XML 46 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Other financial liabilities
12 Months Ended
Dec. 31, 2017
Disclosure of other financial liabilities [Abstract]  
Disclosure Of Other Financial Liabilities Explanatory [Text Block]
Note 21 Other financial liabilities
 
Debts and financial liabilities classified according to the type of obligation and their classifications in the consolidated balance sheet are detailed as follows:
 
 
 
As of December 31, 2017
 
 
As of December 31, 2016
 
 
 
Current
 
 
Non current
 
 
Current
 
 
Non current
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
Bank borrowings (*)
 
 
24,623,746
 
 
 
73,886,831
 
 
 
39,079,561
 
 
 
29,606,398
 
Bonds payable (*)
 
 
3,306,135
 
 
 
69,476,612
 
 
 
3,250,023
 
 
 
70,836,716
 
Financial leases obligations (*)
 
 
176,586
 
 
 
17,638,289
 
 
 
215,950
 
 
 
17,500,919
 
Derivatives (**)
 
 
10,416,675
 
 
 
-
 
 
 
11,118,676
 
 
 
-
 
Liability coverage (**)
 
 
1,840,188
 
 
 
-
 
 
 
-
 
 
 
-
 
Deposits for return of bottles and containers
 
 
13,228,328
 
 
 
-
 
 
 
13,015,723
 
 
 
-
 
Total
 
 
53,591,658
 
 
 
161,001,732
 
 
 
66,679,933
 
 
 
117,944,033
 
 
(*) See Note 5.
(**) See Note 7.
 
The maturities and interest rates of these obligations are detailed as follows:
 
Current loan and financial obligation
 
As of December 31, 2017:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
 
 
(%)
 
Bank borrowings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Superville
 
Argentina
 
USD
 
 
-
 
 
 
185,739
 
 
 
185,739
 
 
At maturity
 
 
2.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Santander Río
 
Argentina
 
USD
 
 
184,728
 
 
 
-
 
 
 
184,728
 
 
At maturity
 
 
5.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Macro
 
Argentina
 
USD
 
 
-
 
 
 
185,339
 
 
 
185,339
 
 
At maturity
 
 
2.70
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Macro
 
Argentina
 
USD
 
 
-
 
 
 
184,652
 
 
 
184,652
 
 
At maturity
 
 
2.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
USD
 
 
185,018
 
 
 
-
 
 
 
185,018
 
 
At maturity
 
 
2.55
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
USD
 
 
-
 
 
 
215,408
 
 
 
215,408
 
 
At maturity
 
 
3.20
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
399,014
 
 
 
-
 
 
 
399,014
 
 
At maturity
 
 
31.77
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
292,589
 
 
 
-
 
 
 
292,589
 
 
At maturity
 
 
31.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
250,005
 
 
 
-
 
 
 
250,005
 
 
At maturity
 
 
31.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco San Juan
 
Argentina
 
ARS
 
 
-
 
 
 
67,356
 
 
 
67,356
 
 
Quarter
 
 
25.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco San Juan
 
Argentina
 
ARS
 
 
-
 
 
 
674,403
 
 
 
674,403
 
 
Quarter
 
 
27.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco San Juan
 
Argentina
 
ARS
 
 
-
 
 
 
66,398
 
 
 
66,398
 
 
Quarter
 
 
26.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Comafi
 
Argentina
 
ARS
 
 
368,143
 
 
 
-
 
 
 
368,143
 
 
At maturity
 
 
24.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
BBVA
 
Argentina
 
ARS
 
 
498,676
 
 
 
-
 
 
 
498,676
 
 
At maturity
 
 
32.00
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
USD
 
 
-
 
 
 
4,961,271
 
 
 
4,961,271
 
 
At maturity
 
 
1.75
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
UF
 
 
58,809
 
 
 
-
 
 
 
58,809
 
 
At maturity
 
 
2.70
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A. (1)
 
Chile
 
97,018,000-1
 
Scotiabank Chile
 
Chile
 
USD
 
 
4,238
 
 
 
4,839,005
 
 
 
4,843,243
 
 
At maturity
 
 
2.42
 
91,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
-
 
 
 
324,308
 
 
 
324,308
 
 
At maturity
 
 
4.56
 
99,586,280-8
 
Compañía Pisquera de Chile S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
326,560
 
 
 
-
 
 
 
326,560
 
 
At maturity
 
 
4.68
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
UF
 
 
17,425
 
 
 
29,507
 
 
 
46,932
 
 
Monthly
 
 
4.80
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
UF
 
 
9,956
 
 
 
30,704
 
 
 
40,660
 
 
Monthly
 
 
5.48
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
13,500
 
 
 
40,500
 
 
 
54,000
 
 
Monthly
 
 
6.00
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
12,667
 
 
 
-
 
 
 
12,667
 
 
Monthly
 
 
7.59
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
19,170
 
 
 
42,000
 
 
 
61,170
 
 
Monthly
 
 
5.88
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
22,500
 
 
 
67,500
 
 
 
90,000
 
 
Monthly
 
 
5.76
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
37,500
 
 
 
-
 
 
 
37,500
 
 
Monthly
 
 
5.40
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
CLP
 
 
8,641
 
 
 
26,677
 
 
 
35,318
 
 
Monthly
 
 
6.12
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
20,028
 
 
 
61,526
 
 
 
81,554
 
 
Monthly
 
 
5.02
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
16,667
 
 
 
49,999
 
 
 
66,666
 
 
Monthly
 
 
4.44
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
20,834
 
 
 
62,500
 
 
 
83,334
 
 
Monthly
 
 
4.42
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
69,530
 
 
 
213,527
 
 
 
283,057
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
41,700
 
 
 
125,100
 
 
 
166,800
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
CLP
 
 
38,678
 
 
 
86,121
 
 
 
124,799
 
 
Monthly
 
 
4.73
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
CLP
 
 
35,966
 
 
 
110,127
 
 
 
146,093
 
 
Monthly
 
 
4.42
 
0-E
 
Milotur S.A.
 
Uruguay
 
0-E
 
Banco Itaú
 
Uruguay
 
UYI
 
 
403,857
 
 
 
288,469
 
 
 
692,326
 
 
Monthly
 
 
6.00
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
-
 
 
 
2,021,408
 
 
 
2,021,408
 
 
At maturity
 
 
5.35
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,018,000-1
 
Scotiabank Chile
 
Chile
 
CLP
 
 
16,600
 
 
 
-
 
 
 
16,600
 
 
At maturity
 
 
4.50
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
6,708
 
 
 
-
 
 
 
6,708
 
 
At maturity
 
 
4.68
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
200,248
 
 
 
614,849
 
 
 
815,097
 
 
Monthly
 
 
5.02
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
ARS
 
 
300,889
 
 
 
561,283
 
 
 
862,172
 
 
Monthly
 
 
26.63
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
ARS
 
 
80,679
 
 
 
26,371
 
 
 
107,050
 
 
Monthly
 
 
27.81
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Galicia
 
Argentina
 
ARS
 
 
925,670
 
 
 
1,594,645
 
 
 
2,520,315
 
 
Quarter
 
 
23.00
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
ARS
 
 
3,944
 
 
 
1,975,917
 
 
 
1,979,861
 
 
At maturity
 
 
20.00
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,891,137
 
 
 
19,732,609
 
 
 
24,623,746
 
 
 
 
 
 
 
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
ARS
 
 
577
 
 
 
-
 
 
 
577
 
 
Monthly
 
 
17.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
ARS
 
 
419
 
 
 
406
 
 
 
825
 
 
Monthly
 
 
17.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
ARS
 
 
1,561
 
 
 
4,752
 
 
 
6,313
 
 
Monthly
 
 
17.00
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
99,012,000-5
 
Consorcio Nacional  de Seguros S.A.
 
Chile
 
UF
 
 
14,986
 
 
 
47,281
 
 
 
62,267
 
 
Monthly
 
 
7.07
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
UF
 
 
26,989
 
 
 
73,384
 
 
 
100,373
 
 
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
 
 
6,231
 
 
 
-
 
 
 
6,231
 
 
Monthly
 
 
6.27
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
50,763
 
 
 
125,823
 
 
 
176,586
 
 
 
 
 
 
 
 
(1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 7).
(*) See Note 5 non-discounted contractual cash flows.
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
 
 
 
 
 
 
Debtor Tax ID
 
Company
 
Debtor
country
 
Registration or ID
No. Instrument
 
Creditor
country
 
Currency
 
0 to 3 months
 
 
3 months to 1
year
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
 
 
(%)
 
Bonds payable
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
388 18/10/2004 Bono Serie E
 
Chile
 
UF
 
 
41,232
 
 
 
2,617,308
 
 
 
2,658,540
 
 
Semiannual
 
 
4.00
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A. (1)
 
Chile
 
573 23/03/2009 Bono Serie H
 
Chile
 
UF
 
 
647,595
 
 
 
-
 
 
 
647,595
 
 
Semiannual
 
 
4.25
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
688,827
 
 
 
2,617,308
 
 
 
3,306,135
 
 
 
 
 
 
 
 
(1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 7).
(*) See Note 5 non-discounted contractual cash flows.
 
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
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
ARS
 
 
1,436
 
 
 
1,589
 
 
 
3,025
 
 
Quarter
 
 
15.25
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
433,258
 
 
 
-
 
 
 
433,258
 
 
At maturity
 
 
36.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
228,734
 
 
 
-
 
 
 
228,734
 
 
At maturity
 
 
29.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
340,659
 
 
 
-
 
 
 
340,659
 
 
At maturity
 
 
28.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
-
 
 
 
518,917
 
 
 
518,917
 
 
At maturity
 
 
26.75
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco San Juan
 
Argentina
 
ARS
 
 
367,243
 
 
 
-
 
 
 
367,243
 
 
Quarter
 
 
30.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco San Juan
 
Argentina
 
ARS
 
 
9,178
 
 
 
400,250
 
 
 
409,428
 
 
Quarter
 
 
27.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco San Juan
 
Argentina
 
ARS
 
 
425
 
 
 
84,263
 
 
 
84,688
 
 
Quarter
 
 
23.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
BBVA
 
Argentina
 
ARS
 
 
524,538
 
 
 
-
 
 
 
524,538
 
 
At maturity
 
 
27.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
BBVA
 
Argentina
 
ARS
 
 
50,045
 
 
 
-
 
 
 
50,045
 
 
At maturity
 
 
27.00
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
290,342
 
 
 
-
 
 
 
290,342
 
 
At maturity
 
 
27.75
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Patagonia
 
Argentina
 
ARS
 
 
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
 
 
157,295
 
 
 
7,271,000
 
 
 
7,428,295
 
 
At maturity
 
 
4.40
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
UF
 
 
57,821
 
 
 
-
 
 
 
57,821
 
 
At maturity
 
 
2.70
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A. (1)
 
Chile
 
97,018,000-1
 
Scotiabank Chile
 
Chile
 
USD
 
 
3,151
 
 
 
-
 
 
 
3,151
 
 
At maturity
 
 
1.79
 
99,586,280-8
 
Compañía Pisquera de Chile S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
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
 
 
 
66,475
 
 
Monthly
 
 
4.80
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
UF
 
 
9,264
 
 
 
28,576
 
 
 
37,840
 
 
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
 
 
 
54,000
 
 
Monthly
 
 
6.00
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
19,000
 
 
 
57,000
 
 
 
76,000
 
 
Monthly
 
 
7.59
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
14,000
 
 
 
42,000
 
 
 
56,000
 
 
Monthly
 
 
5.88
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
22,500
 
 
 
67,500
 
 
 
90,000
 
 
Monthly
 
 
5.76
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
CLP
 
 
8,111
 
 
 
25,086
 
 
 
33,197
 
 
Monthly
 
 
6.12
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
-
 
 
 
205,849
 
 
 
205,849
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
67,488
 
 
 
203,111
 
 
 
270,599
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
19,030
 
 
 
58,392
 
 
 
77,422
 
 
Monthly
 
 
5.02
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
37,500
 
 
 
112,500
 
 
 
150,000
 
 
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
 
 
 
1,044,907
 
 
Monthly
 
 
6.00
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
21,408
 
 
 
-
 
 
 
21,408
 
 
At maturity
 
 
5.35
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,018,000-1
 
Scotiabank Chile
 
Chile
 
CLP
 
 
18,000
 
 
 
2,000,000
 
 
 
2,018,000
 
 
At maturity
 
 
4.50
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
-
 
 
 
6,656
 
 
 
6,656
 
 
At maturity
 
 
4.68
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
190,490
 
 
 
584,272
 
 
 
774,762
 
 
Monthly
 
 
5.02
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
ARS
 
 
251,181
 
 
 
717,375
 
 
 
968,556
 
 
Monthly
 
 
15.00
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Macro
 
Argentina
 
ARS
 
 
34,300
 
 
 
23,406
 
 
 
57,706
 
 
Monthly
 
 
15.25
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco BBVA
 
Argentina
 
ARS
 
 
421,179
 
 
 
421,652
 
 
 
842,831
 
 
Quarter
 
 
26.00
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
ARS
 
 
103,106
 
 
 
303,347
 
 
 
406,453
 
 
Monthly
 
 
25.19
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Galicia
 
Argentina
 
ARS
 
 
68,826
 
 
 
789,966
 
 
 
858,792
 
 
Quarter
 
 
30.50
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Citibank
 
Argentina
 
ARS
 
 
30,190
 
 
 
-
 
 
 
30,190
 
 
At maturity
 
 
25.66
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco HSBC
 
Argentina
 
ARS
 
 
2,109,794
 
 
 
-
 
 
 
2,109,794
 
 
At maturity
 
 
25.25
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco BBVA
 
Argentina
 
ARS
 
 
1,392
 
 
 
-
 
 
 
1,392
 
 
At maturity
 
 
26.12
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Macro
 
Argentina
 
ARS
 
 
12
 
 
 
-
 
 
 
12
 
 
At maturity
 
 
25.53
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Santander Río
 
Argentina
 
ARS
 
 
199,954
 
 
 
-
 
 
 
199,954
 
 
At maturity
 
 
25.00
 
0-E
 
Saenz Briones y Cía. S.A.I.C.
 
Argentina
 
0-E
 
Banco Citibank
 
Argentina
 
ARS
 
 
1,138
 
 
 
-
 
 
 
1,138
 
 
At maturity
 
 
26.50
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
7,778,623
 
 
 
31,300,938
 
 
 
39,079,561
 
 
 
 
 
 
 
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
ARS
 
 
453
 
 
 
1,472
 
 
 
1,925
 
 
At maturity
 
 
17.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
ARS
 
 
528
 
 
 
1,545
 
 
 
2,073
 
 
At maturity
 
 
17.50
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,000,600-6
 
Banco de Crédito e Inversiones
 
Chile
 
UF
 
 
14,369
 
 
 
3,837
 
 
 
18,206
 
 
Monthly
 
 
3.44
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
UF
 
 
6,054
 
 
 
8,072
 
 
 
14,126
 
 
Monthly
 
 
4.78
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,053,000-2
 
Banco Security
 
Chile
 
UF
 
 
4,489
 
 
 
8,755
 
 
 
13,244
 
 
Monthly
 
 
4.40
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
99,012,000-5
 
Consorcio Nacional de Seguros S.A.
 
Chile
 
UF
 
 
13,759
 
 
 
42,717
 
 
 
56,476
 
 
Monthly
 
 
7.07
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
UF
 
 
25,436
 
 
 
77,942
 
 
 
103,378
 
 
Monthly
 
 
4.33
 
76,077,848-6
 
Cervecera Belga de la Patagonia S.A.
 
Chile
 
97,015,000-5
 
Banco Santander Chile
 
Chile
 
UF
 
 
-
 
 
 
6,522
 
 
 
6,522
 
 
Monthly
 
 
6.27
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
65,088
 
 
 
150,862
 
 
 
215,950
 
 
 
 
 
 
 
 
(1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 7).
(*) See Note 5 non-discounted contractual cash flows.
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
 
 
 
 
 
 
Debtor Tax ID
 
Company
 
Debtor
country
 
Registration or ID
No. Instrument
 
Creditor
country
 
Currency
 
0 to 3 months
 
 
3 months to 1
year
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
 
2,612,294
 
 
Semiannual
 
 
4.00
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
573 23/03/2009 Bono Serie H
 
Chile
 
UF
 
 
637,729
 
 
 
-
 
 
 
637,729
 
 
Semiannual
 
 
4.25
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
637,729
 
 
 
2,612,294
 
 
 
3,250,023
 
 
 
 
 
 
 
 
(*) See Note 5 non-discounted contractual cash flows.
 
Non-current loan and financial obligation
 
As of December 31, 2017:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
 
 
 
 
 
 
Debtor Tax ID
 
Company
 
Debtor
country
 
Lending party
Tax ID
 
Creditor
name
 
Creditor
country
 
Currency
 
 
Over 1 year to 3
years
 
 
Over 3 years to 5
years
 
 
Over 5 years
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
 
 
(%)
 
Bank borrowings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
 
UF
 
 
 
10,183,293
 
 
 
-
 
 
 
-
 
 
 
10,183,293
 
 
At maturity
 
 
2.70
 
91,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
 
CLP
 
 
 
-
 
 
 
39,750,482
 
 
 
-
 
 
 
39,750,482
 
 
At maturity
 
 
4.56
 
99,586,280-8
 
Compañía Pisquera de Chile S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
 
CLP
 
 
 
-
 
 
 
16,000,000
 
 
 
-
 
 
 
16,000,000
 
 
At maturity
 
 
4.68
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
UF
 
 
 
17,624
 
 
 
-
 
 
 
-
 
 
 
17,624
 
 
Monthly
 
 
5.48
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
72,000
 
 
 
-
 
 
 
-
 
 
 
72,000
 
 
Monthly
 
 
6.00
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
32,667
 
 
 
-
 
 
 
-
 
 
 
32,667
 
 
Monthly
 
 
5.88
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
112,500
 
 
 
-
 
 
 
-
 
 
 
112,500
 
 
Monthly
 
 
5.76
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
 
CLP
 
 
 
50,621
 
 
 
-
 
 
 
-
 
 
 
50,621
 
 
Monthly
 
 
6.12
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
 
CLP
 
 
 
138,116
 
 
 
-
 
 
 
-
 
 
 
138,116
 
 
Monthly
 
 
5.02
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
94,445
 
 
 
-
 
 
 
-
 
 
 
94,445
 
 
Monthly
 
 
4.44
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
131,944
 
 
 
-
 
 
 
-
 
 
 
131,944
 
 
Monthly
 
 
4.42
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
 
CLP
 
 
 
297,505
 
 
 
-
 
 
 
-
 
 
 
297,505
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
208,100
 
 
 
-
 
 
 
-
 
 
 
208,100
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
 
CLP
 
 
 
171,638
 
 
 
-
 
 
 
-
 
 
 
171,638
 
 
Monthly
 
 
4.73
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
 
CLP
 
 
 
245,098
 
 
 
-
 
 
 
-
 
 
 
245,098
 
 
Monthly
 
 
4.42
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,018,000-1
 
Scotiabank Chile
 
Chile
 
 
CLP
 
 
 
2,000,000
 
 
 
-
 
 
 
-
 
 
 
2,000,000
 
 
At maturity
 
 
4.50
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
 
CLP
 
 
 
400,000
 
 
 
-
 
 
 
-
 
 
 
400,000
 
 
At maturity
 
 
4.68
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
 
CLP
 
 
 
1,378,183
 
 
 
-
 
 
 
-
 
 
 
1,378,183
 
 
Monthly
 
 
5.02
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
 
ARS
 
 
 
748,377
 
 
 
-
 
 
 
-
 
 
 
748,377
 
 
Monthly
 
 
26.63
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Galicia
 
Argentina
 
 
ARS
 
 
 
1,854,238
 
 
 
-
 
 
 
-
 
 
 
1,854,238
 
 
Quarter
 
 
23.00
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
18,136,349
 
 
 
55,750,482
 
 
 
-
 
 
 
73,886,831
 
 
 
 
 
 
 
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
 
ARS
 
 
 
8,792
 
 
 
-
 
 
 
-
 
 
 
8,792
 
 
Monthly
 
 
17.00
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
99,012,000-5
 
Consorcio Nacional  de Seguros S.A.
 
Chile
 
 
UF
 
 
 
136,371
 
 
 
156,348
 
 
 
17,329,787
 
 
 
17,622,506
 
 
Monthly
 
 
7.07
 
76,077,848-6
 
Cervecera Belga de la Patagonia S.A.
 
Chile
 
97,015,000-5
 
Banco Santander - Chile
 
Chile
 
 
UF
 
 
 
-
 
 
 
6,991
 
 
 
-
 
 
 
6,991
 
 
Monthly
 
 
6.27
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
145,163
 
 
 
163,339
 
 
 
17,329,787
 
 
 
17,638,289
 
 
 
 
 
 
 
 
(*) See Note 5 non-discounted contractual cash flows.
 
 
 
 
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
 
 
 
 
 
 
Debtor Tax ID
 
Company
 
Debtor
country
 
Registration or ID
No. Instrument
 
Creditor
country
 
Currency
 
Over 1 year to 3
years
 
 
Over 3 years to 5
years
 
 
Over 5 years
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
5,327,846
 
 
 
5,359,626
 
 
 
5,359,627
 
 
 
16,047,099
 
 
Semiannual
 
 
4.00
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A. (1)
 
Chile
 
573 23/03/2009 Bono Serie H
 
Chile
 
UF
 
 
7,258,889
 
 
 
9,702,632
 
 
 
36,467,992
 
 
 
53,429,513
 
 
Semiannual
 
 
4.25
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
12,586,735
 
 
 
15,062,258
 
 
 
41,827,619
 
 
 
69,476,612
 
 
 
 
 
 
 
 
(1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 7).
(*) See Note 5 non-discounted contractual cash flows.
 
As of December 31, 2016:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
 
 
 
 
 
 
Debtor Tax ID
 
Company
 
Debtor
country
 
Lending party
Tax ID
 
Creditor
name
 
Creditor
country
 
Currency
 
Over 1 year to 3
years
 
 
Over 3 years to 5
years
 
 
Over 5 years
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
 
 
(%)
 
Bank borrowings
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
UF
 
 
10,012,233
 
 
 
-
 
 
 
-
 
 
 
10,012,233
 
 
At maturity
 
 
2.70
 
91,041,000-8
 
Viña San Pedro Tarapacá S.A. (1)
 
Chile
 
97,018,000-1
 
Scotiabank Chile
 
Chile
 
USD
 
 
5,269,733
 
 
 
-
 
 
 
-
 
 
 
5,269,733
 
 
At maturity
 
 
1.79
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
UF
 
 
46,143
 
 
 
-
 
 
 
-
 
 
 
46,143
 
 
Monthly
 
 
4.80
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
UF
 
 
57,305
 
 
 
-
 
 
 
-
 
 
 
57,305
 
 
Monthly
 
 
5.48
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
108,000
 
 
 
18,000
 
 
 
-
 
 
 
126,000
 
 
Monthly
 
 
6.00
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
12,667
 
 
 
-
 
 
 
-
 
 
 
12,667
 
 
Monthly
 
 
7.59
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
88,667
 
 
 
-
 
 
 
-
 
 
 
88,667
 
 
Monthly
 
 
5.88
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
180,000
 
 
 
22,500
 
 
 
-
 
 
 
202,500
 
 
Monthly
 
 
5.76
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
76,645,030-K
 
Banco Itaú Corpbanca
 
Chile
 
CLP
 
 
72,892
 
 
 
13,047
 
 
 
-
 
 
 
85,939
 
 
Monthly
 
 
6.12
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
580,563
 
 
 
-
 
 
 
-
 
 
 
580,563
 
 
Monthly
 
 
4.92
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
167,461
 
 
 
52,210
 
 
 
-
 
 
 
219,671
 
 
Monthly
 
 
5.02
 
96,711,590-8
 
Manantial  S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
37,510
 
 
 
-
 
 
 
-
 
 
 
37,510
 
 
Monthly
 
 
5.04
 
0-E
 
Milotur S.A.
 
Uruguay
 
0-E
 
Banco Itaú
 
Uruguay
 
UYI
 
 
696,605
 
 
 
-
 
 
 
-
 
 
 
696,605
 
 
Monthly
 
 
6.00
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
2,000,000
 
 
 
-
 
 
 
-
 
 
 
2,000,000
 
 
At maturity
 
 
5.35
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,004,000-5
 
Banco de Chile
 
Chile
 
CLP
 
 
400,000
 
 
 
-
 
 
 
-
 
 
 
400,000
 
 
At maturity
 
 
4.68
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
CLP
 
 
1,672,625
 
 
 
520,654
 
 
 
-
 
 
 
2,193,279
 
 
Monthly
 
 
5.02
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
$ARS
 
 
1,912,999
 
 
 
-
 
 
 
-
 
 
 
1,912,999
 
 
Monthly
 
 
15.00
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco de la Nación Argentina
 
Argentina
 
$ARS
 
 
134,821
 
 
 
-
 
 
 
-
 
 
 
134,821
 
 
Monthly
 
 
25.19
 
0-E
 
Compañía Industrial Cervecera S.A.
 
Argentina
 
0-E
 
Banco Galicia
 
Argentina
 
$ARS
 
 
5,529,763
 
 
 
-
 
 
 
-
 
 
 
5,529,763
 
 
Quarter
 
 
30.50
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
28,979,987
 
 
 
626,411
 
 
 
-
 
 
 
29,606,398
 
 
 
 
 
 
 
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
$ARS
 
 
920
 
 
 
-
 
 
 
-
 
 
 
920
 
 
-
 
 
17.50
 
0-E
 
Finca La Celia S.A.
 
Argentina
 
0-E
 
Banco Supervielle
 
Argentina
 
$ARS
 
 
544
 
 
 
-
 
 
 
-
 
 
 
544
 
 
At maturity
 
 
17.50
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
99,012,000-5
 
Consorcio Nacional de Seguros S.A.
 
Chile
 
UF
 
 
125,221
 
 
 
130,838
 
 
 
17,131,641
 
 
 
17,387,700
 
 
Monthly
 
 
7.07
 
96,981,310-6
 
Cervecería Kunstmann S.A.
 
Chile
 
97,030,000-7
 
Banco del Estado de Chile
 
Chile
 
UF
 
 
98,688
 
 
 
-
 
 
 
-
 
 
 
98,688
 
 
Monthly
 
 
4.33
 
76,077,848-6
 
Cervecera Belga de la Patagonia S.A.
 
Chile
 
97,015,000-5
 
Banco Santander - Chile
 
Chile
 
UF
 
 
-
 
 
 
13,067
 
 
 
-
 
 
 
13,067
 
 
Monthly
 
 
6.27
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
225,373
 
 
 
143,905
 
 
 
17,131,641
 
 
 
17,500,919
 
 
 
 
 
 
 
 
(1) This obligation is hedged by a Cross Currency Interest Rate Swap agreement (Note 7).
(*) See Note 5 non-discounted contractual cash flows.
 
 
 
 
 
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
 
 
 
 
 
 
Debtor Tax ID
 
Company
 
Debtor
country
 
Registration or ID
No. Instrument
 
Creditor
country
 
Currency
 
Over 1 year to 3
years
 
 
Over 3 years to 5
years
 
 
Over 5 years
 
 
Total
 
 
Type of
amortization
 
Interest
Rate
 
 
 
 
 
 
 
 
 
 
 
 
 
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
 
 
5,125,926
 
 
 
5,298,895
 
 
 
7,904,394
 
 
 
18,329,215
 
 
Semiannual
 
 
4.00
 
90,413,000-1
 
Compañía Cervecerías Unidas S.A.
 
Chile
 
573 23/03/2009 Bono Serie H
 
Chile
 
UF
 
 
2,345,596
 
 
 
9,540,856
 
 
 
40,621,049
 
 
 
52,507,501
 
 
Semiannual
 
 
4.25
 
Sub-Total
 
 
 
 
 
 
 
 
 
 
 
 
7,471,522
 
 
 
14,839,751
 
 
 
48,525,443
 
 
 
70,836,716
 
 
 
 
 
 
 
 
(*) See Note 5 non-discounted contractual cash flows.
 
Details of the fair value of bank borrowings, financial leases obligations and bonds payable are described in Note 7.
 
The effective interest rates of bond obligations are as follows:
 
Bonds Serie E
4.51%
Bonds Serie H
4.27%
 
Debts and financial liabilities are stated in several currencies and they accrue fixed and variable interest rates. These obligations classified by currency and interest type (excluding the effect of cross currency interest rate swap agreements) are detailed as follows:
 
 
 
As of December 31, 2017
 
 
As of December 31, 2016
 
 
 
Fixed Interest
Rate
 
 
Variable Interest
Rate
 
 
Fixed Interest
Rate
 
 
Variable Interest
Rate
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
US Dollar
 
 
6,102,155
 
 
 
4,843,243
 
 
 
1,079,507
 
 
 
5,272,884
 
Chilean Pesos
 
 
65,836,938
 
 
 
-
 
 
 
33,921,475
 
 
 
-
 
Argentinean Pesos
 
 
8,987,505
 
 
 
1,717,599
 
 
 
12,962,674
 
 
 
3,422,829
 
Unidades de Fomento
 
 
100,928,433
 
 
 
-
 
 
 
102,088,686
 
 
 
-
 
UYI
 
 
692,326
 
 
 
-
 
 
 
1,741,512
 
 
 
-
 
Total
 
 
182,547,357
 
 
 
6,560,842
 
 
 
151,793,854
 
 
 
8,695,713
 
 
The terms and conditions of the main interest accruing obligations as of December 31, 2017, are detailed 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 del Estado de Chile 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 amortized interest semi-annually, and the capital amortization consists of a single payment at the end of the established term.
 
On July 27, 2017 this loan was renewed for 5 years, with maturity on July 27, 2022. This loan accrues interest at an annual fixed rate of 4.68%. The Company amortized 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 3, 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, 2017, the Company was in compliance with the financial covenants and specific requirements of this loan.
 
b)
On April 25, 2012, the subsidiary Cervecería Kunstmann S.A. signed a bank loan with Banco del Estado e Chile 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 Cervecería Kunstmann S.A. signed a bank loan with Banco del Estado de Chile 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 del Estado de Chile 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, this loan was paid.
 
e)
On December 3, 2014, the subsidiary Cervecería Kunstmann S.A. signed a bank loan with Banco del Estado de Chile 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, this loan was paid.
 
f)
On October 15, 2014, the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco del Estado de Chile 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.
 
g)
On July 15, 2015, the subsidiary Cervecería Kunstmann S.A. signed a bank loan with Banco del Estado de Chile 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 del Estado de Chile 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, this loan was paid.
 
i)
On April 13, 2017, Compañía Cervecerías Unidas S.A. signed a bank loan with Banco del Estado de Chile for a total of ThCh$ 40,000,000, maturing on April 13, 2022.
 
This loan accrues a fixed interest at an annual rate. The Company amortizes interest semi-annually, and the capital amortization consists of a single payment at the end of the established term.
 
The aforementioned loan oblige the Company to comply with the same covenants as indicated in letter E) Restrictions in this Note.
 
j)
On July 3, 2017 the subsidiary Viña San Pedro Tarapacá S.A. signed a bank loan with Banco del Estado de Chile for a total of US$ 8,000,000, maturing on July 3, 2018.
 
This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest monthly, and capital amortization consists of a single payment at the end of the established term.
 
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 7.
 
On July 11, 2016, this loan was paid.
 
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 7.
 
On July 7, 2016, this loan was paid.
 
The aforementioned loans (letter a) and letter b)) oblige the Company to comply with the same covenants indicated in letter D) Restrictions in this Note.
 
c)
On July 7, 2016, the subsidiary Viña San Pedro Tarapacá 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 US$ 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 7.
 
On July 2, 2017, this loan was paid.
 
d)
On April 24, 2014, the subsidiary Cervecería 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, this loan was paid.
 
e)
On April 24, 2015, the subsidiary Cervecería Kunstmann S.A. 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, this loan was paid.
 
f)
On April 20, 2016, the subsidiary Cervecería 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.
 
On April 20, 2017, the loan was renewed the maturity on April 20, 2019.
 
g)
On August 25, 2016, the subsidiary Cervecería 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 7.
 
On June 22, 2015, this loan was paid.
 
b)
On September 4, 2014, the subsidiary Cervecería 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, this loan was paid.
 
c)
On June 17, 2015, the subsidiary Viña San Pedro Tarapacá S.A. it signed a bank loan with Banco 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 7.
 
d)
On April 24, 2015, the subsidiary Cervecería Kunstmann S.A. signed a bank loan with Banco Scotiabank for a total of
ThCh$ 1,000,000, with a term of one year maturity on 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, this loan was paid.
 
e)
On April 20, 2016, the subsidiary Cervecería Kunstmann S.A. signed a bank loan with Banco Scotiabank for a total of ThCh$ 2,000,000, with a term of one year maturity on 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.
 
On April 20, 2017 the loan was renewed for a term of 2 years, maturing on April 20, 2019.
 
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 argentinean pesos, maturing on October 5, 2015.
 
The proportional participation of banks lenders is as follows:
 
a)
BBVA Bank French S.A., with 55 million argentinean pesos of pro rata participation.
 
b)
Banco de la Provincia de Buenos Aires, with 54 million argentinean pesos.
 
c)
HSBC Bank Argentina S.A., with 43.5 million argentinean pesos of pro rata participation.
 
d)
Banco de Galicia y Buenos Aires S.A., with 20 million argentinean pesos of pro rata participation.
 
e)
Citibank NA established in Argentinian Republic, with 15 million argentinean 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 Republic of Argentina.
 
d)
Maintain at the end of each quarter a minimum Equity of 600 million of argentinean pesos.
 
On October 5, 2015, this loan was paid.
 
1
EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization).
 
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 argentinean 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 argentinean pesos and the second on June 28, 2013, for a total of 84 million of Argentinean 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 Republic of Argentina, 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. Interest will be paid monthly.
 
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 del Estado de Chile to 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 argentinean 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. Interest will be paid monthly.
 
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 del Estado de Chile to Banco de la Nacion Argentina (see Note 34).
 
c)
On May 26, 2017, the subsidiary CICSA signed a bank loan for a total of 60 million of argentinean pesos, maturing on May 22, 2018.
 
This loan accrues a fixed interest at an annual rate of 20%. The subsidiary amortizes monthly interest and and capital amortization consists of a single payment at the end of the established term.
 
This loan is guaranteed by CCU S.A., through a Stand By issued by the Banco del Estado de Chile in favor of Banco de la Nación Argentina (see Note 34).
 
d)
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.
 
On December 26, 2015, this loan was paid.
 
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 argentinean pesos, maturing on November 18, 2017.
 
This loan accrues a fixed interest at an annual rate. The subsidiary amortizes interest and capital amortization quarterly.
 
On November 18, 2017, this loan was paid.
 
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 argentinean pesos, maturing on April 20, 2018.
 
On September 15, 2016 the subsidiary signed an addendum to the original contract in order to increase the loan capital to 183.33 million argentinean pesos, modify the interest rate, the maturity and schedule of repayment of capital and dates of payment, being the new maturity on September 15, 2019.
 
On July 14, 2017, the subsidiary signed a new addendum to the original contract in order to modify the interest rate to fixed interest at an annual nominal rate of 23%. The rest of the conditions remained unchanged.
 
The proportional participation of banks lenders is as follows:
 
(a) Banco de Galicia y Buenos Aires S.A., with 91.66 million argentinean pesos of pro rata participation.
 
(b)
Banco Santander Río, with 91.66 million argentinean pesos of pro rata participation.
 
This loan accrues interest at an annual rate fixed of 23% whose payment will make monthly. CICSA amortised capital in 24 consecutive and variable monthly installments, once completed the 12-month grace period from the date of signature of the addendum.
 
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 Republic of Argentina.
 
d)
Maintain at the end of each quarter a minimum Equity of 600 million of argentinean pesos.
 
As of December 31, 2017, 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.
 
1
EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization).
 
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.
 
Subsidiaries: Cervecería Kunstmann S.A. and Finca La Celia S.A.
 
 
 
 
 
 
 
Currency
 
Amount
 
 
 
 
 
 
 
Type
 
Institution
 
Contract Date
 
type or
reset unit
 
Contract
( Thousands)
 
 
Purchase
option (UF)
 
 
Number of
quotas
 
 
Anual
Interest (%)
 
Cervecería Kunstmann S.A.
Land Lote 13F1
 
Banco del Estado de Chile
 
11-23-2012
 
UF
 
 
22,341
 
 
 
348
 
 
 
73
 
 
 
4.33
 
Finca La Celia S.A.
Automotor
 
Banco Supervielle - Argentina
 
06-10-2014
 
ARS
 
 
5,151
 
 
 
206
 
 
 
45
 
 
 
17.50
 
Automotor
 
Banco Supervielle - Argentina
 
09-04-2014
 
ARS
 
 
4,908
 
 
 
196
 
 
 
45
 
 
 
17.50
 
Automotor
 
Banco Supervielle - Argentina
 
06-07-2017
 
ARS
 
 
17,820
 
 
 
713
 
 
 
36
 
 
 
17.00
 
 
As of December 31, 2017 future payments and the current value of finance lease obligations are detailed as follows:
 
 
 
As of December 31, 2017
 
Lease Minimum Future Payments
 
Gross Amount
 
 
Interest
 
 
Value
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
0 to 3 months
 
 
354,543
 
 
 
303,780
 
 
 
50,763
 
3 months to 1 year
 
 
1,034,396
 
 
 
908,573
 
 
 
125,823
 
Over 1 year to 3 years
 
 
2,552,580
 
 
 
2,407,417
 
 
 
145,163
 
Over 3 years to 5 years
 
 
2,551,761
 
 
 
2,388,422
 
 
 
163,339
 
Over 5 years
 
 
27,644,377
 
 
 
10,314,590
 
 
 
17,329,787
 
Total
 
 
34,137,657
 
 
 
16,322,782
 
 
 
17,814,875
 
 
C)
Bonds Payable
 
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.
 
(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, 2017, the Company was in compliance with the financial covenants required for this public issue.
 
Series H Bonds – CCU S.A.
 
On March 23, 2009, under number 573, the Company recorded in the Securities Record the issue of bonds Series H for UF 2 million, with 21 years terms. Emission was placed in the local market on April 2, 2009. 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, were amended Issue Contract Series H, 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.
 
(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.
 
The inflationary risk associated to the interest rate in which this Bond H is exposed, 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 7.
 
As of December 31, 2017, 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 for certain bank loans referred to in letter A):
 
(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.
 
E)
Restriction of CCU S.A.
 
The Company must comply with the following financial ratios for the loan maintained with Banco del Estado de Chile for an amount of ThCh$ 40,000,000, referred in letter A):
 
(a)
Maintain at the end of each semester 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 Consolidated Liabilities less Dividends provisioned, according to policy included in the Statement of Changes in Equity, plus the amount of all guarantees issued by the Company and 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 account, according to policy included in the Statement of Changes in Equity.
 
(b)
Maintain a Financial Expense Coverage measured at the end of each semester and retroactively for periods of 12 months, not less than 3, calculated as the ratio of Adjusted EBITDA and Finance 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 semester 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.
 
(d)
Maintain at the end of each semester, assets free of liens for an amount equal to at least 1.2, defined as the ratio of Total Assets free of lien and Finance 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. Finance Debt free of lien are defined as the sum of Bank loan, Bonds payable and Lease obligations contained under Note Other financial liabilities.
 
(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 Ltda. 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.
 
(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.
 
As of December 31, 2017, the Company was in compliance with the financial covenants required for this loan.
 
F)
Conciliation of finance obligations of Cash Flows
 
 
 
As of
 
 
Flows
 
 
 
 
 
Change in
foreing
currency and
 
 
 
 
 
As of
 
 
 
December 31,
 
 
Payments
 
 
 
 
 
Accrual of
 
 
unit per
 
 
 
 
 
December 31,
 
 
 
2016
 
 
Capital
 
 
Interest
 
 
Acquisitions
 
 
interest
 
 
adjustment
 
 
Others
 
 
2017
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
Other financial liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
39,079,561
 
 
 
(22,241,073
)
 
 
(7,146,384
)
 
 
16,927,169
 
 
 
7,492,719
 
 
 
(3,435,455
)
 
 
(6,052,791
)
 
 
24,623,746
 
Bond payable
 
 
3,250,023
 
 
 
-
 
 
 
(3,051,269
)
 
 
-
 
 
 
3,166,139
 
 
 
52,599
 
 
 
(111,357
)
 
 
3,306,135
 
Financial leases obligations
 
 
215,950
 
 
 
(1,405,266
)
 
 
(8,422
)
 
 
-
 
 
 
1,209,294
 
 
 
948
 
 
 
164,082
 
 
 
176,586
 
Total others financial liabililities current
 
 
42,545,534
 
 
 
(23,646,339
)
 
 
(10,206,075
)
 
 
16,927,169
 
 
 
11,868,152
 
 
 
(3,381,908
)
 
 
(6,000,066
)
 
 
28,106,467
 
Non current
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
29,606,398
 
 
 
(844,687
)
 
 
-
 
 
 
40,850,000
 
 
 
(306,747
)
 
 
(1,470,924
)
 
 
6,052,791
 
 
 
73,886,831
 
Bond payable
 
 
70,836,716
 
 
 
(2,668,458
)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
1,196,997
 
 
 
111,357
 
 
 
69,476,612
 
Financial leases obligations
 
 
17,500,919
 
 
 
(8,962
)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
292,593
 
 
 
(146,261
)
 
 
17,638,289
 
Total others financial liabililities non-current
 
 
117,944,033
 
 
 
(3,522,107
)
 
 
-
 
 
 
40,850,000
 
 
 
(306,747
)
 
 
18,666
 
 
 
6,017,887
 
 
 
161,001,732
 
Total others financial liabililities
 
 
160,489,567
 
 
 
(27,168,446
)
 
 
(10,206,075
)
 
 
57,777,169
 
 
 
11,561,405
 
 
 
(3,363,242
)
 
 
17,821
 
 
 
189,108,199
 
 
 
 
As of
 
 
Flows
 
 
 
 
 
Change in
foreing
currency and
 
 
 
 
 
As of
 
 
 
December 31,
 
 
Payments
 
 
 
 
 
Accrual of
 
 
unit per
 
 
 
 
 
December 31,
 
 
 
2015
 
 
Capital
 
 
Interest
 
 
Acquisitions
 
 
interest
 
 
adjustment
 
 
Others
 
 
2016
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
Other financial liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
27,714,998
 
 
 
(24,801,943
)
 
 
(8,634,001
)
 
 
19,345,325
 
 
 
8,655,483
 
 
 
(2,648,436
)
 
 
19,448,135
 
 
 
39,079,561
 
Bond payable
 
 
3,155,239
 
 
 
-
 
 
 
(3,093,163
)
 
 
-
 
 
 
3,216,241
 
 
 
15,879
 
 
 
(44,173
)
 
 
3,250,023
 
Financial leases obligations
 
 
321,416
 
 
 
(1,530,851
)
 
 
-
 
 
 
-
 
 
 
1,205,019
 
 
 
9,427
 
 
 
210,939
 
 
 
215,950
 
Total others financial liabililities current
 
 
31,191,653
 
 
 
(26,332,794
)
 
 
(11,727,164
)
 
 
19,345,325
 
 
 
13,076,743
 
 
 
(2,623,130
)
 
 
19,614,901
 
 
 
42,545,534
 
Non current
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
48,335,093
 
 
 
(493,181
)
 
 
-
 
 
 
3,804,384
 
 
 
58,219
 
 
 
(2,649,982
)
 
 
(19,448,135
)
 
 
29,606,398
 
Bond payable
 
 
71,352,994
 
 
 
(2,615,542
)
 
 
-
 
 
 
-
 
 
 
-
 
 
 
2,055,091
 
 
 
44,173
 
 
 
70,836,716
 
Financial leases obligations
 
 
17,238,458
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
473,400
 
 
 
(210,939
)
 
 
17,500,919
 
Total others financial liabililities non-current
 
 
136,926,545
 
 
 
(3,108,723
)
 
 
-
 
 
 
3,804,384
 
 
 
58,219
 
 
 
(121,491
)
 
 
(19,614,901
)
 
 
117,944,033
 
Total others financial liabililities
 
 
168,118,198
 
 
 
(29,441,517
)
 
 
(11,727,164
)
 
 
23,149,709
 
 
 
13,134,962
 
 
 
(2,744,621
)
 
 
-
 
 
 
160,489,567
 
 
 
 
As of
 
 
Flows
 
 
 
 
 
Change in
foreing
currency and
 
 
 
 
 
As of
 
 
 
December 31,
 
 
Payments
 
 
 
 
 
Accrual of
 
 
unit per
 
 
 
 
 
December 31,
 
 
 
2014
 
 
Capital
 
 
Interest
 
 
Acquisitions
 
 
interest
 
 
adjustment
 
 
Others
 
 
2015
 
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
 
ThCh$
 
Other financial liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
49,137,899
 
 
 
(54,611,891
)
 
 
(10,807,228
)
 
 
23,358,700
 
 
 
11,212,161
 
 
 
(6,425,775
)
 
 
15,851,132
 
 
 
27,714,998
 
Bond payable
 
 
3,029,431
 
 
 
(2,525,569
)
 
 
(3,070,875
)
 
 
-
 
 
 
3,194,839
 
 
 
118,555
 
 
 
2,408,858
 
 
 
3,155,239
 
Financial leases obligations
 
 
518,140
 
 
 
(1,697,649
)
 
 
3,197
 
 
 
-
 
 
 
1,177,697
 
 
 
12,462
 
 
 
307,569
 
 
 
321,416
 
Total others financial liabililities current
 
 
52,685,470
 
 
 
(58,835,109
)
 
 
(13,874,906
)
 
 
23,358,700
 
 
 
15,584,697
 
 
 
(6,294,758
)
 
 
18,567,559
 
 
 
31,191,653
 
Non current
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Bank borrowings
 
 
46,684,250
 
 
 
(185,132
)
 
 
-
 
 
 
19,570,689
 
 
 
-
 
 
 
(1,883,582
)
 
 
(15,851,132
)
 
 
48,335,093
 
Bond payable
 
 
70,908,208
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
2,853,644
 
 
 
(2,408,858
)
 
 
71,352,994
 
Financial leases obligations
 
 
16,874,805
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
671,222
 
 
 
(307,569
)
 
 
17,238,458
 
Total others financial liabililities non-current
 
 
134,467,263
 
 
 
(185,132
)
 
 
-
 
 
 
19,570,689
 
 
 
-
 
 
 
1,641,284
 
 
 
(18,567,559
)
 
 
136,926,545
 
Total others financial liabililities
 
 
187,152,733
 
 
 
(59,020,241
)
 
 
(13,874,906
)
 
 
42,929,389
 
 
 
15,584,697
 
 
 
(4,653,474
)
 
 
-
 
 
 
168,118,198