

Compañía Industrial Cervecera S.A. (CICSA)

Supreme Court of Tucuman

-

Intempestive breach of distribution contract

Supreme Court review

US$ 35,000

Compañía Industrial Cervecera S.A. (CICSA)

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 32,000

Compañía Industrial Cervecera S.A. (CICSA)

Appeals court

-

Intempestive breach of distribution contract

On execution phase

US$ 37,000

Compañía Industrial Cervecera S.A. (CICSA)

Court of first instance in Argentina

-

Labor trial for layoff

On execution phase

US$ 36,000

Compañía Industrial Cervecera S.A. (CICSA)

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 50,000

Compañía Industrial Cervecera S.A. (CICSA)

-

-

City Council´s Administrative Claim related to advertising and publicity fees

The process is in pre-trial administrative phase

US$ 506,000

Saenz Briones y Cía. S.A.

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 67,000

 

 

 

 

 

 

 

 

F-118


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

 

Subsidiary

Court

Number

Description

Status

Estimated accrued loss contingency

Saenz Briones y Cía. S.A.

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 168,000

Saenz Briones y Cía. S.A.

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 63,000

Saenz Briones y Cía. S.A.

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 167,000

Saenz Briones y Cía. S.A.

Court of first instance in Argentina

-

Labor trial for layoff

On evidentiary phase

US$ 61,000

 

 

 

 

 

 

 

The Company and its subsidiaries have established provisions to allow for such contingencies for ThCh$ 1,248,243 and ThCh$ 1,343,374, as of December 31, 2016 and 2015, respectively (See Note 28).

 

Tax processes

 

At the date of issue of these consolidated financial statements, there are no tax litigation that involve significant passive or taxes in claim different to mentioned in Note 25.

 

Guarantees

 

As of December 31, 2016, the subsidiary Viña San Pedro Tarapacá S.A. (VSPT) has not granted direct guarantees as part of its common financing operations. Nevertheless, its VSPT has entered into indirect guarantees as joint guarantors of financing operations by Finca La Celia S.A. subsidiary, in the Republic of Argentina.

                                                                                                                       

A summary of the main terms of the guarantees granted appears below:

 

The subsidiary Finca La Celia S.A. maintains financial debt with local banks in Argentina, guaranteed by VSPT through stand-by letters issued by Banco Estado de Chile, according to the following detail:

 

Institution

Amount

Due date

Banco Santander Río

USD 1,100,000

August 20, 2017

Banco Patagonia

USD 1,600,000

March 31, 2017

Banco Patagonia

USD 1,600,000

July 7, 2017

Banco San Juan

USD 1,200,000

April 28, 2017

Banco BBVA Francés

USD 1,500,000

February 20, 2017

 

 

 

 

The mentioned stand-by letters were issued by VSPT according to the maturity of the financial debts negotiated with the Argentine banks, and they are within the financing policy framework approved by VSPT Board of Directors.

 

F-119


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The loan obtained by the subsidiary CICSA in Argentina, as described in Note 27, is guaranteed by CCU S.A. through a stand- by unrestricted, 1 year term, renewable for equal period during the term of the loan.

 

Institution

Amount

Due date

Banco de la Nación Argentina S.A.

USD 9,000,000

December 31, 2017

 

 

 

 

On July 11, 2013, the subsidiary in Argentina Saenz Briones & Cía. S.A. (SB) has signed a loan agreement with the Citibank Bank of Argentina, which restricted its ability to distribute profits in each year. The loan was by 10,000,000 argentine pesos and whose return was agreed in 9 (nine) quotes with different maturities. Until SB not pay this loan, plus interest or commissions, fees and expenses, may not make any payment to its shareholders (including, without limitation, distribution of profits or dividends, advances, withdrawals from account or similar, as well as any payment made in connection with rebuy it, rescue or redemption of all or part of its shares) for an amount that exceeds the 50% of the profits that the SB is legally empowered to distribute as dividends with regard to each of its years. It should be noted, for the purposes of the above restriction, that the last date of maturity of the loan is July 11, 2016.

 

Note 35 Environment

 

Distribution of CCU´s main environmental costs in the Industrial Units, accumulated to September 2016:

-       Industrial Waste Water Treatment (IWWT): 52,8 %

These expenses are mainly related to the maintenance and control of the respective Industrial Waste Water Treatment Plants (IWWT).

 

-       Solid Industrial Residues (SIR): 33,4 %

These expenses are related to the handling and disposal of Solid Industrial Residues (SIR), including hazardous Waste (ResPel) and valorisation of recyclable residues.

 

-       Gas Emission Expenses: 1,2 %

These expenses are related to the calibration and verification of monitoring and operational instrumentation of stationary sources (mainly industrial boilers and electric generators) and their respective emissions, in order to provide compliance to rules and central and local government regulations.

 

-       Other Environmental Expenses: 12,6 %

These expenses are related to the verification and compliance of Food Safety, Environmental Management and Operational Health & Safety Management Standards (ISO 22.000, ISO 14.001 and ISO 18.001 OHSAS respectively) in CCU´s industrial sites and distribution centers, which are in different stages of implementation and certification. The implementation and certification of those three standards is a corporate goal of CCU S.A.

F-120


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The main expensesof each year, detailed by project, are the following:

 

Company that made the disbursement

Project

Expenses

For the years ended as of December 31,

2016

2015

ThCh$

ThCh$

CCU Chile Ltda.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

1,319,489

1,160,516

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

666,781

607,091

 

Gases

Management of atmospheric emissions

21,655

26,031

 

Others

Management of internal and external regulatory compliance.

233,364

173,115

CCU Argentina S.A.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

820,999

1,089,788

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

560,710

602,247

 

Gases

Management of atmospheric emissions

21,847

2,857

 

Others

Management of internal and external regulatory compliance.

141,379

167,668

Cía. Cervecera Kunstmann S.A.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

86,515

87,069

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

40,150

10,633

 

Others

Management of internal and external regulatory compliance.

45,876

45,781

Cía. Pisquera de Chile S.A.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

237,994

224,045

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

43,059

78,746

 

Others

Management of internal and external regulatory compliance.

12,582

15,628

Transportes CCU Limitada

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

9,792

18,687

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

288,856

196,114

 

Gases

Management of atmospheric emissions

13,356

17,297

 

Others

Management of internal and external regulatory compliance.

141,138

130,044

VSPT S.A.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

454,828

381,893

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

165,697

172,089

 

Others

Management of internal and external regulatory compliance.

10,916

5,227

Embotelladora Chilenas Unidas S.A.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

593,414

665,990

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

421,771

53,539

 

Gases

Management of atmospheric emissions

156,295

96,019

 

Others

Management of internal and external regulatory compliance.

14,305

10,233

Aguas CCU-Nestlé Chile S.A.

IWWT

Maintenance and control of the Industrial Waste Water Treatment Plants (IWWT).

35,550

29,057

 

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

3,910

3,661

 

Others

Management of internal and external regulatory compliance.

69,330

50,904

Fábrica de Envases Plásticos S.A.

SIR

Solid waste (SIR) and hazardous waste (ResPel) management.

21,410

19,326

 

Gases

Management of atmospheric emissions

129,487

137,359

 

 

 

 

 

 

 

F-121


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

The main disbursements (investment) of each year, detailed by by project, are the following:

 

Company that made the disbursement

Project

Concept

Status [Finished, In process]

As of December 31, 2016

As of December 31, 2015

Disbursements made

Amount committed future periods

Estimated Completion Date Disbursements

Disbursements made

ThCh$

ThCh$

ThCh$

CCU Chile Ltda.

IWWT

IWWT Temuco Stage II; IWWT expansion (Screw) Temuco

Processing

2,854,428

156,383

Dec - 17

181,077

 

SIR

Changing and increasing containers for glass and rubbish

Finished

37,602

-

Finished

194,875

 

Gases

Change Fuel FO6 to GNL Temuco, Upgrade Odor Control, Thermal Plant Improvements Quilicura, Videoconferencing rooms.

Processing

265,248

103,093

Dec - 17

35,728

 

Others

DS 10 and RE 43 compliance; Emergency Brigade and Anti Fire Protection System

Processing

108,188

352,424

Dec - 17

124,162

CCU Argentina S.A.

IWWT

IWWT Stage 2 and 3, Salta

Processing

217,401

134,386

Dec - 17

60,003

 

Gases

Boiler 1 Economizer, Luján

Finished

227,079

29,780

Finished

-

 

Others

Fire Network in Distribution Center SV; Compromises ISO 22 K/14K/18 K OSHAS Luján

Processing

32,360

25,076

Dec - 17

56,131

Cía. Cervecera

IWWT

New IWWT PTR – IC Technology

Processing

2,050,705

548,710

Dec - 17

2,958,767

Kunstmann S.A.

Others

DIA; Increase installed power; Equipment protection structures

Processing

33,835

278,000

Dec - 17

-

Cía. Pisquera de Chile S.A.

IWWT

IWWT, Change of Hidroeyectors, Water plant and dam, IWWT improvement in Salamanca and Sotaquí, New Sewer Plant, Water process meters.

Finished

133,879

6,864

Finished

9,712

 

SIR

Improved sludge system; Containers for glass

Finished

20,224

1,610

Finished

-

 

Others

Requirement for ISO Standards in Salamanca, Monte Patria, Sotaquí and Pisco Elqui; DS 10 compliance in Salamanca and Montepatria

Processing

268,003

379,547

Dec - 17

-

Transportes CCU Limitada

SIR

Ceiling of waste area in Distribution Center Llay Llay

Processing

-

57,224

Dec - 17

-

 

Gases

LED lightning in Distribution Center Talca

Processing

81,355

43,939

Dec - 17

-

 

Others

Access to DC Copiapó and Acoustic closure in DC Cervecería Stgo.

Processing

138,743

103,057

Dec - 17

-

VSPT S.A.

IWWT

Sewage plant; Degassing Pond Improvement

Finished

76,285

-

Finished

50,356

 

SIR

Solid Packing Separator

Finished

3,128

-

Finished

-

 

Gases

Electric Power Generator to IWWT, Power Meters

Finished

19,296

-

Finished

-

 

Others

Fire network Molina, DS 10 compliance, Standardization 5 dining rooms, Autonomous Breathing Equipment

Finished

220,005

-

Finished

85,825

Embotelladora Chilenas Unidas S.A.

Gases

Condensate recovery, Meters and Monitoring of Consumption, Mantle Insulation of Boilers, Heat recovery compressor discharge, Upgrade exhaust gas analyzer, Upgrade System Control and Installation System Lighting.

Processing

54,282

29,402

Dec - 17

33,684

 

Others

Safety Acid Injection; Standardization Kitchen ECCUSA; Autonomous Breathing Equipment to Stgo. and Antofagasta

Processing

112,904

27,843

Dec - 17

5,992

Aguas CCU-Nestlé Chile S.A.

IWWT

IWWT Coinco

Processing

559,569

410,347

Dec - 17

27,756

 

Gases

Lighting lines 1, 2 y 3, Steam networks, Solar Lighting

Finished

21,425

-

Finished

-

 

Others

Warehouse Flammable Coinco, RE 43 and DS 594 compliance.

Processing

28,694

222,221

Dec - 17

12,600

Fábrica de Envases Plásticos S.A.

Gases

Control of electrical variables, change of lighting.

Processing

187,373

22,404

Dec - 17

47,711

 

Others

Risk Mitigation, Reduction weight of PET Bottles, Bathroom Expansion, Various SIG -OCA, Ammonia Sensors

Processing

158,522

47,436

Dec - 17

61,401

 

 

 

 

 

 

 

 

 

F-122


 

Compañía Cervecerías Unidas S.A. and subsidiaries

Notes to the Consolidated Financial Statements

December 31, 2016

 

Note 36 Subsequent Events

 

 

a)   The Consolidated Financial Statements of CCU S.A. have been approved by the Board Directors on February 27, 2017.

 

b)   There are no others subsequent events between the closing date and the filing date of these Financial Statements (February 27, 2017) that could significantly affect their interpretation.

 

 

F-123

 

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.

Compañía Cervecerías Unidas S.A.
(United Breweries Company, Inc.)

  /s/ Felipe Dubernet      
  Chief Financial Officer 
 

 

Date: February 27, 2017