Income Tax (Tables)
|
12 Months Ended |
Dec. 31, 2023 |
| Income Tax [Abstract] |
|
| Analysis of deferred tax assets and liabilities |
As of December 31, 2023, and 2022, the analysis of deferred tax assets and deferred tax liabilities is as follows:
|
Deferred tax assets
|
|
Balance as of December 31,
|
|
|
From
|
|
2023
|
|
|
2022
|
|
|
Net operating loss carryforwards (“NOL´s”)
|
|
|
478,179
|
|
|
|
442,415
|
|
|
Temporary tax non-deductible expenses
|
|
|
158,201
|
|
|
|
134,328
|
|
|
Derivatives financial instruments
|
|
|
6,855
|
|
|
|
3,461
|
|
|
Other
|
|
|
20,800
|
|
|
|
5,895
|
|
|
Total deferred tax assets
|
|
|
664,035
|
|
|
|
586,099
|
|
|
Deferred tax liabilities
|
|
Balance as of December 31,
|
|
|
From
|
|
2023
|
|
|
2022
|
|
|
Accelerated tax amortization
|
|
|
589,111
|
|
|
|
524,363
|
|
|
Other difference between tax and book value of assets
|
|
|
154,875
|
|
|
|
186,536
|
|
Derivatives financial instruments
|
|
|
12,989 |
|
|
|
19,034 |
|
|
Other
|
|
|
17,353
|
|
|
|
2,991
|
|
|
Total deferred tax liabilities
|
|
|
774,328
|
|
|
|
732,924
|
|
|
| Consolidated balance sheets classifications |
After offsetting deferred tax assets and deferred tax liabilities, where applicable, the resulting net amounts presented
on the consolidated balance sheet are as follows:
|
Consolidated balance sheets classifications
|
|
Balance as of December 31,
|
|
| |
|
2023
|
|
|
2022
|
|
|
Deferred tax assets
|
|
|
160,995
|
|
|
|
149,656
|
|
|
Deferred tax liabilities
|
|
|
271,288
|
|
|
|
296,481
|
|
|
Net deferred tax liabilities
|
|
|
110,293
|
|
|
|
146,825
|
|
|
| Movements in deferred tax assets and liabilities |
The movements in deferred tax assets and liabilities during the years ended December 31, 2023 and 2022 were as follows:
|
Deferred tax assets
|
|
Amount
|
|
|
As of December 31, 2021
|
|
|
172,268
|
|
|
Increase/(decrease) through the consolidated profit and loss statement
|
|
|
29,197
|
|
|
Increase/(decrease) through other consolidated comprehensive income (equity)
|
|
|
(46,344
|
)
|
|
Currency translation differences and other
|
|
|
(5,465
|
)
|
|
As of December 31, 2022
|
|
|
149,656
|
|
|
Increase/(decrease) through the consolidated profit and loss statement
|
|
|
7,327
|
|
|
Increase/(decrease) through other consolidated comprehensive income (equity)
|
|
|
2,207
|
|
|
Currency translation differences and other
|
|
|
1,805
|
|
|
As of December 31, 2023
|
|
|
160,995
|
|
|
Deferred tax liabilities
|
|
Amount
|
|
|
As of December 31, 2021
|
|
|
308,859
|
|
|
Increase/(decrease) through the consolidated profit and loss statement
|
|
|
(19,864
|
)
|
|
Increase/(decrease) through other consolidated comprehensive income (equity)
|
|
|
17,608 |
|
|
Currency translation differences and other
|
|
|
(10,122
|
)
|
|
As of December 31, 2022
|
|
|
296,481
|
|
|
Increase/(decrease) through the consolidated profit and loss statement
|
|
|
(27,055
|
)
|
|
Increase/(decrease) through other consolidated comprehensive income (equity)
|
|
|
(5,830 |
) |
|
Currency translation differences and other
|
|
|
7,692
|
|
|
As of December 31, 2023
|
|
|
271,288
|
|
|
| Income tax expense |
Details of income tax for the years ended December 31, 2023, 2022 and 2021 are as follows:
| |
|
For the year ended December 31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2021
|
|
|
Current tax
|
|
|
(35,172
|
)
|
|
|
(39,372
|
)
|
|
|
(51,016
|
)
|
|
Deferred tax
|
|
|
34,382
|
|
|
|
49,061
|
|
|
|
14,796
|
|
|
- relating to the origination and reversal of temporary differences
|
|
|
34,382
|
|
|
|
49,061
|
|
|
|
14,796
|
|
|
Total income tax (expense)/income
|
|
|
(790
|
)
|
|
|
9,689
|
|
|
|
(36,220
|
)
|
|
| Effective income tax rate reconciliation |
The reconciliation between the theoretical income tax resulting from applying an average statutory tax rate to profit/(loss) before income tax and
the actual income tax (expense)/income recognized in the consolidated profit and loss statements for the years ended December 31, 2023, 2022, and 2021, is as follows:
| |
|
For the year ended December 31,
|
|
|
|
2023
|
|
|
2022
|
|
|
2021
|
|
|
Consolidated profit/(loss) before taxes
|
|
|
37,238
|
|
|
|
(11,776
|
)
|
|
|
25,302
|
|
|
Average statutory tax rate
|
|
|
25
|
%
|
|
|
25
|
%
|
|
|
25
|
%
|
|
Corporate income tax at average statutory tax rate
|
|
|
(9,310
|
)
|
|
|
2,944
|
|
|
|
(6,326
|
)
|
|
Income tax of associates, net
|
|
|
3,302
|
|
|
|
5,366
|
|
|
|
3,076
|
|
|
Differences in statutory tax rates
|
|
|
(4,270
|
)
|
|
|
(4,296
|
)
|
|
|
(3,359
|
)
|
|
Unrecognized NOLs and deferred tax assets
|
|
|
(11,070
|
)
|
|
|
(10,944
|
)
|
|
|
(11,232
|
)
|
|
Permanent differences
|
|
|
17,493
|
|
|
|
3,957
|
|
|
|
(4,052
|
)
|
|
Other adjustments to taxable income and expense
|
|
|
3,065
|
|
|
|
12,662
|
|
|
|
(14,327
|
)
|
|
Corporate income tax
|
|
|
(790
|
)
|
|
|
9,689
|
|
|
|
(36,220
|
)
|
|