XML 44 R24.htm IDEA: XBRL DOCUMENT
v3.23.1

Goodwill | 12 Months Ended
--- | ---
Dec. 31, 2022
Intangible assets other than goodwill [abstract] |
Disclosure of goodwill [text block] | Note 18 Goodwill The goodwill movement is detailed as follows:
| Goodwill
ThCh$
As of January 1, 2021 |
Historic cost | 117,190,763
Book Value | 117,190,763
As of December 31, 2021 |
Other increases (decreases) (1) | 11,604,421
Conversion effect | 2,377,651
Changes | 13,982,072
Book Value | 131,172,835
As of December 31, 2021 |
Historic cost | 131,172,835
Book Value | 131,172,835
As of December 31, 2022 |
Other increases (decreases) (1) | 19,526,568
Conversion effect | (13,729,969)
Changes | 5,796,599
Book Value | 136,969,434
As of December 31, 2022 |
Historic cost | 136,969,434
Book Value | 136,969,434
(1) Corresponds to the financial effect of the application IAS 29 "Financial reporting in hyperinfla tiona ry economies”. For the purpose of impairment testing, goodwill acquired in a business combination is allocated as of the acquisition date to each of the CGUs, or groups of CGUs that is expected to benefit from the business combination synergies. 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, 2022 | As of December 31, 2021
(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. | 2,277 | 3,876
| Cervecería Kunstmann S.A. | 456,007 | 456,007
| Cervecería Szot SpA. | 202,469 | 202,469
| Sub-Total | 44,606,234 | 44,607,833
International Business | CCU Argentina S.A. and subsidiaries | 39,949,114 | 34,781,464
| Marzurel S.A., Coralina S.A. and Milotur S.A. | 4,815,276 | 4,066,703
| Bebidas del Paraguay S.A. and Distribuidora del Paraguay S.A. | 5,244,087 | 5,491,823
| Bebidas Bolivianas BBO S.A. | 9,938,579 | 9,808,868
| Sub-Total | 59,947,056 | 54,148,858
Wines | Viña San Pedro Tarapacá S.A. | 32,416,144 | 32,416,144
| Sub-Total | 32,416,144 | 32,416,144
Total |  | 136,969,434 | 131,172,835
Main assumptions for impairment calculation Goodwill assigned to the CGUs is subject to impairment test on an annually basis or more frequently if there are signs of potential impairment. These signs may include a significant change in the economic environment that could affect the business scenario, new legal provisions, operational performance indicators or the disposal of an important part of a CGU. The impairment loss is recognized for the amount by which the carrying amount of the CGU exceeds its recoverable amount. The recoverable value of each CGU is determined as the highest amount between its value in use and its fair value minus the cost of selling. The management considers that the value in use approach, determined by a discounted cash flow model, is the most reliable method to determine the recoverable values of the CGU. 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 2023 ThCh$ | 127,717 | 38,129 | 1,671 | 3,324 | 1,417 |
Perpetual growth | 3.00% | 2.50% | 2.20% | 2.20% | 4.40% |
Discount rate | 7.50% | 23.00% | 11.28% | 11.35% | 12.30% |
The following describes some considerations applied when determining the corresponding values in use of the CGUs that have Goodwill and / or intangible assets with indefinite useful life assigned: Projection period: A five-year horizon is considered for all units / brands. An exceptionally longer period of time (no longer than ten years), is considered for those units / brands that require a longer maturation period. Cash Flow : To determine the value in use, the Company has used cash flow projections in line with the time horizon described above, based on budgets, strategic plans and projections reviewed by management for the same period of time. Given the maturity of our business, these budgets have been historicaly consistent with the results. Management’s cash flow projection included significant judgements and assumptions relating to perpetual growth rates and discount rates. Perpetual growth : Although the Company expects a higher volume and price growth in the medium and long term, a nominal growth of 3% has been assumed for the perpetuity in Chilean units, which is a conservative assumption considering the historical capacity and nature of the business where the company operates. In the case of Uruguay a perpetuity rate of 2.2% is used, consistent with the expected long-term growth for this country. For Bolivia a perpetuity rate of 4.4% equivalent to long-term inflation of the country plus a percentage of the potential long-term GDP are used, In the case of Argentina, a perpetuity rate of 2.5% are used respectively, which are composed by the average inflation rate of the United States of America mentioned above, plus a percentage of the potential long-term GDP in each country. Discount rate : Corresponds to the nominal WACC (Weighted Average Cost of Capital) rate of each country. According to the calculated sensitivities, the Administration determines that there is no reasonably possible change in the assumptions mentio ne d above that could cause that the book value exceeds the estimated recoverable value as of December 31, 2022.

X
- Definition The disclosure of goodwill. [Refer: Goodwill] + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name IAS -Number 1 -IssueDate 2022-03-24 -Paragraph 10 -Subparagraph e -URI https://taxonomy.ifrs.org/xifrs-link?type=IAS&num=1&code=ifrs-tx-2022-en-r&anchor=para_10_e&doctype=Standard -URIDate 2022-03-24 + Details
Name: | ifrs-full_DisclosureOfGoodwillExplanatory
Namespace Prefix: | ifrs-full_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | ifrs-full_IntangibleAssetsOtherThanGoodwillAbstract
Namespace Prefix: | ifrs-full_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration