XML 65 R45.htm IDEA: XBRL DOCUMENT v3.8.0.1
CURRENT AND DEFERRED INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2017
CURRENT AND DEFERRED INCOME TAXES  
Schedule of current tax assets

Description

 

12.31.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

Monthly provisional payments

 

 

1,330,379

 

Tax credits (1)

 

 

371,917

 

 

 

 

 

 

 

Total

 

 

1,702,296

 

 

 

 

 

 

 

 

(1)

Tax credits correspond to income tax credits on training expenses, purchase of Property, plant and equipment, and donations, and additionally income tax recoveries requested by Brazil.

 

 

Schedule of current tax payable

Description

 

12.31.2017

 

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

Income tax expense

 

3,184,965

 

10,828,593

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

3,184,965

 

10,828,593

 

 

 

 

 

 

 

 

Schedule of current and deferred income tax expenses

Item

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Current income tax expense

 

40,183,261

 

35,902,002

 

33,322,550

 

Current tax adjustment previous period

 

137,455

 

534,392

 

(117,316

)

Withholding tax expense foreign subsidiaries

 

6,730,031

 

7,645,218

 

7,027,661

 

Other current tax expense (income)

 

(5,733

)

92,008

 

1,212,398

 

 

 

 

 

 

 

 

 

Current income tax expense

 

47,045,014

 

44,173,620

 

41,445,293

 

 

 

 

 

 

 

 

 

Income (expense) for the creation and reversal of current tax difference

 

4,752,620

 

4,633,473

 

197,269

 

 

 

 

 

 

 

 

 

Expense (income) for deferred taxes

 

4,752,620

 

4,633,473

 

197,269

 

 

 

 

 

 

 

 

 

Total income tax expense

 

51,797,634

 

48,807,093

 

41,642,562

 

 

 

 

 

 

 

 

 

 

Schedule of the net cumulative balances of temporary differences that give rise to deferred tax assets and liabilities

 

 

12.31.2017

 

12.31.2016

 

Temporary differences

 

Assets

 

Liabilities

 

Assets

 

Liabilities

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

 

Property, plant and equipment

 

5,978,377

 

47,179,903

 

2,127,336

 

48,561,147

 

Obsolescence provision

 

2,215,341

 

200,979

 

1,541,553

 

 

Employee benefits

 

5,391,796

 

 

4,383,007

 

 

Post-employment benefits

 

61,155

 

1,020,522

 

49,900

 

1,010,779

 

Tax loss carried-forwards (1)

 

10,056,534

 

 

9,928,940

 

 

Tax Goodwill Brazil

 

23,195,957

 

 

31,926,760

 

 

Contingency provision

 

31,177,351

 

 

36,969,451

 

 

Foreign exchange differences (2)

 

7,631,498

 

 

 

2,124,435

 

Allowance for doubtful accounts

 

1,155,542

 

 

1,031,375

 

 

Coca-Cola incentives (Argentina)

 

451,790

 

 

2,408,651

 

 

Assets and liabilities for placement of bonds

 

 

1,297,000

 

 

669,856

 

Lease liabilities

 

1,083,010

 

 

1,767,944

 

 

Inventories

 

350,746

 

 

1,604,538

 

806.529

 

Distribution rights

 

 

163,850,599

 

 

168,511,436

 

Others

 

3,729,093

 

920,772

 

2,689,002

 

353,077

 

 

 

 

 

 

 

 

 

 

 

Subtotal

 

92,478,190

 

214,469,775

 

96,428,457

 

222,037,259

 

 

 

 

 

 

 

 

 

 

 

Total liabilities net

 

3,212,981

 

125,204,566

 

 

125,608,802

 

 

 

 

 

 

 

 

 

 

 

Total net movement fiscal year

 

 

121,991,585

 

 

125,608,802

 

 

 

 

 

 

 

 

 

 

 

 

(1)

Tax losses mainly associated with the subsidiary Embotelladora Andina Chile S.A. In Chile tax losses have no expiration date

(2)

Corresponds to differed taxes for exchange rate differences generated on the translation of debt expressed in foreign currency in the subsidiary Rio de Janeiro Refrescos Ltda. and which for tax purposes are recognized in Brazil when incurred.

 

Schedule of movement in deferred income tax accounts

 

Item

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

 

 

 

 

 

 

 

 

Opening Balance

 

125,608,802

 

130,201,701

 

126,126,147

 

Increase (decrease) in deferred tax

 

(3,417,011

)

(6,409,481

)

9,474,186

 

Increase (decrease) due to foreign currency translation

 

(200,206

)

1,816,582

 

(5,398,632

)

 

 

 

 

 

 

 

 

Movements

 

(3,617,217

)

(4,592,899

)

4,075,554

 

 

 

 

 

 

 

 

 

Ending balance

 

121,991,585

 

125,608,802

 

130,201,701

 

 

 

 

 

 

 

 

 

 

Schedule of composition of domestic and foreign tax expense

Income tax

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Current income taxes

 

 

 

 

 

 

 

Foreign

 

(30,258,395

)

(24,752,106

)

(36,438,137

)

Domestic

 

(16,786,619

)

(19,421,514

)

(5,007,156

)

 

 

 

 

 

 

 

 

Current income tax expense

 

(47,045,014

)

(44,173,620

)

(41,445,293

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

 

 

Foreign

 

(4,667,982

)

(4,291,287

)

9,745,398

 

Domestic

 

(84,638

)

(342,186

)

(9,942,667

)

 

 

 

 

 

 

 

 

Deferred income tax expense

 

(4,752,620

)

(4,633,473

)

(197,269

)

 

 

 

 

 

 

 

 

Income tax expense

 

(51,797,634

)

(48,807,093

)

(41,642,562

)

 

 

 

 

 

 

 

 

 

Schedule of reconciliation between the effective tax rate and the statutory rate

Reconciliation of effective rate

 

12.31.2017

 

12.31.2016

 

12.31.2015

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Net income before taxes

 

170,798,359

 

140,856,204

 

129,740,488

 

 

 

 

 

 

 

 

 

Tax expense at legal rate (25.5%)

 

(43,553,581

)

 

 

 

 

 

 

 

 

 

 

Tax expense at legal rate (24.0%)

 

 

(33,805,489

)

(29,191,610

)

 

 

 

 

 

 

 

 

Effect of a different tax rate in other jurisdictions

 

(4,971,103

)

(9,214,270

)

(8,161,392

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 

 

Non-taxable revenues

 

9,645,068

 

6,068,410

 

11,778,290

 

Non-deductible expenses

 

(4,020,729

)

(419,761

)

(5,557,758

)

Effect of tax on excess tax provision previous periods

 

125,021

 

86,731

 

117,316

 

Effect of tax monetary restatement Chilean companies

 

(1,465,753

)

(1,875,343

)

(2,387,349

)

Foreign subsidiaries tax withholding expense and other legal tax debits and credits

 

(7,556,557

)

(9,647,371

)

(8,240,059

)

 

 

 

 

 

 

 

 

Adjustments to tax expense

 

(3,272,950

)

(5,787,334

)

(4,289,560

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax expense at effective rate

 

(51,797,634

)

(48,807,093

)

(41,642,562

)

 

 

 

 

 

 

 

 

Effective rate

 

30.6

%

34.7

%

32.1

%

 

 

 

 

 

 

 

 

 

Schedule of income tax rates applicable in each jurisdiction

 

 

Rate

 

Country

 

2017

 

2016

 

2015

 

Chile

 

25.5

%

24.0

%

22.5

%

Brazil

 

34.0

%

34.0

%

34.0

%

Argentina

 

35.0

%

35.0

%

35.0

%

Paraguay

 

10.0

%

10.0

%

10.0

%