XML 75 R58.htm IDEA: XBRL DOCUMENT v3.22.1
Goodwill (Tables)
12 Months Ended
Dec. 31, 2021
Intangible assets and goodwill [abstract]  
Reconciliation Of Changes In Goodwill
The goodwill movement is detailed as follows:
 
 
Goodwill
ThCh$
As of January 1, 2020
 
Historic cost
124,955,438
Book Value
124,955,438
 
 
As of December 31, 2020
 
Other increases (decreases) (1)
6,243,023
Impairment of the year (2)
(3,401,430)
Conversion effect
(10,606,268)
Changes
(7,764,675)
Book Value
117,190,763
 
 
As of December 31, 2020
 
Historic cost
117,190,763
Book Value
117,190,763
 
 
As of December 31, 2021
 
Other increases (decreases) (1)
11,604,421
Conversion effect
2,377,651
Changes
13,982,072
Book Value
131,172,835
 
 
As of December 31, 2021
 
Historic cost
131,172,835
Book Value
131,172,835
(1) Corresponds to the financial effect of the application IAS 29 "Financial reporting in hyperinflationary economies”.
(2) Corresponds to impairment of Bebidas Bolivianas BBO S.A., which was recorded in Other profits (losses) as of December 31, 2020.
Disclosure Of Carrying Amount Goodwill Related To Cash Generating Units Investments The carrying amount of goodwill assigned to the CGUs within the Company’s segments is detailed as follows:
 
Segment
Cash Generating Unit
As of December

31, 2021
As of December

31, 2020
(CGU)
ThCh$
ThCh$
Chile
Embotelladoras Chilenas Unidas S.A.
25,257,686
25,257,686
 
Manantial S.A.
8,879,245
8,879,245
 
Compañía Pisquera de Chile S.A.
9,808,550
9,808,550
 
Los Huemules S.R.L.
3,876
3,982
 
Cervecería Kunstmann S.A.
456,007
456,007
 
Cervecería Szot SpA.
202,469
202,469
 
Sub-Total
44,607,833
44,607,939
International Business
CCU Argentina S.A. and subsidiaries
34,781,464
23,812,988
 
Marzurel S.A., Coralina S.A. and Milotur S.A.
4,066,703
3,425,283
 
Bebidas del Paraguay S.A. and Distribuidora del Paraguay S.A.
5,491,823
4,672,582
 
Bebidas Bolivianas BBO S.A.
9,808,868
8,255,827
 
Sub-Total
54,148,858
40,166,680
Wines
Viña San Pedro Tarapacá S.A.
32,416,144
32,416,144
 
Sub-Total
32,416,144
32,416,144
Total
 
131,172,835
117,190,763
Disclosure of Detailed Information About in Intangible Assets And Goodwill
The following table shows the most relevant inputs for each CGU in where there is a relevant Goodwill and / or intangible assets with indefinite useful life assigned:
 
 
Chile
Argentina
Uruguay
Paraguay
Bolivia
 
Estimated CAPEX for the year 2022 ThCh$
205,210
49,158
1,211
12,702
2,034
Perpetual growth
3.00%
2.50%
2.20%
2.20%
4.40%
Discount rate
9.63%
18.29%
8.52%
7.49%
9.33%