XML 90 R75.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCIAL REPORTING BY SEGMENT (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2021
CLP ($)
segment
Dec. 31, 2020
CLP ($)
Dec. 31, 2019
CLP ($)
Dec. 31, 2018
CLP ($)
Operating segment        
Number of operating segments | segment 4      
Softdrinks $ 1,346,408,886 $ 1,110,501,373 $ 1,207,614,924  
Other beverages 853,922,089 580,474,033 563,589,810  
Packaging 16,401,618 7,305,831 7,820,381  
Total revenue from ordinary activities 2,216,732,593 1,698,281,237 1,779,025,115  
Cost of sales (1,375,392,773) (1,022,498,659) (1,048,343,767)  
Distribution expenses (199,952,373) (152,532,018) (166,996,289)  
Administrative expenses (348,949,863) (283,638,935) (325,903,809)  
Financial income 7,791,869 14,945,879 45,155,791  
Financial costs / expense (52,992,456) (54,772,837) (46,209,020)  
Net financial costs (45,200,587) (39,826,958)    
Interest expense, net(1)     (1,053,229)  
Share of the entity in income of associates 3,093,102 2,228,763 (3,415,083)  
Income tax expense (46,177,320) (54,905,399) (61,166,891)  
Other income (expenses) (47,121,111) (23,990,711) 3,100,178  
Net income 157,031,668 123,117,320 175,246,225  
Depreciation y amortization 104,775,303 110,920,517 111,087,284  
Short term assets 990,986,123 797,297,716 533,474,103  
Long term assets 1,955,120,524 1,650,766,684 1,857,474,320  
Total Assets 2,946,106,647 2,448,064,400 2,390,948,423  
Carrying amount in associates and joint ventures accounted for using the equity method, total 91,489,194 87,956,354 99,866,733 $ 102,410,945
Segment disbursements of non-monetary assets 138,856,157 85,874,958 110,683,258  
Short term liabilities 529,567,279 378,056,186 411,658,352  
Long term liabilities 1,315,125,809 1,238,447,623 1,010,386,123  
Segment liabilities, total 1,844,693,088 1,616,503,809 1,422,044,475  
Cash flows (used in) provided by in Operating Activities 305,054,983 278,768,998 255,148,474  
Cash flows (used in) provided by Investing Activities (198,252,680) (223,878,758) (110,048,000)  
Cash flows (used in) provided by Financing Activities (115,319,514) 113,040,961 (127,112,637)  
Geography Eliminations        
Operating segment        
Softdrinks (904,603) (578,764) (366,490)  
Other beverages (587) (359,666) (450,559)  
Packaging (3,087,340) (1,585,729) (1,959,091)  
Total revenue from ordinary activities (3,992,530) (2,524,159) (2,776,140)  
Cost of sales 3,992,530 2,524,159 2,776,140  
Chile operation | Operating segments        
Operating segment        
Softdrinks 480,157,607 407,191,500 408,467,731  
Other beverages 495,138,445 237,570,385 200,484,390  
Total revenue from ordinary activities 975,296,052 644,761,885 608,952,121  
Cost of sales (630,862,197) (392,720,439) (359,465,664)  
Distribution expenses (78,995,679) (59,897,972) (59,076,433)  
Administrative expenses (142,762,661) (112,306,460) (114,250,801)  
Financial income (2,936,819) 6,437,945 1,286,021  
Financial costs / expense (27,669,541) (23,938,992) (13,151,176)  
Net financial costs (30,606,360) (17,501,047)    
Interest expense, net(1)     (11,865,155)  
Share of the entity in income of associates 2,799,437 1,248,478 381,255  
Income tax expense (15,756,620) (23,057,195) (12,838,517)  
Other income (expenses) (29,072,689) (21,231,223) (15,109,823)  
Net income 50,039,283 19,296,027 36,726,983  
Depreciation y amortization 38,189,190 50,271,626 46,105,063  
Short term assets 626,277,188 532,713,969 244,504,165  
Long term assets 739,113,114 636,275,547 657,069,423  
Total Assets 1,365,390,302 1,168,989,516 901,573,588  
Carrying amount in associates and joint ventures accounted for using the equity method, total 52,519,831 50,628,307 49,703,673  
Segment disbursements of non-monetary assets 53,513,835 41,114,189 51,542,820  
Short term liabilities 283,835,866 198,669,957 193,298,799  
Long term liabilities 743,108,008 748,105,248 474,576,722  
Segment liabilities, total 1,026,943,874 946,775,205 667,875,521  
Cash flows (used in) provided by in Operating Activities 181,679,320 191,911,595 145,551,360  
Cash flows (used in) provided by Investing Activities (108,283,362) (178,910,100) (50,706,748)  
Cash flows (used in) provided by Financing Activities (111,533,388) 117,081,470 (100,352,068)  
Argentina operation | Operating segments        
Operating segment        
Softdrinks 419,724,122 260,118,269 313,866,082  
Other beverages 97,742,388 49,817,791 70,990,286  
Packaging 19,488,958 8,891,560 9,779,472  
Total revenue from ordinary activities 536,955,468 318,827,620 394,635,840  
Cost of sales (296,090,157) (172,065,726) (214,447,259)  
Distribution expenses (78,019,531) (49,112,014) (56,421,024)  
Administrative expenses (110,329,089) (69,668,104) (89,276,114)  
Financial income 5,011,888 1,169,193 1,346,501  
Financial costs / expense (577,941) (729,164) 999,370  
Net financial costs 4,433,947 440,029    
Interest expense, net(1)     2,345,871  
Income tax expense (25,697,558) (7,668,059) (6,902,265)  
Other income (expenses) (10,652,582) (6,046,069) (3,235,926)  
Net income 20,600,498 14,707,677 26,699,123  
Depreciation y amortization 32,863,821 22,895,329 25,369,034  
Short term assets 117,319,226 70,215,594 76,354,086  
Long term assets 216,757,538 144,802,176 165,116,212  
Total Assets 334,076,764 215,017,770 241,470,298  
Segment disbursements of non-monetary assets 33,789,235 15,803,061 24,343,002  
Short term liabilities 101,832,549 58,904,281    
Long term liabilities 20,388,886 10,717,606 13,350,651  
Non current liabilities allocated     68,120,885  
Segment liabilities, total 122,221,435 69,621,887 81,471,536  
Cash flows (used in) provided by in Operating Activities 55,490,096 24,603,123 30,440,761  
Cash flows (used in) provided by Investing Activities (33,789,408) (16,010,950) (24,790,752)  
Cash flows (used in) provided by Financing Activities (940,318) (167,606) (616,475)  
Brazil operation | Operating segments        
Operating segment        
Softdrinks 313,147,740 317,712,571 360,791,744  
Other beverages 226,109,683 262,350,736 258,529,540  
Total revenue from ordinary activities 539,257,423 580,063,307 619,321,284  
Cost of sales (361,323,450) (373,444,835) (384,838,875)  
Distribution expenses (33,458,924) (34,784,528) (42,673,570)  
Administrative expenses (71,995,712) (79,674,089) (98,071,441)  
Financial income 5,327,527 7,068,396 42,327,682  
Financial costs / expense (24,744,974) (30,104,681) (34,057,214)  
Net financial costs (19,417,447) (23,036,285)    
Interest expense, net(1)     8,270,468  
Share of the entity in income of associates 293,665 980,285 (3,796,338)  
Income tax expense 82,395 (20,536,914) (36,821,377)  
Other income (expenses) (7,834,863) 3,064,104 21,754,242  
Net income 45,603,087 52,631,045 83,144,393  
Depreciation y amortization 23,647,789 27,339,714 29,945,887  
Short term assets 183,268,173 149,709,603 171,349,293  
Long term assets 720,101,674 643,447,811 786,979,234  
Total Assets 903,369,847 793,157,414 958,328,527  
Carrying amount in associates and joint ventures accounted for using the equity method, total 38,969,363 37,328,047 50,163,060  
Segment disbursements of non-monetary assets 30,171,387 17,075,672 21,343,312  
Short term liabilities 109,691,047 96,144,933 124,248,587  
Long term liabilities 534,386,761 465,225,175 506,297,573  
Segment liabilities, total 644,077,808 561,370,108 630,546,160  
Cash flows (used in) provided by in Operating Activities 36,121,074 36,409,227 63,145,540  
Cash flows (used in) provided by Investing Activities (32,875,359) (17,075,672) (21,096,376)  
Cash flows (used in) provided by Financing Activities (2,455,073) (3,443,826) (25,654,792)  
Paraguay operation | Operating segments        
Operating segment        
Softdrinks 134,284,020 126,057,797 124,855,857  
Other beverages 34,932,160 31,094,787 34,036,153  
Total revenue from ordinary activities 169,216,180 157,152,584 158,892,010  
Cost of sales (91,109,499) (86,791,818) (92,368,109)  
Distribution expenses (9,478,239) (8,737,504) (8,825,262)  
Administrative expenses (23,862,401) (21,990,282) (24,305,453)  
Financial income 389,273 270,345 195,587  
Net financial costs 389,273 270,345    
Interest expense, net(1)     195,587  
Income tax expense (4,805,537) (3,643,231) (4,604,732)  
Other income (expenses) 439,023 222,477 (308,315)  
Net income 40,788,800 36,482,571 28,675,726  
Depreciation y amortization 10,074,503 10,413,848 9,667,300  
Short term assets 64,121,536 44,658,550 41,266,559  
Long term assets 279,148,198 226,241,150 248,309,451  
Total Assets 343,269,734 270,899,700 289,576,010  
Segment disbursements of non-monetary assets 21,381,700 11,882,036 13,454,124  
Short term liabilities 34,207,817 24,337,015 25,990,081  
Long term liabilities 17,242,154 14,399,594 16,161,177  
Segment liabilities, total 51,449,971 38,736,609 42,151,258  
Cash flows (used in) provided by in Operating Activities 31,764,493 25,845,053 16,010,813  
Cash flows (used in) provided by Investing Activities (23,304,551) (11,882,036) (13,454,124)  
Cash flows (used in) provided by Financing Activities $ (390,735) $ (429,077) $ (489,302)