XML 118 R101.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Information as per operating segments (Details 11) - CLP ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Statement [Line Items]      
Other income $ 11,808,439 $ 19,295,892 $ 22,584,710
Net sales 2,484,712,280 1,857,593,678 1,822,540,697
Cost of sales (1,291,559,797) (984,035,922) (908,318,190)
Gross margin 1,193,152,483 873,557,756 914,222,507
MSD&A (882,177,381) (704,790,245) (704,571,238)
Equity and income of associates and joint ventures 226,026 (8,437,209) (16,431,759)
Gains (losses) on exchange differences (10,149,345) 2,551,823 (9,054,155)
Other gains (losses) 9,590,450 (11,410,085) 3,156,799
Income before taxes 301,680,454 143,603,276 185,621,574
Tax income (expense) (82,629,773) (35,408,420) (39,975,914)
Net income for year 219,050,681 108,194,856 145,645,660
Non-controlling interests 19,887,950 12,042,584 15,503,968
Depreciation and amortization 124,116,739 109,813,976 105,020,934
Operating Segments [Member]      
Statement [Line Items]      
Sales revenue external customers 2,441,788,459 1,822,595,086 1,789,547,058
Other income 42,923,821 34,998,592 32,993,639
Net sales $ 2,484,712,280 $ 1,857,593,678 $ 1,822,540,697
Change % 33.80% 1.90% 0.00%
Cost of sales $ (1,291,559,797) $ (984,035,922) $ (908,318,190)
% of Net sales 52.00% 53.00% 49.80%
Gross margin $ 1,193,152,483 $ 873,557,756 $ 914,222,507
% of Net sales 48.00% 47.00% 50.20%
MSD&A [1] $ (882,177,381) $ (704,790,245) $ (704,571,238)
% of Net sales 35.50% 37.90% 38.70%
Other operating income (expenses) $ 9,905,747 $ 17,823,354 $ 21,156,983
Adjusted operating result $ 320,880,849 $ 186,590,865 $ 230,808,252
Change % 72.00% (19.20%) 0.00%
% of Net sales 12.90% 10.00% 12.70%
Net financial expense $ (21,396,824) $ (25,262,920) $ (14,602,562)
Equity and income of associates and joint ventures 226,026 (8,437,209) (16,431,759)
Gains (losses) on exchange differences (10,149,345) 2,551,823 (9,054,155)
Results as per adjustment units 2,529,298 (429,198) (8,255,001)
Other gains (losses) 9,590,450 (11,410,085) 3,156,799
Income before taxes 301,680,454 143,603,276 185,621,574
Tax income (expense) (82,629,773) (35,408,420) (39,975,914)
Net income for year 219,050,681 108,194,856 145,645,660
Non-controlling interests 19,887,950 12,042,584 15,503,968
Net income attributable to equity holders of the parent 199,162,731 96,152,272 130,141,692
Depreciation and amortization 124,116,739 109,813,976 105,020,934
ORBDA $ 444,997,588 $ 296,404,841 [2] $ 335,829,186 [2]
Change % 50.10% (11.70%) 0.00%
% of Net sales 17.90% 16.00% 18.40%
[1] MSD&A included Marketing, Selling, Distribution and Administrative expenses.
[2] ORBDA (for management purposes we have defined it as Adjusted Operating Result before Depreciation and Amortization).