XML 24 R9.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCIAL REPORTING BY SEGMENT
12 Months Ended
Dec. 31, 2021
FINANCIAL REPORTING BY SEGMENT  
FINANCIAL REPORTING BY SEGMENT

3 – FINANCIAL REPORTING BY SEGMENT

The Company provides financial information by segments according to IFRS 8 “Operating Segments,” which establishes standards for reporting by operating segment and related disclosures for products and services, and geographic areas.

The Company’s Board of Directors and Management measures and assesses performance of operating segments based on the operating income of each of the countries where there are Coca-Cola franchises.

The operating segments are determined based on the presentation of internal reports to the Company´s chief strategic decision-maker. The chief operating decision-maker has been identified as the Company´s Board of Directors who makes the Company’s strategic decisions.

The following operating segments have been determined for strategic decision making based on geographic location:

Operation in Chile
Operation in Brazil
Operation in Argentina
Operation in Paraguay

The four operating segments conduct their businesses through the production and sale of soft drinks and other beverages, as well as packaging materials.

Expenses and revenue associated with the Corporate Officer were assigned to the operation in Chile in the soft drinks segment because Chile is the country that manages and pays the corporate expenses, which would also be substantially incurred, regardless of the existence of subsidiaries abroad.

Total revenues by segment include sales to unrelated customers and inter-segments, as indicated in the consolidated statement of income of the Company.

A summary of the Company’s operations by segment according to IFRS is as follows:

    

Inter-

Operation in

Operation in

Operation in

Operation

country

Consolidated,

For the period ended December 31, 2021

Chile

Argentina

Brazil

in Paraguay

eliminations

total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Softdrinks

 

480,157,607

 

419,724,122

 

313,147,740

 

134,284,020

 

(904,603)

 

1,346,408,886

Other beverages

 

495,138,445

 

97,742,388

 

226,109,683

 

34,932,160

 

(587)

 

853,922,089

Packaging

 

 

19,488,958

 

 

 

(3,087,340)

 

16,401,618

Revenues from ordinary activities

 

975,296,052

 

536,955,468

 

539,257,423

 

169,216,180

 

(3,992,530)

 

2,216,732,593

Cost of sales

 

(630,862,197)

 

(296,090,157)

 

(361,323,450)

 

(91,109,499)

 

3,992,530

 

(1,375,392,773)

Distribution expenses

 

(78,995,679)

 

(78,019,531)

 

(33,458,924)

 

(9,478,239)

 

 

(199,952,373)

Administrative expenses

 

(142,762,661)

 

(110,329,089)

 

(71,995,712)

 

(23,862,401)

 

 

(348,949,863)

Financial income

 

(2,936,819)

 

5,011,888

 

5,327,527

 

389,273

 

 

7,791,869

Financial costs

 

(27,669,541)

 

(577,941)

 

(24,744,974)

 

-

 

 

(52,992,456)

Net financial costs

 

(30,606,360)

 

4,433,947

 

(19,417,447)

 

389,273

 

 

(45,200,587)

Share of entity in income of associates accounted for using the equity method, total

 

2,799,437

 

 

293,665

 

-

 

 

3,093,102

Income tax expense

 

(15,756,620)

 

(25,697,558)

 

82,395

 

(4,805,537)

 

 

(46,177,320)

Oher income (expenses)

 

(29,072,689)

 

(10,652,582)

 

(7,834,863)

 

439,023

 

 

(47,121,111)

Net income of the segment reported

 

50,039,283

 

20,600,498

 

45,603,087

 

40,788,800

 

 

157,031,668

Depreciation and amortization

 

38,189,190

 

32,863,821

 

23,647,789

 

10,074,503

 

 

104,775,303

Current assets

 

626,277,188

 

117,319,226

 

183,268,173

 

64,121,536

 

 

990,986,123

Non-current assets

 

739,113,114

 

216,757,538

 

720,101,674

 

279,148,198

 

 

1,955,120,524

Segment assets, total

 

1,365,390,302

 

334,076,764

 

903,369,847

 

343,269,734

 

 

2,946,106,647

Carrying amount in associates accounted for using the equity method, total

 

52,519,831

 

 

38,969,363

 

 

 

91,489,194

Segment disbursements of non-monetary assets

 

53,513,835

 

33,789,235

 

30,171,387

 

21,381,700

 

 

138,856,157

Current liabilities

 

283,835,866

 

101,832,549

 

109,691,047

 

34,207,817

 

 

529,567,279

Non-current liabilities

 

743,108,008

 

20,388,886

 

534,386,761

 

17,242,154

 

 

1,315,125,809

Segment liabilities, total

 

1,026,943,874

 

122,221,435

 

644,077,808

 

51,449,971

 

 

1,844,693,088

Cash flows (used in) provided by in Operating Activities

 

181,679,320

 

55,490,096

 

36,121,074

 

31,764,493

 

 

305,054,983

Cash flows (used in) provided by Investing Activities

 

(108,283,362)

 

(33,789,408)

 

(32,875,359)

 

(23,304,551)

 

 

(198,252,680)

Cash flows (used in) provided by Financing Activities

 

(111,533,388)

 

(940,318)

 

(2,455,073)

 

(390,735)

 

 

(115,319,514)

    

Inter-

Operation in

Operation in

Operation in

Operation

country

Consolidated,

For the period ended December 31, 2020

Chile

    

Argentina

    

Brazil

    

Paraguay in

    

eliminations

    

total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Softdrinks

 

407,191,500

 

260,118,269

 

317,712,571

 

126,057,797

 

(578,764)

 

1,110,501,373

Other beverages

 

237,570,385

 

49,817,791

 

262,350,736

 

31,094,787

 

(359,666)

 

580,474,033

Packaging

 

 

8,891,560

 

 

 

(1,585,729)

 

7,305,831

Revenues from ordinary activities

 

644,761,885

 

318,827,620

 

580,063,307

 

157,152,584

 

(2,524,159)

 

1,698,281,237

Cost of sales

 

(392,720,439)

 

(172,065,726)

 

(373,444,835)

 

(86,791,818)

 

2,524,159

 

(1,022,498,659)

Distribution expenses

 

(59,897,972)

 

(49,112,014)

 

(34,784,528)

 

(8,737,504)

 

 

(152,532,018)

Administrative expenses

 

(112,306,460)

 

(69,668,104)

 

(79,674,089)

 

(21,990,282)

 

 

(283,638,935)

Financial income

 

6,437,945

 

1,169,193

 

7,068,396

 

270,345

 

 

14,945,879

Financial costs

 

(23,938,992)

 

(729,164)

 

(30,104,681)

 

 

 

(54,772,837)

Net financial costs

 

(17,501,047)

 

440,029

 

(23,036,285)

 

270,345

 

 

(39,826,958)

Share of entity in income of associates accounted for using the equity method, total

 

1,248,478

 

 

980,285

 

 

 

2,228,763

Income tax expense

 

(23,057,195)

 

(7,668,059)

 

(20,536,914)

 

(3,643,231)

 

 

(54,905,399)

Oher income (expenses)

 

(21,231,223)

 

(6,046,069)

 

3,064,104

 

222,477

 

 

(23,990,711)

Net income of the segment reported

 

19,296,027

 

14,707,677

 

52,631,045

 

36,482,571

 

 

123,117,320

 

 

 

 

Depreciation and amortization

 

50,271,626

 

22,895,329

 

27,339,714

 

10,413,848

 

 

110,920,517

 

 

 

 

 

Current assets

 

532,713,969

 

70,215,594

 

149,709,603

 

44,658,550

 

 

797,297,716

Non-current assets

 

636,275,547

 

144,802,176

 

643,447,811

 

226,241,150

 

 

1,650,766,684

Segment assets, total

 

1,168,989,516

 

215,017,770

 

793,157,414

 

270,899,700

 

 

2,448,064,400

 

 

 

 

 

Carrying amount in associates accounted for using the equity method, total

 

50,628,307

 

 

37,328,047

 

 

 

87,956,354

Segment disbursements of non-monetary assets

 

41,114,189

 

15,803,061

 

17,075,672

 

11,882,036

 

 

85,874,958

 

 

 

Current liabilities

 

198,669,957

 

58,904,281

 

96,144,933

 

24,337,015

 

 

378,056,186

Non-current liabilities

 

748,105,248

 

10,717,606

 

465,225,175

 

14,399,594

 

 

1,238,447,623

Segment liabilities, total

 

946,775,205

 

69,621,887

 

561,370,108

 

38,736,609

 

 

1,616,503,809

 

 

 

 

Cash flows (used in) provided by in Operating Activities

 

191,911,595

 

24,603,123

 

36,409,227

 

25,845,053

 

 

278,768,998

Cash flows (used in) provided by Investing Activities

 

(178,910,100)

 

(16,010,950)

 

(17,075,672)

 

(11,882,036)

 

 

(223,878,758)

Cash flows (used in) provided by Financing Activities

 

117,081,470

 

(167,606)

 

(3,443,826)

 

(429,077)

 

 

113,040,961

    

    

Argentina

    

Brazil

    

Paraguay

    

Intercompany

    

Consolidated

For the period ended December 31, 2019

Chile Operation

Operation

Operation

Operation

Eliminations

total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Softdrinks

 

408,467,731

 

313,866,082

 

360,791,744

 

124,855,857

 

(366,490)

 

1,207,614,924

Other beverages

 

200,484,390

 

70,990,286

 

258,529,540

 

34,036,153

 

(450,559)

 

563,589,810

Packaging

 

 

9,779,472

 

 

 

(1,959,091)

 

7,820,381

Revenues from ordinary activities

 

608,952,121

 

394,635,840

 

619,321,284

 

158,892,010

 

(2,776,140)

 

1,779,025,115

Cost of sales

 

(359,465,664)

 

(214,447,259)

 

(384,838,875)

 

(92,368,109)

 

2,776,140

 

(1,048,343,767)

Distribution expenses

 

(59,076,433)

 

(56,421,024)

 

(42,673,570)

 

(8,825,262)

 

 

 

(166,996,289)

Administrative expenses

 

(114,250,801)

 

(89,276,114)

 

(98,071,441)

 

(24,305,453)

 

 

 

(325,903,809)

Finance income

 

1,286,021

 

1,346,501

 

42,327,682

 

195,587

 

 

45,155,791

Finance expense

 

(13,151,176)

 

999,370

 

(34,057,214)

 

 

 

(46,209,020)

Interest expense, net (1)

 

(11,865,155)

 

2,345,871

 

8,270,468

 

195,587

 

 

(1,053,229)

Share of the entity in income of associates

 

381,255

 

 

(3,796,338)

 

 

 

(3,415,083)

Income tax expense

 

(12,838,517)

 

(6,902,265)

 

(36,821,377)

 

(4,604,732)

 

 

(61,166,891)

Other income (loss)

 

(15,109,823)

 

(3,235,926)

 

21,754,242

 

(308,315)

 

 

3,100,178

Net income of the segment reported

 

36,726,983

 

26,699,123

 

83,144,393

 

28,675,726

 

 

175,246,225

 

 

 

 

 

 

Depreciation and amortization

 

46,105,063

 

25,369,034

 

29,945,887

 

9,667,300

 

 

111,087,284

 

 

 

 

 

 

 

Current assets

 

244,504,165

 

76,354,086

 

171,349,293

 

41,266,559

 

 

533,474,103

Non-current assets

 

657,069,423

 

165,116,212

 

786,979,234

 

248,309,451

 

 

1,857,474,320

Segment assets, total

 

901,573,588

 

241,470,298

 

958,328,527

 

289,576,010

 

 

2,390,948,423

 

 

 

 

 

 

 

Carrying amount in associates and joint ventures accounted for using the equity method, total

 

49,703,673

 

 

50,163,060

 

 

 

99,866,733

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment disbursements of non-monetary assets

51,542,820

24,343,002

21,343,312

13,454,124

110,683,258

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

193,298,799

 

68,120,885

 

124,248,587

 

25,990,081

 

 

411,658,352

Non-current liabilities

 

474,576,722

 

13,350,651

 

506,297,573

 

16,161,177

 

 

1,010,386,123

Segment liabilities, total

667,875,521

81,471,536

630,546,160

42,151,258

1,422,044,475

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows provided by in Operating Activities

 

145,551,360

 

30,440,761

 

63,145,540

 

16,010,813

 

 

255,148,474

Cash flows (used in) provided by Investing Activities

 

(50,706,748)

 

(24,790,752)

 

(21,096,376)

 

(13,454,124)

 

 

(110,048,000)

Cash flows (used in) provided by Financing Activities

(100,352,068)

(616,475)

(25,654,792)

(489,302)

(127,112,637)