| | 12-31-2017 | | 12-31-2016 | |
Deferred Tax Assets | | ThU.S.$ | | ThU.S.$ | |
Deferred tax Assets relating to Provisions | | 7,433 | | 5,771 | |
Deferred tax Assets relating to Accrued Liabilities | | 11,267 | | 11,716 | |
Deferred tax Assets relating to Post-Employment benefits | | 19,276 | | 17,618 | |
Deferred tax Assets relating to Property, Plant and equipment | | 11,657 | | 9,806 | |
Deferred tax Assets relating to Financial Instruments | | 4,348 | | 12,699 | |
Deferred tax Assets relating to Tax Loss Carryforward | | 62,706 | | 50,917 | |
Deferred tax Assets relating to Inventories | | 5,941 | | 7,158 | |
Deferred tax Assets relating to Provisions for Income | | 21,354 | | 7,069 | |
Deferred tax Assets relating to Allowance for Doubtful Accounts | | 5,149 | | 4,886 | |
Intangible revaluation differences | | 10,389 | | 10 | |
Deferred tax Assets relating to Other Deductible Temporary Differences | | 27,364 | | 22,985 | |
Total Deferred Tax Assets | | 186,884 | | 157,866 | |
Offsetting presentation | | (178,618) | | (151,769) | |
Net Effect | | 8,266 | | 6,097 | |
| | 12-31-2017 | | 12-31-2016 | |
Deferred Tax Liabilities | | ThU.S.$ | | ThU.S.$ | |
Deferred tax Liabilities relating to Property, Plant and Equipment | | 860,498 | | 934,892 | |
Deferred tax Liabilities relating to Financial Instruments | | 12,684 | | 7,186 | |
Deferred tax Liabilities relating to Biological Assets | | 676,876 | | 719,577 | |
Deferred tax Liabilities relating to Inventory | | 32,580 | | 31,072 | |
Deferred tax Liabilities relating to Prepaid Expenses | | 41,600 | | 42,881 | |
Deferred tax Liabilities relating to Intangible | | 22,014 | | 27,222 | |
Deferred tax Liabilities relating to Other Taxable Temporary Differences | | 17,731 | | 20,004 | |
Total Deferred Tax Liabilities | | 1,663,983 | | 1,782,834 | |
Offsetting presentation | | (178,618) | | (151,769) | |
Net Effect | | 1,485,365 | | 1,631,065 | |
| | Opening Balance 01-01-2017 | | Deferred tax Expenses (Income) | | Deferred tax of items charged to other comprehensive income | | Increase (decrease) through Business Combination | | Increase (decrease) Net exchange differences | | Closing balance 12-31-2017 | | ||||||
Deferred Tax Assets | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ||||||
Deferred tax Assets relating to Provisions | | | 5,771 | | | 931 | | | - | | | 726 | | | 5 | | | 7,433 | |
Deferred tax Assets relating to Accrued Liabilities | | | 11,716 | | | (405) | | | - | | | - | | | (44) | | | 11,267 | |
Deferred tax Assets relating to Post-Employment benefits | | | 17,618 | | | 2,286 | | | (673) | | | - | | | 45 | | | 19,276 | |
Deferred tax Assets relating to Property, Plant and equipment | | | 9,806 | | | 1,850 | | | - | | | - | | | 1 | | | 11,657 | |
Deferred tax Assets relating to Financial Instruments | | | 12,699 | | | 1,414 | | | (9,764) | | | - | | | (1) | | | 4,348 | |
Deferred tax Assets relating to Tax Loss Carryforward | | | 50,917 | | | 7,271 | | | - | | | 6,093 | | | (1,575) | | | 62,706 | |
Deferred tax Assets relating to Inventories | | | 7,158 | | | (1,435) | | | - | | | 221 | | | (3) | | | 5,941 | |
Deferred tax Assets relating to Provisions for Income | | | 7,069 | | | (3,697) | | | - | | | - | | | - | | | 3,372 | |
Deferred tax Assets relating to Allowance for Doubtful Accounts | | | 4,886 | | | (854) | | | - | | | 1,133 | | | (16) | | | 5,149 | |
Intangible revaluation differences | | | 10 | | | (954) | | | - | | | 11,333 | | | - | | | 10,389 | |
Deferred tax Assets relating to Other Deductible Temporary Differences | | | 30,216 | | | 6,943 | | | - | | | 9,134 | | | (948) | | | 45,345 | |
Total Deferred Tax Assets | | | 157,866 | | | 13,350 | | | (10,437) | | | 28,640 | | | (2,536) | | | 186,883 | |
| | Opening Balance 01-01-2017 | | Deferred tax Expenses (Income) | | Deferred tax of items charged to other comprehensive income | | Increase (decrease) Through Business Combination | | Increase (decrease) Net exchange differences | | Closing balance 12-31-2017 | | ||||||
Deferred Tax Liabilities | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ||||||
Deferred tax Liabilities relating to Property, Plant and Equipment | | | 934,892 | | | (82,445) | | | - | | | 9,735 | | | (1,684) | | | 860,498 | |
Deferred tax Liabilities relating to Financial Instruments | | | 7,186 | | | 5,497 | | | - | | | - | | | 1 | | | 12,684 | |
Deferred tax Liabilities relating to Biological Assets | | | 719,577 | | | (79,947) | | | - | | | 37,246 | | | (751) | | | 676,876 | |
Deferred tax Liabilities relating to Inventory | | | 31,072 | | | 1,508 | | | - | | | - | | | - | | | 32,580 | |
Deferred tax Liabilities relating to Prepaid Expenses | | | 42,881 | | | (1,281) | | | - | | | - | | | - | | | 41,600 | |
Deferred tax Liabilities relating to Intangible | | | 27,222 | | | (4,880) | | | - | | | - | | | (328) | | | 22,014 | |
Deferred tax Liabilities relating to Other Taxable Temporary Differences | | | 20,004 | | | (6,730) | | | - | | | 4,467 | | | (10) | | | 17,731 | |
Total Deferred Tax Liabilities | | | 1,782,834 | | | (168,278) | | | - | | | 52,199 | | | (2,772) | | | 1,663,983 | |
| | Opening Balance 01-01-2016 | | Deferred tax Expenses (Income) | | Deferred tax of items charged to other comprehensive income | | Increase (decrease) Net exchange differences | | Closing balance 12-31-2016 | |
Deferred Tax Assets | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Deferred tax Assets relating to Provisions | | 13,498 | | (8,019) | | - | | 292 | | 5,771 | |
Deferred tax Assets relating to Accrued Liabilities | | 8,535 | | 3,181 | | - | | - | | 11,716 | |
Deferred tax Assets relating to Post-Employment benefits | | 15,480 | | 579 | | 1,509 | | 50 | | 17,618 | |
Deferred tax Assets relating to Property, Plant and equipment | | 7,730 | | 2,076 | | - | | - | | 9,806 | |
Deferred tax Assets relating to Financial Instruments | | 21,805 | | 1,500 | | (10,606) | | - | | 12,699 | |
Deferred tax Assets relating to Tax Loss Carryforward | | 35,751 | | 11,498 | | - | | 3,668 | | 50,917 | |
Deferred tax Assets relating to Inventories | | 4,240 | | 2,918 | | - | | - | | 7,158 | |
Deferred tax Assets relating to Provisions for Income | | 3,997 | | 3,050 | | - | | 22 | | 7,069 | |
Deferred tax Assets relating to Allowance for Doubtful Accounts | | 4,572 | | 261 | | - | | 53 | | 4,886 | |
Intangible revaluation differences | | 56 | | (46) | | - | | - | | 10 | |
Deferred tax Assets relating to Other Deductible Temporary Differences | | 24,587 | | 3,593 | | - | | 2,036 | | 30,216 | |
Total Deferred Tax Assets | | 140,251 | | 20,591 | | (9,097) | | 6,121 | | 157,866 | |
| | Opening Balance 01-01-2016 | | Deferred tax Expenses (Income) | | Deferred tax of items charged to other comprehensive income | | Increase (decrease) Net exchange differences | | Closing balance 12-31-2016 | |
Deferred Tax Liabilities | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Deferred tax Liabilities relating to Property, Plant and Equipment | | 930,608 | | (1,065) | | - | | 5,349 | | 934,892 | |
Deferred tax Liabilities relating to Financial Instruments | | 6,376 | | 810 | | - | | - | | 7,186 | |
Deferred tax Liabilities relating to Biological Assets | | 693,103 | | 12,642 | | - | | 13,832 | | 719,577 | |
Deferred tax Liabilities relating to Inventory | | 31,912 | | (840) | | - | | - | | 31,072 | |
Deferred tax Liabilities relating to Prepaid Expenses | | 40,907 | | 2,078 | | - | | (104) | | 42,881 | |
Deferred tax Liabilities relating to Intangible | | 26,419 | | (528) | | - | | 1,331 | | 27,222 | |
Deferred tax Liabilities relating to Other Taxable Temporary Differences | | 26,203 | | (9,229) | | - | | 3,030 | | 20,004 | |
Total Deferred Tax Liabilities | | 1,755,528 | | 3,868 | | - | | 23,438 | | 1,782,834 | |
| | 12-31-2017 | | 12-31-2016 | | ||||
| | Deductible | | Taxable | | Deductible | | Taxable | |
Detail of classes of Deferred Tax | | Difference | | Difference | | Difference | | Difference | |
Temporary Differences | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Deferred Tax Assets | | 124,178 | | | | 106,949 | | | |
Deferred Tax Assets - Tax loss carryforward | | 62,706 | | | | 50,917 | | | |
Deferred Tax Liabilities | | | | 1,663,983 | | | | 1,782,834 | |
Total | | 186,884 | | 1,663,983 | | 157,866 | | 1,782,834 | |
| | January - December | | ||||
Detail of Temporary Difference Income | | 2017 | | 2016 | | 2015 | |
and Loss Amounts | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Deferred Tax Assets | | 6,079 | | 9,093 | | (15,306) | |
Deferred Tax Assets - Tax loss carryforward | | 7,270 | | 11,498 | | (959) | |
Deferred Tax Liabilities | | 168,279 | | (3,868) | | (26,259) | |
Total | | 181,628 | | 16,723 | | (42,524) | |
| | January - December | | ||||
| | 2017 | | 2016 | | 2015 | |
Income Tax composition | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Current income tax expense | | (155,292) | | (58,831) | | (87,908) | |
Tax benefit arising from unrecognized tax assets previously used to reduce current tax expense | | 3,018 | | - | | - | |
Prior period current income tax adjustments | | (227) | | (6,899) | | 4,033 | |
Other current benefit tax (expenses) | | 1,865 | | 3,360 | | (3,295) | |
Current Tax Expense, Net | | (150,636) | | (62,370) | | (87,170) | |
| | | | | | | |
Deferred tax expense relating to origination and reversal of temporary differences | | 174,358 | | 5,225 | | (41,565) | |
Tax benefit arising from previously unrecognized tax loss carryforward | | 7,270 | | 11,498 | | (959) | |
Total deferred Tax benefit (expense), Net | | 181,628 | | 16,723 | | (42,524) | |
Income Tax benefit (expense), Total | | 30,992 | | (45,647) | | (129,694) | |
| | January - December | | ||||
| | 2017 | | 2016 | | 2015 | |
| | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Foreign current income tax expense | | (28,071) | | (27,931) | | (33,129) | |
Domestic current income tax expense | | (122,565) | | (34,439) | | (54,041) | |
Total current income tax expense | | (150,636) | | (62,370) | | (87,170) | |
| | | | | | | |
Foreign deferred tax benefit (expense) | | 94,228 | | 7,794 | | (17,240) | |
Domestic deferred tax benefit (expense) | | 87,400 | | 8,929 | | (25,284) | |
Total deferred tax benefit (expense) | | 181,628 | | 16,723 | | (42,524) | |
| | | | | | | |
Total tax benefit (expense) | | 30,992 | | (45,647) | | (129,694) | |
| | January - December | | ||||
Reconciliation of Income tax from Statutory Rate to Effective Tax | | 2017 | | 2016 | | 2015 | |
Rate | | ThU.S.$ | | ThU.S.$ | | ThU.S.$ | |
Statutory domestic (Chile) income tax rate | | 25.5 | % | 24.0 | % | 22.5 | % |
Tax Expense at statutory tax rate | | (61,037) | | (63,174) | | (111,916) | |
Tax effect of foreign tax rates | | (7,118) | | (13,368) | | (16,099) | |
Tax effect of revenues exempt from taxation | | 40,133 | | 33,834 | | 41,268 | |
Tax effect of not deductible expenses | | (28,783) | | (10,987) | | (40,866) | |
Tax rate effect of tax loss carry forwards | | (44) | | - | | 14 | |
Tax effect of Previously Unrecognized Tax Benefit in the Statements of Profit or Loss | | 195 | | - | | (857) | |
Tax effect of a new evaluation of assets for deferred not recognized taxes | | 5,311 | | 17,157 | | 307 | |
Tax rate effect from change in tax rate (opening balances) | | 78,946 | | (3,681) | | (3,445) | |
Tax rate effect of adjustments for current tax of prior periods | | (227) | | (6,899) | | 4,033 | |
Other tax rate effects | | 3,616 | | 1,471 | | (2,128) | |
Total adjustments to tax expense at applicable tax rate | | 92,029 | | 17,527 | | (17,778) | |
Tax benefit (expense) at effective tax rate | | 30,992 | | (45,647) | | (129,694) | |