XML 122 R75.htm IDEA: XBRL DOCUMENT v3.20.1
FINANCIAL REPORTING BY SEGMENT (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2019
CLP ($)
segment
Dec. 31, 2018
CLP ($)
Dec. 31, 2017
CLP ($)
Dec. 31, 2016
CLP ($)
Operating segment        
Number of operating segments | segment 4      
Softdrinks $ 1,207,614,924 $ 1,165,696,032 $ 1,337,264,240  
Other beverages 563,589,810 501,485,439 504,272,487  
Packaging 7,820,381 5,734,328 7,341,892  
Net sales 1,779,025,115 1,672,915,799 1,848,878,619  
Cost of sales (1,048,343,767) (968,027,774) (1,069,024,964)  
Distribution expenses (166,996,289) (165,775,484) (192,927,875)  
Administrative expenses (325,903,809) (313,742,853) (348,199,321)  
Finance income 45,155,791 3,940,244 11,194,375  
Financial expenses (46,209,020) (55,014,660) (55,220,369)  
Interest expense, net* (1,053,229) (51,074,416) (44,025,994)  
Share of the entity in income of associates accounted for using the equity method, total (3,415,083) 1,411,179 (80,360)  
Income tax expense (61,166,891) (55,564,855) (51,797,634)  
Other income (loss) 3,100,178 (22,690,850) (23,821,746)  
Net income 175,246,225 97,450,746 119,000,725  
Depreciation and amortization 111,087,284 99,594,446 99,163,891  
Current assets 533,474,103 481,586,454 484,010,050  
Non-current assets 1,857,474,320 1,732,918,235 1,630,849,417  
Total Assets 2,390,948,423 2,214,504,689 2,114,859,467  
Carrying amount in associates and joint ventures accounted for using the equity method, total 99,866,733 102,410,945 86,809,069 $ 77,197,781
Segment disbursements of non-monetary assets 110,683,258      
Capital expenditures and other   138,632,048 210,504,402  
Current liabilities 411,658,352 419,862,101 428,287,322  
Non-current liabilities 1,010,386,123 930,927,845 873,338,796  
Total liabilities 1,422,044,475 1,350,789,946 1,301,626,118  
Cash flows provided by in Operating Activities 255,148,474 235,279,362 247,960,348  
Cash flows (used in) provided by Investing Activities (110,048,000) (118,085,648) (168,831,410)  
Cash flows (used in) provided by Financing Activities (127,112,637) (114,635,278) (78,345,770)  
Geography Eliminations [Member]        
Operating segment        
Softdrinks (366,490) (72,170) (96,999)  
Other beverages (450,559)      
Packaging (1,959,091) (1,609,457) (1,860,876)  
Net sales (2,776,140) (1,681,627) (1,957,875)  
Cost of sales 2,776,140 1,681,627 1,957,875  
Finance income     (16,813,279)  
Financial expenses     16,813,279  
Chile operation | Operating segments        
Operating segment        
Softdrinks 408,467,731 390,782,296 391,629,010  
Other beverages 200,484,390 180,156,806 160,244,448  
Net sales 608,952,121 570,939,102 551,873,458  
Cost of sales (359,465,664) (336,719,937) (328,579,003)  
Distribution expenses (59,076,433) (55,798,363) (54,777,094)  
Administrative expenses (114,250,801) (109,373,432) (110,969,260)  
Finance income 1,286,021 1,686,041 19,057,630  
Financial expenses (13,151,176) (23,713,774) (32,594,796)  
Interest expense, net* (11,865,155) (22,027,733) (13,537,166)  
Share of the entity in income of associates accounted for using the equity method, total 381,255 298,359 246,084  
Income tax expense (12,838,517) (22,000,539) (16,871,257)  
Other income (loss) (15,109,823) (11,540,167) (11,312,509)  
Net income 36,726,983 13,777,290 16,073,253  
Depreciation and amortization 46,105,063 42,353,664 42,688,326  
Current assets 244,504,165 228,108,768 223,245,173  
Non-current assets 657,069,423 644,395,166 636,482,010  
Total Assets 901,573,588 872,503,934 859,727,183  
Carrying amount in associates and joint ventures accounted for using the equity method, total 49,703,673 50,136,065 33,789,538  
Segment disbursements of non-monetary assets 51,542,820      
Capital expenditures and other   67,709,231 64,480,973  
Current liabilities 193,298,799 186,831,021 169,508,083  
Non-current liabilities 474,576,722 477,319,648 463,997,113  
Total liabilities 667,875,521 664,150,669 633,505,196  
Cash flows provided by in Operating Activities 145,551,360 150,035,425 79,451,122  
Cash flows (used in) provided by Investing Activities (50,706,748) (47,164,236) (49,677,671)  
Cash flows (used in) provided by Financing Activities (100,352,068) (98,560,576) (91,800,089)  
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 313,866,082 330,874,797 444,872,352  
Other beverages 70,990,286 75,341,941 99,712,939  
Packaging 9,779,472 7,343,785 9,202,768  
Net sales 394,635,840 413,560,523 553,788,059  
Cost of sales (214,447,259) (214,647,052) (294,370,581)  
Distribution expenses (56,421,024) (62,899,574) (87,032,428)  
Administrative expenses (89,276,114) (93,149,904) (106,504,163)  
Finance income 1,346,501 14,750 2,116,590  
Financial expenses 999,370 (192,602) (4,663,527)  
Interest expense, net* 2,345,871 (177,852) (2,546,937)  
Share of the entity in income of associates accounted for using the equity method, total     (243)  
Income tax expense (6,902,265) (18,874,454) (17,683,875)  
Other income (loss) (3,235,926) (2,639,386) (10,441,173)  
Net income 26,699,123 21,172,301 35,208,659  
Depreciation and amortization 25,369,034 20,474,446 17,648,018  
Current assets 76,354,086 80,908,212 97,529,488  
Non-current assets 165,116,212 160,587,931 96,532,150  
Total Assets 241,470,298 241,496,143 194,061,638  
Segment disbursements of non-monetary assets 24,343,002      
Capital expenditures and other   28,702,138 40,347,989  
Current liabilities 68,120,885 83,013,418 105,886,744  
Non-current liabilities 13,350,651 17,066,746    
Non current liabilities allocated     1,368,167  
Total liabilities 81,471,536 100,080,164 107,254,911  
Cash flows provided by in Operating Activities 30,440,761 28,899,457 38,904,028  
Cash flows (used in) provided by Investing Activities (24,790,752) (28,700,733) (40,344,994)  
Cash flows (used in) provided by Financing Activities (616,475) (10,644,812) 16,891,759  
Brazil operation | Operating segments        
Operating segment        
Softdrinks 360,791,744 326,015,740 387,545,053  
Other beverages 258,529,540 214,493,809 216,352,694  
Net sales 619,321,284 540,509,549 603,897,747  
Cost of sales (384,838,875) (329,529,112) (362,686,353)  
Distribution expenses (42,673,570) (38,835,833) (43,483,958)  
Administrative expenses (98,071,441) (88,809,386) (109,095,660)  
Finance income 42,327,682 2,019,489 6,575,528  
Financial expenses (34,057,214) (31,108,284) (34,767,713)  
Interest expense, net* 8,270,468 (29,088,795) (28,192,185)  
Share of the entity in income of associates accounted for using the equity method, total (3,796,338) 1,112,820 (326,201)  
Income tax expense (36,821,377) (10,088,988) (13,719,506)  
Other income (loss) 21,754,242 (8,399,463) (1,855,039)  
Net income 83,144,393 36,870,792 44,538,845  
Depreciation and amortization 29,945,887 26,830,835 27,879,514  
Current assets 171,349,293 135,259,768 132,815,545  
Non-current assets 786,979,234 679,183,347 663,556,969  
Total Assets 958,328,527 814,443,115 796,372,514  
Carrying amount in associates and joint ventures accounted for using the equity method, total 50,163,060 52,274,880 53,019,531  
Segment disbursements of non-monetary assets 21,343,312      
Capital expenditures and other   32,536,213 91,198,657  
Current liabilities 124,248,587 128,146,943 135,595,156  
Non-current liabilities 506,297,573 420,218,066 393,125,740  
Total liabilities 630,546,160 548,365,009 528,720,896  
Cash flows provided by in Operating Activities 63,145,540 44,949,860 98,783,329  
Cash flows (used in) provided by Investing Activities (21,096,376) (32,536,213) (64,331,960)  
Cash flows (used in) provided by Financing Activities (25,654,792) (5,099,823) (3,437,440)  
Paraguay operation | Operating segments        
Operating segment        
Softdrinks 124,855,857 118,095,369 113,314,824  
Other beverages 34,036,153 31,492,883 27,962,406  
Net sales 158,892,010 149,588,252 141,277,230  
Cost of sales (92,368,109) (88,813,300) (85,346,902)  
Distribution expenses (8,825,262) (8,241,714) (7,634,395)  
Administrative expenses (24,305,453) (22,410,131) (21,630,238)  
Finance income 195,587 219,964 257,906  
Financial expenses     (7,612)  
Interest expense, net* 195,587 219,964 250,294  
Income tax expense (4,604,732) (4,600,874) (3,522,996)  
Other income (loss) (308,315) (111,834) (213,025)  
Net income 28,675,726 25,630,363 23,179,968  
Depreciation and amortization 9,667,300 9,935,501 10,948,033  
Current assets 41,266,559 37,309,706 30,419,844  
Non-current assets 248,309,451 248,751,791 234,278,288  
Total Assets 289,576,010 286,061,497 264,698,132  
Segment disbursements of non-monetary assets 13,454,124      
Capital expenditures and other   9,684,466 14,476,783  
Current liabilities 25,990,081 21,870,719 17,297,339  
Non-current liabilities 16,161,177 16,323,385 14,847,776  
Total liabilities 42,151,258 38,194,104 32,145,115  
Cash flows provided by in Operating Activities 16,010,813 11,394,620 30,821,869  
Cash flows (used in) provided by Investing Activities (13,454,124) (9,684,466) $ (14,476,785)  
Cash flows (used in) provided by Financing Activities $ (489,302) $ (330,067)