XML 38 R20.htm IDEA: XBRL DOCUMENT v3.23.1
INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD
12 Months Ended
Dec. 31, 2022
INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD  
INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD

14  INVESTMENTS IN ASSOCIATES ACCOUNTED FOR USING THE EQUITY METHOD

14.1Description

Investments in associates are accounted for using the equity method.  Investments in associates are detailed as follows:

Ownership

 

Functional

Investment value

interest

TAXPAYER ID

    

Name

    

Country

    

currency

    

12.31.2022

    

12.31.2021

    

12.31.2022

    

12.31.2021

 

86.881.400-4

 

Envases CMF S.A. (1)

 

Chile

 

CLP

 

23,519,277

21,863,790

50.00

%  

50.00

%

Foreign

Leão Alimentos e Bebidas Ltda. (2)

Brazil

BRL

8,460,307

11,359,597

10.26

%  

10.26

%  

Foreign

Kaik Participações Ltda. (2)

Brazil

BRL

1,293,219

1,107,007

11.32

%  

11.32

%  

Foreign

SRSA Participações Ltda.

Brazil

BRL

55,072

51,615

40.00

%  

40.00

%  

Foreign

Sorocaba Refrescos S.A.

Brazil

BRL

26,694,836

24,258,224

40.00

%  

40.00

%  

Foreign

Trop Frutas do Brasil Ltda. (2)

Brazil

BRL

1,971,055

2,192,920

7.52

%  

7.52

%  

76.572.588.7

Coca-Cola del Valle New Ventures S.A.

Chile

CLP

30,350,832

30,656,041

35.00

%  

35.00

%  

Total

 

 

  

 

  

 

92,344,598

91,489,194

 

  

(1)In Envases CMF S.A., regardless of the percentage of ownership interest, it was determined that no controlling interest was held, only a significant influence, given that there was not a majority vote of the Board of Directors to make strategic business decisions.
(2)In these companies, regardless of the ownership interest, it has been defined that the Company has significant influence, given that it has the right to appoint directors.

Envases CMF S.A.

Chilean entity whose corporate purpose is to manufacture and sell plastic material products and beverage bottling and packaging services. The business relationship is to supply plastic bottles, preforms and caps to Coca-Cola bottlers in Chile.

Leão Alimentos e Bebidas Ltda.

Brazilian entity whose corporate purpose is to manufacture and commercialize food, beverages in general and beverage concentrates. Invest in other companies. The business relationship is to produce non-carbonated products for Coca-Cola bottlers in Brazil.

Kaik Participações Ltda.

Brazilian entity whose corporate purpose is to invest in other companies with its own resources.

SRSA Participações Ltda.

Brazilian entity whose corporate purpose is the purchase and sale of real estate investments and property management, supporting the business of Rio De Janeiro Refrescos Ltda. (Andina Brazil).

Sorocaba Refrescos S.A.

Brazilian entity whose corporate purpose is to manufacture and commercialize food, beverages in general and beverage concentrates, in addition to investing in other companies. It has commercial relationship with Rio de Janeiro Refrescos Ltda. (Andina Brazil).

Trop Frutas do Brasil Ltda.

Brazilian entity whose corporate purpose is to manufacture, commercialize and export natural fruit pulp and coconut water. The business relationship is to produce products for Coca-Cola bottlers in Brazil.

Coca-Cola del Valle New Ventures S.A.

Chilean entity whose corporate purpose is to manufacture, distribute and commercialize all kinds of juices, waters and beverages in general. The business relationship is to produce waters and juices for Coca-Cola bottlers in Chile.

14.2        Movements

The movement of investments in other entities accounted for using the equity method is shown below:

Description

    

12.31.2022

    

12.31.2021

ThCh$

ThCh$

Opening balance

 

91,489,194

87,956,354

Dividends received

(4,383,645)

(3,236,541)

Share in operating income

2,118,728

4,041,118

Amortization unrealized income in associates

(435,884)

Other increase (decrease) in investments in associates+

 

3,120,321

3,164,147

Ending balance

 

92,344,598

91,489,194

*Mainly due to foreign exchange rates

The main movements are explained below:

Dividends declared in 2022 correspond to Envases CMF S.A.
Dividends declared in 2021 correspond to Sorocaba Refrescos S.A., Envases CMF S.A. and Coca-Cola del Valle New Ventures S.A.
In 2021 it was identified that for the brand Verde Campo (Trop Frutas do Brasil Ltda.) the recoverable value would be R$ 21.8 million, an amount below the book value recorded, proportionally impacting the result of Andina Brazil according to its participation (for more information see Note 2.8).

14.3        Reconciliation of share of profit in investments in associates:

Description

    

12.31.2022

    

12.31.2021

    

12.31.2020

ThCh$

ThCh$

ThCh$

Share in operating income

 

2,118,728

4,041,118

3,248,680

Unrealized earnings from product inventory acquired from associates and not sold at the end of the period, which is presented as a discount in the respective asset account (containers and / or inventory)

(568,767)

(512,131)

(528,122)

Amortization goodwill in the sale of fixed assets of Envases CMF S.A.

 

42,633

85,266

Amortization goodwill preferred rights CCDV S.A.

 

(140,892)

(478,518)

(523,061)

Income statement balance

 

1,409,069

3,093,102

2,228,763

14.4        Summary financial information of associates:

The tables below reflects the amounts presented in the financial statements of the relevant associates and not the Company’s share of those amounts.

At December 31, 2022

Envases CMF

Sorocaba Refrescos

Kaik Participaçōes

SRSA Participaçōes

Leão Alimentos e

Trop Frutas do Brasil

Coca-Cola del Valle New

    

 S.A.

    

S.A.

    

Ltda.

    

Ltda.

    

Bebidas Ltda.

    

Ltda.

    

 Ventures S,A,

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Short term assets

63,615,517

41,997,646

22,376

77,547,906

22,235,713

26,927,496

Long term assets

52,964,004

89,524,823

11,424,515

317,159

54,195,351

27,128,282

75,247,746

Total assets

116,579,521

131,522,469

11,424,515

339,535

131,743,257

49,363,995

102,175,242

Short term liabilities

45,222,022

21,366,336

201,853

16,269,385

14,693,964

9,038,769

Long term liabilities

24,318,944

45,013,681

31

11,698,126

12,270,207

5,480,067

Total liabilities

69,540,966

66,380,017

31

201,853

27,967,511

26,964,171

14,518,836

Total Equity

47,038,555

65,142,452

11,424,484

137,682

103,775,746

22,630,444

87,656,406

Total revenue from ordinary activities

97,834,148

-741

782,772

134,401

65,797,238

45,104,125

25,249,336

Net income before taxes

6,640,224

478,458

782,772

134,401

3,804,172

(5,105,685)

(896,914)

Net income after taxes

5,517,062

243,170

782,772

134,401

1,427,601

(5,067,707)

163,561

Other comprehensive income

9,680,320

1,522

275,534

Total comprehensive income

5,517,062

9,923,490

782,772

134,401

1,429,123

(4,792,173)

163,561

Reporting date (See Note 2.3)

12.31.2022

11.30.2022

11.30.2022

11.30.2022

11.30.2022

11.30.2022

12.31.2022

At December 31, 2021:

Envases CMF

Sorocaba Refrescos

Kaik Participaçōes

SRSA Participaçōes

Leão Alimentos e

Trop Frutas do Brasil

Coca-Cola del Valle New

    

 S.A.

    

S.A.

    

Ltda.

    

Ltda.

    

Bebidas Ltda.

    

Ltda.

    

 Ventures S.A.

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Short term assets

72,400,404

19,468,334

20,648

68,192,154

16,765,435

29,227,758

Long term assets

42,875,230

92,639,217

9,779,486

294,662

50,034,496

33,021,014

75,706,352

Total assets

115,275,634

112,107,551

9,779,486

315,310

118,226,650

49,786,449

104,934,110

Short term liabilities

57,080,891

21,255,566

186,266

12,991,480

10,009,915

10,181,664

Long term liabilities

14,467,165

34,960,269

28

6,489,944

18,294,787

7,164,058

Total liabilities

71,548,056

56,215,834

28

186,266

19,481,425

28,304,702

17,345,722

Total Equity

43,727,578

55,891,716

9,779,458

129,043

98,745,226

21,481,747

87,588,388

Total revenue from ordinary activities

77,805,312

(25,164,499)

204,624

126,016

94,169,579

35,224,230

46,509,329

Earnings before taxes

7,347,219

4,518,371

204,624

126,016

2,876,850

(31,042,731)

2,306,620

Earnings after taxes

5,509,658

2,573,415

204,624

126,016

1,556,223

(37,324,877)

2,869,945

Other comprehensive income

2,363,061

49,784

30,547,925

Total comprehensive income

5,509,658

4,936,476

204,624

126,016

1,606,007

(6,776,952)

2,869,945

Reporting date (See Note 2.3)

12.31.2021

11.30.2021

11.30.2021

11.30.2021

11.30.2021

11.30.2021

12.31.2021