THE TOTAL NUMBER OF PAGES CONTAINED IN THIS DOCUMENT IS 66
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER PURSUANT TO RULES 13a-16 AND
15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of September 30, 2003
SUPERMERCADOS UNIMARC S.A.
(UNIMARC SUPERMARKETS, INC.)
(Translation of registrant's name into English)
Avda. Presidente Eduardo Frei Montalva N1380 - Renca
(Santiago de Chile, Santiago)
(56 2) 687-7000
__________________________________
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F
Form 20-F Form -40-F
Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to rule 12g3.2(b) under the Securities Exchange Act of 1934
Yes No
If " Yes " is marked, indicate below the file number assigned to the registrant in Connection with rule 12g3-2 ( b ) : 82-------------
Total of Sequentially Numbered Pages 66
This report consists of an English translation of the original Spanish language version of a Chilean filing of a report on the Supermercados Unimarc S.A. financial Statements as of and for the nine months ended September 30, 2003, as filed with the Chilean Superintendence of Securities and Insurance.
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Supermercados Unimarc S.A.
Date: November 25, 2003 By: Claudia Quezada Romero(C.F.O.)
| | mm | dd | yr | mm | dd | yr |
| | 09 | 30 | 2003 | 09 | 30 | 2002 |
ASSETS | NOTE NUMBER | CURRENT | PREVIOUS |
5.11.00.00 TOTAL CURRENT ASSETS | | 24,452,359 | 28,799,146 |
5.11.10.10 Available | | 311,872 | 1,071,792 |
5.11.10.20 Time deposits | | 240,357 | 0 |
5.11.10.30 Negotiable securities (net) | | 0 | 0 |
5.11.10.40 Debtors from sales (net) | 5 | 1,225,680 | 1,330,011 |
5.11.10.50 Notes receivable (net) | 5 | 2,606,190 | 2,424,081 |
5.11.10.60 Sundry debtors (net) | 5 | 221,203 | 1,542,282 |
5.11.10.70 Related companies bills receivable and debtors | 6 | 7,102,624 | 6,188,764 |
5.11.10.80 Inventories (net) | 7 | 11,421,871 | 11,277,720 |
5.11.10.90 Recoverable taxes | | 380,340 | 984,641 |
5.11.20.10 Prepaid expenses | 28 | 861,189 | 993,644 |
5.11.20.20 Deferred taxes | 8 | 0 | 1,264,187 |
5.11.20.30 Other current assets | 9 | 81,033 | 1,722,024 |
5.11.20.40 Leasing contracts (net) | | 0 | 0 |
5.11.20.50 Assets for leasing (net) | | 0 | 0 |
5.12.00.00 TOTAL FIXED ASSETS | 10 | 138,236,271 | 157,660,934 |
5.12.10.00 Land | 10 | 40,049,426 | 46,077,679 |
5.12.20.00 Constructions and infrastructure works | 10 | 61,459,029 | 69,228,160 |
5.12.30.00 Machinery and equipment | 10 | 22,189,266 | 31,346,163 |
5.12.40.00 Other fixed assets | 10 | 36,732,931 | 43,920,820 |
5.12.50.00 Higher value due to technical revaluation of fixed assets | | 0 | 0 |
5.12.60.00 Depreciation (less) | 10 | -22,194,381 | -32,911,888 |
5.13.00.00 TOTAL OTHER ASSETS | | 23,179,313 | 25,367,119 |
5.13.10.10 Investments in related companies | | 0 | 0 |
5.13.10.20 Investments in other companies | | 0 | 0 |
5.13.10.30 Lower value of investments | 12 | 15,474,748 | 17,113,792 |
5.13.10.40 Higher value of investments (less) | 12 | -39,253 | -4,611 |
5.13.10.50 Long-term debtors | 5 | 575,444 | 659,027 |
5.13.10.60 Long-term related companies bills receivable and debtors | 6 | 0 | 0 |
5.13.10.65 Long-term deferred taxes | 8 | 5,382,179 | 5,078,906 |
5.13.10.70 Intangible | | 11,103 | 12,328 |
5.13.10.80 Amortization (less) | | 0 | 0 |
5.13.10.90 Other | 13 | 1,775,092 | 2,507,677 |
5.13.20.10 Long-term leasing contracts (net) | | 0 | 0 |
5.10.00.00 TOTAL ASSETS | | 185,867,943 | 211,827,199 |
| | mm | dd | yr | mm | dd | yr |
| | 09 | 30 | 2003 | 09 | 30 | 2002 |
LIABILITIES | NOTE NUMBER | CURRENT | PREVIOUS |
5.21.00.00 TOTAL CURRENT LIABILITIES | | 41,525,240 | 69,242,535 |
5.21.10.10 Short-term bank and financial institutions obligations | 14 | 6,288,165 | 25,413,949 |
5.21.10.20 Long-term-short-term portion bank and financial institutions obligations | 14 | 3,337,007 | 3,000,820 |
5.21.10.30 Obligations with the public (Promissory notes) | | 0 | 0 |
5.21.10.40 Obligations with the public-short-term portion (bonds) | | 0 | 0 |
5.21.10.50 Long-term obligations with maturity within one year | | 0 | 0 |
5.21.10.60 Payable dividends | | 0 | 0 |
5.21.10.70 Accounts payable | 28 | 24,963,083 | 26,483,113 |
5.21.10.80 Notes payable | | 175,612 | 2,217,612 |
5.21.10.90 Sundry creditors | 30 | 1,036,741 | 2,115,558 |
5.21.20.10 A related company notes and accounts payable | 6 | 3,649,793 | 3,192,495 |
5.21.20.20 Provisions | 16 | 622,639 | 5,122,544 |
5.21.20.30 Withholdings | | 366,942 | 491,038 |
5.21.20.40 Income tax | | 68,498 | 279,237 |
5.21.20.50 Income received in advance | 17 | 793,164 | 924,532 |
5.21.20.60 Deferred taxes | 8 | 222,005 | 0 |
5.21.20.70 Other current liabilities | | 1,591 | 1,637 |
5.22.00.00 TOTAL LONG-TERM LIABILITIES | | 43,170,187 | 34,519,826 |
5.22.10.00 Bank and financial institutions obligations | 15 | 19,754,311 | 8,701,704 |
5.22.20.00 Long-term obligations with the public (bonds) | | 0 | 0 |
5.22.30.00 Long-term notes payable | | 0 | 11,215 |
5.22.40.00 Long-term sundry creditors | 30 | 2,427,058 | 2,559,330 |
5.22.50.00 Long-term related companies note and account payable | 6 | 17,221,289 | 17,931,505 |
5.22.60.00 Long-term provisions | | 0 | 0 |
5.22.70.00 Other long-term liabilities | 8 | 0 | 0 |
5.22.80.00 Others long-term liabilities | 17 | 3,767,529 | 5,316,072 |
5.23.00.00 MINORITY INTEREST | 18 | 21,595 | 81,715 |
5.24.00.00 TOTAL EQUITY | | 101,150,921 | 107,983,123 |
5.24.10.00 Paid-in capital | 19 | 55,873,978 | 55,819,732 |
5.24.20.00 Capital revaluation reserves | 19 | 670,488 | 725,657 |
5.24.30.00 Share premium | 19 | 28,921,788 | 28,922,259 |
5.24.40.00 Other reserves | 19 | -928,294 | 3,706,967 |
5.24.50.00 Retained earnings (addition of codes 5.24.51.00 to 5.24.56.00) | 19 | 16,612,961 | 18,808,508 |
5.24.51.00 Reserves for future dividends | | 0 | 0 |
5.24.52.00 Retained earnings | 19 | 21,212,749 | 22,832,012 |
5.24.53.00 Accumulated losses (less) | | 0 | 0 |
5.24.54.00 Profits (losses) of the period | 19 | -4,599,788 | -4,023,504 |
5.24.55.00 Interim dividend (less) | | 0 | 0 |
5.24.56.00 Development period accumulated deficit | | 0 | 0 |
5.20.00.00 TOTAL LIABILITIES | | 185,867,943 | 211,827,199 |
| | mm | dd | yr | mm | dd | yr |
| | 09 | 30 | 2003 | 09 | 30 | 2002 |
INCOME STATEMENT | NOTE NUMBER | CURRENT | PREVIOUS |
5.31.11.00 OPERATING PROFIT OR LOSS | | -2,690,110 | -4,066,203 |
5.31.11.10 TRADING MARGIN | | 21,242,967 | 19,271,681 |
5.31.11.11 Trading income | | 95,036,633 | 90,439,966 |
5.31.11.12 Operating cost (less) | | -73,793,666 | -71,168,285 |
5.31.11.20 Administration and sales expenses (less) | | -23,933,077 | -23,337,884 |
5.31.12.00 NON-TRADING INCOME | | -2,911,019 | -4,491,225 |
5.31.12.10 Financial income | | 62,940 | 136,242 |
5.31.12.20 Related companies investments profits | | 0 | 0 |
5.31.12.30 Other non-trading income | 20 | 1,033,201 | 405,842 |
5.31.12.40 Related companies investments losses (less) | | -1,537 | 0 |
5.31.12.50 Amortization lower value of the investment (less) | 12 | -1,762,375 | -959,451 |
5.31.12.60 Financial expenses (less) | | -2,370,121 | -3,580,178 |
5.31.12.70 Other non-operating expenses (less) | 20 | -226,567 | -1,119,786 |
5.31.12.80 Price-level restatement | 21 | 150,698 | 270,220 |
5.31.12.90 Exchange rate differences | 22 | 202,742 | 355,886 |
5.31.10.00 Profit before income tax and extraordinary items | | -5,601,129 | -8,557,428 |
5.31.20.00 Income tax | 8 | 181,195 | 4,529,197 |
5.31.30.00 Extraordinary items | | 0 | 0 |
5.31.40.00 Profit (loss) before deduction of minority interest | | -5,419,934 | -4,028,231 |
5.31.50.00 Minority interest | | 6,390 | 4,692 |
5.31.00.00 NET PROFIT (LOSS) | | -5,413,544 | -4,023,539 |
5.32.00.00 Amortization of higher value of investments | 12 | 813,756 | 35 |
5.30.00.00 PROFIT (LOSS) OF THE BUSINESS YEAR | | -4,599,788 | -4,023,504 |
CASH FLOW STATEMENT - DIRECT |
| | mm | dd | yr | mm | dd | yr |
| | 09 | 30 | 2003 | 09 | 30 | 2002 |
CASH FLOW STATEMENT - DIRECT | NOTE NUMBER | CURRENT | PREVIOUS |
5.41.11.00 NET FLOW ORIGINATED BY ACTIVITIES OF THE OPERATION | | -2,965,201 | -5,822,154 |
5.41.11.10 Collection from debtors from sales | | 113,903,733 | 117,691,932 |
5.41.11.20 Financial income received | | 53,952 | 634,261 |
5.41.11.30 Dividends and other distributions received | | 0 | 0 |
5.41.11.40 Other income received | | 267,572 | 64,220 |
5.41.11.50 Payments to suppliers and personnel (less) | | -114,466,013 | -119,948,556 |
5.41.11.60 Paid interest (less) | | -2,242,181 | -2,840,840 |
5.41.11.70 Paid income tax (less) | | -12,336 | -8,561 |
5.41.11.80 Other paid expenses (less) | | -67,564 | -637,044 |
5.41.11.90 Paid Value Added Tax and other similar (less) | | -402,364 | -777,566 |
5.41.12.00 NET FLOW ORIGINATED BY FINANCING ACTIVITIES | | 864,957 | -3,397,989 |
5.41.12.05 Placement of cash shares | | 0 | 0 |
5.41.12.10 Loans obtained | | 6,,099,562 | 9,464,076 |
5.41.12.15 Obligations with the public | | 0 | 0 |
5.41.12.20 Loans verified by documentary evidence with related companies | | 0 | 0 |
5.41.12.25 Other loans obtained from related companies | | 5,927,495 | 727,790 |
5.41.12.30 Other sources of financing | | -19,984 | 0 |
5.41.12.35 Payment of Dividends (less) | | 0 | -121,381 |
5.41.12.40 Distribution of capital (less) | | 0 | 0 |
5.41.12.45 Payment of loans (less) | | -10,977,838 | -13,419,323 |
5.41.12.50 Payment of obligations with the public (less) | | -164,278 | -49,151 |
5.41.12.55 Payment of loans verified by document evidence of related Co. (less) | | 0 | 0 |
5.41.12.60 Payment of other loans of related companies (less) | | 0 | 0 |
5.41.12.65 Payment of expenses due to issuance and placing of shares (less) | | 0 | 0 |
5.41.12.70 Payment of expenses due to issuance and placing of obligation with public (less) | | 0 | 0 |
5.41.12.75 Other disbursement due to financing (less) | | 0 | 0 |
5.41.13.00 NET FLOW ORIGINATED BY INVESTMENT ACTIVITIES | | 798,139 | 7,103,148 |
5.41.13.05 Sale of Fixed Assets | | 4,952,642 | 7,811,643 |
5.41.13.10 Sale of permanent investments | | 717,550 | 0 |
5.41.13.15 Sale other investments | | 0 | 709 |
5.41.13.20 Collection of loans verified by documentary evidence to related Co. | | 0 | 0 |
5.41.13.25 Collection of other loans to related companies | | 0 | 0 |
5.41.13.30 Other investment income | | 3,366,121 | 0 |
5.41.13.35 Addition of fixed assets (less) | | -155,768 | -709,204 |
5.41.13.40 Payment of capitalized interest (less) | | 0 | 0 |
5.41.13.45 Permanent investments (less) | | -8,056,085 | 0 |
5.41.13.50 Investments on financial instruments (less) | | 0 | 0 |
5.41.13.55 Loans verified by documentary evidence to related companies (less) | | 0 | 0 |
5.41.13.60 Other loans to related companies (less) | | 0 | 0 |
5.41.13.65 Other investment disbursements (less) | | -26,321 | 0 |
5.41.10.00 TOTAL NET FLOW OF THE PERIOD | | -1,302,105 | -2,116,995 |
5.41.20.00 EFFECT OF THE INFLATION OVER CASH AND CASH EQUIVALENT | | -2,788 | 35,801 |
5.41.00.00 CASH AND CASH EQUIVALENT NET VARIATION | | -1,304,893 | -2,081,194 |
5.42.00.00 CASH AND CASH EQUIVALENT OPENING BALANCE | | 1,857,122 | 3,152,986 |
5.40.00.00 CASH AND CASH EQUIVALENT CLOSING BALANCE | | 552,229 | 1,071,792 |
FLOW - RESULT CONCILIATION |
| | mm | dd | yr | mm | dd | yr |
| | 09 | 30 | 2003 | 09 | 30 | 2002 |
FLOW - RESULT CONCILIATION | NOTE NUMBER | CURRENT | PREVIOUS |
5.50.10.00 Profits (loss) of the period | | -4,599,788 | -4,023,504 |
5.50.20.00 Profit or loss from disposal of assets | | -543,124 | 883,414 |
5.50.20.10 (Profits) Loss from disposal of fixed assets | | 83,639 | 885,736 |
5.50.20.20 Profits on investments sale (less) | | -626,763 | 0 |
5.50.20.30 Loss on investments sale | | 0 | 0 |
5.50.20.40 (Profits) Loss on other assets sale | | 0 | -2,322 |
5.50.30.00 Charges (credits) to profit or loss that do not represent cash flow | | 3,885,759 | -943,070 |
5.50.30.05 Depreciation of the period | | 4,455,631 | 3,718,343 |
5.50.30.10 Amortization of intangible | | 0 | 0 |
5.50.30.15 Penalties and provisions | | -943,204 | -3,449,275 |
5.50.30.20 Profits accrued from investments in Related Companies (less) | | 0 | 0 |
5.50.30.25 Loss accrued on investments in related companies | | 1,537 | 0 |
5.50.30.30 Amortization of lower value of investment | | 1,762,375 | 959,451 |
5.50.30.35 Amortization of higher value of investments (less) | | -813,756 | -35 |
5.50.30.40 Net Price-Level restatement | | -150,698 | -270,220 |
5.50.30.45 Net exchange rate gains/losses | | -202,742 | -355,886 |
5.50.30.50 Other credits to profit or loss that do not represent cash flow (less) | | -223,384 | -1,545,448 |
5.50.30.55 Other charges to results that do not represent cash flow | | 0 | 0 |
5.50.40.00 Variation of Assets that do affect cash flow (increases) decreases | | -2,079,249 | 2,885,549 |
5.50.40.10 Debtors from sales | | -212,738 | 168,402 |
5.50.40.20 Inventories | | -1,127,624 | 1,906,098 |
5.50.40.30 Other assets | | -738,887 | 811,049 |
5.50.50.00 Liabilities variations that do affect cash flow increases (diminishes) | | 377,592 | -4,619,851 |
5.50.50.10 Accounts payable related to operating results | | 822,423 | -3,084,177 |
5.50.50.20 Payable interest | | 0 | 0 |
5.50.50.30 Payable income tax (net) | | 73,176 | 0 |
5.50.50.40 Other accounts payable related with non-trading income | | -265,762 | -680,295 |
5.50.50.50 Payable V.A.T. And other similar (net) | | -252,245 | -855,379 |
5.50.60.00 Minority Interest Profits (loss) | | -6,391 | -4,692 |
5.50.00.00 NET FLOW ORIGINATED BY ACTIVITIES OF THE OPERATION | | -2,965,201 | -5,822,154 |
01. REGISTRATION WITH THE SECURITIES REGISTER |
On April 12, 1993, theChilean Superintendencia de Valores y Seguros, Superintendence of Securities and Insurance, registered the Company Supermercados Unimarc S.A., under N447. In this way the Company be subjected to the control of this Superintendence.
02. ACCOUNTING CRITERIA APPLIED |
(a) Accounting Period
The financial statements of the Parent Company and its subsidiaries cover the nine-month comprised between January 01 and September 30, 2003 and 2002.
(b) Bases of Preparation
These consolidated financial statements have been prepared according to the accounting principles generally accepted by theColegio de Contadores de Chile A.G., Association of Chilean Accountants. They also take into consideration the regulations and directions instructed by the Superintendence of Securities and Insurance. Should any discrepancies occur, the regulations instructed by the Superintendence would prevail over the former ones.
(c) Bases of Presentation
For comparative purposes, the financial statements as of September 30, 2002 are presented updated by 2.9%. Additionally, for an appropriate comparison, some figures of such financial statements have been reclassified.
(d) Bases of Consolidation
These consolidated financial statements include the assets, liabilities, profit or loss and cash flow of the Parent Company and its subsidiaries. Besides, the balances, the inter-companies transactions and their effects over profits or loss have been eliminated and the participation of the minority shareholders has been acknowledged.
(e) Price-level Restatement
These financial statements are presented corrected of the inflationary effects. To this effect, the regulations about monetary correction were applied according to the generally accepted accounting principles in Chile. For this purpose, the non-monetary assets and liabilities, the equity and the profit and loss accounts are shown in corrected currency at September 30, 2003. Estimations were made using the consumer price index informed by theInstituto Nacional de Estadisticas, National Institute of Statistics, namely 1.2% and 1.3% for the periods ended on September 30, 2003 and 2002 respectively. Additionally, the monetary assets and liabilities that have been determined in U.F. (Indexed Unit) or foreign currency have been updated at the closing exchange rate of each accounting period.
The result of this process is included in the profits or loss of the accounting period and its breakdown is shown in note 21.
(f) Bases of Conversion
The assets and liabilities in foreign currency and index units, existing as of September 30, 2003 and 2002 are shown valued in domestic currency, according to the following rates of exchange in force at the end of each accounting period:
| 2003 | 2002 |
| (Chilean Pesos) |
Unidad de Fomento | 16,946.030 | 16,455.200 |
U.S. Dollar | 660.970 | 748.730 |
Argentinean Peso | 227.294 | 201.140 |
(g) Inventories
Due to their high turnover, the inventories of products to be sold in the supermarkets are shown valued at their average purchase cost. The amounts so estimated do not exceed the corresponding net realizable value.
The inventories of frozen products coming from the affiliate Interagro Comercio y Ganado S.A. are shown at their average cost of production, which do not exceed their market value at the end of each period.
(h) Estimation of Bad Debt
In order to cover potential bad debt accounts receivable, the companies have set a provision over all those balances assessed as unrecoverable. As of September 30, 2003 and 2002 the provisions for debtors from sales and notes receivable for a total amount of ThCh$377,301 and ThCh$273,276, respectively have been determined.
(i) Fixed Assets
The fixed assets are shown at their acquisition cost, corrected for price level restatement. The financial costs attributable to the construction of the fixed assets are part of the fixed asset value.
According to the Chilean generally accepted accounting principles, the Company has evaluated the recoverability of the value of its fixed assets according to the provisions indicated in the Technical Bulletin N33 of the Colegio de Contadores de Chile A.G..
As a result of this evaluation no adjustments that affect the accounting values of these assets have been determined.
(j) Depreciation of Fixed Assets
Depreciation has been calculated by the linear method, considering the years of useful life estimated for the different groups of assets, according to the following:
Buildings: | 60 years |
Machinery & equipment: | 3 - 20 years |
Furniture, supplies & facilities: | 10 years |
(k) Assets under Leasing
The assets under leasing are shown under the other assets item, according to their current value, considering the specific conditions of each contract. The Company is not the legal owner of such assets therefore, therefore as long as the purchase option is not exercised, the Company may not freely dispose of these assets.
(l) Investments in Related Companies
As of September 30, 2003 and 2002, the investments kept in foreign subsidiaries were valued according to the provisions indicated in the Technical Bulletin N64 of the Colegio de Contadores de Chile A.G., regarding the excess valuation of foreign investments, considering their valuation as a subsidiary controlled in the source currency. The translation difference when comparing the investment adjusted by the domestic inflation, with the participation of the investors over the equity of the subsidiary, translated to the closing rate of exchange, is shown in the equity under the Other Reserves item.
Supermercados Unimarc has performed an analysis of the book value of its investments in Argentina. This analysis is supported in the existence of negative circumstances in the economies in the region. The analysis consisted in evaluating both the recoverability of the fixed assets and the lower and higher value recorded by the investor, in accordance with Chilean generally accepted accounting principles.
The recoverability analysis said companies fixed assets was carried out bearing in mind that when there is evidence that a companys operations shall not yield on a permanent basis sufficient income to cover all of its costs, including the depreciation of the fixed assets taken in the aggregate, and when the book value of said assets exceeds their realization value, these values must be reduced to recoverable amounts, charged against the results other than from operation.
The result of this analysis determined that adjustments that affect the accounting values of the fixed assets of the Company are not required.
The investments in domestic related companies, are presented valued as per the method of proportional equity value of the investment, recognizing in the results the proportional profit or loss accrued by the issuing Company.
As from year 1998, and according to the provisions indicated in the circular letter N1358 issued by theChilean Superintendencia de Valores y Seguros, the lower and higher values generated by the acquisition of new investments are amortized in a term of 20 years.
(m) Deferred Tax and Income Tax
The income tax is entered in the books based on the net income after tax and the amount taxable, determined according to the regulations set forth under the Income Tax Law.
Deferred taxes are acknowledged according to the provisions indicated in the Technical Bulletin N60 of theColegio de Contadores de Chile A.G. and to the circular letter N 1466 of theSuperintendencia de Valores y Seguros.
The Company acknowledges assets and liabilities due to deferred taxes that consider the future appraisal of the tax effects attributable to differences between the book values of assets and liabilities and their tax values. Additionally, the Company acknowledges an asset due to deferred taxes of the future tax credit of tax losses.
The calculation of the assets and liabilities due to deferred taxes has been based on the tax rate, which according to the in force tax legislation, should be applied in the year when the assets and liabilities due to deferred taxes are going to be realized or settled. The future effects of the changes in the tax laws or in the tax rates are acknowledged in the deferred taxes as from the date when the Law that approves such changes is published. The total amount of the assets due to deferred taxes is reduced, if it is necessary, by the total sum of any tax credit which based on the available evidence, the expectations indicate it will not be realized.
(n) Income from Operation
The Companys incomes are formed by the sale of consumer goods and services, which are recorded at their net value of the taxes imposed on them.
(o) Cash Flow Statements
The cash flow statements included herein have been prepared according to the direct method. All those short-term investments made as part of the normal administration of the cash surplus have been considered as cash and cash equivalent.
All those transactions related to its line of business, namely, the purchase, sale, and handling of items to be dealt at supermarkets have been classified as activities of the operation.
02. ACCOUNTING CRITERIA APPLIED (Cont.) Companies included in the consolidation |
| | Percentage of Participation |
Taxpayer | Company Name | 09-30-2003 | 09-30-2002 |
Number | | Direct | Indirect | Total | Total |
79.960.220-2 | Compañia Comercializadora Nacional Ltda. | 9.0000 | 91.0000 | 100.0000 | 100.0000 |
88.486.800-9 | Interagro, Comercio y Ganado S.A. | 0.0000 | 100.0000 | 100.0000 | 100.0000 |
86.360.500-8 | Administradora de Supermercados S.A. | 0.0000 | 99.9360 | 99.9360 | 99.9360 |
88.461.600-K | Servicios Integrales S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
87.678.200-6 | Comercial Supermercados Santiago S.A. | 0.0000 | 99.0000 | 99.0000 | 99.0000 |
96.629.940-1 | Transportes Santa Maria S.A. | 0.0000 | 98.0000 | 98.0000 | 98.0000 |
87.678.100-K | Comercial Unimarc S.A. | 0.0000 | 100.0000 | 100.0000 | 100.0000 |
87.678.300-2 | Comercial Supermercados Rancagua S.A. | 0.0000 | 9.90000 | 9.9000 | 100.0000 |
79.785.340-2 | Supermercados Hipermarc S.A. | 0.0000 | 99.9990 | 99.9990 | 99.9990 |
79.785.340-2 | Unimarc Organizacion y Servicios S.A. | 99.9549 | 0.0000 | 99.9549 | 99.9550 |
96.757.830-4 | Administradora y Servicios Talcahuano S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.800.910-9 | Publicidad y Promociones Unimarc S.A. | 0.0000 | 100.0000 | 100.0000 | 100.0000 |
96.799.480-4 | Administradora de Recursos S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.799.180-5 | Inmobiliaria de Supermercados S.A. | 0.0000 | 99.9990 | 99.9990 | 99.9990 |
96.825.920-2 | Administradora y Servicios Temuco S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.833.720-3 | Administradora y Servicios Chillan S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.833.710-6 | Servicios de Proteccion y Seguridad S.A | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.336.500-2 | Administradora y Serv. Las Tranqueras S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.836.520-7 | Administradora y Servicios Cordillera S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.785.510-3 | Inmobiliaria y Constructora S.A. | 0.0000 | 51.0800 | 51.0800 | 51.0800 |
96.879.010-2 | Administradora y Servicios Rancagua S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.030-7 | Administradora y Servicios Viña del Mar S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.090-0 | Administradora y Servicios Santiago Part Time S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.060-9 | Administradora y Servicios Macul S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.080-3 | Gestion de Servicios e Inversion S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.040-4 | Administradora y Servicios Curico S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.050-1 | Administradora y Servicios Concepcion S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.000-5 | Administradora y Servicios Maipu S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.070-6 | Administradora y Servicios Part Time Provincia S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.836.500-2 | Administradora Las Tranqueras S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
88.627.400-9 | Unimarc Abastecimientos S.A. | 0.3300 | 99.6700 | 100.0000 | 100.0000 |
96.836.510-K | Administradora y Servicios Machali S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.879.020-K | Administradora y Servicios Oriente S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.913.160-9 | Servicios Generales S.A | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.797.780-2 | Servicios de Personal Austral S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.798.240-7 | Adm. Austral S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.898.500-0 | Servicios de Atencion Personalizada S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
96.898.490-K | Empresa de Gestion y Administracion S.A. | 0.0000 | 0.0000 | 0.0000 | 100.0000 |
During the nine-month period comprised between January 1 and September 30, 2003 there have been no changes in the application of accounting principles as compared to the previous period.
04. NEGOTIABLE SECURITIES |
As of September 30, 2003 and 2002, the Company does not evidence any securities traded at the Stock Exchange and others considered temporary in nature.
Composition of the Balance |
INSTRUMENTS | BOOK VALUE |
| 09-30-2003 | 09-30-2002 |
| | |
Shares | 0 | 0 |
Bonds | 0 | 0 |
Quotas in mutual funds | 0 | 0 |
Quotas in investment funds | 0 | 0 |
Promissory Notes of Public Offer | 0 | 0 |
Mortgage Bills of Exchange | 0 | 0 |
| | |
Total Negotiable Securities | 0 | 0 |
05. Short and Long Term Debtors Short and Long Term Debtors |
| CURRENT | LONG TERM |
ITEM | Up to 90 days | Over 90 days until 1 year | Subtotal | Total Current |
| 09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 |
Debtors from sales | 1,225,680 | 1,330,011 | 0 | 0 | 1,225,680 | 1,225,680 | 1,330,011 | 0 | 0 |
Estimation of bad debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Notes receivable | 2,983,492 | 2,697,357 | 0 | 0 | 2,983,492 | 2,606,190 | 2,424,081 | 0 | 0 |
Estimation of bad debt | 0 | 0 | 0 | 0 | 377,302 | 0 | 0 | 0 | 0 |
Sundry debtors | 221,203 | 1,542,282 | 0 | 0 | 221,203 | 221,203 | 1,542,282 | 575,444 | 659,027 |
Estimation of bad debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Total long-term Debtors | 575,444 | 659,027 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES |
In this item, balances, transactions and effects on results between related companies appear under the following conditions:
- The balances reflected in the short term are charged or paid as appropriate.
- The current accounts among related companies do not generate charges or interest and do not have stipulated readjustment clause.
- The balances of current accounts with related companies that do not consolidate in Supermercados Unimarc S.A. holding are kept in UF. (Indexed Unit), therefore this is the method of index.
- The balances reflected in the long term have a maturity date in the second semester of year 2008 in accounts receivable and payable. In related leasing the maturity date is year 2025.
The breakdown is the following:
Notes and Accounts Receivable |
Taxpayer Number | COMPANY | SHORT-TERM | LONG -TERM |
09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 |
88,541,600-4 | Inversiones Errazuriz Ltda. | 4,629,905 | 6,148,477 | 0 | 0 |
0-E | Multideal | 384 | 103 | 0 | 0 |
0-E | Capillitas | 1,678 | 0 | 0 | 0 |
94,716,000-1 | Renta Nacional Cia. Seguros de Vida S.A. | 0 | 1,588 | 0 | 0 |
0-E | Puerta Grande | 0 | 38,596 | 0 | 0 |
96,680,010-0 | Mercantil Cidef S.A. | 2,470,657 | 0 | 0 | 0 |
TOTALS | 7,102,624 | 6,188,764 | 0 | 0 |
Notes and Accounts Receivable |
Taxpayer Number | COMPANY | SHORT-TERM | LONG -TERM |
09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 |
94,510,000-1 | Renta Nacional Cia. Seguros Grales S.A. | 2,486 | 2,929 | 0 | 0 |
94,716,000-1 | Renta Nacional Cia. Seguros de Vida S.A. | 413,417 | 0 | 17,221,289 | 17,931,505 |
0-E | Unitrade Interamericana | 37,562 | 34,308 | 0 | 0 |
0-E | Cidef Argentina | 149,817 | 634,602 | 0 | 0 |
0-E | Puerta Grande | 57,180 | 0 | 0 | 0 |
88,163,300-0 | Inversiones Culenar S.A. | 2,114,383 | 2,081,562 | 0 | 0 |
79,809,460-2 | Inmobiliaria y Constructora Nacional S.A. | 0 | 438,204 | 0 | 0 |
0-E | Tauro | 871,988 | 0 | 0 | 0 |
96,591,240-1 | Gafonac S.A. | 2,960 | 0 | 0 | 0 |
0-E | Capillitas | 0 | 890 | 0 | 0 |
TOTALS | 3,649,793 | 3,192,495 | 17,221,289 | 17,931,505 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | 09-30-2003 | 09-30-2002 |
AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Comercial Cidef S.A. | 96.622.770-2 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 92,298 | 0 | 0 | 0 |
Sociedad Agricola Las Cruces S.A. | 78.791.770-4 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 776,789 | 0 | 0 | 0 |
Inversiones Errazuriz Ltda. | 88,541,600-4 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 25,145,463 | 0 | 6,331,372 | 0 |
Inmobiliaria y Constructora Nacional S.A. | 79,809,460-2 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 754,388 | 5 | 523,419 | 0 |
Viñedos Errazuriz Ovalle S.A. | 96.822.650-9 | COMM. ADM. | CURR. ACCT. PAYABLE | 2,401,852 | 0 | 0 | 0 |
Impresos Loma Blanca | 96.574.110-0 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 62,567 | 0 | 0 | 0 |
Sociedad Agricola Las Cruces S.A. | 78.791.770-4 | COMM. ADM. | CURR. ACCT. PAYABLE | 98,342 | 0 | 0 | 0 |
Inversiones Financieras S.A. | 79,902,880-8 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 1,609,207 | 0 | 6,977,580 | 0 |
Compañia de Salitre y Yodo | 96.630.310-7 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 175,197 | 0 | 0 | 0 |
Pesquera Bahia Coronel S.A. | 96.657.460-7 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 117,350 | 0 | 0 | 0 |
Gafonac S.A. | 96.591.240-1 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 1,950,856 | 0 | 0 | 0 |
Infonac S.A. | 96.524.230-9 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 492,361 | 0 | 0 | 0 |
Ganadera y Forestal Nacional Ltda. | 78,776,710-9 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 1,916,960 | 0 | 3,914,718 | 0 |
Corporacion de Inv. y Des. Financiero Cidef S.A. | 96,923,970-1 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 3,268,231 | 0 | 5,207,480 | 0 |
Ingenieria y Computacion S.A. | 86.344.500-0 | COMM. ADM. | DEBTORES FROM SALES | 0 | 0 | 164 | 0 |
Empresa Nacional de Pesca S.A. | 96.540.500-3 | COMM ADM. | CURR. ACCT. RECEIVABLE | 0 | 0 | 36,712 | 31,112 |
Agricola Pichilemu S.A. | 78,776,810-5 | COMM.ADM. | CURR. ACCT. RECEIVABLE | 182,483 | 0 | 0 | 0 |
Pesquera Nacional S.A. | 96.850.700-1 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 69,690 | 0 | 57,897 | 0 |
Alimentos Nacionales S.A. | 96.587.510-7 | SHARELHOLDER | DEBTORS FROM SALES | 78,534 | 66,554 | 0 | 0 |
Unimarc Internacional S.A. | 88.486.700-2 | COMM. ADM. | DEBTORS FROM SALES | 99,156 | 84,031 | 0 | 0 |
Interagro Comercio y Ganado S.A. | 88,486,800-9 | AFFILIATE | DEBTORS FROM SALES | 183,989 | 0 | 0 | 0 |
Mercantil Cidef S.A. | 96,680,010-0 | COMM. ADM. | INVOICES PAYABLE | 0 | 0 | 742,148 | 0 |
Renta Nacional Cia. Seguros de Vida S.A. | 94.716.000-1 | SHARELHOLDER | INVOICES PAYABLE | 3,430,000 | -85,138 | 0 | 0 |
Sociedad Contractual Minera Cosayach I Region | 96.630.310-7 | COMM. ADM. | INVOICES PAYABLE | 0 | 0 | 77,480 | 0 |
Empresa Nacional de Pesca S.A. | 96.540.500-3 | COMM ADM. | INVOICES PAYABLE | 47,439 | 0 | 0 | 0 |
Gafonac S.A. | 78.776.710-9 | COMM. ADM. | INVOICES PAYABLE | 98,251 | 0 | 108,288 | 91,769 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | 09-30-2003 | 09-30-2002 |
AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Administradora de Mutuos Hipotecarios Mi Casa S.A. | 96.786.870-1 | SHAREHOLDER | CURR. ACCTS. PAYABLE | 60,629 | 0 | 0 | 0 |
Comercial Maule S.A. | 79.780.600-5 | COMM. ADM. | INVOICES PAYABLE | 21,523 | 0 | 255,111 | 0 |
Corporacion de Inv. y Desarrollo Fin. Cidef S.A. | 96.923.970-1 | COMM. ADM. | INVOICES PAYABLE | 106,333 | 90,113 | 618,152 | 0 |
Agricola Pichilemu | 78.776.810-5 | COMM. ADM. | INVOICES PAYABLE | 80,758 | 68,439 | 0 | 0 |
Salmones y Pesquera Nacional S.A. | 96.850.700-1 | COMM. ADM. | INVOICES. PAYABLE | 0 | 0 | 135,411 | 114,755 |
Interagro Comercio y Ganado S.A. | 88,486,800-9 | AFFILIATE | INVOICES PAYABLE | 414,879 | 351,592 | 0 | 0 |
Fruticola Nacional S.A. | 79,804,350-1 | SHAREHOLDER | DEBTORS FROM SALES | 198,893 | 0 | 309,212 | 262,437 |
Gafonac Ltda. | 78.776.710-9 | COMM. ADM. | DEBTORS FROM SALES | 232,632 | 0 | 780,221 | 661,205 |
Corporacion de Inv. y Desarrollo Fin. Cidef S.A. | 96.923.970-1 | COMM. ADM | DEBTORS FROM SALES | 0 | 0 | 912,572 | 0 |
Salmones de Chile S.A. | 96,914,410-7 | COMM. ADM. | CURR. ACCTS. PAYABLE | 17,006 | 2,318 | 0 | 0 |
Sociedad Inversiones Financieras Ltda. | 79,902,880-8 | COMM. ADM. | CURR. ACCTS. PAYABLE | 12,318 | 0 | 8,164,257 | 0 |
Cidef Argentina S.A. | 96.621.750-2 | COMM. ADM. | CURR. ACCTS. PAYABLE | 149,817 | 0 | 0 | 0 |
Corporacion de Inv. y Desarrollo Fin. Cidef S.A. | 96.923.970-1 | COMM. ADM. | CURR. ACCTS PAYABLE | 117,267 | 0 | 130,072 | 0 |
Salmones y Pesquera Nacional S.A. | 96.850.700-1 | COMM. ADM. | CURR. ACCTS. PAYABLE | 380,475 | 0 | 0 | 0 |
Agricola Pichilemu S.A. | 78.776.810-5 | COMM, ADM. | CURR. ACCTS. PAYABLE | 1,045,481 | 0 | 932,049 | 0 |
Inversiones Errazuriz Ltda. | 88,541,600-4 | COMM. ADM. | CURR. ACCTS. PAYABLE | 24,222,176 | 29,624 | 4,935,156 | 0 |
Interagro Comercio y Ganado S.A. | 88,486,800-9 | AFFILIATE | CURR. ACCTS. PAYABLE | 3,085,574 | 0 | 0 | 0 |
Puerta Grande | 96.621.750-2 | COMM. ADM. | CURR. ACCTS. PAYABLE | 57,180 | 0 | 0 | 0 |
Ganadera Forestal Nacional S.A. | 96,591,240-1 | COMM. ADM. | CURR. ACCTS. PAYABLE | 3,940,441 | 0 | 428,978 | 0 |
Ganadera Forestal Nacional Ltda. | 78,776,710-9 | COMM. ADM. | CURR. ACCTS. PAYABLE | 392,452 | 0 | 2,120,274 | 0 |
Mercantil Cidef S.A. | 96.680.010-0 | COMM. ADM. | CURR. ACCTS. PAYABLE | 212,638 | 0 | 0 | 0 |
Inversiones Culenar S.A. | 88.163.300-0 | COMM. ADM. | CURR. ACCTS. PAYABLE | 272,185 | 0 | 0 | 0 |
Tauro | 96.621.750-2 | COMM. ADM. | CURR. ACCTS. PAYABLE | 871,988 | 0 | 0 | 0 |
Unitrade | 96.621.750-2 | COMM. ADM. | CURR. ACCTS. PAYABLE | 37,562 | 0 | 0 | 0 |
Renta Nacional Cia. Seguros de Vida S.A. | 94,716,000-1 | SHAREHOLDER | CURR. ACCTS. PAYABLE | 18,144,586 | 0 | 0 | 0 |
Automotriz Proton S.A. | 96.704.480-0 | COMM. ADM. | CURR. ACCTS. PAYABLE | 40,542 | 0 | 0 | 0 |
Interagro Comercio y Ganado S.A. | 88,486,800-9 | AFFILIATE | CURR. ACCTS. RECEIVABLE | 1,519,636 | 0 | 0 | 0 |
Agricola Paredones S.A. | 96,630,320-4 | COMM. ADM. | CURR. ACCTS. RECEIVABLE | 105,904 | 0 | 1,010,700 | 0 |
Administradora Austral S.A. | 96,798,240-7 | COMM. ADM. | CURR. ACCTS. RECEIVABLE | 0 | 0 | 0 | 0 |
Minera Copiapo S.A. | 96.623.750-3 | COMM. ADM. | CURR. ACCTS. RECEIVABLE | 0 | 0 | 4,798,347 | 0 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | 09-30-2003 | 09-30-2002 |
AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
| 96,799,180-5 | AFFILIATE | CURR. ACCT. RECEIVABLE | 0 | 0 | 0 | 0 |
Cidef Comercial S.A. | 79,780,600-5 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 3,388,485 | 0 | 5,127,864 | 0 |
UMS S.A. | 96,509,820-8 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 26,224,191 | 0 | 0 | 0 |
Comercial Unimarc S.A. | 87,678,100-K | AFFILIATE | CURR. ACCT. PAYABLE | 0 | 0 | 0 | 0 |
Inmobiliaria y Constructora Nacional S.A. | 79,809,460-2 | COMM. ADM. | INVOICES PAYABLE | 312,139 | 0 | 467,007 | 0 |
Administradora Austral S.A. | 96,798,240-7 | COMM. ADM. | INVOICES PAYABLE | 0 | 0 | 0 | 0 |
UMS S.A. | 96.509.820-8 | COMM. ADM. | INVOICES PAYABLE | 11,688,671 | 0 | 2,084,385 | 1,766,428 |
Inmobiliaria y Constructora Nacional S.A. | 79.809.460-2 | COMM. ADM. | INVOICES PAYABLE | 0 | 0 | 7,571,982 | 0 |
Cia Salitre Y Yodo S.A. | 96,630,310-7 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 0 | 0 | 0 | 0 |
Infonac S.A. | 96,524,230-9 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 0 | 0 | 0 | 0 |
Sociedad Contractual Minera Cia. Salitre y Yodo | 96,630,310-7 | COMM. ADM. | CURR. ACCT. PAYABLE | 286,639 | 0 | 0 | 0 |
Esparragos de Valdivia S.A. | 79,838,780-4 | COMM. ADM. | CURR. ACCT. PAYABLE | 136,023 | 0 | 0 | 0 |
Cidef Comercial S.A. | 79,780,600-5 | COMM. ADM. | CURR. ACCT. PAYABLE | 117,960 | 0 | 660,133 | 0 |
Impresos Loma Blanca S.A. | 96,574,110-0 | COMM. ADM. | INVOICES PAYABLE | 46,388 | 0 | 0 | 0 |
Viñedos Errazuriz Ovalle S.A. | 96,822,650-9 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 410,698 | 0 | 0 | 0 |
Servicios Generales S.A. | 96,913,160-9 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 0 | 0 | 0 | 0 |
Fruticola Nacional S.A. | 79,804,350-1 | SHAREHOLDER | CURR. ACCT. RECEIVABLE | 1,459,882 | 0 | 0 | 0 |
Comercial Cidef S.A. | 96,622,770-2 | COMM. ADM. | CURR. ACCT. RECEIVABLE | 0 | 0 | 0 | 0 |
Viñedos Errazuriz Ovalle S.A. | 96.822.650-9 | COMM. ADM. | DEBTORS FROM SALES | 302,327 | 256,209 | 0 | 0 |
Comercial Cidef S.A. | 96.622.770-2 | COMM. ADM. | DEBTORS FROM SALES | 0 | 0 | 95,118 | 80,608 |
Alimentos Nacionales S.A. | 96,587,510-7 | SHAREHOLDER | DEBTORS FROM SALES | 0 | 0 | 0 | 0 |
Ingenac S.A. | 86.998.400-0 | COMM. ADM. | DEBTORS FROM SALES | 0 | 0 | 0 | 0 |
Unimarc Organizacion y Servicios S.A. | 79,785,340-2 | AFFILIATE | INVOICES PAYABLE | 1,522,642 | 1,499 | 0 | 0 |
Mercantil Cidef S.A. | 96,680,010-0 | COMM. ADM. | CURR. ACCT. PAYABLE | 0 | 0 | 0 | 0 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | 09-30-2003 | 09-30-2002 |
AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Administradora Austral S.A. | 96,798,240-7 | COMM. ADM. | CURR. ACCT. PAYABLE | 0 | 0 | 0 | 0 |
Fruticola Nacional S.A. | 79.804.350-1 | AFFILIATE | CURR. ACCT. PAYABLE | 90,083 | 0 | 213,010 | 180,517 |
Inmobiliaria y Constructora Nacional S.A. | 79.809.460-2 | COMM. ADM. | CURR. ACCT. PAYABLE | 238,001 | 0 | 2,227,524 | 0 |
Impresos Loma Blanca S.A. | 96.574.110-0 | COMM. ADM. | CURR. ACCT. PAYABLE | 193,519 | 0 | 0 | 0 |
Inversiones Pozo Almonte S.A. | 96.542.240-4 | COMM. ADM. | CURR. ACCT. PAYABLE | 611,114 | 677 | 0 | 0 |
Comercial Unimarc S.A. | 87,678,100-K | AFFILIATE | INVOICES PAYABLE | 0 | 0 | 0 | 0 |
UMS S.A. | 96.509.920-8 | COMM. ADM. | CURR. ACCT PAYABLE | 16,931,661 | 0 | 0 | 0 |
Pesquera Bahia Coronel S.A. | 96.657.460-7 | COMM. ADM. | CURR. ACCT. PAYABLE | 112,350 | 0 | 0 | 0 |
This item, as of September 30, 2003 and 2002, is structured as follows:
Items | 2003 | 2002 |
M$ | M$ |
| | |
Inventories | 11,421,871 | 11,203,425 |
Imports | 0 | 74,295 |
| | |
Total | 11,421,871 | 11,277,720 |
08. DEFERRED TAXES AND INCOME TAXES Deferred Taxes |
ITEMS | 09-30-2003 | 09-30-2002 |
ASSETS DEFERRED TAX | LIABILITIES DEFERRED TAX | ASSETS DEFERRED TAX | LIABILITIES DEFERRED TAX |
SHORT-TERM | LONG-TERM | SHORT-TERM | LONG-TERM | SHORT-TERM | LONG-TERM | SHORT-TERM | LONG-TERM |
TEMPORARY DIFFERENCES | | | | | | | | |
PROVISION FOR BAD DEBTS | 39,310 | 51,313 | 0 | 0 | 9,018 | 36,073 | 0 | 0 |
ANTICIPATED INCOME | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
HOLIDAYS PROVISIONS | 6,852 | 0 | 0 | 0 | 69,889 | 0 | 0 | 0 |
INTANGIBLES AMORTIZATION | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
ASSETS IN LEASING | 4,721 | 19,457 | 22,683 | 0 | 0 | 0 | 5,633 | 28,162 |
MANUFACTURING EXPENSES | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
FIXED ASSETS DEPRECIATION | 0 | 0 | 196,433 | 784,615 | 0 | 0 | 288,250 | 1,154,018 |
SEVERANCE PAY BASED ON YEARS OF SERVICE | 0 | 0 | 0 | 61,668 | 0 | 0 | 0 | 0 |
OTHER EVENTS | 0 | 0 | 0 | 0 | 33,391 | 2,581 | 0 | 41,148 |
TAX LOSSES OF THE PERIOD | 0 | 5,909,436 | 0 | 0 | 1,504,602 | 6,018,406 | 0 | 0 |
ACCUMULATED TAX LOSSES | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PROFIT FROM LEASEBACK DIFFERENCE | 60,239 | 248,256 | 0 | 0 | 61,294 | 245,174 | 0 | 0 |
PREPAID EXPENSES | 0 | 0 | 115,275 | 0 | 0 | 0 | 120,124 | 0 |
PROVISION FOR COURT CASES | 1,264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
OTHER LIABILITIES | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
OTHERS | | | | | | | | |
RELATED ACCOUNTS-NET OF AMORTIZATION | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
VALUATION PROVISION | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
TOTALS | 112,386 | 6,228,462 | 334,391 | 846,283 | 1,678,194 | 6,302,234 | 414,007 | 1,223,328 |
08. DEFERRED TAXES AND INCOME TAXES Income Tax |
Items | 09-30-2003 | 09-30-2002 |
| | |
Current tax expenses (tax provision) | 0 | 0 |
Tax expenses adjustment | 0 | 0 |
Effect by assets or liabilities due to deferred tax of period | 181,195 | 4,529,197 |
Tax benefits due to tax losses | | |
Effect due to amortization of related accounts of deferred assets and liabilities | 0 | 0 |
Effect on assets or liabilities due to deferred taxes due to changes in the evaluation provision | 0 | 0 |
Other charges or credits in the account | 0 | 0 |
| | |
Total | 181,195 | 4,529,197 |
As of September 30, 2003 and 2002, the following concepts are presented under this item:
Items | 2003 | 2002 |
M$ | M$ |
| | |
Accounts receivables (Argentine) | 0 | 69,849 |
Leasing and Insurance deferred VAT | 16,201 | 11,228 |
Other | 50,930 | 23,757 |
Customer Duty | 13,902 | 13,160 |
KfW Liabilities Deposit | 0 | 1,604,030 |
| | |
Total | 81,033 | 1,722,024 |
Fixed Assets, as of September 30, 2003 and 2002, include the following balances, the information of which is presented below:
Fixed Assets
ITEMS | 2003 M$ | 2002 M$ |
Fixed Assets | Accumulated Depreciation | Total Fixed Assets (net) | Fixed Assets | Accumulated Depreciation | Total Fixed Assets (net) |
| | | | | | |
Land | 40,049,426 | 0 | 40,049,426 | 46,077,679 | 0 | 46,077,679 |
Construction and infrastructure works | 61,459,029 | -6,406,660 | 55,052,369 | 69,228,160 | -6,108,555 | 63,119,605 |
Machinery and Equipments equipment | 22,189,266 | -8,075,048 | 14,114,218 | 31,346,163 | -14,920,714 | 16,425,449 |
| | | | | | |
Other Fixed Assets | | | | | | |
| | | | | | |
Furniture and Fixtures | 4,302,050 | -2,035,437 | 2,266,613 | 8,728,355 | -5,687,551 | 3,040,804 |
Facilities | 11,018,115 | -3,670,931 | 7,347,184 | 13,651,480 | -4,795,458 | 8,856,022 |
Works in progress | 1,774,269 | 0 | 1,774,269 | 1,882,020 | 0 | 1,882,020 |
Assets in Leasing | 19,638,497 | -2,006,305 | 17,632,192 | 19,658,965 | -1,399,610 | 18,259,355 |
Other Fixed Assets | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | |
Totals | 160,430,652 | -22,194,381 | 138,236,271 | 190,572,822 | -32,911,888 | 157,660,934 |
Assets in Leasing
Leasing Company | Assets | Amount M$ | Share | Maturity Date | Interest Rate |
Corp. Vida S.A. | SM La Reina | 1,577,211 | 231 | 06-06-18 | UF+TIP |
Hewlett Packard S.A. | Computational Equipment | 749 | 29 | 10-04-05 | US$+TIP |
Hewlett Packard S.A. | Computational Equipment | 2,196 | 29 | 10-04-05 | US$+TIP |
Cit Leasing Chile Ltda. | Computational Equipment | 6,893 | 42 | 04-03-04 | US$+TIP |
Renta Nacional Compañia de Seguros de Vida S.A. | SM La Florida | 17,432,807 | 294 | 05-12-25 | UF+TIP |
Hewlett Packard S.A. | Computational Equipment | 44,769 | 29 | 10-04-05 | US$+TIP |
Hewlett Packard S.A. | Computational Equipment | 89,979 | 29 | 10-04-05 | US$+TIP |
Hipermarc Argentina | Computational Equipment | 169,158 | 29 | 10-04-05 | US$+TIP |
HSBC Bank USA | Machinery and Equipment | 50,010 | | 01-01-03 | UF+0.95% |
Hipermarc Argentina | Machinery and Equipment | 83,836 | | | |
Deferred Profit Lease Back | SM La Florida | (1,825,416) | | | |
| | | | | |
Totals | | 17,632,192 | | | |
11. INVESTMENT IN RELATED COMPANIES Breakdown of Investments |
The breakdown of investment in related companies is as follows:
Taxpayer Number | Company | Country of Origin | Control of Investment Currency | Number of Shares | Percentage of Share | Equity of Companies | Profit or Loss of the Period | Accrual Result | VPP | Non Realized Results | Book Value of the Investment |
09-30-03 | 09-30-02 | 09-30-03 | 3109-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 |
| | | | 0 | 0,0000 | 0,0000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
TOTAL | | | | | | | | | 0 | 0 | 0 | 0 | 0 | 0 |
12. HIGHER AND LOWER VALUE OF INVESTMENTS |
The higher and lower values shown in this item are calculated according to the Technical Bulletin number 42 of the Colegio de Contadores de Chile A.G. essentially by applying an amortization at 20 years. At this term, the total investment is expected to be recovered.
The main accounting balances are generated as follows:
1) Lower value of Supermercados Hipermarc S.A.
On December 20, 1999, a purchase is made from Celimar Internacional S.A. (minority Shareholder in Supermercados Hipermarc S.A), of its participation in this company in an amount of US$ 21,000,000; corresponding to 16.32675% of the companys equity. This operation generated a lower book value of ThCh$9,088,538 (historic figure).
2) Lower value of Inmobiliaria de Supermercados S.A.
On September 16, 1996, Supermercados Unimarc S.A. subscribed and paid a capital increase in Inmobiliaria de Supermercados S.A., (ISSA) capitalizing credits against this company in the amount of ThCh$11,500,977 (Historic figure) increasing its participation to 99.999%. At the closing of ISSAs financial statements the fixed assets are included at their original value, without considering the experts appraisal performed upon the creation of ISSA S.A., therefore having to amortize under Lower Value of the Investment for the purchase of shares in ISSA., the price paid to third parties when acquiring the company. Considering in its equity the assets previously assessed, this operation generated a lower value of ThCh$7,634,664. (historic figure).
3) Lower value of Unimarc Abastecimientos S.A.
This subsidiary was acquired in August 1998. At that date, its firm name was Inversion Nacional S.A. and subsequently it was modified to the present Unimarc Abastecimientos S.A. Currently, this company operates as a warehouse of merchandise to be sold in the supermarkets.
The breakdown of this item is the following:
12. HIGHER AND LOWER VALUE OF INVESTMENTS Lower Value |
TAXPAYER NUMBER | COMPANY | 09-30-2003 | 09-30-2002 |
AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE | AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE |
| | | | | |
96.621.750-2 | SUPERMERCADOS HIPERMAC S.A. | 536.841 | 8.304.442 | 536.850 | 9.020.379 |
96.799.180-5 | | 344.134 | 5.860.490 | 340.290 | 6.314.269 |
88.627.400-9 | UNIMARC ABASTECIMIENTO S.A. | 63.896 | 1.263.725 | 63.897 | 1.348.942 |
96.898.490-K | | 0 | 0 | 18.366 | 429.200 |
96.629.940-1 | TRANSPORTE SANTA MARIA S.A. | 0 | 0 | 27 | 564 |
96.800.910-9 | PUBLICIDAD Y PROMOCIONES UNIMARC S.A. | 0 | 0 | 21 | 438 |
88.461.600-K | SERVICIOS INTEGRALES S.A. | 816.322 | 0 | 0 | 0 |
87.678.300-2 | COMERCIAL S.M. RANCAGUA S.A. | 1.182 | 46.091 | 0 | 0 |
Total | 1.762.375 | 15.474.748 | 959.451 | 17.113.792 |
12. HIGHER AND LOWER VALUE OF INVESTMENTS Higher Value |
TAXPAYER NUMBER | COMPANY | 09-30-2003 | 09-30-2002 |
AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE | AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE |
| | | | | |
96,785,510-3 | INMOBILIARIA Y CONSTRUCTORA S.A. | 0 | 0 | 35 | 4,611 |
96,800,910-9 | PUBLICIDAD Y PROMOCIONES UNIMARC S.A. | 571,317 | 0 | 0 | 0 |
86,360,500-8 | ADMINISTRADORA DE SUPERMERCADOS S.A. | 3,240 | 39,253 | 0 | 0 |
87,678,300-2 | COMERCIAL SM.RANCAGUA S.A. | 194,317 | 0 | 0 | 0 |
96,825,920-2 | ADM.Y SERV.TEMUCO S.A. | 961 | 0 | 0 | 0 |
96,833,710-6 | SERVICIOS DE PROTECCION Y SEGURIDAD S.A. | 1,672 | 0 | 0 | 0 |
96,833,720-3 | ADM.Y SERV.CHILLAN S.A. | 1,014 | 0 | 0 | 0 |
96,836,500-2 | ADM.Y SERV.LAS TRANQUERAS S.A. | 601 | 0 | 0 | 0 |
96,836,510-K | ADM.Y SERV.MACHALI S.A. | 702 | 0 | 0 | 0 |
96,836,520-7 | ADM.Y SERV.CORDILLERA S.A. | 819 | 0 | 0 | 0 |
96,757,830-4 | ADM.Y SERV.TALCAHUANO S.A. | 766 | 0 | 0 | 0 |
96,799,480-4 | ADMINISTRADORA DE RECURSOS S.A. | 12,916 | 0 | 0 | 0 |
96,621,750-2 | | 25,431 | 0 | 0 | 0 |
| TOTAL | 813,756 | 38,253 | 35 | 4,611 |
13. OTHER (From Other Assets) |
As of September 30, 2003 and 2002, the amounts invested in the acquisition and start-up of new computational systems and others are presented under this item, according to the following breakdown:
Items | 2003 | 2002 |
M$ | M$ |
| | |
Warranties | 931,050 | 1,277,487 |
Computational System Project | 634,422 | 1,155,773 |
Other Taxes to be recovered from Subsidiary in Argentina | 0 | 0 |
Other long-term Assets | 189,620 | 74,417 |
| | |
Total | 1,755,092 | 2,507,677 |
14. SHORT TERM OBLIGATIONS WITH BANKS AND FINANCIAL INSTITUTIONS Short Term Obligations with Banks and Financial Institutions |
The breakdown of the current obligations with banks and financial institutions as of September 30, 2003 and 2002, is the following:
TAXPAYER NUMBER | BANK OR FINANCIAL INSTITUTION | TYPE OF CURRENCIES AND READJUSTMENT INDEX | NOT READJUSTED $ | TOTAL |
DOLLARS | EUROS | YENS | OTHER FOREIGN CURRENCIES | UF |
09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 | 09-30-03 | 09-30-02 |
Short Term (code 5.21.10.10) | | | | | | | | | | | | |
97,041,000-7 | BANCO BOSTON | 0 | 17,627,894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17,627,894 |
96,621,750-2 | BANCO DO BRASIL | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,236,590 | 2,479,456 | 0 | 0 | 2,236,590 | 2,479,456 |
97,036,000-K | BANCO DE SANTIAGO | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,113,957 | 1,146,835 | 1,113,957 | 1,146,835 |
97,051,000-1 | BANCO DEL DESARROLLO | 2,770,945 | 3,046,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41,953 | 853,432 | 2,812,898 | 3,900,232 |
96,621,750-2 | BANCO SUDAMERIS | 0 | 0 | 0 | 0 | 0 | 0 | 52,279 | 0 | 0 | 0 | 0 | 0 | 52,279 | 0 |
96,621,750-2 | LLOYDS BANK | 0 | 0 | 0 | 0 | 0 | 0 | 21,400 | 38,731 | 0 | 0 | 0 | 0 | 21,400 | 38,731 |
97,032,000-8 | BHIF | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,809 | 220,801 | 0 | 0 | 20,809 | 220,801 |
96,621,750-2 | HISPANOAMERICANO | 30,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,232 | 0 |
| OTHERS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| TOTALS | 2,801,177 | 20,674,694 | 0 | 0 | 0 | 0 | 73,679 | 38,731 | 2,257,399 | 2,700,257 | 1,155,910 | 2,000,267 | 6,288,165 | 25,413,949 |
| DEBT CAPITAL AMOUNT | 2,800,332 | 20,355,950 | 0 | 0 | 0 | 0 | 73,679 | 27,306 | 2,166,262 | 2,591,610 | 1,154,960 | 1,994,688 | 6,195,233 | 24,969,554 |
| Avg. Annual Interest Rate | 4.1 | 9 | 0 | 0 | 0 | 0 | 8 | 0 | 8.1 | 8 | 0 | 0 | | |
Long Term (Code 5,21,10,20) | | | | | | | | | | | | | | |
97,032,000-8 | CORP BANCA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 507,459 | 474,944 | 0 | 0 | 507,459 | 474,944 |
96,621,750-2 | KFW | 381,904 | 1,956,379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 381,904 | 1,956,379 |
96,621,750-2 | HISPANOAMERICANO | 0 | 110,343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110,343 |
96,621,750-2 | EXPORT-IMPORT BANK | 111,225 | 160,375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111,225 | 160,375 |
96,621,750-2 | SOCIETE GENERALE | 0 | 0 | 0 | 0 | 0 | 0 | 143,381 | 199,067 | 0 | 0 | 0 | 0 | 143,381 | 199,067 |
97,018,000-1 | SCOTIABANK SUD AMERICANO | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43,253 | 40,581 | 0 | 0 | 43,253 | 40,581 |
97.041.000-7 | BANCO BOSTON | 2,149,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,149,785 | 0 |
96.621.750-2 | SUDAMERIS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59,131 | 0 | 0 | 0 | 0 | 0 | 59,131 |
| OTHERS | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | 0 |
| TOTALS | 2,642,914 | 2,227,097 | 0 | 0 | 0 | 0 | 143,381 | 258,198 | 550,712 | 515,525 | 0 | 0 | 3,337,007 | 3,000,820 |
| DEBT CAPITAL AMOUNT | 2,494,741 | 1,889,592 | 0 | 0 | 0 | 0 | 143,381 | 215,252 | 531,396 | 494,075 | 0 | 0 | 3,169,518 | 2,598,919 |
| Avg. Annual Interest Rate | 4.1 | 65 | 0 | 0 | 0 | 0 | 6,0 | 0 | 8.1 | 8 | 0 | 0 | | |
| | | | | | | | | | | | | | | |
| Percentage of obligations in foreign currency (%) | 58,8200 | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Percentage of obligations in domestic currency (%) | 41.1800 | | | | | | | | | | | |
15. LONG TERM OBLIGATIONS WITH BANKS AND FINANCIAL INSTITUTIONS Long Term Obligations with Banks and Financial Institutions |
The breakdown of the current obligations with banks and financial institutions as of September 30, 2003 and 2002, is the following:
Taxpayer Number | Bank or Financial Institutions | YEARS TO MATURITY | CURRENT PERIOD CLOSING DATE | PREVIOUS PERIOD CLOSING DATE |
Index of readjustment Currency | More than 1 Up to 2 | More than 2 Up to 3 | More than 3 Up to 5 | More than 5 Up to 10 | More than 10 years | Total long term at Financial Statement closing | Average Annual Interest Rate | Total Long Term at Financial Statement Closing |
Amount | Term |
97.023.000-9 | CORP BANCA | Dollars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.023.000-9 | CORP BANCA | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.023.000-9 | CORP BANCA | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.023.000-9 | CORP BANCA | U.F. | 515,777 | 548,627 | 1,206,866 | 283,581 | 0 | 0 | 2,554,851 | 8.0 | 3,041,102 |
97.023.000-9 | CORP BANCA | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.023.000-9 | CORP BANCA | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | KFW | Dollars | 497,265 | 497,265 | 994,530 | 2,486,329 | 0 | 10 | 4,475,389 | 4.3 | 5,232,140 |
96.621.750-2 | KFW | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | KFW | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | KFW | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | KFW | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | KFW | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | HISPANOAMERICANO | Dollars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,253 |
96.621.750-2 | HISPANOAMERICANO | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | HISPANOAMERICANO | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | HISPANOAMERICANO | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | HISPANOAMERICANO | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | HISPANOAMERICANO | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | EXPORT IMPORT BANK | Dollars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.9 | 129,434 |
96.621.750-2 | EXPORT IMPORT BANK | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | EXPORT IMPORT BANK | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | EXPORT IMPORT BANK | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | EXPORT IMPORT BANK | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
15. LONG TERM OBLIGATIONS WITH BANKS AND FINANCIAL INSTITUTIONS Long Term Obligations with Banks and Financial Institutions |
Taxpayer Number | Bank or Financial Institutions | YEARS TO MATURITY | CURRENT PERIOD CLOSING DATE | PREVIOUS PERIOD CLOSING DATE |
Index of readjustment Currency | More than 1 Up to 2 | More than 2 Up to 3 | More than 3 Up to 5 | More than 5 Up to 10 | More than 10 years | Total long term at Financial Statement closing | Average Annual Interest Rate | Total Long Term at Financial Statement Closing |
Amount | Term |
96.621.750-2 | EXPORT IMPORT BANK | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.018.000-1 | SCOTIABANK SUD AMERICANO | Dollars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.018.000-1 | SCOTIABANK SUD AMERICANO | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.018.000-1 | SCOTIABANK SUD AMERICANO | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.018.000-1 | SCOTIABANK SUD AMERICANO | U.F. | 45,659 | 16,130 | 0 | 0 | 0 | 0 | 61,789 | 8.0 | 104,372 |
97.018.000-1 | SCOTIABANK SUD AMERICANO | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.018.000-1 | SCOTIABANK SUD AMERICANO | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.041.000-7 | BANCO BOSTON | Dollars | 2,643,880 | 2,643,880 | 6,944,380 | 0 | 0 | 0 | 12,232,140 | 4.04 | 0 |
97.041.000-7 | BANCO BOSTON | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.041.000-7 | BANCO BOSTON | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.041.000-7 | BANCO BOSTON | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.041.000-7 | BANCO BOSTON | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.041.000-7 | BANCO BOSTON | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SUDAMERIS | Dollars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SUDAMERIS | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SUDAMERIS | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750.2 | SUDAMERIS | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SUDAMERIS | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SUDAMERIS | Other currencies | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,279 |
96.621.750-2 | SOCIETE GENERALE | Dollars | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SOCIETE GENERALE | Euro | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SOCIETE GENERALE | Yens | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SOCIETE GENERALE | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SOCIETE GENERALE | Non adjustable pesos | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | SOCIETE GENERALE | Other currencies | 143,380 | 143,380 | 143,382 | 0 | 0 | 0 | 430,142 | 6.0 | 152,124 |
TOTAL | 3.845.961 | 3.849.282 | 9,289,158 | 2,769,910 | 0 | | 19,754,311 | | 8,701,704 |
| Percentage of obligations in foreign currency (%) | 86,7500 | | | | | | | | | |
| | | | | | | | | | | | | |
| Percentage of obligations in domestic currency (%) | 13.2500 | | | | | | | | | |
16. PROVISIONS AND PENALTIES |
PENALTIES
Concerning penalties, there are no penalties in force affecting neither the parent company nor its subsidiaries at the end of the period analyzed in these financial statements.
PROVISIONS
As of September 30, 2003 and 2002, the breakdown of this item is the following:
Items | 2003 | 2002 |
M$ | M$ |
Holidays Provisions | 41,198 | 426,884 |
Expenses Provisions | 0 | 185,525 |
Judgement Provisions | 0 | 0 |
Monetary Argentine Provisions | 0 | 4,245,229 |
Provision debtors | 162,789 | |
Other | 418,652 | 264,906 |
Total | 622,639 | 5,122,544 |
17. OTHER LONG TERM LIABILITIES |
This item corresponds to the income received in advance for the concession at 10 years term of the Supermarket premises in Argentina. During the year 2002, the amount to be accrued is shown under the item Income received in advance of current liabilities.
Items | Short-term | Long-term |
2003 | 2002 | 2003 | 2002 |
M$ | M$ | M$ | M$ |
| | | | |
Income received in advance (Hipermarc) | 793,164 | 924,532 | 3,767,529 | 5,316,072 |
| | | | |
Total | 793,164 | 924,532 | 3,767,529 | 5,316,072 |
The following amounts are presented under this item:ThCh$21,595 and ThCh$81,715as of September 30, 2003 and 2002, respectively. These amounts correspond to the acknowledgment of the minority shareholders proportion of the equities of the consolidated subsidiaries, according to the following breakdown:
Company | Percentage of Share | Amount |
2003 | 2002 | 2003 | 2002 |
% | % | M$ | M$ |
| | | | |
Administradora de Supermercados S.A. | 0.06400 | 0.06400 | 6,162 | 6,440 |
Transportes Santa Maria S.A. | 2.00000 | 2.00000 | -4,988 | -720 |
Comercial Supermercados Santiago S.A. | 1.00000 | 1.00000 | 2,901 | 3,246 |
Unimarc Organizacion y Serv. S.A. | 0.04500 | 0.04500 | 17,498 | 20,785 |
Inmobiliaria y Supermercados S.A. | 0.00004 | 0.00006 | 9 | 16 |
Inmobiliaria y Constructora S.A. | 48.92000 | 48.92000 | 0 | 51,944 |
Supermercados Hipermarc S.A. | 0.00001 | 0.00001 | 3 | 4 |
| | | | |
Total | 21,595 | 81,715 |
The equity variations of the 2003 and 2002 periods are:
Variations of other reserves item:
It corresponds to equity variations registered by subsidiary Unimarc Organizacion y Servicios S.A. in an amount of ThCh$(3,366,120) and ThCh$2,482,851 (historic figure) as of September 30, 2003 and 2002 respectively, which adjusted its investment in a foreign affiliate (Supermercados Hipermarc S.A.), according to the provisions indicated in the Technical Bulletin N64 of theColegio de Contadores de Chile A.G. regarding valuation of foreign investments. The translation difference is presented when comparing different price-level restatement like the variation ofIPC (CPI) and the Dollar.
In execution of the Offices number 07981 of the Chilean Securities and Insurance Superintendence, dated September 29, 2003 that it ordered the re-emission of new financial statements, was proceeded to make an adjustment as for the dividends paid with position to the exercise 2001. Statement adjusts consisted of assign them to the accumulated results of the same period.
On October 16, 2003 the Board of Directors agreed to approve the re-emission of the financial statements according to the order in Offices number 07981 of the Chilean Securities and Insurance Superintendence and call to extraordinary meeting of shareholders in order to ratifying the adjustments of the financial statements.
19. CHANGES IN EQUITY Changes in Equity |
09-30-2003 | 09-30-2002 |
Items | Paid-in Capital | Capital Revaluation Reserve | Excess price in sale of shares | Other Reserves | Future Dividend Reserves | Accumulated Results | Provisional Dividends | Deficit Development Period | Result for the period | Paid-in Capital | Capital Revaluation Reserve | Excess price in sale of shares | Other Reserves | Future Dividend Reserves | Accumulated Results | Provisional Dividends | Deficit Development Period | Result for the period |
Opening Balance | 55,873,978 | 0 | 28,578,842 | 2,408,919 | 0 | 22,561,023 | 0 | 0 | -1,599,808 | 54,246,581 | 0 | 27,746,448 | 1,105,275 | 0 | 22,019,328 | 0 | 0 | 0 |
Distribution Previous Period | 0 | 0 | 0 | 0 | 0 | -1,599,808 | 0 | 0 | 1,599,808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Final Dividend Previous Period | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capital increase with cash share issuance | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Capitalization of Profits and/or Reserves | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Period of Development Accumulated Deficit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Readjustment due to translation difference | 0 | 0 | 0 | -3,366,120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,482,851 | 0 | 0 | 0 | 0 | 0 |
Own Capital Revaluation | 0 | 670,488 | 342,946 | 28,907 | 0 | 251,534 | 0 | 0 | 0 | 0 | 705,206 | 360,704 | 14,369 | 0 | 286,251 | 0 | 0 | 0 |
Profit/Loss for the Period | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,599,788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3,910,111 |
Provisional Dividends | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -117,035 | 0 | 0 | 0 |
Closing Balance | 55,873,978 | 670,488 | 28,921,788 | -928,294 | 0 | 21,212,749 | 0 | 0 | -4,599,788 | 54,246,581 | 705,206 | 28,107,152 | 3,602,495 | 0 | 22,188,544 | 0 | 0 | -3,910,111 |
Updated Balances | | | | | | | | | | 55,819,732 | 725,657 | 28,922,259 | 3,706,967 | 0 | 22,832,012 | 0 | 0 | -4,023,504 |
19. CHANGES IN EQUITY Number of Shares |
SERIES | NUMBER OF SUBSCRIBED SHARES | NUMBER OF SHARES PAID | NUMBER OF SHARES WITH A VOTING RIGHT |
SINGLE | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 |
19. CHANGES IN EQUITY Capital (Amount ThCh$) |
SERIES | SUBSCRIBED CAPITAL | PAID-IN CAPITAL |
SINGLE | 56,544,466 | 56,544,466 |
20. OTHER NON-OPERATING INCOME AND EXPENSES |
As of September 30, 2003 and 2002, the breakdown of this item is formed as follows
Other non-operating income
Items | 2003 M$ | 2002 M$ |
| | |
Rentals stores | 54,365 | 9,898 |
Profits from disposal of fixed assets | 105,136 | 36,317 |
Discount sales | 0 | 0 |
Cash balance surplus | 37,372 | 20,879 |
Profits from other assets sale | 626,763 | 139,776 |
Other non-operating income | 209,565 | 198,972 |
Total | 1,033,201 | 405,842 |
Other Non-operating Expenses
Items | 2003 M$ | 2002 M$ |
| | |
Penalties and sanctions | 2,557 | 24,526 |
Cash account shortage | 6,035 | 8,784 |
Loss from other assets sale | 188,775 | 1,059,506 |
Other non-operating expenses | 29,200 | 26,970 |
| | |
Total | 226,567 | 1,119,786 |
ASSETS (CHARGES) / CREDITS | READJUSTMENT INDEX | 09-30-2003 | 09-30-2002 |
Inventories | $ | 0 | 0 |
Fixed assets | $ | 1,151,606 | 1,226,543 |
Investments in related companies | $ | 186,231 | 233,043 |
Receivables from related companies | $ | 29,624 | 199,168 |
Other non-monetary assets | $ | 18,135 | 44,429 |
Accounts of expenses and costs | $ | 0 | 356,873 |
Total (charges) credits | | 1,385,596 | 2,060,056 |
| | | |
LIABILITIES (CHARGES) / CREDITS | | | |
Equity | $ | -1,293,875 | -1,404,730 |
Accounts payable with related companies | $, UF | 811 | -21,487 |
Obligations with banks | UF | -61,223 | -71,300 |
Minority interest | $ | 412,552 | 259,359 |
Non-monetary liabilities | $, UF | -273,227 | -252,994 |
Income account | $ | -19,935 | -298,685 |
Total (charges) credits | | -1,234,897 | -1,789,837 |
(Loss) Profit due to monetary correction | | 150,698 | 270,220 |
22. EXCHANGE RATE DIFFERENCES |
ITEM | CURRENCY | AMOUNT |
09-30-2003 | 09-30-2002 |
ASSETS (CHARGES) / CREDITS |
Result from the translation of Argentinean Subsidiary | US$ | 0 | 4,585,426 |
Other non-monetary assets | US$ | 11,411 | 24,332 |
Total (charges) credits | | 11,411 | 4,609,758 |
LIABILITIES (CHARGES) / CREDITS | | | |
Obligations with banks | US$ | 1,588,184 | -3,032,370 |
Other non-monetary liabilities | US$ | 4,312 | -1,221,502 |
Result from the translation of Argentinean Subsidiary | US$ | -1,401,165 | 0 |
Total (charges) credits | | 191,331 | -4,253,872 |
(Loss) Profit due to monetary correction | | 202,742 | 355,886 |
23. CONTINGENCIES & RESTRICTIONS |
(a) Direct Commitments
a.1 BBVA (formerly BBVA Banco BHIF)
The balance of the obligation as of September 30, 2003 is ThCh$20,809, the creditor of which is BBVA. The obligation claimed corresponds to the balance of the original credit amounting to 55,776unidades de fomento (U.F.: Indexed Units) of capital granted on April 27, 1991. On May 18, 2003, the amount of $192,344,683, corresponding to the owed capital was paid, there being pending the determination of the outstanding interest accrued. A provision in the amount of ThCh$20,809 has been set to that effect.
The problem rose when Supermercados Unimarc S.A. rendered this debt as extinguished offsetting same with the results of the Adjustment Account agreed on July 23, 1989, originated by the sale of the former Banco Nacional shares to the Said Group. The Bank, currently known as BBVA, took on said obligations, which have not been fulfilled. Although the Bank has the obligation to do so, it has not rendered accounts of the administration of the credits included in the Adjustment Accounts, originating the lawsuit.
The collateral for this credit is a group of vehicles (trucks and vans) owned by Transportes Santa Maria S.A., an associated company. The vehicles are pledged in favor of said Bank. As of the date hereof the credit appears as unfulfilled because of the controversy between said Bank and the Inverraz Group regarding the differences between the parties about the balance of the price in the sale of the former Banco Nacional, a case that is being heard at an arbitrate court.
Additionally, at present there are several lawsuits between BBVA and the companies of the Errazuriz Group. Their origin is the acquisition of former Banco Nacional and the rearrangement of the debts of several companies, including Supermercados Unimarc S.A.
The complaints regarding the financial claim by the selling companies of the ex Banco Nacional, including Supermercados Unimarc S.A. are following the proceedings before the arbitrators Messrs. Samuel Lira Ovalle and Arnaldo Gorziglia Balbi. All these complaints are following their corresponding steps with the exception of ten of them which award has favored the companies of the Errazuriz Group. The verdict stipulates the Bank has to additionally pay amounts higher than U.F. 109,178.46 plus interest, which could cause the amounts to rise above U.F. 250,000. The Bank, on the other hand, appears claiming a summary proceeding in the amount of U.F. 2,554.23 (plus ThCh$10,533 for personal costs and ThCh$180 for procedural costs). All of these amounts shall be paid prior to September 8, 2003. As a consequence of the foregoing, the existing attachment over the real estate located at Manquehue Street should be released, therefore same should become free from any encumbrances.
(i) Claims being heard at an Arbitrating Venue
At present there are 28 claims - Arbitration Folders; each one bears the name Folder N 01 though 28, plus one called Book and another one called Principal. The 28 arbitration folders and the principal one, originate in the non-payment of the price of the shares in former Ex Banco Nacional, the sale under contract of purchase of shares dated July 23, 1989, executed before Notary public Mr. Andres Rubio Flores. The folder called Book originates in the publication, editing and distribution by executives and directors of Banco BBVA Banco Bhif of the Book "Los Secretos de Fra Fra" (The Secrets of Fra Fra), a book whose editing publication and distribution was prohibited under a judicial resolution. In this case, indemnities are sought for the damages caused by said publication.
(ii) The status or stage of the process in connection with each folder is the following:
Folder number 1, favorable sentence awarded.
Folder number 2, favorable sentence awarded.
Folder number 3, favorable sentence awarded.
Folder number 4, sentence awarded.
Folder number 5, favorable sentence awarded.
Folder number 6, favorable sentence awarded.
Folder number 7, favorable sentence awarded.
Folder number 8, sentence awarded.
Folder number 9, sentence awarded.
Folder number 10, favorable sentence awarded.
Folder number 11, favorable sentence awarded.
Folder number 12, favorable sentence awarded.
Folder number 13, currently awaiting the citation to hear the final sentence.
Folder number 14, currently awaiting the citation to hear sentence.
Folder number 15, currently awaiting the citation to hear sentence.
Folder number 16, currently awaiting the citation to hear sentence.
Folder number 17, sentence awarded.
Folder number 18, currently awaiting the citation to hear sentence.
Folder number 19, currently awaiting the citation to hear sentence.
Folder number 20, currently in the submittal of evidence stage.
Folder number 21, currently in the submittal of evidence stage.
Folder number 22, currently in the submittal of evidence stage.
Folder number 23, currently in the submittal of evidence stage.
Folder number 24, currently in the submittal of evidence stage.
Folder number 25, currently in the submittal of evidence stage.
Folder number 26, currently in the submittal of evidence stage.
Folder number 27, currently in the submittal of evidence stage.
Folder number 28, currently in the discussion stage.
Folder number 29, currently in the discussion stage.
Book Folder, is awaiting the evidence stage.
Principal Folder, it is a pre-judicial measure, under regular proceedings.
(iii) In connection with the amounts involved.
The lawsuits filed before the Arbitrating Judges add up to a total amount of UF 1,240,250, plus adjustments and interest.
a.2 Banco Scotiabank SudAmericano
Mortgage guarantee over a building and constructions of Supermercado Viña San Martin, in favor of a loan granted by Banco Scotiabank SudAmericano, the net accounting value of which is ThCh$503,278 through a loan which as of September 30, 2003, amounts to ThCh$105,042.
a.3 Corp Banca
Mortgage guarantees over Supermercado Maipu I and Maipu II and Manuel Montt, owned by Inmobiliaria de Supermercados S.A., the accounting value of which amounts to ThCh$1,656,380, ThCh$2,736,452 and ThCh$1,186,869, respectively, through loans granted by Corp Banca which as of September 30, 2003 amount to ThCh$3,062,310.
a.4 Banco del Desarrollo
As of March 31, 2003, the Affiliate Company Inmobiliaria de Supermercados S.A., has mortgaged the real estates called Concepcion and Cordillera, in order to guarantee to the Banco del Desarrollo commitments currently held or that may be held in the future by Supermercados Unimarc S.A. or its affiliates. The accounting value of said assets is ThCh$2,483,867 and ThCh$3,398,016, respectively, and the debts value as of September 30, 2003 amounts to ThCh$2,812,898.
a.5 Banco BankBoston
As of the closing date of these financial statements, the credit for a capital as of September 30, 2003 in the amount of US$ 21,756,346.09 is currently in force and up-to-date in the payment of interest.
In connection with this debt, on December 29, 1998 the company furnished as collateral, certain forestry assets owned by related companies, through common ownership, Sociedad Ganadera y Forestal Nacional Ltda., Ganadera y Forestal Nacional S.A. and Agricola y Forestal Paredones Limitada. (formerly Forestal Regional S.A.), guarantees whose terms were approved in the respective Extraordinary Shareholders' Meetings of said companies and by their partners in each case. The Senior Management of the Company, is negotiating the aforementioned debt, in reasonable periods of time, as per what had originally been agreed.
Likewise, it is left on record that the parties subscribed an amendment to the original Credit Contract, called "18th Amendment to Credit Agreement", whereby the debt shall be restructured ion the long term once the suspensive conditions stipulated in said instrument have been complied with. The deadline for the compliance with said conditions was August 04, 2003. At that date the suspensive conditions were partially settled, therefore the term for compliance was extended until August 18, 2003. By that date they were fully complied with at the creditors fullest satisfaction, therefore the credit became structured at the long term.
On May 06, 2003 before Notary Public Rene Benavente Cash, the affiliate company Inmobiliaria de Supermercados S.A., entered into a mortgage and prohibition contract in order to guarantee to BankBoston N.A., Nassau Branch, the full, effective and timely compliance with each and every one of the obligations described in clause first of this deed, including, without limitation, the full, complete and timely payment of each one of the installments of capital on the payment dates as specified, plus interest, including penalty interest, commissions and additional payments to the loan and promissory notes, the Mortgage Guarantor lodges in favor of BankBoston N.A., Nassau Branch, a first degree mortgage over each one of the real estates, in accordance to the provisions contained in the Civil Code.
Restructuring of Credits with BankBoston N.A., Nassau Branch
On August 04, 2003 the Company subscribed the extension sheets in connection with the promissory notes of the loan contract agreed on December 8, 1998 with BankBoston N.A., Nassau Branch (External Credit number 33,169). The above-stated credit contract and the respective debt were subject to restructuring entered into through a private deed by the parties on May 06, 2003. The instrument provides for the extension of the credit until year 2007.
Said restructuring and extensions were subject to the compliance with the suspensive conditions contemplated in the amendment dated May 06, 2003, which on August 18, 2003 were fully complied with at the creditors satisfaction, therefore both the restructuring and extensions became in force with retroactive effect as of the date of execution.
a.6 Kreditanstalt für Wiederaufbau (KfW)
On October 23, 2002 before Notary Public Sergio Rodriguez Garces, the parties entered into a transaction and discontinuance of action agreement. As a consequence of said agreement , Supermercados Unimarc S.A. and KfW entered into two new contracts whereby the current loans with said institutions are rescheduled. They are called "Rescheduling Agreements". As of September 30, 2003, the short and long term debts with KfW amount to US$ 7.2 million.
As collateral for said obligations, a pledge is lodged which encompasses one part of the group of assets de imported under the loans granted by KfW, consisting of cooler shelves, bakery equipment, lighting equipment, shelves, check-out, air conditioning equipment and supermarket carts, contained in the following invoices:
Invoice 56-5184-0001-01 CCC Machinery G., assets of the Linde brand.
Invoice 56-5184-0001-02 CCC Machinery G., assets of the Linde brand.
Invoice 56-5184-0001-03 CCC Machinery G., assets of the Linde brand.
Invoice 56-5184-0001-04 CCC Machinery G., assets of the Linde brand.
Invoice 56-5184-0007-01 CCC Machinery G., assets of the AEG Lichttechnik brand
Invoice 56-5184-0008-01 CCC Machinery G., assets of the AEG Lichttechnik brand
Invoice 56-5184-0005-01 CCC Machinery G., assets of the Cefla brand
Invoice 56-5184-0005-02 CCC Machinery G., assets of the Cefla brand
Invoice 56-5184-0003-01 CCC Machinery G., assets of the Miwe brand
Invoice 56-5184-0002-01 CCC Machinery G., assets of the Trane Export LLC brand.
Invoice 56-5184-0017-01 CCC Machinery G., assets of the Artok brand.
(b) Guaranties Received From Third Parties
(b1) Banco Do Brazil
In order to guarantee the credits granted by Banco Do Brazil, the related companies Inverraz Ltda., Salmones y Pesquera Nacional S.A. (formerly Pesquera Nacional S.A.), Sociedad Contractual Minera Cosayach I Region, Pesquera Bahia Inglesa S.A. and Fruticola Viluco Ltda., have mortgaged assets owned by them. The value of said debt, as of September 30, 2003 amounts to ThCh$2,236,590. The property lodged as collateral is: Land in Zapallar; P.A.M. Javier; P.A.M. Matias; P.A.M. Carolina III; Estacamentos Kerima and La Palma; and 58 Parcels of land in Fundo Viluco.
(b2) BBVA (former BBVA Banco BHIF)
Complementing the guarantee lodged by the associated company Transportes Santa Maria S.A., the related company Comercial Maule S.A., has pledged in favor of BBVA Banco BHIF, a group of pick up trucks to guarantee the debt kept by Supermercados Unimarc S.A. with said entity.
(c) Indirect Commitments
(c.1) The Company and other subsidiaries companies of Inversiones Errazuriz Ltda. have informed from 1994 and 1996, regarding their guarantor condition in the payment obligations of Inverraz Ltda. with State Street Bank and Trust Company, dated in those years, in the amounts of ThUS$45,556 and ThUS$65,000 respectively. As it has been stated, the guaranty of the Company is limited to ThUS$13,689 for the credit of the year 1994 and to ThUS$25,230 for the credit of the year 1996. These limits could be eventually incremented in case of bankruptcy or winding up of one or more of the other guarantors, once concluded the respective proceeding that could be initiated against them, and those other companies be wound-up.
On March 25, 2001, Inverraz Ltda. has informed that the creditor has started legal action in the United States of America in connection with said two obligations. The lawyers of Inverraz Ltda. report that there are pending appeals to the resolutions ruled by the Judge hearing the case in said country, Concerning same, the definition of the circuit where the aforesaid appeal in the respective procedural instance should be heard is still pending. As of the date hereof, after the appeal has been submitted, the parties have lodged their respective writs and it is hoped that the audience is programmed during the month of November.
(c.2) On December 31, 1998, the company became joint and several surety and debtor for the obligations undertaken by Inmobiliaria y Constructora Nacional S.A. to guarantee obligations of same with Banco Santiago, which as of September 30, 2003 amounts to ThCh$5,984,730, the purpose of which is to finance the construction of supermarket facilities for Supermercados Unimarc.
Additionally, on July 16, 1998 the real estate called Providencia, owned by Inmobiliaria de Supermercados S.A., is lodged as guarantee before Banco Santiago obligations that may be undertaken at present or in the future by Salmones y Pesquera Nacional, for an amount of up to US$ 1,000,000.-.
(c.3) On October 10, 1998 the Company became joint and several surety and debtor for the obligations undertaken by Inmobiliaria y Constructora Nacional S.A. to guarantee obligations with Corp Banca in the amount of ThCh$3,133,730.
(c.4) On December 22, 1983, the company becomes guarantor of Holandaus NV for debts kept by same with BBVA Banco BHIF. The undertaken asset is Supermercado Manquehue, the value of which is ThCh$2,853,153 as of September 30, 2003. The current debt with Holandaus NV as at that date amounts to ThCh$60,261.
(c.5) On November 13, 2002, before Notary Public Mr. Arturo Carvajal Escobar, the affiliate company Unimarc Organizacion y Servicios S.A., enters into a contract and lodges a mercantile pledge over the shares held in company Inmobiliaria de Supermercados S.A., in favor of companies Ganadera y Forestal Nacional Limitada, Ganadera y Forestal Nacional S.A., and Agricola y Forestal Paredones Limitada, in order to guarantee to those companies the full and timely compliance with each and any of the present or future or eventual obligations referred to in this contract, and also those which company Supermercados Unimarc S.A. may keep with Ganadera y Forestal Nacional Limitada, Ganadera y Forestal Nacional S.A., and with Agricola y Forestal Paredones Limitada, especially to guarantee the obligations referred to in Clauses Fifth and Ninth hereof.
(d) Other commitments
(d.1) In a Board of Directors Meeting held on December 15, 1998 it was agreed to support the obligations that its affiliate in Argentina, Supermercados Hipermarc S.A. may have committed or may commit in the future with the foreign company Jose J. Chediack S.A.I.C.A. for an amount of up to $ARG 490,733,05 (Argentinean pesos).
(d.2) On June 10, 1999 the affiliate company Supermercados Hipermarc S.A., entered into a financing and occupation agreement with NAI International II, Inc (Argentina branch), and NAI International II Inc., whereby the construction and operation of two movie-theater complexes for Multicenter Belgrano and Quilmes with 10 and 8 rooms, respectively, was agreed. To this effect, a loan was agreed, which was granted by Nai International II., Inc for the construction of same for an amount which at present amounts to $ARG 6,633,788.74 (Argentinean pesos), payable during the term of the 12 year concession. Same shall accrue an agreed interest at the Libor rate plus 1.5%. Said loan is guaranteed by Supermercados Unimarc S.A. until the discharge of same. In September, 2002 a real right of antichresis was entered into, guaranteeing the occupancy of the movie theaters for a term of 12 years, since the grand opening until July, 2012.
(d.3) On July 10, 2000, the affiliate company Supermercados Hipermarc S.A. entered into a loan agreement with a mortgage guarantee with Banco Societe Generale S.A. for an amount which as of September 30, 2003 amounts to $ARG 2,575,061.92 payable at 5 years. The real right granted to said institution corresponds to the following real estates: Avda. Rivadavia number 5751/5/63, Avda. Rivadavia number 5765/67/69, Yerbal number 1144/46, Yerbal number 1160/62 and Avda. General Roca number 555/57, Vicente Lopez, Province of Buenos Aires. This debt is currently being renegotiated with Bank Societe Generale S.A., and Supermercados Hipermarc S.A. has offered to pay total debt through the transfer to the Bank of a part of the assets guaranteeing the debt.
Additionally, a Trust contract was entered into with Sofital S.A.F. e I. in guarantee for the mortgage loan referred to above, by virtue of which the collection corresponding to the location contract entered into with Bowling Billiards Operation S.A. in Multicenter Belgrano have been assigned.
(d.4) Export Import Bank
In August 1998, the State Street Bank and Trust Company granted financing to suppliers of Supermercados Unimarc S.A. by US$ 808,996.78. This financing had a credit insurance granted by the Export Import Bank (Ex-Im Bank) of the United States of America, which was exercised by the State Street Bank as said Bank could not accept our requests to reschedule the debt. For this reason, Ex-Im Bank paid the debt to the State Street Bank and is currently rescheduling the payment of said debt with Ex-Im Bank, which is being served on a regular basis. As of September 30, 2003, the outstanding balance including capital and interest amounted to $ 111 million.
(d.5) Corp Banca
On November 16, 1999, in the presence of Notary Public Mr. Eduardo Pinto Peralta, the associated company Inmobiliaria de Supermercados, mortgages the real estate known as Terreno Arturo Prat in Concepcion, which as of March 31, 2003 has an accounting value of ThCh$2,707,614, to guarantee banking obligations which company Inmobiliaria y Constructora Nacional S.A., currently has or may have in the future with Corp Banca for an amount of up to UF 200,000 of capital.
(d.6) On June 14, 2002, before Notary Public Mr. Enrique Tornero Figueroa, the associated company Inmobiliaria de Supermercados S.A., mortgages to Inmobiliaria y Constructora Nacional S.A. the real estates called Maipu I, Manuel Montt, Cordillera, Concepcion, Cisterna, and Terreno Arturo Prat, in order to guarantee to company Inmobiliaria y Constructora Nacional S.A., the exact, full and timely discharge of any and all obligations kept by Inmobiliaria de Supermercados S.A., or those it may keep in the future either directly or indirectly.
(d.7) On June 25, 2002 the associated company Interagro Comercio y Ganado S.A., signed a General Mortgage, in order to guarantee to company Inversiones Culenar S.A. the exact, full and timely discharge of each and any of the obligations kept by the party lodging same.
(d.8) On May 30, 2003, before Notary Public Enrique Tornero Figueroa the Extraordinary Shareholders Meeting of company Unimarc Organizacion y Servicios S.A. held on May 27, 2003 was summarized into a Public Deed. Its purpose was to cause the company to become guarantor and/or joint debtor for the present and future obligations undertaken or to be undertaken by company Comercial Supermercados Santiago S.A., with the related companies Agricola y Forestal Paredones Limitada, Ganadera y Forestal Nacional S.A., and Ganadera y Forestal Nacional Limitada.
On June 06, 2003, before Notary Public Mr. Rene Benavente Cash, the affiliate company Unimarc Organizacion y Servicios S.A., became guarantor and joint debtor of Comercial Supermercados Santiago S.A., in connection to each and every one of the obligations held or to be undertaken by same with Agricola y Forestal Paredones Limitada, Ganadera y Forestal Nacional Limitada, and Ganadera y Forestal Nacional S.A.
(e) Labor Court Cases
The parent company and its affiliates keep several litigation cases of a labor nature with former workers, in connection with which provisions in the amount of ThCh$52,604, were made, which cover all of the disbursements which in the opinion of the legal counsel of the companies involve the maximum risk to the companies.
(f) Other contingencies
On February 21, 2003 an Extraordinary Shareholders Meeting of company Supermercados Unimarc S.A. was held, the purpose of which was to issue an opinion in connection to Official Letter 00154 dated January 08, 2003, issued by the Superintendence of Securities and Insurance, whereby it is being instructed that the Company should adjust its financial information as of December 31, 2001, as well as to re-issue its financial statements for the quarterly periods of year 2002, to include the adjustments and effects that have taken place.
As of the date of submittal of these financial statements, a sentence has been awarded in connection to the recourse of claim filed by the Company. In fact, on August 21, 2003, the Seventh Courtroom of the Court of Appeals of Santiago decided no to admit the recourse of complaint filed by the Company in connection to Ordinary Official Letter number 09181, dated December 9, 2002, clarified through Ordinary Official Letter number 00154, dated January 08, 2003, whereby instructions were given to the effect of adjusting the financial information submitted by the Company as of the closing of the 2001 period. As October 16, 2003, the society presents at the Chilean Superintendencia de Valores y Seguros the requested modifications.
23. CONTINGENCIES AND RESTRICTIONS Direct Guaranties |
Creditor of the Guaranty | Debtor | Typeof Guaranty | Assets Involved | Payments pending balances at financial statement closing date | Release of Guarantees |
Name | Relationship | Type | Book value | 09-30-03 | 09-30-02 | 09-30-04 | Assets | 09-30-05 | Assets | 09-30-06 | Assets |
Corp Banca | S.M. Unimarc S.A. | NO | Mortgage | 0 | 5,579,701 | 3,062,310 | 1,993,409 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
BHIF | S.M. Unimarc S.A. | NO | Mortgage | 0 | 2,853,153 | 20,809 | 220,801 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
Scotiabank | S.M. Unimarc S.A. | NO | Mortgage | 0 | 503,278 | 105,042 | 144,952 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
Santiago | S.M. Unimarc S.A. | NO | Mortgage | 0 | 10,889,575 | 1,113,957 | 1,146,835 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
24. DOMESTIC AND FOREIGN CURRENCY Assets |
ITEM | CURRENCY | AMOUNT |
09-30-2003 | 09-30-2002 |
Current Assets | | | |
Available | US$ | 132 | 3,837 |
Prepaid Expenses | UF | 111,505 | 2,129 |
Receivables | US | 1,878 | 24,509 |
Other Current Assets | Arg. Peso | 394,238 | 792,545 |
Other Current Assets | $ | 23,153,107 | 27,593,036 |
Prepaid Expenses | US$ | 270,046 | 306,397 |
Other Current Assets | UF | 14,246 | 34,088 |
Receivables | UF | 192,431 | 29,357 |
Time Deposits | US$ | 240,357 | 0 |
Inventories | US$ | 40,268 | 0 |
Prepaid Expenses | UF | 0 | 0 |
Debtors from sales | US$ | 20,050 | 0 |
Other Current Assets | US$ | 14,101 | 13,247 |
| | | |
Fixed Assets | | | |
Fixed assets | $ | 87,806,832 | 96,860,412 |
Fixed assets | Arg. $ | 50,429,439 | 60,800,522 |
| | | |
Other Assets | | | |
Other Assets | $ | 9,416,580 | 23,893,890 |
Other Assets | UF | 62,235 | 186,209 |
Other Assets | Arg. $ | 829,898 | 682,858 |
Related co. Notes Receivable | US$ | 12,283,547 | 0 |
Long-term Debtors | US$ | 400,613 | 400,379 |
Notes Receivable | UF | 174,831 | 203,784 |
Other Assets | US$ | 11,609 | 0 |
Total Assets | | | |
| US$ | 13,282,601 | 748,369 |
| UF | 555,248 | 455,567 |
| Arg. $ | 51,653,575 | 62,275,925 |
| $ | 120,376,519 | 148,347,338 |
24. DOMESTIC AND FOREIGN CURRENCY Current Liabilities |
Item | Currency | Up to 90 days | 90 days to 1 year |
09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 |
Amount | Annual average Interest Rate | Amount | Annual average Interest Rate | Amount | Annual Average Interest Rate | Amount | Annual Average Interest Rate |
Obligations with banks | UF | 2,808,111 | 0 | 3,215,781 | 0 | 0 | 0 | 0 | 8.00 |
Obligations with banks | US$ | 0 | 0 | 17,907,537 | 0 | 0 | 9.00% | 4,994,255 | 8.00 |
Obligations with banks | Arg. $ | 96,454 | 0 | 74,231 | 0 | 120,606 | 0 | 222,698 | 0 |
Sundry creditors | US$ | 38,546 | 0 | 67,104 | 0 | 227,945 | 0 | 141,602 | 0 |
Sundry creditors | US$ | 72,681 | 0 | 77,542 | 0 | 0 | 0 | 270,409 | 0 |
Sundry creditors | US$ | 266 | 0 | 556,664 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 55,878 | 0 | 32,104 | 0 | 71,192 | 0 | 0 | 0 |
Sundry creditors | UF | 32,519 | 0 | 190,177 | 0 | 36,036 | 0 | 0 | 0 |
Sundry creditors | UF | 12,312 | 0 | 610,774 | 0 | 0 | 0 | 37,475 | 0 |
Sundry creditors | Non-readj $ | 184,640 | 0 | 131,708 | 0 | 78,524 | 0 | 0 | 0 |
Notes payable | Non-readj $ | 18,509,482 | 0 | 21,102,526 | 0 | 0 | 0 | 0 | 0 |
Notes payable | Arg. $ | 1,413,405 | 0 | 249,184 | 0 | 0 | 0 | 0 | 0 |
Notes payable | US$ | 5,040,196 | 0 | 5,131,403 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | Arg. $ | 158,539 | 0 | 1,657,319 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | Non-readj $ | 12,526 | 0 | 168,308 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | US$ | 4,547 | 0 | 391,985 | 0 | 0 | 0 | 0 | 0 |
Related co. Notes & acc. Payable | Non-readj $ | 1,875,417 | 0 | 2,170369 | 0 | 0 | 0 | 0 | 0 |
Related co. Notes & acc. Payable | US$ | 916,159 | 0 | 297,376 | 0 | 0 | 0 | 0 | 0 |
Related co. Notes & acc. Payable | Arg. $ | 525,613 | 0 | 724,750 | 0 | 0 | 0 | 0 | 0 |
24. DOMESTIC AND FOREIGN CURRENCY Current Liabilities |
Item | Currency | Up to 90 days | 90 days to 1 year |
09-30-2003 | 09-30-2002 | 09-30-2003 | 09-30-2002 |
Amount | Annual average Interest Rate | Amount | Annual average Interest Rate | Amount | Annual Average Interest Rate | Amount | Annual Average Interest Rate |
Other liabilities | Arg. $ | 77,226 | 0 | 4,533,932 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | US$ | 198,291 | 0 | 0 | 0 | 594,873 | 0 | 0 | 0 |
Other liabilities | Non-readj $ | 1,204,449 | 0 | 1,360,523 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bank obligation | Non-readj $ | 1,155,910 | 0 | 2,000,267 | 0 | 5,444,091 | 0 | 0 | 0 |
Sundry creditors | US$ | 23,736 | 0 | 0 | 0 | 202,466 | 0 | 0 | 0 |
Advanced incomes | US$ | 0 | 0 | 231,133 | 0 | 0 | 0 | 693,399 | 0 |
Related co. Notes &acc. Payable | UF | 80,662 | 0 | 0 | 0 | 251,942 | 0 | 0 | 0 |
Total Current Liabilities | | | | | | | | | |
| UF | 2,989,482 | | 4,048,836 | | 359,170 | | 37,475 | |
| US$ | 6,294,422 | | 24,660,744 | | 1,025,284 | | 6,099,665 | |
| Arg. $ | 2,271,237 | | 7,239,416 | | 120,606 | | 222,698 | |
| Non-readj $ | 22,942,424 | | 26,933,701 | | 5,522,615 | | 0 | |
24. DOMESTIC AND FOREIGN CURRENCY Long Term Liabilities Current Period 09-30-2003 |
Item | Currency | 1 to 3 years | 3 to 5 years | 5 to 10 years | More than 10 years |
Amount | Annual average interest rate | Amount | Annual average interest rate | Amount | Annual average interest rate | Amount | Annual average interest rate |
Sundry creditors | UF | 199,537 | 0 | 249,201 | 0 | 780,453 | 0 | 403,149 | 0 |
Sundry creditors | US$ | 154,964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 451,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 188,054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other related co. Notes & acc. Payable | ARG. $ | 5,648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other related co. Notes & acc. payable | UF | 1,257,565 | 0 | 1,452,257 | 0 | 2,553,110 | 0 | 11,952,709 | 0 |
Other long-term liabilities | US$ | 1,586,328 | 0 | 1,586,328 | 0 | 594,873 | 0 | 0 | 0 |
Obligations with banks | UF | 1,126,193 | 0 | 1,206,866 | 0 | 283,581 | 0 | 0 | 0 |
Obligations with banks | ARG. $ | 286,760 | 0 | 143,381 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 6,282,290 | 0 | 7,938,910 | 0 | 2,486,330 | 0 | 0 | 0 |
Other related co. Notes & acc. Payable | US$ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| UF | 2,583,295 | 0 | 2,908,324 | 0 | 3,617,144 | 0 | 12,355,858 | 0 |
| US$ | 8,663,336 | 0 | 9,525,238 | 0 | 3,081,203 | 0 | 0 | 0 |
| ARG. $ | 292,408 | 0 | 143,381 | 0 | 0 | 0 | 0 | 0 |
24. DOMESTIC AND FOREIGN CURRENCY Long Term Liabilities Previous Period 09-30-2002 |
Item | Currency | 1 to 3 years | 3 to 5 years | 5 to 10 years | More than 10 years |
Amount | Annual average interest rate | Amount | Annual average interest rate | Amount | Annual average interest rate | Amount | Annual average interest rate |
Obligations with banks | UF | 1,087,259 | 0 | 1,148,080 | 0 | 910,134 | 0 | 0 | 0 |
Obligations with banks | US$ | 2,086,813 | 0 | 1,408,440 | 0 | 1,900,574 | 0 | 0 | 0 |
Obligations with banks | ARG. $ | 160,404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Notes payable | ARG. $ | 319,633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 171,531 | 0 | 212,513 | 0 | 689,708 | 0 | 608,357 | 0 |
Sundry creditors | US$ | 421,469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 455,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Related co. Notes & acc. Payable | UF | 1,050,515 | 0 | 1,302,943 | 0 | 2,236,842 | 0 | 13,021,571 | 0 |
Related co. Notes & acc. payable | Non-readj. Ch$ | 11,215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other long-term liabilities | Non-readj. Ch$ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other long-term liabilities | US$ | 1,849,064 | 0 | 1,894,064 | 0 | 1,617,946 | 0 | 0 | 0 |
Sundry creditors | US$ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| UF | 2,309,305 | | 2,663,536 | | 3,836,684 | | 13,629,928 | |
| US$ | 4,813,097 | | 3,257,504 | | 3,518,520 | | 0 | |
| ARG. $ | 480,037 | | 0 | | 0 | | 0 | |
| Non-readj. Ch$ | 11,215 | | 0 | | 0 | | 0 | |
Fine Penalty Imposed on the Companys Board of Directors
On July 30, 2003, through Exempt Resolution number 218, the Superintendence of Securities and Insurance applied a fine penalty in the amount of U.F. 300 upon each one of the Directors of the Company, on the grounds of non-existing acts and omissions in connection to the rescheduling of the credit subscribed with the State Street Bank and Trust Company on August 04, 1998.
On August 13, 2003, at the Eighteenth Civil Court of Santiago, a lawsuit was filed complaining against the fines imposed through the aforementioned Exempt Resolution, which as of the date of submittal of these financial statements is still pending.
As of September 30, 2003, doesn't exist other sanctions that affect neither to the society or their management.
As of November 5, 2003, took place the extraordinary shareholders meeting of Supermercados Unimarc S.A., whose object was: "Putting shareholders in knowledge and ratify the re-sending of the financial statements adjusted according to the Official Letter number 07981 dated September 29, 2003 of the Chilean Superintendencia de Valores y Seguros". The extraordinary shareholders meeting ratified the re-sending of the financial statements adjusted, corresponding to the reports from December 31, of 2001 and 2002, and the quarterly periods of March, June and September of 2002 and March and June of 2003, what it was approved unanimously.
The company does not show disbursements for this item due to the fact its main line of business develops on the distribution of goods to the general public (supermarkets). While the production activities are of lower level. Additionally, the company keeps its machinery and equipment under an appropriate and permanent control taking care of the environment and pollution.
28. ACCOUNTS PAYABLE
At September 30, 2003 and 2002, the breakdown of this item mainly comprises of the accounts payable to goods suppliers, in order to supply the supermarkets of the chain. Its detail is the following:
ITEMS | 2003 M$ | 2002 M$ |
Suppliers of Goods | 22,718,703 | 25,623,325 |
Suppliers of Frozen | 371,352 | 595,606 |
Suppliers of Transportation | 51,063 | 14,998 |
Hipermarc Suppliers | 1,821,965 | 249,184 |
Total | 24,963,083 | 26,483,113 |
29. PREPAID EXPENSES
At September 30, 2003 and 2002, the breakdown of this item is the following:
ITEMS | 2003 M$ | 2002 M$ |
| | |
Operating Materials | 553,568 | 678,272 |
Prepaid Publicity | 34,590 | 125,127 |
Prepaid insurance | 112,559 | 9,296 |
Other prepaid expenses | 160,472 | 180,949 |
| | |
Total | 861,189 | 993,644 |
30. SHORT AND LONG TERM SUNDRY CREDITORS
At September 30, 2003 and 2002, the amounts invested in the acquisition and start-up of new computational systems and others are shown under this item, according to the following:
ITEMS | Short - Term | Long -Term |
2003 | 2002 | 2003 | 2002 |
M$ | M$ | M$ | M$ |
Creditors for Leasing | 198,877 | 278,620 | 1,753,137 | 2,016,930 |
Securities Received | 32,519 | 32,104 | 0 | 0 |
Drawn and not collected checks | 166,361 | 107,371 | 0 | 0 |
Computational System Financing | 300,626 | 347,951 | 188,054 | 542,400 |
Other creditors(Insurance, Freight, Custom Duties) | 338,358 | 1,349,512 | 485,867 | 0 |
Total | 1,036,741 | 2,115,558 | 2,427,058 | 2,559,330 |
RELEVANT FACTS
Relevant Fact dated March 31, 2003:
On March 31, the Superintendence of Securities and Insurance was informed that since the value of the American Depositary Shares (ADR's) of company Supermercados Unimarc S.A. listed in the New York Stock Exchange was less than US$ 1 (one dollar of the United States of America) for a consecutive period of 30 days of operation of said market, that stock exchange has announced that it would suspend the transactions of those instruments prior to the opening for business on April 02, 2003, in accordance with the Company, as per decisions made on March 28, 2003.
In connection to the above-stated relevant fact, on May 01, 2003, the New York Stock Exchange informed us that the SEC (Securities and Exchange Commission) under an instruction dated April 29, 2003, and in accordance to its regulations, approved the removal of the ADRs that Supermercados Unimarc S.A. (each one representing 50 ordinary shares) had in the list and records of titles under the Securities Exchange Act of 1934.
The removal or de-listing became effective on April 30, 2003, at the opening of the exchange business day, in accordance to the Commissions instructions.
1. Analysis of the General Balance Sheet
1.1 Assets
As of September 30, 2003, the consolidated assets of Supermercados Unimarc S.A. amounted to ThCh$185,867,943, that is a decrease of 12.25% and 7.78% as compared to September and December 2002, respectively.
The main assets that show increase during the period under analysis are:
- During this period as of September 2003, there were time deposits that implied 100% increase in this item as compared to year 2002 - under available as they were placed under this modality.
- Receivables: This item shows a slight increase as compared to September of year 2002 as a consequence of higher sales with credit instruments namely credit cards.
- Short Term Notes and Accounts Receivable from Related Companies: This item shows an increase as of September 2003 as contrasted to September and December of year 2002, in the form of loans and invoices receivable, which as of the closing of this period yields a positive balance.
The main decreases are:
-Available: This item shows a decrease of 70.90% as compared to September 2002, mainly due to the checks that they had been issued and not collected.
- Debtors from sales: This item shows a decrease as compared to September and December of year 2002, which is explained by the lower sales on a simple credit basis, and a better management of collection.
- Other Current Assets: This item shows a decrease as compared to the identical period in the previous year, due to the application of the above-stated funds, in an amount of approximately US$ 2,000,000 the debt with German Bank KfW.
- The Fixed Assets item presents an aggregate decrease of 12.32% as compared to September 2002, explained by the sale of assets by what is described in 4.1 of these analyses.
1.2 Liabilities
The total liabilities of Supermercados Unimarc S.A. as of September 30, 2003 amounted to ThCh$185,867,943 which represents a decrease of 12.72% and 7.78%, as compared to September and December of year 2002 respectively.
This is mainly due to the decrease of payables on a short and long-term basis, due to the payment of these instruments during this period. The Short and Long Term Obligations with Banks and Financial Institutions show an aggregate decrease of 20.85% as a consequence of the service of these financial debts during this period, despite the decrease in payables, which rose 5.74% as compared to September 2002.
1.3 Current Liquidity
The Liquidity Index is 0.59 times as of September 30, 2003 that is a 40.48% increase if compared to September of year 2002. This is due to the higher decrease of current liabilities, especially accounts payable and Obligations with Banks and Financial Institutions, than to the decrease of the current asset accounts when comparing these to periods.
1.4 Acid Ratio
This ratio was 0.31 times as of September 30, 2003, whereas as of September 2002 it was 0.25 times. This index variation when comparing these two periods, explained by the higher decrease of current liabilities than the decrease of the current assets.
1.5 Indebtedness Ratio
As of September 30, 2003 this ratio is 0.84 times, that is a 12.50% decrease as compared to September 2002, this is mainly due to the decrease in notes payable in the items Short and Long Term, and in Short and Long Term Obligations with Banks and Financial Institutions, and accounts payable these debts were served during this period.
1.6 Short and Long Term Debt versus Total Debt
The index of short-term debt over total debt was 49.0% in the year 2003 and 66.7% and 62.3% at September and December 2002. The decrease in this index is explained by the classification change of Obligations with Banks and Financial Institutions from the short-term to the long-term, because of credit with Bank Boston was restructured. For that reason, in this period increased long-term obligation with banks.
1.7 Coverage of Financial Expenses
The consolidated coverage index as of September 30, 2003 is lower if compared to September in the previous period. This variation is explained by the aggregate loss in the income for this period, and a decrease in these expenses.
2. Income Analysis
During the period as of September 2003, the company evidenced a loss of ThCh$4,599,788 which represents a decrease as compared to the income as of September 2002. This is due to the companys negative operating income and non-operating income.
2.1 Income from Operation
This item shows that for Supermercados Unimarc S.A. and affiliates as September of year 2003 there was a rise to ThCh$95,036,633, that is an increase, as compared to September 2002. The above is due to an increase in the volume of sales despite the fact that, because of the competition in the supermarket industry, there has been a decrease in the sale in some of our supermarkets.
2.2 Costs of Operation
As of September of year 2003, the costs rose to ThCh$ 73,793,666, which represents a decrease of 1.32%, as a percentage of the Income from Operation, if, compared to the results at September 2002, and a decrease of 1.64% as compared to December of that year.
2.3 Margin of Operation
The margin of operation as of September of year 2003 was ThCh$21,242,967 - that is 10.23% higher if compared to the ThCh$19,271,681 evidenced as of September of year 2002.
As a percentage of income, the margin of operation rises from 21.31% since September of year 2002 to 22.35% as of September this year, due to the reason explained in the previous number.
2.4 Administrative and Sales Expenses
As of September 2003 the administrative and sales expenses were ThCh$ 23,933,077, as compared to the ThCh$ 23,337,884 of September 2002. This represents an increase of 2.55%, as compared to the same period in the previous year, which is explained, by the increase in the costs of administration and sales caused by the opening of new stores.
2.5 Operating Income
The operating income as of September of year 2003 was minus ThCh$2,690,110, which represents a decrease as compared to September 2002. As a percentage of the income, the operating income decreased from -4.50% as of September of year 2002 to -2.83% as of September of year 2003.
2.6 Non Operating Income
The non-operating income as of September 2003 was minus ThCh$2,911,019 - whereas at September of year 2002 there was a minus ThCh$4,491,225. That is for the decrease the financial expenses and othernon-operating expenses.
2.7 Financial Expenses
The financial expenses of the company in the present period show a decrease if compared to September of year 2002, this reflects the decrease of the financial debt, and liabilities for investment.
2.8 Income before Tax
As of September 2003, the result is negative in an amount of ThCh$5,601,129, which reflect a better relation to the income that registered in the same period of the previous year, which is explained by the operational and non-operational negative income in this period.
2.9 Profits (Loss) after Taxes
The result as of September 2003 is a loss as compared to September 2002, this is explained mainly by income tax, as compared this two periods.
3. Cash Flow Statement Analysis
The final cash balance as of September 30, 2003 and 2002 was ThCh$555.229 and ThCh$1,071.792, respectively.
| 2003 ThCh$ | 2002 ThCh$ |
Flow from operating activities | -2,965,201 | -5,822,154 |
Flow from financing activities | 864,957 | -3,397,989 |
Flow for Investment activities | 798,139 | 7,103,148 |
Inflation effect | -2,788 | 35,801 |
Opening balance | 1,857,122 | 3,152,986 |
| | |
Final balance of cash and cash equivalent | 555,229 | 1,071,792 |
The increase in the operating activities as of September 2003 as compared to the previous year is explained by the lower payment to supplier and personnel.
The variation of the financing flow when comparing both periods it is mainly due to the higher increase in the obtaining of loans from related companies, than to the payment of loans.
The flow for investment activities shows mainly in the decrease in the sale of fixed assets, and to the increase in other investment income, as permanent investments.
4. Activity and Analysis of the Differences of Book and Economic Values of the Main Assets.
The companys total consolidated assets are comprised 74.37% by Fixed Assets, 3.82% by Accounts Receivable from Related Companies on a short term basis and 6.15% corresponding to Inventories.
For the assets collected from Related Companies, there is no doubt in the payment of 100% of these debts. The Fixed Assets are presented at their acquisition cost, corrected on a monetary basis, and linear depreciation on the basis of the years of useful life in each group of assets, according to legal dispositions that have instructed by the Servicio de Impuestos Internos. Concerning the inventories, they are presented at their average weighed cost. The values so determined do not exceed their net realization values.
A revision has been made of the condition and value of the fixed assets, other assets and intangibles maintained and used over the long term, and based on estimations and projections made. It has been concluded that there is no deterioration in them, which could materially affect their depreciation value, or that their net depreciation value exceeds their liquidation value valor for the particular case of the fixed assets.
4.1 Investments and Disposals.
During The period under analysis certain disposals and investments were made in some fixed assets according to the following breakdown:
In this period some investments were made in Machinery and Equipment, and facilities for the remodeling of several stores of our supermarket chain.
The main disposals in the period were:
- Sale of real estate called Land San Pablo in the borough of Santiago
- Sale of real estate called Land Talca in the borough of Talca
- Sale of real estate called Land Cerro Colorado in the borough of Las Condes
4.2 Inventory Turnover.
As of September 30, 2003 the inventory turnover is 6.50 times and 5.26 times as compared to the same period in the previous year, this increase of 23.70% reflects the increase in the volume of sales.
4.3 Inventory Permanence.
As of September 30, 2003 the inventory permanence is 41.53 days and on the last period of the previous year it was 51.37 days, this explains the increase in the volume of sales in this period.
5. Profitability Analysis
5.1 Profitability of the Equity.
As of September 30, 2003 this profitability is minus 4.5% whereas for identical period of the previous year it is 3.7%. This reflects the decrease in the aggregate result for this period.
5.2 Profitability of the Assets.
In this period the profitability of the assets represents minus 2.5% whereas for the same period in the previous year it is minus 1.9%, which reflects the result as of September 30, 2003 despite of the decrease in the total assets as compared to the same period in the previous year.
5.3 Performance of the Operating Assets
The performance of these assets as of September 30, 2003 is minus 15.3%, which represents an increase if compared to September 30, of the previous year, which was 18.67%. This is due to the increase in the operating income of this period, notwithstanding the decrease in the average assets.
The asset accounts considered in this analysis are:
Debtors from sales, Receivables, Sundry debtors, Inventories, Recoverable Taxes and Prepaid Expenses.
5.4 Profit per share
The profit per share as of September 30, 2002 was minus $3.65 per share, where for identical period in year 2002 it was $3,19 per share. This is explained by the higher negative result in this period as compared to the one last year.
5.5 Return on Dividends
In the period ending September 30, 2003 no dividends were distributed. The unit share value as of the closing of each period is $ 8.00 and $15.00 respectively.
6. Markets in which it participates and the competition that it faces.
When analyzing the sale statistics made available by the Instituto Nacional de Estadisticas, INE, it may be seen that nominal sales during the period ending in September 2003, as compared to the same period in year 2002, grew by 10.8%, whereas the actual sales index varied by 9.4%.
In September 2003, as compared to previous month of the same year, there was a nominal variation of -2.9% and an actual variation of -2.6%.
On the other hand, sales in September 2003, as compared to those of September 2002 increased by 7.6% nominal and 7.8% actual.
Sales recorded in September 2003 correspond to 678 stores with over 3 cash registers in the entire country, which must be compared to the 646 establishments that operated in September 2002. If we also consider that during that period 29 supermarkets have been closed, mainly in regional sites, it is concluded that in 12 months 60 new establishments have been opened.
In accordance to the methodology applied, the new stores that started business over the last year are incorporated. They answer for 5.3% of the total sales in September.
The nominal index is calculated with the statistical data compiled by the INE over the net monthly sales, that is, excluding the VAT. The actual index is calculated considering a specific price index of the products marketed by the supermarkets as deflator.
6.1 Sales and Market Share.
The supermarket industry in Chile is in a deep consolidation process, mainly stressed by the high concentration of the market in a few players, the above, in addition to the high efficiency and know how of the domestic supermarket chains has discouraged the entry of new foreign chains, despite their presence in neighboring countries such as the case of Wal-Mart with stores in Argentina, Brazil and Mexico
On the other hand, the increase in square meters in the industry has been largely led by the hypermarkets chains which, by way of this format, have incremented their market share. Also they have incorporated new product lines such as household appliances, tools and other items. Unimarc is not a participant in such efforts; we rather concentrate our marketing strategies in the traditional supermarket lines of products, further promoting our own brands in order to provide quality products at a lower price. These products are a high turnover alternative to traditional products.
During the present year, the industry of the supermarkets stood in an aggressive competition in the sector; through generation of campaigns advertising's, like for example, "low prices always", "packages promotions", etc. In this sense, Supermercados Unimarc created during the year the campaign "prices for wholesale", and added to the promotions in catalogs and pamphlets for to motivate the purchase of new consumers and to maintain fidelity of their clients.
7. Market Risk Analysis.
In the national environment, the monthly growth in the economic activity, according to index IMACEC, it have shown quite encouraging figures during the present year, being hoped a growth of the economy around the 3 to 3,5%, what without a doubt will be reflected in the sales of the supermarkets of the country.
On the other hand, in the trimester May to July the unemployment to national level was 9.4%, thus is located 0.2 per point below that in the same period of the previous year, this affect in the increase of the index of trust of the consumer, that in September of this year marked the higher level since year 2000. These indexes are clear signs of positive tendency, which affects in the consumption of the people, with an effect positive to the retail sector and particularly in the industry of the supermarkets.
From the scope of the exchange rate, the boost of the dollar at the beginning of the year has caused a decrease in purchasing power in the consumers due to the fact that imported goods have become more expensive. However, in the last few weeks the domestic currency has recovered due to an improvement in both domestic and international expectations, the end of the Iraq war, the improvement in the economy in Argentina, the signs of fiscal health in Brazil, etc.
7.1. Risk of Interest Rate and Variation in the Exchange Rate.
From this perspective the company maintains a long term related debt denominated to Argentinean pesos which represents a risk from the perspective of the exchange rate, as a consequence of the instability of that countrys economy. As to liabilities, the company has debts at an average rate of 4.90%, which is comprised of 22.73% in domestic currency and 77.27% in foreign currency, mainly U.S. dollars.
Supermercados Unimarc S.A. does not have financial derivative contracts enabling to reduce the exchange rate risk or the fluctuation in the interest rates.
From the point of view of results we may state the Supermercados Unimarc S.A. operating income in foreign currency represents 1.01% of the total Operating Income, which is comprised of 89.93% by Argentinean pesos, from the operating income of our Argentinean affiliate Supermercados Hipermarc S.A. and 10.07% corresponding to U.S. dollars from exports of our Chilean affiliate Interagro Comercio y Ganado S.A.
The Operating Costs in foreign currency represent 0.15% of the total Operating Costs of Supermercados Unimarc S.A. and correspond 100% to Argentinean pesos, as the costs of our affiliate Interagro Comercio y Ganado S.A. are denominated to Chilean pesos.
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
As September 30, 2003
ASSETS | 30-Sep-03 | 30-Jun-02 | 31-Dic-02 | 30-Sep-02 |
| | | | |
Available | 311,872 | 1,693,896 | 1,743,624 | 1,071,792 |
Term Deposits | 240,357 | 350,201 | 0 | 0 |
Net Negotiable Securities | 0 | 0 | 0 | 0 |
Trade Debtors (Net) | 1,225,680 | 1,149,979 | 1,643,169 | 1,330,011 |
Notes Receivable (Net) | 2,606,190 | 2,793,809 | 2,714,691 | 2,424,081 |
Sundry Debtors (Net) | 221,203 | 85,598 | 423,673 | 1,542,282 |
Related Co. Bills receivables and Debtors | 7,102,624 | 10,029,452 | 3,473,018 | 6,188,764 |
Inventories (Net) | 11,421,871 | 11,225,237 | 10,520,327 | 11,277,720 |
Recoverable Taxes | 380,340 | 713,022 | 798,013 | 984,641 |
Prepaid Expenses | 861,189 | 635,096 | 597,040 | 993,644 |
Deferred Taxes | 0 | 0 | 0 | 1,264,187 |
Other Current Assets | 81,033 | 146,878 | 96,415 | 1,722,024 |
Total Current Assets | 24,452,359 | 28,823,168 | 22,009,970 | 28,799,146 |
| | | | |
Land | 40,049,426 | 43,904,558 | 45,657,970 | 46,077,679 |
Construction and Infrastructure Works | 61,459,029 | 63,971,257 | 65,743,684 | 69,228,160 |
Machinery and Equipment | 22,189,266 | 22,317,591 | 22,480,700 | 31,346,163 |
Other Fixed Assets | 36,732,931 | 37,427,184 | 37,719,549 | 43,920,820 |
Depreciation (Less) | -22,194,381 | -21,350,654 | -19,082,115 | -32,911,888 |
Total Fixed Assets | 138,236,271 | 146,269,936 | 152,519,788 | 157,660,934 |
| | | | |
Investment in Related Companies | 0 | 0 | 0 | 0 |
Other Companies Investments | 0 | 0 | 0 | 0 |
Lower Value of Investments | 15,474,748 | 15,789,147 | 16,794,827 | 17,113,792 |
Higher Value of Investments (less) | -39,253 | -40,561 | -46,880 | -4,611 |
Long - Term Debtors | 575,444 | 578,183 | 581,940 | 659,027 |
Related Comp. Bills Receivable and Debtors | 0 | 0 | 0 | 0 |
Deferred Taxes | 5,382,179 | 5,421,574 | 7,420,655 | 5,078,906 |
Intangibles | 11,103 | 187,896 | 11,820 | 12,328 |
Amortization (Less) | 0 | 0 | 0 | 0 |
Other | 1,775,092 | 1,607,887 | 2,245,391 | 2507,677 |
Total Other Assets | 23,179,313 | 23,544,126 | 27,007,753 | 25,367,119 |
| | | | |
Total Assets | 185,867,943 | 198,637,230 | 201,537,511 | 211,827,199 |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
As September 30, 2003
LIABILITIES | 30-Sep-03 | 30-Jun-03 | 31-Dic-02 | 30-Sep-02 |
Short -Term Obligation Banks & Financial Inst. | 6,288,165 | 22,415,395 | 23,813,055 | 25,413,949 |
Obligation with Banks & Financial Inst. L/T Portion | 3,337,007 | 1,463,580 | 1,092,515 | 3,000,820 |
Obligations with the Public | 0 | 0 | 0 | 0 |
Obligations with the Public (bonds) | 0 | 0 | 0 | 0 |
Within 1 year Long-term Obligations | 0 | 0 | 0 | 0 |
Payable Dividends | 0 | 0 | 0 | 0 |
Accounts payable | 24,963,083 | 27,135,584 | 25,234,135 | 26,483,113 |
Notes Payable | 175,612 | 230,200 | 430,032 | 2,217,612 |
Sundry Creditors | 1,036,741 | 1,301,855 | 1,546,525 | 2,115,558 |
Related Co. Notes and Accounts Payable | 3,649,793 | 6,996,500 | 2,265,479 | 3,192,495 |
Provisions | 622,639 | 379,304 | 1,364,800 | 5,122,544 |
Withholdings | 366,942 | 416,520 | 656,327 | 491,038 |
Income Tax | 68,498 | 92,529 | 197,337 | 279,237 |
Income Received in Advance | 793,164 | 839,783 | 886,210 | 924,532 |
Deferred Taxes | 222,005 | 168,979 | 16,761 | 0 |
Other Current Liabilities | 1,591 | 1,593 | 1,611 | 1,637 |
Total Current Liabilities | 41,525,240 | 61,441,822 | 57,504,787 | 69,242,535 |
Obligations with Banks & Financial Inst. | 19,754,311 | 7,768,705 | 8,450,421 | 8,701,704 |
Obligations with the Public (bonds) | 0 | 0 | 0 | 0 |
Notes Payable | 0 | 0 | 1,356,667 | 11,215 |
Sundry Creditors | 2,427,058 | 2,555,358 | 2,763,333 | 2,559,330 |
Related Co. Notes and Account Payable. | 17,221,289 | 17,747,614 | 17,465,487 | 17,931,505 |
Provisions | 0 | 0 | 0 | 0 |
Other Long -Term Current Liabilities | 3,767,529 | 4,198,912 | 4,799,737 | 5,316,072 |
Total Long -Term Liabilities | 43,170,187 | 32,270,589 | 34,835,645 | 34,519,826 |
Minority Interest | 21,595 | 72,756 | 80,249 | 81,715 |
Paid-in Capital | 55,873,978 | 55,928,852 | 56,544,466 | 55,819,732 |
Capital Revaluation Reserves | 670,488 | 615,229 | 0 | 725,657 |
Share premium | 28,921,788 | 28,922,102 | 28,921,788 | 28,922,259 |
Other Reserves | 0 | 0 | 0 | 0 |
Develop Period Accumulated Deficit (less) | -928,294 | 1,044,833 | 2,437,827 | 3,706,9567 |
Retained Earnings | 16,612,961 | 18,340,047 | 21,212,749 | 18,808,508 |
Future Dividends Reserves | 0 | 0 | 0 | 0 |
Accumulated Profits | 21,212,749 | 21,212,980 | 22,831,755 | 22,832,012 |
Accumulated Losses (less) | 0 | 0 | 0 | 0 |
Profit Loss of the Period | -4,599,788 | -2,872,933 | -1,619,006 | -4,023,504 |
Interim Dividends (less) | 0 | 0 | 0 | 0 |
Total Equity | 101,150,921 | 104,852,063 | 109,116,830 | 107,983,123 |
Total Liabilities | 185,867,943 | 198,637,230 | 201,537,511 | 211,827,199 |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
As September 30, 2003
INCOME STATEMENT | 30-Sep-03 | 30-Jun-03 | 31-Dic-02 | 30-Sep-02 |
| | | | |
Trading Income | 95,036,633 | 62,637,658 | 123,811,679 | 90,439,966 |
Operating costs | -73,793,666 | -48,350,216 | -97,744,397 | -71,168,285 |
Trading Margin | 21,242,967 | 14,287,442 | 26,067,282 | 19,271,681 |
Adm. and Sales Expenses | -23,933,077 | -15,721,903 | -33,547,540 | -23,337,884 |
Operating Results | -2,690,110 | -1,434,461 | -7,480,258 | -4,066,203 |
Financial Income | 62,940 | 51,322 | 143,713 | 136,242 |
Related Co. Invest. Profits | 0 | 0 | 0 | 0 |
Other non-operating income | 1,033,201 | 813,564 | 2,404,274 | 405,842 |
Related Comp. Invest. Losses | -1,537 | 0 | 0 | 0 |
Lower Value Invest. Amortization | -1,762,375 | -1,447,982 | -1,279,543 | -959,451 |
Financial Expenses | -2,370,121 | -1,837,780 | -4,831,006 | -3,580,178 |
Other non-operating expenses | -226,567 | -33,626 | -1,095,431 | -1,119,786 |
Price-level restatement | 353,440 | 221,069 | -493,508 | 270,220 |
Exchange rate differences | 0 | -246,290 | 5,343,544 | 355,886 |
Non-Trading Income | -2,911,019 | -2,479,723 | 192,043 | -4,491,225 |
Profit Before Tax | -5,601,129 | -3,914,184 | -7,288,215 | -8,557,428 |
Income Tax | 181,195 | 225,365 | 5,658,851 | 4,529,197 |
Consolidated (Loss) Profit | -5,419,934 | -3,688,819 | -1,629,364 | -4,028,231 |
Minority Interest | 6,390 | 6,307 | 5,560 | 4,692 |
Net (Loss) Profit | -5,413,544 | -3,682,512 | -1,623,804 | -4,023,539 |
Higher Value Invest. Amortization | 813,756 | 809,579 | 4,798 | 35 |
Profits (Loss) of the Period | -4,599,788 | -2,872,933 | -1,619,006 | -4,023,504 |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
As September 30, 2003
FINANCIAL RATIOS | 30-Sep-03 | 30-Jun-03 | 31-Dec-02 | 30-Sep-02 |
Number of Shares | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 |
Per Share Profit ($) | -3.65 | -2.28 | -1.28 | -3.19 |
Book Value ($) | 80.16 | 83.09 | 86.47 | 85.58 |