XML 80 R62.htm IDEA: XBRL DOCUMENT v3.19.1
CURRENT AND DEFERRED TAXES (Tables)
12 Months Ended
Dec. 31, 2018
Major components of tax expense (income) [abstract]  
Schedule of Composition of current tax assets
The composition of the current tax assets is the following:

 

    Current assets     Non-current assets     Total assets  
    As of     As of     As of     As of     As of     As of  
    December 31,     December 31,     December 31,     December 31,     December 31,     December 31,  
    2018     2017     2018     2017     2018     2017  
    ThUS$     ThUS$     ThUS$     ThUS$     ThUS$     ThUS$  
                                     
Provisional monthly payments (advances)     48,480       65,257       -       -       48,480       65,257  
Other recoverable credits     20,654       12,730       757       17,532       21,411       30,262  
Total  assets by current tax     69,134       77,987       757       17,532       69,891       95,519  
Schedule of composition of current tax liabilities
The composition of the current tax liabilities are as follows:

 

    Current liabilities     Non-current liabilities     Total liabilities  
    As of     As of     As of     As of     As of     As of  
    December 31,     December 31,     December 31,     December 31,     December 31,     December 31,  
    2018     2017     2018     2017     2018     2017  
    ThUS$     ThUS$     ThUS$     ThUS$     ThUS$     ThUS$  
                                     
Income tax provision     3,738       3,511       -       -       3,738       3,511  
Total liabilities by current tax     3,738       3,511       -       -       3,738       3,511  
Schedule of balances of deferred tax are

The balances of deferred tax are the following:

 

    Assets     Liabilities  
    As of     As of     As of     As of  
Concept   December 31,     December 31,     December 31,     December 31,  
    2018     2017     2018     2017  
    ThUS$     ThUS$     ThUS$     ThUS$  
                         
Depreciation     225,967       210,855       1,225,199       1,401,277  
Leased assets     (75,136 )     (103,201 )     508,128       275,142  
Amortization     (983 )     (484 )     55,880       54,335  
Provisions     (38,303 )     (9,771 )     (75,631 )     690  
Revaluation of financial instruments     445       (734 )     458       (4,484 )
Tax losses     170,980       290,973       (1,198,170 )     (1,188,586 )
Intangibles     -       -       351,238       406,536  
Others     (9,643 )     (23,617 )     5,019       4,787  
Total     273,327       364,021       872,121       949,697  
Schedule of movements of deferred tax assets and liabilities

Movements of Deferred tax assets and liabilities

 

  (a) From January 1 to December 31, 2016

 

    Opening     Recognized in     Recognized in     Exchange           Ending  
    balance     consolidated     comprehensive     rate           balance  
    Assets/(liabilities)     income     income     variation     Others     Asset (liability)  
    ThUS$     ThUS$     ThUS$     ThUS$     ThUS$     ThUS$  
Depreciation     (1,130,991 )     (241,435 )     -       (3,599 )     -       (1,376,025 )
Leased assets     (251,302 )     14,833       -       (3,289 )     -       (239,758 )
Amortization     (71,164 )     (4,375 )     -       (1,941 )     -       (77,480 )
Provisions     378,537       (149,969 )     921       53,448       (1,568 )     281,369  
Revaluation of financial instruments     8,284       28,294       (34,695 )     1,340       -       3,223  
Tax losses (*)     1,009,782       304,892       -       14,062       -       1,328,736  
Intangibles     (364,314 )     4,131       -       (70,522 )     -       (430,705 )
Others     (13,802 )     (30,185 )     -       22,234       1,214       (20,539 )
                                                 
Total     (434,970 )     (73,814 )     (33,774 )     11,733       (354 )     (531,179 )

 

  (b) From January 1 to December 31, 2017

 

    Opening     Recognized in     Recognized in     Exchange     Ending  
    balance     consolidated     comprehensive     rate     balance  
    Assets/(liabilities)     income     income     variation     Asset (liability)  
    ThUS$     ThUS$     ThUS$     ThUS$     ThUS$  
Depreciation     (1,376,025 )     185,282       -       322       (1,190,421 )
Leased assets     (239,758 )     (138,879 )     -       294       (378,343 )
Amortization     (77,480 )     22,486       -       174       (54,820 )
Provisions     281,369       (286,267 )     (785 )     (4,778 )     (10,461 )
Revaluation of financial instruments     3,223       2,417       (1,770 )     (120 )     3,750  
Tax losses (*)     1,328,736       152,081       -       (1,257 )     1,479,560  
Intangibles     (430,705 )     24,436       -       (267 )     (406,536 )
Others     (20,539 )     (7,547 )     -       (319 )     (28,405 )
                                         
Total     (531,179 )     (45,991 )     (2,555 )     (5,951 )     (585,676 )

 

  (c) From January 1 to December 31, 2018

 

    Opening     Recognized in     Recognized in     Exchange     Ending  
    balance     consolidated     comprehensive     rate     balance  
    Assets/(liabilities)     income     income     variation     Asset (liability)  
    ThUS$     ThUS$     ThUS$     ThUS$     ThUS$  
Depreciation     (1,190,421 )     188,052       -       3,137       (999,232 )
Leased assets     (378,343 )     (207,787 )     -       2,866       (583,264 )
Amortization     (54,820 )     (3,735 )     -       1,692       (56,863 )
Provisions     (10,461 )     92,804       1,567       (46,582 )     37,328  
Revaluation of financial instruments     3,750       (2,326 )     (269 )     (1,168 )     (13 )
Tax losses (*)     1,479,560       (98,154 )     -       (12,256 )     1,369,150  
Intangibles     (406,536 )     20,000       -       35,298       (351,238 )
Others     (28,405 )     16,853       -       (3,110 )     (14,662 )
                                         
Total     (585,676 )     5,707       1,298       (20,123 )     (598,794 )
Schedule of deferred tax assets not recognized
Deferred tax assets not recognized:   As of     As of  
    December  31,     December  31,  
    2018     2017  
    ThUS$     ThUS$  
Tax losses     137,761       81,155  
Total Deferred tax assets not recognized     137,761       81,155  
Schedule of deferred tax expense and current income taxes

Deferred tax expense and current income taxes:

 

    For the year ended  
    December 31,  
    2018     2017     2016  
    ThUS$     ThUS$     ThUS$  
                   
Current tax expense                        
Current tax expense     77,713       127,024       87,307  
Adjustment to previous period’s current tax     362       489       2,083  
Total current tax expense, net     78,075       127,513       89,390  
                         
Deferred tax expense                        
Deferred expense for taxes related to the creation and reversal of temporary differences     5,707       45,991       73,814  
Total deferred tax expense, net     5,707       45,991       73,814  
Income tax expense     83,782       173,504       163,204  
Schedule of composition of income tax expense (income)

Composition of income tax expense (income):

 

    For the year ended  
    December 31,  
    2018     2017     2016  
    ThUS$     ThUS$     ThUS$  
                   
Current tax expense, net, foreign     65,850       100,657       80,600  
Current tax expense, net, Chile     12,225       26,856       8,790  
Total current tax expense, net     78,075       127,513       89,390  
Deferred tax expense, net, foreign     58,271       21,846       119,175  
Deferred tax expense, net, Chile     (52,564 )     24,145       (45,361 )
Deferred tax expense, net, total     5,707       45,991       73,814  
Income tax expense     83,782       173,504       163,204  
Schedule of profit before tax by the legal tax rate

Profit before tax by the legal tax rate in Chile (27% and 25.5% at December 31, 2018 and 2017, respectively)

 

    For the year ended     For the year ended  
    December 31,     December 31,  
    2018     2017     2016     2018     2017     2016  
    ThUS$     ThUS$     ThUS$     %     %     %  
                                     
Tax expense using the legal rate     80,198       95,425       65,449       27.00       25.50       24.00  
Tax effect by change in tax rate     5,587       897       -       1.88       0.24       -  
Tax effect of rates in other jurisdictions     3,287       42,326       16,333       1.11       11.31       5.99  
Tax effect of non-taxable operating revenues     (3,076 )     (44,593 )     (62,419 )     (1.04 )     (11.92 )     (22.89 )
Tax effect of disallowable expenses     61,295       35,481       132,469       20.64       9.48       48.58  
Tax effect of due to the non-use of tax losses     46,492       211       -       15.65       0.06       -  
Other increases (decreases) in legal tax charge     (110,001 )     43,757       11,372       (37.03 )     11.69       4.17  
Total adjustments to tax expense using the legal rate     3,584       78,079       97,755       1.21       20.86       35.85  
Tax expense using the effective rate     83,782       173,504       163,204       28.21       46.36       59.85  
Schedule of deferred taxes related to items charged to net equity

Deferred taxes related to items charged to net equity:

 

    For the year ended  
    December 31,  
    2018     2017  
    ThUS$     ThUS$  
                 
Aggregate deferred taxation of components of other comprehensive income     1,298       (2,555 )