v3.26.1
FINANCIAL REPORTING BY SEGMENT (Tables)
12 Months Ended
Dec. 31, 2025
FINANCIAL REPORTING BY SEGMENT  
Summary of company's operating segments

  ​ ​ ​

Operation in

Operation in

Operation in

Operation in

Inter-segment

Consolidated

For the period ended December 31, 2025

  ​ ​ ​

Chile

  ​ ​ ​

Argentina

  ​ ​ ​

Brazil

  ​ ​ ​

Paraguay

  ​ ​ ​

eliminations

  ​ ​ ​

total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Net sales

 

1,319,136,024

743,463,364

976,907,746

314,659,686

(9,330,969)

3,344,835,851

Cost of sales

 

(871,161,843)

(402,209,929)

(591,130,936)

(182,782,385)

9,605,969

(2,037,679,124)

Distribution expenses

 

(105,586,109)

(98,103,991)

(75,937,785)

(17,036,707)

(296,664,592)

Administrative expenses

 

(215,872,575)

(160,414,495)

(134,620,377)

(44,218,175)

(555,125,622)

Financial income

 

4,911,713

1,776,760

10,796,800

954,339

18,439,612

Financial costs

 

(36,486,570)

(4,230,018)

(27,501,825)

(68,218,413)

Share of entity in income of associates accounted for using the equity method, total

 

(881,145)

3,795,041

2,913,896

Income tax expense

 

(35,346,977)

(27,141,446)

(40,009,007)

(7,659,497)

(110,156,927)

Other income (expenses)

 

(22,054,781)

(6,610,945)

(2,795,601)

3,594,061

(27,867,266)

Net income of the segment reported

 

36,657,737

46,529,300

119,504,056

67,511,322

275,000

270,477,415

Depreciation and amortization

 

59,720,407

43,194,473

41,427,158

15,174,455

(275,000)

159,241,493

Current assets

 

560,362,117

144,285,504

244,460,128

83,945,032

1,033,052,781

Non-current assets

 

899,299,770

322,176,655

820,894,414

344,981,798

2,387,352,637

Segment assets, total

 

1,459,661,887

466,462,159

1,065,354,542

428,926,830

3,420,405,418

Carrying amount in associates accounted for using the equity method, total

 

45,641,870

41,446,001

87,087,871

 

Purchase of property, plant and equipment

82,414,851

35,767,333

122,175,235

37,464,796

277,822,215

Current liabilities

 

238,966,685

129,772,961

301,583,342

60,089,529

730,412,517

Non-current liabilities

 

916,231,359

39,559,512

516,413,218

21,234,964

1,493,439,053

Segment liabilities, total

 

1,155,198,044

169,332,473

817,996,560

81,324,493

2,223,851,570

Cash flows from (used in) operating activities

 

268,604,567

68,620,260

91,656,678

32,245,897

461,127,402

Cash flows from (used in) investing activities

 

(80,494,816)

(40,041,398)

(90,574,347)

(37,464,796)

(248,575,357)

Cash flows from (used in) financing activities

 

(132,802,798)

(25,061,467)

(3,461,981)

(1,085,965)

(162,412,211)

Operation in

Operation in

Operation in

Operation in

Inter-segment

Consolidated

For the period ended December 31, 2024

  ​ ​ ​

Chile

  ​ ​ ​

Argentina

  ​ ​ ​

Brazil

  ​ ​ ​

Paraguay

  ​ ​ ​

eliminations

  ​ ​ ​

total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Net sales

 

1,245,017,869

798,447,268

909,678,045

282,065,004

(10,975,181)

3,224,233,005

Cost of sales

 

(824,059,469)

(428,873,483)

(542,292,798)

(161,442,839)

11,305,181

(1,945,363,408)

Distribution expenses

 

(101,148,705)

(106,646,693)

(66,879,135)

(15,312,475)

(289,987,008)

Administrative expenses

 

(200,770,283)

(180,872,313)

(141,148,019)

(39,010,598)

(561,801,213)

Financial income

 

10,879,956

(2,505,917)

19,571,322

1,014,557

28,959,918

Financial costs

 

(32,598,203)

(11,204,328)

(26,611,352)

(70,413,883)

Share of entity in income of associates accounted for using the equity method, total

 

(2,298,261)

3,295,905

997,644

Income tax expense

 

(42,534,666)

(35,815,666)

(48,040,456)

(7,001,858)

(133,392,646)

Other income (expenses)

 

(26,486,958)

7,091,473

1,526,372

(719,171)

(18,588,284)

Net income of the segment reported

 

26,001,280

39,620,341

109,099,884

59,592,620

330,000

234,644,125

Depreciation and amortization

 

51,077,980

47,953,737

36,388,203

16,021,013

(330,000)

151,110,933

Current assets

 

528,419,153

174,373,750

224,628,287

85,774,550

1,013,195,740

Non-current assets

 

867,381,313

387,082,375

728,698,570

294,746,275

2,277,908,533

Segment assets, total

 

1,395,800,466

561,456,125

953,326,857

380,520,825

3,291,104,273

Carrying amount in associates accounted for using the equity method, total

46,683,997

38,508,713

85,192,710

 

Disbursements on segment non-cash assets

 

105,146,894

76,780,061

93,640,763

15,973,893

291,541,611

Current liabilities

 

426,497,211

186,311,088

240,103,614

53,232,081

906,143,994

Non-current liabilities

 

923,267,523

49,094,282

378,537,102

19,664,352

1,370,563,259

Segment liabilities, total

 

1,349,764,734

235,405,370

618,640,716

72,896,433

2,276,707,253

Cash flows from (used in) operating activities

 

237,563,057

33,918,565

70,270,360

15,489,929

357,241,911

Cash flows from (used in) investing activities

 

(163,677,289)

(75,645,230)

(34,556,219)

(15,973,893)

(289,852,631)

Cash flows from (used in) financing activities

 

(77,241,755)

32,332,916

(73,477,219)

(1,372,118)

(119,758,176)

  ​ ​ ​

Operation in

  ​ ​ ​

Operation in

  ​ ​ ​

Operation in

  ​ ​ ​

Operation in

  ​ ​ ​

Inter-segment

  ​ ​ ​

Consolidated,

For the period ended December 31, 2023

Chile

Argentina

Brazil

Paraguay

eliminations

Total

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

ThCh$

Revenues from ordinary activities

1,191,974,011

460,337,955

745,382,614

223,840,649

(3,098,177)

2,618,437,052

Cost of sales

 

(785,163,742)

(234,814,106)

(460,648,667)

(124,798,917)

3,428,177

(1,601,997,255)

Distribution expenses

 

(98,940,612)

(60,925,828)

(55,074,448)

(12,866,291)

(227,807,179)

Administrative expenses

 

(185,062,364)

(98,996,057)

(116,836,812)

(30,400,282)

(431,295,515)

Financial income

 

12,892,543

8,497,135

9,251,681

754,808

31,396,167

Financial costs

 

(31,413,255)

(6,174,445)

(27,700,652)

(65,288,352)

Share of entity in income of associates accounted for using the equity method, total

 

320,225

2,395,944

2,716,169

Income tax expense

 

(27,867,269)

(25,000,923)

(27,122,886)

(6,003,229)

(85,994,307)

Oher income (expenses)

 

(40,422,909)

(20,238,217)

(1,651,128)

(3,343,039)

(65,655,293)

Net income of the segment reported

 

36,316,628

22,685,514

67,995,646

47,183,699

330,000

174,511,487

Depreciation and amortization

 

44,930,478

23,055,893

31,384,619

13,730,334

(330,000)

112,771,324

Current assets

 

537,875,316

86,006,922

276,111,516

81,777,273

981,771,027

Non-current assets

 

818,222,777

192,749,170

651,665,020

277,112,895

1,939,749,862

Segment assets, total

 

1,356,098,093

278,756,092

927,776,536

358,890,168

2,921,520,889

Carrying amount in associates accounted for using the equity method, total

 

49,790,788

42,008,479

91,799,267

Segment disbursements of non-monetary assets

98,330,718

24,421,786

50,018,391

19,936,603

192,707,498

 

Current liabilities

 

256,032,001

107,654,447

284,887,152

44,297,696

692,871,296

Non-current liabilities

 

965,276,582

23,188,614

300,646,803

18,552,180

1,307,664,179

Segment liabilities, total

1,221,308,583

130,843,061

585,533,955

62,849,876

2,000,535,475

 

Cash flows (used in) provided by in Operating Activities

 

196,897,114

32,330,115

118,389,616

19,213,391

366,830,236

Cash flows (used in) provided by Investing Activities

 

(224,464,143)

(24,421,513)

110,533,381

(19,936,603)

(158,288,878)

Cash flows (used in) provided by Financing Activities

19,739,413

3,911,735

(209,887,714)

(890,232)

(187,126,798)