XML 39 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Changes in Equity - BRL (R$)
R$ in Thousands
Total
Issued capital [Member]
Capital reserve [member]
Treasury shares [member]
Deemed Cost [Member]
Other Comprehensive Incomes [Member]
Legal reserves [Member]
Profit Retention Reserve [Member]
Additional Proposed Dividends [Member]
Accumulated profit [Member]
Shareholders’ equity [Member]
Attributable to non-controlling interests [Member]
Beginning balance, value at Dec. 31, 2021 R$ 22,175,235 R$ 10,800,000 R$ 0 R$ 0 R$ 633,789 R$ (207,619) R$ 1,457,087 R$ 7,785,092 R$ 1,368,675 R$ 0 R$ 21,837,024 R$ 338,211
Statement [Line Items]                        
Net income 1,149,321                 1,112,007 1,112,007 37,314
 Adjustments related to actuarial liabilities, net of taxes  203,192         202,509         202,509 683
 Adjustments related to financial assets   6,795         4,757         4,757 2,038
Total comprehensive income 1,359,308         207,266 0 0 0 1,112,007 1,319,273 40,035
Realization - deemed cost, net of taxes 0       (36,513)         36,513    
Realization - actuarial gain 0         (3,541)   3,541        
Deliberation of additional dividends proposed (1,368,675)               (1,368,675)   (1,368,675)  
Dividends and Interest on equity (JSCP) (1,010,198)             (891,000)   (79,000) (970,000) (40,198)
Investment disposal 0                      
Long-Term Incentive Plan - ILP 0                      
Share buyback 0                      
Allocation proposed to Annual General Meeting - AGM:                        
 Legal reserve  0           55,600     (55,600)    
 Dividends  (24,445)                 (258) (258) (24,187)
 Profit retention reserve  0             1,013,662   (1,013,662)    
Ending balance, value at Dec. 31, 2022 21,131,225 10,800,000 0 0 597,276 (3,894) 1,512,687 7,911,295 0 0 20,817,364 313,861
Statement [Line Items]                        
Net income 2,327,168                 2,258,810 2,258,810 68,358
 Adjustments related to actuarial liabilities, net of taxes  (250,119)         (250,837)         (250,837) 718
 Adjustments related to financial assets   (4,206)         (2,942)         (2,942) (1,264)
Total comprehensive income 2,072,843         (253,779) 0 0 0 2,258,810 2,005,031 67,812
Realization - deemed cost, net of taxes 0       (32,553)         32,553    
Dividends and Interest on equity (JSCP) (62,162)                     (62,162)
Issuance of shares 2,021,758 2,021,758                 2,021,758  
Investment disposal 58,132                      
Long-Term Incentive Plan - ILP 0                      
Share buyback 0                      
Allocation proposed to Annual General Meeting - AGM:                        
 Legal reserve  0           112,941     (112,941)    
 Interest on equity (JSCP)  (971,886)             (44,160)   (913,840) (958,000) (13,886)
 Dividends  (111)               131,211 (131,211)   (111)
 Profit retention reserve  0             1,133,371   (1,133,371)    
Ending balance, value at Dec. 31, 2023 24,191,667 12,821,758 0 0 564,723 (257,673) 1,625,628 9,000,506 131,211 0 23,886,153 305,514
Statement [Line Items]                        
Net income 2,799,370                 2,809,631 2,809,631 (10,261)
 Adjustments related to actuarial liabilities, net of taxes  240,037         239,888         239,888 149
 Adjustments related to financial assets   (475)         (184)         (184) (291)
Total comprehensive income 3,038,932         239,704 0 0 0 2,809,631 3,049,335 (10,403)
Realization - deemed cost, net of taxes 0       (33,364)         33,364    
Realization - actuarial gain 0         4,018   (4,018)        
Deliberation of additional dividends proposed (131,211)               (131,211)   (131,211)  
Dividends and Interest on equity (JSCP) (1,118,805)             (114,888)   (970,222) (1,085,110) (33,695)
Investment disposal 47,066                      
Gains (losses) on disposals of investments (299,199)                     (299,199)
Long-Term Incentive Plan - ILP 5,595   5,595               5,595  
Share buyback (50,044)     (50,044)             (50,044)  
Allocation proposed to Annual General Meeting - AGM:                        
 Legal reserve  0           140,482     (140,482)    
 Dividends  0             (577,570) 1,250,025 (672,455)    
 Profit retention reserve  0             1,059,836   (1,059,836)    
Ending balance, value at Dec. 31, 2024 R$ 25,636,935 R$ 12,821,758 R$ 5,595 R$ (50,044) R$ 531,359 R$ (13,951) R$ 1,766,110 R$ 9,363,866 R$ 1,250,025 R$ 0 R$ 25,674,718 R$ (37,783)