XML 43 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Goodwill
12 Months Ended
Dec. 31, 2017
Intangible assets other than goodwill [abstract]  
Disclosure of goodwill [text block]
Note 18 Goodwill
 
The goodwill movements is detailed as follows:
 
 
 
Goodwill
 
 
 
ThCh$
 
As of January 1, 2016
 
 
 
 
Historic cost
 
 
99,490,372
 
Book Value
 
 
99,490,372
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
Additions for business combination (1)
 
 
234,476
 
Conversion effect
 
 
(2,798,297)
 
Book Value
 
 
96,926,551
 
 
 
 
 
 
As of December 31, 2016
 
 
 
 
Historic cost
 
 
96,926,551
 
Book Value
 
 
96,926,551
 
 
 
 
 
 
As of December 31, 2017
 
 
 
 
Conversion effect
 
 
(2,309,077)
 
Book Value
 
 
94,617,474
 
 
 
 
 
 
As of December 31, 2017
 
 
 
 
Historic cost
 
 
94,617,474
 
Book Value
 
 
94,617,474
 
 
(1) See Note 1, point (2).
 
Goodwill on investments acquired in business combinations is assigned as of the acquisition date to the Cash Generating Units (CGU), or group of CGUs that it is expected will benefit from the business combination synergies. The carrying amount of goodwill of the investments assigned to the CGUs within the Company’s segments is detailed as follows:
 
Segment
 
Cash Generating Unit
 
As of December 
31, 2017
 
As of December 
31, 2016
 
 
 
(CGU)
 
ThCh$
 
ThCh$
 
Chile
 
Embotelladoras Chilenas Unidas S.A.
 
 
25,257,686
 
 
25,257,686
 
 
 
Manantial S.A.
 
 
8,879,245
 
 
8,879,245
 
 
 
Compañía Pisquera de Chile S.A.
 
 
9,808,550
 
 
9,808,550
 
 
 
Los Huemules S.R.L.
 
 
47,443
 
 
47,443
 
 
 
Subtotal
 
 
43,992,924
 
 
43,992,924
 
International Business
 
CCU Argentina S.A. and subsidiaries
 
 
5,355,254
 
 
6,851,916
 
 
 
Marzurel S.A., Coralina S.A. and Milotur S.A.
 
 
6,956,760
 
 
7,260,675
 
 
 
Bebidas del Paraguay S.A. y Distribuidora del Paraguay S.A.
 
 
5,896,392
 
 
6,404,892
 
 
 
Subtotal
 
 
18,208,406
 
 
20,517,483
 
Wines
 
Viña San Pedro Tarapacá S.A.
 
 
32,416,144
 
 
32,416,144
 
 
 
Subtotal
 
 
32,416,144
 
 
32,416,144
 
Total
 
 
 
 
94,617,474
 
 
96,926,551
 
 
Goodwill assigned to the CGU is subject to impairment tests annually or with a higher frequency in case there are indications that any of the CGU could experience impairment. The recoverable amount of each CGU is determined as the higher of value in use or fair value less costs to sell. To determine the value in use, the Company has used cash flow projections over a 5-year span, based on the budgets and projections reviewed by Management for the same term and with an average grown-rate of 3%. The rates used to discount the projected cash flows reflect the market assessment of the specific risks related to the corresponding CGU. The pre-tax discount rates used range from a 9.2% to 10.9%. Given the materiality of the amounts involved, it was not considered relevant to describe additional information in this Note. A reasonable change in assumptions would not result in an impairment to goodwill.
 
As December 31, 2017, the Company has not identified any evidence of impairment of goodwill.