Note 10. Income tax
|
Group |
Parent Company |
||
|
|
|
|
|
Income tax expense for the year |
2017 |
2018 |
2017 |
2018 |
Current tax |
–2,771 |
–2,651 |
–71 |
–120 |
Adjustment of taxes attributable to prior years |
–322 |
–290 |
— |
— |
Total current tax expense |
–3,093 |
–2,941 |
–71 |
–120 |
Deferred taxes relating to temporary differences and tax loss carry-forward |
–687 |
–1,704 |
618 |
–1,361 |
Total tax expense |
–3,780 |
–4,645 |
547 |
–1,481 |
The Group’s recognized tax expense for the continuing operations for the year amounted to 4,645 million SEK (3,780) or 26% (22.2) of profit after financial items. The main part of the deferred tax expense is related to the temporary differences and the utilization of tax loss carryforwards in Sweden.
Reconciliation of the Group’s tax expense
The Group’s weighted average tax rate for the continuing operations, calculated in accordance with the statutory tax rates in each country, is 22.3% (22.4). The tax rate in Sweden is 22% (22). The tax loss carryforwards, net, is related to the revaluations in different countries whereof no stand-alone items are significant. Reconciliation of the Group’s weighted average tax rate, based on the tax rates in each country, and the Group’s actual tax expense:
|
2017 |
2018 |
||
Continuing operations |
MSEK |
% |
MSEK |
% |
Profit after financial items |
16,992 |
|
17,894 |
|
Weighted average tax based on each country’s tax rate |
–3,810 |
–22.4 |
–3,985 |
–22.3 |
|
|
|
|
|
Tax effect of |
|
|
|
|
Non-deductible expenses |
–149 |
–0.9 |
–465 |
–2.6 |
Tax-exempt income |
646 |
3.8 |
395 |
2.2 |
Adjustments relating to prior years |
–322 |
–1.9 |
–290 |
–1.6 |
Effects of tax loss carry-forward, net |
–53 |
–0.3 |
–207 |
–1.2 |
Other |
–92 |
–0.5 |
–93 |
–0.5 |
Total recognized tax expense |
–3,780 |
–22.2 |
–4,645 |
–26.0 |
The weighted average tax rate for Group total, based on the statutory tax rates in each country, is 23% (22.5). The higher loss for the discontinued operations this year results in a lower profit after financial items, which has a negative impact on the weighted average tax for Group total.
|
2017 |
2018 |
||
Group total |
MSEK |
% |
MSEK |
% |
Profit after financial items |
16,940 |
|
17,349 |
|
Weighted average tax based on each country’s tax rate |
–3,810 |
–22.5 |
–3,985 |
–23.0 |
|
|
|
|
|
Tax effect of |
|
|
|
|
Non-deductible expenses |
–149 |
–0.9 |
–465 |
–2.7 |
Tax-exempt income |
646 |
3.8 |
395 |
2.3 |
Adjustments relating to prior years |
–322 |
–1.9 |
–290 |
–1.7 |
Effects of tax loss carry-forward, net |
–53 |
–0.3 |
–207 |
–1.2 |
Other |
–92 |
–0.5 |
–93 |
–0.5 |
Total recognized tax expense |
–3,780 |
–22.3 |
–4,645 |
–26.8 |
Reconciliation of the Parent Company’s tax expense
The Parent Company’s effective tax rate is higher than the nominal tax rate in Sweden, mainly due to the loss at sale of shares in Group companies which are non-deductable costs and adjustments of tax relating to prior years.
Reconciliation of the Parent Company’s nominal tax rate and actual tax expense:
|
2017 |
2018 |
||||
Parent company |
MSEK |
% |
MSEK |
% |
||
|
||||||
Profit before tax |
335 |
|
6,337 |
|
||
Tax based on the nominal tax rate for the Parent Company |
–74 |
–22 |
–1,394 |
–22 |
||
Tax effects of |
|
|
|
|
||
Non-deductible expenses |
–88 |
–26 |
–513 |
–8.1 |
||
Tax-exempt income |
705 |
210.6 |
671 |
10.6 |
||
Tax related to Sandvik Process Systems1) |
–24 |
–7.2 |
— |
— |
||
Adjustments relating to prior years |
28 |
8.3 |
–245 |
–3.9 |
||
Total recognized tax expense |
547 |
163.4 |
–1,481 |
–23.4 |
|
2017 |
2018 |
||||
Group |
Before tax |
Tax |
After tax |
Before tax |
Tax |
After tax |
Actuarial gains/losses attributable to defined- benefit pension plans |
860 |
–108 |
751 |
–684 |
163 |
–522 |
Translation differences for the year |
–1,353 |
— |
–1,353 |
1,752 |
|
1,752 |
Fair-value changes in cash flow hedges for the year |
9 |
–2 |
7 |
3 |
–1 |
2 |
Fair-value changes in cash flow hedges carried forward to profit/loss for the year |
77 |
–17 |
60 |
15 |
–3 |
12 |
Other comprehensive income |
–408 |
–127 |
–535 |
1,086 |
159 |
1,244 |
Recognized in the balance sheet
Deferred tax assets and liabilities
The deferred tax assets and liabilities recognized in the balance sheet are attributable to the following assets and liabilities (liabilities shown with a minus sign).
|
2017 |
2018 |
||||
Group |
Deferred tax assets |
Deferred tax liabilities |
Net |
Deferred tax assets |
Deferred tax liabilities |
Net |
Intangible assets |
38 |
–1,294 |
–1,256 |
53 |
–1,588 |
–1,535 |
Property, plant and equipment |
151 |
–880 |
–729 |
160 |
–1,487 |
–1,327 |
Financial non-current assets |
66 |
–151 |
–85 |
70 |
–128 |
–58 |
Inventories |
925 |
–86 |
839 |
848 |
–85 |
763 |
Receivables |
162 |
–93 |
69 |
168 |
–36 |
132 |
Interest-bearing liabilities |
1,191 |
–3 |
1,188 |
1,292 |
0 |
1,292 |
Non-interest-bearing liabilities |
1,018 |
–17 |
1,001 |
1,126 |
–16 |
1,110 |
Other |
11 |
–11 |
0 |
1 |
–9 |
–8 |
Tax loss carry-forward |
1,712 |
— |
1,712 |
396 |
— |
396 |
Total |
5,274 |
–2,535 |
2,739 |
4,114 |
–3,349 |
765 |
|
|
|
|
|
|
|
Offsetting within companies |
–1,071 |
1,071 |
— |
–964 |
964 |
— |
Total deferred tax assets and liabilities |
4,203 |
–1,464 |
2,739 |
3,150 |
–2,385 |
765 |
|
2017 |
2018 |
||||
Parent Company |
Deferred tax assets |
Deferred tax liabilities |
Net |
Deferred tax assets |
Deferred tax liabilities |
Net |
Property, plant and equipment |
— |
–27 |
–27 |
— |
–669 |
–669 |
Inventories |
8 |
— |
8 |
— |
— |
9 |
Provisions |
28 |
–8 |
20 |
9 |
–24 |
6 |
Non-interest-bearing assets and liabilities |
18 |
— |
18 |
30 |
— |
5 |
Tax loss carry-forward |
693 |
— |
693 |
5 |
— |
— |
Total |
747 |
–35 |
712 |
44 |
–693 |
–649 |
Offsetting |
–35 |
35 |
— |
–44 |
44 |
— |
Total deferred tax assets and liabilities |
712 |
— |
712 |
— |
–649 |
–649 |
Unrecognized deferred tax assets
The Group has additional tax loss carry-forward of 3,038 million SEK (1,663). The main part of the change for 2018 relates to revaluation and expiry of tax losses in prior years in China and Chile. No deferred tax asset was recognized for these losses.
The expiry dates of these tax loss carry-forwards are distributed as follows:
Year |
MSEK |
2019 |
102 |
2020 |
230 |
2021 |
160 |
2022 |
119 |
2023 and later |
53 |
No expiry date |
2,374 |
Total |
3,038 |
Related deferred tax assets were not recognized since utilization of the tax losses against future taxable profits is not deemed probable in the foreseeable future. The tax value of the unrecognized tax loss carry-forwards amounted to 826 million SEK (503).
|
Group |
Parent Company |
||
|
|
|
|
|
|
2017 |
2018 |
2017 |
2018 |
Balance at beginning of year, net |
3,798 |
2,739 |
93 |
712 |
Recognized in profit and loss |
–687 |
–1,704 |
619 |
–1,361 |
Acquisitions/disposals of subsidiaries |
–7 |
–364 |
— |
— |
Recognized in other comprehensive income |
–127 |
159 |
— |
— |
Recognized in equity |
–202 |
|
— |
— |
Translation differences |
–36 |
–65 |
— |
— |
Balance at end of year, net |
2,739 |
765 |
712 |
–649 |
In addition to the deferred tax assets and liabilities, Sandvik reports the following tax liabilities and receivables:
|
Group |
Parent Company |
||
|
|
|
|
|
|
2017 |
2018 |
2017 |
2018 |
Provisions for taxes |
–1,722 |
–1,457 |
— |
— |
|
|
|
|
|
Income tax liabilities |
–1,146 |
–1,252 |
— |
— |
Income tax receivables |
961 |
740 |
169 |
81 |
Net tax liabilities/receivables |
–185 |
–512 |
169 |
81 |
Provisions for taxes of –1,457 million SEK (–1,722) relate to ongoing disputes and assessed tax risks.