XML 33 R13.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Instruments
12 Months Ended
Dec. 31, 2022
Financial instruments [Abstract]  
Disclosure of financial instruments [text block]
 
 
 
As of December 31, 2022
As of December 31, 2021
Current
Non-current
Current
Non-current
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
421,051
-
9,838,420
-
Marketable securities and investments in other companies
11,956,585
-
14,013,076
-
Derivatives designates as hedges
33,280,356
37,054,245
-
31,252,095
Total other financial assets
45,657,992
37,054,245
23,851,496
31,252,095
Accounts receivable - trade and other receivable (net)
445,263,536
3,941,760
372,995,729
3,801,244
Accounts receivable from related parties
6,204,099
42,506
5,307,264
104,197
Total accounts receivables
451,467,635
3,984,266
378,302,993
3,905,441
Sub-Total financial assets
497,125,627
41,038,511
402,154,489
35,157,536
Cash and cash equivalents
597,081,675
-
265,568,125
-
Total financial assets
1,094,207,302
41,038,511
667,722,614
35,157,536
Bank borrowings
134,737,116
84,839,970
76,169,204
114,492,596
Bonds payable
30,871,086
1,081,682,928
8,087,630
339,740,414
Deposits for return of bottles and containers
11,912,090
-
11,980,948
-
Total financial liabilities measured at amortized cost
177,520,292
1,166,522,898
96,237,782
454,233,010
Derivatives not designated as hedges
3,753,264
-
411,954
-
Derivatives designated as hedges
4,605,695
9,183,801
4,776,623
4,036,833
Total financial derivative liabilities
8,358,959
9,183,801
5,188,577
4,036,833
Total other financial liabilities (*)
185,879,251
1,175,706,699
101,426,359
458,269,843
Lease Liabilities
9,120,616
31,306,552
6,152,361
29,009,023
Total lease liabilities (**)
9,120,616
31,306,552
6,152,361
29,009,023
Account payable- trade and other payable
491,315,277
20,945
515,522,729
29,457
Accounts payable to related parties
34,282,408
-
26,208,319
-
Total commercial obligations and other accounts payable
525,597,685
20,945
541,731,048
29,457
Total financial liabilities
720,597,552
1,207,034,196
649,309,768
487,308,323
 
 
 
 
 
a)
Financial assets and liabilities are detailed as follows:
 
As of December 31, 2022
As of December 31, 2021
 
Book Value
Fair Value
Book Value
Fair Value
 
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
421,051
421,051
9,838,420
9,838,420
Marketable securities and investments in other companies
11,956,585
11,956,585
14,013,076
14,013,076
Derivatives designated as hedges
70,334,601
70,334,601
31,252,095
31,252,095
Total other financial assets
82,712,237
82,712,237
55,103,591
55,103,591
Accounts receivable - trade and other receivable (net)
449,205,296
449,205,296
376,796,973
376,796,973
Accounts receivable from related parties
6,246,605
6,246,605
5,411,461
5,411,461
Total accounts receivables
455,451,901
455,451,901
382,208,434
382,208,434
Sub-Total financial assets
538,164,138
538,164,138
437,312,025
437,312,025
Cash and cash equivalents
597,081,675
597,081,675
265,568,125
265,568,125
Total financial assets
1,135,245,813
1,135,245,813
702,880,150
702,880,150
Bank borrowings
219,577,086
222,603,740
190,661,800
193,844,871
Bonds payable
1,112,554,014
1,012,325,805
347,828,044
328,366,713
Deposits for return of bottles and containers
11,912,090
11,912,090
11,980,948
11,980,948
Total financial liabilities measured at amortized cost
1,344,043,190
1,246,841,635
550,470,792
534,192,532
Derivatives not designated as hedges
3,753,264
3,753,264
411,954
411,954
Derivatives designated as hedges
13,789,496
13,789,496
8,813,456
8,813,456
Total financial derivative liabilities
17,542,760
17,542,760
9,225,410
9,225,410
Total other financial liabilities (*)
1,361,585,950
1,264,384,395
559,696,202
543,417,942
Lease Liabilities
40,427,168
40,427,168
35,161,384
35,161,384
Total lease liabilities (**)
40,427,168
40,427,168
35,161,384
35,161,384
Account payable- trade and other payable
491,336,222
491,336,222
515,552,186
515,552,186
Accounts payable to related parties
34,282,408
34,282,408
26,208,319
26,208,319
Total commercial obligations and other accounts payable
525,618,630
525,618,630
541,760,505
541,760,505
Total financial liabilities
1,927,631,748
1,830,430,193
1,136,618,091
1,120,339,831
 
 
 
 
 
 
b)
Financial instruments by category:
As of December 31, 2022
Fair value with
changes in
income
Financial assets
measured at
amortized cost
Hedge
derivatives
Total
ThCh$
ThCh$
ThCh$
ThCh$
Financial assets
 
 
 
 
Derivative financial instruments
421,051
-
-
421,051
Marketable securities and investments in other companies
11,956,585
-
-
11,956,585
Derivatives designated as hedges
-
-
70,334,601
70,334,601
Total other financial assets
12,377,636
-
70,334,601
82,712,237
Cash and cash equivalents
-
597,081,675
-
597,081,675
Trade and other receivable (net)
-
449,205,296
-
449,205,296
Accounts receivable from related parties
-
6,246,605
-
6,246,605
Total financial assets
12,377,636
1,052,533,576
70,334,601
1,135,245,813
 
As of December 31, 2022
Fair value with
changes in
income
Hedge
derivatives
Financial
liabilities
measured at
amortized cost
Total
ThCh$
ThCh$
ThCh$
ThCh$
Financial liabilities
 
 
 
 
Bank borrowings
-
-
219,577,086
219,577,086
Bonds payable
-
-
1,112,554,014
1,112,554,014
Deposits for return of bottles and containers
-
-
11,912,090
11,912,090
Derivatives not designated as hedges
3,753,264
-
-
3,753,264
Derivatives designated as hedges
-
13,789,496
-
13,789,496
Total Other financial liabilities
3,753,264
13,789,496
1,344,043,190
1,361,585,950
Leases liabilities
-
-
40,427,168
40,427,168
Account payable- trade and other payable
-
-
491,336,222
491,336,222
Accounts payable to related parties
-
-
34,282,408
34,282,408
Total financial liabilities
3,753,264
13,789,496
1,910,088,988
1,927,631,748
 
As of December 31, 2021
Fair value with
changes in
income
Financial assets
measured at
amortized cost
Hedge
derivatives
Total
ThCh$
ThCh$
ThCh$
ThCh$
Financial assets
 
 
 
 
Derivative financial instruments
9,838,420
-
-
9,838,420
Marketable securities and investments in other companies
14,013,076
-
-
14,013,076
Derivatives designated as hedges
-
-
31,252,095
31,252,095
Total other financial assets
23,851,496
-
31,252,095
55,103,591
Cash and cash equivalents
-
265,568,125
-
265,568,125
Trade and other receivable (net)
-
376,796,973
-
376,796,973
Accounts receivable from related parties
-
5,411,461
-
5,411,461
Total financial assets
23,851,496
647,776,559
31,252,095
702,880,150
  
 
 
As of December 31, 2021
Fair value with
changes in
income
Hedge
derivatives
Financial
liabilities
measured at
amortized cost
Total
ThCh$
ThCh$
ThCh$
ThCh$
Financial liabilities
 
 
 
 
Bank borrowings
-
-
190,661,800
190,661,800
Bonds payable
-
-
347,828,044
347,828,044
Deposits for return of bottles and containers
-
-
11,980,948
11,980,948
Derivatives not designated as hedges
411,954
-
-
411,954
Derivatives designated as hedges
-
8,813,456
-
8,813,456
Total Other financial liabilities
411,954
8,813,456
550,470,792
559,696,202
Leases liabilities
-
-
35,161,384
35,161,384
Account payable- trade and other payable
-
-
515,552,186
515,552,186
Accounts payable to related parties
-
-
26,208,319
26,208,319
Total financial liabilities
411,954
8,813,456
1,127,392,681
1,136,618,091
 
 
 
Derivative Instruments
 
The detail of maturities, number of derivative agreements, contracted nominal amounts, fair values and the classification of such derivative instruments by type of agreement at the closing of each year, are detailed as follows:
 
 
As of December 31, 2022
As of December 31, 2021
Number of
agreements
Nominal
amounts
thousand
Assets
Liabilities
Number of
agreements
Nominal
amounts
thousand
Assets
Liabilities
ThCh$
ThCh$
ThCh$
ThCh$
Cross currency swaps
UF/CLP
5
11,455
69,024,803
13,389,059
3
8,000
31,252,095
4,330,917
Less than a year
 
 
33,280,356
4,205,258
 
 
-
4,330,917
Between 1 and 5 years
 
 
18,986,487
9,183,801
 
 
31,252,095
-
More than 5 years
 
 
16,757,960
-
 
 
-
-
Cross currency interest rate swaps
UF/EURO
1
296
1,243,303
45,392
1
296
-
1,153,698
Less than a year
 
 
-
45,392
 
 
-
65,288
Between 1 and 5 years
 
 
1,243,303
-
 
 
-
1,088,410
Cross currency interest rate swaps
UF/USD
1
479
66,495
355,045
1
479
-
3,328,841
Less than a year
 
 
-
355,045
 
 
-
380,418
Between 1 and 5 years
 
 
66,495
-
 
 
-
2,948,423
Subtotal hedging derivatives
7
 
70,334,601
13,789,496
5
 
31,252,095
8,813,456
Forwards
USD
27
154,156
293,023
3,699,120
19
132,333
8,231,588
268,328
Less than a year
 
 
293,023
3,699,120
 
 
8,231,588
268,328
Forwards
Euro
6
12,860
13,999
52,421
3
36,187
1,413,219
53,421
Less than a year
 
 
13,999
52,421
 
 
1,413,219
53,421
Forwards
CAD
2
1,870
90,550
-
1
1,780
-
67,330
Less than a year
 
 
90,550
-
 
 
-
67,330
Forwards
GBP
3
774
23,479
1,723
2
740
-
19,685
Less than a year
 
 
23,479
1,723
 
 
-
19,685
Forwards
CHF
-
-
-
-
2
3,181
193,613
3,190
Less than a year
 
 
-
-
 
 
193,613
3,190
Subtotal derivatives with effects on income
38
 
421,051
3,753,264
27
 
9,838,420
411,954
Total instruments
45
 
70,755,652
17,542,760
32
 
41,090,515
9,225,410
 
These derivative agreements have been entered into as a hedge of exchange rate risk exposure
.
In the case of forwards, the Company does not comply with the formal requirements for hedging designation; consequently, their effects are recorded in Income, in Other gains (losses).
  
 
In the case of Cross Currency Interest Rate Swaps and the Cross Interest Rate Swaps, these qualify as cash flow hedges of the cash flows related to loans from Banco de Chile and Scotiabank Chile. See additional disclosures in
 
Note 21 – Other financial liabilities
.
 
As of December 31, 2022
Entity
Nature of risks covered
Assets
Liabilities
Fair value of
net asset
(liabilities)
Maturity
Currency
Amount
Currency
Amount
Amount
ThCh$
ThCh$
ThCh$
Banco Santander - Chile
Flow interest rate on bonds
UF
82,322,384
CLP
80,933,348
1,389,036
03-15-2032
Banco Santander - Chile
Flow interest rate on bonds
UF
105,013,688
CLP
85,070,350
19,943,338
08-10-2023
Banco Santander - Chile
Flow interest rate on bonds
UF
100,564,068
CLP
81,917,436
18,646,632
06-01-2023
Scotiabank Chile
Flow interest rate on bonds
UF
69,182,555
CLP
55,845,532
13,337,023
06-01-2023
Scotiabank Chile
Flow interest rate on bonds
UF
51,120,767
CLP
48,801,052
2,319,715
03-15-2030
Scotiabank Chile
Flow interest rate and exchange rate on bonds
UF
16,322,595
USD
16,611,145
(288,550)
06-01-2025
Scotiabank Chile
Flow interest rate and exchange rate on bonds
UF
10,102,729
EUR
8,904,818
1,197,911
06-02-2025
 
 
 
 
 
 
 
 
 
As of December 31, 2021
Entity
Nature of risks covered
Assets
Liabilities
Fair value of
net asset
(liabilities)
Maturity
Currency
Amount
Currency
Amount
Amount
ThCh$
ThCh$
ThCh$
Banco Santander - Chile
Flow interest rate on bonds
UF
97,057,334
CLP
86,696,081
10,361,253
08-10-2023
Banco Santander - Chile
Flow interest rate on bonds
UF
93,491,832
CLP
83,779,363
9,712,469
06-01-2023
Scotiabank Chile
Flow interest rate on bonds
UF
62,695,477
CLP
55,848,021
6,847,456
06-01-2023
Scotiabank Chile
Flow interest rate and exchange rate on bonds
UF
14,695,305
USD
18,024,146
(3,328,841)
06-01-2025
Scotiabank Chile
Flow interest rate and exchange rate on bonds
UF
9,095,477
EUR
10,249,175
(1,153,698)
06-02-2025
 
 
 
 
 
 
 
 
 
The Consolidated Statement of Other Comprehensive Income includes un
der
the caption cash flow hedge, for the year ended December 31, 2022 a credit before income taxes of ThCh$ 12,415,374 (ThCh$ 2,168,254 as of December 31, 2021 and
 
ThCh$ 4,068,855 as of December 31, 2020), related to the fair value of Cross Currency Interest Swap and Cross Interest Rate Swap derivatives instruments.
  
 
 
 
Fair value hierarchies
 
The financial instruments recorded at fair value in the Statement of Financial Position are classified as follows, depending on the method used to obtain their fair values:
 
Level 1
Fair values obtained through direct reference to quoted market prices, without any adjustment.
 
 
Level 2
Fair values obtained through the use of valuation models accepted in the market and based on prices other than those of Level 1, which may be directly or indirectly observed as of the measurement date (adjusted prices).
 
 
Level 3
Fair values obtained through internally developed models or methodologies that use information which may not be observed or which is illiquid.
The fair value of financial instruments recorded at fair value in the Consolidated Financial Statements, is detailed as follows:
 
As of December 31, 2022
Recorded fair
value
Fair value hierarchy
level 1
level 2
level 3
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
421,051
-
421,051
-
Marketable securities and investments in other companies
11,956,585
11,956,585
-
-
Derivatives designated as hedges
70,334,601
-
70,334,601
-
Total other financial assets
82,712,237
11,956,585
70,755,652
-
Derivative financial instruments
3,753,264
-
3,753,264
-
Derivatives designated as hedges
13,789,496
-
13,789,496
-
Total financial derivative liabilities
17,542,760
-
17,542,760
-
 
 
 
 
 
 
As of December 31, 2021
Recorded fair
value
Fair value hierarchy
level 1
level 2
level 3
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
9,838,420
-
9,838,420
-
Marketable securities and investments in other companies
14,013,076
14,013,076
-
-
Derivatives designated as hedges
31,252,095
-
31,252,095
-
Total other financial assets
55,103,591
14,013,076
41,090,515
-
Derivative financial instruments
411,954
-
411,954
-
Derivatives designated as hedges
8,813,456
-
8,813,456
-
Total financial derivative liabilities
9,225,410
-
9,225,410
-
 
 
 
 
 
During the year ended as of December 31, 2022, the Company has not made any significant instrument transfers between levels 1 and 2.
 
Credit quality of financial assets
 
The Company uses two credit assessment systems for its clients: a) Clients with loan insurance are assessed according to the external risk criteria (trade reports, non-compliance and protested documents that are available in the local market), payment capability and equity situation required by the insurance company to grant a loan coverage; b) All other the clients are assessed through an ABC risk model, which considers internal risk (non-compliance and protested documents), external risk (trade reports, non-compliance and protested documents that  are available in the local market) and payment capacity and equity situation. The uncollectible rate during the last two years has not been significant.