Income Taxes |
The
subsidiaries of the Group in México and abroad are individually subject to the payment of income taxes. These taxes are not determined
based on the consolidates figures of the Group, but are calculated individually at the level of each company declaration and each of
these presents its taxes separately.
According
to the specific requirements of each country, the statutory rates for 2023, 2022 and 2021 years, were 30% for México, 25% for
Guatemala and 21% for United States, and will continue as such in future years.
Income
tax recognized in profit or loss for the years of 2023, 2022 and 2021 was comprised of the following:
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
Current tax |
|
Ps. |
645,521 |
|
|
|
533,522 |
|
|
|
791,856 |
|
Deferred tax (benefit)
expense |
|
|
(261,137 |
) |
|
|
(16,602 |
) |
|
|
22,700 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ps. |
384,384 |
|
|
|
516,920 |
|
|
|
814,556 |
|
The
subsidiary in Guatemala generated an ISR of Ps.55 in 2023, a loss in 2022 and ISR of Ps.636 in 2021, while the subsidiaries in the United
State had losses in 2023 and 2022.
Income
tax expense recognized at the effective ISR rate differs from income tax expense at the statutory tax rate. Reconciliation of income
tax expense recognized from statutory to effective ISR rate is as follows:
|
|
2023 |
|
|
2022 |
|
|
2021 |
|
|
|
|
|
|
|
|
|
|
|
Profit before income tax |
|
Ps. |
1,431,122 |
|
|
|
1,386,884 |
|
|
|
2,562,495 |
|
Tax rate |
|
|
30 |
% |
|
|
30 |
% |
|
|
30 |
% |
Income tax expense calculated at 30% statutory
tax rate |
|
|
429,337 |
|
|
|
416,065 |
|
|
|
768,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Inflation effects, net |
|
|
17,730 |
|
|
|
3,536 |
|
|
|
25,039 |
|
Non-deductible expenses (1) |
|
|
65,978 |
|
|
|
148,569 |
|
|
|
5,790 |
|
Share-based payments |
|
|
1,403 |
|
|
|
1,780 |
|
|
|
1,744 |
|
Other items, net |
|
|
(94,604 |
) |
|
|
(53,030 |
) |
|
|
13,234 |
|
|
|
Ps. |
384,384 |
|
|
|
516,920 |
|
|
|
814,556 |
|
|
|
|
27
|
%
|
|
|
37
|
%
|
|
|
32
|
%
|
(1) |
Includes (i) certain payroll expenses which are partially deductible as grocery vouchers, help for transportation, life and major medical expenses insurance, among others; and (ii) certain cost of sales expenses as samples and obsolescence items. |
Realization
of deferred tax assets depends on the future generation of taxable income during the period in which the temporary differences will be
deductible. Management considers the reversal of deferred tax liabilities and projections of future taxable income to make its assessment
on the realization of deferred tax assets. Based on the results obtained in previous years and in future profit and tax projections,
management has concluded that it is probable the deferred tax assets will be realized.
Composition
of the deferred tax asset (liabilities) as well as the reconciliation of changes in deferred taxes balances as of December 31, 2023,
2022 and 2021 are presented below:
Temporary
differences |
|
As
of
January 1,
2021 |
|
|
Accounting
effects
from changing
reporting period |
|
|
Recognized
in profit or loss |
|
|
As
of
December 31,
2021 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
|
|
Expected
credit loss |
|
Ps. |
8,319 |
|
|
|
11,309 |
|
|
|
12,799 |
|
|
|
32,427 |
|
Accruals and provisions |
|
|
69,681 |
|
|
|
- |
|
|
|
(31,723 |
) |
|
|
37,958 |
|
Derivative financial
instruments |
|
|
35,886 |
|
|
|
- |
|
|
|
(35,886 |
) |
|
|
- |
|
Property, plant and
equipment |
|
|
- |
|
|
|
- |
|
|
|
5,538 |
|
|
|
5,538 |
|
Leases |
|
|
7,313 |
|
|
|
- |
|
|
|
(1,949 |
) |
|
|
5,364 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
(83,900 |
) |
|
|
- |
|
|
|
1,920 |
|
|
|
(81,980 |
) |
Inventories |
|
|
(34,234 |
) |
|
|
(5,337 |
) |
|
|
30,483 |
|
|
|
(9,088 |
) |
Derivative financial
instruments |
|
|
- |
|
|
|
- |
|
|
|
(7,380 |
) |
|
|
(7,380 |
) |
Property, plant and
equipment |
|
|
(10,888 |
) |
|
|
- |
|
|
|
10,888 |
|
|
|
- |
|
Right-of-use assets |
|
|
(7,465 |
) |
|
|
- |
|
|
|
2,250 |
|
|
|
(5,215 |
) |
Other
assets and prepaid expenses |
|
|
(6,959 |
) |
|
|
- |
|
|
|
(9,640 |
) |
|
|
(16,599 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax
liability |
|
Ps. |
(22,247 |
) |
|
|
5,972 |
|
|
|
(22,700 |
) |
|
|
(38,975 |
) |
Temporary
differences |
|
As
of
December 31,
2021 |
|
|
Liability
assumed
for subsidiaries’
acquisition |
|
|
Recognized
in profit or loss
|
|
|
As
of
December 31,
2022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected
credit loss |
|
Ps. |
32,427 |
|
|
|
- |
|
|
|
(3,085 |
) |
|
|
29,342 |
|
Accruals and provisions |
|
|
37,958 |
|
|
|
256,433 |
|
|
|
99,850 |
|
|
|
394,241 |
|
Prepaid expenses |
|
|
- |
|
|
|
4,752 |
|
|
|
351 |
|
|
|
5,103 |
|
Property, plant and
equipment |
|
|
5,538 |
|
|
|
- |
|
|
|
(5,538 |
) |
|
|
- |
|
Leases |
|
|
5,364 |
|
|
|
- |
|
|
|
83,103 |
|
|
|
88,467 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
(81,980 |
) |
|
|
(418,327 |
) |
|
|
1,920 |
|
|
|
(498,387 |
) |
Inventories |
|
|
(9,088 |
) |
|
|
- |
|
|
|
(18,656 |
) |
|
|
(27,744 |
) |
Derivative financial
instruments |
|
|
(7,380 |
) |
|
|
4,936 |
|
|
|
(1,471 |
) |
|
|
(3,915 |
) |
Property, plant and
equipment |
|
|
- |
|
|
|
(350,521 |
) |
|
|
(38,200 |
) |
|
|
(388,721 |
) |
Right-of-use assets |
|
|
(5,215 |
) |
|
|
- |
|
|
|
(83,397 |
) |
|
|
(88,612 |
) |
Other
assets and prepaid expenses |
|
|
(16,599 |
) |
|
|
10,700 |
|
|
|
(18,275 |
) |
|
|
(24,174 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net deferred tax
liability |
|
Ps. |
(38,975 |
) |
|
|
(492,027 |
) |
|
|
16,602 |
|
|
|
(514,400 |
) |
Temporary
differences |
|
As
of
December 31,
2022 |
|
|
Recognized
in profit or loss |
|
|
As
of
December 31,
2023 |
|
|
|
|
|
|
|
|
|
|
|
Deferred tax assets: |
|
|
|
|
|
|
|
|
|
Expected
credit loss |
|
Ps. |
29,342 |
|
|
|
70,801 |
|
|
|
100,143 |
|
Accruals
and provisions |
|
|
394,241 |
|
|
|
(92,620 |
) |
|
|
301,621 |
|
Costumers’
prepayments |
|
|
87 |
|
|
|
1 |
|
|
|
88 |
|
Non-deductible
interest |
|
|
- |
|
|
|
120,236 |
|
|
|
120,236 |
|
Leases |
|
|
88,467 |
|
|
|
27,137 |
|
|
|
115,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Intangible
assets |
|
|
(498,387 |
) |
|
|
1,920 |
|
|
|
(496,467 |
) |
Inventories |
|
|
(27,744 |
) |
|
|
10,040 |
|
|
|
(17,704 |
) |
Derivative
financial instruments |
|
|
(3,915 |
) |
|
|
(6,442 |
) |
|
|
(10,357 |
) |
Property,
plant and equipment |
|
|
(388,721 |
) |
|
|
145,561 |
|
|
|
(243,160 |
) |
Right-of-use
assets |
|
|
(88,612 |
) |
|
|
(18,999 |
) |
|
|
(107,611 |
) |
Suppliers’
prepayments |
|
|
5,016 |
|
|
|
(12,260 |
) |
|
|
(7,244 |
) |
Other
assets and prepaid expenses |
|
|
(24,174 |
) |
|
|
9,424 |
|
|
|
(14,750 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
deferred tax liability |
|
Ps. |
(514,400 |
) |
|
|
254,799 |
|
|
|
(259,601 |
) |
Unrecognized
deferred tax assets:
Derived
from the acquisition of JAFRA, the Group did not recognize deferred tax assets in the consolidated statement of financial position with
respect to the following tax loss carryforwards of the subsidiaries:
As
of December 31, 2023 |
|
Originated
loss’ year |
|
|
Life
year |
|
|
Jafra
Cosmetics
International, S.A.
de C.V. |
|
|
Jafrafin,
S.A. de C.V. |
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
2029 |
|
Ps. |
8,210 |
|
|
- |
|
2020 |
|
|
2030 |
|
|
3,547 |
|
|
- |
|
2021 |
|
|
2031 |
|
|
- |
|
|
2,793 |
|
2022 |
|
|
2032 |
|
|
9,102 |
|
|
5,722 |
|
|
|
|
|
|
Ps. |
20,859 |
|
|
8,515 |
|
As
of December 31, 2022 |
|
Originated
loss’ year |
|
|
Life
year |
|
|
Jafra
Cosmetics
International, S.A.
de C.V. |
|
|
Jafrafin,
S.A. de C.V. |
|
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
2029 |
|
Ps. |
27,861 |
|
|
- |
|
2020 |
|
|
2030 |
|
|
3,376 |
|
|
- |
|
2021 |
|
|
2031 |
|
|
- |
|
|
2,659 |
|
|
|
|
|
|
Ps. |
31,237 |
|
|
2,659 |
|
The
Group does not recognize taxes for deferred assets with respect to tax loss carryforwards to be amortized, on which it is not probable
that future taxable profits will be generated against which the Group can use tax loss carryforwards.
As
of December 31, 2021, the Group had no tax loss carryforwards.
As
of December 31, 2023, 2022 and 2021, the tax balances to be recovered mainly consist of favor balances of ISR pending application.
Temporary
differences related to investments in subsidiaries for which deferred income tax liabilities have not been recognized:
The
Company has undistributed profits for the years 2023 and 2022 of Ps.241,977 and Ps.231,203 which generate unrecognized deferred income
tax liabilities of Ps.72,593 and Ps.69,361, respectively, since the Company is able to control the timing of distributions to its subsidiaries
and is not expected to distribute these benefits in the foreseeable future. For the year 2021, the Group did not have any undistributed
profits from subsidiaries that were subject to any tax payable by the beneficiary.
|