XML 84 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOCAL AND FOREIGN CURRENCY (Tables)
12 Months Ended
Dec. 31, 2017
LOCAL AND FOREIGN CURRENCY  
Schedule of local and foreign currency - Current Assets

 

CURRENT ASSETS

 

12.31.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Cash and cash equivalents

 

136,242,116

 

141,263,880

 

US Dollars

 

6,973,298

 

53,073,628

 

Euros

 

17,245

 

4,926

 

Chilean pesos

 

80,985,719

 

48,891,546

 

Brazilian Real

 

21,779,408

 

26,072,201

 

Argentine Pesos

 

19,681,449

 

5,105,633

 

Paraguayan Guarani

 

6,804,997

 

8,115,946

 

 

 

 

 

 

 

Other financial assets

 

14,138,161

 

60,152,627

 

Unidad de Fomento

 

13,647,997

 

53,868,075

 

Brazilian Real

 

366,595

 

4,699,975

 

Argentine Pesos

 

123,569

 

 

Paraguayan Guarani

 

 

1,584,577

 

 

 

 

 

 

 

Other non-financial assets

 

5,611,861

 

8,601,209

 

US Dollars

 

70,975

 

37,052

 

Unidad de Fomento

 

9,790

 

 

Chilean pesos

 

3,049,402

 

5,830,276

 

Brazilian Real

 

1,447,790

 

1,773,583

 

Argentine Pesos

 

632,428

 

370,574

 

Paraguayan Guarani

 

401,476

 

589,724

 

 

 

 

 

 

 

Trade and other accounts receivable, net

 

191,284,680

 

190,524,354

 

US Dollars

 

541,579

 

1,265,303

 

Euros

 

112,763

 

308,578

 

Unidad de Fomento

 

1,673,147

 

2,354,310

 

Chilean pesos

 

75,797,942

 

71,977,019

 

Brazilian Real

 

75,387,122

 

74,902,213

 

Argentine Pesos

 

30,870,192

 

33,859,436

 

Paraguayan Guarani

 

6,901,935

 

5,857,495

 

 

 

 

 

 

 

Accounts receivable from related companies

 

5,370,232

 

5,788,683

 

US Dollars

 

16,674

 

 

Chilean pesos

 

5,172,144

 

5,788,683

 

 Argentine Pesos

 

181,414

 

 

 

 

 

 

 

 

Inventory

 

131,363,000

 

144,709,348

 

US Dollars

 

3,046,600

 

5,469,362

 

Euros

 

262,204

 

6,634

 

Chilean pesos

 

39,750,597

 

34,276,101

 

Brazilian Real

 

33,834,631

 

41,670,656

 

Argentine Pesos

 

43,857,361

 

51,163,685

 

Paraguayan Guarani

 

10,611,607

 

12,122,910

 

 

 

 

 

 

 

Current tax assets

 

 

1,702,296

 

Brazilian Real

 

 

1,702,296

 

 

 

 

 

 

 

Total Current Assets

 

484,010,050

 

552,742,397

 

US Dollars

 

10,649,126

 

59,845,345

 

Euros

 

392,212

 

320,138

 

Unidad de Fomento

 

15,330,934

 

56,222,385

 

Chilean pesos

 

204,755,804

 

166,763,625

 

Brazilian Real

 

132,815,546

 

150,820,924

 

Argentine Pesos

 

95,346,413

 

90,499,328

 

Paraguayan Guarani

 

24,720,015

 

28,270,652

 

 

Schedule of local and foreign currency - Non-Current Assets

 

NON-CURRENT ASSETS

 

12.31.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Other financial assets

 

74,259,085

 

80,180,880

 

Chilean pesos

 

2,212,688

 

16,697,871

 

Brazilian Real

 

63,531,839

 

63,483,009

 

Argentine Pesos

 

8,514,558

 

 

 

 

 

 

 

 

Other non-financial assets

 

47,394,345

 

35,246,823

 

Unidad de Fomento

 

 

269,333

 

Chilean pesos

 

395,857

 

188,472

 

Brazilian Real

 

45,334,405

 

32,660,854

 

Argentine Pesos

 

1,626,255

 

2,079,079

 

Paraguayan Guarani

 

37,828

 

49,085

 

 

 

 

 

 

 

Trade and other receivables

 

2,395,851

 

3,527,732

 

Unidad de Fomento

 

2,335,322

 

3,436,831

 

Chilean pesos

 

 

7,021

 

Argentine Pesos

 

2,193

 

5,425

 

Paraguayan Guarani

 

58,336

 

78,455

 

 

 

 

 

 

 

Accounts receivable from related parties

 

156,492

 

147,682

 

Chilean pesos

 

156,492

 

147,682

 

 

 

 

 

 

 

Investments accounted for under the equity method

 

86,809,069

 

77,197,781

 

Chilean pesos

 

33,789,538

 

23,854,602

 

Brazilian Real

 

53,019,531

 

53,343,179

 

 

 

 

 

 

 

Intangible assets other than goodwill

 

663,272,878

 

680,996,062

 

US Dollars

 

3,959,421

 

 

Chilean pesos

 

307,165,028

 

306,067,525

 

Brazilian Real

 

188,401,129

 

208,399,580

 

Argentine Pesos

 

922,226

 

1,233,441

 

Paraguayan Guarani

 

162,825,074

 

165,295,516

 

 

 

 

 

 

 

Goodwill

 

93,598,217

 

102,919,505

 

Chilean pesos

 

9,523,767

 

9,523,767

 

Brazilian Real

 

72,488,336

 

80,125,090

 

Argentine Pesos

 

4,672,971

 

5,972,515

 

Paraguayan Guarani

 

6,913,143

 

7,298,133

 

 

 

 

 

 

 

Property, plant and equipment

 

659,750,499

 

666,150,885

 

US Dollars

 

190,365

 

1,038,400

 

Euros

 

5,362,096

 

5,787,857

 

Chilean pesos

 

271,391,436

 

277,939,125

 

Brazilian Real

 

240,781,729

 

221,111,732

 

Argentine Pesos

 

77,580,966

 

89,379,062

 

Paraguayan Guarani

 

64,443,907

 

70,894,709

 

 

 

 

 

 

 

Deferred tax assets

 

3,212,981

 

 

Argentine Pesos

 

3,212,981

 

 

 

 

 

 

 

 

Total Non-Current Assets

 

1,630,849,417

 

1,646,367,350

 

US Dollars

 

4,149,786

 

1,038,400

 

Euros

 

5,362,096

 

5,787,857

 

Unidad de Fomento

 

2,335,322

 

3,706,164

 

Chilean pesos

 

624,634,806

 

634,426,065

 

Brazilian Real

 

663,556,969

 

659,123,444

 

Argentine Pesos

 

96,532,150

 

98,669,522

 

Paraguayan Guarani

 

234,278,288

 

243,615,898

 

 

 

Schedule of local and foreign currency - Current Liabilities

 

 

 

As of December 31, 2017

 

As of December 31, 2016

 

CURRENT LIABILITIES

 

Until 90 days

 

More 90 days until 1
year

 

Total

 

Until 90 days

 

More 90 days until 1
year

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial liabilities

 

13,536,530

 

54,444,874

 

67,981,405

 

12,287,632

 

52,512,938

 

64,800,570

 

US Dollars

 

25,540

 

4,563,131

 

4,588,671

 

24,684

 

6,020,277

 

6,044,961

 

Unidad de Fomento

 

6,735,155

 

9,892,144

 

16,627,299

 

10,035,543

 

12,637,744

 

22,673,287

 

Chilean peso

 

 

10,342,404

 

10,342,404

 

 

9,148,589

 

9,148,589

 

Brazilian real

 

5,084,725

 

15,589,691

 

20,674,417

 

1,816,540

 

22,376,912

 

24,193,452

 

Argentine peso

 

1,691,110

 

13,185,694

 

14,876,803

 

410,865

 

1,590,238

 

2,001,103

 

Paraguayan Guaraní

 

 

871,811

 

871,811

 

 

739,178

 

739,178

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable

 

251,551,666

 

5,967,811

 

257,519,477

 

240,350,658

 

2,485,698

 

242,836,356

 

US Dollars

 

11,716,262

 

29,728

 

11,745,990

 

8,331,196

 

 

8,331,196

 

Euros

 

2,202,581

 

80,070

 

2,282,651

 

4,958,363

 

 

4,958,363

 

Unidad de Fomento

 

2,198,131

 

 

2,198,131

 

8,312,403

 

 

8,312,403

 

Chilean peso

 

82,576,800

 

5,823,291

 

88,400,091

 

68,190,344

 

2,466,116

 

70,656,460

 

Brazilian real

 

74,524,169

 

 

74,524,169

 

58,354,740

 

 

58,354,740

 

Argentine peso

 

69,859,508

 

52,403

 

69,911,911

 

85,051,314

 

19,582

 

85,070,896

 

Paraguayan Guaraní

 

8,472,550

 

(17,681

)

8,454,869

 

7,152,298

 

 

7,152,298

 

Other Currency

 

1,665

 

 

1,665

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other accounts payable to related companies

 

33,728,629

 

232,808

 

33,961,437

 

44,120,335

 

 

44,120,335

 

Chilean peso

 

15,297,780

 

232,808

 

15,530,588

 

12,927,085

 

 

12,927,085

 

Brazilian real

 

18,430,849

 

 

18,430,849

 

20,917,319

 

 

20,917,319

 

Argentine peso

 

 

 

 

10,275,931

 

 

10,275,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

2,616,340

 

60,078

 

2,676,418

 

622,993

 

59,785

 

682,778

 

Chilean peso

 

2,616,340

 

 

2,616,341

 

622,993

 

 

622,993

 

Paraguayan Guaraní

 

 

60,078

 

60,078

 

 

59,785

 

59,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes payable

 

543,874

 

2,641,091

 

3,184,965

 

 

10,828,593

 

10,828,593

 

Chilean peso

 

184,406

 

 

184,406

 

 

2,785,425

 

2,785,425

 

Brazilian real

 

359,468

 

359,468

 

718,936

 

 

 

 

Argentine peso

 

 

2,155,680

 

2,155,680

 

 

7,613,012

 

7,613,012

 

Paraguayan Guaraní

 

 

125,943

 

125,943

 

 

430,156

 

430,156

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Employee benefits current provisions

 

 

35,955,643

 

35,955,643

 

 

35,653,431

 

35,653,431

 

Chilean peso

 

 

6,365,543

 

6,365,543

 

 

6,177,733

 

6,177,733

 

Brazilian real

 

 

16,412,363

 

16,412,363

 

 

17,117,494

 

17,117,494

 

Argentine peso

 

 

12,371,827

 

12,371,827

 

 

11,640,535

 

11,640,535

 

Paraguayan Guaraní

 

 

805,911

 

805,911

 

 

717,669

 

717,669

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

648.171

 

26.359.806

 

27.007.977

 

1,705,768

 

18,907,023

 

20,612,791

 

Unidad de Fomento

 

 

 

 

204,724

 

 

204,724

 

Chilean peso

 

190.529

 

26.111.396

 

26.301.926

 

1,198,755

 

18,729,079

 

19,927,834

 

Argentine peso

 

457.642

 

 

457.642

 

302,289

 

 

302,289

 

Paraguayan Guaraní

 

 

248.410

 

248.410

 

 

177,944

 

177,944

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total current liabilities

 

302.625.210

 

125.662.112

 

428.287.322

 

299,087,386

 

120,447,468

 

419,534,854

 

US Dollars

 

11.741.801

 

4.592.859

 

16.334.660

 

8,355,880

 

6,020,277

 

14,376,157

 

Euros

 

2.202.581

 

80.070

 

2.282.651

 

4,958,363

 

 

4,958,363

 

Unidad de Fomento

 

8.933.286

 

9.892.144

 

18.825.430

 

18,552,670

 

12,637,744

 

31,190,414

 

Chilean peso

 

100.865.856

 

48.875.441

 

149.741.297

 

82,939,177

 

39,306,942

 

122,246,119

 

Brazilian real

 

98.399.211

 

32.361.522

 

130.760.733

 

81,088,599

 

39,494,406

 

120,583,005

 

Argentine peso

 

72.008.260

 

27.765.604

 

99.773.864

 

96,040,399

 

20,863,367

 

116,903,766

 

Paraguayan Guaraní

 

11,085,414

 

1,830,641

 

12,916,055

 

7,152,298

 

2,124,732

 

9,277,030

 

Other Currency

 

1,665

 

 

1,665

 

 

 

 

 

 

Schedule of local and foreign currency - Non-Current Liabilities

 

 

 

As of December 31, 2017

 

As of December 31, 2016

 

NON-CURRENT LIABILITIES

 

More than 1
until 3 years

 

More than 3
years until 5
years

 

More than 5 years

 

Total

 

More than 1 until 3
years

 

More than 3 years
until 5 years

 

More than 5
years

 

Total

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Other financial liabilities

 

8,699,548

 

19,460,071

 

647,607,582

 

675.767.201

 

45,118,483

 

30,672,918

 

645,779,186

 

721,570,587

 

US$ Dollars

 

 

 

350,249,864

 

350,249,864

 

 

 

379,760,266

 

379,760,266

 

Unidad de Fomento

 

 

13,399,069

 

286,671,866

 

300,070,935

 

25,399,983

 

23,132,311

 

258,325,173

 

306,857,467

 

Brazilian real

 

8,699,548

 

6,061,002

 

10,685,852

 

25.446.402

 

19,361,706

 

7,540,607

 

7,693,747

 

34,596,060

 

Argentine peso

 

 

 

 

 

356,794

 

 

 

356,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trade and other payables

 

1,132,926

 

 

 

1.132.926

 

9,509,827

 

 

 

9,509,827

 

US$ Dollars

 

748,565

 

 

 

748.565

 

1,200,187

 

 

 

1,200,187

 

Unidad de Fomento

 

 

 

 

 

8,003,199

 

 

 

8,003,199

 

Chilean peso

 

356,221

 

 

 

356.221

 

304,124

 

 

 

304,124

 

Argentine peso

 

28,140

 

 

 

28.140

 

2,317

 

 

 

2,317

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provisions

 

62,947,748

 

 

 

62.947.748

 

72,399,115

 

 

 

72,399,115

 

Chilean peso

 

5,000,000

 

 

 

5.000.000

 

 

 

 

 

Brazilian real

 

56,607,720

 

 

 

56.607.720

 

71,115,841

 

 

 

71,115,841

 

Argentine peso

 

1,340,028

 

 

 

1.340.028

 

1,283,274

 

 

 

1,283,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income tax liabilities

 

19,317,807

 

91,769

 

105,794,989

 

125.204.566

 

13,035,795

 

14,627,908

 

97,945,099

 

125,608,802

 

Chilean peso

 

252,448

 

91,769

 

92,319,662

 

92.663.879

 

 

 

97,945,099

 

97,945,099

 

Brazilian real

 

19,065,360

 

 

 

19.065.360

 

16,659,246

 

 

 

16,659,246

 

Argentine peso

 

 

 

 

 

(3,623,451

)

 

 

(3,623,451

)

Paraguayan Guaraní

 

 

 

13,475,327

 

13.475.327

 

 

14,627,908

 

 

14,627,908

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment benefit liabilities

 

359,760

 

62,742

 

7,863,853

 

8.286.355

 

364,502

 

 

7,793,243

 

8,157,745

 

Chilean peso

 

163,756

 

62,742

 

7,863,853

 

8.090.351

 

181,257

 

 

7,793,243

 

7,974,500

 

Paraguayan Guaraní

 

196,004

 

 

 

196.004

 

183,245

 

 

 

183,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other non-financial liabilities

 

 

 

 

 

158,790

 

 

 

158,790

 

Brazilian real

 

 

 

 

 

158,790

 

 

 

158,790

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total non-current liabilities

 

92,457,790

 

19,614,582

 

761,266,424

 

873.338.796

 

140,586,512

 

45,300,826

 

751,517,528

 

937,404,866

 

US$ Dollars

 

748,565

 

 

350,249,864

 

350,998,429

 

1,200,187

 

 

379,760,266

 

380,960,453

 

Unidad de Fomento

 

 

13,399,069

 

286,671,866

 

300,070,.935

 

33,403,182

 

23,132,311

 

258,325,173

 

314,860,666

 

Chilean peso

 

5,772,425

 

154,511

 

100,183,515

 

106,110,451

 

485,381

 

 

105,738,342

 

106,223,723

 

Brazilian real

 

84,372,628

 

6,061,002

 

10,685,852

 

101,119,482

 

107,295,583

 

7,540,607

 

7,693,747

 

122,529,937

 

Argentine peso

 

1,368,168

 

 

 

1,368,168

 

(1,981,066

)

 

 

(1,981,066

)

Paraguayan Guaraní

 

196,004

 

 

13,475,327

 

13,671,331

 

183,245

 

14,627,908

 

 

14,811,153