XML 111 R91.htm IDEA: XBRL DOCUMENT v3.23.1
Financial Information as per operating segments (Details 1)
$ in Thousands, $ in Thousands
 12 Months Ended
Dec. 31, 2022
CLP ($)
Dec. 31, 2021
CLP ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
CLP ($)
Dec. 31, 2020
USD ($)
Statement [Line Items]          
Other income   $ 4,225,381 $ 5,002,286 $ 13,123,558 $ 18,459,185
Net sales $ 2,711,434,948 2,484,712,280   1,857,593,678  
Cost of sales (1,514,925,309) (1,291,559,797)   (984,035,922)  
Gross margin 1,196,509,639 1,193,152,483   873,557,756  
MSD&A (967,923,551) (882,177,381)   (704,790,245)  
Adjusted operating result 218,761,616 330,471,299   175,180,780  
Equity and income of associates and joint ventures (10,978,068) 226,026   (8,437,209)  
Gains (losses) on exchange differences (20,173,381) (10,149,345)   2,551,823  
Other gains (losses) (12,669,540) 9,590,450   (11,410,085)  
Income before taxes 135,748,395 301,680,454   143,603,276  
Income tax benefit (expense) (263,943) (82,629,773)   (35,408,420)  
Net income for year 135,484,452 219,050,681   108,194,856  
Non-controlling interests 17,316,101 19,887,950   12,042,584  
Depreciation and amortization 126,497,493 124,116,739   109,813,976  
Operating Segments [Member]          
Statement [Line Items]          
Sales revenue external customers 2,657,212,047 2,441,788,459   1,822,595,086  
Other income 54,222,901 42,923,821   34,998,592  
Sales revenue between segments 0 0   0  
Net sales $ 2,711,434,948 $ 2,484,712,280   1,857,593,678  
Change % 9.10% 33.80% 33.80%    
Cost of sales $ (1,514,925,309) $ (1,291,559,797)   $ (984,035,922)  
% of Net sales 55.90% 52.00% 52.00% 53.00% 53.00%
Gross margin $ 1,196,509,639 $ 1,193,152,483   $ 873,557,756  
% of Net sales 44.10% 48.00% 48.00% 47.00% 47.00%
MSD&A [1] $ (967,923,551) $ (882,177,381)   $ (704,790,245)  
% of Net sales 35.70% 35.50% 35.50% 37.90% 37.90%
Other operating income (expenses) $ 2,845,068 $ 9,905,747   $ 17,823,354  
Adjusted operating result [2] $ 231,431,156 $ 320,880,849   $ 186,590,865  
Change % (27.90%) 72.00% 72.00%    
% of Net sales 8.50% 12.90% 12.90% 10.00% 10.00%
Net financial expense $ (53,060,337) $ (21,396,824)   $ (25,262,920)  
Equity and income of associates and joint ventures (10,978,068) 226,026   (8,437,209)  
Gains (losses) on exchange differences (20,173,381) (10,149,345)   2,551,823  
Results as per adjustment units 1,198,565 2,529,298   (429,198)  
Other gains (losses) (12,669,540) 9,590,450   (11,410,085)  
Income before taxes 135,748,395 301,680,454   143,603,276  
Income tax benefit (expense) (263,943) (82,629,773)   (35,408,420)  
Net income for year 135,484,452 219,050,681   108,194,856  
Non-controlling interests 17,316,101 19,887,950   12,042,584  
Net income attributable to equity holders of the parent 118,168,351 199,162,731   96,152,272  
Depreciation and amortization 126,497,493 124,116,739   109,813,976  
ORBDA [3] $ 357,928,649 $ 444,997,588   $ 296,404,841  
Change % (19.60%) 50.10% 50.10%    
% of Net sales 13.20% 17.90% 17.90% 16.00% 16.00%
Chile [Member] | Operating Segments [Member]          
Statement [Line Items]          
Sales revenue external customers $ 1,627,114,439 $ 1,538,677,522   $ 1,208,196,118  
Other income 25,681,177 21,328,227   18,300,114  
Sales revenue between segments 20,553,741 18,146,164   16,266,638  
Net sales $ 1,673,349,357 $ 1,578,151,913   1,242,762,870  
Change % 6.00% 27.00% 27.00%    
Cost of sales $ (972,143,151) $ (810,802,559)   $ (626,099,060)  
% of Net sales 58.10% 51.40% 51.40% 50.40% 50.40%
Gross margin $ 701,206,206 $ 767,349,354   $ 616,663,810  
% of Net sales 41.90% 48.60% 48.60% 49.60% 49.60%
MSD&A [1] $ (544,219,910) $ (506,891,948)   $ (443,636,760)  
% of Net sales 32.50% 32.10% 32.10% 35.70% 35.70%
Other operating income (expenses) $ (233,217) $ 1,077,090   $ 1,634,543  
Adjusted operating result [2] $ 156,753,079 $ 261,534,496   $ 174,661,593  
Change % (40.10%) 49.70% 49.70%    
% of Net sales 9.40% 16.60% 16.60% 14.10% 14.10%
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 70,252,736 73,082,403   70,106,357  
ORBDA [3] $ 227,005,815 $ 334,616,899   $ 244,767,950  
Change % (32.20%) 36.70% 36.70%    
% of Net sales 13.60% 21.20% 21.20% 19.70% 19.70%
International Business [Member] | Operating Segments [Member]          
Statement [Line Items]          
Sales revenue external customers $ 761,302,617 $ 657,839,497   $ 391,125,264  
Other income 19,374,495 15,022,421   11,403,939  
Sales revenue between segments 1,886,239 5,082,733   299,622  
Net sales $ 782,563,351 $ 677,944,651   402,828,825  
Change % 15.40% 68.30% 68.30%    
Cost of sales $ (389,025,772) $ (341,082,046)   $ (229,669,229)  
% of Net sales 49.70% 50.30% 50.30% 57.00% 57.00%
Gross margin $ 393,537,579 $ 336,862,605   $ 173,159,596  
% of Net sales 50.30% 49.70% 49.70% 43.00% 43.00%
MSD&A [1] $ (332,194,128) $ (288,303,183)   $ (189,421,217)  
% of Net sales 42.40% 42.50% 42.50% 47.00% 47.00%
Other operating income (expenses) $ 1,569,929 $ 8,004,833   $ 14,910,793  
Adjusted operating result [2] $ 62,913,380 $ 56,564,255   $ (1,350,828)  
Change % 11.20% (4287.40%) (4287.40%)    
% of Net sales 8.00% 8.30% 8.30% (0.30%) (0.30%)
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 38,909,547 34,289,517   25,551,989  
ORBDA [3] $ 101,822,927 $ 90,853,772   $ 24,201,161  
Change % 12.10% 275.40% 275.40%    
% of Net sales 13.00% 13.40% 13.40% 6.00% 6.00%
Wines [Member] | Operating Segments [Member]          
Statement [Line Items]          
Sales revenue external customers $ 268,794,991 $ 245,271,440   $ 223,273,704  
Other income 6,840,932 5,138,052   4,240,620  
Sales revenue between segments 20,713,970 11,210,573   7,696,044  
Net sales $ 296,349,893 $ 261,620,065   235,210,368  
Change % 13.30% 11.20% 11.20%    
Cost of sales $ (183,138,062) $ (159,494,416)   $ (139,512,564)  
% of Net sales 61.80% 61.00% 61.00% 59.30% 59.30%
Gross margin $ 113,211,831 $ 102,125,649   $ 95,697,804  
% of Net sales 38.20% 39.00% 39.00% 40.70% 40.70%
MSD&A [1] $ (75,131,811) $ (69,052,335)   $ (64,790,758)  
% of Net sales 25.40% 26.40% 26.40% 27.50% 27.50%
Other operating income (expenses) $ 966,449 $ 605,853   $ 622,178  
Adjusted operating result [2] $ 39,046,469 $ 33,679,167   $ 31,529,224  
Change % 15.90% 6.80% 6.80%    
% of Net sales 13.20% 12.90% 12.90% 13.40% 13.40%
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 12,328,271 12,011,674   11,575,351  
ORBDA [3] $ 51,374,740 $ 45,690,841   $ 43,104,575  
Change % 12.40% 6.00% 6.00%    
% of Net sales 17.30% 17.50% 17.50% 18.30% 18.30%
Other Segments [Member]          
Statement [Line Items]          
Depreciation and amortization [4] $ 5,006,939 $ 4,733,145   $ 2,580,279  
Other Segments [Member] | Operating Segments [Member]          
Statement [Line Items]          
Sales revenue external customers 0 0   0  
Other income 2,326,297 1,435,121   1,053,919  
Sales revenue between segments (43,153,950) (34,439,470)   (24,262,304)  
Net sales (40,827,653) (33,004,349)   (23,208,385)  
Cost of sales $ 29,381,676 $ 19,819,224   $ 11,244,931  
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00%
Gross margin $ (11,445,977) $ (13,185,125)   $ (11,963,454)  
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00%
MSD&A [1] $ (16,377,702) $ (17,929,915)   $ (6,941,510)  
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00%
Other operating income (expenses) $ 541,907 $ 217,971   $ 655,840  
Adjusted operating result [2] $ (27,281,772) $ (30,897,069)   $ (18,249,124)  
% of Net sales 0.00% 0.00% 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 5,006,939 4,733,145   2,580,279  
ORBDA [3] $ (22,274,833) $ (26,163,924)   $ (15,668,845)  
Change % 0.00% 0.00% 0.00%    
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00%
[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).
[4] Includes depreciation and amortization corresponding to the Corporate Support Units.