UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
__________________________________
Form 6-K
__________________________________
REPORT OF FOREIGN PRIVATE ISSUER PURSUANT TO RULES 13a-16 OR
15d-16 UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of March 31, 2005
Commission file number: 1-14616
__________________________________________________
SUPERMERCADOS UNIMARC S.A.
(UNIMARC SUPERMARKETS, INC.)
(Translation of registrant's name into English)
Avda. Presidente Eduardo Frei Montalva Nro.1380 - 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-------------
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 three months ended March 31, 2005, as filed with the Chilean Securities and Insurance Supervisor.
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: May 04 2005 By: Victor Cantillano Vergara Principal Financial Officer
| | mm | dd | yr | mm | dd | yr |
| | 03 | 31 | 2005 | 03 | 31 | 2004 |
ASSETS | NOTE NUMBER | CURRENT | PREVIOUS |
5.11.00.00 TOTAL CURRENT ASSETS | | 20,381,010 | 28,538,274 |
5.11.10.10 Available | | 416,026 | 412,799 |
5.11.10.20 Time deposits | | | |
5.11.10.30 Negotiable securities (net) | | | |
5.11.10.40 Debtors from sales (net) | 5 | 1,776,301 | 1,408,447 |
5.11.10.50 Notes receivable (net) | 5 | 1,523,301 | 1,778,051 |
5.11.10.60 Sundry debtors (net) | 5 | 471,386 | 232,624 |
5.11.10.70 Related companies bills receivable and debtors | 6 | 4,507,445 | 10,256,981 |
5.11.10.80 Inventories (net) | 7 | 10,279,319 | 12,359,135 |
5.11.10.90 Recoverable taxes | | 486,559 | 859,950 |
5.11.20.10 Prepaid expenses | 28 | 805,858 | 808,262 |
5.11.20.20 Deferred taxes | | | |
5.11.20.30 Other current assets | 9 | 114,815 | 422,025 |
5.11.20.40 Leasing contracts (net) | | | |
5.11.20.50 Assets for leasing (net) | | | |
5.12.00.00 TOTAL FIXED ASSETS | 10 | 125,795,788 | 132,026,573 |
5.12.10.00 Land | 10 | 38,850,212 | 39,707,360 |
5.12.20.00 Constructions and infrastructure works | 10 | 53,323,828 | 57,615,147 |
5.12.30.00 Machinery and equipment | 10 | 23,288,708 | 22,731,061 |
5.12.40.00 Other fixed assets | 10 | 37,498,973 | 36,266,440 |
5.12.50.00 Higher value due to technical revaluation of fixed assets | | | |
5.12.60.00 Depreciation (less) | 10 | (27,165,933) | (24,293,435) |
5.13.00.00 TOTAL OTHER ASSETS | | 24,190,876 | 23,752,614 |
5.13.10.10 Investments in related companies | | 2,676 | 1,203 |
5.13.10.20 Investments in other companies | | | |
5.13.10.30 Lower value of investments | 12 | 13,795,693 | 15,067,052 |
5.13.10.40 Higher value of investments (less) | 12 | (33,333) | (37,670) |
5.13.10.50 Long-term debtors | 5 | 519,302 | 536,179 |
5.13.10.60 Long-term related companies bills receivable and debtors | | | |
5.13.10.65 Long-term deferred taxes | 8 | 8,480,780 | 6,672,039 |
5.13.10.70 Intangible | | 10,353 | 10,891 |
5.13.10.80 Amortization (less) | | | |
5.13.10.90 Other | 13 | 1,415,405 | 1,502,920 |
5.13.20.10 Long-term leasing contracts (net) | | | |
5.10.00.00 TOTAL ASSETS | | 170,367,674 | 184,317,461 |
| | mm | dd | yr | mm | dd | yr |
| | 03 | 31 | 2005 | 03 | 31 | 2004 |
LIABILITIES | NOTE NUMBER | CURRENT | PREVIOUS |
5.21.00.00 TOTAL CURRENT LIABILITIES | | 44,369,809 | 47,096,436 |
5.21.10.10 Short-term bank and financial institutions obligations | 14 | 6,994,503 | 4,548,905 |
5.21.10.20 Long-term-short-term portion bank and financial institutions obligations | 14 | 3,729,580 | 3,579,797 |
5.21.10.30 Obligations with the public (Promissory notes) | | | |
5.21.10.40 Obligations with the public-short-term portion (bonds) | | | |
5.21.10.50 Long-term obligations with maturity within one year | | | |
5.21.10.60 Payable dividends | | | |
5.21.10.70 Accounts payable | 27 | 18,586,500 | 25,225,608 |
5.21.10.80 Notes payable | | 114,387 | 179,087 |
5.21.10.90 Sundry creditors | 29 | 1,376,221 | 1,224,747 |
5.21.20.10 A related company notes and accounts payable | 6 | 11,756,061 | 10,383,430 |
5.21.20.20 Provisions | 16 | 773,352 | 451,959 |
5.21.20.30 Withholdings | | 511,174 | 398,729 |
5.21.20.40 Income tax | | | 167,874 |
5.21.20.50 Income received in advance | 17 | 442,963 | 755,965 |
5.21.20.60 Deferred taxes | 8 | 85,068 | 180,335 |
5.21.20.70 Other current liabilities | | | |
5.22.00.00 TOTAL LONG-TERM LIABILITIES | | 36,644,269 | 39,693,672 |
5.22.10.00 Bank and financial institutions obligations | 15 | 13,366,000 | 17,200,246 |
5.22.20.00 Long-term obligations with the public (bonds) | | | |
5.22.30.00 Long-term notes payable | | 895,303 | 10,935 |
5.22.40.00 Long-term sundry creditors | 29 | 3,044,321 | 1,897,938 |
5.22.50.00 Long-term related companies note and account payable | 6 | 17,899,015 | 17,371,701 |
5.22.60.00 Long-term provisions | | | |
5.22.70.00 Deferred taxes long-term | 8 | | |
5.22.80.00 Others long-term liabilities | 17 | 1,439,630 | 3,212,852 |
5.23.00.00 MINORITY INTEREST | 18 | 20,522 | 20,794 |
5.24.00.00 TOTAL EQUITY | | 89,333,074 | 97,506,559 |
5.24.10.00 Paid-in capital | 19 | 57,843,536 | 57,674,238 |
5.24.20.00 Capital revaluation reserves | 19 | (462,748) | (288,372) |
5.24.30.00 Share premium | 19 | 29,349,556 | 29,352,154 |
5.24.40.00 Other reserves | 19 | (5,144,412) | (3,131,456) |
5.24.50.00 Retained earnings (addition of codes 5.24.51.00 to 5.24.56.00) | 19 | 7,747,142 | 13,899,995 |
5.24.51.00 Reserves for future dividends | | | |
5.24.52.00 Retained earnings | 19 | 10,147,662 | 17,207,273 |
5.24.53.00 Accumulated losses (less) | | | |
5.24.54.00 Profits (losses) of the period | 19 | (2,400,520) | (3,307,278) |
5.24.55.00 Interim dividend (less) | | | |
5.24.56.00 Development period accumulated deficit | | | |
5.20.00.00 TOTAL LIABILITIES | | 170,367,674 | 184,317,461 |
| | mm | dd | yr | mm | dd | yr |
| | 03 | 31 | 2005 | 03 | 31 | 2004 |
INCOME STATEMENT | NOTE NUMBER | CURRENT | PREVIOUS |
5.31.11.00 OPERATING PROFIT OR LOSS | | (1,532,475) | (1,281,236) |
5.31.11.10 TRADING MARGIN | | 5,532,487 | 6,605,286 |
5.31.11.11 Trading income | | 25,352,733 | 29,171,187 |
5.31.11.12 Operating cost (less) | | (19,820,246) | (22,565,901) |
5.31.11.20 Administration and sales expenses (less) | | (7,064,962) | (7,886,522) |
5.31.12.00 NON-TRADING INCOME | | (1,369,542) | (1,966,119) |
5.31.12.10 Financial income | | 1,982 | 23,767 |
5.31.12.20 Related companies investments profits | | 910 | 2 |
5.31.12.30 Other non-trading income | 20 | 173,532 | 578,521 |
5.31.12.40 Related companies investments losses (less) | | | |
5.31.12.50 Amortization lower value of the investment (less) | 12 | (318,983) | (318,976) |
5.31.12.60 Financial expenses (less) | | (971,276) | (878,114) |
5.31.12.70 Other non-operating expenses (less) | 20 | (5,744) | (1,078,658) |
5.31.12.80 Price-level restatement | 21 | (155,867) | (222,960) |
5.31.12.90 Exchange rate differences | 22 | (94,096) | (69,701) |
5.31.10.00 Profit before income tax and extraordinary items | | (2,902,017) | (3,247,355) |
5.31.20.00 Income tax | 8 | 499,263 | (62,801) |
5.31.30.00 Extraordinary items | | | |
5.31.40.00 Profit (loss) before deduction of minority interest | | (2,402,754) | (3,310,156) |
5.31.50.00 Minority interest | | 1,151 | 1,793 |
5.31.00.00 NET PROFIT (LOSS) | | (2,401,603) | (3,308,363) |
5.32.00.00 Amortization of higher value of investments | 12 | 1,083 | 1,085 |
5.30.00.00 PROFIT (LOSS) OF THE BUSINESS YEAR | | (2,400,520) | (3,307,278) |
CASH FLOW STATEMENT - DIRECT |
| | mm | dd | yr | mm | dd | yr |
| | 03 | 31 | 2005 | 03 | 31 | 2004 |
CASH FLOW STATEMENT - DIRECT | NOTE NUMBER | CURRENT | PREVIOUS |
5.41.11.00 NET FLOW ORIGINATED BY ACTIVITIES OF THE OPERATION | | (5,141,231) | (3,523,263) |
5.41.11.10 Collection from debtors from sales | | 61,173,362 | 35,054,354 |
5.41.11.20 Financial income received | | 450,678 | 11,467 |
5.41.11.30 Dividends and other distributions received | | | |
5.41.11.40 Other income received | | 117,657 | 57,982 |
5.41.11.50 Payments to suppliers and personnel (less) | | (64,678,672) | (36,199,219) |
5.41.11.60 Paid interest (less) | | (1,335,333) | (788,737) |
5.41.11.70 Paid income tax (less) | | (6,153) | (319,035) |
5.41.11.80 Other paid expenses (less) | | (22,706) | (1,083,403) |
5.41.11.90 Paid Value Added Tax and other similar (less) | | (840,064) | (256,672) |
5.41.12.00 NET FLOW ORIGINATED BY FINANCING ACTIVITIES | | 3,491,678 | 1,520,611 |
5.41.12.05 Placement of cash shares | | | |
5.41.12.10 Loans obtained | | 6,766,931 | 3,740,920 |
5.41.12.15 Obligations with the public | | | |
5.41.12.20 Loans verified by documentary evidence with related companies | | | |
5.41.12.25 Other loans obtained from related companies | | 670,738 | 3,091,210 |
5.41.12.30 Other sources of financing | | (5,896) | |
5.41.12.35 Payment of Dividends (less) | | | |
5.41.12.40 Distribution of capital (less) | | | |
5.41.12.45 Payment of loans (less) | | (3,925,014) | (5,311,519) |
5.41.12.50 Payment of obligations with the public (less) | | (15,081) | |
5.41.12.55 Payment of loans verified by document evidence of related Co. (less) | | | |
5.41.12.60 Payment of other loans of related companies (less) | | | |
5.41.12.65 Payment of expenses due to issuance and placing of shares (less) | | | |
5.41.12.70 Payment of expenses due to issuance and placing of obligation with public (less) | | | |
5.41.12.75 Other disbursement due to financing (less) | | | |
5.41.13.00 NET FLOW ORIGINATED BY INVESTMENT ACTIVITIES | | 95,581 | 1,396,104 |
5.41.13.05 Sale of Fixed Assets | | 112,574 | 3,242,784 |
5.41.13.10 Sale of permanent investments | | | |
5.41.13.15 Sale other investments | | | |
5.41.13.20 Collection of loans verified by documentary evidence to related Co. | | | |
5.41.13.25 Collection of other loans to related companies | | | |
5.41.13.30 Other investment income | | | |
5.41.13.35 Addition of fixed assets (less) | | (16,993) | (1,825,749) |
5.41.13.40 Payment of capitalized interest (less) | | | |
5.41.13.45 Permanent investments (less) | | | (20,931) |
5.41.13.50 Investments on financial instruments (less) | | | |
5.41.13.55 Loans verified by documentary evidence to related companies (less) | | | |
5.41.13.60 Other loans to related companies (less) | | | |
5.41.13.65 Other investment disbursements (less) | | | |
5.41.10.00 TOTAL NET FLOW OF THE PERIOD | | (1,553,972) | (606,548) |
5.41.20.00 EFFECT OF THE INFLATION OVER CASH AND CASH EQUIVALENT | | (15,990) | 4,410 |
5.41.00.00 CASH AND CASH EQUIVALENT NET VARIATION | | (1,569,962) | (602,138) |
5.42.00.00 CASH AND CASH EQUIVALENT OPENING BALANCE | | 1,985,888 | 1,014,836 |
5.40.00.00 CASH AND CASH EQUIVALENT CLOSING BALANCE | | 415,926 | 412,698 |
FLOW - RESULT CONCILIATION |
| | mm | dd | yr | mm | dd | yr |
| | 03 | 31 | 2005 | 03 | 31 | 2004 |
FLOW - RESULT CONCILIATION | NOTE NUMBER | CURRENT | PREVIOUS |
5.50.10.00 Profits (loss) of the period | | (2,400,520) | (3,307,278) |
5.50.20.00 Profit or loss from disposal of assets | | | 570,904 |
5.50.20.10 (Profits) Loss from disposal of fixed assets | | | (501,551) |
5.50.20.20 Profits on investments sale (less) | | | |
5.50.20.30 Loss on investments sale | | | 1,072,455 |
5.50.20.40 (Profits) Loss on other assets sale | | | |
5.50.30.00 Charges (credits) to profit or loss that do not represent cash flow | | 1,191,161 | 1,715,770 |
5.50.30.05 Depreciation of the period | | 1,198,622 | 1,394,927 |
5.50.30.10 Amortization of intangible | | | |
5.50.30.15 Penalties and provisions | | (437,496) | (75,688) |
5.50.30.20 Profits accrued from investments in Related Companies (less) | | (910) | (2) |
5.50.30.25 Loss accrued on investments in related companies | | | |
5.50.30.30 Amortization of lower value of investment | | 319,983 | 318,976 |
5.50.30.35 Amortization of higher value of investments (less) | | (1,083) | (1,085) |
5.50.30.40 Net Price-Level restatement | | 155,867 | 222,960 |
5.50.30.45 Net exchange rate gains/losses | | 94,096 | 69,701 |
5.50.30.50 Other credits to profit or loss that do not represent cash flow (less) | | (136,918) | (216,260) |
5.50.30.55 Other charges to results that do not represent cash flow | | | 2,241 |
5.50.40.00 Variation of Assets that do affect cash flow (increases) decreases | | 813,639 | (605,337) |
5.50.40.10 Debtors from sales | | 119,976 | 46,774 |
5.50.40.20 Inventories | | 91,560 | (576,890) |
5.50.40.30 Other assets | | 602,103 | (75,221) |
5.50.50.00 Liabilities variations that do affect cash flow increases (diminishes) | | (4,744,360) | (1,895,529) |
5.50.50.10 Accounts payable related to operating results | | (4,635,951) | (14,590) |
5.50.50.20 Payable interest | | | (1,195,355) |
5.50.50.30 Payable income tax (net) | | (15,046) | 10,464 |
5.50.50.40 Other accounts payable related with non-trading income | | (93,275) | (64,355) |
5.50.50.50 Payable V.A.T. And other similar (net) | | (88) | (631,693) |
5.50.60.00 Minority Interest Profits (loss) | | (1,151) | (1,793) |
5.50.00.00 NET FLOW ORIGINATED BY ACTIVITIES OF THE OPERATION | | (5,141,231) | (3,523,263) |
01. REGISTRATION WITH THE SECURITIES REGISTER |
On April 12, 1993, theSuperintendencia de Valores y Seguros de Chile, - Chilean Securities and Insurance Supervisor -, registered the Company Supermercados Unimarc S.A., under Number 447. In this way the Company be subjected to the control of this Supervisor.
02. ACCOUNTING CRITERIA APPLIED |
(a) Accounting Period
The financial statements of the Parent Company and its subsidiaries cover the three-months comprised between January 01 and March 31, 2005 and 2004.
(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 Chilean Securities and Insurance Supervisor. Should any discrepancies occur, the regulations instructed by the Supervisor would prevail over the former ones.
(c) Bases of Presentation
For comparative purposes, the financial statements as of March 31, 2004 are presented updated by 2.2%. 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 March 31, 2005. Estimations were made using the consumer price index informed by theInstituto Nacional de Estadisticas, National Institute of Statistics, namely -0.8% and -0.5% for the periods ended on March 31, 2005 and 2004 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 March 31, 2005 and 2004 are shown valued in domestic currency, according to the following rates of exchange in force at the end of each accounting period:
| 2005 | 2004 |
| (Chilean Pesos) |
Unidad de Fomento | 17,198.78 | 16,820.00 |
U.S. Dollar | 585.93 | 616.41 |
Argentinean Peso | 200.833 | 215.679 |
(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 March 31, 2005 and 2004 the provisions for debtors from sales and notes receivable for a total amount of ThCh$750,064, and ThCh$494,651 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 Nro.33 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 lease
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 March 31, 2005 and 2004, the investments kept in foreign subsidiaries were valued according to the provisions indicated in the Technical Bulletin No. 64 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 company's 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 Nro.1358 issued by theChilean Securities and Insurance Supervisors, 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 Number 60 of theColegio de Contadores de Chile A.G. and to the circular letter Number 1466 of theChilean Securities and Insurance Supervisors.
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 Company's 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.
(p) Concession contract of Supermercados Hipermarc S.A.
The concession contract subscribed by the Argentine filial Supermercados Hipermarc S.A. has been given the treatment of liabilities non monetary, according to the instructions imparted by the Chilean Securities and Insurance Supervisor. Consequently to it, and to conservative politicians of the administration of the society, it remembered to make a provision on said liabilities, qualified of eventual contingent.
02. ACCOUNTING CRITERIA APPLIED (Cont.) Companies included in the consolidation |
| | Percentage of Participation |
Taxpayer | Company Name | 03-31-2005 | 03-31-2004 |
Number | | Direct | Indirect | Total | Total |
79.960.220-2 | Compania 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 |
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 | 99.6000 | 99.6000 | 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 | 100.0000 | 100.0000 | 9.9000 |
O-E | Supermercados Hipermarc S.A. | 0.0000 | 99.9990 | 99.9990 | 99.9990 |
79.785.340-2 | Unimarc Organizacion y Servicios S.A. | 99.9562 | 0.0000 | 99.9562 | 99.9549 |
96.800.910-9 | Publicidad y Promociones Unimarc S.A. | 0.0000 | 100.0000 | 100.0000 | 100.0000 |
96.799.180-5 | Inmobiliaria de Supermercados S.A. | 0.0000 | 99.9990 | 99.9990 | 99.9990 |
96.785.510-3 | Inmobiliaria y Constructora S.A. | 0.0000 | 0.0000 | 0.0000 | 51.0800 |
88.627.400-9 | Unimarc Abastecimientos S.A. | 0.3300 | 99.6700 | 100.0000 | 100.0000 |
During the three-months period comprised between January 1 and March 31, 2005, there have been the following changes in the application of accounting principles when is compared with the previous period.
Depreciation of fixed assets
In agreement with the nature of the assets, antiquity, operational conditions, and current state of them, has been proceeded to a change in the countable estimate, in the life useful residual technique of a group of fixed assets, Machinery's and Equipment's, what is translated in a smaller charge to the results of this exercise by an amount of ThCh$701,415 (historical figures), as of December 31, 2004.
To the date of closing of these financial states, other countable changes don't exist.
04. NEGOTIABLE SECURITIES |
As of March 31, 2005 and 2004, 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 |
| 03-31-2005 | 03-31-2004 |
| | |
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 (Net) |
| 03-31-2005 | 03-31-2004 | 03-31-2005 | 03-31-2004 | 03-31-2005 | 03-31-2004 | 03-31-2005 | 03-31-2004 |
Debtors from sales | 1,776,301 | 1,408,447 | 0 | 0 | 1,776,301 | 1,776,301 | 1,408,447 | 0 | 0 |
Estimation of bad debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Notes receivable | 1,523,301 | 1,778,051 | 0 | 0 | 1,523,301 | 1,523,301 | 1,778,051 | 0 | 0 |
Estimation of bad debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry debtors | 471,386 | 232,624 | 0 | 0 | 471,386 | 471,386 | 232,624 | 519,302 | 536,179 |
| Total long-term Debtors | 519,302 | 536,179 |
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 |
03-31-2005 | 03-31-2004 | 03-31-2005 | 03-31-2004 |
88.541.600-4 | Inversiones Errazuriz Ltda. | 4,323,852 | 10,255,860 | 0 | 0 |
0-E | Multideal | 725 | 733 | 0 | 0 |
0-E | Caucho S.A. | 47 | 0 | 0 | 0 |
0-E | Puerta Grande | 103,488 | 0 | 0 | 0 |
96.680.010-0 | Mercantil Cidef S.A. | 0 | 0 | 0 | 0 |
0-E | Capillitas | 0 | 0 | 0 | 0 |
94.510.000-1 | Renta Nacional Cia Seguros General S.A. | 0 | 388 | 0 | 0 |
96.923.970-1 | Corporacion de Inversiones Cidef S.A. | 0 | 0 | 0 | 0 |
65.229.660-2 | OTIC | 0 | 0 | 0 | 0 |
96.786.870-1 | Administ.Mutuos Hipotec. Mi Casa S.A. | 0 | 0 | 0 | 0 |
88.461.600K | Servicios Integrales S.A. | 0 | 0 | 0 | 0 |
99.542.800-8 | Inmobiliaria y Comercial S.A. | 79,056 | 0 | 0 | 0 |
99.548.390-4 | Inmobiliaria Comercial S.A. | 277 | 0 | 0 | 0 |
| 4,507,445 | 10,256,981 | 0 | 0 |
|
Notes and Accounts Receivable |
Taxpayer Number | COMPANY | SHORT-TERM | LONG-TERM |
03-31-2005 | 03-31-2004 | 03-31-2005 | 03-31-2004 |
94.510.000-1 | Renta Nacional Cia. Seguros Grales S.A. | 219,195 | 0 | 0 | 0 |
94.716.000-1 | Renta Nacional Cia. Seguros de Vida S.A. | 550,479 | 348,323 | 16,948,930 | 17,371,701 |
0-E | Unitrade Interamericana | 32,916 | 36,190 | 0 | 0 |
0-E | Puerta Grande | 0 | 122,403 | 0 | 0 |
88.163.300-0 | Inversiones Culenar S.A. | 0 | 2,389,963 | 0 | 0 |
79.809.460-2 | Inmobiliaria y Constructora Nacional S.A. | 0 | 2,981,908 | 0 | 0 |
0-E | Compania Tauro S.A. | 0 | 856,094 | 950,085 | 0 |
96.591.240-1 | Gafonac S.A. | 10,893,354 | 3,648,549 | 0 | 0 |
88.461.600-k | Servicios Integrales S.A. | 24,961 | 0 | 0 | 0 |
93,756,000-1 | Cidef S.A. | 35,156 | 0 | 0 | 0 |
TOTALS | 11,756,061 | 10,383,430 | 17,899,015 | 17,371,701 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | 03-31-2005 | 03-31-2004 |
AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Puerta Grande S.A. | 0-E | Comm. Adm. | Curr. Acct. Receivable | 103,488 | | | |
| 0-E | Comm. Adm. | Curr. Acct. Payable | | | 122,403 | |
Compania Tauro S.A. | 0-E | Comm. Adm. | Curr. Acct. Payable | | | 856,094 | |
Gafonac Ltda. | 78.776.710-9 | Comm. Adm. | Curr. Acct. Receivable | | | 305,302 | |
| 78.776.710-9 | Comm. Adm. | Curr. Acct. Payable | | | 276,277 | |
Agricola Pichilemu S.A. | 78.776.810-5 | Comm. Adm. | Curr. Acct. Receivable | 123,851 | | | |
| 78.776.810-5 | Comm. Adm. | Curr. Acct. Payable | 171,932 | | 106,192 | |
Sociedad Agricola Las Cruces S.A. | 78.791.770-4 | Comm. Adm. | Curr. Acct. Receivable | | | 315,849 | |
| 78.791.770-4 | Comm. Adm. | Curr. Acct. Payable | 230,660 | | 235,702 | |
United Marketing And Sales Chile S.A. | 96.509.820-8 | Comm. Adm. | Curr. Acct. Receivable | 3,708,389 | | 222,763,018 | |
| 96.509.820-8 | Comm. Adm. | Curr. Acct. Payable | 3,897,373 | | 28,871,924 | |
Industria y Forestal Nacional S.A. | 96,524,230-9 | Comm. Adm. | Curr. Acct. Receivable | 6,954,407 | | 154,423 | |
Cidef Comercial S.A. | 79.780.600-5 | Comm. Adm. | Curr. Acct. Receivable | 3,094,399 | | 4,003,240 | |
| 79.780.600-5 | Comm. Adm. | Curr. Acct. Payable | 3,570,473 | | 4,075,699 | |
Fruticola Nacional S.A. | 79.804.350-1 | Shareholder | Curr. Acct. Receivable | | | 3,954,597 | |
| 79.804.350-1 | Shareholder | Debtors from sales | | | 205,951 | 173,068 |
Inmobiliaria y Constructora Nacional S.A. | 79.809.460-2 | Comm. Adm. | Curr. Acct. Receivable | | | 202,778 | |
| 79.809.460-2 | Comm. Adm. | Curr. Acct. Payable | 569,977 | | 2,959,891 | |
Inversiones Financieras S.A. | 79.902.880-8 | Comm. Adm. | Curr. Acct. Receivable | 243,207 | | 1,625,066 | |
| 79.902.880-8 | Comm. Adm. | Curr. Acct. Payable | | | 1,626,651 | |
Inversiones Culenar S.A. | 88.163.300-0 | Comm.Adm. | Curr. Acct. Receivable | 262,000 | | | |
| 88.163.300-0 | Comm.Adm. | Curr. Acct. Payable | 2,559,341 | | | |
| | | | | | | |
| | | | | | | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
| | | | 03-31-2005 | 03-31-2004 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Servicios Integrales S.A. | 88.461.600-K | Comm. Adm. | Curr. Acct. Receivable | 1,169,764 | | | |
| 88.461.600-K | Comm. Adm. | Curr. Acct. payable | 1,178,433 | | | |
Interagro Comercio y Ganado S.A. | 88.486.800-9 | Shareholder | Debtors from sales | | | 163,022 | 136,993 |
| 88.486.800-9 | Shareholder | Curr. Acct. Receivable | | | 1,767,531 | |
| 88.486.800-9 | Shareholder | Curr. Acct. Payable | | | 1,559,041 | |
Inversiones Errazuriz Ltda. | 88.541.600-4 | Comm. Adm. | Curr. Acct. Payable | 200,579 | | 12,202,408 | |
| 88.541.600-4 | Comm. Adm. | Curr. Acct. Receivable | 9,757,229 | | 17,235,588 | |
Renta Seguros Generales S.A. | 94.510.000-1 | Comm. Adm. | Curr. Acct. Receivable | | | 3,814,495 | |
Renta Nacional Cia. Seguros de Vida S.A. | 94.716.000-1 | Shareholder | Curr. Acct. Receivable | 375,766 | | 3,735,255 | |
| 94.716.000-1 | Shareholder | Curr. Acct. Payable | 918,964 | | 519,966 | |
Administradora de Recursos S.A. | 96.799.480-4 | Comm. Adm. | Curr. Acct. Receivable | 608,581 | | | |
UMS S.A. | 96.509.820-8 | Comm. Adm. | Curr. Acct. Receivable | | | | |
| 96.509.820-8 | Comm. Adm. | Invoices payable | 47,361 | 39,799 | 12,652,847 | 10,632,645 |
Infonac S.A. | 96.524.230-9 | Comm. Adm. | Curr. Acct. Receivable | | | | |
| 96.524.230-9 | Comm. Adm. | Curr. Acct. Payable | | | 155,496 | |
Cosayach Nitrato S.A. | 96.538.430-8 | Comm. Adm. | Curr. Acct. Payable | | | | |
Emp Nacional de Pesca S.A. | 96.540.500-3 | Comm. Adm. | Curr. Acct. Receivable | | | | |
Inversiones Pozo Almonte S.A. | 96.542.240-4 | Comm. Adm. | Curr. Acct. Receivable | | | 849,538 | |
| 96.542.240-4 | Comm. Adm. | Curr. Acct. Payable | | | 849,538 | |
Impresos Loma Blanca S.A. | 96.574.110-0 | Comm. Adm. | Curr. Acct. Receivable | 105,919 | | | |
Gafonac S.A. | 96.591.240-1 | Comm. Adm. | Curr. Acct. Receivable | 2,191,874 | | 9,906,004 | |
| 96.591.240-1 | Comm. Adm. | Curr. Acct. Payable | 918,131 | | 25,696,229 | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
| | | | 03-31-2005 | 03-31-2004 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Salmoconcesiones S.A. | 96.603.640-0 | Comm. Adm. | Debtors from sales | 255,077 | | | |
Comercial Cidef S.A. | 96.622.770-2 | Comm. Adm. | Curr. Acct. Payable | | | 96,064 | |
Agricola Paredones S.A. | 96.630.320-4 | Comm. Adm. | Curr. Acct. Receivable | | | 7,019 | |
Pesquera Bahia Coronel S.A. | 96.657.460-7 | Comm. Adm. | Curr. Acct. Receivable | | | 148,006 | |
| 96.657.460-7 | Comm. Adm. | Debtors from sales | | | 148,006 | 124,375 |
Mercantil Cidef S.A. | 96.680.010-0 | Comm. Adm. | Curr. Acct. Receivable | | | 135,165 | |
| 96.680.010-0 | Comm. Adm. | Curr. Acct. Payable | | | 138,231 | |
Servicios de Personal Austral S.A. | 96.797.780-2 | Comm. Adm. | Curr. Acct. Payable | | | | |
Salmones y Pesquera Nacional S.A. | 96.850.700-1 | Comm. Adm. | Curr. Acct. Receivable | | | 171,232 | |
Administradora y Serv.Multifuncional S.A. | 96.879.010-2 | Comm. Adm. | Curr. Acct. Receivable | 127,134 | | | |
| 96.879.010-2 | Comm. Adm. | Curr. Acct. Payable | 228,242 | | | |
Emp.de Gestion y Administracion S.A. | 96.898.490-K | Comm. Adm. | Curr. Acct. Payable | 166,469 | | | |
Administradora de Recursos S.A. | 96.799.480-4 | Comm. Adm. | Curr. Acct. Payable | 298,402 | | | |
| 96.799.480-4 | Comm. Adm. | Curr. Acct. Receivable | 608,581 | | | |
| 96.799.480-4 | Comm. Adm. | Invoices payable | | | | |
Vinedos Errazuriz Ovalle S.A. | 96.822.650-9 | Comm. Adm. | Curr. Acct. Payable | | | 260,700 | |
| 96.822.650-9 | Comm. Adm. | Curr. Acct. Receivable | | | 262,173 | |
Salmones y Pesquera Nacional S.A. | 96.850.700-1 | Comm. Adm. | Curr. Acct. Receivable | | | | |
| 96.850.700-1 | Comm. Adm. | Curr. Acct. Payable | 386,023 | | 169,919 | |
Servicios Multifuncionales S.A. | 96.879.070-6 | Comm. Adm. | Curr. Acct. Receivable | | | | |
| 96.879.070-6 | Comm. Adm. | Curr. Acct. Payable | 216,440 | | | |
| 96.879.070-6 | Comm. Adm. | Invoices payables | | | | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
| | | | 03-31-2005 | 03-31-2004 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Gestion de Servicios e Inversion S.A. | 96.879.080-3 | Comm. Adm. | Curr. Acct. Receivable | | | | |
Adm y Serv Generales S.A. | 96.879.090-0 | Comm. Adm. | Curr. Acct. payables | 190,582 | | | |
Servicios Generales S.A. | 96.913.160-9 | Comm. Adm. | Curr. Acct. Receivable | 167,294 | | 247,794 | |
| 96.913.160-9 | Comm. Adm. | Curr. Acct. Payable | 214,635 | | 247,899 | |
Salmones de Chile S.A. | 96.914.410-7 | Comm. Adm. | Curr. Acct. Receivable | | | 1,753,111 | |
| 96.914.410-7 | Comm. Adm. | Curr. Acct. Payable | | | 1,753,111 | |
Corporacion de Inv. y Des. Financiero Cidef S.A. | 96.923.970-1 | Comm. Adm. | Curr. Acct. Receivable | | | 3,514,271 | |
| 96.923.970-1 | Comm. Adm. | Curr. Acct. Payable | 2,947,998 | | 18,596,501 | |
|
This item, as of March 31, 2005 and 2004, is structured as follows:
Items | 2005 | 2004 |
ThCh$ | ThCh$ |
| | |
Inventories | 10,279,319 | 12,353,490 |
Imports | 0 | 5,645 |
| | |
Total | 10,279,319 | 12,359,135 |
08. DEFERRED TAXES AND INCOME TAXES The accumulated deferred taxes, calculated according to like they are explained in the note 2 (m), ascending to an amount of active net of ThCh$8,395,712 at March 31, 2005, and ThCh$6,491,704 of active net at March 31, 2004, and they correspond to the next included detail: |
08. DEFERRED TAXES AND INCOME TAXES (Cont.) Deferred Taxes |
ITEMS | 03-31-2005 | 03-31-2004 |
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 | 100.321 | 58,1601 | 0 | 0 | 71,689 | 54,970 | 0 | 0 |
Anticipated income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Holidays provisions | 40,468 | 0 | 0 | 0 | 5,422 | 1.146 | 0 | 0 |
Intangibles amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Assets in leasing | 5.142 | 20.568 | 0 | 0 | 3,682 | 14,729 | 23,382 | 0 |
Manufacturing expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed assets depreciation | 84,161 | 336,646 | 273,355 | 1,051,938 | 0 | 0 | 259,427 | 962.347 |
Severance pay based on years of service | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other events | 6,668 | 34,858 | 0 | 163.772 | 6,598 | 24,518 | 0 | 0 |
Tax losses of the period | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated tax losses | 1,870 | 9.000.940 | 0 | 0 | 30,374 | 7,364,738 | 0 | 0 |
Profit from leaseback difference | 61,330 | 245,318 | 0 | 0 | 62,437 | 249,747 | 0 | 0 |
Prepaid expenses | 0 | 0 | 111,673 | 0 | 0 | 0 | 86,259 | 3.646 |
Provision of judgement | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | 0 | 0 | 0 | 0 | 8.531 | 0 | 0 | 71,816 |
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 | 299,960 | 9,696,490 | 385,028 | 1.215.710 | 292,177 | 7,709,848 | 369,068 | 1,037,809 |
08. DEFERRED TAXES AND INCOME TAXES (Cont.) Income Tax |
Items | 03-31-2005 | 03-31-2004 |
| | |
Current tax expenses (tax provision) | 0 | 0 |
Tax expenses adjustment | 0 | 0 |
Effect by assets or liabilities due to deferred tax of period | 166,195 | 1,852,027 |
Tax benefits due to tax losses | 333,068 | -371,290 |
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 | 499,263 | -62,801 |
As of March 31, 2005 and 2004, the following concepts are presented under this item:
Items | 2005 | 2004 |
ThCh$ | ThCh$ |
| | |
Balance receivable (Argentina) | | |
Leasing and Insurance deferred VAT | 42,199 | 16,081 |
Other | 72,616 | 77,428 |
Deposits | 0 | 316,195 |
Customer Duty | 0 | 12,321 |
| | |
Total | 114,815 | 422,025 |
Fixed Assets, as of March 31, 2005 and 2004, include the following balances, the information of which is presented below:
Fixed Assets
ITEMS | 2005 M$ | 2004 M$ |
Fixed Assets | Accumulated Depreciation | Total Fixed Assets (net) | Fixed Assets | Accumulated Depreciation | Total Fixed Assets (net) |
| | | | | | |
Land | 38,850,212 | | 38,850,212 | 39,707,360 | | 39,707,360 |
Construction and infrastructure works | 53,323,827 | (7,334,789) | 45,989,038 | 57,615,147 | (6,084,701) | 51,530,446 |
Machinery and Equipment's equipment | 23,288,708 | (9,225,839) | 14,062,869 | 22,731,061 | (9,613,165) | 13,117,896 |
| | | | | | |
Other Fixed Assets | | | | | | |
Furniture and Fixtures | 4,290,363 | (3,187,521) | 1,102,842 | 4,375,265 | (2,322,449) | 2,052,816 |
Facilities | 10,041,542 | (4,898,807) | 5,142,735 | 10,538,592 | (4,268,047) | 6,270,545 |
Works in progress | 1,911,985 | 0 | 1,911,985 | 1,826,984 | 0 | 1,826,984 |
Assets in Leasing | 21,255,084 | (2,518,977) | 18,736.107 | 19,525,599 | (2,005,073) | 17,520,526 |
Sub-totals | 37,498,974 | (10,605,305) | 26,893,669 | 36,266,440 | (8,595,569) | 27,670,871 |
Totals | 152,961,721 | (27,165,933) | 125,795,788 | 156,320,008 | (24,293,435) | 132,026,573 |
Assets in Leasing
Leasing Company | Assets | Amount ThCh$ | Share | Maturity Date | Interest Rate |
Corp. Vida S.A. | SM La Reina | 1,557,020 | 162 | 06-06-18 | UF+TIP |
Hewlett Packard S.A. | Computational Equipment | 125,037 | 6 | 10-04-05 | US$+TIP |
Renta Nac. Cia. Seg. Vida S.A. | SM La Florida | 16,313,399 | 248 | 05-12-25 | UF+TIP |
Telmex | Supermercados | 17,226,460 | 62 | 01-01-10 | US$+TIP |
Deferred Profit Lease Back | SM La Florida | (1,803,809) | | | |
| | | | | |
Totals | | 18,736,107 | | | |
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 |
03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 |
65.229.660-2 | Organ. Tecnico Intermedio capacitacion | Chile | Ch$ | 0 | 42.0000 | 42.0000 | 6,372 | 2,863 | (2,167) | 5 | (910) | 347 | 2,676 | 1,203 | 0 | 0 | 2,676 | 1,203 |
TOTAL | | | | | | | | | 2,676 | 1,203 | 0 | 0 | 2,676 | 1,203 |
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 company's 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 ISSA financial statements the fixed assets are included at their original value, without considering the expert's 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$7,634,664. (historic figure).
3) Lower value of Unimarc Abastecimientos S.A.
This subsidiary was acquired in August 1998. At that date, its firm name was Inversion Nacional S.A. and subsequently it was modified to the present Unimarc Abastecimientos S.A. Currently, this company operates as a warehouse of merchandise to be sold in the supermarkets.
The breakdown of this item is the following:
Lower Value |
TAXPAYER NUMBER | COMPANY | 03-31-2005 | 03-31-2004 |
AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE | AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE |
| | | | | |
0-E | Supermercados Hipermarc S.A. | 181,594 | 7,337,707 | 181,609 | 8,064,796 |
96.799.180-5 | Inmobiliaria de Supermercados S.A. | 115,106 | 5,256,498 | 115,116 | 5,717,427 |
88.627.400-9 | Unimarc Abastecimientos S.A. | 21,614 | 1,152,733 | 21,615 | 1,239,299 |
88.461.600-k | Servicios Integrales S.A. | 0 | 0 | 0 | 0 |
87.678.300-2 | Comercial S.M. Rancagua S.A. | 669 | 48,755 | 600 | 45,530 |
96.621.750-2 | Inmobiliaria Las Tranqueras S.A. | 0 | 0 | 36 | 0 |
96.629.940-1 | Transportes Santa Maria S.A. | 0 | 0 | 0 | 0 |
Total | 318,983 | 13,795,693 | 318,976 | 15,067,052 |
Higher Value |
|
TAXPAYER NUMBER | COMPANY | 03-31-2005 | 03-31-2004 |
AMORTIZED AMOUNT IN THE PERIOD | Higher Value Balance | AMORTIZED AMOUNT IN THE PERIOD | Higher Value Balance |
86.360.500-8 | Adm. de Supermercados S.A. | 1,083 | 33,333 | 1,085 | 37,670 |
| TOTAL | 1,083 | 33,333 | 1,085 | 37,670 |
Other Long Term Assets
As of March 31, 2005 and 2004, the amounts invested in the acquisition and start-up of new computational systems and others are presented under this item, according to the following breakdown:
Items | 2005 | 2004 |
ThCh$ | ThCh$ |
| | |
Warranties | 270,309 | 264,841 |
Computational system project | 106,143 | 423,793 |
Other Taxes to be recovered from Subsidiary in Argentina | 798,773 | 601,912 |
Other long term assets | 240,177 | 212,374 |
| | |
Total | 1,415,402 | 1,502,920 |
- 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 March 31, 2005 and 2004, 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 |
03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 | 03-31-05 | 03-31-04 |
Short Term (code 5.21.10.10) | | | | | | | | | | | | |
97.041.000-7 | Bank Boston | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | Banco do Brasil | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 698.242 | 698.735 | 0 | 0 | 698.242 | 698.735 |
97.036.000-K | Banco Santander Santiago | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.081.098 | 0 | 1.081.098 |
97.051.000-1 | Banco del Desarrollo | 6.256.115 | 2.570.943 | 0 | 0 | 0 | 0 | 0 | 162.791 | 0 | 0 | 0 | 0 | 6.256.115 | 2.733.734 |
97.032.000-8 | Bhif | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
96.621.750-2 | Lloyds Bank | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.018.000-1 | Scotiabank Sud Americano | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.146 | 0 | 0 | 0 | 40.146 | 0 |
96.621.750-2 | Hispanoamericano | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0-E | Export Import Bank | 0 | 35.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.338 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| TOTALS | 6.256.115 | 2.606.281 | 0 | 0 | 0 | 0 | 0 | 162.791 | 738.388 | 698.735 | 0 | 1.081.098 | 6.994.503 | 4.548.905 |
| Debt capital amount | 6.244.387 | 2.601.808 | 0 | 0 | 0 | 0 | 0 | 162.791 | 737.479 | 697.225 | 0 | 1.079.838 | 6.981.866 | 4.541.662 |
| Avg. Annual Interest Rate | 4.5 | 9.0 | | | | | | | 6.5 | 9.0 | | | | |
Long Term (Code 5,21,10,20) | | | | | | | | | | | | | | |
97.032.000-8 | Corp Banca | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 553.744 | 532.919 | 0 | 0 | 553.744 | 532.919 |
0-E | KfW | 455.088 | 361.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 455.088 | 361.083 |
0-E | Export-Import Bank | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
0-E | Societe Generale | 0 | 0 | 0 | 0 | 0 | 0 | 130.696 | 70.966 | 0 | 0 | 0 | 0 | 130.696 | 70.966 |
97.018.000-1 | Scotiabank Sud Americano | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.210 | 0 | 0 | 0 | 45.210 |
97.041.000-7 | Bank Boston | 2.380.128 | 2.569.619 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.380.128 | 2.569.619 |
97.032.000-8 | BBVA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
97.036.000-K | Santander Santiago | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 209.924 | 0 | 209.924 | 0 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| TOTALS | 2.835.216 | 2.930.702 | 0 | 0 | 0 | 0 | 130.696 | 70.966 | 553.744 | 578.129 | 209.924 | 0 | 3.729.580 | 3.579.797 |
| Debt capital amount | 2.784.530 | 2.869.106 | 0 | 0 | 0 | 0 | 110.317 | 61.665 | 539.856 | 560.819 | 204.500 | 0 | 3.639.203 | 3.491.590 |
| Avg. Annual Interest Rate | 4.5 | 6.5 | | | | | 14.5 | | 8.1 | 8.0 | | | | |
| | | | | | | | | | | | | | | |
| Percentage of obligations in foreign currency (%) | 85.99 | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Percentage of obligations in domestic currency (%) | 14.01 | | | | | | | | | | | |
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 March 31, 2005 and 2004, 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 | U.F. | 574.326 | 612.681 | 613.319 | 0 | 0 | 0 | 1.800.326 | 8.5 | 2.329.915 |
96.621.750-2 | KfW | Dollars | 440.810 | 440.810 | 881.621 | 1.542.841 | 0 | 0 | 3.306.082 | 5.6 | 4.028.526 |
97.018.000-1 | Scotiabank | U.F. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.0 | 39.915 |
96.621.750-2 | Societe Generale | Other currencies | 137.712 | 133.409 | 0 | 0 | 0 | 0 | 271.121 | 14.5 | 403.371 |
97.041.000-7 | Bank Boston | Dollars | 2.343.720 | 4.984.123 | 0 | 0 | 0 | 0 | 7.327.843 | 4.04 | 10.398.519 |
97.036.000-K | Santander Santiago | $ non readjustment | 222.613 | 242.279 | 195.736 | 0 | 0 | 0 | 660.628 | 3.48 | 0 |
TOTAL | 3.719.181 | 6.413.302 | 1.690.676 | 1.542.841 | 0 | | 13.366.000 | | 17.200.246 |
| Percentage of obligations in foreign currency (%) | 81.59 | | | | | | | | | |
| | | | | | | | | | | | | |
| Percentage of obligations in domestic currency (%) | 18.41 | | | | | | | | | |
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 March 31, 2005 and 2004, the breakdown of this item is the following:
Items | 2005 | 2004 |
ThCh$ | ThCh$ |
Holidays Provisions | 45,254 | 38,631 |
Expenses Provisions | 221,393 | 1,029 |
Judgement Provisions | 303,807 | 216,385 |
Other Provisions | 202,897 | 195,914 |
Total | 773,352 | 451,959 |
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 2005, the amount to be accrued is shown under the item Income received in advance of current liabilities.
With date July 27, 2004, the Board of Directors approved the rescission of the concession contract, that requested Supermercados Norte S.A., of the space located in the town of Caseros, Partido de Tres de Febrero, that the Society gave him in sub-concession, being yielded at December 31 2004 the entirety of the concession gotten paid in advance, corresponding to the period from January 01, 2005 to June 30, 2009, equivalent to Chilean $ 1,113,685.
Items | Short-term | Long-term |
2005 | 2004 | 2005 | 2004 |
ThCh$ | ThCh$ | ThCh$ | ThCh$ |
| | | | |
Income received in advance | 442,963 | 755,965 | 1,439,630 | 3,212,852 |
| | | | |
Total | 442,963 | 755,965 | 1,439,630 | 3,212,852 |
The following amounts are presented under this item: ThCh$20,522 and ThCh$20,794 as of March 31, 2005 and 2004, respectively. These amounts correspond to the acknowledgment of the minority shareholders' proportion of the equities of the consolidated subsidiaries, according to the following breakdown:
Company | Percentage of Share | Amount |
2005 | 2004 | 2005 | 2004 |
% | % | ThCh$ | ThCh$ |
Administradora de Supermercados S.A. | 0.06400 | 0.06400 | 6,152 | 6,289 |
Transportes Santa Maria S.A. | 0.40000 | 2.00000 | (1,961) | (4,780) |
Comercial Supermercados Santiago S.A. | 1.00000 | 1.00000 | 2,627 | 2,935 |
Unimarc Organizacion y Servicios S.A. | 0.43726 | 0.04500 | 13,692 | 16,338 |
Inmobiliaria y Supermercados S.A. | 0.00004 | 0.00004 | 9 | 9 |
Supermercados Hipermarc S.A. | 0.00001 | 0.00001 | 3 | 3 |
Total | 20,522 | 20,794 |
The equity variations of the 2005 and 2004 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$1,558,438 and ThCh$1,186,874 (historic figure) as of March 31, 2005 and 2004 respectively, which adjusted its investment in a foreign affiliate (Supermercados Hipermarc S.A.), according to the provisions indicated in the Technical Bulletin Number 64 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 Supervisor, 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 Supervisor and call to extraordinary meeting of shareholders in order to ratifying the adjustments of the financial statements.
19. CHANGES IN EQUITY Changes in Equity 03-31-2005 03-31-2004 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 57,843,536 29,586,246 -6,756,905 17,344,506 -7,115,008 56,432,718 28,864,630 -4,272,282 21,170,826 -4,249,357 Distribution Previous Period -7,115,008 7,115,008 -4,249,357 4,249,357 Final Dividend Previous Period Capital increase with cash share issuance Capitalization of Profits and/or Reserves Period of Development Accumulated Deficit Accumulated Readjustment due to translation difference 1,558,438 1,186,874 Own Capital Revaluation -462,748 -236,690 54,055 -81,836 -282,164 -144,323 21,361 -84,607 Profit/Loss for the Period -2,400,520 -3,236,084 Provisional Dividends Closing Balance 57,843,536 -462,748 29,349,556 -5,144,412 10,147,662 -2,400,520 56,432,718 -282,164 28,720,307 -3,064,047 16,836,862 -3,236,084 Updated Balances 57,674,238 -282,372 29,352,154 -3,131,456 17,207,273 -3,307,278 |
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 | 56,432,718 | 56,432,718 |
20. OTHER NON-OPERATING INCOME AND EXPENSES |
As of March 31, 2005 and 2004, the breakdown of this item is formed as follows
Other non-operating income
Items | 2005 ThCh$ | 2004 ThCh$ |
| | |
Rentals | 110,795 | 775 |
Cashier register overage | 10,111 | 6,152 |
Other non-operating income | 52,626 | 70,044 |
Profits from disposal of fixed assets | 0 | 501,550 |
Total | 173,532 | 578,521 |
Other non-operating expenses
Items | 2005 ThCh$ | 2004 ThCh$ |
| | |
Penalties and sanctions | 438 | 2,107 |
Cashier register lacks | 580 | 0 |
Other non-operating expenses | 4,726 | 4,095 |
Loss from other assets sale | 0 | 0 |
Loss from assets fixed sale | 0 | 1,072,456 |
| | |
Total | 5,744 | 1,078,658 |
ASSETS (CHARGES) / CREDITS | READJUSTMENT INDEX | 03-31-2005 | 03-31-2004 |
Inventories | $ | 0 | 0 |
Fixed assets | $ | (663,700) | (423,480) |
Investments in related companies | $ | (113,550) | (77,124) |
Accounts receivables with related companies | $ | 0 | 0 |
Other non-monetary assets | $ | (10,623) | (23,521) |
Accounts of expenses and costs | $ | 835 | 0 |
Total (charges) credits | | (787,038) | (524,125) |
| | | |
LIABILITIES (CHARGES) / CREDITS | | | |
Equity | $ | 727,219 | 500,507 |
Accounts payable with related companies | $, UF | 0 | 291 |
Obligations with banks | UF | 101,091 | 19,786 |
Minority interest | $ | (213,931) | (144,377) |
Non-monetary liabilities | $, UF | 16,792 | (70,297) |
Income account | $ | 0 | (4,744) |
Total (charges) credits | | 631,171 | 301,166 |
(Loss) Profit due to monetary correction | | (155,867) | (222,960) |
22. EXCHANGE RATE DIFFERENCES |
ITEM | CURRENCY | AMOUNT |
03-31-2005 | 03-31-2004 |
ASSETS (CHARGES) / CREDITS |
Result from the translation of Argentinean Subsidiary | US$ | 640,086 | 361,135 |
Other non-monetary assets | US$ | 28,756 | 22,352 |
Accounts receivables with related companies | US$ | 0 | 0 |
Total (charges) credits | | 668,842 | 383,487 |
LIABILITIES (CHARGES) / CREDITS | | | |
Obligations with banks | US$ | (664,104) | (456,065) |
Other non-monetary liabilities | US$ | (98,834) | 2,877 |
Result from the translation of Argentinean Subsidiary | US$ | 0 | 0 |
Total (charges) credits | | (762,938) | (453,188) |
(Loss) Profit due to monetary correction | | (94,096) | (69,701) |
23. CONTINGENCIES & RESTRICTIONS |
- Direct commitments
a.1) Banco BBVA
As of March 31, 2005, Supermercados Unimarc S.A. does not keep any pending obligations with Banco BBVA, former BBVA Banco BHIF, (BBVA), as they were all paid in full during year 2003. The only pending issue is the release of the guaranties lodged to cover the already extinguished obligations. Notwithstanding the foregoing, at present there are several court cases between BBVA and companies of the Errazuriz Group, originating in the sale of former Banco Nacional.
The claims, insofar as they relate to the credit of the companies that sold the shares in former Banco Nacional, including Supermercados Unimarc S.A., are being heard by Arbitrating Judges Samuel Lira Ovalle and Arnaldo Gorziglia Balbi, and all of them are currently pending, except for thirteen of them which have already been ruled. Nine of them were sanctioned in favor of companies in the Errazuriz Group, where the bank was sentenced to additionally pay amounts exceeding U.F. 183,531.81 plus interest. They could cause the outstanding amounts to rise as high as U.F. 490,000 (as per the latest legal expert's report delivered in connection to this issue).
- Claims being heard at an Arbitrating venue:
At present there are 29 claims - Arbitration Folders; each one bears the name Folder No. 01 through No. 29, plus one called Book and another one called Principal. The 29 arbitration folders and the principal one, originate in the non-payment of the price of the shares in former Banco Nacional, in connection to 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 BBVA 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, indemnity payments 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 No. 1, favorably awarded.
Folder No. 2, favorably awarded.
Folder No. 3, favorably awarded.
Folder No. 4, sentence awarded.
Folder No. 5, favorably awarded.
Folder No. 6, favorably awarded.
Folder No. 7, favorably awarded.
Folder No. 8, sentence awarded.
Folder No. 9, sentence awarded.
Folder No. 10, favorably awarded.
Folder No. 11, favorably awarded.
Folder No. 12, favorably awarded.
Folder No. 13, in a stage of summons to hear the final sentence.
Folder No. 14, in a stage of summons to hear the final sentence.
Folder No. 15, currently in the stage of remarks to evidences.
Folder No. 16, pending to summon to hear the final sentence.
Folder No. 17, sentence awarded.
Folder No. 18, in a stage of summons to hear the final sentence.
Folder No. 19, in a stage of summons to hear the final sentence.
Folder No. 20, in a stage of summons to hear the final sentence.
Folder No. 21, currently in the submittal of evidence stage.
Folder No. 22, currently in the submittal of evidence stage.
Folder No. 23, currently in the submittal of evidence stage.
Folder No. 24, currently in the submittal of evidence stage.
Folder No. 25, currently in the submittal of evidence stage.
Folder No. 26, currently in the submittal of evidence stage.
Folder No. 27, currently in the submittal of evidence stage.
Folder No. 28, currently in the stage of discussion.
Folder No. 29, currently in the stage of discussion.
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 U.F. 1,224,250, plus interest (a matter that, given the dates over which, in general, the Arbitrating Court has ordered the addition of interest - between years 1990 and 1993 -, usually duplicates or triplicates de capital amounts claimed).
a.2) 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$1,644,814, ThCh$2,719,432 and ThCh$1,174,590, respectively, for credits granted by Corp Banca which as of March 31, 2005 amount to ThCh$2,354,070.
a.3) Banco del Desarrollo
As of March 31, 2005, 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$2,460,141 and ThCh$3,358,938, respectively, and the debt's value as of March 31, 2005 amounts to ThCh$6,256,115.
a.4) Banco Santander Santiago
On July 16, 1998 the real estate called Providencia, owned by Inmobiliaria de Supermercados S.A., was lodged as guarantee before Banco Santander Santiago in connection with any obligations undertaken at present or in the future by Supermercados Unimarc S.A. The accounting value of said real estate amounts to ThCh$10,996,046, and the debt's value as of March 31, 2005 amounts to ThCh$870,552.
a.5) Banco BankBoston
As of the closing date of these financial statements, the capital credit as of March 31, 2005 in the amount of US$16,506,346.09 up-to-date in the payment of capital and interest.
In connection with this debt, on December 29, 1998 the Company lodged 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.
On May 06, 2003 the parties entered into a modification of the original Credit Contract, called "18th Amendment to Credit Agreement", whereby the debt shall be restructured on a long-term basis.
Likewise, on May 06, 2003 before Notary Public Rene Benavente Cash, the affiliate company Inmobiliaria de Supermercados S.A., entered into a mortgage and prohibition to dispose contract in connection with: Supermercado Chillan, lands in Chiguayante I and II, lands in Iquique and land in Temuco II; and a pledge over the goods and chattels for supermarkets; in order to guarantee to BankBoston N.A., Nassau Branch, the full, actual 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 capital installments on the specified payment days, plus interest, including penalty interest, commissions and others, in connection with 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 with the provisions contained in the Civil Code.
On August 04, 2003 the Company subscribed the extension pages of the promissory notes in connection with the credit contract agreed on December 8, 1998 with BankBoston N.A., Nassau Branch (External Loan No. 33,169), whereby the time of the credit was extended until year 2007.
a.6) Kreditanstalt für Wiederaufbau (KfW)
On October 23, 2002, before Notary Public Sergio Rodriguez Garces, the parties entered into a contract of transaction and discontinuance of actions. As an outcome of said contract of transaction and discontinuance of actions, Supermercados Unimarc S.A. and KfW signed two new contracts whereby they rescheduled the credits in force with said institution, called "Rescheduling Agreements". As of March 31, 2005, the short-term and long-term debts with KfW amount to US$6.4 million.
As collateral for said obligations, as per a public deed dated November 22, 2001 executed at the Notary's Office of Mrs. Gloria Acharan Toledo, a pledge has been 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: 56-5184-0001-01, 56-5184-0001-02, 56-5184-0001-03 and 56-5184-0001-04 (assets of the Linde brand); 56-5184-0007-01 y 56-5184-0008-01 (assets of the AEG brand); 56-5184-0005-01 y 56-5184-0005-02 (assets of the Cefla brand); 56-5184-0003-01 and 56-5184-0004-02 (assets of the Miwe brand); 56-5184-0002-01 (assets of the Trane brand); y,56-5184-0017-01 (assets of the Artok brand).
On November 01, 2004, CCC Machinery GMBH request the constitution of a Arbitration Tribunal before the International Chamber of Commerce of Paris in order to collect a non existing debt, CCC Machinery says its amount is of 6,655,768 Euros. Supermercados Unimarc S.A. argues the obligation shall be paid by KfW, as per Purchase Contract signed among the parties involved.
- Guaranties received from third parties
b.1) Banco Do Brasil
In order to guarantee the credits granted by Banco Do Brasil, the related companies Salmoalimentos S.A., have mortgaged assets owned by it. The value of said debt, as of March 31, 2005 amounts to ThCh$698,242. The property lodged as collateral is P.A.M. Carolina III, limited to US$ 1,500,000.
b.2) Banco Scotiabank SudAmericano
Mortgage guarantee over a building and constructions of Supermercado Vina San Martin, now of property of Renta Nacional Compania de Seguros de Vida S.A. in favor of a loan granted by Banco Scotiabank Sud Americano. The net accounting value is ThCh$1,013,511 for a loan which as of March 31, 2005, amounts to ThCh$40,146.
- Indirect commitments
c.1) The Company and other subsidiaries of Inversiones Errazuriz Ltda. (Inverraz Ltda.) have reported since 1994 and 1996, in connection to their condition as guarantors in the payment of obligations undertaken by Inverraz Ltda. with the State Street Bank and Trust Company incurred into in those dates, in the amount of ThUS$44,444 and ThUS$65,000, respectively.
On March 25, 2001, Inverraz Ltda. has informed that the creditor has started legal action in the United States of America in connection with these two obligations. The lawyers of Inverraz Ltda. Informed that according to definitive verdict of the Supreme Court of the United States, dated January 22, 2005, the amounts of the obligations that hypothetically could affect our company, as guarantor, would reach to an amount equivalent to 30.80% for the credit of the year 1994, it is to say US$13,688,889 in principal, plus interest approximate of US$6,000 per day from March 02, 2000, and 38.82% for the credit of the year 1996, it is to say US$25,232,000 in principal, plus interest approximate of US$8,400 per day from March 08, 2000, percentages that would be increased, in case bankruptcy or liquidation is declared of one or more of the guarantors, once concluded the respective process that can begin against those, and liquidated of the other companies.
As per our lawyer's opinion, there is no said debt, because, as it has expired the term to claim them. The arguments has been explained in "State Street Bank and Trust Company against Inversiones Errazuriz and others". The bank has answered the arguments above mentioned, and, as a support to its arguments, has accompanied to the proceedings, copy of the final decision obtained by the Bank in the United States. Besides, it is still pending, before the Court of Appeal of Santiago, a motion of incompetence intended by Inversiones Errazuriz Ltda. The plaintiff have had to face several allegations, in which Inversiones Errazuriz Ltda, argues the extinction of all the debts and of all the obligations arising out of the agreements and contracts among the parties involved. Inversiones Errazuriz Ltda, and the other parties suited by the Bank have asked Chilean Courts to be indemnified of all the damages incurred because of the actions intended by the Bank. As a conclusion, Inversiones Errazuriz L tda, questions the existence of the debt.
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 Santander Santiago, which as of March 31, 2005 is of an amount of ThCh$3,040,225. The purpose of which is to finance the construction of supermarkets for Supermercados Unimarc S.A.
Additionally, on July 16, 1998, the real estate called Providencia, owned by Inmobiliaria de Supermercados S.A., is lodged as guarantee to Banco Santander Santiago in connection with any obligations undertaken at present or in the future by Inmobiliaria y Constructora Nacional S.A., and/or Supermercados Unimarc S.A. and/or Salmones y Pesquera Nacional. Only for the case of Salmones y Pesquera Nacional S.A. the mortgage guaranty is limited to a maximum amount of ThUS$1,000.
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. The debt's balance as of March 31, 2005 amounts to ThCh$2,689,747.
c.4) On November 13, 2002, before Notary Public Arturo Carvajal Escobar, the affiliate company Unimarc Organizacion y Servicios S.A., entered into a contract and lodged 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 said companies the full and timely compliance with each and any of the current obligations referred to in said contract, and also of those which company Supermercados Unimarc S.A. may keep with Ganadera y Forestal Nacional Limitada, Ganadera and Forestal Nacional S.A., and with Agricola y Forestal Paredones Limitada, and especially to guarantee the obligations evidenced in Clauses Fifth and Ninth hereof.
c.5) On October 15, 2004, before Notary Public Enrique Tornero Figueroa, the affiliate company Unimarc Organizacion y Servicios S.A., signed a contract and give a mercantile pledge on second degree, over the shares held in company Inmobiliaria de Supermercados S.A., in favor of society Inmobiliaria y Constructora Nacional S.A. with the object of guaranteeing to such society the complete and opportune execution of all and any obligations present, future or eventual, established by said contract, and also of those that the society Inmobiliaria de Supermercados S.A. could have for Inmobiliaria y Constructora Nacional S.A.
c.6) On October 15, 2004, before Notary Public Enrique Tornero Figueroa, the affiliate company Unimarc Organizacion y Servicios S.A., signed a contract and give a mercantile pledge on third degree, over the shares held in company Inmobiliaria de Supermercados S.A., in favor of society Inversiones Culenar S.A. with the object of guaranteeing to such society the complete and opportune execution of all and any obligations present, future or eventual, established by said contract, and also of those that the society Inmobiliaria de Supermercados S.A. could have for Inversiones Culenar S.A.
c.7) By Public Writing of June 24, 2004, before Notary of Santiago, Mr. Enrique Tornero Figueroa, the filial society Inmobiliaria de Supermercados S.A. constituted mortgage in favor of Renta Nacional Compania de Seguros de Vida S.A., to guarantee the obligations of Ganadera y Forestal Nacional II S.A., coming up from mutual mortgage that the latter has in favor of Renta Nacional Compania de Seguros de Vida S.A.
- 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 undertaken or may undertake in the future with the foreign company Jose J. Chediack S.A.I.C.A. for an amount of up to $ARG 193,723.94 (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 (sucursal Argentina), 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 for an amount which at present amounts to ARG$5,522,986,65 (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 it 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 November 28, 2003 a debt restructuring agreement was entered into with Bank Societe Generale S. A., whereby the debt was established at ThCh$508,418 (Chilean pesos), equivalent to ARG$2,517,258 (Argentinean pesos). In that same act, the real estate of Avenida Roca 555/57 Vicente Lopez was lodged as payment for the price of ThCh$80,789 (Chilean pesos), equivalent to ARG$400,000 (Argentinean pesos). The remaining balance of the obligation at March 31, 2005, amounts to ThCh$362,465 (Chilean pesos), corresponding to ARG$1,934,579 (Argentinean pesos).
The contracting of this loan implies for the Company the compliance with certain conditions and requirements, especially those referring to the maintenance of certain equations in its accounting statements. These include maintaining a Net Equity of no less than ARG$3,081,365 (Argentinean pesos).
Additionally, a Trust contract was entered 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. Said Trust was rendered without effect as the contract expiration occurred in accordance with the contract of Restructuring of the Debt entered into on November 28, 2003.
d.4)As a consequence of the sale of the Fund of Trade, the Society Supermercados Hipermarc S.A., assumed other commitments, including the one of maintaining harmless the buyer for all the claims previous to the closing date (01 of Julio of 1999) and until the term of 60 months counted from the mentioned closing.
In the course of the previous exercise, a preliminary reconciliation was made with Supermercados Norte S.A. by balances of obligations assumed in the contract of partial transfer of the Fund of Trade, by means of compensation among existent credits in favor of the Society and debits by refund of expenses, by adjustments of inventory difference and payments in excess carried out by Supermercados Norte S.A. As a consequence of this reconciliation were liberated and cashed the promissory notes in favor of the Society liberated appropriately in dollars by 924.746,00 retained by the notary Pedro Bonnefon in guarantee of the operation by the sale of the Fund of Trade. In guarantee for the eventual compensable claims communicated by Supermercados Norte S.A. with reason of a judgment of civil action, Supermercados Hipermarc S.A. constituted a mortgage in first degree in favor of Supermercados Norte S.A. on the property in Avenue Federico Lacrozze 1755/57/61/3 of the autonomous City of Buenos Aires until by th e amount of $750.000,00.
d.5)On January 29, 2004, Supermercados Hipermarc S.A. granted the guarantee to the promissory note, not to the order, without protest, liberated by Capillitas S.A. by the amount of $1.800.000, to guarantee the operations that this Society will maintain with Renault Credit International S.A. Banque - Argentinian Branch.
d.6) Corp Banca
On November 16, 1999, in the presence of Notary Public Mr. Eduardo Pinto Peralta, the associated company Inmobiliaria de Supermercados S.A., mortgaged the real estate known as Terreno Arturo Prat in Concepcion, which to March 31, 2005 has an accounting value of ThCh$2,747,661, to guarantee banking obligations which company Inmobiliaria y Constructora Nacional S.A., keep at present or may keep in the future with Corp Banca. The balance of these companies debt as of March 31, 2005 amounts to ThCh$2,354,070.
d.7) On June 14, 2002, before Notary Public Mr. Enrique Tornero Figueroa, the associated company Inmobiliaria de Supermercados S.A., mortgaged to Inmobiliaria y Constructora Nacional S.A. the real estate 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.8) 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.9) On june 06, 2003, before Notary Public Rene Benavente Cash, the affiliate company Unimarc Organizacion y Servicios S.A., became surety and joint and several debtor of Comercial Supermercados Santiago S.A., in connection with each and every obligation currently held or which may be held in the future by same with Agricola y Forestal Paredones Limitada, Ganadera y Forestal Nacional Limitada, and Ganadera y Forestal Nacional S.A.
d.10) On December 23, 2003, before Notary Public Enrique Tornero Figueroa, the affiliate company Inmobiliaria de Supermercados S.A., entered into a mortgage contract with a general mortgage guaranty clause over the property called Supermercados Providencia. The obligations being guaranteed by this mortgage and the general mortgage guaranty clause extends to all and any of the obligations that Inmobiliaria de Supermercados S.A. currently has or that it may have in the future in favor of Inmobiliaria y Constructora Nacional S.A. deriving from any kinds of acts and contracts.
d.11) On December 31, 2003, before Notary Public Enrique Tornero Figueroa, the affiliate company Inmobiliaria de Supermercados S.A., entered into a mortgage contract with a general mortgage guaranty clause over the real estate called Supermercados Maipu II. The obligations guaranteed by this mortgage and the general mortgage guaranty clause extends to all an any of the obligations which Inmobiliaria de Supermercados S.A. currently has or which it may have in the future in favor of Inmobiliaria y Constructora Nacional S.A. deriving from any kinds of acts and contracts.
e) Other contingences
On December 10, 2004, the society Supermercados Unimarc S.A. presented before the Tribunal of the Free Competition a legal claim against Nestle Chile S.A., based on several infringements incurred by the latter of D.L. number 211 on free competition. The damages and compensable damages caused by Nestle attitudes and facts of character of monopoly of Nestle Chile S.A., and the supposed debt of Unimarc will be determined by the competent tribunals.
f) 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$303,807 were made, which cover all of the disbursements which in the opinion of the legal counsel of the companies involve the maximum risk to the Companies.
23. CONTINGENCIES AND RESTRICTIONS Direct Guaranties |
Creditor of the Guaranty | Debtor | Typeof Guaranty | Assets Involved | Payments pending balances at financial statement closing date | Release of Guarantees |
Name | Relationship | Type | Book value | 03-31-05 | 03-31-04 | 03-31-06 | Assets | 03-31-07 | Assets | 03-31-08 | Assets |
Corp Banca | S. Unimarc S.A. | NO | Mortgage | | 0 | 0 | 2,862,834 | 0 | 0 | 0 | 0 | 0 | 0 |
Scotiabank | S. Unimarc S.A. | NO | Mortgage | | 0 | 0 | 85,125 | 0 | 0 | 0 | 0 | 0 | 0 |
Santiago | S. Unimarc S.A. | NO | Mortgage | | 0 | 0 | 1,081,098 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
There are not indirect guaranties.
24. DOMESTIC AND FOREIGN CURRENCY Assets |
ITEM | CURRENCY | AMOUNT |
03-31-05 | 03-31-04 |
Current Assets | | | |
Available | US$ | 117 | 126 |
Notes Receivable | US | 0 | 5,871 |
Other Current Assets | Arg. Peso | 43,943,759 | 467,243 |
Other Current Assets | $ | 1,126,238,117 | 27,297,196 |
Related co, Notes Receivable | US$ | 0 | 0 |
Other Current Assets | UF | 41,827 | 15,278 |
Notes Receivable | UF | 188,821 | 204,006 |
Inventories | US$ | 22,999 | 24,727 |
Prepaid Expenses | UF | 168,799 | 143,403 |
Debtors from sales | US$ | 0 | 51,908 |
Other Current Assets | US$ | 3,033 | 328,515 |
Deposits to term | US$ | 0 | 0 |
Deferred tax | UF | 0 | 0 |
Other Current Assets | UF | 0 | 0 |
Fixed Assets | | | |
| | | |
Fixed assets | $ | 83,282,040 | 84,957,673 |
Fixed assets | Arg, $ | 42,513,748 | 47,068,900 |
Other Assets | | | |
Other Assets | $ | 39,422,779 | 10,402,291 |
Other Assets | UF | 60,825 | 56,671 |
Other Assets | Arg, $ | 1,034,599 | 803,830 |
Related co, Notes Receivable | US$ | 11,351,076 | 11,944,195 |
Long-term Debtors | US$ | 351,961 | 361,613 |
Notes Receivable | UF | 167,341 | 174,566 |
Other Assets | US$ | 8,789 | 9,449 |
Total Assets | | | |
| US$ | 11,737,975 | 12,726,404 |
| UF | 627,613 | 593,924 |
| Arg, $ | 87,492,106 | 48,339,973 |
| $ | 1,248,942,936 | 122,657,160 |
24. DOMESTIC AND FOREIGN CURRENCY Current Liabilities |
Item | Currency | Up to 90 days | 90 days to 1 year |
03-31-2005 | 03-31-2004 | 03-31-2005 | 03-31-2004 |
Amount | Annual average Interest Rate | Amount | Annual average Interest Rate | Amount | Annual Average Interest Rate | Amount | Annual Average Interest Rate |
Obligations with banks | UF | 1,292,132 | 0 | 1,276,864 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 0 | 0 | 0 | 0 | 9,091,331 | 9.00% | 5,536,982 | 8.00% |
Obligations with banks | Arg, $ | 43,112 | 0 | 18,363 | 0 | 87,584 | 0 | 52,603 | 0 |
Sundry creditors | US$ | 195,886 | 0 | 32,645 | 0 | 242,888 | 0 | 107,532 | 0 |
Sundry creditors | US$ | 72,463 | 0 | 69,750 | 0 | 0 | 0 | 229,743 | 0 |
Sundry creditors | US$ | 1,371 | 0 | 16,602 | 0 | 42,724 | 0 | 158,454 | 0 |
Sundry creditors | UF | 173,613 | 0 | 62,005 | 0 | 52,695 | 0 | 291 | 0 |
Sundry creditors | UF | 45,731 | 0 | 33,660 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 14,388 | 0 | 13,204 | 0 | 42,541 | 0 | 38,489 | 0 |
Sundry creditors | Non-readj $ | 491,921 | 0 | 462,373 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | Non-readj $ | 13,341,093 | 0 | 19,543,055 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | Arg, $ | 352,835 | 0 | 1,514,876 | 0 | 147,019 | 0 | 0 | 0 |
Accounts payable | US$ | 4,276,205 | 0 | 4,167,679 | 0 | 0 | 0 | 0 | 0 |
Notes payable | Arg, $ | 42,655 | 0 | 149,939 | 0 | 34,493 | 0 | 0 | 0 |
Notes payable | Non-readj $ | 33,768 | 0 | 4,285 | 0 | 0 | 0 | 0 | 0 |
Notes payable | US$ | 3,471 | 0 | 24,864 | 0 | 0 | 0 | 0 | 0 |
Related co, Notes & acc, Payable | Non-readj $ | 1,161,970,067 | 0 | 9,410,152 | 0 | 0 | 0 | 0 | 0 |
Notes payable | UF | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Related co, Notes & acc, Payable | Arg, $ | 81,672 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | Arg, $ | 199,146 | 0 | 223,892 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | Arg, $ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | Non-readj $ | 1,170,446 | 0 | 975,005 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | Non-readj $ | 209,924 | 0 | 1,243,888 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Related co, Notes & acc, Payable | UF | 94,425 | 0 | 88,744 | 0 | 288,702 | 0 | 263,280 | 0 |
Other liabilities | US$ | 110,740 | 0 | 188,991 | 0 | 332,223 | 0 | 566,974 | 0 |
Related co, Notes & acc, Payable | US$ | 0 | 0 | 621,252 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities | UF | 1,620,289 | - | 1,474,477 | - | 383,938 | - | 302,060 | - |
| US$ | 4,660,136 | - | 5,121,783 | - | 9,709,166 | - | 6,599,685 | - |
| Arg. $ | 719,420 | - | 1,907,070 | - | 269,096 | - | 52,603 | - |
| Non-readj $ | 1,177,217,219 | - | 31,638,758 | - | 0 | - | 0 | - |
24. DOMESTIC AND FOREIGN CURRENCY Long Term Liabilities Current Period 03-31-2005 |
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 | 220,639 | 0 | 288,817 | 0 | 906,368 | 0 | 157,904 | 0 |
Sundry creditors | US$ | 999,628 | 0 | 293,288 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 170,978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 6,699 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other related co, Notes & acc. Payable | ARG, $ | 11,266,667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other related co, Notes & acc. Payable | UF | 1,421,424 | | 1,641,498 | | 2,885,778 | | 11,000,230 | |
Other related co, Notes & acc. Payable | $ non readj.UF | 16,872,425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other long-term liabilities | US$ | 885,926 | 0 | 553,704 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | UF | 1,187,007 | 0 | 613,319 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 8,209,463 | 0 | 881,621 | 0 | 1,542,841 | 0 | 0 | 0 |
Notes payable | ARG, $ | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Notes payable | US$ | 389,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | ARG, $ | 0 | 0 | 357,015 | 0 | 148,542 | 0 | 0 | 0 |
Other related co, Notes & acc. Payable | US$ | 1,034,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | ARG, $ | 464,892 | 0 | 195,736 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | $ non readj. | 271,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Long Term Liabilities | | | | | | | | | |
| UF | 2,829,070 | - | 2,543,634 | - | 3,792,146 | - | 11,158,134 | - |
| US$ | 11,696,934 | - | 2,085,628 | - | 1,691,383 | - | 0 | - |
| ARG, $ | 11,731,559 | - | 195,736 | - | 0 | - | 0 | - |
| $ non readj. | 17,143,546 | - | 0 | - | 0 | - | 0 | - |
Long Term Liabilities Previous Period 03-31-2004 |
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 | 1,153,586 | 0 | 1,216,243 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 5,987,655 | 0 | 6,306,639 | 0 | 2,132,752 | 0 | 0 | 0 |
Obligations with banks | ARG, $ | 256,949 | 0 | 146,422 | 0 | 0 | 0 | 0 | 0 |
Notes payable | ARG, $ | 87,202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 212,063 | 0 | 265,062 | 0 | 830,679 | 0 | 320,182 | 0 |
Sundry creditors | US$ | 12,250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 231,528 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Related co, Notes & acc. Payable | UF | 1,330,152 | 0 | 1,536,083 | 0 | 2,700,479 | 0 | 11,717,785 | 0 |
Other long-term liabilities | US$ | 1,511,930 | 0 | 1,511,930 | 0 | 188,991 | 0 | 0 | 0 |
Sundry creditors | US$ | 26,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Notes payable | US$ | 10,935 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| UF | 2,695,801 | - | 3,017,388 | - | 3,531,158 | - | 12,037,967 | - |
| US$ | 7,780,472 | - | 7,818,569 | - | 2,321,743 | - | 0 | - |
| ARG, $ | 344,151 | - | 146,422 | - | 0 | - | 0 | - |
As of March 31, 2005, doesn't exist sanctions that affect neither to the society or their management.
26. LATEST FACTS
To the date of presentation of the present financial statements later facts don't exist.
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 March 31, 2005 and 2004, 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 | 2005 ThCh$ | 2004 ThCh$ |
Suppliers of Goods | 16,758,947 | 23,100,674 |
Suppliers of Frozen | 777,011 | 566,874 |
Suppliers of Transportation | 81,340 | 43,185 |
Hipermarc Suppliers | 499,854 | 1,514,875 |
Total | 18,117,152 | 25,225,608 |
29. PREPAID EXPENSES
At March 31, 2005 and 2004, the breakdown of this item is the following:
ITEMS | 2005 ThCh$ | 2004 ThCh$ |
Operating Materials | 442,281 | 548,223 |
Prepaid Publicity | 168,779 | 8,837 |
Prepaid insurance | 0 | 143,403 |
Other prepaid expenses | 194,798 | 107,799 |
Total | 805,858 | 808,262 |
30. SHORT AND LONG TERM SUNDRY CREDITORS
At March 31, 2005 and 2004, 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 |
2005 | 2004 | 2005 | 2004 |
ThCh$ | ThCh$ | ThCh$ | ThCh$ |
Creditors for Leasing | 457,644 | 191,868 | 2,866,643 | 1,640,235 |
Securities Received | 46,244 | 43,532 | 0 | 0 |
Drawn and not collected checks | 39,794 | 222,553 | 0 | 0 |
Computational System Financing | 72,463 | 299,493 | 0 | 26,174 |
Other creditors (Insurance, Freight, Custom Duties) | 760,126 | 467,301 | 177,678 | 231,529 |
Total | 1,376,271 | 1,224,747 | 3,044,321 | 1,897,938 |
ESSENTIAL FACTS
Essential Fact dated April 27, 2004
According to article ninth and paragraph second of the article 10, both of the Law 18.045, and as said in General Bylaw No.30, I communicate the following essential fact regarding the society.
In Shareholders Ordinary Meeting entered into April 26, 2005, it was established that the following persons are the members of the Board of Directors of the Supermercados Unimarc S.A. society:
Mr. Cesar Macias Quiroz
Mr. Francisco Javier Errazuriz Ovalle
Mr. Patricio Bosselin Molina
Mr. Victor Hugo Cantillano Vergara
Mr. Elias Errazuriz Errazuriz
Mr. Ramon Mendez Cifuentes
Mr. Juan Enrique Barriga Ugarte
To the date of presentation of the present financial statements other essential facts don't exist.
1. Analysis of the General Balance Sheet
1.1 Assets
As of March 31, 2005, the consolidated assets of Supermercados Unimarc S.A. amounted to ThCh$170,367,674, that is a decrease of 7.5% compared to March 2004, that it is reflected by sales of item Fixed Assets, according to that described in the point 4.1 of these analyses, the Notes Receivables show a decrease that is explains due to a better administration of the collection, the item Inventories decrease as consequence of smaller purchases, applying to it a rationalization of the stock, nevertheless the Debtors for Sales show an increase regarding previous year.
1.2 Liabilities
The total liabilities of Supermercados Unimarc S.A. as of March 31, 2005, amounted to ThCh$170,367,674, which represents a decrease of 7.5% if compared to March 2004.
This is mainly due to the decrease of 20.26% of the Short and Long Term Obligations with Banks and Financial Institutions, as a consequence of the service of these financial debts during this period. The accounts payable also show a decrease. Nevertheless, the increase in payables to related companies increased if compared with same period for year 2004.
1.3 Current Liquidity
The liquidity index is 0.54 times as of March 31, 2005, which is a decrease as contrasted with the same period of the previous year, due to a drop in the current assets whereas the current liabilities feature an increase.
1.4 Acid Ratio
This ratio was 0.23 times as of March 31, 2005, whereas as of March 2004 was 0.34 times. This index variation is explained by the decrease in current assets in contrast to the increase in current liabilities.
1.5 Indebtedness Ratio
As of March 31, 2005 this ratio is 0.91 times, which features an increase when comparing it with March 2004, as a consequence of the increase in bills and accounts payable to related parties. However, the short- and Long-term Obligations with Banks and Financial Institutions decreased.
1.6 Short-term and Long-term Debt versus Total Debt
The index of short-term debt over the total debt was 55.5% in 2004 and 51.8% as of December, 2003. The increase in this index is explained by the reclassification of the Obligations with Banks and Financial Institutions as a consequence of the renegotiation of a credit with Bank Boston. For this reason the long-term debt decreases in the same proportion.
1.7 Coverage of Financial Expenses
The consolidated coverage index as of March 31, 2005 is fewer as compared with the same period of previous year.
2. - Income Analysis
During the period as of March 31, 2005, the company evidenced a loss of ThCh$2,400,520.- This is a decrease if compared to year 2004 caused by the loss in Non Operating Income during this period.
2.1 Income from Operation
The income from operation in Supermercados Unimarc S.A. and affiliates as of March 2005 amounted to ThCh$25,352,733.-, that is, a decrease if compared with March 2004. The above is due to the closing of some stores and to the fierce competition in the supermarket industry, which caused a decrease in the sale in some of our stores.
2.2 Costs of Operation
As of March of year 2005, costs amounted to ThCh$19,820,246.- that is a 1.1% decrease versus March 2004, as a percentage of the Income from Operation.
2.3 Operation Margin
The operation margin as of March of year 2004 is ThCh$5,532,487.- that is, 16.2% less than the March of year 2004. As a percentage of income, the operation margin fall from 22.6% since March of year 2004 to 21.8% at March 2005.
2.4 Administration and Sales Expenses
The administration and sales expenses at March 2005 were ThCh$7,064,962.- and ThCh$7,886,522.- as of March of year 2004, which as a percentage of the income from operation translates as an increase of 3.1%.
2.5 Operating Income
This result as of March of year 2005 was ThCh$-1,532,475.- whereas as of March of the previous year it was ThCh$-1,281,236.- explained by a decrease in sales.
2.6 Non-Operating Income
The result as of March of year 2005 amounted to ThCh$-1,369,542 representing a decrease versus March of year 2004, partly caused by a decrease in the other non-operating expenses.
2.7 Financial Expenses
The company's financial expenses for this period feature an increase if compared to March of year 2004.
2.8 E.B.I.T.D.A.
As of March 2005, this index is lower than that as of the same period of the previous year due to income tax and by the decrease in other non-operating expenses.
2.9 Profit (Loss) after Tax
The result as of March of 2005 is a fewer loss versus the same period of the previous year.
3. - Analysis of the Cash Flow Statement
The final cash balance as of March 31, 2005 and 2004, was ThCh$416,026 and ThCh$412,799, respectively.
| 2005 ThCh$ | 2004 ThCh$ |
Cash Flow from operating activities | (5,141,231) | (3,523,263) |
Cash Flow from financing activities | 3,491,678 | 1,520,611 |
Cash Flow for Investment activities | 95681 | 1,396,205 |
Effect of inflation on cash and cash equivalents | (15,990) | 4,410 |
Opening balance | 1,985,888 | 1,014,836 |
Final balance of cash and cash equivalent | 416,026 | 412,799 |
The variation in the operation activities as of March of 2005 versus the previous year is explained by a increase in the payment to suppliers and nevertheless, the collection in debtors from sales also rise.
The variation of the financing flow when comparing both periods is explained by the increase in the loans obtained, and a fewer paid of that. The flow from investment activities shows the variation in fixed assets and the decrease in permanent investments.
4. - Activity and Analysis of the Differences of Book and Economic Values of the Main Assets.
The company's total consolidated assets comprised 73.8% by Fixed Assets, a 2.7% by Accounts Receivable from Related Companies on a short term basis and 6.03% by 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 provisions that have instructed by the Servicio de Impuestos Internos (Internal Revenue Service). Concerning the inventories, they are presented at their average weighed cost. The values so determined do not exceed their net realization values.
4.1 Investments and Disposals
During the period under analysis certain disposals and investments were made according to the following:
The investments made involved machinery, furniture and facilities and vehicles in one of our affiliates and the remodeling of some stores.
The main disposals in the period were:
- Real estate called Vina San Martin in the district of Vina del Mar.
- Land and Manquehue Sur Building, district of Las Condes
4.2 Inventory Turnover.
As of March 31, 2005 the inventory turnover is 1.75 times and 1.95 times as of the same period of the year 2004.
4.3 Inventory Permanence.
As of March 31, 2005 the inventory permanence is 51.4 days and on the same period of the previous year it was 46.1 days.
5. - Profitability Analysis
5.1 Profitability of Equity
As of March 31, 2005 this profitability is -2.6%, and at the same period of the previous year it was -3.3%.
5.2 Profitability of the Assets
In this period the profitability of the assets is -1.4%, whereas for the same period in the previous year it was -1.8%.
5.3 Performance of the Operating Assets
The performance of these assets as of March 31, 2005 is -9.3%, which represents an increase versus the same period in the previous year which was -7.7%. This reflects the increase in the operating income for this period. However the average assets for this period is lower.
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 March 31, 2005 was $-1.9, whereas for identical period in year 2004 it was -$2.62.
5.5 Return on Dividends
In the period under analysis no dividends were distributed. The per share value as of March 31, 2005 and 2004 is $26.9 y $ 11.9 respectively.
6. - Markets of participation, competition, and market share.
As part of the Chilean supermarkets industry we can indicate Unimarc, D&S Lider, Cencosud with its brand Jumbo, Las Brisas, Santa Isabel and its recent acquisition, Montecarlo; Falabella with its recent acquisition, San Francisco, follows the Supermarkets Montserrat, Economax and Rendic.
As per figures of the ASACH, at the end of the year 2004, the two main actors of the market were CENCOSUD and D&S. The said actors shared the 53% of the Market.
This year, it is expected that the 3 largest supermarket operators in Chile, that is, D&S, Falabella and Cencosud, shall launch an aggressive expansion strategy to gain more presence in the country. While the owner ofLiderand the parent company of thePaulmannGroup place their bet on incrementing the points of sale in regions and small cities, Falabella plans to expand its San Francisco brand in the districts of Santiago seeking to capture 10% of the sector.
In the National scenario, D&S and Cencosud represent the 70% of the total sells of groceries and food, the 68% of the total sells of cleanliness stuff, the 50% of perfumes items; the 49% of sweets and candies and a 33% of alcoholic drinks. Besides, the two actor have developed clothing brands, furniture and electric house wares, which are sold in the Supermarkets.
On the other hand, Unimarc is being restructured, and projects sales by approximately US$220 million, with 42 supermarkets and a market share of 3.55%, starting an aggressive commercial and financial strategy intended to increase the level of sales.
During 2004, new supermarkets were opened in Curacavi, Guanaco, Las Parcelas, Zapadores and Quintero.
Company's new policies search to differentiate Unimarc from the other actors. On this regard, Unimarc offers imported products from different countries as Denmark, India, Holland, Argentina, Colombia, Ecuador and Mexico among others. High quality products at a very low cost for the clients.
The company contemplates the launch of an in-house credit card, idea that will come with different functions, alternatives and will forward agreements, which expects to position the credit card as a competitive instrument.
The new credit card will compete with the existing one in the Market: to wit: Jumbo Mas, Presto Lider. The latter will soon develop its business in the open credit cards market.
Another news related with Unimarc, is the implementation of new technologies in cash registers. These cash registers are unique in the supermarket industry. They have flat screen, enable the payment of utility bills by our customers as well as bills from other companies through collection agreements, show a detail of the purchases and also show advertising images to the clients while they are in line for paying. Likewise, these cash registers shall also enable the customers to purchase, for instance,lottotickets and the like.
To attract new customers and increase loyalty among current ones, the entire chain shall continue to implement theUnicheques promotion. It consists in handing tickets that may be exchanged for groceries, produce, baked goods, and meats in amounts of $3,000, $4,000 and $6,000, as per the actual purchase made. This will certainly attract new clients. With the same goal in mind, the company has maintained the promotions and discounts publicized through fliers distributed on a weekly basis.
7. - Market Risk Analysis.
In January 2005 the IMACEC grew a 6.2%, compared with the same month of last year. This growth was less than expected. That meant the Industry did not grow as was expected too.
The said figures have be analyze together with the growth of 3.5% of Industrial Production in February, compared with the same month of last year.
On that regard the yearly average increased in a 7.5% following the progression started at the beginning of the year. At the same time the quarterly average increases in a 7.8%
The CPI of March was of 0.6%. The first three months of the year there is an increase of 0.2% compared with the same period of last year.
In the said term, the items that increased its prices were Education, Spare time, Clothing and Transport. Not so significant increases were Food, Housing and Health Care. On the other hand, items such as Housing Equipment and other did not increase its prices.
The average observed dollar for the first quarter in 2005 was 578.26 pesos per dollar. This enables the sale of imported goods at lower prices to consumers.
The average unemployment rate was 7.6% in the December-February quarterly. February reflects an increase of a 0.1% compared to last year December-February, and an increase of 0.2% compared to last year's February.
The quarter change is based in a decreased of the Human labor from a 0.4% (-24,750) and of the people with jobs (-28,810). This is an increase of the people without job of a 0.7% (3,430)
7.1. - Risk of Interest Rate and Variation in the Exchange Rate.
From this perspective, the company maintains debts at an average rate of 4.83%, which is comprised of 16.45% in domestic currency and 83.55% 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.
Supermercados Unimarc S.A. does not have derivatives agreements or contracts which allow to decrease the risk involved in the Variation in the Exchange Rate.
From the point of view of results we may state that Operating Income of Supermercados Unimarc S.A. in foreign currency represents 1.11% of the total Operating Income, which is comprised 71.34% by Argentinean pesos, from the operating income of our Argentinean affiliate Supermercados Hipermarc S.A. and 28.66% corresponding to U.S. dollars from exports of our Chilean affiliate Interagro Comercio y Ganado S.A.
The Operating Costs in foreign currency represent 0.02% 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.
At March 31, 2005
ASSETS | 31-Mar-05 | 31-Dec-04 | 30-Sep-04 | 31-Mar-04 |
| | | | |
Available | 416.026 | 1.985.987 | 1.426.045 | 412.799 |
Term Deposits | | | | |
Net Negotiable Securities | | | | |
Trade Debtors (Net) | 1.776.301 | 1.850.842 | 1.380.489 | 1.408.447 |
Notes Receivable (Net) | 1.523.301 | 1.918.027 | 1.656.132 | 1.778.051 |
Sundry Debtors (Net) | 471.386 | 561.281 | 883.382 | 232.624 |
Related Co. Bills receivables and Debtors | 4.507.445 | 6.311.500 | 5.872.006 | 10.256.981 |
Inventories (Net) | 10.279.319 | 10.357.139 | 10.365.844 | 12.359.135 |
Recoverable Taxes | 486.559 | 755.594 | 233.107 | 859.950 |
Prepaid Expenses | 805.858 | 806.738 | 858.134 | 808.262 |
Deferred Taxes | | | | |
Other Current Assets | 114.815 | 399.491 | 122.863 | 422.025 |
Total Current Assets | 20.381.010 | 24.946.599 | 22.798.002 | 28.538.274 |
| | | | |
Land | 38.850.212 | 38.679.409 | 39.155.042 | 39.707.360 |
Construction and Infrastructure Works | 53.323.828 | 51.198.847 | 54.727.398 | 57.615.147 |
Machinery and Equipment | 23.288.708 | 23.218.590 | 23.321.575 | 22.731.061 |
Other Fixed Assets | 37.498.973 | 37.162.212 | 35.864.530 | 36.266.440 |
| | | | |
Depreciation (Less) | (27.165.933) | (25.669.557) | (25.586.240) | (24.293.435) |
Total Fixed Assets | 125.795.788 | 124.589.501 | 127.482.305 | 132.026.573 |
| | | | |
Investment in Related Companies | 2.676 | 3.586 | 748 | 1.203 |
Investments in other companies | | | | |
Lower Value of Investments | 13.795.693 | 14.114.677 | 14.430.226 | 15.067.052 |
Higher Value of Investments (less) | (33.333) | (34.416) | (35.506) | (37.670) |
Long - Term Debtors | 519.302 | 517.608 | 520.614 | 536.179 |
Related Comp. Bills Receivable and Debtors | | | | |
Deferred Taxes | 8.480.780 | 7.959.810 | 7.584.837 | 6.672.039 |
Intangibles | 10.353 | 9.986 | 10.561 | 10.891 |
Amortization (Less) | | | | |
Other | 1.415.405 | 1.138.928 | 1.389.570 | 1.502.920 |
Total Other Assets | 24.190.876 | 23.710.179 | 23.901.050 | 23.752.614 |
| | | | |
Total Assets | 170.367.674 | 173.246.279 | 174.181.357 | 184.317.461 |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2005
LIABILITIES | 31-Mar-05 | 30-Dic-04 | 30-Sep-04 | 31-Mar-04 |
Short -Term Obligation Banks & Financial Inst. | 6.994.503 | 4.281.058 | 5.209.474 | 4.548.905 |
Obligation with Banks & Financial Inst. L/T Portion | 3.729.580 | 3.589.279 | 3.834.756 | 3.579.797 |
Obligations with the Public | | | | |
Obligations with the Public (bonds) | | | | |
Within 1 year Long-term Obligations | | | | |
Payable Dividends | | | | |
Accounts payable | 18.586.500 | 21.962.023 | 18.449.110 | 25.225.608 |
Notes Payable | 114.387 | 100.155 | 158.195 | 179.087 |
Sundry Creditors | 1.376.221 | 1.328.626 | 1.521.542 | 1.224.747 |
Related Co. Notes and Accounts Payable | 11.756.061 | 12.756.562 | 7.928.781 | 10.383.430 |
Provisions | 773.352 | 948.096 | 825.626 | 451.959 |
Withholdings | 511.174 | 418.405 | 642.502 | 398.729 |
Income Tax | | 142.966 | | 167.874 |
Income Received in Advance | 442.963 | 418.023 | 731.174 | 755.965 |
Deferred Taxes | 85.068 | 116.407 | 43.740 | 180.335 |
Other Current Liabilities | | | | |
Total Current Liabilities | 44.369.809 | 46.061.600 | 39.344.900 | 47.096.436 |
Obligations with Banks & Financial Inst. | 13.366.000 | 13.718.027 | 15.645.901 | 17.200.246 |
Obligations with the Public (bonds) | | | | |
Notes Payable | 895.303 | 879.529 | 990.367 | 10.935 |
Sundry Creditors | 3.044.321 | 3.057.128 | 1.823.673 | 1.897.938 |
Related Co. Notes and Account Payable. | 17.899.015 | 17.870.764 | 18.112.456 | 17.371.701 |
Provisions | | | | |
Other Long -Term Current Liabilities | 1.439.630 | 1.463.082 | 2.734.571 | 3.212.852 |
Total Long -Term Liabilities | 36.644.269 | 36.988.530 | 39.306.968 | 39.693.672 |
Minority Interest | 20.522 | 20.993 | 16.740 | 20.794 |
Paid-in Capital | 57.843.536 | 57.380.788 | 56.319.853 | 57.674.238 |
Capital Revaluation Reserves | (462.748) | 0 | 1.070.078 | (288.372) |
Share premium | 29.349.556 | 29.349.556 | 29.354.232 | 29.352.154 |
Other Reserves | (5.144.412) | (6.702.850) | (4.167.955) | (3.131.456) |
Develop Period Accumulated Deficit (less) | | | | |
Retained Earnings | 7.747.142 | 10.147.662 | 12.936.541 | 13.899.995 |
Future Dividends Reserves | | | | |
Accumulated Profits | 10.147.662 | 17.205.750 | 17.208.491 | 17.207.273 |
Accumulated Losses (less) | | | | |
Profit Loss of the Period | (2.400.520) | (7.058.088) | (4.271.950) | (3.307.278) |
Interim Dividends (less) | | | | |
Total Equity | 89.333.074 | 90.175.156 | 95.512.749 | 97.506.559 |
Total Liabilities | 170.367.674 | 173.246.279 | 174.181.357 | 184.317.461 |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2005
INCOME STATEMENT | 31-Mar-05 | 31-Dec-04 | 30-Sep-04 | 31-Mar-04 |
| | | | |
Trading Income | 25.352.733 | 118.488.263 | 87.606.657 | 29.171.187 |
Operating costs | (19.820.246) | (92.457.066) | (68.410.401) | (22.565.901) |
Trading Margin | 5.532.487 | 26.031.197 | 19.196.256 | 6.605.286 |
Adm. and Sales Expenses | (7.064.962) | (30.310.056) | (22.714.283) | (7.886.522) |
Operating Results | (1.532.475 | (4.278.859) | (3.518.027) | (1.281.236) |
Financial Income | 1.982 | 449.559 | 206.521 | 23.767 |
Related Co. Invest. Profits | 910 | 2.386 | 0 | 2 |
Other non-operating income | 173.532 | 1.169.897 | 2.881.252 | 578.521 |
Related Comp. Invest. Losses | 0 | 0 | (452) | 0 |
Lower Value Invest. Amortization | (318.983) | (1.275.950) | (956.891) | (318.976) |
Financial Expenses | (971.276) | (3.565.299) | (2.494.121) | (878.114) |
Other non-operating expenses | (5.744) | (1.140.865) | (1.138.904) | (1.078.658) |
Price-level restatement | (155.867) | 103.190 | (171.039) | (222.960) |
Exchange rate differences | (94.096) | (51.350) | (224.366) | (69.701) |
Non-Trading Income | (1.369.542) | (4.308.432) | (1.898.000) | (1.966.119) |
Profit Before Tax | (2.902.017) | (8.587.291) | (5.416.027) | (3.247.355) |
Income Tax | 499.263 | 1.522.207 | 1.135.448 | (62.801) |
Consolidated (Loss) Profit | (2.402.754) | (7.065.084) | (4.280.579) | (3.310.156) |
Minority Interest | 1.151 | 2.178 | 5.380 | 1.793 |
Net (Loss) Profit | (2.401.603) | (7.062.906) | (4.275.199) | (3.308.363) |
Higher Value Invest. Amortization | 1.083 | 4.818 | 3.249 | 1.085 |
Profits (Loss) of the Period | (2.400.520) | (7.058.088) | (4.271.950) | (3.307.278) |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2005
FINANCIAL RATIOS | 31-Mar-05 | 31-Dic-04 | 30-Jun-04 | 31-Mar-04 |
Number of Shares | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 |
Per Share Profit ($) | (1.90) | (5.59) | (3.39) | (2.62) |
Book Value ($) | 70.80 | 71.46 | 75.69 | 77.27 |