XML 77 R57.htm IDEA: XBRL DOCUMENT v3.21.1
Goodwill (Tables)
12 Months Ended
Dec. 31, 2020
Intangible assets and goodwill [abstract]  
Reconciliation Of Changes In Goodwill
The goodwill movement is detailed as follows:
 
 
Goodwill
ThCh$
As of January 1, 2019
 
Historic cost
123,044,901
Book Value
123,044,901
 
 
As of December 31, 2019
 
Additions for business combinations (1)
306,691
Other increases (decreases) (2)
9,153,712
Conversion effect
(7,549,866)
Changes
1,910,537
Book Value
124,955,438
 
 
As of December 31, 2019
 
Historic cost
124,955,438
Book Value
124,955,438
 
 
As of December 31, 2020
 
Other increases (decreases) (2)
6,243,023
Impairment of the year (3)
(3,401,430)
Conversion effect
(10,606,268)
Changes
(7,764,675)
Book Value
117,190,763
 
 
As of December 31, 2020
 
Historic cost
117,190,763
Book Value
117,190,763
(1) Corresponds to effects on goodwill from business combinations whose final fair values were determined in 2019.
(2) Corresponds to the financial effect of the application IAS 29 "Financial reporting in hyperinflationary economies”.
(3) See
Note 32 - Other Gain (Losses).
Disclosure Of Carrying Amount Goodwill Related To Cash Generating Units Investments The carrying amount of goodwill assigned to the CGUs within the Company’s segments is detailed as follows:
 
Segment
Cash Generating Unit
As of December 31,
2020
As of December 31,
2019
(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.                                             
3,982
5,892
 
Cervecería Kunstmann S.A.
456,007
456,007
 
Cervecería Szot SpA. (1)
202,469
202,469
 
Sub-Total
44,607,939
44,609,849
International Business
CCU Argentina S.A. and subsidiaries
23,812,988
26,014,868
 
Marzurel S.A., Coralina S.A. and Milotur S.A.
3,425,283
4,422,841
 
Bebidas del Paraguay S.A. and Distribuidora del Paraguay S.A.
4,672,582
5,214,846
 
Bebidas Bolivianas BBO S.A. (2)
8,255,827
12,276,890
 
Sub-Total
40,166,680
47,929,445
Wines
Viña San Pedro Tarapacá S.A.
32,416,144
32,416,144
 
Sub-Total
32,416,144
32,416,144
Total
 
117,190,763
124,955,438
(1)
   
See
Note 15 – Business combinations, letter d)
.
(2)
   
See
Note 1 – General information letter D) number (4)
.
Disclosure of Detailed Information About in Intangible Assets And Goodwill
The following table shows the most relevant inputs for each CGU in where there is a relevant Goodwill and / or intangible assets with indefinite useful life assigned:
 
 
Chile
Argentina
Uruguay
Paraguay
Bolivia
 
Estimated CAPEX for the year 2021 ThCh$
148,650
34,877
1,171
1,891
1,260
Perpetual growth
3.00%
2.50%
2.20%
3.00%
4.00%
Discount rate
7.79%
15.48%
9.50%
8.80%
10.40%