19.1. | Components of the income tax expense: |
| | December 31, 2017 | | | December 31, 2016 | | | December 31, 2015 | | |||
Current period income tax | | Ps. | 1,276,458 | | | Ps. | 1,264,066 | | | Ps. | 1,190,949 | |
Income tax surcharge | | | 151,980 | | | | - | | | | - | |
CREE tax | | | - | | | | 295,324 | | | | 356,475 | |
CREE surcharge | | | - | | | | 193,425 | | | | 200,965 | |
Subtotal current period taxes | | | 1,428,438 | | | | 1,752,815 | | | | 1,748,389 | |
Prior years adjustments (1) | | | (117,568 | ) | | | (13,440 | ) | | | (19,282 | ) |
Adjustment due to uncertain tax positions in prior years | | | (7,367 | ) | | | (31,067 | ) | | | 3,542 | |
Deferred taxes | | | 449,291 | | | | 348,601 | | | | 146,321 | |
Total | | Ps. | 1,752,794 | | | Ps. | 2,056,909 | | | Ps. | 1,878,970 | |
19.2 | Reconciliation of the Nominal Tax Rate and the Effective tax Rate: |
· | Taxable income is taxed at a rate of 34% in the year 2017 and 33% in 2018 and subsequent years. And additional income tax surcharge of 6% was created in 2017 and 4% in 2018, for those companies with taxable incomes exceeding Ps. 800. |
· | Gains on the sale or disposal of non-current assets held for more than two years is taxed at 10%. |
· | The taxable income for income tax may not be less than 3.5% of each of our tax-declaring companies’ net equity at the end of the preceding year. When the taxable income is less than that this percentage, the difference, known as “presumptive income”, can be offset by taxable income over the following five years. |
· | Tax loss-carry forwards incurred prior to 2017 may be offset on the same terms applicable for 2016, but they may not be fiscally readjusted. Tax loss carry-forwards incurred since 2017 may be offset against company taxable income over the following twelve years. |
· | As of 2017 the companies’ taxable income will be determined based in the new accounting regulation in force in Colombia since January 1, 2015. However, the new tax regulation also includes special income tax rules for several transactions. |
· | Corporate tax returns are in firm by tax authorities three years after the filing date, however if tax loss carry forward are used to offset the taxable income, this term is six years after the filing date. |
· | Taxable income was taxed at rate of 25% and income tax CREE is taxed at rate of 9% with an additional of 6% in 2016 and 5% in 2015. |
· | Tax loss carry forward incurred since 2007, fiscally readjusted, may be offset with future taxable income at any time, for both income tax and CREE. |
· | The taxable income of the companies may not be lower than 3% of fiscal equity at the end of the preceding year; and if the taxable income is lower than that base, the difference may be deducted from taxable income within five years of its occurrence, as “excess of presumptive income”. |
· | The taxable income is determined on the basis of accounting rules applicable in Colombia up to December 31, 2014, prior to the partial introduction of the IFRS framework in Colombian regulations. |
· | Corporate tax returns are in firm by tax authorities two years after the filing date, however if tax loss carry forward are used to offset the taxable income, this term is five years after the filing date. |
| | Years ended on: | | |||||||||
| | December 31, 2017 | | | December 31, 2016 | | | December 31, 2015 | | |||
Profit before income tax | | Ps. | 4,915,227 | | | Ps. | 5,573,845 | | | Ps. | 5,224,656 | |
Enacted tax rate in Colombia | | | 40 | % | | | 40 | % | | | 39 | % |
Theoretical income tax expense | | | 1,966,091 | | | | 2,229,538 | | | | 2,037,616 | |
Nondeductible expenses | | | 387,933 | | | | 339,803 | | | | 298,773 | |
Tax losses considered non recoverable for income tax purpose | | | 96,266 | | | | 140,904 | | | | - | |
Presumptive income considered non recoverable for income tax purpose | | | 7,991 | | | | 45,385 | | | | 28,954 | |
Wealth tax | | | 40,762 | | | | 107,051 | | | | 118,245 | |
Nontaxable dividends | | | (19,587 | ) | | | (15,655 | ) | | | (47,883 | ) |
Nontaxable income under equity method in associates | | | (68,026 | ) | | | (56,306 | ) | | | (91,572 | ) |
Profit (loss) on sales or appraisal of investment | | | (16,584 | ) | | | (71,669 | ) | | | (7,697 | ) |
Nontaxable interest income and other income | | | (137,312 | ) | | | (150,714 | ) | | | (61,561 | ) |
Other nontaxable income | | | (155,010 | ) | | | (83,742 | ) | | | (75,171 | ) |
Revenues taxable at different tax rate | | | (658 | ) | | | (14,983 | ) | | | (5,602 | ) |
Difference from expenses deductibles at different tax rate | | | (11,822 | ) | | | (4,679 | ) | | | 6,971 | |
Tax benefits in the acquisition of property and equipment | | | (20,585 | ) | | | (66,245 | ) | | | (67,574 | ) |
Profits (losses) in Subsidiaries in tax free countries or with different tax rate | | | (200,661 | ) | | | (143,109 | ) | | | (66,729 | ) |
Effect on the deferred income tax due to changes in tax rates | | | (38,574 | ) | | | (96,232 | ) | | | (71,962 | ) |
Expenses considered non recoverable for deferred income tax purposes | | | - | | | | 1,465 | | | | 11,598 | |
Prior year adjustments | | | (117,568 | ) | | | (13,440 | ) | | | (44,581 | ) |
Adjustments due to uncertain tax positions in previous year | | | (7,367 | ) | | | (31,067 | ) | | | 28,374 | |
Other | | | 47,505 | | | | (59,396 | ) | | | (111,229 | ) |
Total tax expense of the year | | Ps. | 1,752,794 | | | Ps. | 2,056,909 | | | Ps. | 1,878,970 | |
Effective income tax rate | | | 35.66 | % | | | 36.90 | % | | | 35.96 | % |
19.3 | Tax Losses and excess of Presumptive Income: |
| | December 31, 2017 | | | December 31, 2016 | | ||
Tax loss carry forwards expiring on: | | | | | | | | |
| | | | | | | | |
December 31, 2019 | | | 4,732 | | | | - | |
December 31, 2020 | | | 1,758 | | | | - | |
December 31, 2029 | | | 3,107 | | | | - | |
December 31, 2030 | | | 160,084 | | | | - | |
Without expiration date | | | 484,376 | | | | 397,869 | |
Subtotal | | | 654,057 | | | | 397,869 | |
| | | | | | | | |
Excess of presumptive income expiring on: | | | | | | | | |
December 31, 2017 | | | - | | | | 5,041 | |
December 31, 2018 | | | 43,668 | | | | 43,307 | |
December 31, 2019 | | | 64,590 | | | | 83,871 | |
December 31, 2020 | | | 48,170 | | | | 54,150 | |
December 31, 2021 | | | 64,998 | | | | 49,600 | |
December 31, 2022 | | | 46,727 | | | | - | |
Subtotal | | | 268,153 | | | | 235,969 | |
Total | | Ps. | 922,210 | | | Ps. | 633,838 | |
19.4 | Deferred Taxes of Subsidiaries Companies: |
19.5 | Deferred taxes by Type of Temporary Difference: |
| | Balance as of December 31, 2016 | | | Credited (charged) to profit or loss | | | Credited (charged) to OCI | | | Reclassifications | | | Balance as of December 31, 2017 | | |||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | | |
Debt securities at fair value | | Ps. | 62,627 | | | Ps. | (30,580 | ) | | Ps. | (23,966 | ) | | Ps. | - | | | Ps. | 8,081 | |
Equity securities at fair value | | | 1,583 | | | | (1,254 | ) | | | (321 | ) | | | - | | | | 8 | |
Derivative instruments | | | 78,740 | | | | (41,935 | ) | | | - | | | | - | | | | 36,805 | |
Accounts receivable | | | 16,278 | | | | (15,589 | ) | | | - | | | | 10 | | | | 699 | |
Differences between the accounting and tax bases of loans and receivables | | | 6,014 | | | | 65,924 | | | | - | | | | - | | | | 71,938 | |
Allowance for impairment on loans and receivables | | | 105,573 | | | | (39,446 | ) | | | - | | | | - | | | | 66,127 | |
Allowance for other accounts receivable | | | 6,219 | | | | (1,570 | ) | | | - | | | | - | | | | 4,649 | |
Financial assets in concession contracts | | | 25,837 | | | | 2,571 | | | | - | | | | 128 | | | | 28,536 | |
Differences between accounting and tax basis of foreclosed assets | | | 4,846 | | | | 13,315 | | | | - | | | | - | | | | 18,161 | |
Differences between accounting and tax basis of the cost in property, plant and equipment | | | 296,269 | | | | 68,271 | | | | - | | | | - | | | | 364,540 | |
Differences between accounting and tax basis of accumulated of depreciation of property, plant and equipment | | | 5,699 | | | | 6,294 | | | | - | | | | - | | | | 11,993 | |
Biological assets | | | 101 | | | | 68 | | | | - | | | | - | | | | 169 | |
Differences between accounting and tax basis of deferred charges and of intangible assets | | | 113,817 | | | | 30,922 | | | | - | | | | 886 | | | | 145,625 | |
Tax losses carry forward | | | 385,855 | | | | (53,556 | ) | | | - | | | | 55 | | | | 332,354 | |
Surplus of presumptive income | | | 19,480 | | | | (16,952 | ) | | | - | | | | - | | | | 2,528 | |
Provisions | | | 212,695 | | | | (17,649 | ) | | | - | | | | 2,917 | | | | 197,963 | |
Employee benefits | | | 104,606 | | | | (29,658 | ) | | | 23,976 | | | | - | | | | 98,924 | |
Deferred income | | | 113,380 | | | | (113,380 | ) | | | - | | | | - | | | | - | |
Lease agreements | | | 9.160 | | | | (1,118 | ) | | | - | | | | - | | | | 8,042 | |
Other | | | 69,022 | | | | 52,233 | | | | 935 | | | | 1,455 | | | | 123,645 | |
Subtotal | | Ps. | 1,637,801 | | | Ps. | (123,089 | ) | | Ps. | 624 | | | Ps. | 5,451 | | | Ps. | 1,520,787 | |
| | | | | | | | | | | | | | | | | | | | |
Defered tax liabilities | | | | | | | | | | | | | | | | | | | | |
Debt securities at fair value | | Ps. | (27,278 | ) | | Ps. | 29,105 | | | Ps. | (46,319 | ) | | Ps. | - | | | Ps. | (44,492 | ) |
Equity securities at fair value | | | (122,513 | ) | | | 302 | | | | 33 | | | | 952 | | | | (121,226 | ) |
Derivative instruments | | | (67,974 | ) | | | (15,190 | ) | | | (4,361 | ) | | | - | | | | (87,525 | ) |
Accounts receivable | | | (260,621 | ) | | | (46,335 | ) | | | - | | | | - | | | | (306,956 | ) |
Differences between the accounting and tax bases of loans and receivables | | | (268,747 | ) | | | (53,999 | ) | | | - | | | | - | | | | (322,746 | ) |
Allowance for impairment on loans and receivables | | | (275,785 | ) | | | (122,053 | ) | | | - | | | | - | | | | (397,838 | ) |
Differences between accounting and tax basis of foreclosed assets | | | (46,783 | ) | | | (25,426 | ) | | | - | | | | - | | | | (72,209 | ) |
Provision for foreclosed assets | | | (37,798 | ) | | | (3,856 | ) | | | - | | | | - | | | | (41,654 | ) |
Differences between the accounting and tax base for property plant and equipment costs | | | (400,180 | ) | | | 36,404 | | | | - | | | | (38 | ) | | | (363,814 | ) |
Differences between accounting and tax basis of accumulated of depreciation of property, plant and equipment | | | (209,549 | ) | | | 30,948 | | | | - | | | | (1,276 | ) | | | (179,877 | ) |
Differences between accounting and tax basis of deferred charges and of intangible assets | | | (60,598 | ) | | | (47,123 | ) | | | - | | | | - | | | | (107,721 | ) |
Provisions | | | (471 | ) | | | (62 | ) | | | 116 | | | | (158 | ) | | | (575 | ) |
Goodwill | | | (86,036 | ) | | | (83,639 | ) | | | - | | | | - | | | | (169,675 | ) |
Deferred Income | | | (34,613 | ) | | | (5,921 | ) | | | - | | | | - | | | | (40,534 | ) |
Financial assets in concession arrangements | | | (718,496 | ) | | | 20,548 | | | | - | | | | (2,790 | ) | | | (700,738 | ) |
Biological assets | | | (6,806 | ) | | | (9,777 | ) | | | - | | | | - | | | | (16,583 | ) |
Other | | | (65,400 | ) | | | (30,128 | ) | | | (11,053 | ) | | | 2,537 | | | | (104,044 | ) |
Subtotal | | Ps. | (2,689,648 | ) | | Ps. | (326,202 | ) | | Ps. | (61,584 | ) | | Ps. | (773 | ) | | Ps. | (3,078,207 | ) |
Net | | Ps. | (1,051,847 | ) | | Ps. | (449,291 | ) | | Ps. | (60,960 | ) | | Ps. | 4,678 | | | Ps. | (1,557,420 | ) |
| | Balance as of December 31, 2015 | | | Credited (charged) to profit or loss | | | Credited (charged) to OCI | | | Reclassifications | | | Balance as of December 31, 2016 | | |||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | | |
Debt securities at fair value | | Ps. | 290,465 | | | Ps. | (5,459 | ) | | Ps. | (212,090 | ) | | Ps. | (10,289 | ) | | Ps. | 62,627 | |
Equity securities at fair value | | | 323 | | | | (26,416 | ) | | | 27,676 | | | | - | | | | 1,583 | |
Derivative instruments | | | 518,992 | | | | (223,831 | ) | | | (165,894 | ) | | | (50,527 | ) | | | 78,740 | |
Accounts receivable | | | 7,852 | | | | 8,426 | | | | - | | | | - | | | | 16,278 | |
Differences between the accounting and tax bases of loans and receivables | | | 5,652 | | | | 362 | | | | - | | | | - | | | | 6,014 | |
Allowance for impairment on loans and receivables | | | 96,054 | | | | 9,679 | | | | - | | | | (160 | ) | | | 105,573 | |
Allowance for other accounts receivable | | | 18,119 | | | | (11,900 | ) | | | - | | | | - | | | | 6,219 | |
Financial assets in concession contracts | | | 12,096 | | | | 13,741 | | | | - | | | | - | | | | 25,837 | |
Differences between accounting and tax basis of foreclosed assets | | | 13,326 | | | | (8,480 | ) | | | - | | | | - | | | | 4,846 | |
Differences between accounting and tax basis of the cost in property, plant and equipment | | | 58,505 | | | | 237,739 | | | | - | | | | 25 | | | | 296,269 | |
Differences between accounting and tax basis of accumulated of depreciation of property, plant and equipment | | | 5,415 | | | | 284 | | | | - | | | | - | | | | 5,699 | |
Biological assets | | | 369 | | | | (268 | ) | | | - | | | | - | | | | 101 | |
Differences between accounting and tax basis of deferred charges and of intangible assets | | | 77,055 | | | | 37,167 | | | | - | | | | (405 | ) | | | 113,817 | |
Tax losses carry forward | | | 527,153 | | | | (140,623 | ) | | | - | | | | (675 | ) | | | 385,855 | |
Surplus of presumptive income | | | 166,116 | | | | (146,636 | ) | | | - | | | | - | | | | 19,480 | |
Provisions | | | 146,578 | | | | 60,716 | | | | 5,706 | | | | (305 | ) | | | 212,695 | |
Employee benefits | | | 101,224 | | | | (5,718 | ) | | | 8,677 | | | | 423 | | | | 104,606 | |
Goodwill | | | 6,947 | | | | (6,947 | ) | | | - | | | | - | | | | - | |
Deferred income | | | 35,857 | | | | 77,523 | | | | - | | | | - | | | | 113,380 | |
Lease agreements | | | 8,414 | | | | 746 | | | | - | | | | - | | | | 9.160 | |
Other | | | 174,966 | | | | (107,102 | ) | | | - | | | | 1,158 | | | | 69,022 | |
Subtotal | | Ps. | 2,271,478 | | | Ps. | (236,997 | ) | | Ps. | (335,925 | ) | | Ps. | (60,755 | ) | | Ps. | 1,637,801 | |
| | | | | | | | | | | | | | | | | | | | |
Deffered tax liabilities | | | | | | | | | | | | | | | | | | | | |
Debt securities at fair value | | | (19,943 | ) | | | 44,338 | | | | (51,673 | ) | | | - | | | | (27,278 | ) |
Equity securities at fair value | | | (104,317 | ) | | | (9,072 | ) | | | 13,059 | | | | (154 | ) | | | (100,484 | ) |
Derivative instruments | | | (333,317 | ) | | | 240,468 | | | | (21,586 | ) | | | 46,461 | | | | (67,974 | ) |
Accounts receivable | | | - | | | | (260,621 | ) | | | - | | | | - | | | | (260,621 | ) |
Differences between the accounting and tax bases of loans and receivables | | | (238,492 | ) | | | (30,255 | ) | | | - | | | | - | | | | (268,747 | ) |
Allowance for impairment on loans and receivables | | | (227,336 | ) | | | (48,449 | ) | | | - | | | | - | | | | (275,785 | ) |
Differences between accounting and tax basis of foreclosed assets | | | (83,774 | ) | | | 36,991 | | | | - | | | | - | | | | (46,783 | ) |
Provision for foreclosed assets | | | (15,198 | ) | | | (22,600 | ) | | | - | | | | - | | | | (37,798 | ) |
Differences between the accounting and tax base for property plant and equipment costs | | | (355,478 | ) | | | (44,865 | ) | | | - | | | | 163 | | | | (400,180 | ) |
Differences between accounting and tax basis of accumulated of depreciation of property, plant and equipment | | | (227,591 | ) | | | 18,114 | | | | - | | | | (72 | ) | | | (209,549 | ) |
Differences between accounting and tax basis of deferred charges and of intangible assets | | | (60,003 | ) | | | (595 | ) | | | - | | | | - | | | | (60,598 | ) |
Unrealized profits of foreign subsidiaries | | | (38,209 | ) | | | 16,180 | | | | - | | | | - | | | | (22,029 | ) |
Provisions | | | (1,961 | ) | | | 1,490 | | | | - | | | | - | | | | (471 | ) |
Goodwill | | | (42,822 | ) | | | (43,214 | ) | | | - | | | | - | | | | (86,036 | ) |
Deferred Income | | | (26,940 | ) | | | (7,673 | ) | | | - | | | | - | | | | (34,613 | ) |
Financial assets in concession arrangements | | | (627,666 | ) | | | (90,830 | ) | | | - | | | | - | | | | (718,496 | ) |
Biological assets | | | (17,578 | ) | | | 3,320 | | | | - | | | | 7,452 | | | | (6,806 | ) |
Other | | | (152,824 | ) | | | 85,669 | | | | - | | | | 1,755 | | | | (65,400 | ) |
Subtotal | | Ps. | (2,573,449 | ) | | Ps. | (111,604 | ) | | Ps. | (60,200 | ) | | Ps. | 55,605 | | | Ps. | (2,689,648 | ) |
Net | | Ps. | (301,971 | ) | | Ps. | (348,601 | ) | | Ps. | (396,125 | ) | | Ps. | (5,150 | ) | | Ps. | (1,051,847 | ) |
| | Balance as of December 31, 2014 | | | Credited (charged) to profit or loss | | | Credited (charged) to OCI | | | Reclassifications | | | Balance as of December 31, 2015 | | |||||
Deferred tax assets | | | | | | | | | | | | | | | | | | | | |
Debt securities at fair value | | Ps. | 17,317 | | | Ps. | 240,415 | | | Ps. | 263,532 | | | Ps. | (230,799 | ) | | Ps. | 290,465 | |
Equity securities at fair value | | | 7,505 | | | | (1,082 | ) | | | - | | | | (6,100 | ) | | | 323 | |
Derivatives instruments | | | 555,521 | | | | (159,875 | ) | | | (19,044 | ) | | | 142,390 | | | | 518,992 | |
Differences between the accounting and tax bases of the loans and receivables | | | 30,998 | | | | (26,337 | ) | | | - | | | | 991 | | | | 5,652 | |
Account receivable | | | - | | | | 7,852 | | | | - | | | | - | | | | 7,852 | |
Allowance for impairment on loans and receivables | | | 102,662 | | | | 12,503 | | | | - | | | | (19,111 | ) | | | 96,054 | |
Allowance for other accounts receivable | | | 1,897 | | | | (1,730 | ) | | | - | | | | 17,952 | | | | 18,119 | |
Financial asset in concession contracts | | | 11,341 | | | | 588 | | | | - | | | | 167 | | | | 12,096 | |
Differences between accounting and tax basis of goods received as payment | | | 30,180 | | | | (16,854 | ) | | | - | | | | - | | | | 13,326 | |
Differences between accounting and tax basis of the cost in property, plant and equipment | | | 39,561 | | | | 21,074 | | | | - | | | | (2,130 | ) | | | 58,505 | |
Differences between accounting and tax basis of accumulated of depreciation of property, plant and equipment | | | 6,938 | | | | (1,526 | ) | | | - | | | | 3 | | | | 5,415 | |
Biological assets | | | 4,580 | | | | (4,211 | ) | | | - | | | | - | | | | 369 | |
Differences between accounting and tax basis of deferred charges of intangible assets | | | 59,354 | | | | 17,701 | | | | - | | | | - | | | | 77,055 | |
Tax losses carry forward | | | 45,601 | | | | 3,020 | | | | 478,532 | | | | - | | | | 527,153 | |
Surplus of presumptive income | | | 16,147 | | | | (13,249 | ) | | | 163,218 | | | | - | | | | 166,116 | |
Provisions | | | 126,762 | | | | 23,070 | | | | - | | | | (3,254 | ) | | | 146,578 | |
Employee benefits | | | 104,872 | | | | 3,927 | | | | (7,251 | ) | | | (324 | ) | | | 101,224 | |
Goodwill | | | 6,947 | | | | - | | | | - | | | | - | | | | 6,947 | |
Deferred Income | | | 8,092 | | | | 30,574 | | | | - | | | | (2,809 | ) | | | 35,857 | |
Lease agreements | | | 7,315 | | | | 1,099 | | | | - | | | | - | | | | 8,414 | |
Other | | | 180,108 | | | | (68,038 | ) | | | - | | | | 62,896 | | | | 174,966 | |
Subtotal | | Ps. | 1,363,698 | | | Ps. | 68,921 | | | Ps. | 878,987 | | | Ps. | (40,128 | ) | | Ps. | 2,271,478 | |
| | | | | | | | | | | | | | | | | | | | |
Deffered tax liabilities | | | | | | | | | | | | | | | | | | | | |
Debt securities at fair value | | | 9,509 | | | | (243,790 | ) | | | - | | | | 214,338 | | | | (19,943 | ) |
Equity securities at fair value | | | (103,469 | ) | | | 103 | | | | - | | | | (951 | ) | | | (104,317 | ) |
Derivatives instruments | | | (346,677 | ) | | | 149,307 | | | | - | | | | (135,947 | ) | | | (333,317 | ) |
Differences between the accounting and tax bases of the loans and receivables | | | (77,205 | ) | | | (27,030 | ) | | | - | | | | (134,257 | ) | | | (238,492 | ) |
Allowance for impairment on loans and receivables | | | (366,953 | ) | | | 5,457 | | | | - | | | | 134,160 | | | | (227,336 | ) |
Differences between the accounting and tax base of goods received as payment | | | (60,587 | ) | | | (44,414 | ) | | | - | | | | 21,227 | | | | (83,774 | ) |
Provision for goods received as payment | | | (10,070 | ) | | | (5,151 | ) | | | - | | | | 23 | | | | (15,198 | ) |
Differences between the accounting and tax base for property plant and equipment costs | | | (453,088 | ) | | | 98,866 | | | | - | | | | (1,256 | ) | | | (355,478 | ) |
Differences between accounting and tax basis of accumulated of depreciation of property, plant and equipment | | | (207,123 | ) | | | (23,775 | ) | | | - | | | | 3,307 | | | | (227,591 | ) |
Differences between accounting and tax basis of deferred charges of intangible assets | | | (33,639 | ) | | | (26,364 | ) | | | - | | | | - | | | | (60,003 | ) |
Profits not carried as investments in subsidiaries | | | (17,974 | ) | | | (20,235 | ) | | | - | | | | - | | | | (38,209 | ) |
Provisions | | | (24,468 | ) | | | 18,448 | | | | - | | | | 4,059 | | | | (1,961 | ) |
Goodwill | | | (23,166 | ) | | | (19,656 | ) | | | - | | | | - | | | | (42,822 | ) |
Accumulative translation adjustment in foreign operations | | | (22,661 | ) | | | (7,088 | ) | | | - | | | | 2,809 | | | | (26,940 | ) |
Financial and intangible assets in concession contracts | | | (484,105 | ) | | | (143,561 | ) | | | - | | | | - | | | | (627,666 | ) |
Biological assets | | | (10,098 | ) | | | (7,480 | ) | | | - | | | | - | | | | (17,578 | ) |
Other | | | (137,604 | ) | | | 81,121 | | | | - | | | | (96,340 | ) | | | (152,823 | ) |
Subtotal | | Ps. | (2,369,378 | ) | | Ps. | (215,242 | ) | | Ps. | - | | | Ps. | 11,171 | | | Ps. | (2,573,449 | ) |
Net | | Ps. | (1,005,680 | ) | | Ps. | (146,321 | ) | | Ps. | 878,987 | | | Ps. | (28,957 | ) | | Ps. | (301,971 | ) |
December 31, 2017 | | Gross Deferred tax amounts | | | Offset | | | Balances on Statement of financial position | | |||
Deferred tax asset | | Ps. | 1,520,787 | | | Ps. | (1,381,364 | ) | | Ps. | 139,423 | |
Deferred tax liability | | | (3,078,207 | ) | | | 1,381,364 | | | | (1,696,843 | ) |
Net | | Ps. | (1,557,420 | ) | | Ps. | - | | | Ps. | (1,557,420 | ) |
December 31, 2016 | | Gross Deferred tax amounts | | | Offset | | | Balances on Statement of financial position | | |||
Deferred tax asset | | Ps. | 1,637,801 | | | Ps. | (1,442,839 | ) | | Ps. | 194,962 | |
Deferred tax liability | | | (2,689,648 | ) | | | 1,442,839 | | | | (1,246,809 | ) |
Net | | Ps. | (1,051,847 | ) | | Ps. | - | | | Ps. | (1,051,847 | ) |
19.6 | Effect of the current and deferred taxes in each component of other comprehensive income in equity: |
| | December 31, 2017 | | |||||||||||||
| | Amount before taxes | | | Current tax expense (Income) | | | Deferred tax expense (income) | | | Net | | ||||
Hedging of net investments in foreign subsidiaries operations | | Ps. | (47,197 | ) | | Ps. | - | | | Ps. | - | | | Ps. | (47,197 | ) |
Hedging derivatives in foreign currency | | | 16,832 | | | | - | | | | (5,554 | ) | | | 11,278 | |
Hedging financial liabilities in foreign currency | | | 30,568 | | | | - | | | | (11,065 | ) | | | 19,503 | |
Cash Flow hedging | | | (2,340 | ) | | | - | | | | 969 | | | | (1,371 | ) |
Foreign currency translation differences for foreign operations | | | (91,497 | ) | | | (12,657 | ) | | | 956 | | | | (103,198 | ) |
Debt financial instruments | | | 284,480 | | | | - | | | | (69,743 | ) | | | 214,737 | |
Equity financial instruments | | | 57,245 | | | | - | | | | (720 | ) | | | 56,525 | |
Investment in associates and joint ventures | | | 1,128 | | | | - | | | | 116 | | | | 1,244 | |
Actuarial gains (losses) from defined benefit pension plans | | | (100,232 | ) | | | - | | | | 24,081 | | | | (76,151 | ) |
Total “other comprehensive income” during the period | | Ps. | 148,987 | | | Ps. | (12,657 | ) | | Ps. | (60,960 | ) | | Ps. | 75,370 | |
| | December 31, 2016 | | |||||||||||||
| | Amount before taxes | | | Current tax expense (Income) | | | Deferred tax expense (income) | | | Net | | ||||
Hedging of net investments in foreign subsidiaries operations | | Ps. | (475,000 | ) | | Ps. | - | | | Ps. | - | | | Ps. | (475,000 | ) |
Hedging derivatives in foreign currency | | | 291,506 | | | | 47,419 | | | | (187,480 | ) | | | 151,445 | |
Hedging financial liabilities in foreign currency | | | 35,819 | | | | (23,854 | ) | | | - | | | | 11,965 | |
Cash Flow hedging | | | 17,967 | | | | - | | | | - | | | | 17,967 | |
Foreign currency translation differences for foreign operations | | | (125,161 | ) | | | 8,204 | | | | - | | | | (116,957 | ) |
Debt financial instruments | | | 948,212 | | | | - | | | | (263,763 | ) | | | 684,449 | |
Equity financial instruments | | | 34,509 | | | | - | | | | 40,735 | | | | 75,244 | |
Investment in associates and joint ventures | | | (20,061 | ) | | | - | | | | - | | | | (20,061 | ) |
Actuarial gains (losses) from defined benefit pension plans | | | (41,228 | ) | | | - | | | | 14,383 | | | | (26,845 | ) |
Total “other comprehensive income” during the period | | Ps. | 666,563 | | | Ps. | 31,769 | | | Ps. | (396,125 | ) | | Ps. | 302,207 | |
| | December 31, 2015 | | |||||||||||||
| | Amount before taxes | | | Current tax expense (income) | | | Deferred tax expense (income) | | | Net | | ||||
Hedging of net investments in foreign subsidiaries operations | | Ps. | 2,366,849 | | | Ps. | (37,861 | ) | | Ps. | - | | | Ps. | 2,328,988 | |
Hedging derivatives in foreign currency | | | (1,683,346 | ) | | | 89,960 | | | | 629,531 | | | | (963,855 | ) |
Hedging financial liabilities in foreign currency | | | (755,431 | ) | | | 267,528 | | | | - | | | | (487,903 | ) |
Cash Flow hedging | | | 17,500 | | | | - | | | | (6,825 | ) | | | 10,675 | |
Foreign currency translation differences for foreign operations | | | 24,878 | | | | - | | | | - | | | | 24,878 | |
Debt financial instruments | | | (922,083 | ) | | | - | | | | 263,532 | | | | (658,551 | ) |
Equity financial instruments | | | (6,548 | ) | | | - | | | | - | | | | (6,548 | ) |
Investment in associates and joint ventures | | | 31,964 | | | | - | | | | - | | | | 31,964 | |
Actuarial gains (losses) from defined benefit pension plans | | | 6,162 | | | | - | | | | (7,251 | ) | | | (1,089 | ) |
Total “other comprehensive income” during the period | | Ps. | (920,055 | ) | | Ps. | 319,627 | | | Ps. | 878,987 | | | Ps. | 278,559 | |
19.7 | Uncertainties in Open Tax Positions |
Bank | | December 31, 2017 | | | December 31, 2016 | | ||
Bogotá | | Ps. | 86,592 | | | Ps. | 66,428 | |
Occidente | | | 7,657 | | | | 31,463 | |
Popular | | | 443 | | | | 338 | |
Villas | | | - | | | | 5,927 | |
Total | | Ps. | 94,692 | | | Ps. | 104,156 | |
| | December 31, 2017 | | | December 31, 2016 | | | December 31, 2015 | | |||
Balance at the beginning of the year | | Ps. | 104,156 | | | Ps. | 145,968 | | | Ps. | 114,627 | |
Provisions increase during the year | | | 18,039 | | | | 31,039 | | | | 30,191 | |
Provisions used | | | (873 | ) | | | (1,867 | ) | | | (1,145 | ) |
Amounts reversed due to provisions not used | | | (32,010 | ) | | | (73,084 | ) | | | (25,259 | ) |
Financial cost | | | 7,477 | | | | 12,098 | | | | 7,541 | |
Foreign exchange adjustments | | | (2,097 | ) | | | (9,998 | ) | | | 20,013 | |
Balance at the end of the year | | Ps. | 94,692 | | | Ps. | 104,156 | | | Ps. | 145,968 | |
Year | | December 31, 2017 | | | December 31, 2016 | | ||
2017 | | | - | | | | 10,027 | |
2018 | | | 3,484 | | | | 11,057 | |
2019 | | | 3,109 | | | | 13,670 | |
2020 | | | 21,579 | | | | 23,926 | |
2021 | | | 23,902 | | | | 24,413 | |
2022 | | | 23,034 | | | | 19,681 | |
2023 | | | 18,250 | | | | 1,382 | |
2024 | | | 1,334 | | | | - | |
Total | | Ps. | 94,692 | | | Ps. | 104,156 | |