XML 66 R47.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Information as per operating segments (Tables)
12 Months Ended
Dec. 31, 2017
Operating segments [Abstract]  
Disclosure of operating segments [text block]
a)
Information as per operating segments for the years ended December 31, 2017 and 2016:
 
 
 
 
Chile
 
International Business
 
Wines
 
Others
 
Total
 
 
 
2017
 
2016
 
2017
 
2016
 
2017
 
2016
 
2017
 
2016
 
2017
 
2016
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
Sales revenue external customers
 
 
1,020,763,055
 
 
973,220,715
 
 
457,178,413
 
 
366,778,056
 
 
200,455,713
 
 
195,322,270
 
 
-
 
 
-
 
 
1,678,397,181
 
 
1,535,321,041
 
Other income
 
 
14,667,777
 
 
15,630,481
 
 
2,740,533
 
 
2,783,615
 
 
3,105,064
 
 
5,851,015
 
 
(549,761)
 
 
(688,444)
 
 
19,963,613
 
 
23,576,667
 
Sales revenue between segments
 
 
11,688,658
 
 
8,524,493
 
 
398,100
 
 
546,972
 
 
893,005
 
 
228,767
 
 
(12,979,763)
 
 
(9,300,232)
 
 
-
 
 
-
 
Net sales
 
 
1,047,119,490
 
 
997,375,689
 
 
460,317,046
 
 
370,108,643
 
 
204,453,782
 
 
201,402,052
 
 
(13,529,524)
 
 
(9,988,676)
 
 
1,698,360,794
 
 
1,558,897,708
 
Change %
 
 
5.0
 
 
-
 
 
24.4
 
 
-
 
 
1.5
 
 
-
 
 
-
 
 
-
 
 
8.9
 
 
-
 
Cost of sales
 
 
(483,604,499)
 
 
(471,151,686)
 
 
(190,387,412)
 
 
(157,485,547)
 
 
(126,244,373)
 
 
(112,938,261)
 
 
1,497,629
 
 
(244,422)
 
 
(798,738,655)
 
 
(741,819,916)
 
% of Net sales
 
 
46.2
 
 
47.2
 
 
41.4
 
 
42.6
 
 
61.7
 
 
56.1
 
 
-
 
 
-
 
 
47.0
 
 
47.6
 
Gross margin
 
 
563,514,991
 
 
526,224,003
 
 
269,929,634
 
 
212,623,096
 
 
78,209,409
 
 
88,463,791
 
 
(12,031,895)
 
 
(10,233,098)
 
 
899,622,139
 
 
817,077,792
 
% of Net sales
 
 
53.8
 
 
52.8
 
 
58.6
 
 
57.4
 
 
38.3
 
 
43.9
 
 
-
 
 
-
 
 
53.0
 
 
52.4
 
MSD&A (1)
 
 
(383,169,121)
 
 
(373,407,847)
 
 
(225,341,789)
 
 
(191,413,501)
 
 
(53,941,735)
 
 
(52,007,092)
 
 
(6,330,835)
 
 
(2,714,311)
 
 
(668,783,480)
 
 
(619,542,751)
 
% of Net sales
 
 
36.6
 
 
37.4
 
 
49.0
 
 
51.7
 
 
26.4
 
 
25.8
 
 
-
 
 
-
 
 
39.4
 
 
39.7
 
Other operating income (expenses)
 
 
2,438,416
 
 
1,734,871
 
 
678,153
 
 
(394,820)
 
 
251,765
 
 
732,689
 
 
687,209
 
 
1,043,939
 
 
4,055,543
 
 
3,116,679
 
Adjusted operating result (2)
 
 
182,784,286
 
 
154,551,027
 
 
45,265,998
 
 
20,814,775
 
 
24,519,439
 
 
37,189,388
 
 
(17,675,521)
 
 
(11,903,470)
 
 
234,894,202
 
 
200,651,720
 
Change %
 
 
18.3
 
 
-
 
 
117.5
 
 
-
 
 
(34.1)
 
 
-
 
 
-
 
 
-
 
 
17.1
 
 
-
 
% of Net sales
 
 
17.5
 
 
15.5
 
 
9.8
 
 
5.6
 
 
12.0
 
 
18.5
 
 
-
 
 
-
 
 
13.8
 
 
12.9
 
Net financial expense
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(19,115,361)
 
 
(14,627,170)
 
Equity and income of associates and joint ventures
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(8,914,097)
 
 
(5,560,522)
 
Foreign currency exchange differences
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(2,563,019)
 
 
456,995
 
Results as per adjustment units
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(110,539)
 
 
(2,246,846)
 
Other gains (losses)
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(7,716,791)
 
 
(8,345,907)
 
Income before taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
196,474,395
 
 
170,328,270
 
Tax income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(48,365,976)
 
 
(30,246,383)
 
Net income for year
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
148,108,419
 
 
140,081,887
 
Non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
18,501,066
 
 
21,624,399
 
Net income attributable to equity holders of the parent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
129,607,353
 
 
118,457,488
 
Depreciation and amortization
 
 
64,807,818
 
 
61,736,849
 
 
15,568,301
 
 
11,928,705
 
 
7,505,440
 
 
7,078,872
 
 
4,317,945
 
 
2,783,619
 
 
92,199,504
 
 
83,528,045
 
ORBDA (3)
 
 
247,592,104
 
 
216,287,876
 
 
60,834,299
 
 
32,743,480
 
 
32,024,879
 
 
44,268,260
 
 
(13,357,576)
 
 
(9,119,851)
 
 
327,093,706
 
 
284,179,765
 
Change %
 
 
14.5
 
 
-
 
 
85.8
 
 
-
 
 
(27.7)
 
 
-
 
 
-
 
 
-
 
 
15.1
 
 
-
 
% of Net sales
 
 
23.6
 
 
21.7
 
 
13.2
 
 
8.8
 
 
15.7
 
 
22.0
 
 
-
 
 
-
 
 
19.3
 
 
18.2
 
 
(1)
MSD&A, included Marketing, Selling, Distribution and Administrative expenses. 
 
(2)
Adjusted operating result (for management purposes we have defined as Net income before other gains (losses), net financial expense, equity and income of joint venture, foreign currency exchange differences, result as per adjustment units and income taxes).  
 
(3)
ORBDA (for management purpose we have defined as Adjusted Operating Result before Depreciation and Amortization).
 
b)
Information as per operating segments for the years ended December 31, 2016 and 2015:
 
 
 
Chile
 
International Business
 
Wines
 
Others
 
Total
 
 
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
ThCh$
 
Sales revenue external customers
 
 
973,220,715
 
 
885,769,609
 
 
366,778,056
 
 
400,051,022
 
 
195,322,270
 
 
184,169,165
 
 
-
 
 
-
 
 
1,535,321,041
 
 
1,469,989,796
 
Other income
 
 
15,630,481
 
 
16,757,566
 
 
2,783,615
 
 
4,708,728
 
 
5,851,015
 
 
5,214,674
 
 
(688,444)
 
 
1,700,951
 
 
23,576,667
 
 
28,381,919
 
Sales revenue between segments
 
 
8,524,493
 
 
6,932,905
 
 
546,972
 
 
953,967
 
 
228,767
 
 
131,209
 
 
(9,300,232)
 
 
(8,018,081)
 
 
-
 
 
-
 
Net sales
 
 
997,375,689
 
 
909,460,080
 
 
370,108,643
 
 
405,713,717
 
 
201,402,052
 
 
189,515,048
 
 
(9,988,676)
 
 
(6,317,130)
 
 
1,558,897,708
 
 
1,498,371,715
 
Change %
 
 
9.7
 
 
-
 
 
(8.8)
 
 
-
 
 
6.3
 
 
-
 
 
-
 
 
-
 
 
4.0
 
 
-
 
Cost of sales
 
 
(471,151,686)
 
 
(411,375,380)
 
 
(157,485,547)
 
 
(162,665,341)
 
 
(112,938,261)
 
 
(105,956,281)
 
 
(244,422)
 
 
(5,078,249)
 
 
(741,819,916)
 
 
(685,075,251)
 
% of Net sales
 
 
47.2
 
 
45.2
 
 
42.6
 
 
40.1
 
 
56.1
 
 
55.9
 
 
-
 
 
-
 
 
47.6
 
 
45.7
 
Gross margin
 
 
526,224,003
 
 
498,084,700
 
 
212,623,096
 
 
243,048,376
 
 
88,463,791
 
 
83,558,767
 
 
(10,233,098)
 
 
(11,395,379)
 
 
817,077,792
 
 
813,296,464
 
% of Net sales
 
 
52.8
 
 
54.8
 
 
57.4
 
 
59.9
 
 
43.9
 
 
44.1
 
 
-
 
 
-
 
 
52.4
 
 
54.3
 
MSD&A (1)
 
 
(373,407,847)
 
 
(343,380,553)
 
 
(191,413,501)
 
 
(216,098,525)
 
 
(52,007,092)
 
 
(51,070,291)
 
 
(2,714,311)
 
 
(2,015,407)
 
 
(619,542,751)
 
 
(612,564,776)
 
% of Net sales
 
 
37.4
 
 
37.8
 
 
51.7
 
 
53.3
 
 
25.8
 
 
26.9
 
 
-
 
 
-
 
 
39.7
 
 
40.9
 
Other operating income (expenses)
 
 
1,734,871
 
 
626,889
 
 
(394,820)
 
 
3,315,892
 
 
732,689
 
 
44,823
 
 
1,043,939
 
 
217,706
 
 
3,116,679
 
 
4,205,310
 
Adjusted operating result (2)
 
 
154,551,027
 
 
155,331,036
 
 
20,814,775
 
 
30,265,743
 
 
37,189,388
 
 
32,533,299
 
 
(11,903,470)
 
 
(13,193,080)
 
 
200,651,720
 
 
204,936,998
 
Change %
 
 
(0.5)
 
 
-
 
 
(31.2)
 
 
-
 
 
14.3
 
 
-
 
 
-
 
 
-
 
 
(2.1)
 
 
-
 
% of Net sales
 
 
15.5
 
 
17.1
 
 
5.6
 
 
7.5
 
 
18.5
 
 
17.2
 
 
-
 
 
-
 
 
12.9
 
 
13.7
 
Net financial expense
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(14,627,170)
 
 
(15,255,586)
 
Equity and income of associates and joint ventures
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(5,560,522)
 
 
(5,228,135)
 
Foreign currency exchange differences
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
456,995
 
 
957,565
 
Results as per adjustment units
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(2,246,846)
 
 
(3,282,736)
 
Other gains (losses)
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
(8,345,907)
 
 
8,512,000
 
Income before taxes
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
170,328,270
 
 
190,640,106
 
Tax income (expense)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(30,246,383)
 
 
(50,114,516)
 
Net income for year
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
140,081,887
 
 
140,525,590
 
Non-controlling interests
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
21,624,399
 
 
19,717,455
 
Net income attributable to equity holders of the parent
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
118,457,488
 
 
120,808,135
 
Depreciation and amortization
 
 
61,736,849
 
 
56,698,871
 
 
11,928,705
 
 
14,334,415
 
 
7,078,872
 
 
7,568,991
 
 
2,783,619
 
 
2,964,525
 
 
83,528,045
 
 
81,566,802
 
ORBDA (3)
 
 
216,287,876
 
 
212,029,907
 
 
32,743,480
 
 
44,600,158
 
 
44,268,260
 
 
40,102,290
 
 
(9,119,851)
 
 
(10,228,555)
 
 
284,179,765
 
 
286,503,800
 
Change %
 
 
2.0
 
 
-
 
 
(26.6)
 
 
-
 
 
10.4
 
 
-
 
 
-
 
 
-
 
 
(0.8)
 
 
-
 
% of Net sales
 
 
21.7
 
 
23.3
 
 
8.8
 
 
11.0
 
 
22.0
 
 
21.2
 
 
-
 
 
-
 
 
18.2
 
 
19.1
 
 
(1)
MSD&A, included Marketing, Selling, Distribution and Administrative expenses.
 
(2)
Adjusted operating result (for management purposes we have defined as Net income before other gains (losses), net financial expense, equity and income of joint venture, foreign currency exchange differences, result as per adjustment units and income taxes). 
 
(3)
ORBDA (for management purpose we have defined as Adjusted Operating Result before Depreciation and Amortization).
Disclosure of geographical areas [text block]
Sales information by geographic location
 
 
 
For the years ended as of December 31,
 
Net sales per geographical location
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Chile (1)
 
 
1,226,668,091
 
 
1,176,972,109
 
 
1,081,835,420
 
Argentina (2)
 
 
413,466,737
 
 
329,585,488
 
 
366,886,701
 
Uruguay
 
 
16,402,136
 
 
15,204,331
 
 
14,432,950
 
Paraguay
 
 
41,823,830
 
 
37,135,780
 
 
35,216,644
 
Total
 
 
1,698,360,794
 
 
1,558,897,708
 
 
1,498,371,715
 
 
(1)
Includes net sales correspond to Corporate Support Unit and eliminations between geographical locations. Additionally, includes net sales made in Chile of the Wines Operating segment.
(2)
Includes net sales made by the subisiaries Finca La Celia S.A. and Los Huemules SRL., registered under the Wines Operating segment and Chile Operating segment, respectively.
Disclosure of major customers [text block]
Sales information by customer
 
 
 
For the years ended as of December 31,
 
Net Sales
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Domestic sales
 
 
1,572,617,473
 
 
1,429,152,068
 
 
1,374,282,584
 
Exports sales
 
 
125,743,321
 
 
129,745,640
 
 
124,089,131
 
Total
 
 
1,698,360,794
 
 
1,558,897,708
 
 
1,498,371,715
 
Disclosure Of Products By Category [Text Block]
Sales information by product category
 
 
 
For the years ended as of December 31,
 
Sales information by product category
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Alcoholic business
 
 
1,158,451,078
 
 
1,041,923,724
 
 
1,040,145,164
 
Non-alcoholic business
 
 
519,946,103
 
 
493,397,317
 
 
429,844,632
 
Others (1)
 
 
19,963,613
 
 
23,576,667
 
 
28,381,919
 
Total
 
 
1,698,360,794
 
 
1,558,897,708
 
 
1,498,371,715
 
 
(1)
Others consist mainly of sales of by-products and packaging including bottles, pallets, and glasses.
Disclosure Of Depreciation And Amortisation Operating Segments [Text Block]
Depreciation and amortization as per operating segments
 
 
 
For the years ended as of December 31,
 
Depreciation and amortization
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Chile operating segment
 
 
64,807,818
 
 
61,736,849
 
 
56,698,871
 
International Business operating segment
 
 
15,568,301
 
 
11,928,705
 
 
14,334,415
 
Wines operating segment
 
 
7,505,440
 
 
7,078,872
 
 
7,568,991
 
Others (1)
 
 
4,317,945
 
 
2,783,619
 
 
2,964,525
 
Total
 
 
92,199,504
 
 
83,528,045
 
 
81,566,802
 
 
(1)
Includes depreciation and amortization corresponding to the Corporate Support Units.
Disclosure Of Cash Flows From Used In Operating Segments [Text Block]
Cash flows Operating Segments
 
 
 
For the years ended as of December 31,
 
Cash flows Operating Segments
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Cash flows from (used in ) Operating activities
 
 
262,161,431
 
 
190,014,348
 
 
219,510,872
 
Chile operating segment
 
 
161,413,504
 
 
152,862,350
 
 
49,531,088
 
International business operating segment
 
 
58,773,027
 
 
13,065,093
 
 
31,975,494
 
Wines operating segment
 
 
16,167,068
 
 
32,949,789
 
 
30,926,463
 
Others (1)
 
 
25,807,832
 
 
(8,862,884)
 
 
107,077,827
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from (used in ) Investing Activities
 
 
(173,614,379)
 
 
(155,007,390)
 
 
(165,810,169)
 
Chile operating segment
 
 
(78,746,298)
 
 
(57,119,431)
 
 
(59,046,239)
 
International business operating segment
 
 
(32,312,751)
 
 
(40,032,866)
 
 
(26,457,885)
 
Wines operating segment
 
 
(10,870,574)
 
 
(13,499,538)
 
 
(9,807,177)
 
Others (1) (*)
 
 
(51,864,756)
 
 
(44,355,555)
 
 
(70,498,868)
 
 
 
 
 
 
 
 
 
 
 
 
Cash flows from (used in ) Financing Activities
 
 
(53,001,198)
 
 
(95,059,905)
 
 
(82,839,491)
 
Chile operating segment
 
 
(65,996,567)
 
 
(90,636,820)
 
 
21,923,989
 
International business operating segment
 
 
(8,217,846)
 
 
18,820,789
 
 
3,431,139
 
Wines operating segment
 
 
(15,171,642)
 
 
(18,841,106)
 
 
(19,061,949)
 
Others (1)
 
 
36,384,857
 
 
(4,402,768)
 
 
(89,132,670)
 
 
(1)
Others includes Corporate Support Units, due to cash flows are managed by CCU.
(*)
Includes contribution to joint ventures. See Note 8 - Cash and cash equivalents.
Disclosure Of Capital Investments By Operating Segments [Text Block]
Capital expenditures as per operating segments
 
 
 
For the years ended as of December 31,
 
Capital expenditures (property, plant and equipment and software additions)
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Chile operating segment
 
 
80,866,369
 
 
53,809,780
 
 
43,771,262
 
International Business operating segment
 
 
32,312,751
 
 
39,592,739
 
 
27,871,662
 
Wines operating segment
 
 
10,948,212
 
 
14,767,858
 
 
10,052,863
 
Others (1)
 
 
1,638,148
 
 
20,713,048
 
 
50,035,135
 
Total
 
 
125,765,480
 
 
128,883,425
 
 
131,730,922
 
 
(1)
Others includes the capital investments corresponding to the Corporate Support Units.
Disclosure Of Operating Segments Assets [Text Block]
Assets as per operating segments
 
Assets as per Operating segment
 
As of December
31, 2017
 
As of December
31, 2016
 
 
 
ThCh$
 
ThCh$
 
Chile operating segment
 
 
1,045,791,551
 
 
1,016,261,059
 
International Business operating segment
 
 
274,766,962
 
 
257,802,272
 
Wines operating segment
 
 
315,298,950
 
 
316,965,318
 
Others (1)
 
 
340,371,624
 
 
280,998,674
 
Total
 
 
1,976,229,087
 
 
1,872,027,323
 
 
(1)
Includes assets corresponding to the Corporate Support Units.
Disclosure Of Geographical Areas Assets [Text Block]
Assets per geographic location
 
Assets per geographical location
 
As of December
31, 2017
 
As of December
31, 2016
 
 
 
ThCh$
 
ThCh$
 
Chile (1)
 
 
1,689,394,491
 
 
1,600,077,453
 
Argentina (2)
 
 
213,714,384
 
 
197,986,123
 
Uruguay
 
 
25,015,615
 
 
27,327,545
 
Paraguay
 
 
48,104,597
 
 
46,636,202
 
Total
 
 
1,976,229,087
 
 
1,872,027,323
 
 
(1)
Includes the assets corresponding to the Corporate Support Units and eliminations between geographic location and investments in associates and joint ventures. Additionally, includes part of Wines Operating segment and excludes its argentine subsidiary Finca La Celia S.A.
(2)
Includes the assets of the subisiaries Finca La Celia S.A. and Los Huemules SRL., registered under the Wines Operating segment and Chile Operating segment, respectively.
Disclosure Of Operating Segments Liabilities [Text Block]
Liabilites as per operating segments
 
Liabilities as per Operating segment
 
As of December
31, 2017
 
As of December
31, 2016
 
 
 
ThCh$
 
ThCh$
 
Chile operating segment
 
 
388,121,093
 
 
407,091,622
 
International Business operating segment
 
 
119,351,344
 
 
99,700,218
 
Wines operating segment
 
 
95,094,080
 
 
104,147,109
 
Others (1)
 
 
146,833,962
 
 
60,432,656
 
Total
 
 
749,400,479
 
 
671,371,605
 
 
(1)
Others includes liabilites corresponding to the Corporate Support Units.
Disclosure Of Operating Segments Related To Income Statement [Text Block]
The Consolidated Statement of Income classified according to the Company’s operations management is as follows:
 
 
 
 
 
 
For the years ended December 31,
 
CONSOLIDATED STATEMENT OF INCOME
 
Notes
 
2017
 
2016
 
2015
 
 
 
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Sales revenue external customers
 
 
 
 
 
1,678,397,181
 
 
1,535,321,041
 
 
1,469,989,796
 
Other income
 
 
 
 
 
19,963,613
 
 
23,576,667
 
 
28,381,919
 
Net sales
 
 
 
 
 
1,698,360,794
 
 
1,558,897,708
 
 
1,498,371,715
 
Change %
 
 
 
 
 
8.9
 
 
4.0
 
 
-
 
Cost of sales
 
 
 
 
 
(798,738,655)
 
 
(741,819,916)
 
 
(685,075,251)
 
% of Net sales
 
 
 
 
 
47.0
 
 
47.6
 
 
45.7
 
Gross margin
 
 
 
 
 
899,622,139
 
 
817,077,792
 
 
813,296,464
 
% of Net sales
 
 
 
 
 
53.0
 
 
52.4
 
 
54.3
 
MSD&A (1)
 
 
 
 
 
(668,783,480)
 
 
(619,542,751)
 
 
(612,564,776)
 
% of Net sales
 
 
 
 
 
39.4
 
 
39.7
 
 
40.9
 
Other operating income (expenses)
 
 
 
 
 
4,055,543
 
 
3,116,679
 
 
4,205,310
 
Adjusted operating result (2)
 
 
 
 
 
234,894,202
 
 
200,651,720
 
 
204,936,998
 
Change %
 
 
 
 
 
17.1
 
 
(2.1)
 
 
-
 
% of Net sales
 
 
 
 
 
13.8
 
 
12.9
 
 
13.7
 
Net financial expense
 
 
32
 
 
(19,115,361)
 
 
(14,627,170)
 
 
(15,255,586)
 
Equity and income of associates and joint ventures
 
 
16
 
 
(8,914,097)
 
 
(5,560,522)
 
 
(5,228,135)
 
Foreign currency exchange differences
 
 
32
 
 
(2,563,019)
 
 
456,995
 
 
957,565
 
Results as per adjustment units
 
 
32
 
 
(110,539)
 
 
(2,246,846)
 
 
(3,282,736)
 
Other gains (losses)
 
 
31
 
 
(7,716,791)
 
 
(8,345,907)
 
 
8,512,000
 
Income before taxes
 
 
 
 
 
196,474,395
 
 
170,328,270
 
 
190,640,106
 
Tax income (expense)
 
 
24
 
 
(48,365,976)
 
 
(30,246,383)
 
 
(50,114,516)
 
Net income for year
 
 
 
 
 
148,108,419
 
 
140,081,887
 
 
140,525,590
 
Non-controlling interests
 
 
28
 
 
(18,501,066)
 
 
(21,624,399)
 
 
(19,717,455)
 
Net income attributable to equity holders of the parent
 
 
 
 
 
129,607,353
 
 
118,457,488
 
 
120,808,135
 
Depreciation and amortization
 
 
29
 
 
92,199,504
 
 
83,528,045
 
 
81,566,802
 
ORBDA (3)
 
 
 
 
 
327,093,706
 
 
284,179,765
 
 
286,503,800
 
Change %
 
 
 
 
 
15.1
 
 
(0.8)
 
 
-
 
% of Net sales
 
 
 
 
 
19.3
 
 
18.2
 
 
19.1
 
 
See definition of (1), (2) and (3) in information as per Operating segment under this Note.
 
Disclosure Of Operating Segments Related To Profit Loss [Text Block]
The following is a reconciliation of our Net income, the main comparable IFRS measure to Adjusted Operating Result for the years ended December 31, 2017, 2016 and 2015:
 
 
 
For the years ended December 31,
 
 
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Income from continuing activities
 
 
148,108,419
 
 
140,081,887
 
 
140,525,590
 
Add (Subtract):
 
 
 
 
 
 
 
 
 
 
Other gains (losses)
 
 
7,716,791
 
 
8,345,907
 
 
(8,512,000)
 
Finance income
 
 
(5,050,952)
 
 
(5,680,068)
 
 
(7,845,743)
 
Finance costs
 
 
24,166,313
 
 
20,307,238
 
 
23,101,329
 
Share of net loss of joint ventures and associates accounted for using the equity method
 
 
8,914,097
 
 
5,560,522
 
 
5,228,135
 
Foreign currency exchange differences
 
 
2,563,019
 
 
(456,995)
 
 
(957,565)
 
Result as per adjustment units
 
 
110,539
 
 
2,246,846
 
 
3,282,736
 
Tax income (expense)
 
 
48,365,976
 
 
30,246,383
 
 
50,114,516
 
Adjusted operating result
 
 
234,894,202
 
 
200,651,720
 
 
204,936,998
 
Depreciation and amortization
 
 
92,199,504
 
 
83,528,045
 
 
81,566,802
 
ORBDA
 
 
327,093,706
 
 
284,179,765
 
 
286,503,800
Disclosure Of Operating Segments Related To MSDA [Text Block]
The following is a reconciliation of the consolidated amounts presented for MSD&A with the comparable amounts presented on the face of our consolidated statement of income:
 
 
 
For the years ended December 31.
 
 
 
2017
 
2016
 
2015
 
 
 
ThCh$
 
ThCh$
 
ThCh$
 
Consolidated statement of income
 
 
 
 
 
 
 
 
 
 
Distribution costs
 
 
(290,227,129)
 
 
(270,835,822)
 
 
(277,599,722)
 
Administrative expenses
 
 
(142,514,649)
 
 
(155,322,295)
 
 
(128,135,799)
 
Other expenses by function
 
 
(238,704,061)
 
 
(195,412,109)
 
 
(209,201,189)
 
Other expenses included in ´Other expenses by function´
 
 
2,662,359
 
 
2,027,475
 
 
2,371,934
 
Total MSD&A
 
 
(668,783,480)
 
 
(619,542,751)
 
 
(612,564,776)