Deferred income tax assets and liabilities |
| 14. | Deferred income tax assets and liabilities |
The
following is the composition of the caption according to the items that originated it:
| |
As of
January 1,
2023 | | |
Effect on profit or loss | | |
Effect on OCI | | |
Quarry rehabilitation provision | | |
As of
December 31,
2023 | | |
Effect on profit or loss | | |
Effect on OCI | | |
Quarry rehabilitation provision | | |
As of
December 31,
2024 | |
| |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Movement of deferred income tax assets: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Deferred income tax assets | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Impairment of investments in subsidiary | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 7,375 | | |
| - | | |
| - | | |
| 7,375 | |
Provision for expected credit losses on trade accounts receivable | |
| 2,088 | | |
| 473 | | |
| - | | |
| - | | |
| 2,561 | | |
| 730 | | |
| - | | |
| - | | |
| 3,291 | |
Provision of discounts and bonuses to customers | |
| 1,779 | | |
| 85 | | |
| - | | |
| - | | |
| 1,864 | | |
| 827 | | |
| - | | |
| - | | |
| 2,691 | |
Provision for vacations | |
| 2,101 | | |
| 114 | | |
| - | | |
| - | | |
| 2,215 | | |
| 243 | | |
| - | | |
| - | | |
| 2,458 | |
Effect of differences between book and tax bases of fixed assets | |
| 342 | | |
| 934 | | |
| - | | |
| - | | |
| 1,276 | | |
| 2 | | |
| - | | |
| - | | |
| 1,278 | |
Effect of differences between book and tax bases of inventories | |
| 55 | | |
| - | | |
| - | | |
| - | | |
| 55 | | |
| 808 | | |
| - | | |
| - | | |
| 863 | |
Estimate for devaluation of spare parts and supplies. | |
| 435 | | |
| (13 | ) | |
| - | | |
| - | | |
| 422 | | |
| 177 | | |
| - | | |
| - | | |
| 599 | |
Legal claim contingency | |
| 461 | | |
| - | | |
| - | | |
| - | | |
| 461 | | |
| (148 | ) | |
| - | | |
| - | | |
| 313 | |
Lease liability | |
| 700 | | |
| (259 | ) | |
| - | | |
| - | | |
| 441 | | |
| (297 | ) | |
| - | | |
| - | | |
| 144 | |
Tax loss carryforward | |
| 693 | | |
| (693 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Others | |
| 894 | | |
| 1,537 | | |
| - | | |
| - | | |
| 2,431 | | |
| 417 | | |
| - | | |
| - | | |
| 2,848 | |
| |
| 9,548 | | |
| 2,178 | | |
| - | | |
| - | | |
| 11,726 | | |
| 10,134 | | |
| - | | |
| - | | |
| 21,860 | |
Deferred income tax liabilities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Right of use assets | |
| (560 | ) | |
| 245 | | |
| - | | |
| - | | |
| (315 | ) | |
| 254 | | |
| - | | |
| - | | |
| (61 | ) |
Others | |
| 17 | | |
| - | | |
| - | | |
| - | | |
| 17 | | |
| - | | |
| - | | |
| - | | |
| 17 | |
| |
| (543 | ) | |
| 245 | | |
| - | | |
| - | | |
| (298 | ) | |
| 254 | | |
| - | | |
| - | | |
| (44 | ) |
Total deferred income tax liabilities, net | |
| 9,005 | | |
| 2,423 | | |
| - | | |
| - | | |
| 11,428 | | |
| 10,388 | | |
| - | | |
| - | | |
| 21,816 | |
| |
As of
January 1,
2023 | | |
Effect on profit or loss | | |
Effect on OCI | | |
Quarry rehabilitation provision | | |
As of
December 31,
2023 | | |
Effect on profit or loss | | |
Effect on OCI | | |
Quarry rehabilitation provision | | |
As of
December 31,
2024 | |
| |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | | |
S/(000) | |
| |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Movement of deferred income tax liabilities: | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Deferred income tax assets | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| |
Project deterioration Salmueras | |
| 18,030 | | |
| 215 | | |
| - | | |
| - | | |
| 18,245 | | |
| 192 | | |
| - | | |
| - | | |
| 18,437 | |
Impairment of fixed assets | |
| - | | |
| 8,928 | | |
| - | | |
| - | | |
| 8,928 | | |
| (322 | ) | |
| - | | |
| - | | |
| 8,606 | |
Provision for compensation to officials | |
| 9,435 | | |
| (679 | ) | |
| - | | |
| - | | |
| 8,756 | | |
| (4,645 | ) | |
| - | | |
| - | | |
| 4,111 | |
Estimation for impairment of mining assets | |
| 7,655 | | |
| (275 | ) | |
| - | | |
| - | | |
| 7,380 | | |
| (295 | ) | |
| - | | |
| - | | |
| 7,085 | |
Financial instrument at fair value with changes in other comprehensive income | |
| 6,807 | | |
| - | | |
| 7 | | |
| - | | |
| 6,814 | | |
| - | | |
| 109 | | |
| - | | |
| 6,923 | |
Estimate for depreciation of spare parts and supplies | |
| 5,924 | | |
| 759 | | |
| - | | |
| - | | |
| 6,683 | | |
| 1,725 | | |
| - | | |
| - | | |
| 8,408 | |
Provision for quarry closure | |
| 3,563 | | |
| 802 | | |
| - | | |
| 1,373 | | |
| 5,738 | | |
| (532 | ) | |
| - | | |
| 439 | | |
| 5,645 | |
Provision for vacations | |
| 3,884 | | |
| 336 | | |
| - | | |
| - | | |
| 4,220 | | |
| 176 | | |
| - | | |
| - | | |
| 4,396 | |
Lease liability | |
| 428 | | |
| 798 | | |
| - | | |
| - | | |
| 1,226 | | |
| 708 | | |
| - | | |
| - | | |
| 1,934 | |
Provision for expected credit losses on trade accounts receivable | |
| 653 | | |
| 454 | | |
| - | | |
| - | | |
| 1,107 | | |
| (69 | ) | |
| - | | |
| - | | |
| 1,038 | |
Legal claim contingency | |
| 210 | | |
| - | | |
| - | | |
| - | | |
| 210 | | |
| (169 | ) | |
| - | | |
| - | | |
| 41 | |
Others | |
| 328 | | |
| 1,118 | | |
| - | | |
| - | | |
| 1,446 | | |
| 1500 | | |
| - | | |
| - | | |
| 2,946 | |
| |
| 56,917 | | |
| 12,456 | | |
| 7 | | |
| 1,373 | | |
| 70,753 | | |
| (1,731 | ) | |
| 109 | | |
| 439 | | |
| 69,570 | |
Deferred income tax liabilities | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Effect of the difference between accounting and tax bases of fixed assets and the difference in depreciation rates | |
| (187,236 | ) | |
| 199 | | |
| - | | |
| (1,373 | ) | |
| (188,410 | ) | |
| 4,867 | | |
| - | | |
| (439 | ) | |
| (183,982 | ) |
Effect of costs incurred from bond issuance | |
| (2,371 | ) | |
| 391 | | |
| - | | |
| - | | |
| (1,980 | ) | |
| 392 | | |
| - | | |
| - | | |
| (1,588 | ) |
Right of use assets | |
| (392 | ) | |
| (805 | ) | |
| - | | |
| - | | |
| (1,197 | ) | |
| (698 | ) | |
| - | | |
| - | | |
| (1,895 | ) |
Net gain from cash flow derivatives | |
| (8,511 | ) | |
| 9,145 | | |
| (634 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | |
Others | |
| (42 | ) | |
| - | | |
| - | | |
| - | | |
| (42 | ) | |
| - | | |
| - | | |
| - | | |
| (42 | ) |
| |
| (198,552 | ) | |
| 8,930 | | |
| (634 | ) | |
| (1,373 | ) | |
| (191,629 | ) | |
| 4,561 | | |
| - | | |
| (439 | ) | |
| (187,507 | ) |
Total deferred income tax liabilities, net | |
| (141,635 | ) | |
| 21,386 | | |
| (627 | ) | |
| - | | |
| (120,876 | ) | |
| 2,830 | | |
| 109 | | |
| - | | |
| (117,937 | ) |
| |
| | | |
| 23,809 | | |
| (627 | ) | |
| | | |
| | | |
| 13,218 | | |
| 109 | | |
| | | |
| | |
The Group offsets tax assets
and liabilities if and only if it has a legally enforceable right to set off current tax assets and current tax liabilities, and the
tax assets and deferred tax liabilities relate to income taxes levied by the same tax authority. The legal right is defined for each
individual determination of the income tax of the Company and its Subsidiaries.
A reconciliation between tax expense and the product of
the accounting profit multiplied by Peruvian tax rate for the years ended December 31, 2024, 2023 and 2022 are as follows:
| |
2024 | | |
2023 | | |
2022 | |
| |
S/(000) | | |
S/(000) | | |
S/(000) | |
| |
| | |
| | |
| |
Profit before income tax | |
| 296,187 | | |
| 245,708 | | |
| 262,420 | |
Income tax expense calculated at the statutory income tax rate of 29.5% | |
| (87,375 | ) | |
| (72,484 | ) | |
| (77,414 | ) |
| |
| | | |
| | | |
| | |
Permanent differences | |
| | | |
| | | |
| | |
Non-deductible expenses, net | |
| (3,114 | ) | |
| (2,369 | ) | |
| (7,415 | ) |
Effect of tax-loss carry forward not recognized | |
| (6,823 | ) | |
| (1,955 | ) | |
| (763 | ) |
Income tax with effective rate | |
| | | |
| | | |
| | |
2024: 33% (2023: 31% 2022: 33%) | |
| (97,312 | ) | |
| (76,808 | ) | |
| (85,592 | ) |
The components of the deferred income tax related to the
items recognized in the consolidated statements of profit or loss during the years ended December 31, 2024, 2023 and 2022, are as follow:
| |
2024 | | |
2023 | | |
2022 | |
| |
S/(000) | | |
S/(000) | | |
S/(000) | |
| |
| | |
| | |
| |
Consolidated statement of profit or loss | |
| | |
| | |
| |
Current | |
| (110,530 | ) | |
| (100,617 | ) | |
| (93,286 | ) |
Deferred | |
| 13,218 | | |
| 23,809 | | |
| 7,694 | |
| |
| | | |
| | | |
| | |
| |
| (97,312 | ) | |
| (76,808 | ) | |
| (85,592 | ) |
As of December 31, 2024, 2023 and 2022, the Group had not
recognized a deferred tax liability for taxes that would be payable on the unremitted earnings of the Group’s subsidiaries. The
Group has determined that the timing differences will be reversed by means of dividends to be received in the future that, according to
the current tax rules in effect in Peru, are not subject to income tax.
As of December 31, 2024, certain subsidiaries of the Group
had tax loss carryforwards of S/92,998,000 (2023 S/44,868,000). These tax loss carryforwards do not expire, are related to subsidiaries
that have a history of losses for some time and cannot be used to offset future taxable profits of other Group subsidiaries. No deferred
tax assets have been recognized in relation to these tax loss carryforwards, since there are no possibilities of tax planning opportunities
or other evidence of recovery in the near future.
For information purposes, the temporary difference associated
with investments in subsidiaries, would generate an aggregate deferred tax liability amounting to S/102,730,000 (2023: S/126,972,000),
which should not be recognized in the consolidated financial statements as it is not expected to reverse in the foreseeable future and
the Company is in control of such reversal.
|