| Deferred taxes and contributions |
| 22 | Deferred taxes and contributions |
| (a) | Statement of financial position details |
| Schedule
of deferred taxes |
|
|
|
| |
December 31, 2025 |
|
December 31, 2024 |
| |
|
|
|
| Deferred income tax assets |
|
|
|
| Provisions |
653,628 |
|
839,864 |
| Pension plan obligations – G1 |
125,200 |
|
125,198 |
| Donations of underlying assets on concession agreements |
40,764 |
|
43,321 |
| Allowance for doubtful accounts |
116,431 |
|
177,271 |
| Allowance for losses on other accounts receivable |
54,426 |
|
50,515 |
| Allowance for inventory losses |
121,591 |
|
127,840 |
| Allowance for losses on works and projects |
10,554 |
|
57,606 |
| Allowance for losses on write-off of assets |
46,790 |
|
42,812 |
| Performance Agreements |
81,143 |
|
74,670 |
| Present value adjustment (PVA) accounts receivable |
89,073 |
|
100,913 |
| Loss – hedge (Other comprehensive income) |
- |
|
4,302 |
| Derivative financial instruments in the profit/loss |
204,190 |
|
3,297 |
| Deferred PIS/Cofins |
432,777 |
|
- |
| Others |
91,657 |
|
75,644 |
| Total deferred tax asset |
2,068,224 |
|
1,723,253 |
| |
|
|
|
| Deferred income tax liabilities |
|
|
|
| Temporary difference in the concession of intangible asset |
(290,128) |
|
(314,641) |
| Capitalization of borrowing costs |
(526,275) |
|
(461,362) |
| Profit on supply to government entities |
(573,921) |
|
(334,477) |
| Financial asset of the concession |
(3,681,433) |
|
(3,111,446) |
| Actuarial gain – G1 Plan |
(91,262) |
|
(125,096) |
| Construction margin |
(35,113) |
|
(37,842) |
| Borrowing Costs |
- |
|
(280) |
| Total deferred tax liabilities |
(5,198,132) |
|
(4,385,144) |
| |
|
|
|
| Net deferred tax liabilities |
(3,129,908) |
|
(2,661,891) |
| Schedule of realization |
|
|
|
| |
December 31, 2025 |
|
December 31, 2024 |
| |
|
|
|
| Deferred income tax assets |
|
|
|
| to be realized within 12 months |
470,419 |
|
530,104 |
| to be realized after one year |
1,597,805 |
|
1,193,149 |
| Total deferred tax asset |
2,068,224 |
|
1,723,253 |
| |
|
|
|
| Deferred income tax liabilities |
|
|
|
| to be realized within 12 months |
(35,317) |
|
(25,563) |
| to be realized after one year (*) |
(5,162,815) |
|
(4,359,581) |
| Total deferred tax liabilities |
(5,198,132) |
|
(4,385,144) |
| |
|
|
|
| Net Deferred Tax Assets/(Liabilities) |
(3,129,908) |
|
(2,661,891) |
| (*) | | The amount of R$ 3,681,433, related to the financial asset, will be realized after the year
2060. |
| Schedule
of changes |
|
|
|
|
|
| |
December 31, 2024 |
|
Net Change |
|
December 31, 2025 |
| |
|
|
|
|
|
| Deferred income tax assets |
|
|
|
|
|
| Provisions |
839,864 |
|
(186,236) |
|
653,628 |
| Pension plan obligations – G1 |
125,198 |
|
2 |
|
125,200 |
| Donations of underlying assets on concession agreements |
43,321 |
|
(2,557) |
|
40,764 |
| Allowance for doubtful accounts |
177,271 |
|
(60,840) |
|
116,431 |
| Allowance for losses on other accounts receivable |
50,515 |
|
3,911 |
|
54,426 |
| Allowance for inventory losses |
127,840 |
|
(6,249) |
|
121,591 |
| Allowance for losses on works and projects |
57,606 |
|
(47,052) |
|
10,554 |
| Allowance for losses on write-off of assets |
42,812 |
|
3,978 |
|
46,790 |
| Performance Agreements |
74,670 |
|
6,473 |
|
81,143 |
| Present value adjustment (PVA) accounts receivable |
100,913 |
|
(11,840) |
|
89,073 |
| Loss – hedge (Other comprehensive income) |
4,302 |
|
(4,302) |
|
- |
| Derivative financial instruments in the profit/loss |
3,297 |
|
200,893 |
|
204,190 |
| Deferred PIS/Cofins |
- |
|
432,777 |
|
432,777 |
| Others |
75,644 |
|
16,013 |
|
91,657 |
| Total deferred tax asset |
1,723,253 |
|
344,971 |
|
2,068,224 |
| |
|
|
|
|
|
| Deferred income tax liabilities |
|
|
|
|
|
| Temporary difference in the concession of intangible asset |
(314,641) |
|
24,513 |
|
(290,128) |
| Capitalization of borrowing costs |
(461,362) |
|
(64,913) |
|
(526,275) |
| Profit on supply to government entities |
(334,477) |
|
(239,444) |
|
(573,921) |
| Financial asset of the concession |
(3,111,446) |
|
(569,987) |
|
(3,681,433) |
| Actuarial gain – G1 Plan |
(125,096) |
|
33,834 |
|
(91,262) |
| Construction margin |
(37,842) |
|
2,729 |
|
(35,113) |
| Borrowing Costs |
(280) |
|
280 |
|
- |
| Total deferred tax liabilities |
(4,385,144) |
|
(812,988) |
|
(5,198,132) |
| |
|
|
|
|
|
| Net Deferred Tax Liabilities |
(2,661,891) |
|
(468,017) |
|
(3,129,908) |
| |
December 31, 2023 |
|
Net Change |
|
December 31, 2024 |
| |
|
|
|
|
|
| Deferred income tax assets |
|
|
|
|
|
| Provisions |
666,131 |
|
173,733 |
|
839,864 |
| Pension plan obligations – G1 |
135,231 |
|
(10,033) |
|
125,198 |
| Donations of underlying assets on concession agreements |
45,140 |
|
(1,819) |
|
43,321 |
| Allowance for doubtful accounts |
182,519 |
|
(5,248) |
|
177,271 |
| Allowance for losses on other accounts receivable |
54,905 |
|
(4,390) |
|
50,515 |
| Allowance for inventory losses |
74,939 |
|
52,901 |
|
127,840 |
| Allowance for losses on works and projects |
1,839 |
|
55,767 |
|
57,606 |
| Allowance for losses on write-off of assets |
8,930 |
|
33,882 |
|
42,812 |
| Performance Agreements |
62,517 |
|
12,153 |
|
74,670 |
| Present value adjustment (PVA) accounts receivable |
102,216 |
|
(1,303) |
|
100,913 |
| Loss – hedge (Other comprehensive income) |
- |
|
4,302 |
|
4,302 |
| Derivative financial instruments in the profit/loss |
- |
|
3,297 |
|
3,297 |
| Others |
77,421 |
|
(1,777) |
|
75,644 |
| Total deferred tax asset |
1,411,788 |
|
311,465 |
|
1,723,253 |
| |
|
|
|
|
|
| Deferred income tax liabilities |
|
|
|
|
|
| Temporary difference in the concession of intangible asset |
(329,060) |
|
14,419 |
|
(314,641) |
| Capitalization of borrowing costs |
(465,510) |
|
4,148 |
|
(461,362) |
| Profit on supply to government entities |
(348,514) |
|
14,037 |
|
(334,477) |
| Financial asset of the concession |
- |
|
(3,111,446) |
|
(3,111,446) |
| Actuarial gain – G1 Plan |
(121,425) |
|
(3,671) |
|
(125,096) |
| Construction margin |
(40,579) |
|
2,737 |
|
(37,842) |
| Borrowing Costs |
(8,624) |
|
8,344 |
|
(280) |
| Total deferred tax liabilities |
(1,313,712) |
|
(3,071,432) |
|
(4,385,144) |
| |
|
|
|
|
|
| Net Deferred Tax Assets/(Liabilities) |
98,076 |
|
(2,759,967) |
|
(2,661,891) |
| |
|
|
|
| |
December 31, 2025 |
|
December 31, 2024 |
| |
|
|
|
| Initial balance |
(2,661,891) |
|
98,076 |
| Net change in the year: |
|
|
|
| - consideration in the income statement |
(501,852) |
|
(2,756,296) |
| - consideration in equity valuation adjustments (Note 26) |
33,835 |
|
(3,671) |
| Total net change |
(468,017) |
|
(2,759,967) |
| |
|
|
|
| Final balance |
(3,129,908) |
|
(2,661,891) |
| (d) | Reconciliation of the effective tax
rate |
The amounts recorded as income tax and social contribution
expenses in the financial statements are reconciled to the statutory rates, as shown below:
| Schedule
of reconciliation of the effective tax rate |
|
|
|
| |
2025 |
|
2024 |
| |
|
|
|
| Profit before taxes |
11,701,851 |
|
13,642,808 |
| Statutory rate |
34% |
|
34% |
| Estimated expense at statutory rate |
(3,978,629) |
|
(4,638,555) |
| Permanent differences |
|
|
|
| Tax benefit from interest on equity |
611,320 |
|
672,796 |
| Provision Law No. 4.819/1958 – G0 |
(43,638) |
|
(23,721) |
| Donations |
(104) |
|
(21,591) |
| Tax Incentives |
92,550 |
|
52,892 |
| Agreement with AAPS |
(9,709) |
|
(77,471) |
| Other differences |
88,418 |
|
(27,595) |
| Income and social contribution taxes |
(3,239,792) |
|
(4,063,245) |
| Current income and social contribution taxes |
(2,742,241) |
|
(1,302,648) |
| Deferred income and social contribution taxes |
(497,551) |
|
(2,760,597) |
| Effective rate |
28% |
|
30% |
Accounting policy
Deferred taxes and contributions
The expenses with income and social contribution taxes
represent the sum of the current and deferred taxes.
Current taxes
The provision for income and social contribution taxes
is based on the taxable income for the year and calculated on the basis of the rates in force at the end of the year. The income tax was
constituted at the rate of 15%, plus an additional 10% on taxable income in excess of R$ 240. The social contribution was calculated at
the rate of 9% on the adjusted accounting profit. Taxable income differs from income presented in the income statement because it excludes
taxable or deductible income or expenses in other years, in addition to excluding non-taxable or non-deductible items on a permanent basis.
The Company periodically evaluates the positions taken in the income tax returns in relation to situations in which the applicable tax
regulations give rise to interpretations and establishes provisions, when appropriate, based on the estimated amounts of payment to the
tax authorities.
Deferred taxes
Deferred income and social contribution taxes are recognized
in full on the differences between the assets and liabilities recognized for tax purposes and their corresponding recognized amounts in
the financial statements; however, they are not recognized if they are generated in the initial record of assets and liabilities in operations
that do not affect the tax bases, except in business combination operations. The deferred income tax and social contribution are determined
considering the rates (and laws) in force on the date of preparation of the financial statements and which are expected to be applicable
when the respective income and social contribution taxes are realized.
Deferred income and social contribution tax assets are
recognized only to the extent that it is probable that there will be a positive tax base for which temporary differences can be used and
tax losses can be offset.
Deferred income tax assets and liabilities are offset
when there is a legally enforceable right to offset current tax assets against current tax liabilities and when deferred income tax assets
and liabilities relate to income taxes levied by the same taxing authority on the taxing entity.
The Company recognizes and pays income taxes based on
the results of operations determined in accordance with the Brazilian corporation law, considering the provisions of the tax legislation.
Deferred tax assets and liabilities are recognized based on the differences between the accounting balances and the tax bases of the assets
and liabilities.
The Company regularly reviews deferred tax assets for
recoverability and recognizes a valuation allowance if it is probable that these assets will not be realized, based on historical taxable
income, the projection of future taxable income and the estimated time of reversal of existing temporary differences. These calculations
require the use of estimates and assumptions. The use of different estimates and assumptions could result in a provision for valuation
allowance of all or a significant part of the deferred tax assets.
|