XML 97 R78.htm IDEA: XBRL DOCUMENT v3.25.1
FINANCIAL REPORTING BY SEGMENT (Details)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
CLP ($)
segment
Dec. 31, 2023
CLP ($)
Dec. 31, 2022
CLP ($)
Operating segment      
Number of operating segments | segment 4    
Revenues from ordinary activities $ 3,224,233,005 $ 2,618,437,052 $ 2,656,878,395
Cost of sales (1,945,363,408) (1,601,997,255) (1,628,701,823)
Distribution expenses (289,987,008) (227,807,179) (253,514,676)
Administrative expenses (561,801,213) (431,295,515) (429,517,716)
Financial income 28,959,918 31,396,167 39,722,410
Financial expenses (70,413,883) (65,288,352) (59,547,953)
Share of entity in income of associates accounted for using the equity method, total 997,644 2,716,169 1,409,069
Income tax expense (133,392,646) (85,994,307) (104,344,638)
Oher income (expenses) (18,588,284) (65,655,293) (93,924,081)
Net Income 234,644,125 174,511,487 128,458,987
Depreciation and amortization 151,110,933 112,771,324 119,365,431
Current assets 1,013,195,740 981,771,027 1,161,729,392
Non-current assets 2,277,908,533 1,939,749,862 1,848,971,215
Segment assets, total 3,291,104,273 2,921,520,889 3,010,700,607
Carrying amount in associates accounted for using the equity method, total 85,192,710 91,799,267 92,344,598
Segment disbursements of non-monetary assets 291,541,611 192,707,498 186,702,179
Current liabilities 906,143,994 692,871,296 949,245,134
Non-current liabilities 1,370,563,259 1,307,664,179 1,178,052,821
Segment liabilities, total 2,276,707,253 2,000,535,475 2,127,297,955
Cash flows (used in) provided by in Operating Activities 357,241,911 366,830,236 397,452,424
Cash flows (used in) provided by Investing Activities (289,852,631) (158,288,878) (85,168,471)
Cash flows (used in) provided by Financing Activities (119,758,176) (187,126,798) (286,963,382)
Geography Eliminations      
Operating segment      
Revenues from ordinary activities (10,975,181) (3,098,177) (4,690,725)
Cost of sales 11,305,181 3,428,177 4,690,725
Net Income 330,000 330,000  
Depreciation and amortization (330,000) (330,000)  
Chile operation | Operating segments      
Operating segment      
Revenues from ordinary activities 1,245,017,869 1,191,974,011 1,123,665,196
Cost of sales (824,059,469) (785,163,742) (743,226,587)
Distribution expenses (101,148,705) (98,940,612) (94,155,809)
Administrative expenses (200,770,283) (185,062,364) (165,139,607)
Financial income 10,879,956 12,892,543 18,783,930
Financial expenses (32,598,203) (31,413,255) (28,065,600)
Share of entity in income of associates accounted for using the equity method, total (2,298,261) 320,225 1,743,656
Income tax expense (42,534,666) (27,867,269) (38,497,541)
Oher income (expenses) (26,486,958) (40,422,909) (83,536,145)
Net Income 26,001,280 36,316,628 (8,428,507)
Depreciation and amortization 51,077,980 44,930,478 40,714,017
Current assets 528,419,153 537,875,316 564,695,230
Non-current assets 867,381,313 818,222,777 762,292,569
Segment assets, total 1,395,800,466 1,356,098,093 1,326,987,799
Carrying amount in associates accounted for using the equity method, total 46,683,997 49,790,788 53,869,983
Segment disbursements of non-monetary assets 105,146,894 98,330,718 85,998,605
Current liabilities 426,497,211 256,032,001 629,575,497
Non-current liabilities 923,267,523 965,276,582 600,735,999
Segment liabilities, total 1,349,764,734 1,221,308,583 1,230,311,496
Cash flows (used in) provided by in Operating Activities 237,563,057 196,897,114 255,357,664
Cash flows (used in) provided by Investing Activities (163,677,289) (224,464,143) 15,619,565
Cash flows (used in) provided by Financing Activities (77,241,755) 19,739,413 (283,394,600)
Argentina operation | Operating segments      
Operating segment      
Revenues from ordinary activities 798,447,268 460,337,955 688,704,911
Cost of sales (428,873,483) (234,814,106) (367,879,756)
Distribution expenses (106,646,693) (60,925,828) (98,238,512)
Administrative expenses (180,872,313) (98,996,057) (133,696,312)
Financial income (2,505,917) 8,497,135 9,853,565
Financial expenses (11,204,328) (6,174,445) (1,628,221)
Income tax expense (35,815,666) (25,000,923) (38,651,371)
Oher income (expenses) 7,091,473 (20,238,217) (20,652,710)
Net Income 39,620,341 22,685,514 37,811,594
Depreciation and amortization 47,953,737 23,055,893 33,442,921
Current assets 174,373,750 86,006,922 141,715,280
Non-current assets 387,082,375 192,749,170 251,248,261
Segment assets, total 561,456,125 278,756,092 392,963,541
Segment disbursements of non-monetary assets 76,780,061 24,421,786 40,479,269
Current liabilities 186,311,088 107,654,447 138,572,190
Non-current liabilities 49,094,282 23,188,614 24,584,021
Segment liabilities, total 235,405,370 130,843,061 163,156,211
Cash flows (used in) provided by in Operating Activities 33,918,565 32,330,115 59,379,474
Cash flows (used in) provided by Investing Activities (75,645,230) (24,421,513) (40,479,269)
Cash flows (used in) provided by Financing Activities 32,332,916 3,911,735 (41,768)
Brazil operation | Operating segments      
Operating segment      
Revenues from ordinary activities 909,678,045 745,382,614 636,859,882
Cost of sales (542,292,798) (460,648,667) (403,695,516)
Distribution expenses (66,879,135) (55,074,448) (48,572,718)
Administrative expenses (141,148,019) (116,836,812) (100,060,355)
Financial income 19,571,322 9,251,681 10,307,344
Financial expenses (26,611,352) (27,700,652) (29,854,132)
Share of entity in income of associates accounted for using the equity method, total 3,295,905 2,395,944 (334,587)
Income tax expense (48,040,456) (27,122,886) (21,342,331)
Oher income (expenses) 1,526,372 (1,651,128) 10,213,711
Net Income 109,099,884 67,995,646 53,521,298
Depreciation and amortization 36,388,203 31,384,619 31,888,435
Current assets 224,628,287 276,111,516 383,021,238
Non-current assets 728,698,570 651,665,020 566,116,288
Segment assets, total 953,326,857 927,776,536 949,137,526
Carrying amount in associates accounted for using the equity method, total 38,508,713 42,008,479 38,474,615
Segment disbursements of non-monetary assets 93,640,763 50,018,391 42,173,211
Current liabilities 240,103,614 284,887,152 140,642,493
Non-current liabilities 378,537,102 300,646,803 536,281,288
Segment liabilities, total 618,640,716 585,533,955 676,923,781
Cash flows (used in) provided by in Operating Activities 70,270,360 118,389,616 58,391,224
Cash flows (used in) provided by Investing Activities (34,556,219) 110,533,381 (42,173,211)
Cash flows (used in) provided by Financing Activities (73,477,219) (209,887,714) (3,064,412)
Paraguay operation | Operating segments      
Operating segment      
Revenues from ordinary activities 282,065,004 223,840,649 212,339,131
Cost of sales (161,442,839) (124,798,917) (118,590,689)
Distribution expenses (15,312,475) (12,866,291) (12,547,637)
Administrative expenses (39,010,598) (30,400,282) (30,621,442)
Financial income 1,014,557 754,808 777,571
Income tax expense (7,001,858) (6,003,229) (5,853,395)
Oher income (expenses) (719,171) (3,343,039) 51,063
Net Income 59,592,620 47,183,699 45,554,602
Depreciation and amortization 16,021,013 13,730,334 13,320,058
Current assets 85,774,550 81,777,273 72,297,644
Non-current assets 294,746,275 277,112,895 269,314,097
Segment assets, total 380,520,825 358,890,168 341,611,741
Segment disbursements of non-monetary assets 15,973,893 19,936,603 18,051,094
Current liabilities 53,232,081 44,297,696 40,454,954
Non-current liabilities 19,664,352 18,552,180 16,451,513
Segment liabilities, total 72,896,433 62,849,876 56,906,467
Cash flows (used in) provided by in Operating Activities 15,489,929 19,213,391 24,324,062
Cash flows (used in) provided by Investing Activities (15,973,893) (19,936,603) (18,135,556)
Cash flows (used in) provided by Financing Activities $ (1,372,118) $ (890,232) $ (462,602)