XML 108 R91.htm IDEA: XBRL DOCUMENT v3.22.1
Financial Information as per operating segments (Details 1)
$ in Thousands, $ in Thousands
12 Months Ended
Dec. 31, 2021
CLP ($)
Dec. 31, 2021
USD ($)
Dec. 31, 2020
CLP ($)
Dec. 31, 2020
USD ($)
Dec. 31, 2019
CLP ($)
Dec. 31, 2019
USD ($)
Statement [Line Items]            
Other income $ 4,225,381 $ 5,002,286 $ 13,123,558 $ 18,459,185 $ 16,002,081 $ 21,372,012
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)  
Adjusted operating result 330,471,299   175,180,780   233,965,051  
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  
Sales revenue between segments 0   0   0  
Net sales $ 2,484,712,280   $ 1,857,593,678   $ 1,822,540,697  
Change % 33.80% 33.80% 1.90% 1.90% 0.00% 0.00%
Cost of sales $ (1,291,559,797)   $ (984,035,922)   $ (908,318,190)  
% of Net sales 52.00% 52.00% 53.00% 53.00% 49.80% 49.80%
Gross margin $ 1,193,152,483   $ 873,557,756   $ 914,222,507  
% of Net sales 48.00% 48.00% 47.00% 47.00% 50.20% 50.20%
MSD&A [1] $ (882,177,381)   $ (704,790,245)   $ (704,571,238)  
% of Net sales 35.50% 35.50% 37.90% 37.90% 38.70% 38.70%
Other operating income (expenses) $ 9,905,747   $ 17,823,354   $ 21,156,983  
Adjusted operating result [2] $ 320,880,849   $ 186,590,865   $ 230,808,252  
Change % 72.00% 72.00% (19.20%) (19.20%) 0.00% 0.00%
% of Net sales 12.90% 12.90% 10.00% 10.00% 12.70% 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 [3]   $ 335,829,186 [3]  
Change % 50.10% 50.10% (11.70%) (11.70%) 0.00% 0.00%
% of Net sales 17.90% 17.90% 16.00% 16.00% 18.40% 18.40%
Chile [Member] | Operating Segments [Member]            
Statement [Line Items]            
Sales revenue external customers $ 1,538,677,522   $ 1,208,196,118   $ 1,134,048,629  
Other income 21,328,227   18,300,114   16,438,937  
Sales revenue between segments 18,146,164   16,266,638   13,816,469  
Net sales $ 1,578,151,913   $ 1,242,762,870   1,164,304,035  
Change % 27.00% 27.00% 6.70% 6.70%    
Cost of sales $ (810,802,559)   $ (626,099,060)   $ (540,048,331)  
% of Net sales 51.40% 51.40% 50.40% 50.40% 46.40% 46.40%
Gross margin $ 767,349,354   $ 616,663,810   $ 624,255,704  
% of Net sales 48.60% 48.60% 49.60% 49.60% 53.60% 53.60%
MSD&A [1] $ (506,891,948)   $ (443,636,760)   $ (429,093,171)  
% of Net sales 32.10% 32.10% 35.70% 35.70% 36.90% 36.90%
Other operating income (expenses) $ 1,077,090   $ 1,634,543   $ 5,266,475  
Adjusted operating result [2] $ 261,534,496   $ 174,661,593   $ 200,429,008  
Change % 49.70% 49.70% (12.90%) (12.90%)    
% of Net sales 16.60% 16.60% 14.10% 14.10% 17.20% 17.20%
Net financial expense $ 0   $ 0   $ 0  
Equity and income of associates and joint ventures 0   0   0  
Gains (losses) on exchange differences 0   0      
Results as per adjustment units 0   0   0  
Other gains (losses) 0   0   0  
Depreciation and amortization 73,082,403   70,106,357   66,301,914  
ORBDA $ 334,616,899   $ 244,767,950 [3]   $ 266,730,922 [3]  
Change % 36.70% 36.70% (8.20%) (8.20%)    
% of Net sales 21.20% 21.20% 19.70% 19.70% 22.90% 22.90%
International Business [Member] | Operating Segments [Member]            
Statement [Line Items]            
Sales revenue external customers $ 657,839,497   $ 391,125,264   $ 452,267,652  
Other income 15,022,421   11,403,939   11,724,538  
Sales revenue between segments 5,082,733   299,622   495,259  
Net sales $ 677,944,651   $ 402,828,825   464,487,449  
Change % 68.30% 68.30% (13.30%) (13.30%)    
Cost of sales $ (341,082,046)   $ (229,669,229)   $ (248,880,925)  
% of Net sales 50.30% 50.30% 57.00% 57.00% 53.60% 53.60%
Gross margin $ 336,862,605   $ 173,159,596   $ 215,606,524  
% of Net sales 49.70% 49.70% 43.00% 43.00% 46.40% 46.40%
MSD&A [1] $ (288,303,183)   $ (189,421,217)   $ (210,155,693)  
% of Net sales 42.50% 42.50% 47.00% 47.00% 45.20% 45.20%
Other operating income (expenses) $ 8,004,833   $ 14,910,793   $ 14,201,709  
Adjusted operating result [2] $ 56,564,255   $ (1,350,828)   $ 19,652,540  
Change % (4287.40%) (4287.40%) (106.90%) (106.90%)    
% of Net sales 8.30% 8.30% (0.30%) (0.30%) 4.20% 4.20%
Net financial expense $ 0   $ 0   $ 0  
Equity and income of associates and joint ventures 0   0   0  
Gains (losses) on exchange differences 0   0      
Results as per adjustment units 0   0   0  
Other gains (losses) 0   0   0  
Depreciation and amortization 34,289,517   25,551,989   27,077,745  
ORBDA $ 90,853,772   $ 24,201,161 [3]   $ 46,730,285 [3]  
Change % 275.40% 275.40% (48.20%) (48.20%)    
% of Net sales 13.40% 13.40% 6.00% 6.00% 10.10% 10.10%
Wines [Member] | Operating Segments [Member]            
Statement [Line Items]            
Sales revenue external customers $ 245,271,440   $ 223,273,704   $ 203,230,777  
Other income 5,138,052   4,240,620   3,806,545  
Sales revenue between segments 11,210,573   7,696,044   5,284,436  
Net sales $ 261,620,065   $ 235,210,368   212,321,758  
Change % 11.20% 11.20% 10.80% 10.80%    
Cost of sales $ (159,494,416)   $ (139,512,564)   $ (128,763,785)  
% of Net sales 61.00% 61.00% 59.30% 59.30% 60.60% 60.60%
Gross margin $ 102,125,649   $ 95,697,804   $ 83,557,973  
% of Net sales 39.00% 39.00% 40.70% 40.70% 39.40% 39.40%
MSD&A [1] $ (69,052,335)   $ (64,790,758)   $ (55,595,811)  
% of Net sales 26.40% 26.40% 27.50% 27.50% 26.20% 26.20%
Other operating income (expenses) $ 605,853   $ 622,178   $ 515,019  
Adjusted operating result [2] $ 33,679,167   $ 31,529,224   $ 28,477,181  
Change % 6.80% 6.80% 10.70% 10.70%    
% of Net sales 12.90% 12.90% 13.40% 13.40% 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      
Results as per adjustment units 0   0   0  
Other gains (losses) 0   0   0  
Depreciation and amortization 12,011,674   11,575,351   9,826,148  
ORBDA $ 45,690,841   $ 43,104,575 [3]   $ 38,303,329 [3]  
Change % 6.00% 6.00% 12.50% 12.50%    
% of Net sales 17.50% 17.50% 18.30% 18.30% 18.00% 18.00%
Other Segments [Member]            
Statement [Line Items]            
Depreciation and amortization [4] $ 4,733,145   $ 2,580,279   $ 1,815,127  
Other Segments [Member] | Operating Segments [Member]            
Statement [Line Items]            
Sales revenue external customers 0   0   0  
Other income 1,435,121   1,053,919   1,023,619  
Sales revenue between segments (34,439,470)   (24,262,304)   (19,596,164)  
Net sales (33,004,349)   (23,208,385)   (18,572,545)  
Cost of sales $ 19,819,224   $ 11,244,931   $ 9,374,851  
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Gross margin $ (13,185,125)   $ (11,963,454)   $ (9,197,694)  
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
MSD&A [1] $ (17,929,915)   $ (6,941,510)   $ (9,726,563)  
% of Net sales 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Other operating income (expenses) $ 217,971   $ 655,840   $ 1,173,780  
Adjusted operating result [2] $ (30,897,069)   $ (18,249,124)   $ (17,750,477)  
% of Net sales 0.00% 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      
Results as per adjustment units 0   0   0  
Other gains (losses) 0   0   0  
Depreciation and amortization 4,733,145   2,580,279   1,815,127  
ORBDA $ (26,163,924)   $ (15,668,845) [3]   $ (15,935,350) [3]  
Change % 0.00% 0.00% 0.00% 0.00%    
% of Net sales 0.00% 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.