XML 88 R49.htm IDEA: XBRL DOCUMENT v3.19.1
INTANGIBLE ASSETS AND GOODWILL (Tables)
12 Months Ended
Dec. 31, 2018
INTANGIBLE ASSETS AND GOODWILL  
Schedule of intangible assets other than goodwill

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12-31-2018

 

12-31-2017

 

    

Gross

    

Cumulative

    

Net

    

Gross

    

Cumulative

    

Net

Detail

 

Amount

 

Amortization

 

Amount

 

Amount

 

Amortization

 

Amount

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Distribution rights (1)

 

661,285,834

 

(259,434)

 

661,026,400

 

656,411,004

 

(116,387)

 

656,294,617

Software

 

31,526,159

 

(24,160,202)

 

7,365,957

 

27,595,084

 

(21,087,741)

 

6,507,343

Others

 

728,198

 

(298,002)

 

430,196

 

511,470

 

(40,552)

 

470,918

Total

 

693,540,191

 

(24,717,638)

 

668,822,553

 

684,517,558

 

(21,244,680)

 

663,272,878


(1)

Correspond to the contractual rights to produce and distribute Coca-Cola products in certain parts of Argentina, Brazil, Chile and Paraguay. Distribution rights result from the valuation process at fair value of the assets and liabilities of the companies acquired in business combinations. Production and distribution contracts are renewable for periods of 5 years with Coca-Cola. The nature of the business and renewals that Coca-Cola has permanently done on these rights, allow qualifying them as indefinite contracts. These production and distribution rights, and in conjunction with the assets that are part of the cash-generating units, are annually subjected to the impairment test. Such distribution rights are composed in the following manner and are not subject to amortization: except for the Monster rights that are amortized in the term of the agreement which is 4 years.

Schedule of distribution rights

 

 

 

 

 

 

 

    

12.31.2018

    

12.31.2017

Distribution rights

 

ThCh$

 

ThCh$

Chile (excluding Metropolitan Region, Rancagua and San Antonio)

 

304,888,183

 

304,969,889

Brazil (Rio de Janeiro, Espirito Santo, Ribeirão Preto and the investments in Sorocaba and Leão Alimentos e Bebidas Ltda.)

 

181,583,404

 

187,695,738

Paraguay

 

172,594,328

 

162,825,074

Argentina (North and South)

 

1,960,485

 

803,916

Total

 

661,026,400

 

656,294,617

 

Schedule of the movement and balances of identifiable intangible assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

01-01-2018 to 12-31-2018

 

01-01-2017 to 12-31-2017

 

    

Distribution

    

 

    

 

    

 

    

Distribution

    

 

    

    

    

    

Details

 

Rights

 

Rights

 

Software

 

Total 

 

Rights

 

Rights

 

Software

 

Total 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Opening balance

 

656,294,617

 

470,918

 

6,507,343

 

663,272,878

 

674,920,063

 

470,918

 

5,605,081

 

680,996,062

Additions

 

 —

 

 —

 

3,718,038

 

3,718,038

 

11,923,449

(1)  

 —

 

2,907,715

 

14,831,164

Amortization

 

(112,601)

 

(40,722)

 

(1,971,417)

 

(2,124,740)

 

(116,387)

 

 —

 

(1,842,933)

 

(1,959,320)

Other increases (decreases) (2)

 

4,844,384

 

 

 

(888,007)

 

3,956,377

 

(30,432,508)

 

 —

 

(162,520)

 

(30,595,028)

Total

 

661,026,400

 

430,196

 

7,365,957

 

668,822,553

 

656,294,617

 

470,918

 

6,507,343

 

663,272,878


(1)

Corresponds to distribution rights paid in Argentina, Paraguay and Chile resulting from the transaction in which The Coca-Cola Company acquired the “AdeS” business described in previous notes.

(2)

Mainly corresponds to the foreign currency effect of converting foreign subsidiaries’ distribution rights into the presentation currency.

Schedule of discount rate by country

 

 

 

 

 

 

 

 

 

Discount Rate

 

Discount Rate

 

 

    

2017

    

2017

 

Argentina

 

21.2

%  

17.1

%

Chile

 

8.1

%  

7.2

%

Brazil

 

10.9

%  

9.6

%

Paraguay

 

10.1

%  

9.1

%

 

Schedule of movement in goodwill

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

 

 

 

 

where functional currency is different from 

 

 

Operating segment

 

01.01.2018

 

presentation currency

 

12.31.2018

 

 

ThCh$

 

ThCh$

 

ThCh$

Chilean operation

 

8,503,023

 

 —

 

8,503,023

Brazilian operation

 

73,509,080

 

(428,980)

 

73,080,100

Argentine operation

 

4,672,971

 

23,645,158

 

28,318,129

Paraguayan operation

 

6,913,143

 

414,778

 

7,327,921

Total

 

93,598,217

 

23,630,956

 

117,229,173

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

 

 

 

 

where functional currency is different from 

 

 

Operating segment

 

01.01.2017

 

presentation currency

 

12.31.2017

 

 

ThCh$

 

ThCh$

 

ThCh$

Chilean operation

 

8,503,023

 

 —

 

8,503,023

Brazilian operation

 

81,145,834

 

(7,636,754)

 

73,509,080

Argentine operation

 

5,972,515

 

(1,299,544)

 

4,672,971

Paraguayan operation

 

7,298,133

 

(384,990)

 

6,913,143

Total

 

102,919,505

 

(9,321,288)

 

93,598,217

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation differences

 

 

 

 

 

 

where functional currency is different from 

 

 

Operating segment

 

01.01.2016

 

presentation currency

 

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Chilean operation

 

8,503,023

 

 —

 

8,503,023

Brazilian operation

 

71,960,960

 

9,184,874

 

81,145,834

Argentine operation

 

7,720,202

 

(1,747,687)

 

5,972,515

Paraguayan operation

 

7,651,751

 

(353,618)

 

7,298,133

Total

 

95,835,936

 

7,083,569

 

102,919,505