XML 226 R75.htm IDEA: XBRL DOCUMENT v3.21.1
FINANCIAL REPORTING BY SEGMENT (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2020
CLP ($)
segment
Dec. 31, 2019
CLP ($)
Dec. 31, 2018
CLP ($)
Dec. 31, 2017
CLP ($)
Operating segment        
Number of operating segments | segment 4      
Softdrinks $ 1,110,501,373 $ 1,207,614,924 $ 1,165,696,032  
Other beverages 580,474,033 563,589,810 501,485,439  
Packaging 7,305,831 7,820,381 5,734,328  
Net sales 1,698,281,237 1,779,025,115 1,672,915,799  
Cost of sales (1,022,498,659) (1,048,343,767) (968,027,774)  
Distribution expenses (152,532,018) (166,996,289) (165,775,484)  
Administrative expenses (283,638,935) (325,903,809) (313,742,853)  
Finance income 14,945,879 45,155,791 3,940,244  
Financial expenses (54,772,837) (46,209,020) (55,014,660)  
Interest expense, net* (39,826,958) (1,053,229) (51,074,416)  
Share of the entity in income of associates accounted for using the equity method, total 2,228,763 (3,415,083) 1,411,179  
Income tax expense (54,905,399) (61,166,891) (55,564,855)  
Other income (loss) (23,990,711) 3,100,178 (22,690,850)  
Net income 123,117,320 175,246,225 97,450,746  
Depreciation and amortization 110,920,517 111,087,284 99,594,446  
Current assets 797,297,716 533,474,103 481,586,454  
Non-current assets 1,650,766,684 1,857,474,320 1,732,918,235  
Total Assets 2,448,064,400 2,390,948,423 2,214,504,689  
Carrying amount in associates and joint ventures accounted for using the equity method, total 87,956,354 99,866,733 102,410,945 $ 86,809,069
Segment disbursements of non-monetary assets 85,874,958 110,683,258    
Capital expenditures and other     138,632,048  
Current liabilities 378,056,186 411,658,352 419,862,101  
Non-current liabilities 1,238,447,623 1,010,386,123 930,927,845  
Total liabilities 1,616,503,809 1,422,044,475 1,350,789,946  
Cash flows provided by in Operating Activities 278,768,998 255,148,474 235,279,362  
Cash flows (used in) provided by Investing Activities (223,878,758) (110,048,000) (118,085,648)  
Cash flows (used in) provided by Financing Activities 113,040,961 (127,112,637) (114,635,278)  
Geography Eliminations [Member]        
Operating segment        
Softdrinks (578,764) (366,490) (72,170)  
Other beverages (359,666) (450,559)    
Packaging (1,585,729) (1,959,091) (1,609,457)  
Net sales (2,524,159) (2,776,140) (1,681,627)  
Cost of sales 2,524,159 2,776,140 1,681,627  
Chile operation | Operating segments        
Operating segment        
Softdrinks 407,191,500 408,467,731 390,782,296  
Other beverages 237,570,385 200,484,390 180,156,806  
Net sales 644,761,885 608,952,121 570,939,102  
Cost of sales (392,720,439) (359,465,664) (336,719,937)  
Distribution expenses (59,897,972) (59,076,433) (55,798,363)  
Administrative expenses (112,306,460) (114,250,801) (109,373,432)  
Finance income 6,437,945 1,286,021 1,686,041  
Financial expenses (23,938,992) (13,151,176) (23,713,774)  
Interest expense, net* (17,501,047) (11,865,155) (22,027,733)  
Share of the entity in income of associates accounted for using the equity method, total 1,248,478 381,255 298,359  
Income tax expense (23,057,195) (12,838,517) (22,000,539)  
Other income (loss) (21,231,223) (15,109,823) (11,540,167)  
Net income 19,296,027 36,726,983 13,777,290  
Depreciation and amortization 50,271,626 46,105,063 42,353,664  
Current assets 532,713,969 244,504,165 228,108,768  
Non-current assets 636,275,547 657,069,423 644,395,166  
Total Assets 1,168,989,516 901,573,588 872,503,934  
Carrying amount in associates and joint ventures accounted for using the equity method, total 50,628,307 49,703,673 50,136,065  
Segment disbursements of non-monetary assets 41,114,189 51,542,820    
Capital expenditures and other     67,709,231  
Current liabilities 198,669,957 193,298,799 186,831,021  
Non-current liabilities 748,105,248 474,576,722 477,319,648  
Total liabilities 946,775,205 667,875,521 664,150,669  
Cash flows provided by in Operating Activities 191,911,595 145,551,360 150,035,425  
Cash flows (used in) provided by Investing Activities (178,910,100) (50,706,748) (47,164,236)  
Cash flows (used in) provided by Financing Activities 117,081,470 (100,352,068) (98,560,576)  
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 260,118,269 313,866,082 330,874,797  
Other beverages 49,817,791 70,990,286 75,341,941  
Packaging 8,891,560 9,779,472 7,343,785  
Net sales 318,827,620 394,635,840 413,560,523  
Cost of sales (172,065,726) (214,447,259) (214,647,052)  
Distribution expenses (49,112,014) (56,421,024) (62,899,574)  
Administrative expenses (69,668,104) (89,276,114) (93,149,904)  
Finance income 1,169,193 1,346,501 14,750  
Financial expenses (729,164) 999,370 (192,602)  
Interest expense, net* 440,029 2,345,871 (177,852)  
Income tax expense (7,668,059) (6,902,265) (18,874,454)  
Other income (loss) (6,046,069) (3,235,926) (2,639,386)  
Net income 14,707,677 26,699,123 21,172,301  
Depreciation and amortization 22,895,329 25,369,034 20,474,446  
Current assets 70,215,594 76,354,086 80,908,212  
Non-current assets 144,802,176 165,116,212 160,587,931  
Total Assets 215,017,770 241,470,298 241,496,143  
Segment disbursements of non-monetary assets 15,803,061 24,343,002    
Capital expenditures and other     28,702,138  
Current liabilities 58,904,281 68,120,885 83,013,418  
Non-current liabilities 10,717,606 13,350,651    
Non current liabilities allocated     17,066,746  
Total liabilities 69,621,887 81,471,536 100,080,164  
Cash flows provided by in Operating Activities 24,603,123 30,440,761 28,899,457  
Cash flows (used in) provided by Investing Activities (16,010,950) (24,790,752) (28,700,733)  
Cash flows (used in) provided by Financing Activities (167,606) (616,475) (10,644,812)  
Brazil operation | Operating segments        
Operating segment        
Softdrinks 317,712,571 360,791,744 326,015,740  
Other beverages 262,350,736 258,529,540 214,493,809  
Net sales 580,063,307 619,321,284 540,509,549  
Cost of sales (373,444,835) (384,838,875) (329,529,112)  
Distribution expenses (34,784,528) (42,673,570) (38,835,833)  
Administrative expenses (79,674,089) (98,071,441) (88,809,386)  
Finance income 7,068,396 42,327,682 2,019,489  
Financial expenses (30,104,681) (34,057,214) (31,108,284)  
Interest expense, net* (23,036,285) 8,270,468 (29,088,795)  
Share of the entity in income of associates accounted for using the equity method, total 980,285 (3,796,338) 1,112,820  
Income tax expense (20,536,914) (36,821,377) (10,088,988)  
Other income (loss) 3,064,104 21,754,242 (8,399,463)  
Net income 52,631,045 83,144,393 36,870,792  
Depreciation and amortization 27,339,714 29,945,887 26,830,835  
Current assets 149,709,603 171,349,293 135,259,768  
Non-current assets 643,447,811 786,979,234 679,183,347  
Total Assets 793,157,414 958,328,527 814,443,115  
Carrying amount in associates and joint ventures accounted for using the equity method, total 37,328,047 50,163,060 52,274,880  
Segment disbursements of non-monetary assets 17,075,672 21,343,312    
Capital expenditures and other     32,536,213  
Current liabilities 96,144,933 124,248,587 128,146,943  
Non-current liabilities 465,225,175 506,297,573 420,218,066  
Total liabilities 561,370,108 630,546,160 548,365,009  
Cash flows provided by in Operating Activities 36,409,227 63,145,540 44,949,860  
Cash flows (used in) provided by Investing Activities (17,075,672) (21,096,376) (32,536,213)  
Cash flows (used in) provided by Financing Activities (3,443,826) (25,654,792) (5,099,823)  
Paraguay operation | Operating segments        
Operating segment        
Softdrinks 126,057,797 124,855,857 118,095,369  
Other beverages 31,094,787 34,036,153 31,492,883  
Net sales 157,152,584 158,892,010 149,588,252  
Cost of sales (86,791,818) (92,368,109) (88,813,300)  
Distribution expenses (8,737,504) (8,825,262) (8,241,714)  
Administrative expenses (21,990,282) (24,305,453) (22,410,131)  
Finance income 270,345 195,587 219,964  
Financial expenses   0    
Interest expense, net* 270,345 195,587 219,964  
Income tax expense (3,643,231) (4,604,732) (4,600,874)  
Other income (loss) 222,477 (308,315) (111,834)  
Net income 36,482,571 28,675,726 25,630,363  
Depreciation and amortization 10,413,848 9,667,300 9,935,501  
Current assets 44,658,550 41,266,559 37,309,706  
Non-current assets 226,241,150 248,309,451 248,751,791  
Total Assets 270,899,700 289,576,010 286,061,497  
Segment disbursements of non-monetary assets 11,882,036 13,454,124    
Capital expenditures and other     9,684,466  
Current liabilities 24,337,015 25,990,081 21,870,719  
Non-current liabilities 14,399,594 16,161,177 16,323,385  
Total liabilities 38,736,609 42,151,258 38,194,104  
Cash flows provided by in Operating Activities 25,845,053 16,010,813 11,394,620  
Cash flows (used in) provided by Investing Activities (11,882,036) (13,454,124) (9,684,466)  
Cash flows (used in) provided by Financing Activities $ (429,077) $ (489,302) $ (330,067)