XML 110 R90.htm IDEA: XBRL DOCUMENT v3.21.1
Financial Information as per operating segments (Details 1) - CLP ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Statement [Line Items]      
Net sales $ 1,857,593,678 $ 1,822,540,697 $ 1,783,282,337
Cost of sales (984,035,922) (908,318,190) (860,011,392)
Gross margin 873,557,756 914,222,507 923,270,945
MSD&A (704,790,245) (704,571,238) (681,575,822)
Adjusted operating result 175,180,780 233,965,051 472,751,376
Equity and income of associates and joint ventures (8,437,209) (16,431,759) (10,815,520)
Gains (losses) on exchange differences 2,551,823 (9,054,155) 3,299,657
Other gains (losses) (11,410,085) 3,156,799 4,029,627
Income before taxes 143,603,276 185,621,574 458,211,348
Tax income (expense) (35,408,420) (39,975,914) (136,126,817)
Net income for year 108,194,856 145,645,660 322,084,531
Non-controlling interests 12,042,584 15,503,968 15,193,739
Depreciation and amortization 109,813,976 105,020,934 93,289,194
Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers 1,822,595,086 1,789,547,058 1,756,252,630 [1]
Other income 34,998,592 32,993,639 27,029,707
Sales revenue between segments 0 0 0
Net sales $ 1,857,593,678 $ 1,822,540,697 $ 1,783,282,337 [1]
Change % 1.90% 2.20% 0.00% [1]
Cost of sales $ (984,035,922) $ (908,318,190) $ (860,011,392) [1]
% of Net sales 53.00% 49.80% 48.20% [1]
Gross margin $ 873,557,756 $ 914,222,507 $ 923,270,945 [1]
% of Net sales 47.00% 50.20% 51.80% [1]
MSD&A $ (704,790,245) [2] $ (704,571,238) [2] $ (681,575,822) [1]
% of Net sales 37.90% 38.70% 38.20% [1]
Other operating income (expenses) $ 17,823,354 $ 21,156,983 $ 227,026,626 [1]
Adjusted operating result $ 186,590,865 [3] $ 230,808,252 [3] $ 468,721,749 [1]
Change % (19.20%) (50.80%) 0.00% [1]
% of Net sales 10.00% 12.70% 26.30% [1]
Net financial expense $ (25,262,920) $ (14,602,562) $ (7,766,206) [1]
Equity and income of associates and joint ventures (8,437,209) (16,431,759) (10,815,520) [1]
Gains (losses) on exchange differences 2,551,823 (9,054,155) 3,299,657 [1]
Results as per adjustment units (429,198) (8,255,001) 742,041 [1]
Other gains (losses) (11,410,085) 3,156,799 4,029,627 [1]
Income before taxes 143,603,276 185,621,574 458,211,348 [1]
Tax income (expense) (35,408,420) (39,975,914) (136,126,817) [1]
Net income for year 108,194,856 145,645,660 322,084,531 [1]
Non-controlling interests 12,042,584 15,503,968 15,193,739 [1]
Net income attributable to equity holders of the parent 96,152,272 130,141,692 306,890,792 [1]
Depreciation and amortization 109,813,976 105,020,934 93,289,194 [1]
ORBDA $ 296,404,841 [4] $ 335,829,186 [4] $ 562,010,943 [1]
Change % (11.70%) (40.20%) 0.00% [1]
% of Net sales 16.00% 18.40% 31.50% [1]
Chile [Member] | Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers $ 1,208,196,118 $ 1,134,048,629 $ 1,080,974,052
Other income 18,300,114 16,438,937 15,754,493
Sales revenue between segments 16,266,638 13,816,469 12,845,646
Net sales $ 1,242,762,870 $ 1,164,304,035 1,109,574,191
Change % 6.70% 4.90%  
Cost of sales $ (626,099,060) $ (540,048,331) $ (501,255,744)
% of Net sales 50.40% 46.40% 45.20%
Gross margin $ 616,663,810 $ 624,255,704 $ 608,318,447
% of Net sales 49.60% 53.60% 54.80%
MSD&A [2] $ (443,636,760) $ (429,093,171) $ (407,242,869)
% of Net sales 35.70% 36.90% 36.70%
Other operating income (expenses) $ 1,634,543 $ 5,266,475 $ 1,586,173
Adjusted operating result [3] $ 174,661,593 $ 200,429,008 $ 202,661,751
Change % (12.90%) (1.10%)  
% of Net sales 14.10% 17.20% 18.30%
Net financial expense $ 0 $ 0 $ 0
Equity and income of associates and joint ventures 0 0 0
Gains (losses) on exchange differences 0 0 0
Results as per adjustment units 0 0 0
Other gains (losses) 0 0 0
Depreciation and amortization 70,106,357 66,301,914 63,148,804
ORBDA [4] $ 244,767,950 $ 266,730,922 $ 265,810,555
Change % (8.20%) 0.30% 0.00%
% of Net sales 19.70% 22.90% 24.00%
International Business [Member] | Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers $ 391,125,264 $ 452,267,652 $ 473,972,819
Other income 11,403,939 11,724,538 9,404,839
Sales revenue between segments 299,622 495,259 548,184
Net sales $ 402,828,825 $ 464,487,449 $ 483,925,842
Change % (13.30%) (4.00%) 0.00%
Cost of sales $ (229,669,229) $ (248,880,925) $ (230,068,601)
% of Net sales 57.00% 53.60% 47.50%
Gross margin $ 173,159,596 $ 215,606,524 $ 253,857,241
% of Net sales 43.00% 46.40% 52.50%
MSD&A [2] $ (189,421,217) $ (210,155,693) $ (210,591,361) [5]
% of Net sales 47.00% 45.20% 43.50%
Other operating income (expenses) $ 14,910,793 $ 14,201,709 $ 223,078,626
Adjusted operating result [3] $ (1,350,828) $ 19,652,540 $ 266,344,506 [5]
Change % (106.90%) (92.60%)  
% of Net sales (0.30%) 4.20% 55.00%
Net financial expense $ 0 $ 0 $ 0
Equity and income of associates and joint ventures 0 0 0
Gains (losses) on exchange differences 0 0 0
Results as per adjustment units 0 0 0
Other gains (losses) 0 0 0
Depreciation and amortization 25,551,989 27,077,745 19,798,708
ORBDA [4] $ 24,201,161 $ 46,730,285 $ 286,143,214 [5]
Change % (48.20%) (83.70%) 0.00%
% of Net sales 6.00% 10.10% 59.10%
Wines [Member] | Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers $ 223,273,704 $ 203,230,777 $ 201,305,759
Other income 4,240,620 3,806,545 4,190,594
Sales revenue between segments 7,696,044 5,284,436 1,022,378
Net sales $ 235,210,368 $ 212,321,758 206,518,731
Change % 10.80% 2.80%  
Cost of sales $ (139,512,564) $ (128,763,785) $ (133,271,578)
% of Net sales 59.30% 60.60% 64.50%
Gross margin $ 95,697,804 $ 83,557,973 $ 73,247,153
% of Net sales 40.70% 39.40% 35.50%
MSD&A [2] $ (64,790,758) $ (55,595,811) $ (52,408,689)
% of Net sales 27.50% 26.20% 25.40%
Other operating income (expenses) $ 622,178 $ 515,019 $ 1,828,938
Adjusted operating result [3] $ 31,529,224 $ 28,477,181 $ 22,667,402
Change % 10.70% 25.60%  
% of Net sales 13.40% 13.40% 11.00%
Net financial expense $ 0 $ 0 $ 0
Equity and income of associates and joint ventures 0 0 0
Gains (losses) on exchange differences 0 0 0
Results as per adjustment units 0 0 0
Other gains (losses) 0 0 0
Depreciation and amortization 11,575,351 9,826,148 7,935,006
ORBDA [4] $ 43,104,575 $ 38,303,329 $ 30,602,408
Change % 12.50% 25.20% 0.00%
% of Net sales 18.30% 18.00% 14.80%
Other Segments [Member]      
Statement [Line Items]      
Depreciation and amortization [6] $ 2,580,279 $ 1,815,127 $ 2,406,676
Other Segments [Member] | Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers 0 0 0
Other income 1,053,919 1,023,619 (2,320,219)
Sales revenue between segments (24,262,304) (19,596,164) (14,416,208)
Net sales (23,208,385) (18,572,545) $ (16,736,427)
Change %     0.00%
Cost of sales $ 11,244,931 $ 9,374,851 $ 4,584,531
% of Net sales 0.00% 0.00% 0.00%
Gross margin $ (11,963,454) $ (9,197,694) $ (12,151,896)
% of Net sales 0.00% 0.00% 0.00%
MSD&A [2] $ (6,941,510) $ (9,726,563) $ (11,332,903) [5]
% of Net sales 0.00% 0.00% 0.00%
Other operating income (expenses) $ 655,840 $ 1,173,780 $ 532,889
Adjusted operating result [3] $ (18,249,124) $ (17,750,477) $ (22,951,910) [5]
% of Net sales 0.00% 0.00% 0.00%
Net financial expense $ 0 $ 0 $ 0
Equity and income of associates and joint ventures 0 0 0
Gains (losses) on exchange differences 0 0 0
Results as per adjustment units 0 0 0
Other gains (losses) 0 0 0
Depreciation and amortization 2,580,279 1,815,127 2,406,676
ORBDA [4] $ (15,668,845) $ (15,935,350) $ (20,545,234) [5]
Change % 0.00%   0.00%
% of Net sales 0.00% 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] MSD&A included Marketing, Selling, Distribution and Administrative expenses.
[3] Adjusted operating result (for management purposes we have defined it as Net income before net financial expense, gain (losses) of joint venture and associates accounted for using the equity method, gains (losses) on exchange differences, result as per adjustment units and income taxes).
[4] ORBDA (for management purposes we have defined it as Adjusted Operating Result before Depreciation and Amortization).
[5] The net impact, related to early termination of Budweiser license, on International Business Operating segment earnings was a one-time gain of ThCh$ 211,228,960 in ORBDA and a loss in Other for an amount of ThCh$ 2,386,517.
[6] Includes depreciation and amortization corresponding to the Corporate Support Units.