XML 30 R13.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Instruments
12 Months Ended
Dec. 31, 2021
Financial instruments [Abstract]  
Disclosure of financial instruments [text block]
The carrying amounts of each financial instrument category as of each year-end are detailed as follows:
 
 
As of December 31, 2021
As of December 31, 2020
 
 
Current
Non-current
Current
Non-current
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
9,838,420
-
222,443
-
Market securities and investments in other companies
14,013,076
-
7,329,096
-
Derivative hedge assets
-
31,252,095
4,661,049
11,953,435
Total other financial assets
23,851,496
31,252,095
12,212,588
11,953,435
Accounts receivable - trade and other receivable (net)
372,995,729
3,801,244
275,387,923
1,860,635
Accounts receivable from related parties
5,307,264
104,197
5,313,079
132,555
Total accounts receivables
378,302,993
3,905,441
280,701,002
1,993,190
Sub-Total financial assets
402,154,489
35,157,536
292,913,590
13,946,625
Cash and cash equivalents
265,568,125
-
396,389,016
-
Total financial assets
667,722,614
35,157,536
689,302,606
13,946,625
Bank borrowings
76,169,204
114,492,596
37,754,705
88,151,400
Bonds payable
8,087,630
339,740,414
7,691,023
324,725,456
Deposits for return of bottles and containers
11,980,948
-
14,116,167
-
Total financial liabilities measured at amortized cost
96,237,782
454,233,010
59,561,895
412,876,856
Derivatives not designated as hedges
411,954
-
4,243,939
-
Derivatives designated as hedges
4,776,623
4,036,833
5,323,640
-
Total financial derivative liabilities
5,188,577
4,036,833
9,567,579
-
Total other financial liabilities (*)
101,426,359
458,269,843
69,129,474
412,876,856
Lease Liabilities
6,152,361
29,009,023
4,934,639
27,200,272
Total lease liabilities (**)
6,152,361
29,009,023
4,934,639
27,200,272
Account payable- trade and other payable
515,569,184
29,457
324,521,077
19,875
Accounts payable to related parties
26,208,319
-
18,432,354
-
Total commercial obligations and other accounts payable
541,777,503
29,457
342,953,431
19,875
Total financial liabilities
649,356,223
487,308,323
417,017,544
440,097,003
 
 
 
 
 
(*) See
Note 21 - Other financial liabilities
.
(**) See
Note 22 - Lease liabilities
.
Fair value of Financial instrument
s
 
The following tables show fair values, based on financial instrument categories, compared to the carrying amount included in the Consolidated Statements of Financial Position:
 
a)
Financial assets and liabilities are detailed as follows:
 
 
As of December 31, 2021
As of December 31, 2020
 
Book Value
Fair Value
Book Value
Fair Value
 
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
9,838,420
9,838,420
222,443
222,443
Market securities and investments in other companies
14,013,076
14,013,076
7,329,096
7,329,096
Derivative hedge assets
31,252,095
31,252,095
16,614,484
16,614,484
Total other financial assets
55,103,591
55,103,591
24,166,023
24,166,023
Accounts receivable - trade and other receivable (net)
376,796,973
376,796,973
277,248,558
277,248,558
Accounts receivable from related parties
5,411,461
5,411,461
5,445,634
5,445,634
Total accounts receivables
382,208,434
382,208,434
282,694,192
282,694,192
Sub-Total financial assets
437,312,025
437,312,025
306,860,215
306,860,215
Cash and cash equivalents
265,568,125
265,568,125
396,389,016
396,389,016
Total financial assets
702,880,150
702,880,150
703,249,231
703,249,231
Bank borrowings
190,661,800
193,844,871
125,906,105
131,188,200
Bonds payable
347,828,044
328,366,713
332,416,479
373,570,478
Deposits for return of bottles and containers
11,980,948
11,980,948
14,116,167
14,116,167
Total financial liabilities measured at amortized cost
550,470,792
534,192,532
472,438,751
518,874,845
Derivatives not designated as hedges
411,954
411,954
4,243,939
4,243,939
Derivatives designated as hedges
8,813,456
8,813,456
5,323,640
5,323,640
Total financial derivative liabilities
9,225,410
9,225,410
9,567,579
9,567,579
Total other financial liabilities (*)
559,696,202
543,417,942
482,006,330
528,442,424
Lease Liabilities
35,161,384
35,161,384
32,134,911
32,134,911
Total lease liabilities (**)
35,161,384
35,161,384
32,134,911
32,134,911
Account payable- trade and other payable
515,598,641
515,598,641
324,540,952
324,540,952
Accounts payable to related parties
26,208,319
26,208,319
18,432,354
18,432,354
Total commercial obligations and other accounts payable
541,806,960
541,806,960
342,973,306
342,973,306
Total financial liabilities
1,136,664,546
1,120,386,286
857,114,547
903,550,641
 
 
 
 
 
(*) See
Note 21 - Other financial liabilities
.
(**) See
Note 22 - Lease liabilities
.
 
The carrying amount of cash and cash equivalents, other financial assets, financial derivative liabilities, and lease liabilities approximate their fair value due to their short-term nature or by its valuation methodology while loans receivable and accounts receivable are due to the fact that any collection loss is already reflected in the impairment loss provision.
 
The fair value of non-derivative financial assets and liabilities that are not quoted in active markets are estimated through the use of discounted cash flows calculated on market variables observed as of the date of the financial statements. The fair value of derivative instruments is estimated through the discount of future cash flows, determined according to information observed in the market or to variables and prices obtained from third parties.
 
The fair value of bank borrowings and Bonds payable has hierarchy level 2 of fair value.
b)
Financial instruments by category:
 
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
Derivative hedge assets
-
-
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
-
-
515,598,641
515,598,641
Accounts payable to related parties
-
-
26,208,319
26,208,319
Total financial liabilities
411,954
8,813,456
1,127,439,136
1,136,664,546
 
As of December 31, 2020
Fair value with

changes in

income
Financial assets

measured at

amortized cost
Hedge derivatives
Total
ThCh$
ThCh$
ThCh$
ThCh$
Financial assets
 
 
 
 
Derivative financial instruments
222,443
-
-
222,443
Marketable securities and investments in other companies
7,329,096
-
-
7,329,096
Derivative hedge assets
-
-
16,614,484
16,614,484
Total other financial assets
7,551,539
-
16,614,484
24,166,023
Cash and cash equivalents
-
396,389,016
-
396,389,016
Trade and other receivable (net)
-
277,248,558
-
277,248,558
Accounts receivable from related parties
-
5,445,634
-
5,445,634
Total financial assets
7,551,539
679,083,208
16,614,484
703,249,231
 
As of December 31, 2020
Fair value with

changes in

income
Hedge derivatives
Financial

liabilities

measured at

amortized cost
Total
ThCh$
ThCh$
ThCh$
ThCh$
Financial liabilities
 
 
 
 
Bank borrowings
-
-
125,906,105
125,906,105
Bonds payable
-
-
332,416,479
332,416,479
Deposits for return of bottles and containers
-
-
14,116,167
14,116,167
Derivatives not designated as hedges
4,243,939
-
-
4,243,939
Derivatives designated as hedges
-
5,323,640
-
5,323,640
Total other financial liabilities
4,243,939
5,323,640
472,438,751
482,006,330
Leases liabilities
-
-
32,134,911
32,134,911
Account payable- trade and other payable
-
-
324,540,952
324,540,952
Accounts payable to related parties
-
-
18,432,354
18,432,354
Total financial liabilities
4,243,939
5,323,640
847,546,968
857,114,547
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, 2021
As of December 31, 2020
Number of

agreements
Nominal

amounts

thousand
Asset
Liability
Number of

agreements
Nominal

amounts

thousand
Asset
Liability
ThCh$
ThCh$
ThCh$
ThCh$
Cross currency swaps UF/CLP
3
8,000
31,252,095
4,330,917
4
10,000
16,614,484
4,815,182
Less than a year
 
-
-
4,330,917
 
-
4,661,049
4,815,182
Between 1 and 5 years
 
8,000
31,252,095
-
 
10,000
11,953,435
-
Cross currency interest rate swaps USD/EURO
-
-
-
-
1
11,600
-
508,458
Less than a year
 
-
-
-
 
11,600
-
508,458
Cross currency interest rate swaps UF/EURO
1
296
-
1,153,698
-
-
-
-
Less than a year
 
-
-
65,288
 
-
-
-
Between 1 and 5 years
 
296
-
1,088,410
 
-
-
-
Cross currency interest rate swaps UF/USD
1
479
-
3,328,841
-
-
-
-
Less than a year
 
-
-
380,418
 
-
-
-
Between 1 and 5 years
 
 
479
-
2,948,423
 
 
-
-
-
Subtotal hedging derivatives
5
 
31,252,095
8,813,456
5
 
16,614,484
5,323,640
Forwards USD
19
132,333
8,231,588
268,328
21
101,418
63,143
4,118,216
Less than a year
 
132,333
8,231,588
268,328
 
101,418
63,143
4,118,216
Forwards Euro
3
36,187
1,413,219
53,421
5
23,884
9,819
125,723
Less than a year
 
36,187
1,413,219
53,421
 
23,884
9,819
125,723
Forwards CAD
1
1,780
-
67,330
1
2,500
100,958
-
Less than a year
 
1,780
-
67,330
 
2,500
100,958
-
Forwards GBP
2
740
-
19,685
1
800
48,523
-
Less than a year
 
740
-
19,685
 
800
48,523
-
Forwards CHF
2
-
193,613
3,190
-
-
-
-
Less than a year
 
-
193,613
3,190
 
-
-
-
Subtotal derivatives with effects on income
27
 
9,838,420
411,954
28
 
222,443
4,243,939
Total instruments
32
 
41,090,515
9,225,410
33
 
16,836,927
9,567,579
 
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, 2021
Entity
Nature of risks covered
Rights
Obligations
Fair value of net asset (liabilities)
Maturity
Currency
Amount
Currency
Amount
Amount
ThCh$
ThCh$
ThCh$
Banco Santander - Chile
Flow interest rate on bank bonds
UF
97,057,334
CLP
86,696,081
10,361,253
08-10-2023
Scotiabank Chile
Flow interest rate on bank bonds
UF
62,695,477
CLP
55,848,021
6,847,456
06-01-2023
Banco Santander - Chile
Flow interest rate on bank bonds
UF
93,491,832
CLP
83,779,363
9,712,469
06-01-2023
Scotiabank Chile
Flow interest rate and exchange rate on bank loans
UF
14,695,305
USD
18,024,146
(3,328,841)
06-01-2025
Scotiabank Chile
Flow interest rate and exchange rate on bank loans
UF
9,095,477
EUR
10,249,175
(1,153,698)
06-02-2025
 
 
 
 
 
 
 
 
 
As of December 31, 2020
Entity
Nature of risks covered
Rights
Obligations
Fair value of net asset (liabilities)
Maturity
Currency
Amount
Currency
Amount
Amount
ThCh$
ThCh$
ThCh$
Scotiabank Chile
Flow interest rate and exchange rate on bank loans
USD
8,288,973
EUR
8,797,431
(508,458)
06-18-2021
Banco de Chile
Flow interest rate on bank bonds
UF
53,163,284
CLP
48,502,235
4,661,049
09-15-2021
Banco Santander - Chile
Flow interest rate on bank bonds
UF
99,523,402
CLP
96,705,562
2,817,840
08-10-2023
Scotiabank Chile
Flow interest rate on bank bonds
UF
63,400,143
CLP
61,365,413
2,034,730
06-01-2023
Banco Santander - Chile
Flow interest rate on bank bonds
UF
94,206,548
CLP
91,920,865
2,285,683
06-01-2023
 
 
 
 
 
 
 
 
The Consolidated Statement of Other Comprehensive Income includes under the caption cash flow hedge, for the years ended December 31, 2021, a credit before income taxes of ThCh$ 2,168,254 (ThCh$ 4,068,855 and ThCh$ 345,986, in 2020 and 2019, respectively), 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 value
s
:
 
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, 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
-
Market securities and investments in other companies
14,013,076
14,013,076
-
-
Derivative hedge assets
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
-
Derivative hedge liabilities
8,813,456
-
8,813,456
-
Total financial derivative liabilities
9,225,410
-
9,225,410
-
 
 
 
 
 
 
As of December 31, 2020
Recorded fair value
Fair value hierarchy
level 1
level 2
level 3
ThCh$
ThCh$
ThCh$
ThCh$
Derivative financial instruments
222,443
-
222,443
-
Market securities and investments in other companies
7,329,096
7,329,096
-
-
Derivative hedge assets
16,614,484
-
16,614,484
-
Total other financial assets
24,166,023
7,329,096
16,836,927
-
Derivative financial instruments
4,243,939
-
4,243,939
-
Derivative hedge liabilities
5,323,640
-
5,323,640
-
Total financial derivative liabilities
9,567,579
-
9,567,579
-
 
 
 
 
 
 
During the year ended as of
December 31, 2021
, 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.