v3.26.1
Deferred taxes and contributions
12 Months Ended
Dec. 31, 2025
Notes and other explanatory information [abstract]  
Deferred taxes and contributions

 

22Deferred taxes and contributions

 

(a)Statement of financial position details

 

     
  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)

 

(b)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.

 

(c)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:

 

     
  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.