XML 65 R47.htm IDEA: XBRL DOCUMENT v3.23.1
INCOME TAX EXPENSE AND DEFERRED TAXES (Tables)
12 Months Ended
Dec. 31, 2022
INCOME TAX EXPENSE AND DEFERRED TAXES  
Schedule of current and deferred income tax expenses

Details

    

12.31.2022

    

12.31.2021

    

12.31.2020

ThCh$

ThCh$

ThCh$

Current income tax expense

 

(63,245,293)

(45,614,890)

(55,522,189)

Current tax adjustment previous period

 

311,931

2,284,477

735,907

Foreign dividends tax withholding expense

 

(11,129,734)

(2,877,817)

(6,987,142)

Other current tax expense (income)

 

114,130

47,569

Current income tax expense

 

(74,063,096)

(46,094,100)

(61,725,855)

Expense (income) for the creation and reversal of temporary differences of deferred tax and others

 

(30,281,542)

(83,220)

6,820,456

Expense (income) for deferred taxes

 

(30,281,542)

(83,220)

6,820,456

Total income tax expense

 

(104,344,638)

(46,177,320)

(54,905,399)

Schedule of distribution of national and foreign tax expenditure

Income taxes

    

12.31.2022

    

12.31.2021

    

12.31.2020

ThCh$

ThCh$

ThCh$

Current taxes

 

  

 

  

Foreign

 

(61,250,403)

(37,363,624)

(39,128,690)

National

 

(12,812,693)

(8,730,476)

(22,597,165)

Current tax expense

 

(74,063,096)

(46,094,100)

(61,725,855)

Deferred taxes

 

Foreign

 

(4,596,695)

6,942,925

7,280,487

National

 

(25,684,847)

(7,026,145)

(460,031)

Deferred tax expense

 

(30,281,542)

(83,220)

6,820,456

Income Tax expense

 

(104,344,638)

(46,177,320)

(54,905,399)

Schedule of reconciliation of the tax expense using the statutory rate with the tax expense using the effective rate

Reconciliation of effective rate

    

12.31.2022

    

12.31.2021

  

12.31.2020

 

ThCh$

ThCh$

ThCh$

 

Net income before taxes

 

232,803,625

203,208,988

178,022,719

Tax expense at legal rate (27.0%)

 

(62,856,979)

(54,866,427)

(48,066,134)

Effect of tax rate in other jurisdictions

 

(2,820,546)

860,745

1,032,950

Permanent differences:

 

 

 

Withholding and other non-taxable income

 

(11,536,654)

(10,868,055)

(2,417,582)

Non-deductible expenses

 

(3,622,958)

(2,935,310)

(6,007,898)

Tax effect on excess tax provision in previous periods

(81,258)

13,250,594

113,747

Tax effect of price-level restatement for Chilean companies

(33,196,408)

(15,794,098)

(5,936,464)

Subsidiaries tax withholding expense and other legal tax debits and credits

 

9,770,165

24,175,231

6,375,982

Adjustments to tax expense

 

(38,667,113)

7,828,362

(7,872,215)

Tax expense at effective rate

 

(104,344,638)

(46,177,320)

(54,905,399)

Effective rate

 

44.8

%  

22.7

%  

30.8

%

Schedule of income tax rates applicable in each jurisdiction

Rate

 

Country

    

2022

    

2021

    

2020

 

Chile

 

27.00

%  

27.00

%  

27.00

%

Brazil

 

34.00

%  

34.00

%  

34.00

%

Argentina

 

35.00

%  

35.00

%  

30.00

%

Paraguay

 

10.00

%  

10.00

%  

10.00

%

Schedule of the net cumulative balances of temporary differences that give rise to deferred tax assets and liabilities

12.31.2022

12.31.2021

Temporary differences

    

Assets

    

Liabilities

    

Assets

    

Liabilities

ThCh$

ThCh$

ThCh$

ThCh$

Property, plant and equipment

 

5,351,293

(58,230,728)

 

5,944,185

(52,435,301)

Obsolescence provision

 

1,871,168

 

1,696,051

ICMS exclusion credit(1)

 

2,686,693

 

(4,925,230)

Employee benefits

 

5,033,868

(3,348)

 

3,163,172

(115,828)

Provision for severance indemnity

 

2,789,893

(42,264)

 

271,789

(271,367)

Tax loss carry forwards (2)

5,569,124

 

4,292,863

(698)

Tax goodwill Brazil

 

(9,081,512)

 

(3,126,125)

Contingency provision

 

27,145,591

 

30,216,275

Foreign Exchange differences (3)

 

11,478,538

 

7,165,844

Allowance for doubtful accounts

803,608

638,484

Coca-Cola incentives (Argentina)

 

633,919

 

Assets and liabilities for placement of bonds

 

(610,594)

 

(2,081,271)

Financial expense

(1,894,010)

Lease liabilities

 

1,874,166

 

1,781,922

Inventories

 

1,312,833

 

652,669

Distribution rights

 

(154,669,995)

 

(151,228,739)

Hedge derivatives

 

 

Prepaid income

5,339,265

(8,287)

1,711,461

Spare parts

 

(4,142,782)

 

(3,374,376)

Intangibles

69,395

(7,388,202)

 

130

(5,440,229)

Others

5,282,818

(4,520,673)

 

4,194,697

(5,326,478)

Subtotal

 

77,242,172

 

(240,592,395)

61,729,542

(228,325,642)

Offsetting of deferred tax assets/(liabilities)

(74,813,839)

74,813,839

(59,870,815)

59,870,815

Total assets and liabilities net

 

2,428,333

 

(165,778,556)

1,858,727

(168,454,827)

(1)See Note 6 for more information about ICMS exclusion credit.
(2)Tax losses mainly associated with entities in Chile. Tax losses have no expiration date in Chile.
(3)Corresponds to deferred taxes for exchange rate differences generated on the translation of debts expressed in foreign currency that for tax purposes are recognized when incurred.

Schedule of movement in deferred income tax accounts

Movement

    

12.31.2022

    

12.31.2021

ThCh$

ThCh$

Opening balance

 

166,596,100

151,743,678

Increase (decrease) in deferred tax

 

(8,090,171)

4,507,688

Increase (decrease) due to foreign currency translation(*)

 

4,844,294

10,344,734

Total movements

 

(3,245,877)

14,852,422

Ending balance

 

163,350,223

166,596,100

(*)    Includes IAS 29 effects due to inflation in Argentina