XML 76 R58.htm IDEA: XBRL DOCUMENT v3.23.1
EQUITY (Tables)
12 Months Ended
Dec. 31, 2022
EQUITY  
Schedule of number of shares

Number of subscribed, paid-in and voting shares

Series

    

2022

    

2021

A

 

473,289,301

 

473,289,301

B

 

473,281,303

 

473,281,303

Schedule of equity

Paid-in and subscribed capital

Series

    

2022

    

2021

 

ThCh$

 

ThCh$

A

 

135,379,504

 

135,379,504

B

 

135,358,070

 

135,358,070

Total

 

270,737,574

 

270,737,574

Schedule of dividends declared and paid

Approval-Payment

Dividend

Profits imputable 

CLP

CLP

Periods

    

type

    

to dividends

    

Series A

    

Series B

02-25-2020

05-29-2020

Final

2019 Earnings

26.00

28.60

02-25-2020

 

08-28-2020

 

Additional

 

Accumulated Earnings

 

26.60

 

28.60

10-27-2020

 

11-24-2020

 

Interim

 

2020 Earnings

 

26.60

 

28.60

12-22-2020

 

01-29-2021

 

Interim

 

2020 Earnings

 

26.00

 

28.60

04-15-2021

 

05-28-2021

 

Final

 

2020 Earnings

 

26.00

 

28.60

04-15-2021

 

08-27-2021

 

Additional

 

2020 Earnings

 

26.00

 

28.60

09-28-2021

 

10-29-2021

 

Interim

 

2021 Earnings

 

29.00

 

31.90

12.21.2021

01.28.2022

Interim

2021 Earnings

29.00

31.90

04.13.2022

04.26.2022

Final

Accumulated Earnings

189.00

207.9

07.27.2022

08.26.2022

Interim

2022 Earnings

29.00

31.90

09.28.2022

10.28.2022

Interim

2022 Earnings

29.00

31.90

12.27.2022

 

01.27.2023

 

Interim

 

2022 Earnings

 

29.00

 

31.90

Schedule of other reserves

Concept

    

12.31.2022

    

12.31.2021

    

12.31.2020

 

ThCh$

 

ThCh$

 

ThCh$

Polar acquisition

 

421,701,520

 

421,701,520

421,701,520

Foreign currency translation reserves

 

(495,483,366)

 

(441,580,088)

(517,496,486)

Cash flow hedge reserve

 

(62,344,501)

 

50,603,698

(24,719,533)

Reserve for employee benefit actuarial gains or losses

 

(7,776,316)

 

(4,885,926)

(4,663,193)

Legal and statutory reserves

 

5,435,538

 

5,435,538

5,435,538

Other

6,014,568

6,014,568

6,014,568

Total

 

(132,452,557)

 

37,289,310

(113,727,586)

Schedule of foreign currency translation reserves

Description

    

12.31.2022

    

12.31.2021

    

12.31.2020

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

(140,762,397)

 

(167,447,389)

 

(203,657,392)

Argentina

 

(360,988,849)

 

(294,696,228)

 

(291,332,402)

Paraguay

 

6,267,880

 

20,563,529

 

(22,506,692)

Total

 

(495,483,366)

 

(441,580,088)

 

(517,496,486)

Schedule of movement in foreign currency translation reserves

Description

    

12.31.2022

    

12.31.2021

    

12.31.2020

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

26,684,992

 

36,210,003

 

(104,863,274)

Argentina

 

(66,292,621)

 

(3,363,826)

 

(44,916,480)

Paraguay

 

(14,295,649)

 

43,070,221

 

(28,640,392)

Total

 

(53,903,278)

 

75,916,398

 

(178,420,146)

Schedule of consolidated statements of comprehensive income

Gross 

Balance as of 2022

    

Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

(155.206.655)

 

42.276.806

 

(112.929.849)

Exchange rate translation differences (1)

 

(78.009.918)

 

23.777.899

 

(54.232.019)

Benefit related to defined benefit plans

 

(3.960.084)

 

1.069.223

 

(2.890.861)

Total Comprehensive income as of December 31, 2022

 

(237.176.657)

 

67.123.928

 

(170.052.729)

Gross

Balance as of 2021

    

 Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

104,232,055

 

(28,944,992)

 

75,287,063

Exchange rate translation differences (1)

 

98,973,862

 

(22,103,267)

 

76,870,595

Benefit related to defined benefit plans

 

(357,840)

 

96,617

 

(261,223)

Total Comprehensive income as of December 31, 2021

 

202,848,077

 

(50,951,642)

 

151,896,435

Gross

Balance as of 2020

    

 Balance

    

Tax

    

Net Balance

Cash Flow for hedge (1)

 

(12,203,755)

 

2,334,037

 

(9.869.718)

Exchange rate translation differences (1)

 

(264,119,093)

 

84,571,922

 

(179.547.171)

Benefit related to defined benefit plans

 

(3,146,362)

 

849,518

 

(2.296.844)

Total Comprehensive income as of December 31, 2020

 

(279.469.210)

 

87.755.477

 

(191.713.733)

(1)These concepts will be reclassified to the statements of income when it is settled.

Schedule of movement in comprehensive income

    

    

    

Benefit related

Cash Flow

Exchange rate

to defines

As of December 31, 2022:

Hedge

Differences

benefit plans

 

M$

 

M$

 

M$

Increase (decrease)

 

(155,007,121)

(78,009,918)

(3,617,931)

Deferred taxes

 

43,070,637

23,777,899

976,841

Reclassification to the result by function

 

(993,365)

(249,771)

Total Changes in Equity

 

(112,929,849)

(54,232,019)

(2,890,861)

Majority Equity holders

 

(112,948,199)

(53,903,278)

(2,890,390)

Non-Controlling interests

 

18,350

(328,741)

(471)

Total Changes in equity as of December 31, 2022

 

(112,929,849)

(54,232,019)

(2,890,861)

    

    

    

Benefit related

Cash Flow

Exchange rate

to defines

As of December 31, 2021:

Hedge

Differences

benefit plans

 

M$

 

M$

 

M$

Increase (decrease)

 

102,529,128

98,973,862

3,026,996

Deferred taxes

 

(28,469,748)

(22,103,267)

(817,289)

Reclassification to the result by function

 

1,227,683

(2,470,930)

Total Changes in Equity

 

75,287,063

76,870,595

(261,223)

Majority Equity holders

 

75,323,231

75,916,398

(222,733)

Non-Controlling interests

 

(36,168)

954,197

(38,490)

Total Changes in equity as of December 31, 2021

 

75,287,063

76,870,595

(261,223)

    

    

    

Benefit related

Cash Flow

Exchange rate

to defines

As of December 31, 2020:

Hedge

Differences

benefit plans

 

M$

 

M$

 

M$

Increase (decrease)

 

(11,029,171)

 

(264,119,093)

 

(3,338,354)

Deferred taxes

 

2,029,363

 

84,571,923

 

901,356

Reclassification to the result by function

 

(869,910)

 

 

140,153

Total Changes in Equity

 

(9,869,718)

 

(179,547,170)

 

(2,296,845)

Major Equity holders

 

(9,686,850)

 

(178,420,146)

 

(2,432,441)

Non-Controlling interests

 

(868)

 

(1,127,024)

 

135,596

Total Changes in equity as of December 31, 2020

 

(9,869,718)

 

(179,547,170)

 

(2,296,845)

Schedule of non-controlling interests

Non-controlling Interests

Ownership %

Shareholders’ Equity

Income

December

December

December

December

December

December

Details

    

2022

    

2021

    

2020

    

2022

    

2021

    

2020

    

2022

    

2021

    

2020

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

0.0171

 

36,451

 

33,794

 

23,662

 

6,410

3,463

2,312

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

0.0209

 

4,346

 

3,761

 

2,349

 

(5)

326

244

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

2.1697

 

6,177,360

 

6,331,726

 

5,037,332

 

988,416

885,010

791,576

Vital S.A.

 

35.0000

 

35.0000

 

35.0000

 

8,848,927

 

8,056,551

 

8,176,999

 

923,228

499,923

285,269

Vital Aguas S.A.

 

33.5000

 

33.5000

 

33.5000

 

2,216,115

 

2,041,837

 

1,912,023

 

198,195

130,522

109,110

Envases Central S.A.

 

40.7300

 

40.7300

 

40.7300

 

6,669,936

 

5,738,008

 

5,227,112

 

999,807

750,192

(70,996)

Re-Ciclar S.A.*

60.0000

40.0000

4,189,373

3,064,078

(154,706)

64,082

Total

 

  

 

  

 

  

 

28,142,508

 

25,269,755

 

20,379,477

 

2,961,345

2,333,518

1,117,515

(*) Re-Ciclar is a company incorporated in September 2021 whose purpose is to produce recycled resin for the Coca-Cola system and third parties.

Schedule of subsidiaries financial information

    

    

Andina

    

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

VJ

Vital Aguas

Envases

Re-Ciclar

December 31,2022

S.A.

S.A.

S.A.

S.A

S.A.

Central S.A.

S.A.

Total current assets

 

132,214,927

 

16,481,794

 

72,297,644

 

27,190,771

7,326,742

 

22,918,372

 

14,595,558

Total non-current assets

 

243,866,619

 

11,897,459

 

269,314,097

 

19,346,711

5,516,881

 

22,057,335

 

5,626,492

Total current liabilities

 

138,653,369

 

6,679,478

 

40,454,954

 

20,026,609

6,073,685

 

21,712,326

 

382,408

Total non-current liabilities

 

23,668,595

 

915,427

 

16,451,513

 

1,228,226

154,669

 

6,887,495

 

9,366,211

Net sales

 

664,003,032

 

37,915,166

 

212,339,131

 

85,067,864

22,026,721

 

100,227,739

 

Net Income

 

37,589,788

 

(25,095)

 

45,554,603

 

2,637,795

591,626

 

2,454,710

 

(386,764)

    

    

Andina

    

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

VJ

Vital Aguas

Envases

Re-Ciclar

December 31,2021

S.A.

S.A.

S.A.

S.A

S.A.

Central S.A.

S.A.

Total current assets

 

107,589,399

13,197,912

 

64,121,536

 

25,441,586

5,575,990

 

17,976,170

 

4,135,677

Total non-current assets

 

209,051,488

11,865,984

 

279,148,198

 

16,832,859

5,789,335

 

20,945,892

 

3,560,269

Total current liabilities

 

98,942,717

6,210,788

 

34,207,817

 

17,498,997

4,934,841

 

20,091,524

 

35,751

Total non-current liabilities

 

19,520,634

868,253

 

17,242,154

 

1,756,730

335,449

 

4,742,707

 

Net sales

 

517,466,510

30,750,914

 

169,216,180

 

64,513,412

16,005,176

 

77,475,816

 

Net Income

 

20,307,709

1,558,476

 

40,788,801

 

1,428,350

389,619

 

1,841,867

 

160,195

    

    

Andina

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

VJ

Vital Aguas

Envases

December 31,2020

S.A.

S.A.

S.A.

S.A

S.A.

Central S.A.

Total current assets

 

65,077,621

 

6,212,726

 

44,658,550

 

21,175,722

3,798,228

 

15,600,566

Total non-current assets

 

140,891,069

 

8,247,288

 

226,241,150

 

14,306,662

7,297,306

 

18,205,899

Total current liabilities

 

56,982,545

 

2,733,092

 

24,337,015

 

11,812,384

3,897,100

 

13,908,411

Total non-current liabilities

 

10,226,241

 

491,364

 

14,399,594

 

307,146

1,490,904

 

7,064,568

Net sales

 

309,936,060

 

15,148,572

 

157,152,584

 

42,955,659

12,929,160

 

62,267,424

Net Income

 

13,386,097

 

1,168,507

 

36,482,572

 

815,053

325,700

 

(174,313)