XML 68 R55.htm IDEA: XBRL DOCUMENT v3.19.1
Income tax (Tables)
12 Months Ended
Dec. 31, 2018
Income tax  
Schedule of income tax in consolidated statements of operations

 

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

    

2016

 

Current year income tax expense

 

Ps.

(232,824)

 

Ps.

(51,313)

 

Ps.

(706,244)

 

Deferred income tax benefit (expense)

 

 

471,060

*  

 

212,488

**  

 

(750,938)

***  

Total income tax benefit (expense)

 

Ps.

238,236

 

Ps.

161,175

 

Ps.

(1,457,182)

 


*Includes translation effect by Ps.2,683

**Includes translation effect by Ps.1,008

***Includes translation effect by Ps.1,242

Schedule of income tax in consolidated statements of OCI

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

    

2016

Deferred tax related to items recognized in OCI during the year

 

 

  

 

 

  

 

 

  

Net gain (loss) on cash flow hedges

 

Ps.

85,107

 

Ps.

12,017

 

Ps.

(187,408)

Remeasurement (loss) gain of employee benefits

 

 

(1,797)

 

 

533

 

 

132

Deferred tax charged to OCI

 

Ps.

83,310

 

Ps.

12,550

 

Ps.

(187,276)

 

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

 

 

 

 

 

 

 

 

 

    

2018

    

2017

    

2016

 

Statutory income tax rate

 

30.00

%  

30.00

%  

30.00

%

Non-deductible expenses

 

(3.53)

%  

(3.90)

%  

0.28

%

Unrecorded deferred taxes on tax losses

 

(5.56)

%  

(14.55)

%  

0.09

%

Foreign countries difference with Mexican statutory rate

 

(0.02)

%  

(0.32)

%  

0.04

%

Inflation of tax losses

 

1.79

%  

1.50

%  

(0.01)

%

Amendment tax return effects and other tax adjustments

 

(0.08)

%  

(0.31)

%  

(0.11)

%

Inflation on furniture, intangible and equipment

 

2.91

%  

4.91

%  

(0.38)

%

Annual inflation adjustment

 

0.36

%  

4.00

%  

(0.63)

%

 

 

25.87

%  

21.33

%  

29.28

%

 

Schedule of consolidated deferred taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2018

 

2017

 

2016

 

    

Consolidated

    

 

 

    

Consolidated

    

 

 

    

Consolidated

    

 

 

 

 

statement of

 

Consolidated

 

statement of

 

Consolidated

 

statement of

 

Consolidated

 

 

financial

 

statement of

 

financial

 

statement of

 

financial

 

statement of

 

    

position

    

operations 

    

position 

    

operations 

    

position 

    

operations 

Deferred income tax assets:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Intangible

 

Ps.

460,590

 

Ps.

(2,621)

 

Ps.

463,211

 

Ps.

(18,415)

 

Ps.

481,626

 

Ps.

(16,637)

Provisions

 

 

324,445

 

 

(27,544)

 

 

351,989

 

 

8,695

 

 

343,294

 

 

56,727

Tax losses available for offsetting against future taxable income

 

 

309,320

 

 

(33,762)

 

 

343,082

 

 

309,758

 

 

33,324

 

 

(25,030)

Extension lease agreement

 

 

149,305

 

 

6,170

 

 

143,135

 

 

41,411

 

 

101,724

 

 

25,405

Unearned transportation revenue

 

 

735,355

 

 

699,414

 

 

35,941

 

 

(29,814)

 

 

65,755

 

 

7,039

Allowance for doubtful accounts

 

 

4,902

 

 

(2,422)

 

 

7,324

 

 

433

 

 

6,891

 

 

(2,179)

Employee benefits

 

 

5,446

 

 

1,456

 

 

5,786

 

 

1,222

 

 

4,031

 

 

886

Employee profit sharing

 

 

4,493

 

 

1,777

 

 

2,716

 

 

(490)

 

 

3,206

 

 

158

Financial instruments

 

 

35,955

 

 

 —

 

 

(49,151)

 

 

 —

 

 

(61,168)

 

 

 —

 

 

 

2,029,811

 

 

642,468

 

 

1,304,033

 

 

312,800

 

 

978,683

 

 

46,369

Deferred income tax liabilities:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Supplemental rent

 

 

1,595,519

 

 

32,156

 

 

1,563,363

 

 

223,753

 

 

1,339,610

 

 

363,783

Rotable spare parts, furniture and equipment, net

 

 

645,024

 

 

168,107

 

 

476,917

 

 

108,890

 

 

368,027

 

 

103,926

Prepaid expenses and other assets

 

 

170,466

 

 

(25,686)

 

 

196,152

 

 

(239,586)

 

 

435,738

 

 

280,660

Inventories

 

 

88,895

 

 

726

 

 

88,169

 

 

15,286

 

 

72,883

 

 

23,979

Other prepayments

 

 

32,057

 

 

(1,212)

 

 

33,269

 

 

(7,023)

 

 

40,292

 

 

23,717

 

 

 

2,531,961

 

 

174,091

 

 

2,357,870

 

 

101,320

 

 

2,256,550

 

 

796,065

 

 

Ps.

(502,150)

 

Ps.

468,377

 

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

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

    

2016

Reflected in the consolidated statement of financial position as follows:

 

 

  

 

 

  

 

 

  

Deferred tax assets

 

Ps.

593,302

 

Ps.

562,445

 

Ps.

559,083

Deferred tax liabilities

 

 

(1,095,452)

 

 

(1,616,282)

 

 

(1,836,950)

Deferred tax liability, net

 

Ps.

(502,150)

 

Ps.

(1,053,837)

 

Ps.

(1,277,867)

 

Schedule of reconciliation of deferred tax liability, net

 

 

 

 

 

 

 

 

 

 

 

    

2018

    

2017

    

2016

Opening balance as of January 1,

 

Ps.

(1,053,837)

 

Ps.

(1,277,867)

 

Ps.

(340,895)

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

 

 

468,377

 

 

211,480

 

 

(749,696)

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

 

 

83,310

 

 

12,550

 

 

(187,276)

Closing balance as of December 31, 

 

Ps.

(502,150)

 

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, 2018 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year

    

Historical

    

Restated

    

 

 

    

Total remaining

    

Year of

of loss

    

Loss

    

tax loss

    

Utilized

    

amount

    

expiration

2016

 

Ps.

57,414

 

Ps.

57,414

 

Ps.

 —

 

Ps.

57,414

 

2019

2016

 

 

52,221

 

 

57,215

 

 

57,215

 

 

 —

 

2026

2017

 

 

300,613

 

 

300,613

 

 

 —

 

 

300,613

 

2020

2017

 

 

1,068,498

 

 

1,150,140

 

 

122,359

 

 

1,027,781

 

2027

2018

 

 

170,731

 

 

170,731

 

 

 —

 

 

170,731

 

2021

2018

 

 

3,191

 

 

3,290

 

 

 —

 

 

3,290

 

2028

 

 

Ps.

1,652,668

 

Ps.

1,739,403

 

Ps.

179,574

 

Ps.

1,559,829

 

  

 

A breakdown of available tax loss carry-forward of Controladora and its subsidiaries at December 31, 2018 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Historical

 

Restated

 

 

 

 

Total

 

 

    

loss

    

tax loss

    

Utilized

    

remaining amount

 

Comercializadora

 

Ps.

52,221

 

Ps.

57,215

 

Ps.

57,215

 

Ps.

 —

 

Concesionaria

 

 

1,067,836

 

 

1,149,425

 

 

122,359

 

 

1,027,066

 

Operaciones Volaris

 

 

3,853

 

 

4,005

 

 

 —

 

 

4,005

 

Vuela Aviación

 

 

528,758

 

 

528,758

 

 

 —

 

 

528,758

 

 

 

Ps.

1,652,668

 

Ps.

1,739,403

 

Ps.

179,574

 

Ps.

1,559,829

 

Unrecognized NOLs

 

 

 

 

 

 

 

 

 

 

 

(528,758)

 

 

 

 

 

 

 

 

 

 

 

 

Ps.

1,031,071

 

Tax rate

 

 

 

 

 

 

 

 

 

 

 

30

%

Deferred income tax

 

 

 

 

 

 

 

 

 

 

Ps.

309,320

 

 

Schedule of tax balances

 

 

 

 

 

    

2018

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

 

Ps.

3,917,548

CUFIN*

 

 

3,107,037


*The calculation comprises all the subsidiaries of the Company.