XML 72 R56.htm IDEA: XBRL DOCUMENT v3.8.0.1
Income tax payables, income tax assets and deferred income tax (Tables)
12 Months Ended
Dec. 31, 2017
Income tax payables, income tax assets and deferred income tax  
Schedule of Income tax asset and liability, net

 

 

 

As of December 31,

 

2017

2016

 

 

 

Income tax payables (a)

4,437
2,091

Withholdings and payments in advance of income taxes

(1,695)
(1,372)

Law No. 26,476 Tax Regularization Regime (b)

6
5

 

 

 

Current income tax liability, net

2,748
724

 

 

 

 

 

 

Law No. 26,476 Tax Regularization Regime (b)

2
7

 

 

 

Non-current Income tax liability

2
7

 

 

 

 

(a) Includes 3,678 for Income tax payable attributable to Telecom Personal as of November 30, 2017.

(b) Tax liability valuated to its discount value at each time of valuation.

 

Schedule of tax effects of temporary differences to deferred tax assets and liabilities and actions for recourse tax receivable

 

 

 

Income tax assets

 

Deferred tax liabilities

As of December 31, 2017

Telecom
Argentina

Telecom
USA

Total

 

Núcleo

Total

Allowance for doubtful accounts

252
3
255

 

6
6

Provisions

504

-

504

 

-

-

PP&E

-

-

-

 

33
33

Inventory

62

-

62

 

-

-

Pension and termination benefits

162

-

162

 

-

-

Deferred revenues

32

-

32

 

-

-

Other deferred tax assets, net

6

-

6

 

2
2

 

 

 

 

 

 

 

Total deferred tax assets 

1,018
3
1,021

 

41
41

 

 

 

 

 

 

 

PP&E and Intangible assets

(970)
(1)
(971)

 

-

-

Cash dividends from foreign companies

(*) (129)

-

(129)

 

(64)
(64)

Mobile handsets financed sales

(69)

-

(69)

 

-

-

Tuves Paraguay´s Deferred tax liabilities, net

-

-

-

 

(***) (25)

(25)

 

 

 

 

 

 

 

Total deferred tax liabilities 

(1,168)
(1)
(1,169)

 

(89)
(89)

 

 

 

 

 

 

 

Total deferred tax (liability) asset, net 

(**) (150)

2
(148)

 

(****) (48)

(48)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Actions for recourse tax receivable

774

-

774

 

 

 

 

 

 

 

 

 

 

Total income tax assets 

624
2
626

 

 

 

 

 

 

 

 

 

 

 

(*) Include 46 recorded in Other Comprehensive Income for the year ended December 31, 2017.

(**)Include (3) and (11) in Telecom Argentina y Personal, respectively, of temporary differences withdrawals related to the filing of the affidavit for the year 2016.

(***) Originated in Tuves Paraguay acquisition.

(****) Include (2) related to Currency translation adjustments on initial balances.

 

 

 

Income tax assets

 

Deferred tax liabilities

As of December 31, 2016

Telecom
Argentina

Telecom
USA

Total

 

Personal

Núcleo

Total

Allowance for doubtful accounts

86
2
88

 

271
16
287

Provisions

341

-

341

 

149

-

149

PP&E

-

1
1

 

-

13
13

Inventory

-

-

-

 

120

-

120

Pension and termination benefits

139

-

139

 

-

-

-

Deferred revenues

85

-

85

 

-

-

-

Other deferred tax assets, net

120

-

120

 

-

1
1

 

 

 

 

 

 

 

 

Total deferred tax assets

771
3
774

 

540
30
570

 

 

 

 

 

 

 

 

PP&E and intangible assets

(560)

-

(560)

 

(789)

-

(789)

Cash dividends from foreign companies

-

-

-

 

(150)
(44)
(194)

Mobile handsets financed sales

-

-

-

 

(84)

-

(84)

Investments

-

-

-

 

(4)

-

(4)

Other deferred tax liabilities, net

-

-

-

 

(68)

-

(68)

 

 

 

 

 

 

 

 

Total deferred tax liabilities

(560)

-

(560)

 

(1,095)
(44)
(1,139)

 

 

 

 

 

 

 

 

Total deferred tax asset (liability), net

211
3
214

 

(555)
(14)
(569)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Action for recourse tax receivable

466

-

466

 

 

 

 

 

 

 

 

 

 

 

 

Total income tax assets

677
3
680

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of income tax expense

 

 

Year ended December 31,

 

2017

2016

2015

 

Profit (loss)

Current tax expense

(4,438)
(2,091)
(1,721)

 

 

 

 

Deferred tax benefit

228
129
(69)

 

 

 

 

Action for recourse income tax receivable

308
368
98

 

 

 

 

Income tax expense 

(3,902)
(1,594)
(1,692)

 

 

 

 

 

Schedule of income tax reconciliation between amounts computed based on statutory income tax rate and pre-tax income

 

 

 

For the years ended December 31,

 

2017

2016

2015

Pre-tax income

11,626
5,599
5,127

 

 

 

 

Non taxable items

738
79
8

 

 

 

 

Subtotal

12,364
5,678
5,135

 

 

 

 

Weighted statutory income tax rate (*)

34.3%
34.3%
34.5%

 

 

 

 

Income tax expense at weighted statutory tax rate

(4,235)
(1,947)
(1,774)

 

 

 

 

Income tax on cash dividends of foreign companies – Núcleo

(44)
(15)
(14)

 

 

 

 

Effect of changes in tax rate

69

-

-

 

 

 

 

Other changes in tax assets and liabilities

-

-

(2)

 

 

 

 

Actions for recourse income tax receivable

308
368
98

 

 

 

 

Income tax expense 

(3,902)
(1,594)
(1,692)

 

 

 

 

 

(*) Effective income tax rate based on weighted statutory income tax rate in the different countries where the Company has operations. The statutory tax rate in Argentina was 35% for all the years presented. In Paraguay was 10% plus an additional rate of 5% in case of payment of dividends for all the years presented and in the USA the effective tax rate was 39.5% for all the years presented.