XML 21 R5.htm IDEA: XBRL DOCUMENT v3.25.4
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - BRL (R$)
R$ in Millions
Issued capital [member]
Capital reserve [member]
Net Income Reserves [Member]
Retained earnings [member]
Carrying Value Adjustments [Member]
Equity attributable to owners of parent [member]
Non-controlling interests [member]
Total
Beginning balance, value at Dec. 31, 2022 R$ 58,130.5 R$ 55,339.7 R$ 36,906.9 R$ (68,421.5) R$ 81,955.6 R$ 1,372.2 R$ 83,327.8
IfrsStatementLineItems [Line Items]                
 Net Income  14,501.9 14,501.9 458.5 14,960.4
Gains/(losses) on cumulative translation adjustment [CTA] (9,212.4) (9,212.4) (122.0) (9,334.4)
Cash flow hedges (210.8) (210.8) (1.3) (212.1)
Actuarial gains/(losses) (13.2) (13.2) 0.7 (12.5)
Total comprehensive income  14,501.9 (9,436.4) 5,065.5 335.9 5,401.4
Capital increases/(reduction) in associates and subsidiaries 47.4 (32.9) 14.5 14.5
Effects of the application of IAS 29 (hyperinflation) 3,269.4 3,269.4 8.5 3,277.9
Options granted on subsidiaries 6.7 6.7 6.7
Gains/(losses) of controlling interest (2.6) (2.6) (2.6)
Taxes on deemed dividends (12.4) (12.4) (12.4)
Dividends (543.9) (543.9)
Interest on capital (11,500.2) (11,500.2) (11,500.2)
Share buybacks, results from treasury shares, and share-based payments 172.8 172.8 1.8 174.6
Reversal of effects of the revaluation of property, plant and equipment based on the predecessor basis of accounting 11.8 (11.8)
Fiscal incentives reserve  2,552.7 (2,552.7)
Investments reserve  3,730.2 (3,730.2)
Ending balance, value at Dec. 31, 2023 58,177.9 55,479.6 43,189.8 (77,878.0) 78,969.3 1,174.5 80,143.8
IfrsStatementLineItems [Line Items]                
 Net Income  14,437.2 14,437.2 409.7 14,846.9
Gains/(losses) on cumulative translation adjustment [CTA] 8,194.7 8,194.7 169.1 8,363.8
Cash flow hedges 551.6 551.6 (0.4) 551.2
Actuarial gains/(losses) 76.9 76.9 0.1 77.0
Total comprehensive income  14,437.2 8,823.2 23,260.4 578.5 23,838.9
Capital increases/(reduction) in associates and subsidiaries 48.1 48.1 48.1
Effects of the application of IAS 29 (hyperinflation) 6,481.3 6,481.3 12.6 6,493.9
Gains/(losses) of controlling interest 2.0 526.6 528.6 (520.6) 8.0
Taxes on deemed dividends (17.3) (17.3) (17.3)
Dividends (6,653.2) (6,653.2) (308.0) (6,961.2)
Interest on capital (3,852.2) (3,852.2) (3,852.2)
Share buybacks, results from treasury shares, and share-based payments (145.2) (145.2) 1.4 (143.8)
Statute-barred /(additional) dividends 22.2 22.2 22.2
Reversal of effects of the revaluation of property, plant and equipment based on the predecessor basis of accounting 11.8 (11.8)
Fiscal incentives reserve  108.1 (108.1)
Investments reserve  10,339.1 (10,339.0) 0.1 0.1
Ending balance, value at Dec. 31, 2024 58,226.0 55,336.4 53,637.0 (68,557.3) 98,642.1 938.4 99,580.5
IfrsStatementLineItems [Line Items]                
 Net Income  15,503.4 15,503.4 485.0 15,988.4
Gains/(losses) on cumulative translation adjustment [CTA] (8,835.3) (8,835.3) (116.7) (8,952.0)
Cash flow hedges (898.2) (898.2) 3.1 (895.1)
Actuarial gains/(losses) (0.4) (0.4) (0.1) (0.5)
Total comprehensive income  15,503.4 (9,733.9) 5,769.5 371.3 6,140.8
Capital increases/(reduction) in associates and subsidiaries 49.1 49.1 (88.6) (39.5)
Effects of the application of IAS 29 (hyperinflation) 2,377.3 2,377.3 (2.2) 2,375.1
Gains/(losses) of controlling interest 11.7 11.7 (1.7) 10.0
Taxes on deemed dividends (61.7) (61.7) (61.7)
Dividends (2,297.2) (10,903.3) (13,200.5) (313.9) (13,514.4)
Interest on capital (4,200.7) (4,200.7) (4,200.7)
Share buybacks, results from treasury shares, and share-based payments (1,555.0) (1,555.0) 2.1 (1,552.9)
Statute-barred /(additional) dividends 82.4 82.4 82.4
Reversal of effects of the revaluation of property, plant and equipment based on the predecessor basis of accounting 11.8 (11.8)
Fiscal incentives reserve  228.2 (228.2)
Investments reserve  6,854.8 (6,854.9) (0.1) (0.1)
Effect related to the sale of a subsidiary 11.5 (11.5) (44.7) (44.7)
Ending balance, value at Dec. 31, 2025 R$ 58,275.1 R$ 53,781.4 R$ 54,222.1 R$ (78,364.5) R$ 87,914.1 R$ 860.7 R$ 88,774.8