XML 83 R44.htm IDEA: XBRL DOCUMENT v3.19.1
CURRENT AND DEFERRED INCOME TAXES (Tables)
12 Months Ended
Dec. 31, 2018
CURRENT AND DEFERRED INCOME TAXES  
Schedule of current tax assets

 

 

 

 

 

 

Description

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

Tax credits (*)

 

2,532,056

 

 —

Total

 

2,532,056

 

 —


(*)  Tax credits correspond to income tax credits on training expenses, purchase of Property, plant and equipment, and donations.

Schedule of current tax payable

 

 

 

 

 

 

Description

    

12.31.2018

    

12.31.2017

 

 

ThCh$

 

ThCh$

Income tax expense

 

9,338,612

 

3,184,965

Total

 

9,338,612

 

3,184,965

 

Schedule of current and deferred income tax expenses

 

 

 

 

 

 

 

 

Item

    

12.31.2018

    

12.31.2017

    

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Current income tax expense

 

38,313,980

 

40,183,261

 

35,902,002

Current tax adjustment previous period

 

312,403

 

137,455

 

534,392

Withholding tax expense foreign subsidiaries

 

7,364,213

 

6,730,031

 

7,645,218

Other current tax expense (income)

 

474,105

 

(5,733)

 

92,008

Current income tax expense

 

46,464,701

 

47,045,014

 

44,173,620

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

 

9,100,154

 

4,752,620

 

4,633,473

Expense (income) for deferred taxes

 

9,100,154

 

4,752,620

 

4,633,473

Total income tax expense

 

55,564,855

 

51,797,634

 

48,807,093


(*)   It includes the effects for the adoption of IAS 29.

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

 

 

 

 

 

 

 

 

 

 

 

 

12.31.2018

 

12.31.2017

Temporary differences

    

Assets

    

Liabilities

    

Assets

    

Liabilities

 

 

ThCh$

 

ThCh$

 

ThCh$

 

ThCh$

Property, plant and equipment

 

5,420,447

 

46,181,359

 

5,978,377

 

47,179,903

Obsolescence provision

 

910,076

 

112,359

 

2,215,341

 

200,979

Employee benefits

 

5,169,161

 

131,829

 

5,391,796

 

 —

Post-employment benefits

 

90,941

 

1,014,354

 

61,155

 

1,020,522

Tax loss carried-forwards (1)

 

9,137,392

 

 —

 

10,056,534

 

 —

Tax Goodwill Brazil

 

18,836,838

 

 —

 

23,195,957

 

 —

Contingency provision

 

26,796,262

 

 —

 

31,177,351

 

 —

Foreign exchange differences (2)

 

13,083,953

 

 —

 

7,631,498

 

 —

Allowance for doubtful accounts

 

1,262,977

 

 —

 

1,155,542

 

 —

Coca-Cola incentives (Argentina)

 

352,061

 

 —

 

451,790

 

 —

Assets and liabilities for placement of bonds

 

 —

 

1,327,727

 

 —

 

1,297,000

Lease liabilities

 

1,328,320

 

 —

 

1,083,010

 

 —

Inventories

 

347,470

 

 —

 

350,746

 

 —

Distribution rights

 

 —

 

173,273,994

 

 —

 

163,850,599

Others

 

 

 

5,940,224

 

3,729,093

 

920,772

Subtotal

 

82,735,898

 

227,981,846

 

92,478,190

 

214,469,775

Total Assets and net liabilities

 

 —

 

145,245,948

 

3,212,981

 

125,204,566


(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. This item also includes the effects of the differences generated in the appraisal of forward contracts.

Schedule of movement in deferred income tax accounts

 

 

 

 

 

 

 

 

Item

    

12.31.2018

    

12.31.2017

    

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Opening Balance

 

121,991,585

 

125,608,802

 

130,201,701

Increase (decrease) in deferred tax

 

11,303,016

 

(3,417,011)

 

(6,409,481)

Increase (decrease) due to foreign currency translation (*)

 

11,951,347

 

(200,206)

 

1,816,582

Movements

 

23,254,363

 

(3,617,217)

 

(4,592,899)

Ending balance

 

145,245,948

 

121,991,585

 

125,608,802


(*)   It includes the effects for the adoption of IAS 29.

Schedule of composition of domestic and foreign tax expense

 

 

 

 

 

 

 

 

Income tax

    

12.31.2018

    

12.31.2017

    

12.31.2016

 

 

ThCh$

 

ThCh$

 

ThCh$

Current income taxes

 

 

 

  

 

  

Foreign

 

(24,442,984)

 

(30,258,395)

 

(24,752,106)

Domestic

 

(22,021,717)

 

(16,786,619)

 

(19,421,514)

Current income tax expense

 

(46,464,701)

 

(47,045,014)

 

(44,173,620)

 

 

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

 

Foreign

 

(9,121,332)

 

(4,667,982)

 

(4,291,287)

Domestic

 

21,178

 

(84,638)

 

(342,186)

Deferred income tax expense

 

(9,100,154)

 

(4,752,620)

 

(4,633,473)

Income tax expense

 

(55,564,855)

 

(51,797,634)

 

(48,807,093)

 

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

 

 

 

 

 

 

 

 

 

Reconciliation of effective rate

    

12.31.2018

    

12.31.2017

  

12.31.2016

 

 

 

ThCh$

 

ThCh$

 

ThCh$

 

Net income before taxes

 

153,606,681

 

170,798,359

 

140,856,204

 

Tax expense at legal rate (27.0%)

 

(41,544,270)

 

 —

 

 —

 

Tax expense at legal rate (25.5%)

 

 —

 

(43,553,581)

 

(33,805,489)

 

Effect of a different tax rate in other jurisdictions

 

967,671

 

(4,971,103)

 

(9,214,270)

 

 

 

 

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 

 

Non-taxable revenues

 

12,752,599

 

9,645,068

 

6,068,410

 

Non-deductible expenses

 

(11,141,237)

 

(4,020,729)

 

(419,761)

 

Tax effect on excess tax provision prior periods

 

(295,632)

 

125,021

 

86,731

 

Effect of tax restatement Chilean companies

 

2,566,163

 

(1,465,753)

 

(1,875,343)

 

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

 

(18,870,149)

 

(7,556,557)

 

(9,647,371)

 

Adjustments to tax expense

 

(14,988,256)

 

(3,272,950)

 

(5,787,334)

 

 

 

 

 

 

 

 

 

Tax expense at effective rate

 

(55,564,855)

 

(51,797,634)

 

(48,807,093)

 

Effective rate

 

36.2

%  

30.6

%

34.7

%

 

Schedule of income tax rates applicable in each jurisdiction

 

 

 

 

 

 

 

 

 

 

 

Rate

 

Country

    

2018

    

2017

    

2016

 

Chile

 

27.0

%  

25.5

%  

24.0

%

Brazil

 

34.0

%  

34.0

%  

34.0

%

Argentina

 

30.0

%  

35.0

%  

35.0

%

Paraguay

 

10.0

%  

10.0

%  

10.0

%