XML 48 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Right of use assets and Lease liabilities
12 Months Ended
Dec. 31, 2022
Text Block [Abstract]  
Disclosure of leases [text block]
 
Land and
buildings
Machinery
Fixtures,
accessories and
other properties,
plants and
equipment
Total
ThCh$
ThCh$
ThCh$
ThCh$
As of January 1, 2021
 
 
 
 
Historic cost
29,484,749
5,304,754
2,793,335
37,582,838
Accumulated depreciation
(8,560,526)
(2,695,706)
(1,247,254)
(12,503,486)
Book Value
20,924,223
2,609,048
1,546,081
25,079,352
Additions
4,918,674
2,381,913
169,190
7,469,777
Conversion effect historic cost
(52,237)
(95,815)
7,663
(140,389)
Depreciation (*)
(4,592,067)
(2,382,409)
(508,915)
(7,483,391)
Conversion effect depreciation
37,941
49,777
(15,418)
72,300
Others increase (decreased) (1)
1,669,916
1,724,214
(55,796)
3,338,334
Derecognition of assets due to right of use
-
-
(545,706)
(545,706)
Depreciation of disposals of assets for right of use
-
-
545,706
545,706
Changes
1,982,227
1,677,680
(403,276)
3,256,631
Book Value
22,906,450
4,286,728
1,142,805
28,335,983
As of January 1, 2022
 
 
 
 
Historic cost
34,402,173
10,411,400
1,568,746
46,382,319
Accumulated depreciation
(11,495,723)
(6,124,672)
(425,941)
(18,046,336)
Book Value
22,906,450
4,286,728
1,142,805
28,335,983
     
As of December 31, 2022
 
 
 
 
Additions
9,079,630
319,036
2,694,578
12,093,244
Conversion effect historic cost
(1,815,774)
(2,671,663)
31,082
(4,456,355)
Depreciation (*)
(6,777,557)
(1,878,504)
(1,033,172)
(9,689,233)
Conversion effect depreciation
1,059,617
1,514,005
(5,959)
2,567,663
Others increase (decreased) (1)
4,935,759
1,203,792
585,120
6,724,671
Derecognition of assets due to right of use
(977,851)
-
-
(977,851)
Depreciation of disposals of assets for right of use
267,849
-
-
267,849
Changes
5,771,673
(1,513,334)
2,271,649
6,529,988
Book Value
28,678,123
2,773,394
3,414,454
34,865,971
As of December 31, 2022
 
 
 
 
Historic cost
44,902,809
8,686,624
5,697,398
59,286,831
Accumulated depreciation
(16,224,686)
(5,913,230)
(2,282,944)
(24,420,860)
Book Value
28,678,123
2,773,394
3,414,454
34,865,971
(1)
It corresponds mainly to the financial effect of the application of IAS 29 “Financial Information in Hyperinflationary Economies.
(*)
This amount includes ThCh$ 854,477 (
ThCh
$ 702,895 as of December 31, 2021) for depreciation activated by agricultural assets, associated to the cost of sale of wine.

Lease liabilities
 
Lease libialities that accrue interest classified by type of obligation and by their classification in the Consolidated Statement of Financial Position are the following:
 
 
 
As of December 31, 2022
As of December 31, 2021
Current
Non-current
Current
Non-current
ThCh$
ThCh$
ThCh$
ThCh$
Leases liabilities (1)
9,120,616
31,306,552
6,152,361
29,009,023
Total
9,120,616
31,306,552
6,152,361
29,009,023
(1)
See
Note 5 - Risk administration,
 
The most significant financial lease agreements are as follows:
 
CCU S.A.
 
In December, 2004, the Company sold a piece of land previously classified as investment property. As part of the transaction, the Company leased eleven floors of a building under construction on the mentioned piece of land.
 
The building was completed during 2007, and on June 28, 2007, the Company entered into a 25-years lease agreement with Compañía de Seguros de Vida Consorcio Nacional de Seguros S.A., for a total amount of UF 688,635,63 with an annual interest rate of 7.07%. The current value of the agreement amounted to ThCh$ 10,403,632 as of December 31, 2007. The agreement also grants CCU the right or option to acquire the assets contained in the agreement (real estate, furniture and facilities) as from month 68 of the lease. The lease rentals committed are according to the conditions prevailing in the market.
 
At the time of sale, the Company recognized ThCh$ 3,108,950 as a gain for the building portion not leased by the Company and ThCh$ 2,276,677 as a liability that was deferred until completion of the building
.
At this time, the Company recorded the transaction as a financial lease.
 
On February 28, 2018, the Company carried out an amendment to the contract with Compañía de Seguros de Vida Consorcio Nacional de Seguros S.A., recording a balance debt of UF 608,375, with 2.59% annual interest and maturity on February 5, 2048.
 
The book value, nominal value, and interest rates of these lease liabilities are as follows:
 
Current lease liab
il
ities

As of December 31, 2022

Lease liabilities at book value:
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
Debtor Tax ID
Company
Debtor
country
Lending
party Tax ID
Creditor name
Creditor
country
Currency
0 to 3 months
3 months to 1
year
Total
Type of
amortization
Interest
Rate
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
 
(%)
Lease liabilities
 
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile 97,030,000-7
Banco del Estado de Chile
Chile UF
44,036
133,285
177,321
Monthly
2.14
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile 99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile UF
128,118
391,120
519,238
Monthly
3.95
Subtotal
 
 
 
 
 
 
172,154
524,405
696,559
 
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
CLP
174,057
182,644
356,701
Monthly
4.40
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
Euros
28,744
28,744
57,488
Monthly
1.48
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
UF
1,700,536
4,205,015
5,905,551
Monthly
2.17
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
USD
197,018
898,826
1,095,844
Monthly
3.95
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
ARS
40,403
120,954
161,357
Monthly
27.44
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
USD
186,839
551,073
737,912
Monthly
41.25
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay
UYU
27,301
81,903
109,204
Monthly
0.84
Subtotal (leases IFRS )
 
 
 
 
 
2,354,898
6,069,159
8,424,057
 
 
Total
 
 
 
 
 
 
2,527,052
6,593,564
9,120,616
 
 
(*)
The amount based on the undiscounted contractual flows is found in
Note 5 – Risk administration
.
  

Lease liabilities at
nom
ina
l v
alue:
 
 
 
 
 
 
 
 
Maturity
 
 
Debtor Tax ID
Company
Debtor
 country
Lending party
Tax ID
Creditor name
Creditor
country
Currency
0 to 3 months
3 months to 1 year
Total
Type of
amortization
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
 
Lease liabilities
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile
97,030,000-7
Banco del Estado de Chile
Chile
UF
47,962
142,954
190,916
Monthly
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile
99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile
UF
304,093
912,278
1,216,371
Monthly
Subtotal
 
 
 
 
 
 
352,055
1,055,232
1,407,287
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
CLP
166,793
193,421
360,214
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
Euros
29,691
29,691
59,382
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
UF
1,738,738
4,341,637
6,080,375
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
USD
226,897
983,751
1,210,648
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
ARS
70,951
212,358
283,309
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
USD
222,679
656,715
879,394
Monthly
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay
UYU
32,678
98,035
130,713
Monthly
Subtotal (leases IFRS )
 
 
 
 
 
2,488,427
6,515,608
9,004,035
 
Total
 
 
 
 
 
 
2,840,482
7,570,840
10,411,322
 
 
As of December 31, 2021
 
Lease liabilities at book value:
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
Debtor Tax ID
Company
Debtor
country
Lending
party Tax ID
Creditor name
Creditor
country
Currency
0 to 3 months
3 months to 1
year
Total
Type of
amortization
Interest
Rate
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
 
(%)
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile
97,030,000-7
Banco del Estado de Chile
Chile
UF
39,035
119,031
158,066
Monthly
2.14
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile
99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile
UF
109,227
333,423
442,650
Monthly
3.95
Subtotal
 
 
 
 
 
 
148,262
452,454
600,716
 
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
CLP
252,247
413,615
665,862
Monthly
4.01
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
Euros
29,985
89,956
119,941
Monthly
1.48
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
UF
651,005
1,876,663
2,527,668
Monthly
1.28
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
USD
163,500
490,494
653,994
Monthly
3.84
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
ARS
42,018
116,631
158,649
Monthly
56.00
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
USD
331,849
995,551
1,327,400
Monthly
10.00
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay
UYU
27,294
70,837
98,131
Monthly
10.02
Subtotal (leases IFRS )
 
 
 
 
 
1,497,898
4,053,747
5,551,645
 
 
Total
 
 
 
 
 
 
1,646,160
4,506,201
6,152,361
 
 
 
(*)
The amount based on the undiscounted contractual flows is
fo
un
d i
n
Note 5 – Risk adminis
tr
ation
.
 
Lease liabilities at nominal value:
 
 
 
 
 
 
 
 
Maturity
 
 
Debtor Tax ID
Company
Debtor
country
Lending party
Tax ID
Creditor name
Creditor
country
Currency
0 to 3 months
3 months to 1 year
Total
Type of
amortization
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
 
Financial leases obligations
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile
97,030,000-7
Banco del Estado de Chile
Chile
UF
44,628
132,494
177,122
Monthly
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile
99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile
UF
255,151
765,452
1,020,603
Monthly
Subtotal
 
 
 
 
 
 
299,779
897,946
1,197,725
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
CLP
300,411
481,610
782,021
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
Euros
30,978
92,933
123,911
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
UF
636,959
1,843,058
2,480,017
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile
USD
193,593
580,778
774,371
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
ARS
78,072
215,497
293,569
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina
USD
394,253
1,183,604
1,577,857
Monthly
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay
UYU
25,556
76,668
102,224
Monthly
Subtotal (leases IFRS )
 
 
 
 
 
1,659,822
4,474,148
6,133,970
 
Total
 
 
 
 
 
 
1,959,601
5,372,094
7,331,695
 
 
 

Non-current lease liabilities
 
As of December 31, 2022
 
Lease liabilities at book value:
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
Debtor Tax ID
Company
Debtor
country
Lending
party Tax ID
Creditor name
Creditor
country
Currency
Over 1 year
to 3 years
Over 3 years
to 5 years
Over 5 years
Total
Type of
amortization
Interest
Rate
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
ThCh$
 
(%)
Lease liabilities
 
 
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile 97,030,000-7
Banco del Estado de Chile
Chile UF
170,055
52,636
-
222,691
Monthly
2.14
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile 99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile UF
1,094,619
1,174,581
18,104,273
20,373,473
Monthly
3.95
Subtotal
 
 
 
 
 
 
1,264,674
1,227,217
18,104,273
20,596,164
 
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile CLP
30,814
-
-
30,814
Monthly
4.40
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile UF
6,590,796
1,694,284
59,998
8,345,078
Monthly
2.17
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile USD
539,308
203,634
875,659
1,618,601
Monthly
3.95
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina ARS
132,171
-
-
132,171
Monthly
23.59
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina USD
427,261
-
-
427,261
Monthly
31.26
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay UYU
137,381
19,082
-
156,463
Monthly
0.84
Subtotal (leases IFRS )
 
 
 
 
 
7,857,731
1,917,000
935,657
10,710,388
 
 
Total
 
 
 
 
 
 
9,122,405
3,144,217
19,039,930
31,306,552
 
 
 
(*)
The amount based on the undiscounted contractual flows is found in
Note 5 – Risk administration
.
 
Lease liabilities at nominal value:
 
 
 
 
 
 
 
 
Maturity
 
 
Debtor Tax ID
Company
Debtor
country
Lending
party Tax ID
Creditor name
Creditor
country
Currency
Over 1 year to
3 years
Over 3 years
to 5 years
Over 5 years
Total
Type of
amortization
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
ThCh$
 
Lease liabilities
 
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile 97,030,000-7
Banco del Estado de Chile
Chile UF
183,093
53,801
-
236,894
Monthly
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile 99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile UF
2,432,740
2,432,740
24,530,137
29,395,617
Monthly
Subtotal
 
 
 
 
 
 
2,615,833
2,486,541
24,530,137
29,632,511
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile CLP
44,116
-
-
44,116
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile UF
6,874,065
1,807,266
68,691
8,750,022
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile USD
659,316
307,154
1,366,483
2,332,953
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina ARS
201,342
-
-
201,342
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina USD
516,106
-
-
516,106
Monthly
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay UYU
168,047
24,299
-
192,346
Monthly
Subtotal (leases IFRS )
 
 
 
 
 
8,462,992
2,138,719
1,435,174
12,036,885
 
Total
 
 
 
 
 
 
11,078,825
4,625,260
25,965,311
41,669,396
 
 
As of December 31, 2021
 
Lease liabilities at book value:
 
 
 
 
 
 
 
 
Maturity (*)
 
 
 
Debtor Tax
ID
Company
Debtor
country
Lending
party Tax ID
Creditor name
Creditor
country
Currency
Over 1 year
to 3 years
Over 3 years
to 5 years
Over 5 years
Total
Type of
amortization
Interest
Rate
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
ThCh$
 
(%)
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile 97,030,000-7
Banco del Estado de Chile
Chile UF
261,722
119,659
-
381,381
Monthly
2.14
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile 99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile UF
932,941
1,000,792
16,507,833
18,441,566
Monthly
3.95
Subtotal
 
 
 
 
 
 
1,194,663
1,120,451
16,507,833
18,822,947
 
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile CLP
277,646
-
-
277,646
Monthly
4.01
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile Euros
59,971
-
-
59,971
Monthly
1.48
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile UF
3,337,057
925,258
278,559
4,540,874
Monthly
1.28
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile USD
998,760
447,091
1,461,761
2,907,612
Monthly
3.84
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina ARS
217,856
-
-
217,856
Monthly
56.00
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina USD
1,994,342
-
-
1,994,342
Monthly
10.00
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay UYU
144,630
43,145
-
187,775
Monthly
10.02
Subtotal (leases IFRS )
 
 
 
 
 
7,030,262
1,415,494
1,740,320
10,186,076
 
 
Total
 
 
 
 
 
 
8,224,925
2,535,945
18,248,153
29,009,023
 
 
 
(*)
The amount based on the undiscounted contractual flows is found in
Note 5 – Risk administration
.
 

Lease liabilities at nominal value:
 
 
 
 
 
 
 
 
Maturity (*)
 
 
Debtor Tax
ID
Company
Debtor
country
Lending
party Tax ID
Creditor name
Creditor
country
Currency
Over 1 year to 3
years
Over 3 years
to 5 years
Over 5 years
Total
Type of
amortization
 
 
 
 
 
 
 
ThCh$
ThCh$
ThCh$
ThCh$
 
Financial leases obligations
 
 
 
 
 
 
 
 
 
 
79,862,750-3
Transportes CCU Limitada
Chile 97,030,000-7
Banco del Estado de Chile
Chile UF
283,368
125,536
-
408,904
Monthly
90,413,000-1
Compañía Cervecerías Unidas S.A.
Chile 99,012,000-5
Consorcio Nacional  de Seguros S.A.
Chile UF
2,041,204
2,041,204
21,602,745
25,685,153
Monthly
Subtotal
 
 
 
 
 
 
2,324,572
2,166,740
21,602,745
26,094,057
 
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile CLP
373,997
-
-
373,997
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile Euros
72,281
-
-
72,281
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile UF
3,369,640
1,079,613
365,886
4,815,139
Monthly
0-E
CCU and subsidiaries
Chile
-
Suppliers of PPE
Chile USD
1,229,739
624,745
2,233,383
4,087,867
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina ARS
360,458
-
-
360,458
Monthly
0-E
CCU and subsidiaries
Argentina
-
Suppliers of PPE
Argentina USD
2,396,449
-
-
2,396,449
Monthly
0-E
CCU and subsidiaries
Uruguay
-
Suppliers of PPE
Uruguay UYU
182,897
56,358
-
239,255
Monthly
Subtotal (leases IFRS )
 
 
 
 
 
7,985,461
1,760,716
2,599,269
12,345,446
 
Total
 
 
 
 
 
 
10,310,033
3,927,456
24,202,014
38,439,503
 
 
Below is the detail of future payments and the value of lease liabilities:
 
 
As of December 31, 2022
Gross Amount
Interest
Value
ThCh$
ThCh$
ThCh$
0 to 3 months
2,840,482
313,430
2,527,052
3 months to 1 year
7,570,840
977,276
6,593,564
Over 1 year to 3 years
11,078,825
1,956,420
9,122,405
Over 3 years to 5 years
4,625,260
1,481,043
3,144,217
Over 5 years
25,965,311
6,925,381
19,039,930
Total
52,080,718
11,653,550
40,427,168
 
 
As of December 31, 2021
Gross Amount
Interest
Value
ThCh$
ThCh$
ThCh$
0 to 3 months
1,959,601
313,441
1,646,160
3 months to 1 year
5,372,094
865,893
4,506,201
Over 1 year to 3 years
10,310,033
2,085,108
8,224,925
Over 3 years to 5 years
3,927,456
1,391,511
2,535,945
Over 5 years
24,202,014
5,953,861
18,248,153
Total
45,771,198
10,609,814
35,161,384
 
 

Reconciliation of
liabilities arising from financing activities:
 
 
As of
December 31,
2021
Flows
Accrual of
interest
Change in
foreign currency
and unit per
adjustment
Increase
through new
leases
Others
As of
December 31,
2022
Payments
Acquisitions
Principal
Interest
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
Other financial liabilities
 
 
 
 
 
 
 
 
 
Current
                 
Bank borrowings
76,169,204
(73,375,368)
(7,972,184)
46,843,478
14,857,608
28,076
-
78,186,302
134,737,116
Bond payable
8,087,630
(5,975,742)
(18,250,558)
-
26,872,771
1,559,386
-
18,577,599
30,871,086
Lease liabilities
6,152,361
(9,663,757)
(1,792,084)
-
1,721,895
1,093,203
4,796,273
6,812,725
9,120,616
Total others financial liabilities current
90,409,195
(89,014,867)
(28,014,826)
46,843,478
43,452,274
2,680,665
4,796,273
103,576,626
174,728,818
Non-current
                 
Bank borrowings
114,492,596
-
-
49,445,891
-
19,585
-
(79,118,102)
84,839,970
Bond payable
339,740,414
-
-
686,832,951
-
73,687,162
-
(18,577,599)
1,081,682,928
Lease liabilities
29,009,023
-
-
-
-
3,823,816
7,296,971
(8,823,258)
31,306,552
Total others financial liabilities non-current
483,242,033
-
-
736,278,842
-
77,530,563
7,296,971
(106,518,959)
1,197,829,450
Total Other financial liabilities
573,651,228
(89,014,867)
(28,014,826)
783,122,320
43,452,274
80,211,228
12,093,244
(2,942,333)
1,372,558,268
 
 
As of
December 31,
2020
Flows
Accrual of
interest
Change in
foreign currency
and unit per
adjustment
Increase
through new
 leases
Others
As of
December 31,
2021
Payments
Acquisitions
Principal
Interest
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
Other financial liabilities
 
 
 
 
 
 
 
 
 
Current
                 
Bank borrowings
37,754,705
(40,651,624)
(5,617,084)
7,274,374
6,543,909
2,102,807
-
68,762,117
76,169,204
Bond payable
7,691,023
(5,399,347)
(7,143,086)
-
6,324,080
532,802
-
6,082,158
8,087,630
Lease liabilities
4,934,639
(7,630,800)
(892,619)
-
1,511,877
712,833
2,651,448
4,864,983
6,152,361
Total others financial liabilities current
50,380,367
(53,681,771)
(13,652,789)
7,274,374
14,379,866
3,348,442
2,651,448
79,709,258
90,409,195
Non-current
                 
Bank borrowings
88,151,400
-
-
92,951,539
-
35,046
-
(66,645,389)
114,492,596
Bond payable
324,725,456
-
-
-
-
21,146,340
-
(6,131,382)
339,740,414
Lease liabilities
27,200,272
-
-
-
-
2,014,722
5,117,917
(5,323,888)
29,009,023
Total others financial liabilities non-current
440,077,128
-
-
92,951,539
-
23,196,108
5,117,917
(78,100,659)
483,242,033
Total Other financial liabilities
490,457,495
(53,681,771)
(13,652,789)
100,225,913
14,379,866
26,544,550
7,769,365
1,608,599
573,651,228
 
 

As of December
31, 2019
Flows
Accrual of
interest
Change in
foreign currency
and unit per
adjustment
Increase
through new
leases
Others
As of
December 31,
2020
Payments
Acquisitions
Principal
Interest
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
ThCh$
 
ThCh$
ThCh$
Other financial liabilities
 
 
 
 
 
 
 
 
 
Current
         
Bank borrowings
42,447,438
(90,753,059)
(6,116,509)
72,550,018
6,383,609
(1,118,009)
-
14,361,217
37,754,705
Bond payable
6,744,739
(5,203,248)
(5,906,271)
-
5,714,816
138,255
-
6,202,732
7,691,023
Lease liabilities
4,857,097
(6,857,420)
(641,630)
-
1,257,888
917,429
1,883,967
3,517,308
4,934,639
Total others financial liabilities current
54,049,274
(102,813,727)
(12,664,410)
72,550,018
13,356,313
(62,325)
1,883,967
24,081,257
50,380,367
Non-current
         
Bank borrowings
99,749,082
-
-
5,559,469
-
307,292
-
(17,464,443)
88,151,400
Bond payable
133,806,947
-
-
191,227,020
-
5,894,221
-
(6,202,732)
324,725,456
Lease liabilities
28,213,259
-
-
-
-
479,576
3,083,854
(4,576,417)
27,200,272
Total others financial liabilities non-current
261,769,288
-
-
196,786,489
-
6,681,089
3,083,854
(28,243,592)
440,077,128
Total Other financial liabilities
315,818,562
(102,813,727)
(12,664,410)
269,336,507
13,356,313
6,618,764
4,967,821
(4,162,335)
490,457,495