XML 82 R59.htm IDEA: XBRL DOCUMENT v3.24.1
EQUITY (Tables)
12 Months Ended
Dec. 31, 2023
EQUITY  
Schedule of number of shares

Number of subscribed, paid-in and voting shares

Series

    

2023

    

2022

A

 

473,289,301

 

473,289,301

B

 

473,281,303

 

473,281,303

Schedule of equity

Paid-in and subscribed capital

Series

    

2023

    

2022

 

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

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

04.20.2023

05.09.2023

Final

2022 Earnings

29.00

31.90

04.20.2023

05.26.2023

Final

Accumulated earnings

50.00

55.00

07.25.2023

08.25.2023

Interim

2023 Earnings

29.00

31.90

09.27.2023

10.26.2023

Interim

2023 Earnings

29.00

31.90

12.28.2023

 

01.25.2024

 

Interim

 

2023 Earnings

 

32.00

 

35.20

Schedule of other reserves

Concept

    

12.31.2023

    

12.31.2022

    

12.31.2021

 

ThCh$

 

ThCh$

 

ThCh$

Polar acquisition

 

421,701,520

 

421,701,520

421,701,520

Foreign currency translation reserves

 

(556,832,899)

 

(495,483,366)

(441,580,088)

Cash flow hedge reserve

 

(24,064,386)

 

(62,344,501)

50,603,698

Reserve for employee benefit actuarial gains or losses

 

(6,013,183)

 

(7,776,316)

(4,885,926)

Legal and statutory reserves

 

5,435,538

 

5,435,538

5,435,538

Other

6,014,568

6,014,568

6,014,568

Total

 

(153,758,842)

 

(132,452,557)

37,289,310

Schedule of foreign currency translation reserves

Description

    

12.31.2023

    

12.31.2022

    

12.31.2021

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

(106,141,988)

 

(140,762,397)

 

(167,447,389)

Argentina

 

(464,946,783)

 

(360,988,849)

 

(294,696,228)

Paraguay

 

14,255,872

 

6,267,880

 

20,563,529

Total

 

(556,832,899)

 

(495,483,366)

 

(441,580,088)

Schedule of movement in foreign currency translation reserves

Description

    

12.31.2023

    

12.31.2022

    

12.31.2021

 

ThCh$

 

ThCh$

 

ThCh$

Brazil

 

34,620,409

 

26,684,992

 

36,210,003

Argentina

 

(103,957,934)

 

(66,292,621)

 

(3,363,826)

Paraguay

 

7,987,992

 

(14,295,649)

 

43,070,221

Total

 

(61,349,533)

 

(53,903,278)

 

75,916,398

Schedule of consolidated statements of comprehensive income

Gross 

Balance as of 2023

    

Balance

    

Tax

    

Net Balance

ThCh$

ThCh$

ThCh$

Cash Flow for hedge (1)

 

52,472,352

 

(14,183,004)

 

38,289,348

Exchange rate translation differences (1)

 

(98,844,581)

 

37,650,601

 

(61,193,980)

Benefit related to defined benefit plans

 

2,381,650

 

(643,045)

 

1,738,605

Total Comprehensive income as of December 31, 2022

 

(43,990,579)

 

22,824,552

 

(21,166,027)

Gross

Balance as of 2022

    

 Balance

    

Tax

    

Net Balance

ThCh$

ThCh$

ThCh$

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

ThCh$

ThCh$

ThCh$

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

(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, 2023:

Hedge

Differences

benefit plans

 

ThCh$

 

ThCh$

 

ThCh$

Increase (decrease)

 

52,393,210

(98,844,581)

6,374,693

Deferred taxes

 

(14,113,095)

37,650,601

(1,721,167)

Reclassification to the result by function

 

9,233

Remeasurement of defined benefit plan

(2,914,921)

Total Changes in Equity

 

38,289,348

(61,193,980)

1,738,605

Equity attributable to owners of the parent

38,280,115

(61,349,533)

1,763,133

Non-Controlling interests

 

9,233

155,553

(24,528)

Total Changes in equity as of December 31, 2023

 

38,289,348

(61,193,980)

1,738,605

    

    

    

Benefit related

Cash Flow

Exchange rate

to defines

As of December 31, 2022:

Hedge

Differences

benefit plans

 

ThCh$

 

ThCh$

 

ThCh$

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)

Remeasurement of defined benefit plan

(249,771)

Total Changes in Equity

 

(112,929,849)

(54,232,019)

(2,890,861)

Equity attributable to owners of the parent

(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

 

ThCh$

 

ThCh$

 

ThCh$

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

 

 

Remeasurement of defined benefit plan

(2,470,930)

Total Changes in Equity

 

75,287,063

 

76,870,595

 

(261,223)

Equity attributable to owners of the parent

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)

Schedule of non-controlling interests

Non-controlling Interests

Ownership %

Shareholders’ Equity

Income

December

December

December

December

December

December

Details

    

2023

    

2022

    

2021

    

2023

    

2022

    

2021

    

2023

    

2022

    

2021

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Embotelladora del Atlántico S.A.

 

0.0171

 

0.0171

 

0.0171

 

23,516

 

36,451

 

33,794

 

4,067

6,410

3,463

Andina Empaques Argentina S.A.

 

0.0209

 

0.0209

 

0.0209

 

2,735

 

4,346

 

3,761

 

(243)

(5)

326

Paraguay Refrescos S.A.

 

2.1697

 

2.1697

 

2.1697

 

6,421,855

 

6,177,360

 

6,331,726

 

1,023,763

988,416

885,010

Vital S.A.

 

35.0000

 

35.0000

 

35.0000

 

9,518,527

 

8,848,927

 

8,056,551

 

579,391

923,228

499,923

Vital Aguas S.A.

 

33.5000

 

33.5000

 

33.5000

 

2,391,066

 

2,216,115

 

2,041,837

 

168,407

198,195

130,522

Envases Central S.A.

 

40.7300

 

40.7300

 

40.7300

 

7,491,638

 

6,669,936

 

5,738,008

 

758,514

999,807

750,192

Re-Ciclar S.A.*

40.0000

40.0000

40.0000

8,845,550

4,189,373

3,064,078

536,178

(154,706)

64,082

Total

 

  

 

  

 

  

 

34,694,887

 

28,142,508

 

25,269,755

 

3,070,077

2,961,345

2,333,518

Schedule of subsidiaries financial information

    

    

Andina

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

VJ

Vital Aguas

Envases

Re-Ciclar

S.A.

S.A.

S.A.

S.A

    

S.A.

Central S.A.

S.A.

December 31,2023

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Total current assets

 

79,240,262

 

9,149,013

 

81,710,657

 

29,670,457

7,064,594

 

20,446,648

 

6,613,813

Total non-current assets

 

186,371,255

 

9,397,856

 

277,112,895

 

19,914,658

5,272,662

 

21,015,727

 

26,500,107

Total current liabilities

 

105,077,757

 

4,907,443

 

44,297,696

 

20,549,744

5,061,919

 

16,775,490

 

1,596,354

Total non-current liabilities

 

22,626,937

 

561,677

 

18,552,180

 

1,839,580

137,827

 

6,293,557

 

9,403,691

Net sales

 

445,970,004

 

22,146,635

 

223,840,648

 

80,683,367

22,338,380

 

92,778,313

 

Net Income

 

23,848,440

 

(1,388,032)

 

47,183,699

 

1,655,403

502,706

 

1,862,293

 

1,340,445

    

    

Andina

    

    

    

    

Embotelladora

Empaques

Paraguay

Del Atlantico

Argentina

Refrescos

VJ

Vital Aguas

Envases

Re-Ciclar

S.A.

S.A.

S.A.

S.A

    

S.A.

Central S.A.

S.A.

December 31,2022

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

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

S.A.

S.A.

S.A.

S.A

    

S.A.

Central S.A.

S.A.

December 31,2021

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

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

Schedule of earnings per share

Earnings per share

12.31.2023

    

SERIES A

    

SERIES B

    

TOTAL

Net income attributable to owners of the parent (CLP 000’s)

 

81,639,457

89,801,954

171,441,410

Weighted average number of shares

 

473,289,301

473,281,303

946,570,604

Earnings per basic and diluted share (CLP)

 

172.49

189.74

181.12

Earnings per share

12.31.2022

    

SERIES A

    

SERIES B

    

TOTAL

Net income attributable to owners of the parent (CLP 000’s)

 

59,761,287

65,736,355

125,497,642

Weighted average number of shares

 

473,289,301

473,281,303

946,570,604

Earnings per basic and diluted share (CLP)

 

126.27

138.89

132.58

Earnings per share

    

12.31.2021

    

SERIES A

    

SERIES B

    

TOTAL

Net income attributable to owners of the parent (CLP 000’s)

73,666,409

 

81,031,741

 

154,698,150

Weighted average number of shares

473,289,301

 

473,281,303

 

946,570,604

Earnings per basic and diluted share (CLP)

155.65

 

171.21

 

163.43