EX-99.1 2 ex99_1.htm EXHIBIT 99.1

 

 

 

THIRD QUARTER AND NINE MONTHS ENDED SEPTEMBER 30, 2018 CONSOLIDATED RESULTS

 

Santiago, Chile, November 15, 2018 - Viña Concha y Toro S.A. (“The Company” or “Concha y Toro”) (NYSE: VCO, IPSA: Conchatoro), global leading winery and the main producer and exporter of Chilean wine, announced today consolidated financial results, stated under IFRS, for the period ended September 30, 2018.

 

Consolidated figures of the following analysis are expressed in Chilean pesos, in accordance with reporting standards of the Financial Markets Commission of Chile. For a better understanding of results, we also disclose some variations on constant currency basis, i.e. where figures for 2017 were translated into Chilean pesos using exchanges rate recorded in the same period of 2018.

 

In 2018 and 2017, the Company recorded non-recurring expenses and costs (NRI) related to the internal restructuring process. For a better understanding of results, we also present in a comparative form, information of results excluding the aforementioned items. Thus, throughout this document, references to “Adjusted” data should not be understood as the reported data, but the one in which the referred costs and expenses have been isolated. 

 

3Q18 Highlights

 

·Net profit up 20.1% to Ch$17,582 million. Net margin up to 11.3% (+180bp).
·Consolidated revenue up 0.8%, and up 3.2% in the wine operating segment.
·Average price up 6.6% in Chile Domestic Market, 7.7% in USA Domestic, 8.2% in USA Exports, and 5.9% organically in Export Markets.
·EBITDA up 17.3% and EBITDA margin was 15.9% (+220bp). Adjusted EBITDA down 8.0%, and adjusted EBITDA margin was 13.4% (-130bp).

 

9M18 Highlights

 

·Net profit up 25.3% to Ch$37,580 million. Net margin up to 8.7% (+180bp)
·Consolidated Revenue down 0.8%, down 0.1% in the wine operating segment.
·Average price up 9.6% in Chile Domestic Market, up 15.5% in USA Exports, and 8.2% organically in Export Markets.
·EBITDA up 6.5% and EBITDA margin was 14.0%, up 90bp. Adjusted EBITDA down 1.3%, and adjusted EBITDA margin was 13.8% (-10bp).
 
 

 

 

 

CEO Comments

 

During the third quarter of 2018, we have continued to make progress in the restructuring program and in the implementation of a new commercial strategy. In this context, we remain working on the positioning of our priority brands, which is reflected on higher average prices across export markets and in the domestic market of Chile and USA.

 

Consolidated revenue grew 0.8%, with an increase of 3.2% in the Wine segment and a 25.6% decline in Other business segment, following the ending of the distribution contract for Diageo’s spirits in the domestic market of Chile.

 

Results in the Wine segment reflect adjustments in volume from the ongoing implementation process of the new commercial strategy. The new strategic focus on the Premium segment, has driven realignments in the portfolio, and the deliberated exit from some brands that do not perform according to new profitability targets. Also, results evidence the process of integration of the distribution business in USA, after the merger of Fetzer and Excelsior.

 

In Chile’s domestic market, wine sales grew 13.7% in value, resulting from higher volume and average price, and a better sales mix. In Export Markets, sales increased 2.0%, on a 5.9% higher average price, offset in part by a decline in volume. The latest is explained mainly by the integration of Excelsior in USA, the rationalization of our portfolio, and the decline of non-priority brands, among others.

 

Fetzer Vineyards had a positive performance in the domestic market, where sales grew 11.3% and in exports, with an increase of 31.7%, driven by higher prices and bottled wine volume. Its commercial activities are focused on higher-end brands and price repositioning.

 

In Argentina, exports sales volume increased to own-distribution offices and decreased to third party distributors, and in the domestic market. Taken together, volumes declined 13.6% in a scenario of price adjustments.

 

At the operating level, the EBITDA grew 17.3% and the EBITDA margin was 15.9%, 220bp above the figure of the previous year, recognizing a positive effect of Ch$6,218 million from the acquisition of Excelsior, and a negative impact from a higher cost of grape. Net income was Ch$17,582 million, increasing 20.1% YoY. 

2
 

 

 

 

Third Quarter 2018 Results

 

1.Revenue

 

Revenue totaled Ch$155,021 million, increasing 0.8% YoY in pesos and 0.1% in constant currency, reflecting 3.2% higher wine sales and a decline in Other operating segment of 25.6%. Wine sales had a solid performance in Chile’s domestic market, and export markets had higher average prices and lower volumes, mainly due to adjustments and realignment of the portfolio, as part of the new commercial strategy, and the deliberated exit from some brands. Results also reflect the integration of the distribution in USA, after the merging of Fetzer and Excelsior commercial branches. New Business declined 38.1% on the ending of the distribution contract for Diageo’s spirits.

  

Sales(1) (Ch$ million)      3Q18   3Q17(6)   Chg (%)   9M18   9M17(6)   Chg (%) 
Export Markets(2)        99,679    97,759    2.0%   278,100    281,329    -1.1%
Chile Domestic Market - Wine        23,590    20,740    13.7%   58,291    51,434    13.3%
Argentina Domestic Market        1,590    2,407    -33.9%   4,139    6,146    -32.6%
Argentina Exports(3)        2,616    4,254    -38.5%   8,548    11,755    -27.3%
USA Domestic Market        16,186    14,538    11.3%   41,603    41,814    -0.5%
USA Exports(3)        2,105    1,598    31.7%   5,734    4,475    28.1%
Wine Operating Segment        145,766    141,297    3.2   396,416    396,954    -0.1
New Business(4)        5,971    9,654    -38.1%   25,658    29,984    -14.4%
Other Revenues        3,283    2,777    18.2%   8,680    7,187    20.8%
Other Operating Segment        9,255    12,431    -25.6%   34,338    37,171    -7.6%
Total Sales        155,021    153,728    0.8%   430,754    434,125    -0.8%
                                    
Volume(1) (thousand liters)       3Q18  3Q17  Chg (%)   9M18  9M17  Chg (%) 
Export Markets(2)        45,635    51,598    -11.6%   139,712    150,363    -7.1%
Chile Domestic Market - Wine        20,613    19,319    6.7%   51,968    50,270    3.4%
Argentina Domestic Market        1,789    2,020    -11.4%   4,185    5,134    -18.5%
Argentina Exports(3)        1,140    1,941    -41.3%   3,750    5,424    -30.9%
USA Domestic Market        3,996    4,150    -3.7%   11,347    11,871    -4.4%
USA Exports(3)        607    516    17.7%   1,673    1,453    15.2%
Wine Operating Segment        73,780    79,544    -7.2%   212,634    224,516    -5.3%
New Business(4)        3,723    4,619    -19.4%   13,346    14,295    -6.6%
Other Operating Segment        3,723    4,619    -19.4%   13,346    14,295    -6.6%
Total Volume        77,503    84,163    -7.9%   225,980    238,810    -5.4%
                                    
Average Price(5) (per liter)       3Q18  3Q17(6)  Chg (%)   9M18  9M17(6)  Chg (%) 
Export Markets(2)   (US$)    3.50    3.14    11.5%   3.37    3.06    10.1%
Chile Domestic Market - Wine   (Ch$)    1,145    1,074    6.6%   1,123    1,024    9.6%
Argentina Domestic Market   (US$)    1.50    2.37    -36.9%   1.88    2.48    -24.2%
Argentina Exports(3)   (US$)    3.91    3.77    3.7%   3.96    3.63    9.2%
USA Domestic Market   (US$)    6.09    5.65    7.7%   5.64    5.47    3.2%
USA Exports(3)   (US$)    5.22    4.82    8.2%   5.45    4.71    15.5%

 

(1) Includes bulk wine sales. (2) Includes exports to third parties from Chile, and sales through the Company’s distribution subsidiaries (UK, Nordics, Brazil, Singapore, Mexico) from Chile, Argentina, and USA. (3) Excludes sales through the Company’s distribution subsidiaries. (4) Includes sales of beer and liquors. (5) Excludes bulk wine sales. (6) 2018 financial data are provided in accordance with IFRS 15, effective since January 1, 2018. In order to ensure a meaningful comparison with 2017, 2017 figures have been restated accordingly. The adoption of IFRS 15 has a negative impact on the recognition of revenue, amounting Ch$6,803 million in 3Q17 and Ch$6,919 million in 3Q18.

3
 

 

 

 

1.1.Wine Operating Segment

 

1.1.1.Export Markets

 

Export sales from Chile and distribution subsidiaries totaled Ch$99,679 million, increasing 2.0%. In this quarter, export markets had mixed performance, with increases in exports through our distribution offices and declines in exports to third parties. Sales in US dollar in the USA increased 44.9%, on higher prices to third parties, following the integration of the distribution business. Others (Africa and Middle East) increased 4.7%, Canada grew 2.3%, and Central America and Caribbean grew 1.6%. In Asia, sales declined 18.6%, reflecting a slower performance in China. In Europe sales declined 2.8%, and in South America sales decreased 19.9%.

 

The integration of the Excelsior distribution business is presented in this document under Export Markets business line. Before the integration, sales to Excelsior were recorded in the same line as exports to third parties (FOB). The higher sales price of Excelsior is reflected in an increase of 11.5% in the average price for Export Markets. Excluding this effect, the average price for Export Markets increased 5.9% in US dollar, reflecting our strategy focused on the positioning of our brands.

 

Regarding the exchange rate effect, in the quarter the average Chilean peso depreciated against the US dollar (2.9%), Sterling pound (1.8%), and Euro (1.2%). The Chilean peso appreciated against the Brazilian Real (21.0%), Swedish krona (6.7%), Mexican peso (3.3%), Canadian dollar (1.2%), and Norwegian krone (0.5%).

  

Wine Sales in Export Markets, Value by Region

3Q18

 

 (PIE CHART)

4
 

 

 

 

1.1.2.Chile Domestic Market – Wine

 

Sales grew 13.7%, totaling Ch$23,590 million as a result of higher average price (+6.6%) and higher volume (+6.7%).

 

Premium volume grew 17.1% in line with the trend seen in the past quarters, while Non-Premium volume increased 5.8%, with a higher average price. Sales in the domestic market were driven by Casillero del Diablo brand, with an increase of 19.2% in volume and 25.8% in sales. 

 

1.1.3.Argentina

 

Total exports from Argentina, comprising direct exports and exports through distribution subsidiaries declined 12.2%, as result of 38.5% lower direct exports, offset in part by 38.0% higher exports to our distribution subsidiaries. In the quarter, exports’ average price increased 3.7% in US dollar.

 

In the domestic market, sales declined 33.9%, on currency movements (average CLP/ARS down 45% YoY) and lower volume. This reflects a scenario of price increases, a special focus on key markets, and the exit from lower-end, less-profitable products. 

 

1.1.4.USA (Fetzer Vineyards & Excelsior)

 

In Fetzer Vineyards, the domestic sales increased 11.3%, driven by higher prices and higher bottled volume. In terms of volume, a decline of 3.7% reflected the absence of bulk wine sales, while bottled wine volume increased 3.4%. Sales of Bulk wine are sporadic sales and are not a focus of the business. Average price for bottled wine increased 7.7%, to US$6.1 per liter.

 

Fetzer Vineyards’ direct exports increased 31.7% and exports to distribution offices declined 28.5%, reflecting changes from the new commercial strategy, and the exit from lower-end, less-profitable products. Average prices increased 8.2%, to US$5.2 per liter. 

 

1.2.Other Operating Segment

 

Other operating segment decreased 25.6% in the quarter, on lower revenues at the New Business segment. Liquors sales declined 71.7%, reflecting the end of the distribution agreement with Diageo. This was partly offset by higher revenues of Premium beer, such as Miller (+31.8), Kross (+26.0%), and the recently launched Estrella Damm. 

5
 

 

 

 

2.Cost of Sales

 

Cost of sales increased 1.5% to Ch$104,075 million, and in terms of percentage of sales was 67.1%, 40bp higher than in the same quarter in 2017. This is explained largely by the increase in the cost of grape in Chile, which arrived to historically high levels in 2018, and higher, transitory costs related to the closure of a productive plant in Santiago in October. This was partly offset by lower dry costs.

 

In the quarter, the Company recognized extraordinary costs of Ch$846 million related to the ongoing restructuring process1. The figure was Ch$499 million in 3Q17. 

 

3.Selling, General and Administrative Expenses (SG&A)

 

Selling, general and administrative expenses (distribution costs and administrative expenses) were Ch$39,033 million in the quarter, up 7.1% when compared to the previous year. The SG&A/sales ratio was 25.2%, 160bp above the previous year, reflecting the  impact of lower volumes and effects of the integration of the distribution business in USA from July 2018.

 

In 3Q18 and 3Q17 the Company recognized extraordinary restructuring expenses (consultancy fees and severance payments) for Ch$1,483 million and Ch$1,037 million, respectively. Excluding these expenses, the adjusted SG&A totaled Ch$37,550 million, an increase of 6.0%. Adjusted SG&A/sales was 24.2%, 120bp above the adjusted figure of 23.0% in 3Q17. 1  

 

4.Other Income and Expense

 

Other income net of Other expense totaled Ch$5,544 million in 3Q18, higher than the figure of Ch$160 million in 3Q17. This largely reflects gains of Ch$6,218 million from the revaluation of investments, in the context of the purchase of the remaining 50% stake of Excelsior in July of 2018. 

 

5.Operating Profit

 

Profit from operating activities was Ch$17,457 million, increasing 17.2% on a reported basis and 13.9% on a constant currency basis. The operating margin was 11.3%, with an increase of 160bp reflecting higher Other Income, which was offset in part by higher wine costs and lower volume.

 

Excluding NRI, 3Q18 adjusted profit from operating activities reached Ch$13,568 million, 17.4% below the adjusted figure in 3Q17. Adjusted operating margin was 8.8% in 3Q18, 190bp below the figure in 3Q17. This reflects mainly the impact of a higher cost of wine, as the 2018 vintage grape price reached historically high levels, also due to lower exports volume as consequence of the rationalization of our brand portfolio, the integration of Excelsior in USA, and fewer working days in September 2018, which impacted shipments.

 

 

1 In order to facilitate analysis, in page 14 an Adjusted Income Statement is provided. Adjustments comprise restructuring costs and expenses, and other non-recurring expenses (NRI).

6
 

 

 

 

6.EBITDA

 

EBITDA (profit from operating activities plus depreciation and amortization expenses) increased 17.3% to Ch$24,626 million in 3Q18. EBITDA margin was 15.9%, 220bp above the figure in 3Q17.

 

Excluding NRI, adjusted EBITDA reached Ch$20,737 million, 8.0% below the adjusted figure in 3Q17. Adjusted EBITDA margin was 13.4% in 3Q18 (-130 bp).

  

7.Non-Operating Profit

 

In 3Q18, the Non-operating profit was Ch$1,606 million, which compares to a gain of Ch$4,112 million in 3Q17. This is mainly explained by lower exchange differences of Ch$2,182 million in the quarter, compared with Ch$3,791 million in 3Q17.

 

Financial costs, net of financial income and adjustment units, increased 17.9% to Ch$3,047 million, reflecting an increase of financial debt during 2017, and debt placement in January 2018, whose proceeds are been used to refinance debt during 2018.

  

8.Income Tax Expense

 

For the period, Income tax expense was Ch$1,368 million, lower than the figure of Ch$4,407 million in 3Q17, on lower taxes in USA and Argentina.

  

9.Profit and Earnings per Share (EPS)

 

Profit attributable to owners of parent increased 20.1%, totaling Ch$17,582 million. Net margin rose to 11.3% in 3Q18, from 9.5% in 3Q17 (+180bp).

 

Based on 747,005,982 weighted average shares, Viña Concha y Toro’s earnings per share totaled Ch$23.54, 20.1% above the Ch$19.60 per share recorded in the same period of the previous year.

7
 

 

 

 

9M18 Results

 

1.Revenue

 

Revenue totaled Ch$430,754 million, 0.8% below YoY, reflecting a decline in Other operating segment of 7.6%. Wine sales were flattish (-0,1%) reflecting higher average price and mix improvement, offset by lower volume in external markets, which is in line with the new commercial strategy in place, with a higher focus on the profitability of our business.

1.1.Wine Operating Segment

 

1.1.1.Export Markets

 

Export sales from Chile and distribution subsidiaries totaled Ch$278,100 million, declining 1.1%. Reflecting our strategy focused on the positioning of our brands, the average price had an 8.2% organic growth in US dollar terms (+10.1% non-adjusted for Excelsior integration). This was offset by lower volume (-7.1%), and adverse currency effects.

 

In export regions, sales in US dollar terms increased 14.2% in USA (partly on higher prices to third parties, following the integration of the distribution business.), 4.9% in Europe, 6.5% in Central America and Caribbean, and 1.4% in Canada. Exports declined South America (-10.4%), Asia (-5.2%), and Others in Africa and Middle East (-8.6%).

 

Regarding the exchange rate effect, in the period the average Chilean peso appreciated against the US dollar (4.2%), Brazilian Real (17.5%), Mexican peso (5.2%), Swedish krona (3.7%), Canadian dollar (2.7%), and Norwegian krone (0.9%). The Chilean peso depreciated against the Euro (2.9%), and the Sterling pound (1.7%).

 

 

Wine Sales in Export Markets, Value by Region

9M18

 

(PIE CHART) 

8
 

 

 

 

1.1.2.Chile Domestic Market – Wine

 

Sales increased 13.3%, totaling Ch$58,291 million, from higher average price (+9.6%) and higher volume (+3.4%).

 

Premium volume grew 12.5%, while Non-Premium volume increased 2.6%, with a higher average price. The domestic market was driven by Casillero del Diablo brand.

 

1.1.3.Argentina

 

Sales from the Argentine operation (excluding shipments to distribution subsidiaries) totaled Ch$12,687 million, down 29.1%.

 

Total exports from Argentina, comprising direct exports and exports through distribution subsidiaries decreased 11.3%, as result of a decline of 27.3% in direct exports, offset in part by 13.0% higher exports to our distribution subsidiaries. In the period, exports’ average price increased 9.2% in US dollar.

 

In the domestic market, sales declined 32.6%, on currency movements and lower volume. This reflects a scenario of price increases, a special focus on key markets, and the exit from lower-end, less-profitable products.

  

1.1.4.USA (Fetzer Vineyards)

 

Sales in the domestic market of Fetzer Vineyards declined 0.5%, mainly reflecting a 4.4% decrease in volume, given the absence of bulk wine sales in 2018. This was partly offset by higher prices (+3.2% to US$5.6 per liter).

 

Fetzer Vineyards’ direct exports increased 28.1% and exports to distribution offices declined 10.9%, reflecting the new commercial strategy, and the exit from lower-end, less-profitable products. Average prices increased in exports (+15.5%, to US$5.5 per liter).

  

1.2.Other Operating Segment

 

Other operating segment decreased 7.6% in the period, on lower revenues at the New Business segment. Liquors sales declined 30.5%, reflecting the end of the distribution agreement with Diageo. This was partly offset by higher revenues of Premium beer, such as Miller, Kross, and the recently launched Estrella Damm. 

9
 

 

 

 

2.Cost of Sales

 

Cost of sales was Ch$290,955 million, 0.1% below the figure of the previous year. The cost of sales as a percentage of sales was 67.5%, 50bp higher than in the same period of 2017, reflecting an increased cost of wine.

 

In the period, the Company recognized extraordinary costs for Ch$1,435 million related to the ongoing restructuring process2. The figure was Ch$1,133 million in 9M17.

  

3.Selling, General and Administrative Expenses (SG&A)

 

Selling, general and administrative expenses (distribution costs and administrative expenses) were Ch$103,576 million in the period, similar level of the previous year. As a percentage of sales, SG&A was 24.0% in the period, 20bp above the figure of 9M17, reflecting the impact of lower volumes and the integration of the distribution business in USA from July 2018.

 

In 9M18 and 9M17 the Company recognized extraordinary restructuring expenses (consultancy fees and severance payments) for Ch$3,584 million and Ch$2,455 million, respectively. Excluding these expenses, adjusted SG&A totaled Ch$99,992 million, a decrease of 1.1%. Adjusted SG&A/sales was 23.2%, 10bp below the adjusted figure in 9M17.1

  

4.Other Income and Expense

 

Other income net of Other expense totaled Ch$5,582 million in 9M18, higher than the figure of Ch$110 million in 9M17. This largely reflects gains of Ch$6,218 million from the revaluation of investments, in the context of the purchase of the remaining 50% stake of Excelsior in July.

  

5.Operating Profit

 

Profit from operating activities increased 5.7% to Ch$41,805 million in the period, resulting from higher Other Income. The operating margin was 9.7% in 9M18, 60bps above the figure of 9M17.

 

Excluding NRI, adjusted profit from operating activities was Ch$40,981 million, decreasing 5.0% from the adjusted figure in 9M17, largely reflecting higher a cost of wine and lower volume. Adjusted operating margin was 9.5% in 9M18, 40bp below the figure in 9M17. 

 

 

2 In order to facilitate analysis, in page 14 an Adjusted Income Statement is provided. Adjustments comprise restructuring costs and expenses, and other non-recurring expenses (NRI).

10
 

 

 

 

6.EBITDA

 

EBITDA (profit from operating activities plus depreciation and amortization expenses) was Ch$60,108 million in 9M18, 6.5% above the figure of 9M17. EBITDA margin was 14.0%, 90bp above the figure in 9M17.

 

Excluding NRI, adjusted EBITDA was Ch$59,285 million, 1.3% below the adjusted figure in 9M17. Adjusted EBITDA margin was 13.8% in 9M18, 10bp below the figure in 9M17.

 

7.Non-Operating Profit

 

In 9M18, Non-operating profit was Ch$4,057 million, higher than the figure of of Ch$334 million in 9M17. This is mainly explained by higher exchange differences of Ch$10,079 million in the period, compared with Ch$5,064 million in 9M17, reflecting gains from our hedging strategy in Argentina.

 

Financial costs net of financial income and adjustment units, increased 15.4% to Ch$8,571 million in the period, reflecting an increase of financial debt during 2017, and a debt placement in January 2018, whose proceeds are been used to refinance debt during 2018.

 

8.Income Tax Expense

 

For the period, Income tax expense was Ch$7,894 million, 19.9% lower than the figure of Ch$9,859 million in 9M17, on lower taxes in USA and Argentina.

  

9.Profit and Earnings per Share (EPS)

 

Profit attributable to owners of parent increased 25.3%, totaling Ch$37,580 million. Net margin rose to 8.7% in 9M18, from 6.9% in 9M17 (+180 bp).

 

Based on 747,005,982 weighted average shares, Viña Concha y Toro’s earnings per share totaled Ch$50.31, 32.6% above the Ch$40.14 per share recorded in the same period of the previous year. 

11
 

 

 

 

Statement of Financial Position as of September 30, 2018

 

Assets

 

As of September 30, 2018, Viña Concha y Toro’s assets totaled Ch$1,125,581 million, 6.9% above the figure as of December 31, 2017.

 

Liabilities

 

As of September 30, 2018, Net financial debt amounted Ch$253,070 million, increasing Ch$22,412 million, 9.7% when compared to the figure as of December 31, 2017. This reflects seasonality in the operating cash flow and a debt placement in January 2018.

 

Net Financial Debt is calculated as Other current financial liabilities + Other non-current financial liabilities - Cash and cash equivalents - Derivatives.

 

* * * * *

 

About Viña Concha y Toro

Founded in 1883, Viña Concha y Toro is the leading Latin American wine maker, and a one of the world’s largest wine company. It holds around 11,000 hectares of vineyards in Chile, Argentina, and United States, and its wine portfolio includes iconic brands, such as Don Melchor and Almaviva, its flagship brand Casillero del Diablo, Trivento from Argentina, and Fetzer and Bonterra brands from California.

 

Forward Looking Statements

This press release may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. With respect to the financial condition, results of operations and business of the Company and certain plans and objectives of the Company with respect to these items. Forward-looking statements may be identified by the use of words such as “anticipate”, “continue”, “estimate”, “expect”, “intend”, “may”, “believe” and similar expressions. By their nature, forward-looking statements involve risk and uncertainty because they relate to events and depend on circumstances that occur in the future. There is a number of factors that could cause results and developments to differ materially from those expressed or implied by these forward-looking statements. These factors include: levels of consumer spending in major economies, changes in consumer tastes and preferences, the levels of marketing and promotional expenditures by the Company and its competitors, raw materials costs, future exchange and interest rates, as well as other risk factors referred in the Company’s filings with the Securities and Exchange Commission.

12
 

 

 

 

Income Statement3

 

(Ch$ thousand)  3Q18   3Q17   Chg (%)   9M18   9M17   Chg (%) 
                         
Revenue   155,020,799    153,728,301    0.8%   430,753,713    434,124,748    (0.8%)
Cost of sales   (104,074,827)   (102,534,984)   1.5%   (290,955,358)   (291,132,565)   (0.1%)
Gross profit   50,945,972    51,193,317    (0.5%)   139,798,355    142,992,183    (2.2%)
 Gross margin   32.9%   33.3%   (40pb)   32.5%   32.9%   (50pb)
                               
Other income   6,412,600    380,635    1585%   7,340,409    1,025,738    616%
Distribution costs   (28,622,561)   (29,073,604)   (1.6%)   (76,277,108)   (77,800,775)   (2.0%)
Administrative expense   (10,410,410)   (7,388,352)   40.9%   (27,298,842)   (25,759,999)   6.0%
Other expense by function   (868,804)   (221,066)   293.0%   (1,758,164)   (915,851)   92.0%
Profit (loss) from operating activities   17,456,797    14,890,930    17.2%   41,804,650    39,541,296    5.7%
Operating margin   11.3%   9.7%   160pb   9.7%   9.1%   60pb
                               
Financial income   181,300    58,030    212.4%   792,000    539,173    46.9%
Financial costs   (2,984,319)   (2,657,722)   12.3%   (8,588,908)   (7,372,811)   16.5%
Share of profit (loss) of associates and joint ventures using equity method   2,471,200    2,905,078    (14.9%)   2,549,040    2,694,006    (5.4%)
Exchange differences   2,181,750    3,790,650    (42.4%)   10,078,717    5,063,688    99.0%
Adjustment units   (243,920)   16,000         (773,693)   (590,020)   31.1%
Non-operating profit (loss)   1,606,011    4,112,036    (60.9%)   4,057,156    334,036    1114.6%
                               
Profit (loss) before tax   19,062,808    19,002,966    0.3%   45,861,806    39,875,332    15.0%
Income tax expense continuing operations   (1,367,794)   (4,406,995)   (69.0%)   (7,894,183)   (9,859,273)   (19.9%)
Profit (loss)   17,695,014    14,595,971    21.2%   37,967,623    30,016,059    26.5%
                               
Profit (loss) attributable to noncontrolling interests   112,679    (46,124)        387,665    33,488    1057.6%
Profit (loss) attributable to owners of parent   17,582,335    14,642,095    20.1%   37,579,958    29,982,571    25.3%
 Net margin   11.3%   9.5%   180pb   8.7%   6.9%   180pb
                               
Basic earnings per share   23.54    19.60    20.1%   50.31    40.14    25.3%
Depreciation expense   6,902,778    5,846,708    18.1%   17,505,412    16,139,051    8.5%
Amortization expense   266,394    265,076    0.5%   798,355    785,796    1.6%
EBITDA*   24,625,969    21,002,714    17.3   60,108,417    56,466,143    6.5%
EBITDA margin*   15.9%   13.7%   220pb   14.0%   13.0%   90pb

 

* EBITDA = Profit (loss) from operating activities + Depreciation & Amortization expenses

 

 

3 As of January 1, 2018, the Company adopted IFRS 15 accounting standard for revenue recognition. For the Company, in practice, this new accounting criteria affects the Income Statement in two ways: lower revenue (impact of Ch$6,803 million in 3Q17 and Ch$6,919 million in 3Q18), and an equivalent reduction in the distribution costs line. Therefore, the Gross profit line decreases in the same magnitude as Revenue, but the profit from operating activities and net profit lines remain unchanged. For further details, see Note 2.1.6 to the Consolidated Financial Statements.

13
 

 

 

 

3Q18 and 9M18

Reported and Adjusted Results4

 

   3Q18   3Q17       3Q18   3Q17     
(Ch$ million)  Reported   Reported   Chg (%)   Adjusted   Adjusted   Chg (%) 
Revenue   155,021    153,728    0.8%   155,021    153,728    0.8%
Cost of sales   (104,075)   (102,535)   1.5%   (103,229)   (102,036)   1.2%
Gross profit   50,946    51,193    (0.5%)   51,792    51,692    0.2%
Gross margin   32.9%   33.3%   (40bp)   33.4%   33.6%   (20bp)
                               
SG&A*   (39,033)   (36,462)   7.1%   (37,550)   (35,425)   6.0%
Other op. income, expense   5,544    160    3374%   (674)   160      
Profit (loss) from operating activities   17,457    14,891    17.2%   13,568    16,427    (17.4%)
Operating margin   11.3%   9.7%   160bp   8.8%   10.7%   (190bp)
                               
Non-operating profit (loss)   1,606    4,112    (60.9%)   1,606    4,112    (60.9%)
Profit (loss) before tax   19,063    19,003    0.3%   15,174    20,539    (26.1%)
Income tax expense continuing operations   (1,368)   (4,407)   (69.0%)   (1,368)   (4,407)   (69.0%)
Profit (loss) attributable to noncontrolling interests   113    (46)        113    (46)     
                               
Profit (loss) attributable to owners of parent   17,582    14,642    20.1%   13,693    16,178    (15.4%)
                               
Net margin   11.3%   9.5%   180bp   8.8%   10.5%   (170bp)
                               
EBITDA**   24,626    21,003    17.3%   20,737    22,539    (8.0%)
EBITDA margin   15.9%   13.7%   220bp   13.4%   14.7%   (130bp)
                               
   9M18  9M17       9M18  9M17     
(Ch$ million)  Reported   Reported   Change %   Adjusted   Adjusted   Change % 
Revenue   430,754    434,125    (0.8%)   430,754    434,125    (0.8%)
Cost of sales   (290,955)   (291,133)   (0.1%)   (289,520)   (289,999)   (0.2%)
Gross profit   139,798    142,992    (2.2%)   141,234    144,126    (2.0%)
Gross margin   32.5%   32.9%   (50bp)   32.8%   33.2%   (40bp)
                               
SG&A*   (103,576)   (103,561)   0.0%   (99,992)   (101,105)   (1.1%)
Other op. income, expense   5,582    110    4980%   (261)   110      
Profit (loss) from operating activities   41,805    39,541    5.7%   40,981    43,129    (5.0%)
Operating margin   9.7%   9.1%   60bp   9.5%   9.9%   (40bp)
                               
Non-operating profit (loss)   4,057    334    1115%   4,057    334    1115%
Profit (loss) before tax   45,862    39,875    15.0%   45,038    43,463    3.6%
Income tax expense continuing operations   (7,894)   (9,859)   (19.9%)   (7,894)   (9,859)   (19.9%)
Profit (loss) attributable to noncontrolling interests   388    33    1058%   388    33    1058%
Profit (loss) attributable to owners of parent   37,580    29,983    25.3%   36,756    33,570    9.5%
Net margin   8.7%   6.9%   180bp   8.5%   7.7%   80bp
                               
EBITDA**   60,108    56,466    6.5%   59,285    60,054    (1.3%)
EBITDA margin   14.0%   13.0%   90bp   13.8%   13.8%   (10bp)

 

* SG&A = Distribution costs + Administration expense

** EBITDA= Profit from operating activities + Depreciation + Amortization

 

 

4 Adjusted results are presented with the purpose of facilitating comparison, excluding restructuring costs and such expenses that are considered non-recurring items (NRI).

14
 

 

 

 

Statement of Financial Position*

 

(Ch$ thousand)  Sep. 30, 2018   Dec. 31, 2017   Chg (%) 
             
Assets               
Cash and cash equivalents   35,242,114    31,162,346    92.3%
Inventories   304,226,520    237,584,197    36.3%
Trade and other current receivables, incl. related parties   171,768,276    198,802,120    (8.7%)
Current biological assets   14,483,361    18,949,252    (73.1%)
Other current assets   33,104,940    45,409,473    (45.4%)
Current assets   558,825,211    531,907,388    11.9%
                
Property, plant and equipment   388,470,260    381,736,948    1.7%
Inv. accounted for using equity method   21,942,804    21,819,709    (0.0%)
Other non current assets   156,342,696    121,362,542    2.5%
Noncurrent assets   566,755,760    524,919,199    1.8%
                
Assets   1,125,580,971    1,056,826,587    6.9%
                
Liabilities               
Other current financial liabilities   121,680,068    140,452,483    (8.7%)
Other current liabilities   185,618,218    180,239,657    9.5%
Current liabilities   307,298,286    320,692,140    1.5%
                
Other noncurrent financial liabilities   182,095,850    127,810,125    45.5%
Other noncurrent liabilities   59,064,439    57,091,086    3.9%
Noncurrent liabilities   241,160,289    184,901,211    32.6%
                
Liabilities   548,458,575    505,593,351    12.9%
                
Equity               
Issued capital   84,178,790    84,178,790    0.0%
Retained earnings   481,859,320    455,924,169    1.8%
Other reserves   7,949,517    8,263,848    (12.0%)
Equity attributable to owners of parent   573,987,627    548,366,807    1.3%
Non-controlling interests   3,134,769    2,866,429    1.5%
Equity   577,122,396    551,233,236    1.3
Equity and liabilities   1,125,580,971    1,056,826,587    6.9%

 

*In order to facilitate analysis, some accounts have been grouped.

15