(21) | Income Tax |
a) | ISR |
b) | Tax charged to profit and loss |
| | December 31 | | |||||||
| | 2017 | | 2016 | | 2015 | | |||
Operation in Mexico: | | | | | | | | | | |
Current ISR | | | 1,512,721 | | | 1,215,171 | | | 1,291,536 | |
Deferred ISR | | | (157,646) | | | 264,086 | | | 146,595 | |
| | | 1,355,075 | | | 1,479,257 | | | 1,438,131 | |
Foreign operation: | | | | | | | | | | |
Current ISR | | | 198,813 | | | 45,358 | | | 196,954 | |
Deferred ISR | | | (469,444) | | | 118,818 | | | 45,475 | |
Total ISR expense | | $ | 1,084,444 | | | 1,643,433 | | | 1,680,560 | |
| | December 31, | | | |||||||||||||||
| | 2017 | | 2016 | | 2015 | | ||||||||||||
| | ISR | | Percentage | | ISR | | Percentage | | ISR | | Percentage | | ||||||
| | | | | | | | | | | | | | | | | | | |
Expected expense | | $ | 1,811,667 | | | 30 | % | $ | 1,678,379 | | | 30 | % | $ | 1,650,025 | | | 30 | % |
Increase (decrease) resulting from: | | | | | | | | | | | | | | | | | | | |
Net effects of inflation | | | (329,516) | | | (5) | % | | (144,611) | | | (2) | % | | (87,322) | | | (2) | % |
(Non-taxable income) Non-deductible expenses | | | 88,330 | | | 1 | % | | 14,550 | | | 0 | % | | (4,882) | | | (0) | % |
Effect of rate difference of foreign subsidiary | | | 702 | | | 0 | % | | 21,979 | | | 0 | % | | 57,103 | | | 1 | % |
Effect from non-deductible employee benefits | | | 83,953 | | | 1 | % | | 71,868 | | | 1 | % | | 74,173 | | | 1 | % |
Effect of change of income tax rate in the United States of America | | | (443,104) | | | (7) | % | | - | | | - | | | - | | | - | |
Cancellation of loss by acquisition | | | (129,036) | | | (2) | % | | | | | | | | | | | | |
Other | | | 1,448 | | | 0 | % | | 1,268 | | | 0 | % | | (8,537) | | | 0 | % |
Income tax expense | | $ | 1,084,444 | | | 18 | % | $ | 1,643,433 | | | 29 | % | $ | 1,680,560 | | | 30 | % |
c) | Deferred income tax |
| | December 31, | | |||||||
| | 2017 | | 2016 | | 2015 | | |||
Deferred tax assets | | | | | | | | | | |
Accounts payable | | $ | 16,404 | | | 831 | | | 764 | |
Employee benefits | | | 45,519 | | | 42,221 | | | 32,572 | |
PTU payable | | | 12,917 | | | 12,700 | | | 9,516 | |
Accounts receivable | | | - | | | - | | | 404 | |
Tax loss carryforwards | | | - | | | 2,760 | | | 10,236 | |
Property, plant and equipment | | | - | | | - | | | 490 | |
Other provisions | | | 7,025 | | | 1,754 | | | 239 | |
Total deferred tax assets | | | 81,865 | | | 60,266 | | | 54,221 | |
| | | | | | | | | | |
Deferred tax liabilities | | | | | | | | | | |
Property, plant and equipment | | | 59 | | | 82 | | | - | |
Prepaid expenses | | | 1,136 | | | 52 | | | 94 | |
Total deferred tax liabilities | | | 1,195 | | | 134 | | | 94 | |
Net deferred tax assets | | | 80,670 | | | 60,132 | | | 54,127 | |
| | December 31, | | |||||||
| | 2017 | | 2016 | | 2015 | | |||
Deferred tax assets | | | | | | | | | | |
Accounts payable | | $ | 1,170,771 | | | 964,676 | | | 1,093,145 | |
Tax loss carryforwards | | | 22,013 | | | 676 | | | 1,081 | |
Goodwill | | | 7,562 | | | 19,846 | | | 22,326 | |
Other provisions | | | 54,020 | | | 24,049 | | | 6,606 | |
Derivative financial instruments | | | - | | | - | | | 859 | |
Total deferred tax assets | | | 1,254,366 | | | 1,009,247 | | | 1,124,017 | |
| | | | | | | | | | |
Deferred tax liabilities | | | | | | | | | | |
Inventories | | | 1,601,498 | | | 1,612,890 | | | 1,400,793 | |
Accounts receivable | | | 421,191 | | | 438,146 | | | 382,585 | |
Property, plant and equipment | | | 2,428,358 | | | 2,566,002 | | | 2,356,509 | |
Prepaid expenses | | | 392,800 | | | 302,958 | | | 353,166 | |
Derivative financial instruments | | | 253,898 | | | 1,826 | | | - | |
Total deferred tax liabilities | | | 5,097,745 | | | 4,921,822 | | | 4,493,053 | |
Net deferred tax liability | | $ | 3,843,379 | | | 3,912,575 | | | 3,369,036 | |
d) | Unrecognized deferred tax assets |
| | December 31, | | |||||||
| | 2017 | | 2016 | | 2015 | | |||
Recoverable tax on assets | | | - | | | - | | | 1,774 | |
Total | | $ | - | | | - | | | 1,774 | |
e) | Unrecognized deferred tax liabilities |
f) | Movement in temporary differences during the fiscal year |
| | January 1, 2017 | | Recognized in profit and loss | | Acquired or/ Recognized directly in equity | | December 31, 2017 | | ||||
Accounts payable | | $ | (965,507) | | | (223,640) | | | 1,972 | | | (1,187,175) | |
Employee benefits | | | (42,221) | | | 1,915 | | | (5,213) | | | (45,519) | |
PTU payable | | | (12,700) | | | (217) | | | - | | | (12,917) | |
Tax loss carryforwards | | | (3,436) | | | (18,577) | | | - | | | (22,013) | |
Other provisions | | | (25,803) | | | (35,577) | | | 335 | | | (61,045) | |
Goodwill | | | (19,846) | | | 10,895 | | | 1,389 | | | (7,562) | |
Intangible assets | | | - | | | - | | | 253,898 | | | 253,898 | |
Inventories | | | 1,612,890 | | | (82,523) | | | 71,131 | | | 1,601,498 | |
Accounts receivable | | | 438,146 | | | (16,955) | | | - | | | 421,191 | |
Property, plant and equipment | | | 2,566,084 | | | (351,511) | | | 213,844 | | | 2,428,417 | |
Prepaid expenses | | | 303,010 | | | 90,926 | | | - | | | 393,936 | |
Derivative financial instruments | | | 1,826 | | | (1,826) | | | - | | | - | |
Net deferred tax liability | | $ | 3,852,443 | | | (627,090) | | | 537,356 | | | 3,762,709 | |
| | January 1, 2016 | | Recognized in profit and loss | | Acquired or/ Recognized directly in equity | | December 31, 2016 | | ||||
Accounts payable | | $ | (1,093,909) | | | 134,658 | | | (6,256) | | | (965,507) | |
Employee benefits | | | (32,572) | | | (14,115) | | | 4,466 | | | (42,221) | |
PTU payable | | | (9,516) | | | (3,184) | | | - | | | (12,700) | |
Tax loss carryforwards | | | (11,317) | | | 7,881 | | | - | | | (3,436) | |
Other provisions | | | (6,846) | | | (18,200) | | | (757) | | | (25,803) | |
Goodwill | | | (22,326) | | | 6,272 | | | (3,792) | | | (19,846) | |
Inventories | | | 1,400,793 | | | 167,441 | | | 44,656 | | | 1,612,890 | |
Accounts receivable | | | 382,182 | | | 55,964 | | | - | | | 438,146 | |
Property, plant and equipment | | | 2,356,019 | | | 93,752 | | | 116,313 | | | 2,566,084 | |
Prepaid expenses | | | 353,260 | | | (50,250) | | | - | | | 303,010 | |
Derivative financial instruments | | | (859) | | | 2,685 | | | - | | | 1,826 | |
Net deferred tax liability | | $ | 3,314,909 | | | 382,904 | | | 154,630 | | | 3,852,443 | |
| | January 1, 2015 | | Recognized in profit and loss | | Acquired or/ Recognized directly in equity | | December 31, 2015 | | ||||
Accounts payable | | $ | (1,125,260) | | | 35,489 | | | (4,138) | | | (1,093,909) | |
Employee benefits | | | (21,515) | | | (3,274) | | | (7,783) | | | (32,572) | |
PTU payable | | | (6,800) | | | (2,716) | | | - | | | (9,516) | |
Tax loss carryforwards | | | (25,455) | | | 14,389 | | | (251) | | | (11,317) | |
Other provisions | | | (16,101) | | | 9,379 | | | (124) | | | (6,846) | |
Goodwill | | | - | | | (20,588) | | | (1,738) | | | (22,326) | |
Inventories | | | 1,188,259 | | | 187,852 | | | 24,682 | | | 1,400,793 | |
Accounts receivable | | | 410,870 | | | (28,688) | | | - | | | 382,182 | |
Property, plant and equipment | | | 2,365,620 | | | (88,973) | | | 79,372 | | | 2,356,019 | |
Prepaid expenses | | | 257,329 | | | 95,931 | | | - | | | 353,260 | |
Derivative financial instruments | | | 5,872 | | | (6,731) | | | - | | | (859) | |
Net deferred tax liability | | $ | 3,032,819 | | | 192,070 | | | 90,020 | | | 3,314,909 | |
g) | Tax on assets and tax loss carryforwards |
| | Amount as of December 31, 2017 | | ||||
Year | | Tax loss carryforwards | | Year of expiration / maturity | | ||
2017 | | $ | 73,538 | | | 2027 | |