XML 32 R12.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Information as per operating segments
12 Months Ended
Dec. 31, 2022
Operating segments [Abstract]  
Financial Information as per operating segments
Operating segment
Products and services
Chile
Beers, non-alcoholic beverages, spirits and SSU.
International Business
Beers, cider, non-alcoholic beverages and spirits in Argentina, Uruguay, Paraguay and Bolivia.
Wines
Wines, mainly in export markets to more 80 countries.
 
a)
Information as per operating segments for the years ended
December 31, 2022 and 2021:
 
Chile
International Business
Wines
Others
Total
 
2022
2021
2022
2021
2022
2021
2022
2021
2022
2021
 
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
Sales revenue external customers
1,627,114,439
1,538,677,522
761,302,617
657,839,497
268,794,991
245,271,440
-
-
2,657,212,047
2,441,788,459
Other income
25,681,177
21,328,227
19,374,495
15,022,421
6,840,932
5,138,052
2,326,297
1,435,121
54,222,901
42,923,821
Sales revenue between segments
20,553,741
18,146,164
1,886,239
5,082,733
20,713,970
11,210,573
(43,153,950)
(34,439,470)
-
-
Net sales
1,673,349,357
1,578,151,913
782,563,351
677,944,651
296,349,893
261,620,065
(40,827,653)
(33,004,349)
2,711,434,948
2,484,712,280
Change %
6.0
-
15.4
-
13.3
-
-
-
9.1
-
Cost of sales
(972,143,151)
(810,802,559)
(389,025,772)
(341,082,046)
(183,138,062)
(159,494,416)
29,381,676
19,819,224
(1,514,925,309)
(1,291,559,797)
% of Net sales
58.1
51.4
49.7
50.3
61.8
61.0
-
-
55.9
52.0
Gross margin
701,206,206
767,349,354
393,537,579
336,862,605
113,211,831
102,125,649
(11,445,977)
(13,185,125)
1,196,509,639
1,193,152,483
% of Net sales
41.9
48.6
50.3
49.7
38.2
39.0
-
-
44.1
48.0
MSD&A (1)
(544,219,910)
(506,891,948)
(332,194,128)
(288,303,183)
(75,131,811)
(69,052,335)
(16,377,702)
(17,929,915)
(967,923,551)
(882,177,381)
% of Net sales
32.5
32.1
42.4
42.5
25.4
26.4
-
-
35.7
35.5
Other operating income (expenses)
(233,217)
1,077,090
1,569,929
8,004,833
966,449
605,853
541,907
217,971
2,845,068
9,905,747
Adjusted operating result  (2)
156,753,079
261,534,496
62,913,380
56,564,255
39,046,469
33,679,167
(27,281,772)
(30,897,069)
231,431,156
320,880,849
Change %
(40.1)
-
11.2
-
15.9
-
-
-
(27.9)
-
% of Net sales
9.4
16.6
8.0
8.3
13.2
12.9
-
-
8.5
12.9
Net financial expense
-
-
-
-
-
-
-
-
(53,060,337)
(21,396,824)
Equity and income of associates and joint ventures
-
-
-
-
-
-
-
-
(10,978,068)
226,026
Gains (losses) on exchange differences
-
-
-
-
-
-
-
-
(20,173,381)
(10,149,345)
Results as per adjustment units
-
-
-
-
-
-
-
-
1,198,565
2,529,298
Other gains (losses)
-
-
-
-
-
-
-
-
(12,669,540)
9,590,450
Income before taxes
 
 
 
 
 
 
 
 
135,748,395
301,680,454
Income tax benefit (expense)
 
 
 
 
 
 
 
 
(263,943)
(82,629,773)
Net income for year
 
 
 
 
 
 
 
 
135,484,452
219,050,681
Non-controlling interests
 
 
 
 
 
 
 
 
17,316,101
19,887,950
Net income attributable to equity holders of the parent
 
 
 
 
 
 
 
 
118,168,351
199,162,731
Depreciation and amortization
70,252,736
73,082,403
38,909,547
34,289,517
12,328,271
12,011,674
5,006,939
4,733,145
126,497,493
124,116,739
ORBDA (3)
227,005,815
334,616,899
101,822,927
90,853,772
51,374,740
45,690,841
(22,274,833)
(26,163,924)
357,928,649
444,997,588
Change %
(32.2)
-
12.1
-
12.4
-
-
-
(19.6)
-
% of Net sales
13.6
21.2
13.0
13.4
17.3
17.5
-
-
13.2
17.9
 
 
 
 
 
 
 
 
 
 
 
(1)
MSD&A included Marketing, Selling, Distribution and Administrative expenses.
(2)
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).
(3)
ORBDA (for management purposes we have defined it as Adjusted Operating Result before Depreciation and Amortization).
b)
Information as per operating segments for the years ended
December 31, 2021 and 2020:
 
Chile
International Business
Wines
Others
Total
 
2022
2021
2022
2021
2022
2021
2022
2021
2022
2021
 
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
Sales revenue external customers
1,538,677,522
1,208,196,118
657,839,497
391,125,264
245,271,440
223,273,704
-
-
2,441,788,459
1,822,595,086
Other income
21,328,227
18,300,114
15,022,421
11,403,939
5,138,052
4,240,620
1,435,121
1,053,919
42,923,821
34,998,592
Sales revenue between segments
18,146,164
16,266,638
5,082,733
299,622
11,210,573
7,696,044
(34,439,470)
(24,262,304)
-
-
Net sales
1,578,151,913
1,242,762,870
677,944,651
402,828,825
261,620,065
235,210,368
(33,004,349)
(23,208,385)
2,484,712,280
1,857,593,678
Change %
27.0
-
68.3
-
11.2
-
-
-
33.8
-
Cost of sales
(810,802,559)
(626,099,060)
(341,082,046)
(229,669,229)
(159,494,416)
(139,512,564)
19,819,224
11,244,931
(1,291,559,797)
(984,035,922)
% of Net sales
51.4
50.4
50.3
57.0
61.0
59.3
-
-
52.0
53.0
Gross margin
767,349,354
616,663,810
336,862,605
173,159,596
102,125,649
95,697,804
(13,185,125)
(11,963,454)
1,193,152,483
873,557,756
% of Net sales
48.6
49.6
49.7
43.0
39.0
40.7
-
-
48.0
47.0
MSD&A (1)
(506,891,948)
(443,636,760)
(288,303,183)
(189,421,217)
(69,052,335)
(64,790,758)
(17,929,915)
(6,941,510)
(882,177,381)
(704,790,245)
% of Net sales
32.1
35.7
42.5
47.0
26.4
27.5
-
-
35.5
37.9
Other operating income (expenses)
1,077,090
1,634,543
8,004,833
14,910,793
605,853
622,178
217,971
655,840
9,905,747
17,823,354
Adjusted operating result  (2)
261,534,496
174,661,593
56,564,255
(1,350,828)
33,679,167
31,529,224
(30,897,069)
(18,249,124)
320,880,849
186,590,865
Change %
49.7
-
(4,287.4)
-
6.8
-
-
-
72.0
-
% of Net sales
16.6
14.1
8.3
(.3)
12.9
13.4
-
-
12.9
10.0
Net financial expense
-
-
-
-
-
-
-
-
(21,396,824)
(25,262,920)
Equity and income of associates and joint ventures
-
-
-
-
-
-
-
-
226,026
(8,437,209)
Foreign currency exchange differences
-
-
-
-
-
-
-
-
(10,149,345)
2,551,823
Results as per adjustment units
-
-
-
-
-
-
-
-
2,529,298
(429,198)
Other gains (losses)
-
-
-
-
-
-
-
-
9,590,450
(11,410,085)
Income before taxes
 
 
 
 
 
 
 
 
301,680,454
143,603,276
Income tax benefit (expense)
 
 
 
 
 
 
 
 
(82,629,773)
(35,408,420)
Net income for year
 
 
 
 
 
 
 
 
219,050,681
108,194,856
Non-controlling interests
 
 
 
 
 
 
 
 
19,887,950
12,042,584
Net income attributable to equity holders of the parent
 
 
 
 
 
 
 
 
199,162,731
96,152,272
Depreciation and amortization
73,082,403
70,106,357
34,289,517
25,551,989
12,011,674
11,575,351
4,733,145
2,580,279
124,116,739
109,813,976
ORBDA (3)
334,616,899
244,767,950
90,853,772
24,201,161
45,690,841
43,104,575
(26,163,924)
(15,668,845)
444,997,588
296,404,841
Change %
36.7
-
275.4
-
6.0
-
-
-
50.1
-
% of Net sales
21.2
19.7
13.4
6.0
17.5
18.3
-
-
17.9
16.0
 
 
 
 
 
 
 
 
 
 
 
(1)
MSD&A included Marketing, Selling, Distribution and Administrative expenses.
(2)
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).
(3)
ORBDA (for management purposes we have defined it as Adjusted Operating Result before Depreciation and Amortization).
Net sales per geographical location
For the years ended as of December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Chile (1)
1,896,472,434
1,781,697,146
1,436,790,253
Argentina (2)
700,321,546
612,603,034
338,214,943
Uruguay
28,961,604
21,643,168
19,483,698
Paraguay
65,639,419
48,286,593
39,244,642
Bolivia
20,039,945
20,482,339
23,860,142
Foreign countries
814,962,514
703,015,134
420,803,425
Total
2,711,434,948
2,484,712,280
1,857,593,678
(1)
Includes net sales correspond to Corporate Support Unit and eliminations between geographical locations. Additionally, includes net sales made in Chile of the Wines Operating segment.
(2)
Includes net sales made by the subsidiaries Finca La Celia S.A. and Los Huemules SRL., registered under the Wines Operating segment and Chile Operating segment, respectively.
 
For the years ended as of December 31,
Net Sales
2022
2021
2020
 
ThCh$
ThCh$
ThCh$
Domestic sales
2,559,606,624
2,354,364,404
1,729,519,439
Exports sales
 151,828,324
130,347,876
128,074,239
Total
2,711,434,948
2,484,712,280
1,857,593,678
Sales information by product category
For the years ended as of December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Alcoholic business
1,818,810,903
1,713,348,191
1,249,738,114
Non-alcoholic business
838,401,144
728,440,268
572,856,972
Others (1)
54,222,901
42,923,821
34,998,592
Total
2,711,434,948
2,484,712,280
1,857,593,678
(1)
Others consist mainly of sales of by-products and packaging including bottles, pallets, and glasses.
Depreciation and amortization
For the years ended as of December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Chile operating segment
70,252,736
73,082,403
70,106,357
International Business operating segment
38,909,547
34,289,517
25,551,989
Wines operating segment
12,328,271
12,011,674
11,575,351
Others (1)
5,006,939
4,733,145
2,580,279
Total
126,497,493
124,116,739
109,813,976
(1)
I
ncludes depreciation and amortization corresponding to the Corporate Support Units.
Cash flows Operating Segments
For the years ended as of December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Cash flows from (used in) Operating activities
 
45,937,153
293,355,573
280,669,513
Chile operating segment
 
16,363,598
121,754,766
151,303,443
International business operating segment
 
68,638,330
101,401,629
46,144,420
Wines operating segment
 
6,000,923
19,545,855
30,806,504
Others (1) (*)
 
(45,065,698)
50,653,323
52,415,146
 
 
  
Cash flows from (used in) Investing Activities
 
(236,456,796)
(178,992,533)
(140,545,147)
Chile operating segment
 
(144,848,367)
(40,365,451)
(127,007,063)
International business operating segment
 
(67,910,992)
(63,129,231)
(31,326,275)
Wines operating segment
 
(13,030,601)
(8,920,470)
(13,617,314)
Others (1) (*)
 
(10,666,836)
(66,577,381)
31,405,505
 
 
  
Cash flows from (used in) Financing Activities
 
537,101,943
(233,643,855)
64,749,555
Chile operating segment
 
45,534,885
(107,692,241)
(32,340,146)
International business operating segment
 
3,751,919
(9,003,717)
8,883,672
Wines operating segment
 
(30,597,389)
(40,134,129)
23,435,811
Others (1) (*)
 
518,412,528
(76,813,768)
64,770,218
 
 
  
(1)
Others include Corporate Support Units.
Capital expenditures (property, plant and equipment and software additions)
For the years ended as of December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Chile operating segment
 
146,703,164
94,336,053
74,932,872
International Business operating segment
 
42,064,662
63,288,453
31,573,930
Wines operating segment
 
13,869,824
8,977,284
13,214,298
Others (1)
 
965,840
5,252,192
3,065,629
Total
 
203,603,490
171,853,982
122,786,729
(1)
Others include the capital investments corresponding to the Corporate Support Units.
Assets as per Operating segment
As of December
31, 2022
As of December
31, 2021
ThCh$
ThCh$
Chile operating segment
1,705,948,397
1,586,202,143
International Business operating segment
742,411,775
637,642,711
Wines operating segment
443,365,402
442,524,176
Others (1)
703,353,405
180,381,607
Total
3,595,078,979
2,846,750,637
(1)
I
ncludes assets corresponding to the Corporate Support Units.
Assets per geographical location
As of December
31, 2022
As of December
31, 2021
ThCh$
ThCh$
Chile (1)
2,800,911,762
2,162,818,404
Argentina (2)
658,747,694
557,983,133
Uruguay
31,045,777
27,854,154
Paraguay
66,096,952
60,700,994
Bolivia
38,276,794
37,393,952
Total
3,595,078,979
2,846,750,637
(1)
Includes the assets corresponding to the Corporate Support Units and eliminations between geographic location and investments in associates and joint ventures. Additionally, includes part of Wines Operating segment and excludes its argentine subsidiary Finca La Celia S.A.
(2)
Includes the assets of the subsidiaries Finca La Celia S.A. and Los Huemules S.R.L. registered under the Wines Operating segment and Chile Operating segment, respectively.
Liabilities as per Operating segment
As of December 31, 2022
As of December 31, 2021
ThCh$
ThCh$
Chile operating segment
814,262,800
737,711,189
International Business operating segment
316,320,502
269,896,961
Wines operating segment
161,308,309
172,223,909
Others (1)
867,218,315
241,403,275
Total
2,159,109,926
1,421,235,334
(1)
O
thers include liabilities corresponding to the Corporate Support Units.
 
For the years ended December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Net income
135,484,452
219,050,681
108,194,856
Add (Subtract):
 
 
 
Other gains (losses)
12,669,540
(9,590,450)
11,410,085
Finance income
(22,870,538)
(14,263,669)
(3,451,143)
Finance costs
75,930,875
35,660,493
28,714,063
Share of net income (loss) of joint ventures and associates accounted for using the equity method
10,978,068
(226,026)
8,437,209
Gains (losses) on exchange differences
20,173,381
10,149,345
(2,551,823)
Result as per adjustment units
(1,198,565)
(2,529,298)
429,198
Income tax (expense) benefit
263,943
82,629,773
35,408,420
Adjusted operating result
231,431,156
320,880,849
186,590,865
Depreciation and amortization
126,497,493
124,116,739
109,813,976
ORBDA
357,928,649
444,997,588
296,404,841
 
For the years ended December 31,
2022
2021
2020
ThCh$
ThCh$
ThCh$
Consolidated statement of income
 
 
 
Distribution costs
(504,184,248)
(438,601,936)
(337,101,549)
Administrative expenses
(187,421,796)
(161,390,779)
(138,811,668)
Other expenses by function
(278,757,105)
(284,087,358)
(230,349,566)
Other expenses included in ´Other expenses by function´
2,439,598
1,902,692
1,472,538
Total MSD&A
(967,923,551)
(882,177,381)
(704,790,245)