kof20131101_6k.htm - Generated by SEC Publisher for SEC Filing

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 6-K

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 UNDER

THE SECURITIES EXCHANGE ACT OF 1934

For the month of November 2013
Commission File Number
1-12260

 

COCA-COLA FEMSA, S.A.B. de C.V.

(Translation of registrant’s name into English)

United Mexican States

(Jurisdiction of incorporation or organization)

Mario Pani No. 100
Col. Santa Fe Cuajimalpa
Delegación Cuajimalpa
México, D.F. 05348

México

(Address of principal executive offices)

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 if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1)

Yes    No  X 

Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7)

Yes    No  X 

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-__.

 


 
 

 

   

 

 

COCA-COLA FEMSA, S.A.B. DE C.V.

 

Calle Mario Pani No.100 Santa Fe Cuajimalpa,

Cuajimalpa de Morelos
05348 México, D.F. México

 

Phone +52 (55) 1519-5120/5121

Fax +52 (55) 5292-3473

 

Ticker symbol: “KOF”

 

ENGLISH TRANSLATION OF THE CORPORATE RESTRUCTURE INFORMATION MEMORANDUM AS FILED WITH THE MEXICAN SECURITIES AND EXCHANGE COMMISSION

 

November 1st, 2013

 

Subject to the provisions of Article 35 and Exhibit P of the Rules issued by the Comisión Nacional Bancaria y de Valores (the National Banking and Securities Commission) (“CNBV”),  Coca-Cola FEMSA, S.A.B. de C.V. (“KOF” or the “Company”) informs to its shareholders and the public of the acquisition, through its Brazilian subsidiary, of 100% of the shares of Spaipa S.A. Indústria Brasileira de Bebidas (“Spaipa”), the second largest private bottler of the Coca-Cola system in Brazil  (the “Operation”)  

 

Executive Summary of the Operation

 

On August 30, 2013 KOF, through its Brazilian subsidiary, reached an agreement subject to customary conditions precedent and authorizations for this type of transactions, such as the approval of the Brazilian antitrust authority the Conselho Administrativo de Defensa Econômica (“CADE”), to indirectly acquire 100% of the shares of Spaipa.  The purchase price of the Operation as of the signing of the Agreement is equivalent to US$1,855 million as of the signing of the Agreement payable in Reais.  The Operation includes the acquisition of Spaipa´s bottling business that includes 4 bottling facilities and 7 distribution centers.  Spaipa operates in more than half of the state of São Paulo and the state of Paraná in Brazil.

 

The Operation is part of KOF´s growth strategy to continue consolidating its global platform and is in line with its vision to continue to become a leading beverage company in the world.

 

KOF´s series L shares are registered in the Registro Nacional de Valores (the Mexican National Securities Registry) (the “Registry”) of the CNBV and they  trade on the Bolsa Mexicana de Valores (the Mexican Stock Exchange or “BMV”) with the ticker symbol “KOF” and in the form of American Depositary Shares on the New York Stock Exchange of the United States of America with the ticker symbol “KOF”.  For a complete description of the Company´s business and capital stock, see the Annual Report.  

  

This Corporate Restructure Information Memorandum (the “Information Memorandum”) is not a securities offering in Mexico, but has been prepared and is available to KOF´s shareholders and the public in order to inform them about the Operation.  On August 29, 2013 KOF´s board of directors approved the Operation and the agreements related to the Operation were executed on August 30, 2013.

 

The Operation does not involve the issuance of new stock of the Company nor its Brazilian subsidiary that participated in the Operation or any modification of the outstanding stock certificates or the bylaws of the Company or its subsidiary that participated in the Operation.

 

The electronic version of this Information Memorandum may be accessed by logging on to any of the following websites: www.coca-colafemsa.com and  www.bmv.com.mx The responsible of KOF’s investor’s relations department is Mr. José Castro Godard, telephone number: 52 (55) 1519-5120/5121, krelations@kof.com.mx.

 

The registration of KOF´s stock in the Registry does not imply a certification of the quality of the securities, the solvency of KOF or the accuracy or completeness of the information contained in this Information Memorandum nor validates acts which, if any, might have been made ​​in breach of the applicable law.

 

 


 
 

 

INDEX

 

 

1. DEFINITIONS 3
 
2. EXECUTIVE SUMMARY 6
 
3. DETAILS OF THE OPERATION 8
  3.1. Detailed Description of the Operation 8
  3.2. Purpose of the Operation 8
  3.3. Financing Sources and Expenditures Resulting from the Operation 9
  3.4. Date of Approval of the Operation 9
  3.5. Accounting Treatment of Operation 9
  3.6 Tax Consequences of the Operation 11
  3.7 Required Authorizations 11
  3.8 Closing of the Operation 11
 
4. PARTIES IN THE OPERATION 12
  4.1. KOF 12
  4.1.1. Company Name 12
  4.1.2. Business Description 12
  4.1.3. Corporate History and Press Releases 12
  4.1.4 Capital Structure 12
  4.1.5 Significant Changes Occurred in the Financial Statements since the last  
  Annual Report 12
  4.2. Spaipa 12
  4.2.1 Company Name 12
  4.2.2 Business Description 12
  4.2.3 Corporate History and Relevant Events 13
  4.2.4 Capital Structure 13
  4.2.5 Significant Changes Occurred in the Financial Statements since the last  
  Annual Report 13
 
5. RISK FACTORS 14
  5.1. Risks Factors Related to KOF 14
  5.2. Risk Factors Related to the Operation 14
 
6. SELECTED FINANCIAL INFORMATION 16
 
7. DISCUSSION AND ANALYSIS OF THE RESULTS OF THE OPERATION AND FINANCIAL CONDITION OF THE ISSUER 24
 
8. RESPONSIBLE PERSONS 26
 
9. EXHIBITS 27

 

 

 

2

 


 
 

 

 

1.           DEFINITIONS 

 

Unless the context indicates otherwise, all references to the following terms contained in this Information Memorandum shall have the meanings attributed to them below and shall apply in both singular and plural:

 

Agreement”                                                has the meaning set forth in Section 3 Details of the Operation, 3.1, Detailed Description of the Operation of this Information Memorandum.  

 

Annual Report”                                         means the KOF’s annual report as of December 31, 2012 as filed to the CNBV and the BMV on March 15, 2013 in accordance to the Rules, and can be reviewed in any of the following websites: www.coca-colafemsa.com and www.bmv.com.mx.

 

Bascar”                                                      means Bascar Holding Ltda., a corporation duly organized under the laws of Brazil, whose only purpose is to hold certain shares of Spaipa.

 

BMV”                                                           has the meaning set forth in the cover of this Information Memorandum.

 

Brazil”                                                          means the Federative Republic of Brazil.

 

Brazilian GAAP”                                        means the generally accepted accounting principles in Brazil.

  

CADE”                                                         has the meaning set forth in the cover of this Information Memorandum

  

 “CNBV”                                                        has the meaning set forth in the cover of this Information Memorandum

 

Dollars” o “US$”                                        means the lawful currency of the United States of America.

  

Fountain”                                                   means Fountain Água Mineral Ltda., a joint venture in which Spaipa and The Coca-Cola Company have equal participation for the development of the water category in Brazil.

 

 “IFRS”                                                          means the International Financial Reporting Standards issued by the International Accounting Standards Board

3

 


 
 

 

 

IFRS 3”                                                        means the pronouncement number 3 of the IFRS “Business Combinations”.

 

 “Information Memorandum”                 means this Corporate Restructure Information Memorandum prepared by KOF, in accordance to the provisions of Article 35 and Exhibit P of the Rules.

  

Interim  Report”                                        means KOF´s interim report as of September 30, 2013 filed before the CNBV and the BMV in accordance to the Rules, and can be reviewed in any of the following websites: www.coca-colafemsa.com and www.bmv.com.mx.

  

KOF” or the “Company”                           means Coca-Cola FEMSA, S.A.B. de C.V. jointly with its consolidated subsidiaries.

 

Leão”                                                           means Leão Alimentos e Bebidas Ltda., a joint venture in which The Coca-Cola Company and the Coca-Cola bottlers in Brazil jointly participate in the development of non-carbonated beverages.

 

Mexico”                                                       means the United Mexican States.

  

Operation”                                                  has the meaning set forth in the cover of this Information Memorandum

  

Parties”                                                       means jointly KOF, through its subsidiary in Brazil, and the Sellers.

 

Peso”, “Ps.” o “$”                                       means the lawful currency of Mexico.

  

PRSA”                                                         means PRSA Participações S.A., a corporation duly organized under the laws of Brazil, whose only purpose is to hold certain shares of Spaipa

 

Proforma Financial Statements”          means the proforma income statements as of September 30, 2012 and as of December 31, 2012 and the proforma statements of financial position as of September 30, 2013 and for the year ended December 31, 2012 included in this Information Memorandum.

             

RB”                                                               means RB Investimentos e Participações Ltda., a corporation duly organized under the laws of Brazil, whose only purpose is to hold certain shares of Spaipa.

4

 


 
 

 

 

Real” o “R$”                                               means the lawful currency of Brazil.

 

Registry”                                                   has the meaning set forth in the cover of this Information Memorandum

  

Rules”                                                        means the Disposiciones de Carácter General aplicables a las Emisoras de Valores y a otros Participantes del Mercado de Valores (the General Rules Applicable to Issuers and Other Securities Market Participants), published in the Mexican Official Gazette on March 19, 2003, as such have been amended from time to time.

 

Sellers”                                                        mean the persons that jointly own 100% of the shares of the capital stock of Bascar, RB and PRSA, which are then the owners of the shares of the capital stock of Spaipa.

  

Spaipa”                                                        has the meaning set forth in the cover of this Information Memorandum

 

Spaipa’s Holdings”                                  has the meaning set forth in section 3.1 of this Information Memorandum

 

 

5

 


 

 

2.           Executive Summary

 

This summary includes a brief description of the most relevant matters of the Operation and does not pretend to include all the relevant information and should be read as complemented by more detailed information and financial information included in other sections of this Information Memorandum, the Annual Report and the Interim Reports that together with additional KOF’s and Spaipa’s information are available for review in the following websites: www.coca-colafemsa.com, www.bmv.com.mx y www.spaipa.com.br.  The information included in these websites is not part of this Information Memorandum.  KOF has not verified Spaipa’s website information.

 

KOF is the largest franchise bottler of Coca-Cola  trademark beverages in the world.  KOF produces and distributes Coca-Cola, Fanta, Sprite, Del Valle and other trademark beverages of the Coca-Cola Company in Mexico (a substantial part of Central Mexico, including Mexico City, as well as the South and Northeast of Mexico), Guatemala (Guatemala City and surrounding areas), Nicaragua (nationwide), Costa Rica (nationwide), Panama (nationwide), Colombia (most of the country), Venezuela (nationwide), Brazil (São Paulo, Campinas, Santos, the state of Mato Grosso do Sul, part of the state of Goias, part of the state of Rio de Janeiro and part of the state of Minas Gerais), Argentina (federal capital of Buenos Aires and surrounding areas) and together with The Coca-Cola Company in connection with the KOF´s investment in the Coca-Cola bottler of the Philippines (nationwide), as well as bottled water, juices, teas, isotonics, other non-carbonate beverages and beer in some of these territories.  As of September 30, 2013 the Company has 63 bottling facilities and serves more than 321 million consumers through 2,700,000 retailers with more than 115,000 employees worldwide. 

 

KOF was organized on October 30, 1991 as a sociedad anónima de capital variable (a variable capital stock corporation) under the laws of Mexico with a term of 99 years.  On December 5, 2006, as required by certain amendments to the Ley del Mercado de Valores (the Mexican Securities Market Law), KOF became a sociedad anónima bursátil de capital variable (a listed variable capital stock corporation).  KOF’s Series L shares are registered in the Registry and  they  trade on the BMV with the ticker symbol “KOF” and in the form of American Depositary Shares on the New York Stock Exchange of the United States of America with the ticker symbol “KOF”.  For a complete description of the Company business and capital stock, see the Annual Report.   

 

Spaipa produces and distributes Coca-Cola, Fanta, Kuat, Del Valle and other trademark beverages of The Coca-Cola Company serving 735 cities more than half of the state of São Paulo and the state of Paraná.  Spaipa was founded in 1995 under Brazilian law, through the merger of three bottlers that operated in different Brazilian territories dating back to 1946 and as of September 30, 2013 it operates 4 bottling facilities and 7 distribution centers with more than 6,000 employees serving almost 17 million consumers.  During 2012, Spaipa registered total sales volume of 208 million unit cases, not including beer.

 

On August 30, 2013 KOF, through its Brazilian subsidiary, reached an agreement subject to customary conditions precedent and authorizations for this type of operations, such as the approval of CADE, to indirectly acquire 100% of the shares of Spaipa in Brazil.  The purchase price of the Operation as of the signing of the Agreement is equivalent to US$1,855 million payable in Reais.   

6

 


 

 

 

The Operation was approved by KOF’s board of directors in the extraordinary meeting on August 29, 2013, The Coca-Cola Company on September 16, 2013 and CADE through the official document number 919 - Ato de Concentração nº 08700.007983/2013-52 on September 18, 2013 pursuant to the terms and conditions of the Agreement.

 

The Operation is part of KOF’s growth strategy to continue strengthening its operating platform in Brazil and reaffirms its long-term commitment with such country.  Also, it reinforces the Company's strategy to pursue growth opportunities that allow KOF to build a leading position in beverages and reiterates the conviction to create economic, social and environmental value in the long term for its employees, consumers, shareholders and the communities in which KOF operates.

 

The Company closed the Operation on October 29, 2013, consummating it and signing additional agreements regarding the Operation which was announced to the public by means of a press release on such date.

 

 

7

 


 

 

 

3.           DETAILS OF THE OPERATION

 

3.1.     Detailed Description of the Operation

 

On August 30, 2013 KOF, through its Brazilian subsidiary, reached an agreement subject to customary conditions precedent and authorizations for these type of operations such as the approval of CADE and The Coca-Cola Company, to indirectly acquire 100% of the shares of Spaipa in Brazil, for which KOF, through its Brazilian subsidiary, and the Sellers executed a stock purchase agreement (the “Agreement”) where the Parties agreed the indirect acquisition of 100% of the capital stock of Spaipa and the direct acquisition of the shares of Bascar, RB and PRSA (“Spaipa’s Holdings”) for a purchase price as of signing of the Agreement equivalent to US$1,855 million payable in Reais   

 

Spaipa produces and distributes Coca-Cola, Fanta, Kuat, Del Valle and other trademark beverages of The Coca-Cola Company serving 735 cities more than half of the state of São Paulo and the state of Paraná.  Spaipa was founded in 1995 under Brazilian law, through the merger of three bottlers that operated in different Brazilian territories dating back to 1946 and as of September 30, 2013 it operates 4 bottling facilities and 7 distribution centers with more than 6,000 employees serving almost 17 million consumers.  During 2012 Spaipa registered total sales volume of 208 million unit cases, not including beer.

 

The Agreement includes common terms and conditions for this type of transactions including Sellers’ representations and warranties regarding Spaipa’s and Spaipa’s Holdings business, KOF’s right through its Brazilian subsidiary to be indemnified in the event certain contingencies of Spaipa and Spaipa’s Holdings materialize and in the event of breach of representations, warranties or covenants of the Sellers and Spaipa contained in the Agreement.  The Agreement also includes an agreement of the Parties that provides that the Sellers will manage the business of Spaipa and Spaipa’s Holdings in a manner consistent with its past practice, preserving the value of Spaipa and Spaipa’s Holdings from the period between the signing of the Agreement until and including the closing of the Operation.  The Agreement is governed by the laws of Brazil.

 

The Operation was approved by KOF’s board of directors in the extraordinary meeting on August 29, 2013, The Coca-Cola Company on September 16, 2013 and CADE through the official document number 919 - Ato de Concentração nº 08700.007983/2013-52 on September 18, 2013 pursuant to the terms and conditions of the Agreement.

 

3.2.     Purpose of the Operation

 

            The main purposes of the Operation are the following:

 

·      Strengthen the long-term vision that the Company has in Brazil considering the potential of its domestic consumption and the socioeconomic dynamics of the country.

8

 


 
 

 

·      Reinforce KOF's position as the leading bottler of the Coca-Cola system in Brazil.

·      Expand the Company's geographic presence in Brazil, creating a link between the operations of the Company in the state of Mato Grosso do Sul and the state of São Paulo.

·      Capture synergies of approximately US$33 million at the operating cash flow level over the next 18 to 24 months.  These synergies will result from the reorganization of the logistic network, administrative expenses efficiencies and the implementation of the Company's commercial practices.

 

3.3.     Financing Sources and Expenditures Resulting from the Operation

 

The purchase price of the Operation as of the signing of the Agreement is the equivalent to US$1,855 million payable in Reais  and was financed with bank debt in Dollars hired by KOF with certain Mexican and foreign financial institutions for a total amount of US$2,000 million of which US$500 million were acquired on August 29, 2013 and on October 11, 2013 KOF acquired an additional amount of US$1,500 million. This bank debt is secured by six Mexican subsidiaries of KOF.

 

Notwithstanding the foregoing, the Proforma Financial Statements consider that the debt incurred by KOF to finance the Operation was US$1,855 million as of December 31, 2012 and as of September 30, 2013.


         The agreements documenting this debt contain restrictions on liens, fundamental changes such as mergers and sale of certain assets, and other common limitations for this type of loans that are consistent with the provisions contained in other loans that KOF has entered. These agreements also include the obligation to comply with a maximum net leverage ratio.


         The expenses associated with the Operation, including, but not limited to, fees and expenses of auditors, notaries, financial, legal and tax advisors will be borne by each of the Parties as applicable. KOF estimates that the Company’s expenses for the Operation will be approximately the amount of Ps.12.5 million.

 

3.4.     Date of Approval of the Operation

 

            On August 29, 2013, KOF’s board of directors approved the Operation in an extraordinary meeting.

 

            As provided in Article 47 of the Mexican Securities Market Law and in KOF’s by-laws, the Operation does not required to be approved in a general shareholders meeting since it does not represent 20% or more of KOF’s consolidated assets according to  the financial statements of the Company as of September 30, 2013 included in the Interim Report.

 

3.5.     Accounting Treatment of Operation

 

            For purposes of Spaipa’s financial information mentioned in this section 3.5, it is understood that such financial information is combined with the financial information of Spaipa’s Holdings.

 

9

 


 
 

 

The proforma financial statements as of December 31, 2012 of KOF and Spaipa included in this Information Memorandum have been obtained from the consolidated and audited financial statements of KOF and the financial statements of Spaipa as of December 31, 2012 and prepared in accordance with IFRS and Spaipa’s financial statements obtained from Spaipa’s administration prepared in accordance with the Brazilian GAAP which converge with IFRS.

 

            The proforma financial statements as of September 30, 2013 of KOF and Spaipa included in this Information Memorandum have been obtained from the consolidated financial statements of KOF presented at the CNBV on October 24, 2013 and the financial statements of Spaipa obtained from Spaipa’s administration and prepared in accordance to the Brazilian GAAP which converges with IFRS.

 

In order to obtain a correct understanding of the figures these should be read jointly with the financial statements of KOF and Spaipa mentioned above.

 

For comparison purposes, in this Information Memorandum, certain reclassifications were made to Spaipa financial statements in order to bring their accounting policies in line with those used by KOF.

 

The accounting treatment of the Operation in accordance with IFRS 3 effects would be as follows:

 

Business combinations must be recognized using the purchase method, which requires in all cases (i) to evaluate that the asset acquired qualifies as a business, (ii) identify the acquirer, (iii) determine the acquisition date, (iv) evaluate on the initial recognition the identifiable acquired assets, assumed liabilities, as well as the non-controlling interest of the acquired, (v) evaluate the disbursement, and (vi) recognize the goodwill acquired or gain in purchase according to IFRS.

 

3.5.1 Additional Costs of the Operation

 

In accordance with IFRS 3, additional costs will be accounted in results of operations at the time of disbursement and will not be part of the cost of the acquired entity.

 

3.5.2 Spaipa Cost Allocation of the Acquired Assets and Assumed Liabilities

 

The purchaser entity will allocate the cost of the acquired entity to the acquired assets and assumed liabilities based on the fair values at the date of the acquisition.

 

Before the allocation, the purchaser entity (i) will review if the disbursement differs from cash in order to assure that the assets and liabilities are accurate valued, (ii) identify all the assets and liabilities, including intangibles, regardless of whether are recorded on the purchaser entity.

 

10

 


 
 

 

Among other sources of relevant information, it is possible to use independent appraisals and actuarial or any other valuations in order to determine the estimated fair values for the acquired assets and assumed liabilities.

 

3.5.3 Goodwill

 

The excess cost of the acquired entity over the net allocated amounts of the acquired assets and assumed liabilities is recognized as goodwill.

 

3.5.4 Goodwill Accounting Treatment

 

The goodwill from an acquired entity cannot be amortized; instead, it must be subject to impairment tests at least once a year. The impairment determination must be in accordance to International Accounting Standard, IAS 36 “Impairment of Assets”.

 

3.6 Tax Consequences of the Operation

 

As usual for this type of transactions in Brazil, there are certain tax benefits that are recorded below the earnings before income taxes and profit associates and joint ventures accounted for using the equity method.    

 

3.7 Required Authorizations

 

On September 16, 2013, The Coca-Cola Company expressly authorized the Operation.

 

On September 18, 2013, through the official document number 919 - Ato de Concentração nº 08700.007983/2013-52 the Operation was approved by CADE and the 15 days period set forth in the Brazilian antitrust law to enforce such approval elapsed on October 3, 2013.

 

Also, prior to the closing of the Operation all necessary authorizations were obtained and other conditions precedent of the Agreement were fulfilled.

 

3.8 Closing of the Operation

 

The Company closed the Operation on October 29, 2013, consummating it and signing additional agreements regarding the Operation which was announced to the public by means of a press release on such date.

 

 

11

 


 

 

4.           PARTIES IN THE OPERATION

 

4.1.        KOF 

 

4.1.1.  Company Name

 

Coca-Cola FEMSA, S.A.B. de C.V.

 

4.1.2.  Business Description

 

For information related to KOF’s business description, see the Annual Report and the Interim Report that can be found in the following websites: www.coca-colafemsa.com and www.bmv.com.mx.

 

4.1.3.  Corporate History and Relevant Events

 

KOF’s corporate history, including press releases of 2012 and 2013, and interim reports can be found in the following websites: www.coca-colafemsa.com and www.bmv.com.mx.

 

4.1.4 Capital Structure

 

For more information related to KOF’s capital structure see the Annual Report that can be found in the following websites: www.coca-colafemsa.com and www.bmv.com.mx.

 

4.1.5 Significant Changes Occurred in the Financial Statements since the last Annual Report

 

In relation to any significant changes occurred in the financial statements since the last Annual Report visit the following webpages: www.coca-colafemsa.com  and www.bmv.com.mx.

 

4.2.     Spaipa

 

4.2.1 Company Name

 

Spaipa S.A. Indústria Brasileira de Bebidas

 

4.2.2 Business Description

 

Spaipa produces and distributes Coca-Cola, Fanta, Kuat, Del Valle and other trademark beverages of The Coca-Cola Company serving 735 cities more than half of the state of São Paulo and the state of Paraná.  Spaipa was founded in 1995 under Brazilian law, through the merger of three bottlers that operated in different Brazilian territories dating back to 1946 and as of September 30, 2013 it operates 4 bottling facilities and 7 distribution centers with more than 6,000 employees serving almost 17 million consumers.  During 2012, Spaipa registered total sales volume of 208 million unit cases, not including beer.

12

 


 

 

4.2.3 Corporate History and Relevant Events

 

The corporate history of Spaipa, including the press releases during 2012 can be found in the following website: www.spaipa.com.br.

 

4.2.4 Capital Structure

 

 

 

4.2.5 Significant Changes Occurred in the Financial Statements since the last Annual Report

 

Not Applicable.

 

 

13

 


 

 

5.    RISK FACTORS

 

5.1.     Risks Factors Related to KOF

 

            For more information of the risk factors related to KOF see the Annual Report that can be found in the following websites: www.coca-colafemsa.com and www.bmv.com.mx.

 

5.2.     Risk Factors Related to the Operation

 

            The Operation may affect the market price of KOF’s shares

             

            As a result of the Operation, the market price of KOF’s shares may fluctuate.  

 

            Contingencies inherent to the business of Spaipa may materialize

 

As a result of the Operation certain contingencies inherent to the business of Spaipa can materialize and indemnification from the Sellers in such regard may be limited in terms of the Agreement.

 

            The balance sheet after the Operation becomes effective may differ from the proforma  balance sheet


          KOF’s and Spaipa’s proforma financial information as of December 31, 2012 and September 30, 2013 included in this Information Memorandum to show its balance sheet after the Operation becomes effective, should be deemed as if the Operation had been effective since the periods above mentioned subject to changes deriving from the results of its operations and the application of the accounting standards IFRS 3, and the effects of other factors that are beyond the control of the management of the Company. Consequently, the proforma financial information may not show the actual financial situation of both KOF and Spaipa as of December 31, 2012 and September 30, 2013.

 

            Economic, political and tax conditions in Brazil may adversely affect the business of the Company


         As a result of the Operation, KOF’s exposure to Brazil will be higher and the business of the Company may be increasingly affected by the general conditions of the Brazilian economy.


          The decrease in the growth rate of the Brazilian economy, periods of negative growth and increases in inflation or interest rates could lead to a lower demand of the Company’s products and reduction of real prices of KOF’s products.


          The depreciation of the Real with respect to the Dollar increases the cost of some raw materials purchased by KOF, since the price is paid or determined in Dollars, see "Item 3 . Key Information- Risk Factors - Risk Relating to Our Company" of the Annual Report.  This could adversely affect the results, financial position and shareholders of the Company.

14

 


 

 


          Brazil has different type of taxes which apply to KOF’s Brazilian subsidiary.

 
          In the future Brazil could adopt tax laws applicable to the business of the Company, may impose new taxes or increase the existing ones and this may have an adverse effect on the Company’s business, financial condition, projections and results.
See "Item 3. Key Information- Risk Factors - Risk Relating to Our Company of the Annual Report.

 

Brazilian political events may significantly affect the Company’s Operation. On October 5, 2014 the presidential election in Brazil will lead to the election of a new president. Brazil’s new president may implement significant changes in laws, public policy and/or regulations that could affect Brazil’s political and economic situation. Any such changes may have an adverse effect on KOF’s business.  The Company cannot assure that the political events in Brazil, that are beyond of KOF’s control may not have an adverse effect on the business, financial condition and results of the Company.

 

As a result of the Operation, KOF incurred in debt for a significant amount


          In connection with the Operation, KOF acquired debt for US$2,000 million of which US$500 million
were acquired on August 29, 2013 and on October 11, 2013 KOF US$1,500 million more were acquired. The contractual total debt of KOF increased to US$4,905 million after the Operation.

 

This debt increase will also increase the amount of interest expenses and therefore could reduce the amount of cash available for future investment opportunities.

 

The Company may not successfully integrate Spaipa and achieve the operational efficiencies and/or expected synergies


          A key element to achieve the benefits and expected synergies of the Operation is to integrate the operation of Spaipa with the current operation of KOF in Brazil in a timely and effective manner.  There is no assurance that these efforts will be successful or completed as expected by the Company, and the operations, financial condition and results of KOF could be affected adversely and significantly.

 

 

 

 

 

 

 

 

 

 

 

 

15

 


 
 

 

 

 

6.    SELECTED FINANCIAL INFORMATION

 

 

Coca-Cola FEMSA, S.A.B. de C.V. y subsidiarias
Unaudited Proforma Statement of Financial Position at December 31, 2012

    Basic Figures       Proforma Adjustments Proforma Statement
    KOF Combined Spaipa   Combined    Debit   Credit of Financial Position
Millions of Mexican Pesos   (Unaudited)           (Unaudited)
 
ASSETS                        
Current assets:                        
Cash and cash equivalents Ps. 23,222 Ps. 2,967 Ps. 26,189 Ps. - Ps. 1 Ps. 26,188
Marketable securities   12   1,185   1,197   -   -   1,197
Accounts receivable, net   9,329   1,581   10,910   -   15   10,895
Inventories   8,103   869   8,972   -   11   8,961
Recoverable taxes   2,673   245   2,918   -   14   2,904
Other current financial assets   1,523   -   1,523   -   7   1,516
Other current assets   1,035   127   1,162   -   -   1,162
Total current assets   45,897   6,974   52,871   -   48   52,823
 
Non-current assets:                        
Investments in associates and                        
joint ventures   5,352   85   5,437   24,216   24,134   5,519
Property, plant and equipment, net   42,517   3,073   45,590   -   86   45,504
Intangible assets, net   67,013   44   67,057   16,990   -   84,047
Deferred taxassets   1,576   104   1,680   -   -   1,680
Other non-current financial assets   925   346   1,271   -   -   1,271
Other non-current assets, net   2,823   115   2,938   -   -   2,938
Total non-current assets   120,206   3,767   123,973   41,206   24,220   140,959
TOTAL ASSETS Ps. 166,103 Ps. 10,741 Ps. 176,844 Ps. 41,206 Ps. 24,268 Ps. 193,782
 
LIABILITIES                        
Current Liabilities:                        
Bank loans and notes payable Ps. 4,194 Ps. 261 Ps. 4,455 Ps. 2 Ps. - Ps. 4,453
Current portion of non-current debt   945   -   945   -   -   945
Interest payable   194   -   194   -   -   194
Suppliers   14,221   975   15,196   22   -   15,174
Accounts payable   4,563   634   5,197   5   -   5,192
Taxes payable   4,162   560   4,722   7   -   4,715
Other current financial liabilities   1,271   16   1,287   -   -   1,287
Total current liabilities   29,550   2,446   31,996   36   -   31,960
 
Non-current liabilities:                        
Bank loans and notes payable   24,775   673   25,448   -   24,118   49,566
Post-employment                        
and other non-current employee benefits   2,188   -   2,188   -   -   2,188
Deferred taxliabilities   979   106   1,085   -   -   1,085
Other non-current financial liabilities   476   39   515   -   -   515
Provisions and other non-current liabilities   3,307   333   3,640   -   -   3,640
Total non-current liabilities   31,725   1,151   32,876   -   24,118   56,994
TOTAL LIABILITIES   61,275   3,597   64,872   36   24,118   88,954
 
Equity:                        
Capital stock   2,029   4,952   6,981   4,952   -   2,029
Additional paid-in capital   33,488   92   33,580   92   -   33,488
Retained earnings   64,501   2,100   66,601   2,100   -   64,501
Cumulative other comprehensive income (loss)   1,631   -   1,631   -   -   1,631
Equity attributable to equity holders of the parent   101,649   7,144   108,793   7,144   -   101,649
Non-controlling interest in consolidated subsidiaries   3,179   -   3,179   -   -   3,179
Total equity   104,828   7,144   111,972   7,144   -   104,828
TOTAL LIABILITIES AND EQUITY Ps. 166,103 Ps. 10,741 Ps. 176,844 Ps. 7,180 Ps. 24,118 Ps. 193,782

 

 

16

 


 
 

 

Coca-Cola FEMSA, S.A.B. de C.V. y subsidiarias
Unaudited Proforma Income Statement for the year ended December 31, 2012

 

    Basic Figures       Proforma Adjustments Proforma Income
    KOF Combined Spaipa    Combined   Debit Credit   Statement
Millions of Mexican Pesos   (Unaudited)           (Unaudited)
 
Net Sales Ps. 146,907 Ps. 14,113 Ps. 161,020 Ps. 184 Ps.  -  Ps. 160,836
Other operating revenues   832   255   1,087   -   -   1,087
Total Revenues   147,739   14,368   162,107   184   - 161,923
Cost of goods sold   79,109   9,401   88,510   -   131   88,379
Gross Profit   68,630   4,967   73,597   184   131 73,544
Administrative Expenses   6,217   685   6,902   -   2 6,900
Selling Expenses   40,223   2,408   42,631   -   12 42,619
Other Income   545   27   572   -   - 572
Other Expenses   1,497   -   1,497   -   - 1,497
Interest Expenses   1,955   430   2,385   -   1 2,384
Interest Income   424   455   879   -   - 879
Foreign exchange gain, net   (272)   25   (247)   -   - (247)
Gain on monetary position for subsidiaries                      
in hyperinflationary economies   -   -   -   -   - -
Market value (gain) loss on financial instruments   (13)   -   (13)   -   -   (13)
Income before income taxes and share of the profit of associates and joint ventures accounted for using the equity method   19,992   1,901   21,893   184   146 21,855
Income taxes   6,274   520   6,794   -   12 6,782
Share of the profit of associates and joint ventures                      
accounted for using the equity method, net of taxes   180   -   180   -   25   205
Consolidated net income   13,898   1,381   15,279   184   183   15,278
Net Income attributable to equity holders of the parent   13,333   1,381   14,714   184   (33) 14,497
Net Income attributable to non-controlling interest   565   -   565   -   216   781
Consolidated net income Ps. 13,898 Ps.  1,381 Ps.  15,279 Ps.  184 Ps.  183 Ps. 15,278

 

 

 

 

 

 

 

 

17

 


 
 

 

 

Coca-Cola FEMSA, S.A.B. de C.V. y subsidiarias
Unaudited Proforma Statement of Financial Position at September 30, 2013

    Basic Figures       Proforma Adjustments   Proforma Statement
    KOF Combined Spaipa Combined   Debit   Credit   of Financial Position
Millions of Mexican Pesos   (Unaudited)   (Unaudited)               (Unaudited)
 
ASSETS                        
Current assets:                        
Cash and cash equivalents Ps. 23,765 Ps. 1,983 Ps. 25,748 Ps. - Ps. 5,961 Ps. 19,787
Marketable securities   -   1,214   1,214   -   -   1,214
Accounts receivable, net   7,419   677   8,096   -   -   8,096
Inventories   8,240   918   9,158   -   -   9,158
Recoverable taxes   3,202   224   3,426   -   -   3,426
Other current financial assets   2,281   870   3,151   -   -   3,151
Other current assets   1,699   74   1,773   -   -   1,773
Total current assets   46,606   5,960   52,566   -   5,961   46,605
 
Non-current assets:                        
Investments in associates and                        
joint ventures   15,414   176   15,590   22,118   22,118   15,590
Property, plant and equipment, net   45,562   2,895   48,457   -   -   48,457
Intangible assets, net   79,454   45   79,499   16,750   -   96,249
Deferred taxassets   1,873   730   2,603   -   -   2,603
Other non-current financial assets   2,208   346   2,554   -   -   2,554
Other non-current assets, net   2,962   93   3,055   -   -   3,055
Total non-current assets   147,473   4,285   151,758   38,868   22,118   168,508
TOTAL ASSETS Ps. 194,079 Ps. 10,245 Ps. 204,324 Ps. 38,868 Ps. 28,079 Ps. 215,113
 
LIABILITIES                        
Current Liabilities:                        
Bank loans and notes payable Ps. 4,370 Ps. 200 Ps. 4,570 Ps. - Ps. - Ps. 4,570
Current portion of non-current debt   4,154   -   4,154   -   -   4,154
Interest payable   314   -   314   -   -   314
Suppliers   12,766   916   13,682   -   -   13,682
Accounts payable   6,709   480   7,189   -   -   7,189
Taxes payable   3,881   423   4,304   -   -   4,304
Other current financial liabilities   4,218   19   4,237   -   -   4,237
Total current liabilities   36,412   2,038   38,450   -   -   38,450
 
Non-current liabilities:                        
Bank loans and notes payable   36,066   614   36,680   -   16,157   52,837
Post-employment                        
and other non-current employee benefits   2,352   -   2,352   -   -   2,352
Deferred taxliabilities   1,180   -   1,180   -   -   1,180
Other non-current financial liabilities   1,948   -   1,948   -   -   1,948
Provisions and other non-current liabilities   3,600   2,225   5,825   -   -   5,825
Total non-current liabilities   45,146   2,839   47,985   -   16,157   64,142
TOTAL LIABILITIES   81,558   4,877   86,435   -   16,157   102,592
 
Equity:                        
Capital stock   2,048   4,538   6,586   4,538   -   2,048
Additional paid-in capital   41,490   576   42,066   576   -   41,490
Retained earnings   66,904   254   67,158   254   -   66,904
Cumulative other comprehensive income (loss)   (1,002)   -   (1,002)       -   (1,002)
Equity attributable to equity holders of the parent   109,440   5,368   114,808   5,368   -   109,440
Non-controlling interest in consolidated subsidiaries   3,081   -   3,081   -   -   3,081
Total equity   112,521   5,368   117,889   5,368   -   112,521
TOTAL LIABILITIES AND EQUITY Ps. 194,079 Ps. 10,245 Ps. 204,324 Ps. 5,368 Ps. 16,157 Ps. 215,113

 

 

 

 

 

 

18

 


 
 

 

 

Coca-Cola FEMSA, S.A.B. de C.V. y subsidiarias
Unaudited Proforma Income Statement for the year ended September 30, 2013

    Basic Figures     Proforma Adjustments   Proforma Income
    KOF   Combined Spaipa Combined   Debit   Credit   Statement
Millions of Mexican Pesos   (Unaudited)   (Unaudited)               (Unaudited)
 
Net Sales Ps. 109,123 Ps. 8,595 Ps. 117,718 Ps. - Ps. - Ps. 117,718
Other operating revenues   614   -   614   -   -   614
Total Revenues   109,737   8,595 118,332   -   -   118,332
Cost of goods sold   58,225   5,750   63,975   -   -   63,975
Gross Profit   51,512   2,845 54,357   -   -   54,357
Administrative Expenses   4,709   2,577 7,286   -   -   7,286
Selling Expenses   32,208   1,707 33,915   -   -   33,915
Other Income   414   3 417   -   -   417
Other Expenses   862   - 862   -   -   862
Interest Expenses   1,830   206 2,036   -   -   2,036
Interest Income   441   202 643   -   -   643
Foreign exchange gain, net   319   15 334   -   -   334
Gain on monetary position for subsidiaries                      
in hyperinflationary economies   150   - 150   -   -   150
Market value (gain) loss on financial instruments   (18)   -   (18)   -   -   (18)
Income before income taxes and share of the profit                      
of associates and joint ventures accounted                      
for using the equity method   12,307   (1,455) 10,852   -   -   10,852
Income taxes   4,077   (684) 3,393   -   -   3,393
Share of the profit of associates and joint ventures                      
accounted for using the equity method, net of taxes   232   25   257   -   -   257
Consolidated net income   8,462   (746)   7,716   -   -   7,716
Net Income attributable to equity holders of the parent   8,292   (746) 7,546   -   144   7,690
Net Income attributable to non-controlling interest   170    -   170    (144)    -    26
Consolidated net income Ps. 8,462 Ps.  (746) Ps. 7,716  Ps. (144) Ps.  144  Ps. 7,716

 

 

19

 


 
 

 

Note 1 – Organization and Business Nature

 

KOF is engaged in the production and distribution of certain Coca-Cola trademark beverages such as Coca-Cola, Fanta, Sprite, Del Valle among others in Mexico (a substantial portion of central Mexico including Mexico City and the South and Northeast of Mexico), Guatemala (Guatemala City and surrounding areas), Nicaragua (nationwide), Costa Rica (nationwide) and Panama (nationwide), Colombia (most of the country), Venezuela (nationwide), Brazil (the area of greater São Paulo, Campinas, Santos, the state of Mato Grosso do Sul, part of the state of Minas Gerais, part of the state of Goiás and part of the state of Rio do Janeiro), Argentina (Buenos Aires and surrounding areas) and jointly with The Coca-Cola Company in connection with the KOF´s  investment in the Coca-Cola bottler of the Philippines (nationwide), in addition of bottler water, juices, the, isotonic, beer and other beverages in some of our territories.

KOF was organized on October 30, 1991 as a sociedad anónima de capital variable (a variable capital stock corporation) under the laws of Mexico with a term of 99 years.  On December 5, 2006, as required by certain amendments to the Ley del Mercado de Valores (the Mexican Securities Market Law), KOF became a sociedad anónima bursátil de capital variable (a listed variable capital stock corporation).  The corporate name of the Company is Coca-Cola FEMSA, S.A.B. de C.V.  The principal executive offices of the Company are located at Mario Pani 100, Santa Fe Cuajimalpa, Cuajimalpa de Morelos, 05348, Mexico, D.F, Mexico.  The telephone number at this location is (52-55) 1519-5120/5121.  The Company’s website is www.coca-colafemsa.com.  

 

NOTE 2 – Spaipa’s Acquisition

 

KOF indirectly acquired 100% of Spaipa’s shares, the second largest private bottler in Brazil on a cash transaction. The aggregate value of the transaction at the signing of the Agreement’s signing was equivalent to US$1,855 million paid in Reais. On August 29, 2013 the acquisition project was approved by KOF’s board of directors and was subject to CADE and The Coca-Cola Company approvals. These approvals were given by The Coca-Cola Company on September 16, 2013 and by CADE on September 18, 2013 through the document Nº 919 - Ato de Concentração nº 08700.007983/2013-52.

 

The Company closed the Operation on October 29, 2013, consummating it and signing additional agreements regarding the Operation which was announced to the public by means of a press release on such date.

 

The Operation was financed with bank loans denominated in Dollars, acquired before the filing of this Information Memorandum. 

 

NOTE 3 – Basic Financial Statements

 

KOF statements of financial position as of December 31, 2012 and September 30, 2013 as well as the income statements for the year ended on December 31, 2012 and for the nine month period ended on September 30, 2013 have been prepared in accordance with IFRS.

 

20

 


 
 

 

Spaipa’s combined statements of financial position as of December 31, 2012 and September 30, 2013 as well as the combined income statements for the year ended on December 31, 2012 and for the nine month period ended on September 30, 2013 have been prepared in accordance to the Brazilian GAAP, in millions of Reais. These combined statements of financial position and combined income statements correspond to PRSA, Bascar, RB y Spaipa, and the elimination of any intercompany balances and transactions.

  

The combined statements of financial position of Spaipa have been translated from Reais  to Pesos as of December 31, 2012 and September 30, 2013 with an exchange rate of 6.3666 and 5.8349 Reais  per Peso, respectively.

 

Also, the combined income statements for the year ended on December 31, 2012 and for the nine month period ended on September 30, 2013 were translated at an average exchange rate of 6.7612 and 6.0048 Reais  per Peso, respectively.  

 

            An analysis of possible differences between IFRS and Brazilian GAAP has been made, concluding that there are no material differences between them that could affect neither the financial proforma statements of financial position nor the proforma income statements of the Operation attached hereto, except for the following:

 

a) Divestiture of Fountain: the figures of Fountain were recognized in the combined financial information of Spaipa as of December 31, 2012 through the proportionate consolidation method (on a 50% based on the IAS 31 “Interests in Joint Ventures”), effective until December 31, 2012.

 

b) In the income statements and the proforma statements of financial position, the figures from Fountain have been recognized according to the equity method according to KOF’s policies and the IFRS 11 “Joint Arrangements”, effective as of January 1, 2013. The proforma adjustment was Ps. 82 million recorded in the investment on associated companies and joint ventures of the financial statement position and Ps. 25 million in the equity method of the results of the associated companies and joint ventures of the income statement.

 

NOTE 4 – Basis of Preparation of the Proforma Financial Statements

 

The objective of the Proforma Financial Statements is to present the acquisition describe in the Note 2 as if it occurred on December 31, 2012 and September 30, 2013. The preparation of Proforma Financial Statements was conducted on the following bases:

 

1.            Use of estimations: for the preparation of the figures shown in the balance sheet contained in this section, some estimates and assumptions were determined by KOF’s management, which could affect the figures and were based under the best estimates and knowledge of the management considering the available information, nevertheless actual results could differ from those estimates.

 

2.            The figures included in the column “combined” of the Proforma Financial Statements is the sum of the basic consolidated financial statements, previously described, under IFRS for KOF and Brazilian GAAP for Spaipa.

21

 


 
 

 

 

3.            The proforma adjustments included in the statements of financial position as of December 31, 2012 and as of September 30, 2013; as well as in the income statement for the year ended in December 31, 2012 and the nine month period ended on September 30, 2013 are describe below:

 

a) Initial purchase price allocation of Spaipa’s acquisition in accordance with IFRS 3. The purchase price paid for the acquisition as of the signing of the Agreement is equivalent to US$1,855 million payable in Reais.  Considering the event of an exchange rate of 2.0435 Reais  per Dollar as of December 31, 2012 versus the carrying value of the net assets acquired at December 31, 2012 and September 30, 2013, respectively, generate for the Proforma Financial Statements a goodwill as of December 31, 2012 and September 30, 2013 of Ps.16,990 million and Ps.18,675 million respectively, which was included in the line of intangible assets. In accordance with IFRS 3 fair values of the net assets acquired must be determine and could adjust the proforma adjustments mentioned above once concluded.

 

The Proforma Financial Statements assumed that KOF contracted a Dollar denominated debt as of December 31, 2012 for an amount equivalent to US$1,855 million. Also, it was assumed that KOF contracted a Dollar denominated debt of US$1,355 million as of September 30, 2013 plus the contractual debt acquired prior to September 30, 2013 for US$500 million, which is included in the financial statement position at such date. 

 

Additionally, it is necessary to consider the following assumptions for the preparation of the Proforma Financial Statements:

 

i. The statements of financial position and the basic income statements as of December 31, 2012 of KOF have been audited. The statements of financial position and the basic income statements of KOF as of September 30, 2013 and the combined statements of financial position and the basic combined income statements of Spaipa as of December 31, 2012 and September 30, 2013 have not been audited.

 

ii. The combined financial statements of Spaipa as of September 30, 2013 and December 31, 2012 have not been adjusted in accordance with IFRS 3; therefore the carrying values of its assets and liabilities may be adjusted once concluded the determination of the fair market values of Spaipa pursuant to IFRS 3.

 

iii. The Proforma Financial Statements do not reflect the total adjustments for the difference that might appear of the homologation of the accounting policies and practices of KOF and Spaipa effective as of September 30, 2013 and December 31, 2012, including any possible differences in the classification of balance and transactions that KOF and Spaipa has done in their basic consolidated financial statements.

 

iv. The Proforma Financial Statements do not include the possible tax effects that the Operation may have over the applicable tax regime of the Company and the related effects directly over the Operation.

 

22

 


 
 

 

v. On October 2, 2013 the Spaipa's Holdings capitalized said company for a total amount of R$330 million Reais.  This adjustment is shown in the combined statement of financial position of Spaipa as of September 30, 2013.

 

The Proforma Financial Statements mentioned above have been prepared exclusively as required by the Rules, therefore KOF’s and Spaipa’s managements do not make any representation that such financial statements necessarily show the consolidated results of the Operation and the financial position of KOF and Spaipa as if it occurred on December 31, 2012 and September 30, 2013. Additionally, in order to comply with the actual IFRS some additional adjustments could be required in order to prepare the Proforma Financial Statements of KOF and Spaipa in accordance with the effective IFRS, including such related to Spaipa’s fair values determination.

 

 

 

 

 

 

 

 

 

 

 

 

 

23

 


 
 

 

 

7.    DISCUSSION AND ANALYSIS OF THE RESULTS OF THE OPERATION AND FINANCIAL CONDITION OF THE ISSUER

 

Management Discussion and Analysis

 

The following discussion should be read in conjunction with the quarterly reports released by KOF as of December 31, 2012 and September 30, 2013, which are available on the following website: www.coca-colafemsa.com.  The following analysis is performed with the purpose of providing a better understanding of the financial statements of the Company and the proforma financial statements considering the Operation.

 

The information includes baseline financial figures that were originally reported by the Company and proforma financial information which reflects the financial performance of KOF when consolidating Spaipa.

 

7.1 Operating Results

 

Total Revenues

 

With the addition of Ps.14,184 million generated by Spaipa during 2012, total revenues of KOF would have grown 9.6% in the year. During the first nine month period ended September 30, 2013, Spaipa’s operation would have contributed Ps.8,595 million of total revenues, representing an increase of 7.8% over KOF’s baseline scenario.

 

As such, total revenues generated by Spaipa would have represented 8.8% and 7.3% of the consolidated entity during 2012 and the nine month period ended September 30, 2013, respectively.

 

Gross Profit

 

KOF’s proforma consolidated gross profit would have increased Ps.4,914 million in 2012 and Ps.2,845 million in the nine month period ended September 30, 2013, representing an increase of 7.2% and 5.5% compared to KOF’s baseline scenario, respectively. Spaipa’s gross profit represents 6.7% of the proforma results for 2012 and 5.2% of the proforma results for the nine month period ended September 30, 2013.

 

Income Before Taxes

 

The proforma income before taxes for the period ended December 2012 would have grown by Ps.1,863 million, representing an increase of 9.3% as compared with the baseline scenario.  In the nine month period ended September 30, 2013, the proforma income before taxes would have recorded a decrease of Ps.1,455 million, representing a variation of 11.8% when compared to the baseline scenario. These variations are explained by the incorporation of the results of Spaipa in each period.

 

 

 

24

 


 
 

 

 

 

Taxes

 

Proforma income taxes as a percentage of proforma income before taxes and share of the profit of associates and joint ventures accounted for using the equity method would have represented 31.0% in 2012 and 31.3% in the nine month period ended September 30, 2013.

 

Net Income

 

With the incorporation of Spaipa’s results, the proforma net income as of December 31, 2012 would have presented an increase of 9.9% compared to the baseline scenario of the Company, reaching Ps.15,278 million.  Net margin would have remained stable at 9.4%.

 

For the period ended September 30, 2013, the proforma net income would have been Ps.7,716 million, 8.8% lower compared with KOF’s baseline scenario. This decrease is the result of a provision that is a consequence of a tax contingency. At the closing of the Operation a capital increase for the same amount was made in Spaipa by the Spaipa’s Holdings at the cost and expense of the Sellers.

 

7.2 Financial Position, Liquidity and Capital Resources

 

Variations in the items contained in the proforma balance sheet as of December 31, 2012 and the nine month period ended September 30, 2013, are explained by the inclusion of Spaipa figures, which are related to its business as usual operational results.

 

Proforma Consolidated Net Debt

 

The purchase price of the Operation as of the signing of the Agreement is the equivalent to US$1,855 million payable in Reais  and was financed with bank debt in Dollars hired by KOF with certain Mexican and foreign financial institutions for a total amount of US$2,000 million of which US$500 million were acquired on August 29, 2013 and on October 11, 2013 KOF acquired an additional amount of US$1,500 million. This bank debt is secured by six Mexican subsidiaries of KOF.

 

Notwithstanding the foregoing, the Proforma Financial Statements consider that the debt incurred by KOF to finance the Operation was US$1,855 million as of December 31, 2012 and as of September 30, 2013.

 

 

 

 

 

 

 

 

 

 

25

 


 
 

 

 

26

 


 
 

 

 

 

 

 

 

 

9.           EXHIBITS 

 

External auditor opinion about the basis to prepare the financial information proforma contained and the quantification of the corporate restructure.

 

 


 

 

 



 


 

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.

 

 

 

COCA-COLA FEMSA, S.A.B. DE C.V.

 

By:  /s/ Héctor Treviño Gutiérrez              

 

Héctor Treviño Gutiérrez

Chief Financial Officer

 

 

 Date: November 1, 2013