XML 92 R74.htm IDEA: XBRL DOCUMENT v3.23.1
FINANCIAL REPORTING BY SEGMENT (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2022
CLP ($)
segment
Dec. 31, 2021
CLP ($)
Dec. 31, 2020
CLP ($)
Operating segment      
Number of operating segments | segment 4    
Softdrinks   $ 1,346,408,886 $ 1,110,501,373
Other beverages   853,922,089 580,474,033
Packaging   16,401,618 7,305,831
Revenues from ordinary activities $ 2,656,878,395 2,216,732,593 1,698,281,237
Cost of sales (1,628,701,823) (1,375,392,773) (1,022,498,659)
Distribution expenses (253,514,676) (199,952,373) (152,532,018)
Administrative expenses (429,517,716) (348,949,863) (283,638,935)
Financial income 39,722,410 7,791,869 14,945,879
Financial expenses (59,547,953) (52,992,456) (54,772,837)
Net financial costs (19,825,543) (45,200,587) (39,826,958)
Share of entity in income of associates accounted for using the equity method, total 1,409,069 3,093,102 2,228,763
Income tax expense (104,344,638) (46,177,320) (54,905,399)
Oher income (expenses) (93,924,081) (47,121,111) (23,990,711)
Net Income 128,458,987 157,031,668 123,117,320
Depreciation and amortization 119,365,431 104,775,303 110,920,517
Current assets 1,161,729,392 990,986,123 797,297,716
Non-current assets 1,848,971,215 1,955,120,524 1,650,766,684
Total assets 3,010,700,607 2,946,106,647 2,448,064,400
Carrying amount in associates accounted for using the equity method, total 92,344,598 91,489,194 87,956,354
Segment disbursements of non-monetary assets 186,702,179 138,856,157 85,874,958
Current liabilities 949,245,134 529,567,279 378,056,186
Non-current liabilities 1,178,052,821 1,315,125,809 1,238,447,623
Segment liabilities, total 2,127,297,955 1,844,693,088 1,616,503,809
Cash flows (used in) provided by in Operating Activities 397,452,424 305,054,983 278,768,998
Cash flows (used in) provided by Investing Activities (85,168,471) (198,252,680) (223,878,758)
Cash flows (used in) provided by Financing Activities (286,963,382) (115,319,514) 113,040,961
Geography Eliminations      
Operating segment      
Softdrinks   (904,603) (578,764)
Other beverages (639) (587) (359,666)
Packaging   (3,087,340) (1,585,729)
Revenues from ordinary activities (4,690,725) (3,992,530) (2,524,159)
Cost of sales 4,690,725 3,992,530 2,524,159
Chile operation | Operating segments      
Operating segment      
Softdrinks   480,157,607 407,191,500
Other beverages   495,138,445 237,570,385
Revenues from ordinary activities 1,123,665,196 975,296,052 644,761,885
Cost of sales (743,226,587) (630,862,197) (392,720,439)
Distribution expenses (94,155,809) (78,995,679) (59,897,972)
Administrative expenses (165,139,607) (142,762,661) (112,306,460)
Financial income 18,783,930 (2,936,819) 6,437,945
Financial expenses (28,065,600) (27,669,541) (23,938,992)
Net financial costs (9,281,670) (30,606,360) (17,501,047)
Share of entity in income of associates accounted for using the equity method, total 1,743,656 2,799,437 1,248,478
Income tax expense (38,497,541) (15,756,620) (23,057,195)
Oher income (expenses) (83,536,145) (29,072,689) (21,231,223)
Net Income (8,428,507) 50,039,283 19,296,027
Depreciation and amortization 40,714,017 38,189,190 50,271,626
Current assets 564,695,230 626,277,188 532,713,969
Non-current assets 762,292,569 739,113,114 636,275,547
Total assets 1,326,987,799 1,365,390,302 1,168,989,516
Carrying amount in associates accounted for using the equity method, total 53,869,983 52,519,831 50,628,307
Segment disbursements of non-monetary assets 85,998,605 53,513,835 41,114,189
Current liabilities 629,575,497 283,835,866 198,669,957
Non-current liabilities 600,735,999 743,108,008 748,105,248
Segment liabilities, total 1,230,311,496 1,026,943,874 946,775,205
Cash flows (used in) provided by in Operating Activities 255,357,664 181,679,320 191,911,595
Cash flows (used in) provided by Investing Activities 15,619,565 (108,283,362) (178,910,100)
Cash flows (used in) provided by Financing Activities (283,394,600) (111,533,388) 117,081,470
Argentina operation | Operating segments      
Operating segment      
Softdrinks   419,724,122 260,118,269
Other beverages   97,742,388 49,817,791
Packaging   19,488,958 8,891,560
Revenues from ordinary activities 688,704,911 536,955,468 318,827,620
Cost of sales (367,879,756) (296,090,157) (172,065,726)
Distribution expenses (98,238,512) (78,019,531) (49,112,014)
Administrative expenses (133,696,312) (110,329,089) (69,668,104)
Financial income 9,853,565 5,011,888 1,169,193
Financial expenses (1,628,221) (577,941) (729,164)
Net financial costs 8,225,344 4,433,947 440,029
Income tax expense (38,651,371) (25,697,558) (7,668,059)
Oher income (expenses) (20,652,710) (10,652,582) (6,046,069)
Net Income 37,811,594 20,600,498 14,707,677
Depreciation and amortization 33,442,921 32,863,821 22,895,329
Current assets 141,715,280 117,319,226 70,215,594
Non-current assets 251,248,261 216,757,538 144,802,176
Total assets 392,963,541 334,076,764 215,017,770
Segment disbursements of non-monetary assets 40,479,269 33,789,235 15,803,061
Current liabilities 138,572,190 101,832,549  
Non-current liabilities 24,584,021 20,388,886 10,717,606
Non current liabilities allocated     58,904,281
Segment liabilities, total 163,156,211 122,221,435 69,621,887
Cash flows (used in) provided by in Operating Activities 59,379,474 55,490,096 24,603,123
Cash flows (used in) provided by Investing Activities (40,479,269) (33,789,408) (16,010,950)
Cash flows (used in) provided by Financing Activities (41,768) (940,318) (167,606)
Brazil operation | Operating segments      
Operating segment      
Softdrinks   313,147,740 317,712,571
Other beverages   226,109,683 262,350,736
Revenues from ordinary activities 636,859,882 539,257,423 580,063,307
Cost of sales (403,695,516) (361,323,450) (373,444,835)
Distribution expenses (48,572,718) (33,458,924) (34,784,528)
Administrative expenses (100,060,355) (71,995,712) (79,674,089)
Financial income 10,307,344 5,327,527 7,068,396
Financial expenses (29,854,132) (24,744,974) (30,104,681)
Net financial costs (19,546,788) (19,417,447) (23,036,285)
Share of entity in income of associates accounted for using the equity method, total (334,587) 293,665 980,285
Income tax expense (21,342,331) 82,395 (20,536,914)
Oher income (expenses) 10,213,711 (7,834,863) 3,064,104
Net Income 53,521,298 45,603,087 52,631,045
Depreciation and amortization 31,888,435 23,647,789 27,339,714
Current assets 383,021,238 183,268,173 149,709,603
Non-current assets 566,116,288 720,101,674 643,447,811
Total assets 949,137,526 903,369,847 793,157,414
Carrying amount in associates accounted for using the equity method, total 38,474,615 38,969,363 37,328,047
Segment disbursements of non-monetary assets 42,173,211 30,171,387 17,075,672
Current liabilities 140,642,493 109,691,047 96,144,933
Non-current liabilities 536,281,288 534,386,761 465,225,175
Segment liabilities, total 676,923,781 644,077,808 561,370,108
Cash flows (used in) provided by in Operating Activities 58,391,224 36,121,074 36,409,227
Cash flows (used in) provided by Investing Activities (42,173,211) (32,875,359) (17,075,672)
Cash flows (used in) provided by Financing Activities (3,064,412) (2,455,073) (3,443,826)
Paraguay operation | Operating segments      
Operating segment      
Softdrinks   134,284,020 126,057,797
Other beverages   34,932,160 31,094,787
Revenues from ordinary activities 212,339,131 169,216,180 157,152,584
Cost of sales (118,590,689) (91,109,499) (86,791,818)
Distribution expenses (12,547,637) (9,478,239) (8,737,504)
Administrative expenses (30,621,442) (23,862,401) (21,990,282)
Financial income 777,571 389,273 270,345
Net financial costs 777,571 389,273 270,345
Income tax expense (5,853,395) (4,805,537) (3,643,231)
Oher income (expenses) 51,063 439,023 222,477
Net Income 45,554,602 40,788,800 36,482,571
Depreciation and amortization 13,320,058 10,074,503 10,413,848
Current assets 72,297,644 64,121,536 44,658,550
Non-current assets 269,314,097 279,148,198 226,241,150
Total assets 341,611,741 343,269,734 270,899,700
Segment disbursements of non-monetary assets 18,051,094 21,381,700 11,882,036
Current liabilities 40,454,954 34,207,817 24,337,015
Non-current liabilities 16,451,513 17,242,154 14,399,594
Segment liabilities, total 56,906,467 51,449,971 38,736,609
Cash flows (used in) provided by in Operating Activities 24,324,062 31,764,493 25,845,053
Cash flows (used in) provided by Investing Activities (18,135,556) (23,304,551) (11,882,036)
Cash flows (used in) provided by Financing Activities $ (462,602) $ (390,735) $ (429,077)