XML 131 R101.htm IDEA: XBRL DOCUMENT v3.20.1
Financial Information as per operating segments (Details 11) - CLP ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Statement [Line Items]      
Other income $ 22,584,710 $ 228,455,054 $ 6,717,902
Net sales 1,822,540,697 1,783,282,337 1,698,360,794
Cost of sales (908,318,190) (860,011,392) (798,738,655)
Gross margin 914,222,507 923,270,945 899,622,139
MSD&A (704,571,238) (681,575,822) (668,783,480)
Equity and income of associates and joint ventures (16,431,759) (10,815,520) (8,914,097)
Foreign currency exchange differences (9,054,155) 3,299,657 (2,563,019)
Results as per adjustment units (8,255,001)    
Other gains (losses) 3,156,799 4,029,627 (7,716,791)
Income before taxes 185,621,574 458,211,348 196,474,395
Tax income (expense) (39,975,914) (136,126,817) (48,365,976)
Net income for year 145,645,660 322,084,531 148,108,419
Non-controlling interests 15,503,968 15,193,739 18,501,066
Depreciation and amortization 105,020,934 93,289,194 92,199,504
ORBDA 335,829,186    
Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers 1,789,547,058 1,756,252,630 [1] 1,678,397,181
Other income 32,993,639 27,029,707 [1] 19,963,613
Net sales $ 1,822,540,697 $ 1,783,282,337 [1] $ 1,698,360,794
Change % 2.20% 5.00% [1] 0.00%
Cost of sales $ (908,318,190) $ (860,011,392) [1] $ (798,738,655)
% of Net sales 49.80% 48.20% [1] 47.00%
Gross margin $ 914,222,507 $ 923,270,945 [1] $ 899,622,139
% of Net sales 50.20% 51.80% [1] 53.00%
MSD&A $ (704,571,238) [2] $ (681,575,822) [1] $ (668,783,480) [2]
% of Net sales 38.70% 38.20% [1] 39.40%
Other operating income (expenses) $ 21,156,983 $ 227,026,626 [1] $ 4,055,543
Adjusted operating result $ 230,808,252 $ 468,721,749 [1] $ 234,894,202
Change % (50.80%) 99.50% [1] 0.00%
% of Net sales 12.70% 26.30% [1] 13.80%
Net financial expense $ (14,602,562) $ (7,766,206) [1] $ (19,115,361)
Equity and income of associates and joint ventures (16,431,759) (10,815,520) [1] (8,914,097)
Foreign currency exchange differences (9,054,155) 3,299,657 [1] (2,563,019)
Results as per adjustment units   742,041 [1] (110,539)
Other gains (losses) 3,156,799 4,029,627 [1] (7,716,791)
Income before taxes 185,621,574 458,211,348 [1] 196,474,395
Tax income (expense) (39,975,914) (136,126,817) [1] (48,365,976)
Net income for year 145,645,660 322,084,531 [1] 148,108,419
Non-controlling interests 15,503,968 15,193,739 [1] 18,501,066
Net income attributable to equity holders of the parent 130,141,692 306,890,792 [1] 129,607,353
Depreciation and amortization 105,020,934 93,289,194 [1] 92,199,504
ORBDA $ 335,829,186 [3] $ 562,010,943 [1] $ 327,093,706 [3]
Change % (40.20%) 71.80% [1] 0.00%
% of Net sales 18.40% 31.50% [1] 19.30%
[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] MSD&A included Marketing, Selling, Distribution and Administrative expenses.
[3] ORBDA (for management purpose we have defined as Adjusted Operating Result before Depreciation and Amortization).