Other liabilities (Tables)
|
12 Months Ended |
Dec. 31, 2025 |
| Disclosure of sensitivity analysis for actuarial assumptions [line items] |
|
| Schedule of other liabilities |
| | | | | | | At December 31, | | | 2025 | | 2024 | Non-current | | | | | Concession fee payable (1) | | 622,938 | | 550,095 | Advances from customers | | 8,303 | | 8,584 | Provisions for legal claims (4) | | 6,139 | | 7,928 | Provision for maintenance costs (2) | | 26,588 | | 21,941 | Other taxes payable | | 287 | | 789 | Employee benefit obligation (3) | | 4,180 | | 3,885 | Other liabilities with related parties (Note 27) | | 11,742 | | 12,904 | Other payables | | 13,316 | | 15,286 | | | 693,493 | | 621,412 | Current | | | | | Concession fee payable (1) | | 295,860 | | 198,420 | Other taxes payable | | 26,979 | | 29,956 | Salary payable | | 57,224 | | 57,402 | Other liabilities with related parties (Note 27) | | 2,078 | | 2,146 | Advances from customers | | 5,145 | | 5,026 | Provision for maintenance cost (2) | | 5,335 | | 6,165 | Expenses provisions | | 3,501 | | 3,294 | Provisions for legal claims (4) | | 7,481 | | 5,889 | Other payables (*) | | 25,344 | | 40,288 | | | 428,947 | | 348,586 |
(*) As of December 31, 2025, Other payables includes deferred income for a total amount of USD 8,673 (USD 18,556 as of December 31, 2024). (1) The most significant amounts included in the concession fee payable derive from the concession agreement between the Brazilian ANAC and ICAB. (2) Changes in the year of the Provision for maintenance costs is as follows: | | | | | | | 2025 | | 2024 | Balances at the beginning of the year | | 28,106 | | 27,042 | Accrual of the year | | 4,845 | | 5,594 | Use of the provision | | (4,800) | | (2,801) | Translation differences and inflation adjustment | | 3,772 | | (1,729) | Balances at the end of the year | | 31,923 | | 28,106 |
(3) TAGSA and TA have post-employment benefits which are defined benefit obligations. The amount of termination benefit has been calculated using the “Projected Unit Credit Method”, based on actuarial valuations at the end of the year. (4) Changes in the year of the provision for legal claims is as follows: | | | | | | | 2025 | | 2024 | Balances at the beginning of the year | | 13,817 | | 14,265 | Accrual of the year | | 1,960 | | 3,768 | Other | | — | | 136 | Use of the provision | | (2,831) | | (1,896) | Translation differences and inflation adjustment | | 674 | | (2,456) | Balances at the end of the year | | 13,620 | | 13,817 |
|
| Schedule of maturity of the other liabilities |
| | | | | | | | | | | | | 1 year or less | | 1 - 2 years | | 2 - 5 years | | Over 5 years | | Total | At December 31, 2025 (**) | | 428,947 | | 93,512 | | 281,274 | | 1,449,136 | | 2,252,869 | At December 31, 2024 (**) | | 348,586 | | 84,662 | | 265,716 | | 1,335,332 | | 2,034,296 |
(**) The amounts disclosed in the table are undiscounted cash flows.
|
| Schedule of changes in the year for fixed and variable concession fee payable |
| | | | | | | 2025 | | 2024 | Balances at the beginning of the year | | 748,515 | | 913,370 | Financial result (*) | | 81,743 | | 87,556 | Concession fees | | 200,588 | | 190,665 | Payments | | (194,383) | | (227,571) | Re-equilibrium compensation (**) | | (1,522) | | (19,144) | Other | | (646) | | 2,405 | Translation differences and inflation adjustment | | 84,503 | | (198,766) | Balances at the end of the year | | 918,798 | | 748,515 |
(*) Mainly includes changes in the liabilities of Brazilian concessions due to passage of time and changes in the Brazilian IPCA shown in Note 9. (**) Mainly includes compensation with the re-equilibrium granted to ICAB as detailed in Note 8.
|
| Schedule of changes in the year of the Provision for maintenance costs |
| | | | | | | 2025 | | 2024 | Balances at the beginning of the year | | 28,106 | | 27,042 | Accrual of the year | | 4,845 | | 5,594 | Use of the provision | | (4,800) | | (2,801) | Translation differences and inflation adjustment | | 3,772 | | (1,729) | Balances at the end of the year | | 31,923 | | 28,106 |
|
| Schedule of changes of the provision |
| | | | | | | 2025 | | 2024 | Balances at the beginning of the year | | 3,885 | | 4,382 | Actuarial (loss) / gain (in other comprehensive income) | | (90) | | 13 | Service Cost | | 375 | | (273) | Amounts paid in the year | | (302) | | (359) | Other | | — | | 275 | Translation differences and inflation adjustment | | 312 | | (153) | At the end of the year | | 4,180 | | 3,885 |
|
| Schedule of changes in the year of the provision for legal claims |
| | | | | | | 2025 | | 2024 | Balances at the beginning of the year | | 13,817 | | 14,265 | Accrual of the year | | 1,960 | | 3,768 | Other | | — | | 136 | Use of the provision | | (2,831) | | (1,896) | Translation differences and inflation adjustment | | 674 | | (2,456) | Balances at the end of the year | | 13,620 | | 13,817 |
|
| Toscana |
|
| Disclosure of sensitivity analysis for actuarial assumptions [line items] |
|
| Schedule of sensibility in relation with the provision |
| | | | | | | | | | | | | Assumption | | Annual discount rate | | Annual rate of inflation | | Annual turnover rate | Variation rates | | 0.5% | | (0.5)% | | 0.25% | | (0.25)% | | 2.5% | | (2.5)% | Provision for salary payable | | 2,482 | | 2,669 | | 2,599 | | 2,548 | | 2,584 | | 2,562 |
|
| TAGSA |
|
| Disclosure of sensitivity analysis for actuarial assumptions [line items] |
|
| Schedule of sensibility in relation with the provision |
| | | | | | | | | | | | | | | | | | | Annual employee future | | | | | Assumption | | Annual discount rate | | wage increase | | Annual turnover rate | Variation rates | | 0.5% | | (0.5)% | | 0.5% | | (0.5)% | | 0.5% | | (0.5)% | Provision for salary payable | | 1,534 | | 1,675 | | 1,676 | | 1,533 | | 1,595 | | 1,610 |
|