XML 103 R67.htm IDEA: XBRL DOCUMENT v3.22.1
EQUITY AND REMUNERATION TO SHAREHOLDERS (Tables)
12 Months Ended
Dec. 31, 2021
As of December 31, 2021, the Company’s issued and share capital is R$8,467 (R$7,594 at December 31, 2020 and R$7,294 at December 31, 2019), represented by 566,036,634 common shares (507,670,289 at December 31, 2020) and 1,127,325,434 preferred shares (1,011,082,312 at December 31, 2020), both of them with nominal value of R$5.00 (five Reais), as follows:

As of December 31, 2021, the Company’s issued and share capital is R$8,467 (R$7,594 at December 31, 2020 and R$7,294 at December 31, 2019), represented by 566,036,634 common shares (507,670,289 at December 31, 2020) and 1,127,325,434 preferred shares (1,011,082,312 at December 31, 2020), both of them with nominal value of R$5.00 (five Reais), as follows:

 

   Number of shares on December 31, 2021
Shareholders  Common  %  Preferred  %  Total  %
State of Minas Gerais   288,485,632    51    13,143    —      288,498,775    17 
Other entities of Minas Gerais State   23,094    —      14,472,345    1    14,495,439    1 
FIA Dinâmica Energia S.A.   153,354,328    27    80,004,762    7    233,359,090    14 
BNDES Participações   63,082,911    11    22,141,720    2    85,224,631    5 
BlackRock   —      —      123,325,741    11    123,325,741    7 
Others                              
In Brazil   43,689,699    8    145,881,261    13    189,570,960    11 
Foreign shareholders   17,400,970    3    741,486,462    66    758,887,432    45 
Total   566,036,634    100    1,127,325,434    100    1,693,362,068    100 

 

 

 

   Number of shares on December 31, 2020
Shareholders  Common  %  Preferred  %  Total  %
State of Minas Gerais   258,738,711    51    11,788    —      258,750,499    17 
Other entities of Minas Gerais State   20,713    —      7,442,037    1    7,462,750    —   
FIA Dinâmica Energia S.A.   114,172,677    22    43,975,272    4    158,147,949    10 
BNDES Participações   56,578,175    11    27,299,432    3    83,877,607    6 
BlackRock   —      —      153,689,970    15    153,689,970    10 
Others                              
In Brazil   55,717,246    11    212,704,725    21    268,421,971    18 
Foreign shareholders   22,442,767    5    565,959,088    56    588,401,855    39 
Total   507,670,289    100    1,011,082,312    100    1,518,752,601    100 

 

   Number of shares on December 31, 2019
Shareholders  Common  %  Preferred  %  Total  %
State of Minas Gerais   248,516,953    51    11,323    —      248,528,276    17 
Other entities of Minas Gerais State   19,896    —      1,411,276    —      1,431,172    —   
FIA Dinâmica Energia S.A.   48,700,000    10    55,133,744    6    103,833,744    7 
BNDES Participações   54,342,992    11    26,220,938    3    80,563,930    6 
Others                              
In Brazil   101,170,317    21    328,982,856    34    430,153,173    29 
Foreign shareholders   34,864,055    7    559,378,251    57    594,242,306    41 
Total   487,614,213    100    971,138,388    100    1,458,752,601    100 
The number of shares included in the calculation of basic and diluted earnings per share, is described in the table below:

The number of shares included in the calculation of basic and diluted earnings per share, is described in the table below:

 

Number of shares  2021  2020  2019
Common shares already paid up   735,847,624    735,847,624    735,847,624 
Shares in treasury   (102)   (102)   (102)
 Number of shares outstanding   735,847,522    735,847,522    735,847,522 
                
Preferred shares already paid up   1,465,523,064    1,465,523,064    1,465,523,064 
Shares in treasury   (846,062)   (846,062)   (846,062)
 Number of share   1,464,677,002    1,464,677,002    1,464,677,002 
Total   2,200,524,524    2,200,524,524    2,200,524,524 
The calculation of basic and diluted earnings per share is as follows:

The calculation of basic and diluted earnings per share is as follows:

 

   2021  2020  2019
Net income for the year attributed to equity holders of the parent   3,751    2,864    3,194 
                
Minimum mandatory dividend from net income for the year - preferred shares   1,309    986    509 
Net income for the year not distributed - preferred shares   1,188    920    1,617 
Total earnings - preferred shares (A)   2,497    1,906    2,126 
                
Minimum mandatory dividend from net income for the year - common shares   657    496    256 
Net income for the year not distributed - common shares   597    462    812 
Total earnings - common shares (B)   1,254    958    1,068 
                
Basic and diluted earnings per preferred share (A / number of preferred shares)   1.70    1.30    1.45 
Basic and diluted earnings per common share (B / number of common shares)   1.70    1.30    1.45 

 

   2021  2020  2019
Net income for the year from continuing operations attributed to equity holders of the parent   3,751    2,864    2,970 
                
Minimum mandatory dividend from net income for the year from continuing operations – preferred shares   1,309    986    509 
Net income for the year from continuing operations not distributed – preferred shares   1,188    920    1,468 
Total earnings from continuing operations - preferred shares (A.1)   2,497    1,906    1,977 
                
Minimum mandatory dividend from net income for the year from continuing operations - common shares   657    496    256 
Net income for the year from continuing operations not distributed – common shares   597    462    737 
Total earnings from continuing operations - common shares (B.1)   1,254    958    993 
                
Basic and diluted earnings from continuing operations per preferred share (A.1 / number of preferred shares)   1.70    1.30    1.35 
Basic and diluted earnings from continuing operations per common share (B.1 / number of common shares)   1.70    1.30    1.35 
Valuation adjustments

 

c)Valuation adjustments

 

    2021    2020    2019 
Adjustments to actuarial liabilities – Employee benefits   (329)   (340)   (343)
Subsidiary and jointly controlled entity               
Adjustments to actuarial liabilities – Employee benefits   (2,433)   (2,660)   (2,650)
Deemed cost of PP&E   554    569    586 
 Total   (1,879)   (2,091)   (2,064)
Valuation adjustments   (2,208)   (2,431)   (2,407)
Capital reserves

Capital reserves

 

   2021  2020  2019
Investment-related donations and subsidies   1,857    1,857    1,857 
Goodwill on issuance of shares   394    394    394 
Shares in treasury   (1)   (1)   (1)
 Capital reserves and shares in Treasury   2,250    2,250    2,250 
Profit reserves

Profit reserves

 

   2021  2020  2019
Legal reserve   1,181    995    853 
Statutory reserve   57    57    57 
Profit retention reserve   7,331    6,651    5,500 
Unrealized profit reserve   835    835    835 
Incentive tax reserve   124    103    85 
Reserve for mandatory dividends not distributed   1,420    1,420    1,420 
 Profit reserves   10,948    10,061    8,750 
Reserve for mandatory dividends not distributed

Reserve for mandatory dividends not distributed

 

   2021
Dividends withheld, arising from the net income of 2015    623 
Dividends withheld, arising from the net income of 2014   797 
    1,420 
The calculation of the minimum dividends proposed for distribution to Shareholders, considering the 2021 unrealized profit assumption mentioned in the previous paragraphs, is as follows:

The calculation of the minimum dividends proposed for distribution to Shareholders, considering the 2021 unrealized profit assumption mentioned in the previous paragraphs, is as follows:

   2021  2020  2019
Calculation of Minimum Dividends required by the By-laws for the preferred shares               
Nominal value of the preferred shares   5,637    5,055    4,856 
 Preferred shares   5,637    5,055    4,856 
Percentage applied to the nominal value of the preferred shares   10.00%   10.00%   10.00%
Amount of the dividends by the first payment criterion   564    506    486 
                
Equity   19,457    17,473    15,887 
Preferred shares as a percentage of Equity (net of shares held in Treasury)   66.56%   66.56%   66.56%
Portion of Equity represented by the preferred shares   12,950    11,630    10,574 
Percentage applied to the portion of Equity represented by the preferred shares   3.00%   3.00%   3.00%
Amount of the dividends by the second payment criterion   389    349    317 
                
Minimum Dividends required by the Bylaws for the preferred shares   564    506    486 
                
Calculation of the Minimum Dividend under the by-laws based on the net income for the year               
Mandatory dividend               
Net income for the year   3,751    2,864    3,127 
                
Mandatory dividends – 50% of Net income   1,876    1,432    1,564 
Unrealized profit reserve   (835)   (835)   (835)
Reversal of the unrealized profit reserve established in 2019   835    835       
Withholding income tax on Interest on equity   91    50    35 
    1,967    1,482    764 
Dividends recorded, as specified in the by-laws               
  Interest on Equity   956    553    400 
  Ordinary dividends   1,011    929    364 
    1,967    1,482    764 
                
Total dividends for the preferred shares   1,309    986    509 
Total dividends for the common shares   658    496    255 
                
Unit value of dividends – R$               
Minimum dividends required by the by-laws for the preferred shares   0.50    0.50    0.50 
Mandatory dividends (including withholding income tax on Interest on Equity)   1,16    0.99    0.52 
Dividends proposed: Common (ON) shares   1,16    0.99    0.52 
Dividends proposed: Preferred (PN) shares   1,16    0.99    0.52 
This table provides the changes on dividends and interest on capital payable:

This table provides the changes on dividends and interest on capital payable:

 

    
Balances at December 31, 2019   744 
Proposed dividends   1,482 
Proposed dividends - Non-controlling interests   1 
Withholding income tax on interest on capital   (50)
Dividends retained – Minas Gerais state government (Note 11)   (130)
Dividends paid   (598)
Balances at December 31, 2020   1,449 
Proposed dividends   1,967 
Proposed dividends - Non-controlling interests   1 
Withholding income tax on interest on capital   (91)
Dividends retained – Minas Gerais state government (Note 11)   (13)
Dividends paid   (1,403)
Balances at December 31, 2021   1,910 

 

Allocation of net income for 2021 – Management’s proposal

 

The Annual General Meeting (AGM) held on April 27, 2022 approved the following allocation of the net income for 2021, totaling R$3,753, less R$15 from realization of the deemed cost of PP&E, added to R$835 from the realization of the unrealized profit reserve and addition of R$39 to retained earnings, relating to post-employment benefits:

§R$187 to be held in the Legal Reserve, as established in Brazilian corporate law.
§R$1,967 for payment of the mandatory minimum dividends to Company’s holders, to be paid in two equal installments, by June 30 and December 30, 2022, as follows:

 

-R$955 in the form of the mandatory dividends as of Interest on Equity, declared on December 07, 2021;
-R$1,012 as dividends of 2021, to holders whose names are in the Company’s Nominal Share Registry on the date of the AGM.

 

§R$1,552 to be held in the Profit retention reserve, to ensure the Company’s consolidated investments planned for 2022, as per capital budget.

§R$21 to be recorded as Incentives Tax reserve, in reference to the tax incentive amounts obtained in 2020 in relation to the investments made in the region of Sudene.

 

The amount of R$835 remains as unrealized profit reserve, considering the reversal of the reserve constituted in 2020 and the new constitution in 2021, of the same amount.

 

Payment of the dividends will be made by December 30, 2022, in accordance with the availability of cash and at the decision of the Executive Board.

 

g)Capital increase – Proposal by management

 

Considering that, on December 31, 2021, the share capital was R$8,467 and the amount of profit reserves, with the exclusion of the Tax Incentive Reserves and Unrealized Earnings Reserve, was R$9,989, exceeding the registered share capital by R$1,523, the Board of Directors will submit to the Annual General Meeting a proposal for increase of the registered share capital from R$8,467 to R$11,007, as per Article 199 of the Brazilian Corporate Law (Law 6,404/76), to be realized through capitalization of the balance of R$2,540 of the Profit retention reserve, through a stock bonus, with issuance of 508,009 new shares, each with nominal (unit) value of R$5.00 set in the by-laws, of which 169,811 will be common shares and 338,198 will be preferred shares.