XML 84 R45.htm IDEA: XBRL DOCUMENT v3.19.1
PROPERTY, PLANT AND EQUIPMENT (Tables)
12 Months Ended
Dec. 31, 2018
PROPERTY PLANT AND EQUIPMENT  
Schedule of property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cumulative depreciation and

 

Property, plant and equipment,

 

 

Property, plant and equipment, gross

 

impairment

 

net

Item

    

12.31.2018

    

12.31.2017

    

12.31.2018

    

12.31.2017

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Construction in progress

 

26,048,670

 

84,118,716

 

 —

 

 —

 

26,048,670

 

84,118,716

Land

 

100,479,196

 

96,990,155

 

 —

 

 —

 

100,479,196

 

96,990,155

Buildings

 

371,279,937

 

222,101,850

 

(157,119,586)

 

(59,716,002)

 

214,160,351

 

162,385,848

Plant and equipment

 

623,568,795

 

431,876,945

 

(416,164,810)

 

(276,043,865)

 

207,403,985

 

155,833,080

Information technology

 

22,752,205

 

20,697,750

 

(17,567,484)

 

(16,070,425)

 

5,184,721

 

4,627,325

Fixed facilities and accessories

 

43,717,907

 

32,990,387

 

(22,660,738)

 

(13,400,510)

 

21,057,169

 

19,589,877

Vehicles

 

53,682,179

 

52,587,886

 

(31,883,578)

 

(23,324,621)

 

21,798,601

 

29,263,265

Leasehold improvements

 

144,914

 

115,768

 

(112,737)

 

(108,353)

 

32,177

 

7,415

Other Property, plant and equipment (1)

 

438,350,022

 

395,823,718

 

(323,743,924)

 

(288,888,900)

 

114,606,098

 

106,934,818

Total

 

1,680,023,825

 

1,337,303,175

 

(969,252,857)

 

(677,552,676)

 

710,770,968

 

659,750,499


(1)

Other Property, plant and equipment is composed of bottles, market assets, furniture and other minor assets.

Schedule of net balance of other property, plant and equipment

 

 

 

 

 

 

Other Property, plant and equipment

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

Bottles

 

51,522,834

 

51,876,569

Marketing and promotional assets (*)

 

45,739,948

 

42,798,282

Other Property, plant and equipment

 

17,343,316

 

12,259,967

Total

 

114,606,098

 

106,934,818

 

(*) It mainly includes refrigerators, drink and dispensing machines and other minor equipment.

Schedule of movements in property, plant and equipment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

 

    

 

    

 

    

 

    

 

    

 

    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Leasehold

 

 

 

 

 

 

Construction in

 

 

 

 

 

Plant and

 

 

 

 

 

 

 

improvements,

 

Other,

 

 

 

 

progress

 

Land

 

Buildings, net

 

equipment, net

 

 

 

 

 

Vehicles, net

 

net

 

net

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Opening balance at January 1, 2018

 

84,118,716

 

96,990,155

 

162,385,848

 

155,833,080

 

4,627,325

 

19,589,877

 

29,263,265

 

7,415

 

106,934,818

 

659,750,499

Additions

 

65,284,334

 

 —

 

504,675

 

17,924,606

 

783,299

 

165,226

 

1,451,462

 

1,430

 

42,793,277

 

128,908,309

Disposals

 

 —

 

(5,465)

 

(209,713)

 

(1,002,133)

 

 —

 

 —

 

(203,036)

 

 —

 

(1,588,050)

 

(3,008,397)

Transfers between items of Property, plant and equipment

 

(109,893,610)

 

 —

 

45,032,440

 

54,460,571

 

622,222

 

1,481,081

 

(2,218,354)

 

22,000

 

10,493,650

 

 —

Depreciation expense

 

 —

 

 —

 

(7,001,828)

 

(39,182,401)

 

(1,830,295)

 

(2,668,535)

 

(5,201,263)

 

(11,112)

 

(41,727,195)

 

(97,622,629)

Increase (decrease) due to foreign currency translation differences

 

(6,880,059)

 

(4,615,830)

 

(14,485,709)

 

(17,048,903)

 

(414,850)

 

(4,048,135)

 

(1,722,767)

 

169

 

(16,954,922)

 

(66,171,006)

Other increase (decrease) (1)

 

(6,580,711)

 

8,110,336

 

27,934,638

 

36,419,165

 

1,397,020

 

6,537,655

 

429,294

 

12,275

 

14,654,520

 

88,914,192

Total movements

 

(58,070,046)

 

3,489,041

 

51,774,503

 

51,570,905

 

557,396

 

1,467,292

 

(7,464,664)

 

24,762

 

7,671,280

 

51,020,469

Ending balance at December 31, 2018

 

26,048,670

 

100,479,196

 

214,160,351

 

207,403,985

 

5,184,721

 

21,057,169

 

21,798,601

 

32,177

 

114,606,098

 

710,770,968


(1)

Mainly correspond to effects of adopting IAS 29 in Argentina.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

 

    

 

    

 

    

 

    

Leasehold

    

 

    

 

 

 

Construction

 

 

 

 

 

Plant and

 

 

 

 

 

 

 

improvements,

 

Other,

 

 

 

 

in progress

 

Land

 

Buildings, net

 

equipment, net

 

 

 

 

 

Vehicles, net

 

net

 

net

 

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Opening balance at January 1, 2017

 

49,986,111

 

91,961,876

 

173,073,161

 

190,402,625

 

6,122,912

 

20,466,113

 

23,896,425

 

190,523

 

110,051,139

 

666,150,885

Additions

 

89,392,003

 

4,955,929

 

1,674,734

 

4,992,508

 

945,827

 

 —

 

1,512,162

 

13,529

 

44,451,636

 

147,938,328

Disposals

 

 —

 

 —

 

(300,079)

 

(700,973)

 

(1,062,530)

 

(4,161)

 

(173,190)

 

 —

 

(790,242)

 

(3,031,175)

Transfers between items of Property, plant and equipment

 

(41,957,409)

 

 —

 

3,450,060

 

24,250,647

 

1,133,684

 

2,548,441

 

2,253,061

 

 —

 

8,321,516

 

 —

Depreciation expense

 

 —

 

 —

 

(5,880,770)

 

(36,026,939)

 

(2,190,107)

 

(2,112,681)

 

(5,303,332)

 

(61,033)

 

(45,746,096)

 

(97,320,958)

Increase (decrease) due to foreign currency translation differences

 

(13,319,346)

 

72,350

 

(9,538,737)

 

(20,492,851)

 

(320,634)

 

(1,307,835)

 

7,441,057

 

(34,272)

 

(7,670,229)

 

(45,170,497)

Other increase (decrease) (1)

 

17,357

 

 —

 

(92,521)

 

(6,591,937)

 

(1,827)

 

 —

 

(362,918)

 

(101,332)

 

(1,682,906)

 

(8,816,084)

Total movements

 

34,132,605

 

5,028,279

 

(10,687,313)

 

(34,569,545)

 

(1,495,587)

 

(876,236)

 

5,366,840

 

(183,108)

 

(3,116,321)

 

(6,400,386)

Ending balance at December 31, 2017

 

84,118,716

 

96,990,155

 

162,385,848

 

155,833,080

 

4,627,325

 

19,589,877

 

29,263,265

 

7,415

 

106,934,818

 

659,750,499

 


(1)

Mainly correspond to property, plant & equipment write-offs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

    

 

    

 

    

 

    

 

    

Fixed facilities

    

 

    

 

    

 

    

 

 

 

 

 

 

 

 

 

Plant and

 

IT

 

 and

 

 

 

Leasehold

 

 

 

 

 

 

Construction

 

 

 

 

 

equipment,

 

Equipment,

 

accessories,

 

 

 

improvements,

 

Other,

 

Property, plant and 

 

 

inprogress

 

Land

 

Buildings, net

 

net

 

net

 

net

 

Vehicles, net

 

net

 

net

 

equipment, net

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Opening balance at January 1, 2016

 

34,625,004

 

86,898,529

 

159,474,930

 

203,379,934

 

4,320,656

 

22,306,759

 

18,106,705

 

274,945

 

111,142,410

 

640,529,872

Additions

 

70,421,863

 

1,248,433

 

1,201,903

 

9,833,490

 

2,666,593

 

161,395

 

338,986

 

 —

 

38,923,620

 

124,796,283

Disposals

 

 —

 

 —

 

(4,598)

 

(601,444)

 

 —

 

 —

 

(3,473)

 

 —

 

(54,861)

 

(664,376)

Transfers between items of Property, plant and equipment

 

(53,824,861)

 

1,643,038

 

15,471,645

 

16,202,982

 

1,062,653

 

1,709,635

 

9,015,390

 

 —

 

8,719,518

 

 —

Depreciation expense

 

 —

 

 —

 

(5,335,475)

 

(35,568,436)

 

(1,910,731)

 

(2,456,511)

 

(4,622,348)

 

(112,805)

 

(44,120,837)

 

(94,127,143)

Increase (decrease) due to foreign currency translation differences

 

(1,235,895)

 

2,171,876

 

2,792,916

 

(1,266,728)

 

29,148

 

(1,254,915)

 

1,783,041

 

28,383

 

(3,322,005)

 

(274,179)

Other increase (decrease) (1)

 

 —

 

 —

 

(528,160)

 

(1,577,173)

 

(45,407)

 

(250)

 

(721,876)

 

 —

 

(1,236,706)

 

(4,109,572)

Total movements

 

15,361,107

 

5,063,347

 

13,598,231

 

(12,977,309)

 

1,802,256

 

(1,840,646)

 

5,789,720

 

(84,422)

 

(1,091,271)

 

25,621,013

Ending balance at December 31, 2016

 

49,986,111

 

91,961,876

 

173,073,161

 

190,402,625

 

6,122,912

 

20,466,113

 

23,896,425

 

190,523

 

110,051,139

 

666,150,885


(1)   Mainly correspond to property, plant & equipment write-offs.