| Schedule of significant components of deferred income and social contribution taxes |
Below, we present the composition and movement of the main components of deferred income tax (“IR”) and social contribution (“CS”). | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Balance on 12.31.2023 | | Income statement | | Comprehensive income | | IPNET Business Combination (Note 1.c.3) | Balance on 12.31.2024 | | Income statement | | Comprehensive income | | Samauma Business Combination (Note 1.c.1) | | FiBrasil Business Combination (Note 1.c.2) | Balance on | Cyber Business Combination (Note 1.c.6) | | Balance on 12.31.2025 | | Deferred tax assets (liabilities) | | | | | | | | | | | | | | | | | | | | | Income and social contribution taxes on tax losses(1) | 2,097,731 | | | (376,950) | | | — | | | — | | 1,720,781 | | | (362,749) | | | — | | | — | | | 79,694 | | | — | | | 1,437,726 | | Income and social contribution taxes on temporary differences(2) | (5,339,226) | | | (77,430) | | | (149,400) | | | (12,187) | | (5,578,243) | | | 192,336 | | | 54,654 | | | (3,535) | | | (18,495) | | | 3,656 | | | (5,349,627) | | | Provision for legal, labor, tax civil and regulatory contingencies | 2,390,268 | | | (321,522) | | | — | | | 19,604 | | 2,088,350 | | | 49,643 | | | — | | | 837 | | | 8,702 | | | — | | | 2,147,532 | | | Trade accounts payable and other provision | 1,895,643 | | | 465,563 | | | — | | | — | | 2,361,206 | | | 606,736 | | | — | | | — | | | 2,454 | | | 369 | | | 2,970,765 | | | Customer portfolio and trademarks | (178,158) | | | 33,959 | | | — | | | — | | (144,199) | | | 14,105 | | | — | | | — | | | — | | | — | | | (130,094) | | | Estimated losses on impairment of accounts receivable | 622,046 | | | (623) | | | — | | | (1,542) | | 619,881 | | | 76,303 | | | — | | | — | | | 296 | | | — | | | 696,480 | | | Estimated losses from modems and other P&E items | 109,985 | | | 4,794 | | | — | | | — | | 114,779 | | | (1,466) | | | — | | | — | | | — | | | — | | | 113,313 | | | Pension plans and other post-employment benefits | 364,335 | | | 30,067 | | | (149,103) | | | — | | 245,299 | | | (64,296) | | | 30,138 | | | — | | | — | | | — | | | 211,141 | | | Profit sharing | 223,420 | | | (13,590) | | | — | | | — | | 209,830 | | | 10,237 | | | — | | | — | | | 4,477 | | | 2,222 | | | 226,766 | | | Licenses | (2,366,402) | | | 157,762 | | | — | | | — | | (2,208,640) | | | 157,760 | | | — | | | — | | | — | | | — | | | (2,050,880) | | | Goodwill from incorporated companies (Spanish and Navytree, Vivo Part., GVTPart., Garliava and Vita IT) | (7,443,807) | | | (234,417) | | | — | | | — | | (7,678,224) | | | (211,661) | | | — | | | — | | | (16,856) | | | — | | | (7,906,741) | | | Property and equipment of small value | (1,190,678) | | | (56,360) | | | — | | | — | | (1,247,038) | | | 12,475 | | | — | | | — | | | — | | | — | | | (1,234,563) | | | Technological Innovation Law | (7,158) | | | 1,440 | | | — | | | — | | (5,718) | | | 1,422 | | | — | | | — | | | — | | | — | | | (4,296) | | | On other temporary differences | 241,280 | | | (144,503) | | | (297) | | | (30,249) | | 66,231 | | | (458,922) | | | 24,516 | | | (4,372) | | | (17,568) | | | 1,065 | | | (389,050) | | | Total deferred tax (Liabilities), non-current | (3,241,495) | | | (454,380) | | | (149,400) | | | (12,187) | | (3,857,462) | | | (170,413) | | | 54,654 | | | (3,535) | | | 61,199 | | | 3,656 | | | (3,911,901) | | | | | | | | | | | | | | | | | | | | | | | | Deferred tax assets | 9,177,084 | | | | | | | | 8,947,536 | | | | | | | | | | | | | 9,593,230 | | | Deferred tax liabilities | (12,418,579) | | | | | | | | (12,804,998) | | | | | | | | | | | | | (13,505,131) | | | Deferred tax liabilities, net | (3,241,495) | | | | | | | | (3,857,462) | | | | | | | | | | | | | (3,911,901) | | | | | | | | | | | | | | | | | | | | | | | | Represented in the balance sheet as follows: | | | | | | | | | | | | | | | | | | | Deferred tax assets of subsidiaries | 177,245 | | | | | | | | 158,215 | | | | | | | | | | | | | 314,284 | | | Deferred tax (Liabilities) | (3,418,740) | | | | | | | | (4,015,677) | | | | | | | | | | | | | (4,226,185) | |
(1)Under Brazilian tax legislation these may be offset up to 30% of the annual taxable income but otherwise have no expiry date. (2)Amounts that will be realized upon payment of provision, occurrence of impairment losses for trade accounts receivable, or realization of inventories, as well as upon reversal of other provision.
|
| Schedule of reconciliation of income and social contribution tax expense |
The statutory tax rate is 34% (income tax of 25% and social contribution tax of 9%) for the years ended December 31, 2025, 2024 and 2023. | | | | | | | | | | | | | | | | | | | | | | | 2025 | | 2024 | | 2023 | | Income before taxes | | 7,270,943 | | | 6,763,809 | | | 5,573,916 | | | Income and social contribution tax expenses, at the tax rate of 34% | | (2,472,121) | | | (2,299,695) | | | (1,895,131) | | | Permanent differences | | | | | | | | Tax benefit related to interest on equity allocated | | 1,145,800 | | | 1,055,700 | | | 881,202 | | | IR and CS on interest SELIC update of undue debts | | — | | | — | | | 89,254 | | | Non-deductible expenses, gifts, incentives | | (147,708) | | | (128,670) | | | (95,677) | | | Exploration profit | | 32,412 | | | 85,369 | | | 90,258 | | | Equity pickup | | (6,197) | | | (1,479) | | | (4,623) | | | Unclaimed interest on equity | | (14,169) | | | (19,182) | | | (19,253) | | | Deferred taxes on tax losses, negative basis and temporary differences recognized in subsidiaries | | 32,469 | | | — | | | 84,274 | | | Other exclusions, net | | 336,114 | | | 101,480 | | | 335,757 | | | Tax debits | | (1,093,400) | | | (1,206,477) | | | (533,939) | | | | | | | | | | Effective rate | | 15.0 | % | | 17.8 | % | | 9.6 | % | | Current income and social contribution taxes | | (922,987) | | | (752,097) | | | (665,499) | | | Deferred income and social contribution taxes | | (170,413) | | | (454,380) | | | 131,560 | |
|