XML 69 R50.htm IDEA: XBRL DOCUMENT v3.25.1
INCOME TAX EXPENSE, DEFERRED TAXES AND OTHER TAXES (Tables)
12 Months Ended
Dec. 31, 2024
INCOME TAX EXPENSE, DEFERRED TAXES AND OTHER TAXES  
Schedule of current and deferred income tax expenses

Details

    

12.31.2024

    

12.31.2023

    

12.31.2022

ThCh$

ThCh$

ThCh$

Current income tax expense

 

(116,949,330)

(58,334,583)

(63,245,293)

Current tax adjustment previous period

 

(649,888)

(152,481)

311,931

Foreign dividends tax withholding expense

 

(3,997,308)

(11,803,842)

(11,129,734)

Other current tax expense (income)

 

(46,712)

(688,765)

Current income tax expense

 

(121,643,238)

(70,979,671)

(74,063,096)

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

 

(11,749,408)

(15,014,636)

(30,281,542)

Expense (income) for deferred taxes

 

(11,749,408)

(15,014,636)

(30,281,542)

Total income tax expense

 

(133,392,646)

(85,994,307)

(104,344,638)

Schedule of distribution of national and foreign tax expenditure

Income taxes

    

12.31.2024

    

12.31.2023

    

12.31.2022

ThCh$

ThCh$

ThCh$

Current taxes

 

  

 

  

Foreign

 

(83,091,643)

(44,507,433)

(61,250,403)

National

 

(38,551,595)

(26,472,238)

(12,812,693)

Current tax expense

 

(121,643,238)

(70,979,671)

(74,063,096)

Deferred taxes

 

Foreign

 

(7,766,337)

(13,619,606)

(4,596,695)

National

 

(3,983,071)

(1,395,030)

(25,684,847)

Deferred tax expense

 

(11,749,408)

(15,014,636)

(30,281,542)

Income tax expense

 

(133,392,646)

(85,994,307)

(104,344,638)

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

Reconciliation of effective rate

    

12.31.2024

    

12.31.2023

  

12.31.2022

 

ThCh$

ThCh$

ThCh$

 

Net income before taxes

 

368,036,771

260,505,794

232,803,625

Tax expense at legal rate (27.0%)

 

(99,369,928)

(70,336,564)

(62,856,979)

Effect of tax rate in other jurisdictions

 

(6,667,967)

(854,686)

(2,820,546)

Permanent differences:

 

 

 

Foreign dividend tax withholding expense and other non-taxable income

 

(16,136,709)

(15,253,682)

(11,536,654)

Non-deductible expenses

 

(2,729,645)

(2,585,111)

(3,622,958)

Tax effect on excess tax provision in previous periods

(227,730)

(188,988)

(81,258)

Tax effect of price-level restatement for Chilean companies

(4,711,530)

(9,929,818)

(33,196,408)

Subsidiaries tax withholding expense and other legal tax debits and credits

 

(3,549,137)

13,154,542

9,770,165

Adjustments to tax expense

 

(27,354,751)

(14,803,057)

(38,667,113)

Tax expense at effective rate

 

(133,392,646)

(85,994,307)

(104,344,638)

Effective rate

 

36.2

%  

33.0

%  

44.8

%

Schedule of income tax rates applicable in each jurisdiction

Rates

 

Country

    

2024

    

2023

    

2022

 

Chile

 

27.00

%  

27.00

%  

27.00

%

Brazil

 

34.00

%  

34.00

%  

34.00

%

Argentina

 

35.00

%  

35.00

%  

35.00

%

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

12.31.2024

12.31.2023

Temporary differences

    

Assets

    

Liabilities

    

Assets

    

Liabilities

ThCh$

ThCh$

ThCh$

ThCh$

Property, plant and equipment

 

13,207,209

(72,828,374)

 

5,970,424

(54,058,525)

Obsolescence provision

 

1,462,351

 

2,231,501

ICMS exclusion credit

 

(8,932,781)

 

3,241,530

Employee benefits

 

9,193,709

 

8,212,311

(14,382)

Provision for severance indemnity

 

3,090,610

 

2,546,033

(94,659)

Tax loss carry forwards (1)

1,777,503

 

2,142,747

Tax goodwill Brazil (2)

 

(14,017,580)

 

(15,782,005)

Contingency provision

 

27,369,217

 

27,144,927

Foreign Exchange differences (3)

 

(6,645,768)

 

4,640,723

Allowance for doubtful accounts

977,594

799,274

Coca-Cola incentives (Argentina)

 

44,298

 

Assets and liabilities for placement of bonds

 

(513,394)

 

(561,994)

Financial expense

(2,400,025)

(2,363,384)

Lease liabilities

 

5,321,034

 

3,665,695

Inventories

 

2,033,884

 

1,706,518

Distribution rights (4)

 

(155,203,115)

 

(161,155,669)

Prepaid income

1,582,847

(28,858)

4,481,352

Spare parts

 

(10,970,620)

 

(4,816,189)

Intangibles

85,915

(10,448,709)

 

77,752

(5,497,812)

Others

5,097,825

(4,641,624)

 

4,301,875

(2,965,088)

Tax inflation adjustment

(2,499,484)

Subtotal

 

71,243,996

 

(289,130,332)

71,162,662

(247,309,707)

Offsetting of deferred tax assets/(liabilities)

(64,162,447)

64,162,447

(66,839,488)

66,839,488

Total assets and liabilities net

 

7,081,549

 

(224,967,885)

4,323,174

(180,470,219)

(1)Tax losses mainly associated with entities in Chile. Tax losses have no expiration date in Chile.
(2)Difference for tax amortization of Goodwill in Brazil.
(3)Corresponds to deferred taxes for exchange rate differences generated on the translation of debts expressed in foreign currency in the subsidiary Rio de Janeiro Refrescos Ltda., that for tax purposes are recognized when paid.
(4)Distribution rights arising from business combinations. See Note 15.
Schedule of movement in deferred income tax accounts

Movement

    

12.31.2024

    

12.31.2023

ThCh$

ThCh$

Opening balance

 

(176,147,045)

(163,350,223)

Increase (decrease) in deferred tax

 

(50,692,808)

(31,400,047)

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

 

8,953,517

18,603,225

Total movements

 

(41,739,291)

(12,796,822)

Ending balance

 

(217,886,336)

(176,147,045)

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