XML 109 R70.htm IDEA: XBRL DOCUMENT v3.19.1
REPORTING BY SEGMENT (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2018
CLP ($)
segment
Dec. 31, 2017
CLP ($)
Dec. 31, 2016
CLP ($)
Dec. 31, 2015
CLP ($)
Operating segment        
Number of operating segments | segment 4      
Softdrinks $ 1,165,696,032 $ 1,337,264,240 $ 1,311,574,509  
Other beverages 501,485,439 504,272,487 458,615,749  
Packaging 5,734,328 7,341,892 7,269,062  
Net sales 1,672,915,799 1,848,878,619 1,777,459,320  
Cost of sales (968,027,774) (1,069,024,964) (1,033,910,027)  
Distribution expenses (165,775,484) (192,927,875) (183,676,895)  
Administrative expenses (313,742,853) (348,199,321) (346,202,795)  
Finance income 3,940,244 11,194,375 9,661,692  
Financial expenses (55,014,660) (55,220,369) (51,374,971)  
Interest expense, net* (51,074,416) (44,025,994) (41,713,279)  
Share of the entity in income of associates accounted for using the equity method, total 1,411,179 (80,360) (262,582)  
Income tax expense (55,564,855) (51,797,634) (48,807,093)  
Other income (loss) (22,690,850) (23,821,746) (30,837,538)  
Net income 97,450,746 119,000,725 92,049,111  
Depreciation and amortization 99,594,446 99,163,891 97,334,452  
Current assets 481,586,454 484,010,050 552,742,397  
Non-current assets 1,732,918,235 1,630,849,417 1,646,367,350  
Total Assets 2,214,504,689 2,114,859,467 2,199,109,747  
Carrying amount in associates and joint ventures accounted for using the equity method, total 102,410,945 86,809,069 77,197,781 $ 54,190,546
Capital expenditures and other 138,632,048 210,504,402 145,804,060  
Current liabilities 419,862,101 428,287,322 419,534,854  
Non-current liabilities 930,927,845 873,338,796 937,404,866  
Total liabilities 1,350,789,946 1,301,626,118 1,356,939,720  
Cash flows provided by in Operating Activities 235,279,362 247,960,348 223,446,560  
Cash flows (used in) provided by Investing Activities (118,085,648) (168,831,410) (113,916,317)  
Cash flows (used in) provided by Financing Activities (114,635,278) (78,345,770) (98,224,525)  
Net loss 15,743,592      
Geography Eliminations [Member]        
Operating segment        
Softdrinks (72,170) (96,999) (334,784)  
Packaging (1,609,457) (1,860,876) (1,843,406)  
Net sales (1,681,627) (1,957,875) (2,178,190)  
Cost of sales 1,681,627 1,957,875 2,178,190  
Finance income   (16,813,279)    
Financial expenses   16,813,279    
Chile operation | Operating segments        
Operating segment        
Softdrinks 390,782,296 391,629,010 391,479,133  
Other beverages 180,156,806 160,244,448 148,948,285  
Net sales 570,939,102 551,873,458 540,427,418  
Cost of sales (336,719,937) (328,579,003) (319,213,825)  
Distribution expenses (55,798,363) (54,777,094) (52,540,986)  
Administrative expenses (109,373,432) (110,969,260) (117,615,991)  
Finance income 1,686,041 19,057,630 2,426,279  
Financial expenses (23,713,774) (32,594,796) (16,262,215)  
Interest expense, net* (22,027,733) (13,537,166) (13,835,936)  
Share of the entity in income of associates accounted for using the equity method, total 298,359 246,084 717,947  
Income tax expense (22,000,539) (16,871,257) (19,763,700)  
Other income (loss) (11,540,167) (11,312,509) (13,481,333)  
Net income 13,777,290 16,073,253 4,693,594  
Depreciation and amortization 42,353,664 42,688,326 43,619,318  
Current assets 228,108,768 223,245,173 251,357,854  
Non-current assets 644,395,166 636,482,010 644,817,201  
Total Assets 872,503,934 859,727,183 896,175,055  
Carrying amount in associates and joint ventures accounted for using the equity method, total 50,136,065 33,789,538 23,854,602  
Capital expenditures and other 67,709,231 64,480,973 47,755,389  
Current liabilities 186,831,021 169,508,083 137,438,744  
Non-current liabilities 477,319,648 463,997,113 509,625,208  
Total liabilities 664,150,669 633,505,196 647,063,952  
Cash flows provided by in Operating Activities 150,035,425 79,451,122 71,077,982  
Cash flows (used in) provided by Investing Activities (47,164,236) (49,677,671) (15,781,118)  
Cash flows (used in) provided by Financing Activities (98,560,576) (91,800,089) (23,591,062)  
Argentina operation        
Operating segment        
Increase in assets 97,318,892      
Increase in liabilities 16,093,780      
Net loss 15,743,592      
Argentina operation | Operating segments        
Operating segment        
Softdrinks 330,874,797 444,872,352 424,427,824  
Other beverages 75,341,941 99,712,939 83,518,724  
Packaging 7,343,785 9,202,768 9,112,468  
Net sales 413,560,523 553,788,059 517,059,016  
Cost of sales (214,647,052) (294,370,581) (279,308,400)  
Distribution expenses (62,899,574) (87,032,428) (80,066,734)  
Administrative expenses (93,149,904) (106,504,163) (97,788,860)  
Finance income 14,750 2,116,590 1,095,411  
Financial expenses (192,602) (4,663,527) (587,216)  
Interest expense, net* (177,852) (2,546,937) 508,195  
Share of the entity in income of associates accounted for using the equity method, total   (243)    
Income tax expense (18,874,454) (17,683,875) (17,427,278)  
Other income (loss) (2,639,386) (10,441,173) (8,284,072)  
Net income 21,172,301 35,208,659 34,691,867  
Depreciation and amortization 20,474,446 17,648,018 16,445,143  
Current assets 80,908,212 97,529,488 115,280,140  
Non-current assets 160,587,931 96,532,150 98,810,807  
Total Assets 241,496,143 194,061,638 214,090,947  
Capital expenditures and other 28,702,138 40,347,989 37,029,524  
Current liabilities 83,013,418 105,886,744 134,624,014  
Non-current liabilities 17,066,746 1,368,167    
Non current liabilities allocated     (1,981,066)  
Total liabilities 100,080,164 107,254,911 132,642,948  
Cash flows provided by in Operating Activities 28,899,457 38,904,028 54,162,992  
Cash flows (used in) provided by Investing Activities (28,700,733) (40,344,994) (37,017,204)  
Cash flows (used in) provided by Financing Activities (10,644,812) 16,891,759 (17,777,191)  
Brazil operation | Operating segments        
Operating segment        
Softdrinks 326,015,740 387,545,053 389,048,385  
Other beverages 214,493,809 216,352,694 201,097,188  
Net sales 540,509,549 603,897,747 590,145,573  
Cost of sales (329,529,112) (362,686,353) (359,156,149)  
Distribution expenses (38,835,833) (43,483,958) (44,107,337)  
Administrative expenses (88,809,386) (109,095,660) (109,345,331)  
Finance income 2,019,489 6,575,528 5,800,712  
Financial expenses (31,108,284) (34,767,713) (34,504,760)  
Interest expense, net* (29,088,795) (28,192,185) (28,704,048)  
Share of the entity in income of associates accounted for using the equity method, total 1,112,820 (326,201) (980,529)  
Income tax expense (10,088,988) (13,719,506) (8,911,762)  
Other income (loss) (8,399,463) (1,855,039) (9,322,611)  
Net income 36,870,792 44,538,845 29,617,806  
Depreciation and amortization 26,830,835 27,879,514 25,666,094  
Current assets 135,259,768 132,815,545 150,820,924  
Non-current assets 679,183,347 663,556,969 659,123,444  
Total Assets 814,443,115 796,372,514 809,944,368  
Carrying amount in associates and joint ventures accounted for using the equity method, total 52,274,880 53,019,531 53,343,179  
Capital expenditures and other 32,536,213 91,198,657 51,779,625  
Current liabilities 128,146,943 135,595,156 130,279,607  
Non-current liabilities 420,218,066 393,125,740 413,749,384  
Total liabilities 548,365,009 528,720,896 544,028,991  
Cash flows provided by in Operating Activities 44,949,860 98,783,329 67,963,682  
Cash flows (used in) provided by Investing Activities (32,536,213) (64,331,960) (51,873,047)  
Cash flows (used in) provided by Financing Activities (5,099,823) (3,437,440) (36,806,173)  
Paraguay operation | Operating segments        
Operating segment        
Softdrinks 118,095,369 113,314,824 106,953,951  
Other beverages 31,492,883 27,962,406 25,051,552  
Net sales 149,588,252 141,277,230 132,005,503  
Cost of sales (88,813,300) (85,346,902) (78,409,843)  
Distribution expenses (8,241,714) (7,634,395) (6,961,838)  
Administrative expenses (22,410,131) (21,630,238) (21,452,613)  
Finance income 219,964 257,906 339,290  
Financial expenses   (7,612) (20,780)  
Interest expense, net* 219,964 250,294 318,510  
Income tax expense (4,600,874) (3,522,996) (2,704,353)  
Other income (loss) (111,834) (213,025) 250,478  
Net income 25,630,363 23,179,968 23,045,844  
Depreciation and amortization 9,935,501 10,948,033 11,603,897  
Current assets 37,309,706 30,419,844 35,283,479  
Non-current assets 248,751,791 234,278,288 243,615,898  
Total Assets 286,061,497 264,698,132 278,899,377  
Capital expenditures and other 9,684,466 14,476,783 9,239,522  
Current liabilities 21,870,719 17,297,339 17,192,489  
Non-current liabilities 16,323,385 14,847,776 16,011,340  
Total liabilities 38,194,104 32,145,115 33,203,829  
Cash flows provided by in Operating Activities 11,394,620 30,821,869 30,241,904  
Cash flows (used in) provided by Investing Activities (9,684,466) $ (14,476,785) (9,244,948)  
Cash flows (used in) provided by Financing Activities $ (330,067)   $ (20,050,099)