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, 2006
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 [ X ] Form 40-F [ ]
Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to rule 12g3.2(b) under the Securities Exchange Act of 1934
Yes [ ] No [ X ]
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, 2006, as filed with the Chilean Superintendency of Securities and Insurance.
Signatures
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
Supermercados Unimarc S.A
Date: May 05, 2006 By: Patricio Bosselin Molina Principal Financial Officer
| | mm | dd | Yr | mm | dd | yr |
| | 03 | 31 | 2006 | 03 | 31 | 2005 |
ASSETS | NOTE NUMBER | CURRENT | PREVIOUS |
5.11.00.00 TOTAL CURRENT ASSETS | | 17,083,093 | 21,216,630 |
5.11.10.10 Available | | 451,727 | 433,083 |
5.11.10.20 Time deposits | | 0 | 0 |
5.11.10.30 Negotiable securities (net) | | 0 | 0 |
5.11.10.40 Debtors from sales (net) | 5 | 2,064,782 | 1,849,129 |
5.11.10.50 Notes receivable (net) | 5 | 741,294 | 1,585,756 |
5.11.10.60 Sundry debtors (net) | 5 | 448,086 | 490,713 |
5.11.10.70 Related companies bills receivable and debtors | 6 | 1,619,727 | 4,692,250 |
5.11.10.80 Inventories (net) | 7 | 10,643,628 | 10,700,771 |
5.11.10.90 Recoverable taxes | | 297,206 | 506,508 |
5.11.20.10 Prepaid expenses | 28 | 707,890 | 838,898 |
5.11.20.20 Deferred taxes | | 79,325 | 0 |
5.11.20.30 Other current assets | 9 | 29,428 | 119,522 |
5.11.20.40 Leasing contracts (net) | | 0 | 0 |
5.11.20.50 Assets for leasing (net) | | 0 | 0 |
5.12.00.00 TOTAL FIXED ASSETS | 10 | 110,139,504 | 130,953,416 |
5.12.10.00 Land | 10 | 30,028,147 | 40,443,071 |
5.12.20.00 Constructions and infrastructure works | 10 | 48,326,957 | 55,510,105 |
5.12.30.00 Machinery and equipment | 10 | 18,579,547 | 24,243,545 |
5.12.40.00 Other fixed assets | 10 | 35,472,273 | 39,036,431 |
5.12.50.00 Higher value due to technical revaluation of fixed assets | | 0 | 0 |
5.12.60.00 Depreciation (less) | 10 | (22,267,420) | (28,279,736) |
5.13.00.00 TOTAL OTHER ASSETS | | 26,338,450 | 25,182,703 |
5.13.10.10 Investments in related companies | | 3,764 | 2,786 |
5.13.10.20 Investments in other companies | | 0 | 0 |
5.13.10.30 Lower value of investments | 12 | 13,214,226 | 14,361,316 |
5.13.10.40 Higher value of investments (less) | 12 | (30,196) | (34,700) |
5.13.10.50 Long-term debtors | 5 | 508,263 | 540,593 |
5.13.10.60 Long-term related companies bills receivable and debtors | | 3,853,232 | 0 |
5.13.10.65 Long-term deferred taxes | 8 | 7,540,772 | 8,828,492 |
5.13.10.70 Intangible | | 9,755 | 10,777 |
5.13.10.80 Amortization (less) | | 0 | 0 |
5.13.10.90 Other | 13 | 1,238,634 | 1,473,439 |
5.13.20.10 Long-term leasing contracts (net) | | 0 | 0 |
5.10.00.00 TOTAL ASSETS | | 153,561,047 | 177,352,749 |
LIABILITIES |
| | mm | Dd | Yr | mm | Dd | Yr |
| | 03 | 31 | 2006 | 03 | 31 | 2005 |
LIABILITIES | NOTE NUMBER | CURRENT | PREVIOUS |
5.21.00.00 TOTAL CURRENT LIABILITIES | | 41,609,264 | 46,188,972 |
5.21.10.10 Short-term bank and financial institutions obligations | 14 | 1,680,402 | 7,281,278 |
5.21.10.20 Long-term-short-term portion bank and financial institutions obligations | 14 | 3,626,088 | 3,882,493 |
5.21.10.30 Obligations with the public (Promissory notes) | | 0 | 0 |
5.21.10.40 Obligations with the public-short-term portion (bonds) | | 0 | 0 |
5.21.10.50 Long-term obligations with maturity within one year | | 0 | 0 |
5.21.10.60 Payable dividends | | 0 | 0 |
5.21.10.70 Accounts payable | 27 | 21,341,006 | 19,348,547 |
5.21.10.80 Notes payable | | 199,041 | 119,077 |
5.21.10.90 Sundry creditors | 29 | 1,681,205 | 1,432,646 |
5.21.20.10 A related company notes and accounts payable | 6 | 11,461,693 | 12,238,060 |
5.21.20.20 Provisions | 16 | 573,983 | 805,059 |
5.21.20.30 Withholdings | | 647,588 | 532,132 |
5.21.20.40 Income tax | | 0 | 0 |
5.21.20.50 Income received in advance | 17 | 398,258 | 461,124 |
5.21.20.60 Deferred taxes | 8 | 0 | 88,556 |
5.21.20.70 Other current liabilities | | 0 | 0 |
5.22.00.00 TOTAL LONG-TERM LIABILITIES | | 30,900,658 | 38,146,684 |
5.22.10.00 Bank and financial institutions obligations | 15 | 8,873,371 | 13,914,006 |
5.22.20.00 Long-term obligations with the public (bonds) | | 0 | 0 |
5.22.30.00 Long-term notes payable | | 812,479 | 932,010 |
5.22.40.00 Long-term sundry creditors | 29 | 2,366,285 | 3,169,138 |
5.22.50.00 Long-term related companies note and account payable | 6 | 17,953,491 | 18,632,875 |
5.22.60.00 Long-term provisions | | 0 | 0 |
5.22.70.00 Deferred taxes long-term | 8 | 0 | 0 |
5.22.80.00 Others long-term liabilities | 17 | 895,032 | 1,498,655 |
5.23.00.00 MINORITY INTEREST | 18 | 16,853 | 21,363 |
5.24.00.00 TOTAL EQUITY | | 81,034,272 | 92,995,730 |
5.24.10.00 Paid-in capital | 19 | 59,925,903 | 60,215,121 |
5.24.20.00 Capital revaluation reserves | 19 | (179,778) | (481,721) |
5.24.30.00 Share premium | 19 | 30,559,397 | 30,552,888 |
5.24.40.00 Other reserves | 19 | (9,340,450) | (5,355,333) |
5.24.50.00 Retained earnings (addition of codes 5.24.51.00 to 5.24.56.00) | 19 | 69,200 | 8,064,775 |
5.24.51.00 Reserves for future dividends | | 0 | 0 |
5.24.52.00 Retained earnings | 19 | 2,467,079 | 10,563,716 |
5.24.53.00 Accumulated losses (less) | | 0 | 0 |
5.24.54.00 Profits (losses) of the period | 19 | (2,397,879) | (2,498,941) |
5.24.55.00 Interim dividend (less) | | 0 | 0 |
5.24.56.00 Development period accum. deficit | | 0 | 0 |
5.20.00.00 TOTAL LIABILITIES | | 153,561,047 | 177,352,749 |
| | mm | dd | Yr | mm | dd | Yr |
| | 03 | 31 | 2006 | 03 | 31 | 2005 |
INCOME STATEMENT | NOTE NUMBER | CURRENT | PREVIOUS |
5.31.11.00 OPERATING PROFIT OR LOSS | | (1,563,978) | (1,595,306) |
5.31.11.10 TRADING MARGIN | | 6,308,887 | 5,759,319 |
5.31.11.11 Trading income | | 27,481,191 | 26,392,195 |
5.31.11.12 Operating cost (less) | | (21,172,304) | (20,632,876) |
5.31.11.20 Administration and sales expenses (less) | | (7,872,865) | (7,354,625) |
5.31.12.00 NON-TRADING INCOME | | (684,456) | (1,425,694) |
5.31.12.10 Financial income | | 19,529 | 2,063 |
5.31.12.20 Related companies investments profits | | 12 | 947 |
5.31.12.30 Other non-trading income | 20 | 50,456 | 180,647 |
5.31.12.40 Related companies investments losses (less) | | 0 | 0 |
5.31.12.50 Amortization lower value of the investment (less) | 12 | (272,675) | (332,061) |
5.31.12.60 Financial expenses (less) | | (626,264) | (1,011,098) |
5.31.12.70 Other non-operating expenses (less) | 20 | (12,846) | (5,980) |
5.31.12.80 Price-level restatement | 21 | 82,850 | (162,258) |
5.31.12.90 Exchange rate differences | 22 | 74,482 | (97,954) |
5.31.10.00 Profit before income tax and extraordinary items | | (2,248,434) | (3,021,000) |
5.31.20.00 Income tax | 8 | (151,253) | 519,733 |
5.31.30.00 Extraordinary items | | 0 | 0 |
5.31.40.00 Profit (loss) before deduction of minority interest | | (2,399,687) | (2,501,267) |
5.31.50.00 Minority interest | | 680 | 1,198 |
5.31.00.00 NET PROFIT (LOSS) | | (2,399,007) | (2,500,069) |
5.32.00.00 Amortization of higher value of investments | 12 | 1,128 | 1,128 |
5.30.00.00 PROFIT (LOSS) OF THE BUSINESS YEAR | | (2,397,879) | (2,498,941) |
CASH FLOW STATEMENT-DIRECT |
| | mm | dd | yr | mm | dd | yr |
| | 03 | 31 | 2006 | 03 | 31 | 2005 |
CASH FLOW STATEMENT - DIRECT | NOTE NUMBER | CURRENT | PREVIOUS |
5.41.11.00 NET FLOW ORIGINATED BY ACTIVITIES OF THE OPERATION | | 1,298,731 | (5,352,023) |
5.41.11.10 Collection from debtors from sales | | 32,924,600 | 63,681,470 |
5.41.11.20 Financial income received | | 24,887 | 469,156 |
5.41.11.30 Dividends and other distributions received | | 0 | 0 |
5.41.11.40 Other income received | | 9,128 | 122,481 |
5.41.11.50 Payments to suppliers and personnel (less) | | (30,680,610) | (67,330,498) |
5.41.11.60 Paid interest (less) | | (554,365) | (1,390,082) |
5.41.11.70 Paid income tax (less) | | (4,521) | (6,406) |
5.41.11.80 Other paid expenses (less) | | (30,484) | (23,637) |
5.41.11.90 Paid Value Added Tax and other similar (less) | | (389,904) | (874,507) |
5.41.12.00 NET FLOW ORIGINATED BY FINANCING ACTIVITIES | | (1,124,041) | 3,634,837 |
5.41.12.05 Placement of cash shares | | 0 | 0 |
5.41.12.10 Loans obtained | | 3,383,991 | 7,044,376 |
5.41.12.15 Obligations with the public | | 0 | 0 |
5.41.12.20 Loans verified by documentary evidence with related companies | | 0 | 0 |
5.41.12.25 Other loans obtained from related companies | | 0 | 698,239 |
5.41.12.30 Other sources of financing | | 0 | (6,138) |
5.41.12.35 Payment of Dividends (less) | | 0 | 0 |
5.41.12.40 Distribution of capital (less) | | 0 | 0 |
5.41.12.45 Payment of loans (less) | | (4,008,463) | (4,085,940) |
5.41.12.50 Payment of obligations with the public (less) | | (12,108) | (15,700) |
5.41.12.55 Payment of loans verified by document evidence of related Co. (less) | | 0 | 0 |
5.41.12.60 Payment of other loans of related companies (less) | | (487,461) | 0 |
5.41.12.65 Payment of expenses due to issuance and placing of shares (less) | | 0 | 0 |
5.41.12.70 Payment of expenses due to issuance and placing of obligation with public (less) | | 0 | 0 |
5.41.12.75 Other disbursement due to financing (less) | | 0 | 0 |
5.41.13.00 NET FLOW ORIGINATED BY INVESTMENT ACTIVITIES | | (121,829) | 99,500 |
5.41.13.05 Sale of Fixed Assets | | 0 | 117,190 |
5.41.13.10 Sale of permanent investments | | 0 | 0 |
5.41.13.15 Sale other investments | | 0 | 0 |
5.41.13.20 Collection of loans verified by documentary evidence to related Co. | | 0 | 0 |
5.41.13.25 Collection of other loans to related companies | | 0 | 0 |
5.41.13.30 Other investment income | | 0 | 0 |
5.41.13.35 Addition of fixed assets (less) | | (121,829) | (17,690) |
5.41.13.40 Payment of capitalized interest (less) | | 0 | 0 |
5.41.13.45 Permanent investments (less) | | 0 | 0 |
5.41.13.50 Investments on financial instruments (less) | | 0 | 0 |
5.41.13.55 Loans verified by documentary evidence to related companies (less) | | 0 | 0 |
5.41.13.60 Other loans to related companies (less) | | 0 | 0 |
5.41.13.65 Other investment disbursements (less) | | 0 | 0 |
5.41.10.00 TOTAL NET FLOW OF THE PERIOD | | 52,861 | (1,617,686) |
5.41.20.00 EFFECT OF THE INFLATION OVER CASH AND CASH EQUIVALENT | | (408) | (16,645) |
5.41.00.00 CASH AND CASH EQUIVALENT NET VARIATION | | 52,453 | (1,634,331) |
5.42.00.00 CASH AND CASH EQUIVALENT OPENING BALANCE | | 399,274 | 2,067,310 |
5.40.00.00 CASH AND CASH EQUIVALENT CLOSING BALANCE | | 451,727 | 432,979 |
FLOW - RESULT CONCILIATION |
| | mm | dd | yr | mm | dd | Yr |
| | 03 | 31 | 2006 | 03 | 31 | 2005 |
FLOW - RESULT CONCILIATION | NOTE NUMBER | CURRENT | PREVIOUS |
5.50.10.00 Profits (loss) of the period | | (2,397,879) | (2,498,941) |
5.50.20.00 Profit or loss from disposal of assets | | 0 | 0 |
5.50.20.10 (Profits) Loss from disposal of fixed assets | | 0 | 0 |
5.50.20.20 Profits on investments sale (less) | | 0 | 0 |
5.50.20.30 Loss on investments sale | | 0 | 0 |
5.50.20.40 (Profits) Loss on other assets sale | | 0 | 0 |
5.50.30.00 Charges (credits) to profit or loss that do not represent cash flow | | 1,357,487 | 1,240,000 |
5.50.30.05 Depreciation of the period | | 977,335 | 1,247,766 |
5.50.30.10 Amortization of intangible | | 0 | 0 |
5.50.30.15 Penalties and provisions | | 321,952 | (455,432) |
5.50.30.20 Profits accrued from investments in Related Companies (less) | | (12) | (947) |
5.50.30.25 Loss accrued on investments in related companies | | 0 | 0 |
5.50.30.30 Amortization of lower value of investment | | 272,675 | 332,061 |
5.50.30.35 Amortization of higher value of investments (less) | | (1,128) | (1,128) |
5.50.30.40 Net Price-Level restatement | | (82,850) | 162,258 |
5.50.30.45 Net exchange rate gains/losses | | (74,482) | 97,954 |
5.50.30.50 Other credits to profit or loss that do not represent cash flow (less) | | (93,499) | (142,532) |
5.50.30.55 Other charges to results that do not represent cash flow | | 37,496 | 0 |
5.50.40.00 Variation of Assets that do affect cash flow (increases) decreases | | (145,402) | 846,998 |
5.50.40.10 Debtors from sales | | 14,859 | 124,895 |
5.50.40.20 Inventories | | 323,561 | 95,314 |
5.50.40.30 Other assets | | (483,822) | 626,789 |
5.50.50.00 Liabilities variations that do affect cash flow increases (diminishes) | | 2,485,205 | (4,938,882) |
5.50.50.10 Accounts payable related to operating results | | 2,370,553 | (4,826,025) |
5.50.50.20 Payable interest | | 0 | 0 |
5.50.50.30 Payable income tax (net) | | 0 | (15,663) |
5.50.50.40 Other accounts payable related with non-trading income | | 114,652 | (97,099) |
5.50.50.50 Payable V.A.T. And other similar (net) | | 0 | (95) |
5.50.60.00 Minority Interest Profits (loss) | | (680) | (1,198) |
5.50.00.00 NET FLOW ORIGINATED BY ACTIVITIES OF THE OPERATION | | 1,298,731 | (5,352,023) |
01. REGISTRATION WITH THE SECURITIES REGISTER |
On April 12, 1993, the Superintendencia de Valores y Seguros de Chile, Chilean Securities and Insurance Superintendence, registered the Company Supermercados Unimarc S.A., under Number 447. In this way the Company is subjected to the control of this Superintendence.
02. ACCOUNTING CRITERIA APPLIED |
(a) Accounting Period
The financial statements of the Parent Company and its subsidiaries cover a three-months comprised between January 01 and March 31, 2006 and 2005.
(b) Bases of Preparation
These consolidated financial statements have been prepared according to the accounting principles generally accepted by the Colegio 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 Superintendence. Should any discrepancies occurs, the regulations instructed by the Superintendence would prevail over the former ones. Except by the investments in subsidiaries, which are registered in a single line of the general balance sheet, to their proportional patrimonial value, and therefore, they have not been consolidated line to line. This treatment does not modify the net result of the year nor the patrimony.
(c) Bases of Presentation
For comparative purposes, the financial statements as of March 31, 2006 are presented updated by 4.1%. 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 due to 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, 2006. Estimations were made using the consumer price index informed by theInstituto Nacional de Estadisticas, National Institute of Statistics, namely -0.3% and -0.8% for the periods ended on March, 2006 and 2005 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, 2006 and 2005 are shown valued in domestic currency, according to the following rates of exchange in force at the end of each accounting period:
| 2006 | 2005 |
| $ Per Unit |
Unidad de Fomento | 17,915.66 | 17,198.78 |
U.S. Dollar | 526.18 | 585.93 |
Argentinean Peso | 170.865 | 200.8331 |
(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 wrong debt accounts receivables, the companies have set a provision over all those balances assessed as unrecoverable. As of March 31, 2006 and 2005 the provisions for debtors from sales and notes receivable for a total amount of ThCh$897,419 and ThCh$780,817 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 number 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 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, 2006 and 2005, the investments kept in foreign subsidiaries were valued according to the provisions indicated in the Technical Bulletin number 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 Number 1358 issued by the Chilean Securities and Insurance Superintendence, 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 Superintendence.
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 amount of the assets for deferred taxes is reduced, if it is necessary, for the amount of any tributary benefit that is expected based on the available evidence that it could not be carried out in the medium term.
(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 Superintendence. 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 | 03-31-2006 | 03-31-2005 |
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 |
88.627.400-9 | Unimarc Abastecimientos S.A. | 0.3300 | 99.6700 | 100.000 | 100.0000 |
During the period of three months between January 1st, and March 31, 2006 and 2005 changes in the application of Accounting Principles in relation to previous periods, as those Accounting Principles did not exist before.
04. NEGOTIABLE SECURITIES |
As of March 31, 2006 and 2005, 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 |
| 03-31-2006 | 03-31-2005 |
| | |
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) |
| 03-31-2006 | 03-31-2005 | 03-31-2006 | 03-31-2005 | 03-31-2006 | 03-31-2005 | 03-31-2006 | 03-31-2005 |
Debtors from sales | 2,358,221 | 0 | 0 | 1,849,129 | 2,358,221 | 2,064,782 | 1,849,129 | 0 | 0 |
Estimation of bad debt | | | | | 293,439 | 0 | 0 | 0 | 0 |
Notes receivable | 1,345,274 | 0 | 0 | 1,585,756 | 1,345,274 | 741,294 | 1,585,756 | 0 | 0 |
Estimation of bad debt | | | | | 603,980 | 0 | 0 | 0 | 0 |
Sundry debtors | 448,086 | | | 490,713 | 448,086 | 448,086 | 490,713 | 508,263 | 540,593 |
Estimation of bad debt | | | | | | | | 0 | 0 |
| Total long-term Debtors | 508,263 | 540,593 |
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 U.F. (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 |
03-31-2006 | 03-31-2005 | 03-31-2006 | 03-31-2005 |
88.541.600-4 | Inversiones Errazuriz Ltda. | 1,273,208 | 4,501,129 | 0 | 0 |
0-E | Puerta Grande | 336,499 | 107,731 | 0 | 0 |
65.229.660-2 | OTIC | 8,815 | 0 | 0 | 0 |
0-E | Multideal | 890 | 754 | 0 | 0 |
0-E | Caucho S.A. | 76 | 48 | 0 | 0 |
O-E | Visa S.A. | 205 | 0 | 0 | 0 |
O-E | Distribuidora de Maquinarias | 34 | 0 | 0 | 0 |
99.542.800-8 | Inmobiliaria y Comercial S.A. | 0 | 82,297 | 0 | 0 |
99.548.390-4 | Inmobiliaria Comercial S.A. | 0 | 291 | 0 | 0 |
88.486.700-2 | Unimarc Internacional S.A. | 0 | 0 | 3,853,232 | 0 |
TOTALS | 1,619,727 | 4,692,250 | 3,853,232 | 0 |
Notes and Accounts Payables |
Taxpayer Number | COMPANY | SHORT-TERM | LONG-TERM |
03-31-2006 | 03-31-2005 | 03-31-2006 | 03-31-2005 |
94.510.000-1 | Renta Nacional Cia. Seguros Grales S.A. | 75,017 | 228,181 | 0 | 0 |
94.716.000-1 | Renta Nacional Cia. Seguros de Vida S.A. | 499,685 | 573,048 | 17,196,592 | 17,643,836 |
0-E | Unitrade Interamericana | 27,011 | 34,266 | 0 | 0 |
88.163.300-0 | Inversiones Culenar S.A. | 2,871,510 | 0 | 0 | 0 |
79.809.460-2 | Inmobiliaria y Constructora Nacional S.A. | 6,282,892 | 0 | 0 | 0 |
0-E | Compania Tauro S.A. | 0 | 0 | 756,899 | 989,039 |
88.461.600-k | Servicios Integrales S.A. | 496,234 | 25,985 | 0 | 0 |
96.591.240-1 | Gafonac S.A | 1,209,344 | 11,339,982 | 0 | 0 |
93.756.000-1 | Cidef S.A. | 0 | 36,598 | 0 | 0 |
TOTALS | 11,461,693 | 12,238,060 | 17,953,491 | 18,632,875 |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | 03-31-2006 | 03-31-2005 |
AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
PUERTA GRANDE | 0-E | Comm. Adm. | Curr. Acct. Receivable | 336,499 | | 107,731 | |
FRUTICOLA VILUCO S.A. | 78.724.830-6 | Comm. Adm. | Curr. Acct. Receivable | 647,316 | | | |
| | Comm. Adm. | Curr Acct payables | 647,316 | | | |
GANADERA Y FORESTAL NACIONAL S.A. | 78.776.710-9 | Comm. Adm. | Curr. Acct. Receivable | 223,540 | | | |
| | Comm. Adm. | Curr. Acct. Payables | 223,540 | | | |
AGRICOLA PICHILEMU LTDA. | 78.776.810-5 | Comm. Adm. | Curr. Acct. Receivable | | | 128,928 | |
| | Comm. Adm. | Curr. Acct. Payable | 11,080 | | 178,981 | |
SOC.AGRICOLA LAS CRUCES S.A. | 78.791.770-4 | Comm. Adm. | Curr. Acct. Receivable | 653,187 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 714,693 | | 240,117 | |
CIDEF COMERCIAL S.A. | 79.780.600-5 | Comm. Adm. | Curr. Acct. Receivable | 15,110,039 | | 3,221,269 | |
| | Comm. Adm. | Curr. Acct. Payable | 14,964,786 | | 3,716,862 | |
| | Comm. Adm. | Invoices Payables | 146,080 | 122,756 | | |
INMOBILIARIA Y CONSTRUCCTORA NACIONAL S.A. | 79.809.460-2 | Comm. Adm. | Curr. Acct. Receivable | 92,237 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 15,687,120 | | 593,346 | |
INVERSIONES FINANCIERAS S.A. | 79.902.880-8 | Comm. Adm. | Curr. Acct. Receivable | 810,774 | | 253,178 | |
| | Comm. Adm. | Curr. Acct. Payables | 810,774 | | | |
| | | | | | | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES Transactions |
| | | | 03-31-2006 | 03-31-2005 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
INVERSIONES CULENAR S.A. | 88.163.300-0 | Comm. Adm. | Curr. Acct. Receivable | 320,000 | | 272,742 | |
| | Comm. Adm. | Curr. Acct. Payable | 3,191,510 | | 2,664,273 | |
SERVICIOS INTEGRALES S.A. | 88.461.600-K | Comm. Adm. | Curr. Acct. Receivable | 2,973,619 | | 1,217,724 | |
| | Comm. Adm. | Curr. Acct. Payable | 3,398,044 | | 1,226,748 | |
| | Comm. Adm. | Invoices payables | 32,949 | 27,688 | | |
UNIMARC INTERNACIONAL S.A. | 88.486.700-2 | Comm. Adm. | Curr. Acct. Receivable | 1,924,998 | | | |
| | Comm. Adm. | Curr acct payables | 1,927,557 | | | |
INVERSIONES ERRAZURIZ LTDA. | 88.541.600-4 | Acc. | Curr. Acct. Receivable | 4,179,724 | | 10,157,275 | |
| | Acc. | Curr. Acct. Payable | 2,871,979 | | 208,802 | |
RENTA NAC. CIA SEG. VIDA S.A. | 94.716.000-1 | Comm. Adm. | Curr. Acct. Receivables | | | 391,182 | |
| | Comm. Adm. | Curr. Acct. Payable | 499,716 | | 956,641 | |
HOLDING UNIMARC S.A. | 94.827.000-5 | Comm. Adm. | Curr. Acct. Receivable | 719,186 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 860,641 | | | |
| | Comm. Adm. | Debtors from sales | 278,616 | 234,131 | | |
UNITED MARKETING AND SALES CHILE S.A. | 96.509.820-8 | Comm. Adm. | Curr. Acct. Receivable | 6,922,959 | | 3,860,432 | |
| | Comm. Adm. | Curr. Acct. Payable | 3,875,778 | | 4,057,165 | |
| | Comm. Adm. | Debtors from sales | 59,029 | 49,604 | | |
| | Comm. Adm. | Invoices payables | 3,158,356 | 2,654,081 | 49,302 | 41,430 |
INDUSTRIA FORESTAL NACIONAL S.A. | 96.524.230-9 | Comm. Adm. | Curr. Acct. Receivable | 711 | | 7,239,537 | |
| | Comm. Adm. | Curr. Acct. Payable | 98,348 | | | |
COSAYACH NITRATO S.A. | 96.538.430-8 | Comm. Adm. | Curr. Acct. Receivable | 148,474 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 148,474 | | | |
INVERSIONES POZO ALMONTE S.A. | 96.542.240-4 | Comm. Adm. | Curr. Acct. Receivable | 84,027 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 84,027 | | | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES
Transactions
| | | | 03-31-2006 | 03-31-2005 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
Impresos Loma Blanca S.A. | 96.574.110-0 | Comm. Adm. | Curr. Acct. Receivable | | | 110,261 | |
| | Comm. Adm. | Curr. Acct. Payables | 24,435 | | | |
GANADERA FORESTAL NACIONAL S.A. | 96.591.240-1 | Comm. Adm. | Curr. Acct. Receivable | 184,100 | | 2,281,740 | |
| | Comm. Adm. | Curr. Acct. Payable | 1,396,294 | | 1,022,398 | |
SALMOCONCECIONES S.A. | 96.603.640-0 | Comm. Adm. | Curr. Acct. receivable | | | 265,535 | |
SMC CIA. DE SALITRE Y YODO 1 REGION | 96.630.310-7 | Comm. Adm. | Curr. Acct. Receivable | 5,545 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 5,545 | | | |
PESQUERA BAHIA CORONEL S.A. | 96.657.460-7 | Comm. Adm. | Curr. Acct. Receivable | 40,854 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 40,854 | | | |
MERCANTIL CIDEF S.A. | 96.680.010-0 | Comm. Adm. | Curr. Acct. Receivable | 152,279 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 168,839 | | | |
SERVICIO DE PERSONAL AUSTRAL S.A. | 96.797.780-2 | Comm. Adm. | Curr. Acct. Receivable | 33,372 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 44,956 | | | |
ADMINISTRADORA DE RECURSOS S.A. | 96.799.480-4 | Comm. Adm. | Curr. Acct. Receivable | 2,127,155 | | 633,532 | |
| | Comm. Adm. | Curr. Acct. Payable | 2,141,373 | | 310,636 | |
VINEDOS ERRAZURIZ OVALLE S.A. | 96.822.650-9 | Comm. Adm. | Curr. Acct. Receivable | 997,693 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 884,401 | | | |
| | Comm. Adm. | Invoices Payables | 188,493 | 158,397 | | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES
Transactions
| | | | 03-31-2006 | 03-31-2005 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
SALMONES Y PESQUERA NACIONAL S.A. | 96.850.700-1 | Comm. Adm. | Curr. Acct. Payable | | | 401,849 | |
ADM. Y SERV. MULTIFUNCIONAL S.A. | 96.879.010-2 | Comm. Adm. | Curr. Acct. Receivable | 168,666 | | 132,346 | |
| | Comm. Adm. | Curr. Acct. Payable | 168,666 | | 237,599 | |
SERVICIOS MULTIFUNCIONALES S.A. | 96.879.070-6 | Comm. Adm. | Curr. Acct. Receivable | 1,364,176 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 1,299,036 | | 225,314 | |
ADM. Y SERV. GENERALES S.A. | 96.879.090-0 | Comm. Adm. | Curr. Acct. Receivable | 248,507 | | 198,395 | |
| | Comm. Adm. | Curr. Acct. Payable | 241,533 | | | |
EMPRESA DE GESTION Y ADMINIST. S.A. | 96.898.490-K | Comm. Adm. | Curr. Acct. Receivable | 741,804 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 741,804 | | 173,294 | |
NEGOCIOS Y SERVICIOS GENERALES S.A. | 96.913.160-9 | Comm. Adm. | Curr. Acct. Receivable | 254,333 | | 174,153 | |
| | Comm. Adm. | Curr. Acct. Payable | 259,672 | | 223,435 | |
06. BALANCES AND TRANSACTIONS WITH RELATED PARTIES
Transactions
| | | | 03-31-2006 | 03-31-2005 |
COMPANY | TAXPAYER NUMBER | NATURE OF RELATIONSHIP | DESCRIPTION OF THE TRANSACTION | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) | AMOUNT | EFFECT ON RESULTS (CHARGES/ CREDITS) |
SALMONES DE CHILE S.A. | 96.914.410-7 | Comm. Adm. | Curr. Acct. Receivable | 20,021 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 20,021 | | | |
CORPORACION DE INVERSION Y DESARROLLO CIDEF S.A. | 96.923.970-1 | Comm. Adm. | Curr. Acct. Receivable | 2,943,175 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 2,943,175 | | 3,068,865 | |
ADMINISTRADORA SOLUCION S.A. | 99.545.240-5 | Comm. Adm. | Curr. Acct. Receivable | 269,890 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 270,198 | | | |
| | | | | | | |
GUARDIAS DE SEGURIDAD UNO S.A. | 99.596.490-2 | Comm. Adm. | Curr. Acct. Receivable | 161,252 | | | |
| | Comm. Adm. | Curr. Acct. Payable | 198,663 | | | |
| | | | | | | |
GUARDIAS DE SEGURIDAD DOS S.A. | 99.596.500-3 | Comm. Adm | Curr. Acct. Receivable | 146,337 | | 50,201,587 | 41,430 |
| | Comm. Adm | Curr. Acct. Payable | 201,291 | | | |
| | | | | | | |
AGRICOLA Y VINEDOS TIERRUCA S.A. | 99.521.630-2 | Comm. Adm | Curr. Acct. Payable | 118,370 | | | |
| | Comm. Adm | Debtors from Sales | 162,737 | 136,754 | | |
This item, as of March 31, 2006 and 2005, is structured as follows:
Items | 2006 | 2005 |
ThCh$ | ThCh$ |
| | |
Inventories | 10,643,628 | 10,700,771 |
| | |
Total | 10,643,628 | 10,700,771 |
08. DEFERRED TAXES AND INCOME TAXES The accumulated deferred taxes, and its calculation, are explained in the note 2 (m), ascending to an amount of active net of ThCh$7,620,097 at March 31, 2006, and ThCh$8,739,936 of active net at March 31, 2005, and they correspond to the next included detail: |
08. DEFERRED TAXES AND INCOME TAXES (Cont.) Deferred Taxes |
ITEMS | 03-31-2006 | 03-31-2005 |
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 | 104,445 | 58,714 | 0 | 0 | 104,434 | 60,545 | 0 | 0 |
Anticipated income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Holidays provisions | 6,311 | 1,434 | 0 | 0 | 42,127 | | 0 | 0 |
Intangibles amortization | 0 | 0 | 0 | 0 | 0 | | 0 | 0 |
Assets in leasing | 0 | 0 | 2,184 | 6,740 | 5,352 | 21,411 | 0 | 0 |
Manufacturing expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Fixed assets depreciation | 38,023 | 103,487 | 221,075 | 607,178 | 87,611 | 350,448 | 284,560 | 1,095,067 |
Severance pay based on years of service | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other events | 16,420 | 51,420 | 0 | 139,335 | 6,941 | 36,287 | 0 | 170,486 |
Tax losses of the period | 158,892 | 9,832,473 | 0 | 0 | 1,946 | 9,369,979 | 0 | 0 |
Profit from leaseback difference | 62,711 | 250,843 | 0 | 0 | 63,844 | 255,375 | 0 | 0 |
Prepaid expenses | 0 | 0 | 84,218 | 4,346 | 0 | 0 | 116,251 | 0 |
Provision of judgment | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | |
OTHERS | | | | | | | | |
Related accounts-net of amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Valuation provision | 0 | 2,000,000 | | | | | | |
TOTALS | 386,802 | 8,298,371 | 307,477 | 757,599 | 312,255 | 10,094,045 | 400,811 | 1,265,553 |
08. DEFERRED TAXES AND INCOME TAXES (Cont.) Income Tax |
Items | 03-31-2006 | 03-31-2005 |
| | |
Current tax expenses (tax provision) | 0 | 0 |
Tax expenses adjustment | 0 | 0 |
Effect by assets or liabilities due to deferred tax of period | (667,034) | 173,008 |
Tax benefits due to tax losses | 515,781 | 346,725 |
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 | (151,253) | 519,733 |
As of March 31, 2006 and 2005, the following concepts are presented under this item:
Items | 2006 | 2005 |
ThCh$ | ThCh$ |
| | |
| | |
Leasing and Insurance deferred VAT | 25,012 | 43,929 |
Other | 3,062 | 75,593 |
Customer Duty | 1,354 | 0 |
| | |
Total | 29,428 | 119,522 |
Fixed Assets, as of March 31, 2006 and 2005, include the following balances, the information of which is presented below:
Fixed Assets
ITEMS | 2006 M$ | 2005 M$ |
Fixed Assets | AccumulatedDepreciation | Total Fixed Assets (net) | Fixed Assets | AccumulatedDepreciation | Total Fixed Assets (net) |
| | | | | | |
Land | 30,028,147 | | 30,028,147 | 40,443,071 | | 40,443,071 |
Construction and infrastructure works | 48,326,957 | (7,080,908) | 41,246,049 | 55,510,103 | (7,635,515) | 47,874,588 |
Machinery and Equipment's | 18,579,548 | (6,542,296) | 12,037,252 | 24,243,545 | (9,604,098) | 14,639,447 |
| | | | | | |
Other Fixed Assets | | | | | | |
Furniture and utiles | 2,757,673 | (1,623,887) | 1,133,786 | 4,466,267 | (3,318,209) | 1,148,058 |
Facilities | 8,576,803 | (3,731,098) | 4,845,705 | 10,453,245 | (5,099,658) | 5,353,587 |
Works in progress | 1,996,282 | | 1,996,282 | 1,990,379 | | 1,990,379 |
Assets in Leasing | 22,141,515 | (3,289,230) | 18,852,285 | 22,126,542 | (2,622,256) | 19,504,286 |
Sub-totals | 35,472,273 | (8,644,215) | 26,828,058 | 39,036,433 | (11,040,123) | 27,996,310 |
TOTALS | 132,406,925 | (22,267,419) | 110,139,506 | 159,233,152 | (28,279,736) | 130,953,416 |
Assets in Leasing
Comprising of other fixed assets, assets in leasing by ThCh$18,852,286 and ThCh$19,504,288 as of March 31st, 2006 and 2005 are included respectively, which have been valorized according to the indicated in Note 2 (j). The assets in leasing are not legally property of the Corporation thus. Meanwhile the Corporation does not exert the purchase option cannot dispose of them freely. The detail of leasing contracts as of March 31st, 2006 is the following:
Leasing Company | Assets | Amount ThCh$ | Share | Maturity Date | Interest Rate |
| | | | | |
Corp. Vida S.A. | SM La Reina | 1,590,994 | 157 | 06-06-18 | UF+TIP |
Hewlett Packard S.A. | Computacional | 96,951 | 1 | 10-01-06 | U$$+TIP |
| Equipment | | | | |
Renta Nac. Cia. Seg. Vida S.A. | SM La Florida | 17,614,352 | 252 | 05-12-25 | UF+TIP |
Telmex | Supermarkets | 1,394,715 | 243 | 01-01-10 | U$$+TIP |
Deferred Profit Lease Back | Cash Registered | (1,844,426) | | | |
| SM La Florida | | | | |
Totals | | 18,852,586 | | | |
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 |
03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 |
65.229.660-2 | Organ. Tecnico Intermedio capacitacion | Chile | Ch$ | 0 | 42.00000 | 42.00000 | 9,139 | 6,633 | 27 | (2,255) | 12 | (947) | 3,764 | 2,786 | 0 | 0 | 3,764 | 2,786 |
TOTAL | | | | | | | | | 3,764 | 2,786 | 0 | 0 | 3,764 | 2,786 |
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$7,634,664 (historic figure).
3) Lower value of Unimarc Abastecimientos S.A.
This subsidiary was acquired in August 1998. At that date, its firm name was Inversion Nacional S.A. and subsequently it was modified to the present Unimarc Abastecimientos S.A. Currently, this company operates as a warehouse of merchandise to be sold in the supermarkets.
The breakdown of this item is the following:
Lower Value |
TAXPAYER NUMBER | COMPANY | 03-31-2006 | 03-31-2005 |
AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE | AMORTIZED AMOUNT IN THE PERIOD | LOWER VALUE BALANCE |
| | | | | |
0-E | Supermercados Hipermarc S.A. | 129,618 | 7,062,248 | 189,039 | 7,638,553 |
96.799.180-5 | Inmobiliaria de Supermercados S.A. | 119,851 | 4,993,777 | 119,825 | 5,472,014 |
88.627.400-9 | Unimarc Abastecimientos S.A. | 22,505 | 1,110,232 | 22,500 | 1,199,995 |
87.678.300-2 | Comercial S.M. Rancagua S.A. | 624 | 42,413 | 697 | 50,754 |
96.621.750-2 | Inmobiliaria Las Tranqueras S.A. | 1 | 32 | 0 | 0 |
96.629.940-1 | Transportes Santa Maria S.A. | 76 | 5,524 | 0 | 0 |
Total | 272,675 | 13,214,226 | 332,061 | 14,361,316 |
Higher Value |
|
TAXPAYER NUMBER | COMPANY | 03-31-2006 | 03-31-2005 |
AMORTIZED AMOUNT IN THE PERIOD | Higher Value Balance | AMORTIZED AMOUNT I3N THE PERIOD | Higher Value Balance |
86.360.500-8 | Adm. de Supermercados S.A. | 1,128 | 30,196 | 1,128 | 34,700 |
| | | | | |
| TOTAL | 1,128 | 30,196 | 1,128 | 34,700 |
Other Long Term Assets
As of March 31, 2006 and 2005, the amounts invested in the acquisition and start-up of new computational systems and others are presented under this item, according to the following breakdown:
Items | 2006 | 2005 |
ThCh$ | ThCh$ |
| | |
Warranties | 1,031,271 | 281,392 |
Computational system project | 10,800 | 110,494 |
Other Taxes to be recovered from Subsidiary in Argentina | | 831,522 |
Other long term assets | 196,563 | 250,031 |
| | |
Total | 1,238,634 | 1,473,439 |
- 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, 2006 and 2005 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 |
03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 | 03-31-06 | 03-31-05 |
Short Term (code 5.21.10.10) | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
97.003.000-k | Banco do Brasil | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 726,869 | 618,051 | 0 | 618,051 | 726,869 |
97.051.000-1 | Banco del Desarrollo | 1,062,351 | 6,512,615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,062,351 | 6,512,615 |
97.018.000-1 | Scotiabank Sud Americano | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41,794 | 0 | 0 | | 41,794 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | |
| TOTALS | 1,062,351 | 6,512,615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 768,663 | 618,051 | 0 | 1,680,402 | 7,281,278 |
| Debt capital amount | 1,056,159 | 6,500,406 | 0 | 0 | 0 | 0 | 0 | 0 | | 767,715 | 616,764 | 0 | 1,672,923 | 7,268,121 |
| Avg. Annual Interest Rate | 4.5 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 9 | 6 | 0 | | |
Long Term (Code 5,21,10,20) | | | | | | | | | | | | | | |
97.023.000-9 | Corp Banca | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 609,408 | 576,447 | 0 | 0 | 609,408 | 576,447 |
96.621.750-2 | KfW | 410,487 | 473,746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 410,487 | 473,746 |
97.041.000-7 | Bank Boston | 2,161,021 | 2,477,713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,161,021 | 2,477,713 |
O-E | Banco Societe Generale | 0 | 0 | 0 | 0 | 0 | 0 | 220,593 | 136,054 | 0 | 0 | 0 | 0 | 220,593 | 136,054 |
97.036.000-K | Santander Santiago | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | 0 | 0 | 224,579 | 218,533 | 224,579 | 218,533 |
| Others | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| TOTALS | 2,571,508 | 2,951,459 | 0 | 0 | 0 | 0 | 220,593 | 136,054 | 609,408 | 576,447 | 224,579 | 218,533 | 3,626,088 | 3,882,493 |
| Debt capital amount | 2,500,579 | 2,898,695 | 0 | 0 | 0 | 0 | 185,509 | 114,840 | 598,265 | 561,990 | 220,477 | 212,884 | 3,504,830 | 3,788,409 |
| Avg. Annual Interest Rate | 4.5 | 6.5 | 0 | 0 | 0 | 0 | 14.5 | 0 | 8.1 | 8 | 0 | 0 | | |
| | | | | | | | | | | | | | | |
| Percentage of obligations in foreign currency (%) | 72.6400 | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
| Percentage of obligations in domestic currency (%) | 27.3600 | | | | | | | | | | | |
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, 2006 and 2005 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. | 638,219 | 638,883 | | | 0 | 0 | 1,277,102 | 8.5 | 1,874,139 |
96.621.750-2 | KfW | Dollars | 395,859 | 395,859 | 791,718 | 989,651 | 0 | 0 | 2,573,087 | 5.6 | 3,441,631 |
97.036.000-K | Santander Santiago | $ non readjustment | 239,955 | 193,856 | | | 0 | 0 | 433,811 | | 687,713 |
96.621.750-2 | Societe Generale | Otras Monedas | 113,502 | 0 | 0 | 0 | 0 | 0 | 113,502 | 14.5 | 282,236 |
97.041.000-7 | Bank Boston | Dollars | 4,475,869 | 0 | 0 | 0 | 0 | 0 | 4,475,869 | 4.5 | 7,628,287 |
TOTALS | 5,863,404 | 1,228,598 | 791,718 | 989,651 | 0 | | 8,873,371 | | 13,914,006 |
| Percentage of obligations in foreign currency (%) | 80.7200 | | | | | | | | | |
| | | | | | | | | | | | | |
| Percentage of obligations in domestic currency (%) | 19.2800 | | | | | | | | | |
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, 2006 and 2005, the breakdown of this item is the following:
Items | 2006 | 2005 |
ThCh$ | ThCh$ |
Holidays Provisions | 41,192 | 47,109 |
Expenses Provisions | | 230,471 |
Judgment Provisions | 384,770 | 316,263 |
Other Provisions | 148,021 | 211,216 |
Total | 573,983 | 805,059 |
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 2006, the amount to be accrued is shown under the item Income received in advance of current liabilities.
On 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 district of Caseros, Partido de Tres de Febrero, that the Society gave him in sub-concession, being accrued 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 |
2006 | 2005 | 2006 | 2005 |
ThCh$ | ThCh$ | ThCh$ | ThCh$ |
| | | | |
Income received in advance | 398,258 | 461,124 | 895,032 | 1,498,655 |
| | | | |
Total | 398,258 | 461,124 | 895,032 | 1,498,655 |
The following amounts are presented under this item: ThCh$16,853 and ThCh$21,363 as of March 31, 2006 and 2005, respectively. These amounts correspond to the acknowledgment of the minority shareholders' proportion of the equities of the consolidated subsidiaries, according to the following breakdown:
Company | Percentage of Share | Amount |
2006 | 2005 | 2006 | 2005 |
% | % | ThCh$ | ThCh$ |
Administradora de Supermercados S.A. | 0.06400 | 0.06400 | 6,161 | 6,404 |
Transportes Santa Maria S.A. | 0.40000 | 2.00000 | (3,134) | (2,041) |
Comercial Supermercados Santiago S.A. | 1.00000 | 1.00000 | 2,503 | 2,735 |
Unimarc Organizacion y Servicios S.A. | 0.43726 | 0.04500 | 11,311 | 14,253 |
Inmobiliaria de Supermercados S.A. | 0.00004 | 0.00004 | 9 | 9 |
Supermercados Hipermarc S.A. | 0.00001 | 0.00001 | 3 | 3 |
Total | 16,853 | 21,363 |
The equity variations of the 2006 and 2005 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$698,564 and ThCh$1,558,438, (historic figure) as of March 31, 2006 and 2005 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.
19. CHANGES IN EQUITY Changes in Equity |
03-31-2006 | 03-31-2005 |
Items | Paid-in Capital | Capital Revaluation Reserve | Excess price in sale of shares | Other Reserves | | Accumulated Results | | | Result for the period | Paid-in Capital | Capital Revaluation Reserve | Excess price in sale of shares | Other Reserves | | Accumulated Results | | | Result for the period |
Opening Balance | 59,925,903 | 0 | 30,651,351 | (10,069,222) | | 10,597,760 | | | (8,123,258) | 57,843,536 | | 29,586,246 | (6,756,905) | | 17,344,506 | | | (7,115,008) |
Distribution Previous Period | 0 | 0 | 0 | 0 | | (8,123,258) | | | 8,123,258 | 0 | 0 | 0 | 0 | | (7,115,008) | | | 7,115,008 |
Final Dividend Previous Period | 0 | 0 | 0 | 0 | | 0 | | | 0 | 0 | 0 | 0 | 0 | | 0 | | | 0 |
Capital increase with cash share issuance | 0 | 0 | 0 | 0 | | 0 | | | 0 | 0 | 0 | 0 | 0 | | 0 | | | 0 |
Capitalization of Profits and/or Reserves | 0 | 0 | 0 | 0 | | 0 | | | 0 | 0 | 0 | 0 | 0 | | 0 | | | 0 |
Period of Development Accumulated Deficit | 0 | 0 | 0 | 0 | | 0 | | | 0 | 0 | 0 | 0 | 0 | | 0 | | | 0 |
Accumulated Readjustment due to translation difference | 0 | 0 | 0 | 698,564 | | 0 | | | 0 | 0 | 0 | 0 | 1,558,438 | | 0 | | | 0 |
Own Capital Revaluation | 0 | (179,778) | (91,954) | 30,208 | | (7,423) | | | 0 | 0 | (462,748) | (236,690) | 54,055 | | (81,836) | | | 0 |
Profit/Loss for the Period | 0 | 0 | 0 | 0 | | 0 | | | (2,397,879) | 0 | 0 | 0 | 0 | | 0 | | | (2,400,520) |
Provisional Dividends | 0 | 0 | 0 | 0 | | 0 | | | 0 | 0 | 0 | 0 | 0 | | 0 | | | 0 |
Closing Balance | 59,925,903 | (179,778) | 30,559,397 | (9,340,450) | | 2,467,079 | | | (2,397,879) | 57,843,536 | (462,748) | 29,349,556 | (5,144,412) | | 10,147,662 | | | (2,400,520) |
Updated Balances | | | | | | | | | | 60,215,121 | (481,721) | 30,552,888 | (5,355,333) | | 10,563,716 | | | (2,498,941) |
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 | 57,843,536 | 57,843,536 |
20. OTHER NON-OPERATING INCOME AND EXPENSES |
As of March 31, 2006 and 2005, the breakdown of this item is formed as follows:
Other non-operating income
Items | 2006 ThCh$ | 2005 ThCh$ |
| | |
Rentals | | 115,337 |
Cashier register overage | 13,921 | 10,525 |
Other non-operating income | 36,535 | 54,785 |
| | |
| | |
Total | 50,456 | 180,647 |
Other non-operating expenses
Items | 2006 ThCh$ | 2005 ThCh$ |
Penalties and sanctions | 780 | 455 |
Cashier register lacks | 12,066 | 606 |
Other non-operating expenses | | 4,919 |
Total | 12,846 | 5,980 |
ASSETS (CHARGES) / CREDITS | READJUSTMENT INDEX | 03-31-2006 | 03-31-2005 |
Inventories | | 0 | 0 |
Fixed assets | IPC | (122,810) | (690,911) |
Investments in related companies | IPC | (40,488) | (118,205) |
Accounts receivables with related companies | UF | 0 | 0 |
Other non-monetary assets | IPC,UF | (23,373) | (11,059) |
Accounts of expenses and costs | IPC | (243) | 868 |
Total (charges) credits | | (186,914) | (819,307) |
| | | |
LIABILITIES (CHARGES) / CREDITS | | | |
Equity | IPC | 248,948 | 757,034 |
Accounts payable with related companies | UF | 0 | 0 |
Obligations with banks | UF | (6,490) | 105,235 |
Minority interest | $ | (161,460) | (222,702) |
Non-monetary liabilities | IPC,UF | 188,766 | 17,479 |
Income account | IPC | 0 | 0 |
Total (charges) credits | | 269,764 | 657,046 |
(Loss) Profit due to monetary correction | | 82,850 | (162,258) |
22. EXCHANGE RATE DIFFERENCES |
ITEM | CURRENCY | AMOUNT |
03-31-2006 | 03-31-2005 |
ASSETS (CHARGES) / CREDITS |
Result from the translation of Argentinean Subsidiary | US$ | 557,008 | 666,329 |
Other non-monetary assets | US$ | 6,150 | 29,934 |
Accounts receivables with related companies | US$ | 0 | 0 |
Total (charges) credits | | 563,158 | 696,263 |
LIABILITIES (CHARGES) / CREDITS | | | |
Obligations with banks | US$ | (333,733) | (691,332) |
Other non-monetary liabilities | US$ | (154,943) | (102,885) |
Accounts payable with related companies | US$ | 0 | 0 |
Result from the translation of Argentinean Subsidiary | US$ | 0 | 0 |
Total (charges) credits | | (488,676) | (794,217) |
(Loss) Profit due to monetary correction | | 74,482 | (97,954) |
23. CONTINGENCIES & RESTRICTIONS |
- Direct commitments
a.1) Banco BBVA
Since March 31, 2006, 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 given guaranties to cover the already extinguished obligations. Notwithstanding the foregoing, at present there are several proceedings 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., were filed after 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 decided in favor of companies of 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 31 claims - Arbitration Folders; each one bears the name Folder No. 01 through No. 31, plus one called Book and another one called Principal. The 31 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" (Fra Fra Secrets), 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, awarded against the claims of both parts.
Folder No. 5, favorably awarded.
Folder No. 6, favorably awarded.
Folder No. 7, favorably awarded.
Folder No. 8, awarded against the claims of "Errazuriz Group".
Folder No. 9, awarded against the claims of "Errazuriz Group".
Folder No. 10, favorably awarded.
Folder No. 11, favorably awarded.
Folder No. 12, favorably awarded.
Folder No. 13, favorably awarded.
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, awarded against the claims of "Errazuriz Group".
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, in a stage of summons to hear the final sentence.
Folder No. 22, in a stage of summons to hear the final sentence.
Folder No. 23, in a stage of summons to hear the final sentence.
Folder No. 24, in a stage of summons to hear the final sentence.
Folder No. 25, in a stage of summons to hear the final sentence.
Folder No. 26, in a stage of summons to hear the final sentence.
Folder No. 27, in a stage of summons to hear the final sentence.
Folder No. 28, currently in the stage of discussion.
Folder No. 29, currently in the stage of discussion.
Folder No. 30, currently in the stage of discussion.
Folder No. 31, currently in the stage of discussion.
Book Folder, is awaiting the evidence stage.
Principal Folder, in where the evidences are transacted several.
(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 Supermercados Maipu I and Maipu II and Manuel Montt, owned by Inmobiliaria de Supermercados S.A., the accounting value of which amounts to ThCh$1,687,877, ThCh$2,792,034 and ThCh$1,202,576, respectively, for credits granted by Corp Banca which as of March 31, 2006 amount to ThCh$1,875,367.
a.3) Banco del Desarrollo
As of March 31, 2006, 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$2,524,487 and ThCh$3,442,775 respectively, and the debt's value as of March 31, 2006 amounts to ThCh$1,062,351.
a.4) Banco Bank Boston
As of the closing date of these financial statements, the capital credit as of March 31, 2006 in the amount of US$12,613,344.83 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. It is possible to indicate that at the moment some of the indicated forest assets, were transferred in property to the related society Agricola Santa Macarena S.A.
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 Bank Boston 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 Bank Boston 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 Bank Boston N.A., Nassau Branch (External Loan No. 33,169), whereby the time of the credit was extended until year 2007.
a.5) Kreditanstalt fur 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, 2006, the short-term and long-term debts with KfW amount to US$5.6 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 an 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, 2006 amounts to ThCh$618,051. The property lodged as collateral is P.A.M. Carolina III, is limited to US$ 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$1,040,918. On January 10, 2006, the debt was payment and the guarantee is in rise process.
b.3) Banco Santander Santiago
On July 16, 1998 the real estate called Providencia, owned by Inmobiliaria de Supermercados S.A., was lodged as guarantee to 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$11,614,313 and the debt's value as of March 31, 2006 amounts to ThCh$654,289.
It is possible to indicate, that the present owner is Unimarc International. The transaction was verified on December 6th, 2005. The building is taxed with general mortgage and enrolled prohibition in favor of the Banco Santander Santiago.
- 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 June 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 proceedings 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 argument 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. At the same time, it was requested by the Chilean defendants, before Chilean Courts, to be declared the extinct all the obligations that the remaining corporations had with the Bank, through the agreements, conventions, contracts, with the expressed requested, the Court declared extinct the ordinary and executives actions whatsoever their nature and origin, that have their cause in the promissory notes, in the guarantee conventions and in the Loan Agreements. The Prejudice Relief that has been published through the media finds its foundations precisely in the obligations which extinction is requested before the Chilean Courts. All the above mentioned impede the enforcement of the American Judgment. 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 Ltda, questions the existence of the debt.
In January 22, 2005 the definitive sentence was issued from the Supreme Court of the United States of America in which the request conducted by the judgment between Inversiones Errazuriz Ltda. and others with State Street Bank and Trust Company was denied.
The resolution to which State Street Bank and Trust Company, assigns the character of definitive sentence, is nowadays being recognized through an EXEQUATUR Proceeding, requested by the mentioned bank before the Supreme Court, under the number of entrance 2349-2005. To the request of "pase regio", Supermercados Unimarc S.A. filed on August 4th, 2005, the conferred transfer and indicated that the mentioned resolution was dictated with infraction of all the norms related to the international regularity of the sentences. It is indicated in addition that the referred resolution is against the National Jurisdiction, to the National Public Order, in addition that its content is not the result of a previous procedure that has been transacted legally in where both parts had right to make be worth their intentions. Next to the previous thing, it is maintained that the State Street Bank is not the legitimate organization to act in addition that the bank endorsed the notes and other documents of bottom of th e initiated actions, without a mandate or power from the present proprietors of the mentioned credits to the mentioned bank consists.
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, 2006 is of an amount of ThCh$4,422,023. 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.
It is possible to indicate, that the present owner is Unimarc International. The transaction was verified with date December 6th, 2005.
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, 2006 amounts to ThCh$2,307,069.
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 first 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 Interagro Comercio y Ganado 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 40,000 (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$4,412,184.58 (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 December 31, 2006, amounts to ThCh$355,456 (Chilean pesos), corresponding to ARG$2,097,700.99 (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 (July 01, 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 by US$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 the a mount of $750,000.
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 - Argentinean Branch.
d.6)On December 17, 1999, in the presence of Notary Public Mr. Jose Musalem Saffie, the associated company Inmobiliaria de Supermercados S.A., mortgaged the real estate known as Terreno Arturo Prat in Concepcion, which to March 31, 2006 has an accounting value of ThCh$2,869,533 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, 2006 amounts to ThCh$2,380,513.
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, 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.
It is possible to indicate, that the present owner is Unimarc International. The transaction was verified with date December 6th, 2005.
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) 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$384,770 were made, which cover all of the disbursements which in the opinion of the legal counsel of the companies involve the maximum risk to the Companies.
23. CONTINGENCIES AND RESTRICTIONS Direct Guaranties |
Creditor of the Guaranty | Debtor | Typeof Guaranty | Assets Involved | Payments pending balances at financial statement closing date | Release of Guarantees |
Name | Relationship | Type | Book value | 03-31-06 | 03-31-05 | 03-31-07 | Assets | 03-31-08 | Assets | 03-31-09 | Assets |
Corp Banca | S. Unimarc S.A. | NO | Mortgage | | 5,682,487 | 1,875,367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| | | | | | | | | | | | | |
There are not indirect guaranties.
24. DOMESTIC AND FOREIGN CURRENCY Assets |
ITEM | CURRENCY | AMOUNT |
03-31-06 | 03-31-05 |
Current Assets | | | |
Related companies notes receivables | PESOS ARGENTINO | 296,223 | 0 |
Other currents assets | UF | 25,012 | 43,542 |
Related companies notes receivables | UF | 1,924,991 | 0 |
Avariable | US$ | 105 | 122 |
Prepaid expenses | UF | 167,001 | 175,720 |
Other currents assets | PESOS ARGENTINO | 295,398 | 0 |
Other currents assets | $ | 14,239,304 | 20,773,586 |
Debtors from sales | US$ | 10,594 | 0 |
Notes receivables | UF | 119,021 | 196,563 |
Inventories | US$ | 4,090 | 23,942 |
Other currents assets | US$ | 1,354 | 3,157 |
| | | |
Fixed assets | | | |
Fixed assets | $ | 72,828,176 | 86,696,603 |
Fixed assets | PESOS ARGENTINO | 37,311,328 | 44,256,811 |
| | | |
Other assets | | | |
Other assets | $ | 19,812,815 | 11,676,153 |
Other assets | UF | 54,402 | 63,319 |
Other assets | PESOS ARGENTINO | 816,602 | 1,077,018 |
Related companies notes Receivables | US$ | 1,285,318 | 11,816,470 |
Long-term debtors | US$ | 347,183 | 366,391 |
Notes Receivables | UF | 161,079 | 174,202 |
Other Assets | US$ | 7,893 | 9,149 |
Related companies notes Receivables | UF | 3,853,232 | 0 |
| | | |
Total Assets | PESOS ARGENTINO | 38,424,153 | 45,333,829 |
| UF | 6,304,738 | 653,346 |
| US$ | 1,656,537 | 12,219,231 |
| PESOS ARGENTINO | 295,398 | 0 |
| $ | 106,880,295 | 119,146,342 |
| | | |
| | | |
| | | |
24. DOMESTIC AND FOREIGN CURRENCY Current Liabilities |
Item | Currency | Up to 90 days | 90 days to 1 year |
03-31-2006 | 03-31-2005 | 03-31-2006 | 03-31-2005 |
Amount | Annual average Interest Rate | Amount | Annual average Interest Rate | Amount | Annual Average Interest Rate | Amount | Annual Average Interest Rate |
Sundry creditors | US$ | 202,838 | 0 | 203,918 | 0 | 392,183 | 0 | 252,846 | 0 |
Sundry creditors | US$ | 21,862 | 0 | 75,434 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 0 | 0 | 1,427 | 0 | 148,214 | 0 | 44,476 | 0 |
Sundry creditors | UF | 168,807 | 0 | 180,732 | 0 | 23,144 | 0 | 54,855 | 0 |
Sundry creditors | UF | 42,910 | 0 | 47,606 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 16,562 | 0 | 14,978 | 0 | 49,262 | 0 | 44,285 | 0 |
Sundry creditors | Non-readj $ | 30,632 | 0 | 512,089 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | Non-readj $ | 17,150,774 | 0 | 14,376,669 | 0 | 0 | 0 | 0 | 0 |
Accounts payable | Arg, $ | 369,990 | 0 | 367,301 | 0 | 174,093 | 0 | 153,046 | 0 |
Accounts payable | US$ | 4,230,938 | 0 | 4,451,529 | 0 | 0 | 0 | 0 | 0 |
Related co, Notes & acc, Payable | Non-readj $ | 11,003,554 | 0 | 11,754,203 | 0 | 0 | 0 | 0 | 0 |
Related co, Notes & acc, Payable | Arg, $ | 27,011 | 0 | 44,404 | 0 | 0 | 0 | 35,907 | 0 |
Related co, Notes & acc, Payable | UF | 108,449 | 0 | 98,297 | 0 | 322,678 | 0 | 300,538 | 0 |
Notes payable | Arg, $ | 18,123 | 0 | 85,021 | 0 | 7,005 | 0 | 0 | 0 |
Notes payable | Non-readj $ | 167,896 | 0 | 35,152 | 0 | 0 | 0 | 0 | 0 |
Notes payable | US$ | 6,017 | 0 | 3,613 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | UF | 609,408 | 0 | 1,345,109 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 0 | | 0 | 0 | 3,633,859 | 9.00% | 9,464,075 | 8.00 |
Obligations with banks | Arg, $ | 106,407 | 0 | 44,880 | 0 | 114,186 | 0 | 91,174 | 0 |
Obligations with banks | Non-readj $ | 842,630 | 0 | 218,531 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | Arg, $ | 218,220 | 0 | 207,311 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | Non-readj $ | 1,003,891 | 0 | 1,218,436 | 0 | 0 | 0 | 0 | 0 |
Other liabilities | US$ | 99,448 | | 115,280 | 0 | 298,344 | 0 | 345,844 | 0 |
Total Current Liabilities | US$ | 4,561,103 | 0 | 4,851,201 | 0 | 4,472,600 | 0 | 10,107,241 | 0 |
| UF | 946,136 | 0 | 1,686,722 | 0 | 395,084 | 0 | 399,678 | 0 |
| Non-readj $ | 30,199,377 | 0 | 28,115,080 | 0 | 0 | 0 | 0 | 0 |
| Arg. $ | 739,751 | 0 | 748,917 | 0 | 295,284 | 0 | 280,127 | 0 |
24. DOMESTIC AND FOREIGN CURRENCY Long Term Liabilities Current Period 03-31-2006 |
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 | 254,640 | 0 | 332,475 | 0 | 983,439 | 0 | 0 | 0 |
Sundry creditors | US$ | 794,401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 1,330 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other related co, Notes & acc. Payable | UF | 1,591,494 | 0 | 1,837,893 | 0 | 3,231,044 | 0 | 10,536,161 | 0 |
Other long term liabilities | US$ | 795,584 | 0 | 99,448 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | UF | 1,277,102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 5,267,588 | 0 | 791,718 | 0 | 989,651 | 0 | 0 | 0 |
Notes payable | ARG, $ | 508,737 | 0 | 303,742 | 0 | 0 | 0 | 0 | 0 |
Other related co, Notes & acc. Payable | US$ | 756,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | ARG, $ | 113,501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | $ non readj. | 433,811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Long Term Liabilities | | | | | | | | | |
| UF | 3,123,236 | | 2,170,368 | | 4,214,483 | | 10,536,161 | |
| US$ | 7,615,803 | | 891,166 | | 989,651 | | 0 | |
| ARG, $ | 622,238 | | 303,742 | | 0 | | 0 | |
| $ non readj. | 433,811 | | 0 | | 0 | | 0 | |
Long Term Liabilities Previous 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 |
Obligations with banks | UF | 1,235,674 | 0 | 638,465 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | US$ | 8,546,051 | 0 | 917,767 | 0 | 1,606,097 | 0 | 0 | 0 |
Obligations with banks | ARG, $ | 483,952 | 0 | 203,761 | 0 | 0 | 0 | 0 | 0 |
Obligations with banks | $ non readj. | 282,236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | UF | 229,685 | 0 | 300,658 | 0 | 943,529 | 0 | 164,378 | 0 |
Sundry creditors | US$ | 1,040,612 | 0 | 305,312 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 177,988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Sundry creditors | US$ | 6,973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other notes curr acct payables | ARG, $ | 0 | 0 | 0 | 0 | 0 | | | |
Other notes curr acct payables | $non readj. | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Related companies other notes curr acct payables | US$ | 989,038 | 0 | 0 | 0 | 0 | 0 | | 0 |
Related companies others notes curr acct payables | UF | 1,479,702 | 0 | 1,708,799 | 0 | 3,004,094 | 0 | 11,451,239 | 0 |
Other long-term liabilities | US$ | 922,248 | 0 | 576,405 | 0 | 0 | 0 | 0 | 0 |
Notes payables | US$ | 405,725 | 0 | 371,652 | 0 | 154,632 | 0 | 0 | 0 |
Notes payables | ARG, $ | 0 | | 0 | | 0 | 0 | 0 | 0 |
Total Long term liabilities | | | | | | | | | |
| UF | 2,945,061 | | 2,647,922 | | 3,947,623 | | 11,615,617 | |
| US$ | 12,088,635 | | 2,171,136 | | 1,760,729 | | 0 | |
| ARG,$. | 483,952 | | 203,761 | | 0 | | 0 | |
| $non readj | 282,236 | | 0 | | 0 | | 0 | |
| $non readj | 0 | | 0 | | 0 | | 0 | |
At March 31, 2006, doesn't exist sanctions that affect neither to the society or their management.
26. LATEST FACTS
To the date of presentation of the present financial statements later facts don't exist.
The company does not show disbursements for this item due to the fact its main line of business develops on the distribution of goods to the general public (supermarkets). While the production activities are of lower level, Additionally, the company keeps its machinery and equipment under an appropriate and permanent control taking care of the environment and pollution.
28. ACCOUNTS PAYABLE
At March 31, 2006 and 2005, the breakdown of this item mainly comprises of the accounts payable to goods suppliers, in order to supply the supermarkets of the chain. Its detail is the following:
ITEMS | 2006 ThCh$ | 2005 ThCh$ |
Suppliers of Goods | 19,933,716 | 17,934,655 |
Suppliers of Frozen | 802,779 | 808,868 |
Suppliers of Transportation | 60,428 | 84,676 |
Hipermarc Suppliers | 544,083 | 520,348 |
Total | 21,341,006 | 19,348,547 |
29. PREPAID EXPENSES
At March 31, 2006 and 2005, the breakdown of this item is the following:
ITEMS | 2006 ThCh$ | 2005 ThCh$ |
Operating Materials | 540,979 | 460,414 |
Prepaid Publicity | | 175,698 |
Prepaid insurance | 166,911 | |
Other prepaid expenses | | 202,786 |
Total | 707,890 | 838,898 |
30. SHORT AND LONG TERM SUNDRY CREDITORS
At March 31, 2006 and 2005, 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 |
2006 | 2005 | 2006 | 2005 |
ThCh$ | ThCh$ | ThCh$ | ThCh$ |
Creditors for Leasing | 664,481 | 476,407 | 2,364,955 | 2,984,175 |
Securities Received | 53,083 | 48,140 | | |
Drawn and not collected checks | 135,611 | 41,425 | | |
Computational System Financing | 21,862 | 75,433 | | |
Other creditors (Insurance, Freight, Custom Duties) | 806,168 | 791,241 | 1,330 | 184,963 |
Total | 1,681,205 | 1,432,646 | 2,366,285 | 3,169,138 |
ESSENTIAL FACTS
Essential Fact dated March 13, 2006
According to article 9 and 10, both of the Law 18,045, I communicate the following essential fact regarding the society.
In Meeting of the Board of Directors taken place with date May 2, 2005,it was agreed to accept Mr. Victor Cantillano Vergara resignation asDirectors of the society, being left at the moment this position vacant, until the next Shareholders Ordinary Meeting.
Essential Fact dated April 28, 2006
According to article 9 and 10, both of the Law 18,045, I communicate the following essential fact regarding the society.
In Shareholders Ordinary Meeting entered into April 26, 2006, it was established that the following persons are the members of the Board of Directors of the Supermercados Unimarc S.A. society:
Mr. Francisco Javier Errazuriz Ovalle (Chairman)
Mr. Ramon Mendez Cifuentes (Directors)
Mr. Cesar Macias Quiroz (Directors)
Mr. Elias Errazuriz Errazuriz (Directors)
Mr. Patricio Bosselin Molina (Directors)
Mr. Guillermo Cataneda Latorre (Directors)
Mr. Joaquin Abbott Galaz (Directors)
- Assets
As of March 31, 2006 the consolidated assets of Supermercados Unimarc S.A., evidence a decrease of 13.41% in relation to March, 2005, the main variations are reflected in the Fixed Assets, according as is described in point 4.1 of these analyses, and Documents and Accounts to receive of Related Companies, that display a decrease with respect to the previous year.
1.2 Liabilities
The total liabilities of Supermercados Unimarc S.A. as of March 31, 2006 evidence a decrease compared with March, 2005, mainly because the decrease of 43.46% in Obligations with Banks and Financial Institutions of Short and Long Term, product of the service of this financial debt in the present exercise, as Documents To pay to Related Companies also display a decrease and Accounts Payable increase of 10.30%.
1.3 Current Liquidity
The liquidity index is 0.41 times as of March 31, 2006, the one that diminishes respect to the same period of the previous year in 10.87% and relation to December, 2005 of 6.82%.
1.4 Acid Test
This rate was 0.15 times as of March 31, 2006, whereas to March 2005 it was 0.23 times, which in percentage terms is a decrease of 34.78% and relation to December, 2005 of 6.25%.
1.5 Rate of Indebtedness:
This index as of March 31, 2006, is 0.89 times, which evidence a decrease in relation to diminish March 2005, as per result to the decrease of Documents and Accounts Payable to Related Companies, Financial Obligations with Banks and Institutions of Short and Long Term, despite the increase of the Accounts Payable.
1.6 Short and Long Term Debts in relation with Total Debts
The index of short term debt on the total debt was 57.4% as of March 2006 and 54.8% in March 2005, this index, evidences the increase of Accounts Payable, despite the increase Documents and Accounts Payable to Related Companies and Obligations with Banks and Financial Institutions. The index of Long Term Debt shows the variation of Obligations with Banks and Financial Institutions due to debts that expire within a year reclassified from Long Term Debt towards Short Term Debt.
1.7 Cover of financial expenses
The consolidated index as of March 31, 2006 is smaller compared with equal period of the previous year.
2.- Analysis of Result
During the year the company obtained less ThCh$ 2,397,879 as a best result, compared with the obtained in 2005, caused by the increase of the Operating Income and Non Operational Result.
2.1 Operational Incomes
The operational income of Supermercados Unimarc S.A. and its subsidiaries as of March 2006 were best in 4.13%.
2.2 Operational Costs
As of March 2006 costs as a percentage of Operational Income, represent a decrease of 1.46%, in relation to March 2005, due to a certain extent by the introduction of products that have smaller cost associated.
2.3 Operational Margin
The Operational Margin as a percentage of Operational Income compared both years, improves in 5.22% and moved from 21.82% in March 2005 to 22.96% in March 2006.
2.4 Administration and Sales Expenses
The Administration and Sales Expenses as a percentage of Operational Income, were 28.65% in March 2006, and 27.87% for equal period of the previous year.
2.5 Operational Result
This result as of March 2006 reached ThCh$(1,563,978) result that respect to equal period of the previous year, improvement in 2.0%.
2.6 Non Operational Result
The non operational result as of March 2006 evidence an improvement of 48.01% respect to equal period of the previous year due to by the decrease in Financial expenses, despite Other Non Operational Income also evidence a decrease.
2.7 Financial Expenses
The Financial Expenses of the Company to March 2006 evidence a decrease compared with March 2005, due to by minor financial liabilities.
2.8 Result before taxes, depreciation, amortization, financial expenses and extraordinary items
This index as of March 2006 is great with the registered to equal period of the previous year caused by the best global result.
2.9 Utility (Loss) after Taxes
The result as of March 2006 represent a loss that decrease respect to the result for equal period of the previous year.
- Cash Flow Analysis
The final balance of cash and cash equivalent as of March 31, 2006 and 2005 was ThCh$ 451,727 and ThCh$ 432,979, respectively.
Concepts and Periods 2006 2005
ThCh$ThCh$
Operational activities Flow 1,298,731 (5,352,023)
Financing activities Flow (1,124,041) 3,634,837
Investment activities Flow 121,829 99,500
Inflation effect (408) (16,645)
Inicial balance 399,274 2,067,310
Final balance in cash and cash equivalent 451,727 432,979
The variation in operational activities as of March 2006 respect to the previous year, is explained by a smaller payment to suppliers and personnel, despite the collection of sales debtors decrease.
The variation in Financing activities Flow comparing both years it is explained by the global decrease the obtaining of loans and the obtaining of loans from related companies.
The Investment activities Flow shows an decrease in the sales of fixed assets and the increase in the incorporation of these.
4. Activity and analysis of differences of books values and economic values of the main assets
On the consolidated total assets of the society, 71.72% are Fixed Assets, 3.56% correspond to Accounts to Receive with Related Companies of short and long term, and 6.93% to Inventories. By the assets that are received to Related Companies doubts in the payment of 100% of these debts do not exist. The goods of Fixed Assets appear to their cost of acquisition, with currency adjustment and linearly depreciated on base of the years of useful life in each group of goods according to legal dispositions that the Taxes Authorities has distributed. Respect the Inventories, these appear to their average cost and their value thus determined does not exceed their net values of release.
- Investments and Sales
During the period under analysis sales and investments are the following:
The investments, corresponded to machineries, furniture and installs, vehicles, and remodeling of some sales places. The main sales in the period are:
- Land and Building Providencia Supermarkets, in Providencia County
- Vehicles, 3 trucks and 2 cranes were sold.
- Rotation of Inventories
As of March 31, 2006 rotation is 1.98 times and 1.75 times to equal period of 2005 year, correspond to an increase of 13,30%, which reflects the growth in the volume of sales of this first quarter 2006.
4.3 Permanence of Inventory.
As of March 31, 2006 the inventory permanence is 45.37 days and to equal period of the previous year it is 51.40 days, due to increase the growth in the volume of sales.
5. Analysis of Yield
5.1 Yield of the Equity
As of March 31, 2006 this yield is smaller in 11.54% to the produced one in the previous year.
5.2 Yield of the Assets
In the year 2006 the yield of the assets is smaller in 14.29% in relation with year 2005.
5.3 Yield of Operational Assets
The yield of these assets as of March 31, 2006 is less 10.13% that represents an improvement respect equal period of the previous year that was less 9.35%. This reflects the increase of operational result for the present exercise. The accounts of assets considered in this analysis are: Sales debtors, Documents Debtors, Several Debtors, Inventories, Taxes to Recover and Advanced Paid Expenses.
5.4 Utility per Share
The result per share as of March 31, 2006 was Ch$(1.90) whereas for equal period 2005 year it was Ch$(1.98).
5.5 Return of Dividends
Under the period analyzed, dividends were not distributed. The value by each share as of March 31, 2006 and 2005 is Ch$17.0 and
Ch$ 26.90 respectively.
6. Markets in which it participates, the competition that faces, and its relative participation
The Chilean supermarket market is compound mainly by Unimarc chains, D&S Lider; Cencosud with Jumbo marks, Las Brisas, Santa Isabel; Falabella and its acquisition of San Francisco Supermarkets; they follow them Montserrat Supermarkets, Economax and Rendic. According to numbers of the sector Union, at the end of 2004, both main operators of the country, D&S and Cencosud, distributed 53% of more and more interesting industry.
In 2005 year, the three greater supermarkets institutions in Chile, D&S, Falabella and Cencosud, sent to a strong expansion program in order to take more presence in the country. While the owner of Leader and the Main of Paulmann Group bet to add sales points in regions and small cities, Falabella looks for to extend its mark San Francisco in the counties of Santiago City, with which it aspires to take 10% from the sector. Also, in December Tottus Supermarket in Puente Alto County was inaugurated as a first one. Nevertheless, the investments of Falabella do not stop and in 2006 year the company, and in present March its open the Supermarket in Nataniel Cox street.
On the other hand, Unimarc counts with 41 places and market participation with 3.5%, starting an aggressive commercial and financial strategy that it tries to elevate the level of sales.
The new airs of Unimarc are oriented to be different from the great chains with a supply of imported products from different countries such as Denmark, India, Holland, Indonesia, Argentina, Colombia, Ecuador and Mexico, among others, with high quality to very low cost for clients.
7. Analysis of market Risk.
In March 2006, the IMACEC grew 4.9% ruining the projections of the experts, who considered a greater growth. With this preliminary number, the minister Andres Velasco has considered a growth of 6.0% for year 2005.
The Index of physical sale of manufacturing industry registers to February, 2006 an increase 5% respect to level reached in February, 2005. With this, the annual movable average of industry grew in 5.9%. The quarterly movable average increased 6.3%.
The inflation index registered in the March, 2006 a monthly variation 0.6% accumulating in the year an increase 0.6% and respect to the March, 2006 an increase 4%.
The observed dollar average of the quarterly October to March 2006 was 526 chilean pesos by dollar.
The national rate of unemployment reached to 7.9% in the quarterly January to March, 2006 and the work force increase 3.1%.
7.1 Risk of interest rate and exchange rate.
From this point of view the society maintains debts to average rate 5.47% and is compound in 22.66% in national currency and 77.34% in foreign currency, mainly American dollars.
Supermercados Unimarc S.A. does not count on financial derivatives contracts that allow to diminish the exchange risk or the fluctuation of the interest rate. From the point of view of the result we can say that Operational Income of Supermercados Unimarc S.A. in foreign currencies represents 0.82% of the total of the Operational Income, which are made up of a 93.12% in Argentine pesos, as a result of operational income of our Argentine subsidiary Supermercados Hipermarc S.A. and 6.88% which they correspond to dollars in exports of our Chilean subsidiary Interagro Comercio y Ganado S.A.
The Operational Costs in foreign currencies represent 0.18% of total Operational Cost of Supermercados Unimarc S.A. and correspond in 100% to Argentine pesos, since the costs of our subsidiary Interagro Comercio y Ganado S.A. are in Chilean pesos.
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2006
ASSETS | 31/MAR/06 | 31/DIC/05 | 30/SEP/05 | 31/MAR/05 |
Available | 451,727 | 399,273 | 107,809 | 433,083 |
Time Deposits | 0 | 0 | 0 | 0 |
Net Negotiable Securities | 0 | 0 | 0 | 0 |
Deborts From Sales (Net) | 2,064,782 | 2,073,402 | 1,656,003 | 1,849,129 |
Notes Receivables (Net) | 741,294 | 1,043,605 | 720,609 | 1,585,756 |
Sundry Debtors (Net) | 448,086 | 77,243 | 1,391,360 | 490,713 |
| | | | |
Related Co. Bills receivables and Debtors | 1,619,727 | 1,504,761 | 8,626,376 | 4,692,250 |
Inventories (Net) | 10,643,628 | 10,934,287 | 11,399,021 | 10,700,771 |
Recoverable Taxes | 297,206 | 391,815 | 222,667 | 506,508 |
Prepaid Expenses | 707,890 | 819,945 | 817,503 | 838,898 |
Deferred Taxes | 79,325 | 116,235 | 122,711 | 0 |
Other Current Assets | 29,428 | 41,218 | 103,748 | 119,522 |
Total Current Assets | 17,083,093 | 17,401,784 | 25,167,807 | 21,216,630 |
| | | | |
Land | 30,028,147 | 29,897,429 | 39,852,093 | 40,443,071 |
Construction and Infrastructure Works | 48,326,957 | 47,342,490 | 50,623,775 | 55,510,105 |
Machinery and Equipment | 18,579,547 | 18,619,573 | 18,626,476 | 24,243,545 |
Other Fixed Assets | 35,472,273 | 35,250,545 | 35,385,345 | 39,036,431 |
| | | | |
Depreciation (Less) | (22,267,420) | (21,287,626) | (20,699,050) | (28,279,736) |
Total Fixed Assets | 110,139,504 | 109,822,411 | 123,788,639 | 130,953,416 |
| | | | |
Investment in Related Companies | 3,764 | 3,826 | 3,680 | 2,786 |
Investments in other companies | 0 | 0 | 0 | 0 |
Lower Value of Investments | 13,214,226 | 13,486,902 | 13,763,888 | 14,361,316 |
Higher Value of Investments (less) | (30,196) | (31,324) | (32,462) | (34,700) |
Long - Term Debtors | 508,263 | 510,375 | 518,701 | 540,593 |
Related Comp. Bills Receivable and Debtors | 3,853,232 | 3,854,352 | 0 | 0 |
Deferred Taxes | 7,540,772 | 7,632,869 | 7,615,912 | 8,828,492 |
Intangibles | 9,755 | 9,589 | 9,873 | 10,777 |
Amortization (Less) | 0 | 0 | 0 | 0 |
Other | 1,238,634 | 1,226,421 | 1,437,492 | 1,473,439 |
Total Other Assets | 26,338,450 | 26,693,010 | 23,317,084 | 25,182,703 |
| | | | |
Total Assets | 153,561,047 | 153,917,205 | 172,273,530 | 177,352,749 |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2006
LIABILITIES | 31/MAR/06 | 31/DIC/05 | 30/SEP/05 | 31/MAR/05 |
Short-Term Obligation Banks & Financial Inst. | 1,680,402 | 1,683,549 | 2,551,396 | 7,281,278 |
Obligation with Banks & Financial Inst. L/T Portion | 3,626,088 | 3,586,355 | 3,570,619 | 3,882,493 |
Obligations with the Public | 0 | 0 | 0 | 0 |
Obligations with the Public (bonds) | 0 | 0 | 0 | 0 |
Within 1 year Long-term Obligations | 0 | 0 | 0 | 0 |
Payable Dividends | 0 | 0 | 0 | 0 |
Accounts payable | 21,341,006 | 19,044,520 | 18,259,454 | 19,348,547 |
Notes Payable | 199,041 | 67,466 | 172,532 | 119,077 |
Sundry Creditors | 1,681,205 | 1,487,206 | 1,606,315 | 1,432,646 |
Related Co. Notes and Accounts Payable | 11,461,693 | 11,681,737 | 24,972,399 | 12,238,060 |
Provisions | 573,983 | 662,363 | 712,850 | 805,059 |
Withholdings | 647,588 | 630,191 | 550,003 | 532,132 |
Income Tax | 0 | 0 | 0 | 0 |
Income Received in Advance | 398,258 | 386,882 | 403,676 | 461,124 |
Deferred Taxes | 0 | 0 | 0 | 88,556 |
Other Current Liabilities | 0 | 0 | 0 | 0 |
Total Current Liabilities | 41,609,264 | 39,230,269 | 52,799,244 | 46,188,972 |
Obligations with Banks & Financial Inst. | 8,873,371 | 9,609,296 | 10,740,591 | 13,914,006 |
Obligations with the Public (bonds) | 0 | 0 | 0 | 0 |
Notes Payable | 812,479 | 766,541 | 708,273 | 932,010 |
Sundry Creditors | 2,366,285 | 2,501,710 | 2,729,892 | 3,169,138 |
Related Co. Notes and Account Payable. | 17,953,491 | 18,092,857 | 18,114,478 | 18,632,875 |
Provisions | 0 | 0 | 0 | 0 |
Other long-term Liabilities | 895,032 | 965,719 | 1,110,109 | 1,498,655 |
Total long-term Liabilities | 30,900,658 | 31,936,123 | 33,403,343 | 38,146,684 |
Minority Interest | 16,853 | 17,227 | 18,196 | 21,363 |
Paid-in Capital | 59,925,903 | 59,746,125 | 58,364,128 | 60,215,121 |
Capital Revaluation Reserves | (179,778) | 0 | 1,400,739 | (481,721) |
Share premium | 30,559,397 | 30,559,397 | 30,568,983 | 30,552,888 |
Other Reserves | (9,340,450) | (10,039,014) | (8,963,181) | (5,355,333) |
Develop Period Accumulated Deficit (less) | 0 | 0 | 0 | 0 |
Retained Earnings | 69,200 | 2,467,078 | 4,682,078 | 8,064,775 |
Future Dividends Reserves | 0 | 0 | 0 | 0 |
Accumulated Profits | 2,467,079 | 10,565,967 | 10,569,281 | 10,563,716 |
Accumulated Losses (less) | 0 | 0 | 0 | 0 |
Profit (Loss) of the Period | (2,397,879) | (8,098,889) | (5,887,203) | (2,498,941) |
Interim Dividends (less) | 0 | 0 | 0 | 0 |
Total Equity | 81,034,272 | 82,733,586 | 86,052,747 | 92,995,730 |
Total Liabilities | 153,561,047 | 153,917,205 | 172,273,530 | 177,352,749 |
| | | | |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2006
INCOME STATEMENT | 31/MAR/06 | 31/DIC/05 | 30/SEP/05 | 31/MAR/05 |
| | | | |
Trading Income | 27,481,191 | 109,864,153 | 79,336,602 | 26,392,195 |
Operating costs | (21,172,304) | (83,056,066) | (59,699,500) | (20,632,876) |
Trading Margin | 6,308,887 | 26,808,087 | 19,637,102 | 5,759,319 |
Adm. and Sales Expenses | (7,872,865) | (30,899,529) | (22,529,950) | (7,354,625) |
Operating Results | (1,563,978) | (4,091,442) | (2,892,848) | (1,595,306) |
Financial Income | 19,529 | 24,865 | 14,109 | 2,063 |
Related Co. Invest. Profits | 12 | 93 | 0 | 947 |
Other non-operating income | 50,456 | 420,726 | 289,383 | 180,647 |
Related Comp. Invest. Losses | 0 | 0 | (55) | 0 |
Lower Value Invest. Amortization | (272,675) | (1,206,623) | (935,604) | (332,061) |
Financial Expenses | (626,264) | (3,309,153) | (2,448,047) | (1,011,098) |
Other non-operating expenses | (12,846) | (90,522) | (16,185) | (5,980) |
Price-level restatement | 82,850 | 629,543 | 627,602 | (162,258) |
Exchange rate differences | 74,482 | (336,816) | (288,105) | (97,954) |
Non-Trading Income | (684,456) | (3,867,887) | (2,756,902) | (1,425,694) |
Profit Before Tax | (2,248,434) | (7,959,329) | (5,649,750) | (3,021,000) |
Income Tax | (151,253) | (147,363) | (243,641) | 519,733 |
Consolidated (Loss) Profit | (2,399,687) | (8,106,692) | (5,893,391) | (2,501,267) |
Minority Interest | 680 | 3,291 | 2,803 | 1,198 |
Net (Loss) Profit | (2,399,007) | (8,103,401) | (5,890,588) | (2,500,069) |
Higher Value Invest. Amortization | 1,128 | 4,512 | 3,385 | 1,128 |
Profits (Loss) of the Period | (2,397,879) | (8,098,889) | (5,887,203) | (2,498,941) |
CONSOLIDATED REASONED ANALYSIS
SUPERMERCADOS UNIMARC S.A.
At March 31, 2006
FINANCIAL RATIOS | 31/MAR/06 | 31/DIC/05 | 30/SEP/05 | 31/MAR/05 |
Number of Shares | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 | 1,261,849,619 |
Per Share Profit ($) | (1.90) | (6.42) | (4.67) | (1.98) |
Book Value ($) | 64.22 | 65.57 | 68.20 | 73.70 |