XML 40 R23.htm IDEA: XBRL DOCUMENT v3.8.0.1
Retained Earnings and Accumulated Other Comprehensive Income
12 Months Ended
Dec. 31, 2017
Retained Earnings and Accumulated Other Comprehensive Income  
Retained Earnings and Accumulated Other Comprehensive Income

 

17.Retained Earnings and Accumulated Other Comprehensive Income

 

(a)Retained Earnings:

 

 

 

Legal Reserve

 

Unappropriated
Earnings

 

Net Income for 
the Year

 

Retained 
Earnings

 

Balance at January 1, 2016

 

Ps.

2,139,007

 

Ps.

60,101,542

 

Ps.

10,899,135

 

Ps.

73,139,684

 

Appropriation of net income relating to 2015

 

 

 

 

10,899,135

 

 

(10,899,135

)

 

 

Dividends paid relating to 2015

 

 

 

 

(1,084,192

)

 

 

 

(1,084,192

)

Sale of repurchased shares

 

 

 

 

(448,766

)

 

 

 

(448,766

)

Net result on acquisition of a non—controlling interest in TVI (see Note 3)

 

 

 

 

(6,324,997

)

 

 

 

(6,324,997

)

Share—based compensation

 

 

 

 

1,392,534

 

 

 

 

1,392,534

 

Net income for the year 2016

 

 

 

 

 

 

3,721,406

 

 

3,721,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2016

 

 

2,139,007

 

 

64,535,256

 

 

3,721,406

 

 

70,395,669

 

Appropriation of net income relating to 2016

 

 

 

 

3,721,406

 

 

(3,721,406

)

 

 

Dividends paid relating to 2016

 

 

 

 

(1,084,192

)

 

 

 

(1,084,192

)

Sale of repurchased shares

 

 

 

 

(320,654

)

 

 

 

(320,654

)

Share—based compensation

 

 

 

 

1,468,337

 

 

 

 

1,468,337

 

Net income for the year 2017

 

 

 

 

 

 

4,524,496

 

 

4,524,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2017

 

Ps.

2,139,007

 

Ps.

68,320,153

 

Ps.

4,524,496

 

Ps.

74,983,656

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In accordance with Mexican law, the legal reserve must be increased by 5% of annual net profits until it reaches 20% of the capital stock amount. As of December 31, 2017 and 2016, the Company’s legal reserve amounted to Ps.2,139,007 and Ps.2,139,007, respectively and was classified into retained earnings in consolidated equity. As the legal reserve reached 20% of the capital stock amount, no additional increases were required in 2017, 2016 and 2015. This reserve is not available for dividends, but may be used to reduce a deficit or may be transferred to stated capital. Other appropriations of profits require the vote of the Company’s stockholders.

 

In April 2015, the Company’s stockholders approved the payment of a dividend of Ps.0.35 per CPO and Ps.0.002991452991 per share of Series “A”, “B”, “D” and “L” Shares, not in the form of a CPO, which was paid in cash in June 2015 in the aggregate amount of Ps.1,084,192 (see Note 16).

 

In April 2016, the Company’s stockholders approved the payment of a dividend of Ps.0.35 per CPO and Ps.0.002991452991 per share of Series “A”, “B”, “D” and “L” Shares, not in the form of a CPO, which was paid in cash in May 2016 in the aggregate amount of Ps.1,084,192 (see Note 16).

 

In April 2017, the Company’s stockholders approved the payment of a dividend of Ps.0.35 per CPO and Ps.0.002991452991 per share of Series “A”, “B”, “D” and “L” Shares, not in the form of a CPO, which was paid in cash in May 2017 in the aggregate amount of Ps.1,084,192 (see Note 16).

 

In February 2018, the Company’s Board of Directors approved a proposal for a dividend of Ps.0.35 per CPO payable in the second quarter of 2018, subject to approval of the Company’s stockholders.

 

Dividends, either in cash or in other forms, paid by the Mexican companies in the Group will be subject to income tax if the dividends are paid from earnings that have not been subject to Mexican income tax computed on an individual company basis under the provisions of the Mexican Income Tax Law. In this case, dividends will be taxable by multiplying such dividends by a 1.4286 factor and applying to the resulting amount the income tax rate of 30%. This income tax will be paid by the company paying the dividends.

 

In addition, the entities that distribute dividends to its stockholders who are individuals or foreign residents must withhold 10% thereof for income tax purposes, which will be paid in Mexico. The foregoing will not be applicable when distributed dividends arise from the “taxed net earnings account” computed on an individual company basis generated through December 31, 2013.

 

As of December 31, 2017, cumulative earnings that have been subject to income tax and can be distributed by the Company free of Mexican income tax amounted to Ps.65,634,839.

 

(b)Accumulated Other Comprehensive Income:

 

Changes

 

Available For-
Sale
Investments

 

Warrants
Issued by
UHI

 

Exchange
Differences

 

Remeasurement
of Post-
employment
Benefit
Obligations

 

Cash Flow
Hedges

 

Share of
Equity
Accounts

 

Income Tax

 

Total

 

Accumulated at January 1, 2015

 

Ps.

7,392,871

 

Ps.

 

Ps.

185,963

 

Ps.

35,422

 

Ps.

(244,787)

 

Ps.

291,524

 

Ps.

(1,981,930)

 

Ps.

5,679,063

 

Changes in other comprehensive income

 

644,068

 

3,303,182

 

417,205

 

(162,267

)

25,838

 

19,705

 

(985,437

)

3,262,294

 

Reclassifications

 

(5,262,577

)

 

 

 

 

 

1,578,774

 

(3,683,803

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated at December 31, 2015

 

2,774,362

 

3,303,182

 

603,168

 

(126,845

)

(218,949

)

311,229

 

(1,388,593

)

5,257,554

 

Changes in other comprehensive income

 

(32,379

)

(3,635,399

)

660,181

 

(254,949

)

789,208

 

(42,832

)

1,220,400

 

(1,295,770

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated at December 31, 2016

 

2,741,983

 

(332,217

)

1,263,349

 

(381,794

)

570,259

 

268,397

 

(168,193

)

3,961,784

 

Changes in other comprehensive income

 

1,008,675

 

(280,447

)

387,698

 

(283,945

)

231,758

 

(60,340

)

(366,036

)

637,363

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated at December 31, 2017

 

Ps.

3,750,658

 

Ps.

(612,664

)

Ps.

1,651,047

 

Ps.

(665,739

)

Ps.

802,017

 

Ps.

208,057

 

Ps.

(534,229

)

Ps.

4,599,147