XML 69 R55.htm IDEA: XBRL DOCUMENT v3.8.0.1
Income tax (Tables)
12 Months Ended
Dec. 31, 2017
Income tax  
Schedule of income tax in consolidated statements of operations

 

 

 

2017

 

2016

 

2015

 

Current year income tax expense

 

Ps.

(51,313

)

Ps.

(706,244

)

Ps.

(337,997

)

Deferred income tax benefit (expense)

 

212,488

*

(750,938

)**

(700,351

)

 

 

 

 

 

 

 

 

Total income tax benefit (expense)

 

Ps.

161,175

 

Ps.

(1,457,182

)

Ps.

(1,038,348

)

 

 

 

 

 

 

 

 

 

 

 

 

*Includes translation effect by Ps.1,008

**Includes translation effect by Ps.1,242

Schedule of income tax in consolidated statements of OCI

 

 

 

2017

 

2016

 

2015

 

Deferred tax related to items recognized in OCI during the year

 

 

 

 

 

 

 

Net gain (loss) on cash flow hedges

 

Ps.

12,017

 

Ps.

(187,408

)

Ps.

58,161

 

Remeasurement gain of employee benefits

 

533

 

132

 

352

 

 

 

 

 

 

 

 

 

Deferred tax charged to OCI

 

Ps.

12,550

 

Ps.

(187,276

)

Ps.

58,513

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of reconciliation of corporate income tax rate to effective tax rate

 

 

 

2017

 

2016

 

2015

 

Statutory income tax rate

 

30.00

%

30.00

%

30.00

%

Non-deductible expenses

 

(3.90

%)

0.28

%

0.66

%

Unrecorded deferred taxes on tax losses

 

(14.55

%)

0.09

%

 

Foreign countries difference with Mexican statutory rate

 

(0.32

%)

0.04

%

 

Inflation of tax losses

 

1.50

%

(0.01

%)

(0.02

%)

Amendment tax return effects and other tax adjustments

 

(0.31

%)

(0.11

%)

(0.42

%)

Inflation on furniture, intangible and equipment

 

4.91

%

(0.38

%)

(0.34

%)

Annual inflation adjustment

 

4.00

%

(0.63

%)

(0.23

%)

 

 

 

 

 

 

 

 

 

 

21.33

%

29.28

%

29.65

%

 

 

 

 

 

 

 

 

 

Schedule of consolidated deferred taxes

 

 

 

Consolidated
statement of
financial
position

 

Consolidated
statement of
operations

 

Consolidated
statement of
financial position

 

Consolidated
statement of
operations

 

Deferred income tax assets:

 

 

 

 

 

 

 

 

 

Intangible

 

Ps.

463,211

 

Ps.

(18,415

)

Ps.

481,626

 

Ps.

(16,637

)

Provisions

 

351,989

 

8,695

 

343,294

 

56,727

 

Tax losses available for offsetting against future taxable income

 

343,082

 

309,758

 

33,324

 

(25,030

)

Extension lease agreement

 

143,135

 

41,411

 

101,724

 

25,405

 

Unearned transportation revenue

 

35,941

 

(29,814

)

65,755

 

7,039

 

Allowance for doubtful accounts

 

7,324

 

433

 

6,891

 

(2,179

)

Employee benefits

 

5,786

 

1,222

 

4,031

 

886

 

Employee profit sharing

 

2,716

 

(490

)

3,206

 

158

 

 

 

 

 

 

 

 

 

 

 

 

 

1,353,184

 

312,800

 

1,039,851

 

46,369

 

Deferred income tax liabilities:

 

 

 

 

 

 

 

 

 

Supplemental rent

 

1,563,363

 

223,753

 

1,339,610

 

363,783

 

Rotable spare parts, furniture and equipment, net

 

476,917

 

108,890

 

368,027

 

103,926

 

Prepaid expenses and other assets

 

196,152

 

(239,586

)

435,738

 

280,660

 

Inventories

 

88,169

 

15,286

 

72,883

 

23,979

 

Financial instruments

 

49,151

 

 

61,168

 

 

Other prepayments

 

33,269

 

(7,023

)

40,292

 

23,717

 

 

 

 

 

 

 

 

 

 

 

 

 

2,407,021

 

101,320

 

2,317,718

 

796,065

 

 

 

 

 

 

 

 

 

 

 

 

 

Ps.

(1,053,837

)

Ps.

211,480

 

Ps.

(1,277,867

)

Ps.

(749,696

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of components of deferred taxes in the consolidated statement of financial position

 

 

 

2017

 

2016

 

Reflected in the consolidated statement of financial position as follows:

 

 

 

 

 

Deferred tax assets

 

Ps.

562,445

 

Ps.

559,083

 

Deferred tax liabilities

 

(1,616,282

)

(1,836,950

)

 

 

 

 

 

 

Deferred tax liability, net

 

Ps.

(1,053,837

)

Ps.

(1,277,867

)

 

 

 

 

 

 

 

 

 

Schedule of reconciliation of deferred tax liability, net

 

 

 

2017

 

2016

 

Opening balance as of January 1,

 

Ps.

(1,277,867

)

Ps.

(340,895

)

Deferred income tax benefit (expense) during the current year recorded on profits

 

211,480

 

(749,696

)

Deferred income tax benefit (expense) during the current year recorded in accumulated other comprehensive income (loss)

 

12,550

 

(187,276

)

 

 

 

 

 

 

Closing balance as of December 31,

 

Ps.

(1,053,837

)

Ps.

(1,277,867

)

 

 

 

 

 

 

 

 

 

Schedule of available tax carry-forwards

 

An analysis of the available tax losses carry-forward of the Company at December 31, 2017 is as follows:

 

Year
of loss

 

Historical
Loss

 

Restated
tax loss

 

Utilized

 

Total remaining 
amount

 

Year of 
expiration

 

2016

 

57,414

 

57,414

 

 

57,414

 

2019

 

2016

 

52,221

 

56,573

 

16,378

 

40,195

 

2026

 

2017

 

300,613

 

300,613

 

 

300,613

 

2020

 

2017

 

1,068,498

 

1,103,408

 

 

1,103,408

 

2027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ps.

1,478,746

 

Ps.

1,518,008

 

Ps.

16,378

 

Ps.

1,501,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A breakdown of available tax loss carry-forward of Controladora and its subsidiaries at December 31, 2017 is as follows:

 

 

 

Historical
loss

 

Restated
tax loss

 

 

 

Total
remaining amount

 

 

 

 

 

Utilized

 

 

Comercializadora

 

Ps.

52,221

 

Ps.

56,573

 

Ps.

16,378

 

Ps.

40,195

 

Concesionaria

 

1,067,836

 

1,102,726

 

 

1,102,726

 

Operaciones Volaris

 

662

 

682

 

 

682

 

Vuela Aviación

 

358,027

 

358,027

 

 

358,027

 

 

 

 

 

 

 

 

 

 

 

 

 

Ps.

1,478,746

 

Ps.

1,518,008

 

Ps.

16,378

 

Ps.

1,501,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of tax balances

 

 

 

2017

 

Restated contributed capital account (Cuenta de capital de aportación or “CUCA”)

 

Ps.

3,737,048

 

CUFIN*

 

2,558,378

 

 

*The calculation comprises all the subsidiaries of the Company.