Schedule of deferred income taxes |
| | | | | | | | | 2024 | | 2023 | Deferred Income Tax Assets: | | | | | | | Accrued liabilities (1) | | Ps. | 3,058,391 | | Ps. | 3,115,699 | Allowance for expected credit losses | | | 458,366 | | | 606,257 | Customer advances | | | 1,820,602 | | | 1,583,352 | Property, plant and equipment, net | | | 6,798,230 | | | 4,643,270 | Financial expenses pending tax deduction | | | 4,904,829 | | | 1,112,726 | Investments | | | 398 | | | — | Tax loss carryforwards: | | | | | | | Operating | | | 3,129,246 | | | 4,014,487 | Capital (2) | | | 3,642,421 | | | 5,823,813 | | | | | | | | Deferred Income Tax Liabilities: | | | | | | | Investments | | | — | | | (722,530) | Prepaid expenses and other items (1) | | | (824,656) | | | (476,430) | Derivative financial instruments | | | (550,399) | | | (44,618) | Intangible assets and transmission rights | | | (3,491,393) | | | (2,842,087) | Deferred income tax assets of Mexican companies | | | 18,946,035 | | | 16,813,939 | Deferred income tax assets of certain foreign subsidiaries | | | 433,278 | | | 335,651 | Deferred income tax assets, net | | Ps. | 19,379,313 | | Ps. | 17,149,590 |
(1) | Includes deferred income taxes derived from right-of-use assets of Ps.864,910 and lease liabilities of Ps.147,618. |
(2) | Includes the benefit from tax loss carryforwards derived from the disposal in 2014 of the Group’s investment in GSF, in the amount of Ps.2,925,086 and Ps.4,678,136, as of December 31, 2024 and 2023, respectively. |
The gross roll-forward of deferred income tax assets, net, is as follows: | | | | | | | | | 2024 | | 2023 | At January 1 | | Ps. | 17,149,590 | | Ps. | 17,520,493 | Statement of income (charge) credit | | | 3,549,896 | | | (589,230) | Other comprehensive income (“OCI”) credit | | | (457,913) | | | 270,973 | Retained earnings credit | | | (15,589) | | | 55,004 | Discontinued operations | | | 5,151 | | | (107,650) | Spun-off Businesses | | | (851,822) | | | — | At December 31 | | Ps. | 19,379,313 | | Ps. | 17,149,590 |
The roll-forward of deferred income tax assets and liabilities for the year 2024, was as follows: | | | | | | | | | | | | | | | | | | | | | | | | Credit | | Credit | | | | | | | | | | | | | | (Charge) to | | (Charge) to | | | | | | | | | | | | | | | Consolidated | | Consolidated | | | | | Credit | | | | | | | | Statement of | | Statement of | | | | | (Charge) | | | | | | | | Income | | Income | | | | | to OCI and | | | | | At January 1, | | (Continuing | | (Discontinued | | Spun-off | | Retained | | At December 31, | | | 2024 | | Operations) | | Operations) | | Businesses | | Earnings | | 2024 | Deferred Income Tax Assets: | | | | | | | | | | | | | | | | | | | Accrued liabilities | | Ps. | 3,115,699 | | Ps. | 220,536 | | Ps. | — | | Ps. | (277,844) | | Ps. | — | | Ps. | 3,058,391 | Allowance for expected credit losses | | | 606,257 | | | (104,516) | | | — | | | (43,375) | | | — | | | 458,366 | Customer advances | | | 1,583,352 | | | 239,752 | | | — | | | (2,502) | | | — | | | 1,820,602 | Property, plant and equipment, net | | | 4,643,270 | | | 2,247,022 | | | — | | | (92,062) | | | — | | | 6,798,230 | Financial expenses pending tax deduction | | | 1,112,726 | | | 3,850,444 | | | — | | | (58,341) | | | — | | | 4,904,829 | Investments | | | — | | | 398 | | | — | | | — | | | — | | | 398 | Tax loss carryforwards | | | 9,838,300 | | | (3,054,606) | | | — | | | (12,027) | | | — | | | 6,771,667 | Deferred income tax assets of foreign subsidiaries | | | 335,651 | | | 97,627 | | | — | | | — | | | — | | | 433,278 | | | | | | | | | | | | | | | | | | | | Deferred Income Tax Liabilities: | | | | | | | | | | | | | | | | | | | Investments | | | (722,530) | | | 657,628 | | | — | | | — | | | 64,902 | | | — | Prepaid expenses and other items | | | (476,430) | | | (340,671) | | | 5,151 | | | (31,539) | | | 18,833 | | | (824,656) | Derivative financial instruments | | | (44,618) | | | 51,456 | | | — | | | — | | | (557,237) | | | (550,399) | Intangible assets and transmission rights | | | (2,842,087) | | | (315,174) | | | — | | | (334,132) | | | — | | | (3,491,393) | Deferred income tax assets, net | | Ps. | 17,149,590 | | Ps. | 3,549,896 | | Ps. | 5,151 | | Ps. | (851,822) | | Ps. | (473,502) | | Ps. | 19,379,313 |
The roll-forward of deferred income tax assets and liabilities for the year 2023, was as follows: | | | | | | | | | | | | | | | | | | (Charge) | | | | | | | | | | | | Credit to | | | | | | | | | | | | Consolidated | | Credit | | | | | | | | | Statement of | | (Charge) | | | | | | | | | Income | | to OCI and | | | | | | At January 1, | | (Continuing | | Retained | | At December 31, | | | 2023 | | Operations) | | Earnings | | 2023 | Deferred Income Tax Assets: | | | | | | | | | | | | | Accrued liabilities | | Ps. | 4,312,485 | | Ps. | (1,196,786) | | Ps. | — | | Ps. | 3,115,699 | Allowance for expected credit losses | | | 607,773 | | | (1,516) | | | — | | | 606,257 | Customer advances | | | 2,335,751 | | | (752,399) | | | — | | | 1,583,352 | Property, plant and equipment, net | | | 3,923,889 | | | 719,381 | | | — | | | 4,643,270 | Financial expenses pending tax deduction | | | 1,040,210 | | | 72,516 | | | — | | | 1,112,726 | Tax loss carryforwards | | | 10,116,568 | | | (278,268) | | | — | | | 9,838,300 | Deferred income tax assets of foreign subsidiaries | | | 246,813 | | | 88,838 | | | — | | | 335,651 | | | | | | | | | | | | | | Deferred Income Tax Liabilities: | | | | | | | | | | | | | Investments | | | (700,285) | | | (287,142) | | | 264,897 | | | (722,530) | Prepaid expenses and other items | | | (1,589,317) | | | 1,138,068 | | | (25,181) | | | (476,430) | Derivative financial instruments | | | (130,879) | | | — | | | 86,261 | | | (44,618) | Intangible assets and transmission rights | | | (2,642,515) | | | (199,572) | | | — | | | (2,842,087) | Deferred income tax assets, net | | Ps. | 17,520,493 | | Ps. | (696,880) | | Ps. | 325,977 | | Ps. | 17,149,590 |
The tax (charge) credit of income taxes relating to components of other comprehensive income (loss), is as follows: | | | | | | | | | | | | 2024 | | | | | | Tax (Charge) | | | | | | Before Tax | | Credit | | After Tax | Remeasurement of post-employment benefit obligations | | Ps. | (62,779) | | Ps. | 18,833 | | Ps. | (43,946) | Exchange differences on translating foreign operations | | | 285,502 | | | 2,683,967 | | | 2,969,469 | Derivative financial instruments cash flow hedges | | | 1,857,456 | | | (557,237) | | | 1,300,219 | Open-Ended Fund | | | (66,098) | | | 19,829 | | | (46,269) | Other equity instruments | | | (202,208) | | | 60,662 | | | (141,546) | Share of income of associates and joint ventures | | | (7,061,676) | | | — | | | (7,061,676) | Other comprehensive income | | Ps. | (5,249,803) | | Ps. | 2,226,054 | | Ps. | (3,023,749) | Current tax | | | | | Ps. | 2,683,967 | | | | Deferred tax | | | | | | (457,913) | | | | | | | | | Ps. | 2,226,054 | | | |
| | | | | | | | | | | | 2023 | | | | | | Tax (Charge) | | | | | | Before Tax | | Credit | | After Tax | Remeasurement of post-employment benefit obligations | | Ps. | 83,935 | | Ps. | (25,181) | | Ps. | 58,754 | Exchange differences on translating foreign operations | | | (758,835) | | | (1,975,708) | | | (2,734,543) | Derivative financial instruments cash flow hedges | | | (287,536) | | | 86,261 | | | (201,275) | Open-Ended Fund | | | (741) | | | 222 | | | (519) | Other equity instruments | | | (698,903) | | | 209,671 | | | (489,232) | Share of income of associates and joint ventures | | | 4,278,531 | | | — | | | 4,278,531 | Other comprehensive income | | Ps. | 2,616,451 | | Ps. | (1,704,735) | | Ps. | 911,716 | Current tax | | | | | Ps. | (1,975,708) | | | | Deferred tax | | | | | | 270,973 | | | | | | | | | Ps. | (1,704,735) | | | |
| | | | | | | | | | | | 2022 | | | | | | Tax (Charge) | | | | | | Before Tax | | Credit | | After Tax | Remeasurement of post-employment benefit obligations | | Ps. | 158,119 | | Ps. | (47,436) | | Ps. | 110,683 | Exchange differences on translating foreign operations | | | (143,156) | | | (978,527) | | | (1,121,683) | Derivative financial instruments cash flow hedges | | | 395,807 | | | (118,742) | | | 277,065 | Open-Ended Fund | | | (131,957) | | | 39,587 | | | (92,370) | Other equity instruments | | | (906,658) | | | 271,997 | | | (634,661) | Share of income of associates and joint ventures | | | 4,245,546 | | | — | | | 4,245,546 | Other comprehensive income | | Ps. | 3,617,701 | | Ps. | (833,121) | | Ps. | 2,784,580 | Current tax | | | | | Ps. | (978,527) | | | | Deferred tax | | | | | | 145,406 | | | | | | | | | Ps. | (833,121) | | | |
|