XML 76 R66.htm IDEA: XBRL DOCUMENT v3.8.0.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure Of Income Taxes [Abstract]  
Components of Income Tax Expense Benefit

The following table presents the components of the income tax expense / (benefit) for the years ended December 31, 2017, 2016 and 2015:

 

 

 

For the years ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Current Income Tax and Adjustments to Current Income Tax for Previous Periods

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Current income tax

 

 

(162,820,181

)

 

 

(162,033,295

)

 

 

(84,003,064

)

Adjustments to current tax from the previous period

 

 

(1,127,646

)

 

 

(710,740

)

 

 

(7,307,511

)

Other current tax benefit / (expense)

 

 

15,934,106

 

 

 

21,380,071

 

 

 

(34,995,137

)

Current tax expense, net

 

 

(148,013,721

)

 

 

(141,363,964

)

 

 

(126,305,712

)

Benefit / (expense) from deferred taxes for origination and reversal of temporary

   differences

 

 

4,671,420

 

 

 

29,960,782

 

 

 

16,693,113

 

Total deferred tax benefit / (expense)

 

 

4,671,420

 

 

 

29,960,782

 

 

 

16,693,113

 

Income tax expense

 

 

(143,342,301

)

 

 

(111,403,182

)

 

 

(109,612,599

)

 

Summary of Reconciliation of Tax Expense

The following table reconciles income taxes resulting from applying the local current tax rate to “Net income before taxes” and the actual income tax expense recorded in the accompanying Consolidated Statement of Comprehensive Income for the years ended December 31, 2017, 2016 and 2015:

 

 

 

 

 

 

 

12-31-2017

 

 

 

 

 

 

12-31-2016

 

 

 

 

 

 

12-31-2015

 

Reconciliation of Tax Expense

 

Rate

 

 

ThCh$

 

 

Rate

 

 

ThCh$

 

 

Rate

 

 

ThCh$

 

ACCOUNTING INCOME BEFORE TAX

 

 

 

 

 

 

666,760,212

 

 

 

 

 

 

 

676,674,298

 

 

 

 

 

 

 

456,580,763

 

Total tax income (expense) using statutory rate

 

 

(25.50

%)

 

 

(170,023,854

)

 

 

(24.00

%)

 

 

(162,401,830

)

 

 

(22.50

%)

 

 

(102,730,671

)

Tax effect of rates applied in other countries

 

 

0.05

%

 

 

328,968

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of non-taxable revenues

 

 

5.67

%

 

 

37,774,743

 

 

 

6.53

%

 

 

44,163,296

 

 

 

2.12

%

 

 

9,674,087

 

Tax effect of non-tax-deductible expenses

 

 

(3.11

%)

 

 

(20,737,858

)

 

 

(2.13

%)

 

 

(14,392,926

)

 

 

(4.61

%)

 

 

(21,060,811

)

Tax effect of adjustments to taxes in previous periods

 

 

(0.17

%)

 

 

(1,127,646

)

 

 

(0.11

%)

 

 

(710,740

)

 

 

(1.60

%)

 

 

(7,307,511

)

Price level restatement for tax purposes (investments and

   equity)

 

 

1.57

%

 

 

10,443,346

 

 

 

3.24

%

 

 

21,939,018

 

 

 

2.58

%

 

 

11,812,307

 

Total adjustments to tax expense using statutory rate

 

 

4.00

%

 

 

26,681,553

 

 

 

7.53

%

 

 

50,998,648

 

 

 

(1.51

%)

 

 

(6,881,928

)

Income tax benefit (expense)

 

 

(21.50

%)

 

 

(143,342,301

)

 

 

(16.47

%)

 

 

(111,403,182

)

 

 

(24.01

%)

 

 

(109,612,599

)

 

Summary of Origination and Changes in Deferred Tax Assets and Liabilities

The origination and changes in deferred tax assets and liabilities as of December 31, 2017 and 2016, are as follows:

 

 

 

December 31, 2017

 

 

December 31, 2016

 

 

 

Assets

 

 

Liabilities

 

 

Assets

 

 

Liabilities

 

Deferred Tax Assets (Liabilities)

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Accumulated depreciation

 

 

162,315

 

 

 

(263,847,598

)

 

 

5,465,105

 

 

 

(246,373,416

)

Provisions

 

 

39,890,472

 

 

 

 

 

 

36,785,893

 

 

 

(342,283

)

Post-employment benefit obligations

 

 

6,336,920

 

 

 

(364,925

)

 

 

6,795,806

 

 

 

(579,978

)

Tax loss carryforwards

 

 

9,536,102

 

 

 

 

 

 

11,911,396

 

 

 

 

Other

 

 

49,635,500

 

 

 

(10,734,675

)

 

 

21,979,742

 

 

 

(13,210,542

)

Deferred Tax Assets/Liabilities before compensation

 

 

105,561,309

 

 

 

(274,947,198

)

 

 

82,937,942

 

 

 

(260,506,219

)

Compensation of Assets (Liabilities) for deferred taxes

 

 

(102,723,517

)

 

 

102,723,517

 

 

 

(61,141,425

)

 

 

61,141,425

 

Deferred Tax Assets (Liabilities) after compensation

 

 

2,837,792

 

 

 

(172,223,681

)

 

 

21,796,517

 

 

 

(199,364,794

)

 

 

 

Opening balance January 1, 2017

 

 

 

Changes 2017

 

 

Closing balance December 31, 2017

 

 

 

 

 

 

Increase (decrease) in profit or loss

 

 

Increase (decrease) in other comprehensive income

 

 

Recognized directly in equity

 

 

Foreign currency translation

 

 

Transfers to (from) Noncurrent Assets and Groups in Dispossession held for sale

 

 

Other increases (decreases)

 

 

 

Deferred Tax Assets (Liabilities)

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Accumulated depreciation

 

 

(240,908,311

)

 

 

(22,836,691

)

 

 

 

 

 

 

 

 

61,222

 

 

 

 

 

 

(1,503

)

 

 

(263,685,283

)

Provisions

 

 

36,443,610

 

 

 

2,940,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

505,995

 

 

 

39,890,472

 

Post-employment benefit obligations

 

 

6,215,828

 

 

 

976,808

 

 

 

(463,556

)

 

 

 

 

 

 

 

 

 

 

 

(757,085

)

 

 

5,971,995

 

Tax loss carryforwards

 

 

11,911,396

 

 

 

(2,375,294

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,536,102

 

Other (1)

 

 

8,769,200

 

 

 

25,965,730

 

 

 

(497

)

 

 

 

 

 

(28,356

)

 

 

 

 

 

4,194,748

 

 

 

38,900,825

 

Deferred Tax Assets (Liabilities)

 

 

(177,568,277

)

 

 

4,671,420

 

 

 

(464,053

)

 

 

 

 

 

32,866

 

 

 

 

 

 

3,942,155

 

 

 

(169,385,889

)

 

 

 

Opening balance January 1, 2016

 

 

 

Changes 2016

 

 

Closing balance December 31, 2016

 

 

 

 

 

 

Increase (decrease) in profit or loss

 

 

Increase (decrease) in other comprehensive income

 

 

Recognized directly in equity

 

 

Foreign currency translation

 

 

Transfers to (from) Noncurrent Assets and Groups in Dispossession held for sale

 

 

Other increases (decreases)

 

 

 

Deferred Tax Assets (Liabilities)

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Accumulated depreciation

 

 

(265,258,085

)

 

 

24,331,401

 

 

 

 

 

 

 

 

 

15,488

 

 

 

 

 

 

2,885

 

 

 

(240,908,311

)

Provisions

 

 

33,240,241

 

 

 

3,203,369

 

 

 

 

 

 

 

 

 

 

 

 

(62,749

)

 

 

62,749

 

 

 

36,443,610

 

Post-employment benefit obligations

 

 

5,236,522

 

 

 

(807,693

)

 

 

1,786,999

 

 

 

 

 

 

 

 

 

21,853

 

 

 

(21,853

)

 

 

6,215,828

 

Tax loss carryforwards

 

 

12,084,821

 

 

 

(173,368

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(57

)

 

 

11,911,396

 

Other

 

 

43,365,996

 

 

 

756,651

 

 

 

1,822

 

 

 

(30,829,099

)

 

 

12,645

 

 

 

 

 

 

(4,538,815

)

 

 

8,769,200

 

Deferred Tax Assets (Liabilities)

 

 

(171,330,505

)

 

 

27,310,360

 

 

 

1,788,821

 

 

 

(30,829,099

)

 

 

28,133

 

 

 

(40,896

)

 

 

(4,495,091

)

 

 

(177,568,277

)

 

 

 

(1)

Deferred taxes recognized in increase (decrease) in profit and loss are mainly the related to recognition of tax on the investment in Hidroaysen, which has been classified as non-current assets held for distribution to the owners.

Effects of Deferred Tax on Components of Other Comprehensive Income

The effects of deferred tax on the components of other comprehensive income for the years ended December 31, 2017, 2016 and 2015, are as follows:

 

 

For the years ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Effects of Deferred Tax on the Components of

 

Amount Before

Tax

 

 

Income Tax

Expense (Benefit)

 

 

Amount After

Tax

 

 

Amount Before

Tax

 

 

Income Tax

Expense (Benefit)

 

 

Amount After

Tax

 

 

Amount Before

Tax

 

 

Income Tax

Expense (Benefit)

 

 

Amount After

Tax

 

Other Comprehensive Income

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Available-for-sale financial assets

 

 

1,840

 

 

 

(497

)

 

 

1,343

 

 

 

(6,740

)

 

 

1,820

 

 

 

(4,920

)

 

 

1,077

 

 

 

(290

)

 

 

787

 

Cash flow hedge

 

 

97,558,961

 

 

 

(25,701,599

)

 

 

71,857,362

 

 

 

89,068,357

 

 

 

(21,116,232

)

 

 

67,952,125

 

 

 

(122,593,576

)

 

 

31,868,299

 

 

 

(90,725,277

)

Share of other comprehensive income from associates and joint ventures accounted for using the equity method

 

 

(1,490

)

 

 

 

 

 

(1,490

)

 

 

(11,691,075

)

 

 

 

 

 

(11,691,075

)

 

 

(577,862

)

 

 

 

 

 

(577,862

)

Foreign currency translation

 

 

(3,686,549

)

 

 

 

 

 

(3,686,549

)

 

 

(3,532,844

)

 

 

 

 

 

(3,532,844

)

 

 

162,373

 

 

 

 

 

 

162,373

 

Actuarial gains(losses) on defined-benefit pension plans

 

 

1,716,875

 

 

 

(463,556

)

 

 

1,253,319

 

 

 

(6,618,514

)

 

 

1,786,999

 

 

 

(4,831,515

)

 

 

(5,645,532

)

 

 

1,325,242

 

 

 

(4,320,290

)

Income tax related to components of other

   comprehensive income

 

 

95,589,637

 

 

 

(26,165,652

)

 

 

69,423,985

 

 

 

67,219,184

 

 

 

(19,327,413

)

 

 

47,891,771

 

 

 

(128,653,520

)

 

 

33,193,251

 

 

 

(95,460,269

)

 

Movements in Deferred Taxes for Components of Other Comprehensive Income

The movements in deferred taxes for the components of other comprehensive income as of December 31, 2017, 2016 and 2015, are as follows:

 

 

For the years ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Reconciliation of changes in deferred taxes of components of other comprehensive income

 

ThCh$

 

 

ThCh$

 

 

ThCh$

 

Total increases (decreases) for deferred taxes of other comprehensive income from continuing operations

 

 

(497

)

 

 

1,788,821

 

 

 

1,724,427

 

Income tax of changes in cash flow hedge transactions

 

 

(25,701,599

)

 

 

(21,116,234

)

 

 

31,468,824

 

Total income tax relating to components of other comprehensive income

 

 

(25,702,096

)

 

 

(19,327,413

)

 

 

33,193,251