XML 113 R95.htm IDEA: XBRL DOCUMENT v3.19.1
Financial Information as per operating segments (Details 1) - CLP ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Sales revenue external customers $ 1,756,252,630 [1] $ 1,678,397,181 $ 1,535,321,041
Other income   19,963,613 19,963,613
Sales revenue between segments   0 0
Net sales $ 1,783,282,337 [1] $ 1,698,360,794 $ 1,558,897,708
Change % 5.00% [1] 5.00% 0.00%
Cost of sales $ (860,011,392) [1] $ (798,738,655) $ (741,819,916)
% of Net sales 48.20% [1] 47.00% 47.00%
Gross margin $ 923,270,945 [1] $ 899,622,139 $ 817,077,792
% of Net sales 51.80% [1] 51.80% 52.40%
MSD&A $ (681,575,822) [1] $ (668,783,480) $ (619,542,751)
% of Net sales 38.20% [1] 38.20% 39.40%
Other operating income (expenses) $ 227,026,626 [1] $ 4,055,543 $ 4,055,543
Adjusted operating result $ 472,751,376 $ 227,177,411 $ 192,305,813
Change % 99.50% [1] 17.10% 0.00%
% of Net sales 26.30% [1] 13.80% 12.90%
Net financial expense $ (7,766,206) [1] $ (7,766,206) $ (14,627,170)
Equity and income of associates and joint ventures (10,815,520) (8,914,097) (5,560,522)
Foreign currency exchange differences 3,299,657 (2,563,019) 456,995
Results as per adjustment units 742,041 [1] (110,539) (110,539)
Other gains (losses) 4,029,627 (7,716,791) (8,345,907)
Income before taxes 458,211,348 [1] 196,474,395 170,328,270
Tax income (expense) 136,126,817 48,365,976 30,246,383
Net income for year 322,084,531 148,108,419 140,081,887
Non-controlling interests 15,193,739 18,501,066 21,624,399
Net income attributable to equity holders of the parent 306,890,792 [1] 129,607,353 118,457,488
Depreciation and amortization 93,289,194 92,199,504 83,528,045
ORBDA $ 562,010,943 [1] $ 562,010,943 $ 327,093,706
Change % 71.80% [1] 15.10% 0.00%
% of Net sales 31.50% [1] 19.30% 18.20%
Chile [Member]      
Sales revenue external customers   $ 1,020,763,055 $ 1,020,763,055
Other income   14,667,777 14,667,777
Sales revenue between segments   11,688,658 11,688,658
Net sales   $ 1,047,119,490 $ 997,375,689
Change %   5.00% 0.00%
Cost of sales   $ (483,604,499) $ (483,604,499)
% of Net sales   45.20% 46.20%
Gross margin   $ 608,318,447 $ 563,514,991
% of Net sales   53.80% 52.80%
MSD&A   $ (407,242,869) $ (383,169,121)
% of Net sales   36.60% 36.60%
Other operating income (expenses)   $ 2,438,416 $ 2,438,416
Adjusted operating result   $ 182,784,286 $ 154,551,027
Change %   10.90% 0.00%
% of Net sales   17.50% 15.50%
Net financial expense   $ 0 $ 0
Equity and income of associates and joint ventures   0 0
Foreign currency exchange differences   0 0
Results as per adjustment units   0 0
Other gains (losses)   0 0
Depreciation and amortization   63,148,804 61,736,849
ORBDA   $ 247,592,104 $ 216,287,876
Change %   14.50% 0.00%
% of Net sales   23.60% 21.70%
International Business [Member]      
Sales revenue external customers   $ 457,178,413 $ 366,778,056
Other income   2,740,533 2,740,533
Sales revenue between segments   398,100 398,100
Net sales   $ 460,317,046 $ 460,317,046
Change %   24.40% 0.00%
Cost of sales   $ (190,387,412) $ (157,485,547)
% of Net sales   41.40% 41.40%
Gross margin   $ 253,857,241 $ 269,929,634
% of Net sales   52.50% 57.40%
MSD&A   $ (225,341,789) $ (225,341,789)
% of Net sales   43.50% 49.00%
Other operating income (expenses)   $ 223,078,626 $ 678,153
Adjusted operating result   $ 266,344,506 $ 20,814,775
Change %   117.50% 0.00%
% of Net sales   55.00% 5.60%
Net financial expense   $ 0 $ 0
Equity and income of associates and joint ventures   0 0
Foreign currency exchange differences   0 0
Results as per adjustment units   0 0
Other gains (losses)   0 0
Depreciation and amortization   15,568,301 11,928,705
ORBDA   $ 286,143,214 $ 32,743,480
Change %   370.40% 0.00%
% of Net sales   13.20% 13.20%
Wines [Member]      
Sales revenue external customers   $ 200,455,713 $ 200,455,713
Other income   3,105,064 3,105,064
Sales revenue between segments   1,022,378 228,767
Net sales   $ 204,453,782 $ 201,402,052
Change %   1.00% 0.00%
Cost of sales   $ (126,244,373) $ (112,938,261)
% of Net sales   61.70% 56.10%
Gross margin   $ 78,209,409 $ 88,463,791
% of Net sales   35.50% 38.30%
MSD&A   $ (52,408,689) $ (53,941,735)
% of Net sales   25.40% 25.80%
Other operating income (expenses)   $ 1,828,938 $ 732,689
Adjusted operating result   $ 22,667,402 $ 24,519,439
Change %   (34.10%) 0.00%
% of Net sales   11.00% 12.00%
Net financial expense   $ 0 $ 0
Equity and income of associates and joint ventures   0 0
Foreign currency exchange differences   0 0
Results as per adjustment units   0 0
Other gains (losses)   0 0
Depreciation and amortization   7,505,440 7,078,872
ORBDA   $ 30,602,408 $ 32,024,879
Change %   (27.70%) 0.00%
% of Net sales   14.80% 15.70%
Other Segments [Member]      
Sales revenue external customers   $ 0 $ 0
Other income   (2,320,219) (549,761)
Sales revenue between segments   (12,979,763) (12,979,763)
Net sales   $ (13,529,524) $ (9,988,676)
Change %   0.00% 0.00%
Cost of sales   $ 1,497,629 $ (244,422)
% of Net sales   0.00% 0.00%
Gross margin   $ (12,151,896) $ (12,031,895)
% of Net sales   0.00% 0.00%
MSD&A   $ (6,330,835) $ (6,330,835)
% of Net sales   0.00% 0.00%
Other operating income (expenses)   $ 532,889 $ 687,209
Adjusted operating result   $ (17,675,521) $ (11,903,470)
Change %   0.00% 0.00%
% of Net sales   0.00% 0.00%
Net financial expense   $ 0 $ 0
Equity and income of associates and joint ventures   0 0
Foreign currency exchange differences   0 0
Results as per adjustment units   0 0
Other gains (losses)   0 0
Depreciation and amortization $ 2,406,676 [2] 4,317,945 [2] 2,783,619
ORBDA   $ (13,357,576) $ (13,357,576)
Change %   0.00% 0.00%
% of Net sales   0.00% 0.00%
[1] The net impact, related to early termination of Budweiser license (See Note 1 – General information, letter C), on CCU’s consolidated earnings was a one-time gain of ThCh$ 208,842,443 in ORBDA and ThCh$ 157,358,973 in Net income attributable to equity holder of the parent.
[2] Includes depreciation and amortization corresponding to the Corporate Support Units.