XML 83 R65.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Equity and Remuneration to Shareholders (Tables)
12 Months Ended
Dec. 31, 2023
Equity And Remuneration To Shareholders  
Schedule of Share Capital

On December 31, 2023 and 2022, the Company’s issued and share capital was R$11,007 represented by 735,847,624 common shares and 1,465,523,064 preferred shares, both of them with nominal value of R$5.00, as demonstrated below:

 

 

 

Number of shares on December 31, 2023

 

Shareholders

 

Common

 

 

%

 

 

Preferred

 

 

%

 

 

Total

 

 

%

 

State of Minas Gerais

 

 

375,031,302

 

 

 

51

 

 

 

17,085

 

 

 

-

 

 

 

375,048,387

 

 

 

17

 

PZENA

 

 

 

 

 

-

 

 

 

73,283,989

 

 

 

5

 

 

 

73,283,989

 

 

 

3

 

FIA Dinâmica Energia S/A

 

 

233,004,992

 

 

 

31

 

 

 

116,951,354

 

 

 

8

 

 

 

349,956,346

 

 

 

16

 

BNDES Participações

 

 

82,007,784

 

 

 

11

 

 

 

-

 

 

 

-

 

 

 

82,007,784

 

 

 

4

 

BlackRock

 

 

-

 

 

 

-

 

 

 

217,550,174

 

 

 

15

 

 

 

217,550,174

 

 

 

10

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In Brazil

 

 

29,160,676

 

 

 

4

 

 

 

101,717,633

 

 

 

7

 

 

 

130,878,309

 

 

 

6

 

Foreign shareholders

 

 

16,642,870

 

 

 

2

 

 

 

956,002,829

 

 

 

66

 

 

 

972,645,699

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

735,847,624

 

 

 

99

 

 

 

1,465,523,064

 

 

 

101

 

 

 

2,201,370,688

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of shares on December 31, 2022

 

Shareholders

 

Common

 

 

%

 

 

Preferred

 

 

%

 

 

Total

 

 

%

 

State of Minas Gerais

 

 

375,031,302

 

 

 

51

 

 

 

17,085

 

 

 

-

 

 

 

375,048,387

 

 

 

17

 

Other entities of Minas Gerais State

 

 

30,021

 

 

 

-

 

 

 

21,880,950

 

 

 

1

 

 

 

21,910,971

 

 

 

1

 

FIA Dinâmica Energia S/A

 

 

233,625,046

 

 

 

31

 

 

 

118,771,654

 

 

 

8

 

 

 

352,396,700

 

 

 

16

 

BNDES Participações

 

 

82,007,784

 

 

 

11

 

 

 

-

 

 

 

-

 

 

 

82,007,784

 

 

 

4

 

BlackRock

 

 

-

 

 

 

-

 

 

 

218,212,381

 

 

 

15

 

 

 

218,212,381

 

 

 

10

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In Brazil

 

 

26,546,632

 

 

 

4

 

 

 

178,219,966

 

 

 

12

 

 

 

204,766,598

 

 

 

9

 

Foreign shareholders

 

 

18,606,839

 

 

 

3

 

 

 

928,421,028

 

 

 

64

 

 

 

947,027,867

 

 

 

43

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

 

735,847,624

 

 

 

100

 

 

 

1,465,523,064

 

 

 

100

 

 

 

2,201,370,688

 

 

 

100

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

Other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Earnings Per Share

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

 

 

 

Number of shares

 

 

 

2023

 

 

2022

 

 

2021

 

Common shares already paid up

 

 

735,847,624

 

 

 

735,847,624

 

 

 

735,847,624

 

Shares in treasury

 

 

(102

)

 

 

(102

)

 

 

(102

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Schedule of Basic and Diluted Earnings per Share

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

 

 

 

2023

 

 

2022

 

 

2021

 

Net income for the year attributed to equity holders of the parent

 

 

5,764

 

 

 

4,092

 

 

 

3,751

 

 

 

 

 

 

 

 

 

 

 

Minimum mandatory dividend from net income for the year – preferred shares

 

 

2,080

 

 

 

1,486

 

 

 

1,309

 

Net income for the year not distributed – preferred shares

 

 

1,757

 

 

 

1,238

 

 

 

1,188

 

 

 

 

 

 

 

 

 

 

 

Total earnings - preferred shares (A)

 

 

3,837

 

 

 

2,724

 

 

 

2,497

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum mandatory dividend from net income for the year - common shares

 

 

1,045

 

 

 

747

 

 

 

657

 

Net income for the year not distributed – common shares

 

 

883

 

 

 

622

 

 

 

597

 

 

 

 

 

 

 

 

 

 

 

Total earnings - common shares (B)

 

 

1,928

 

 

 

1,369

 

 

 

1,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per preferred share (A / number of preferred shares)

 

 

2.62

 

 

 

1.86

 

 

 

1.70

 

Basic and diluted earnings per common share (B / number of common shares)

 

 

2.62

 

 

 

1.86

 

 

 

1.70

 

Schedule of Minimum Dividends Proposed

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

 

 

 

2023

 

 

2022

 

 

2021

 

Calculation of minimum dividends required by the by-laws for the preferred shares

 

 

 

 

 

 

 

 

 

Nominal value of the preferred shares

 

 

7,328

 

 

 

7,328

 

 

 

5,637

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,328

 

 

 

7,328

 

 

 

5,637

 

 

 

 

 

 

 

 

 

 

 

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

 

 

733

 

 

 

733

 

 

 

564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

24,649

 

 

 

21,777

 

 

 

19,457

 

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

 

 

16,406

 

 

 

14,495

 

 

 

12,950

 

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

 

 

492

 

 

 

435

 

 

 

389

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minimum Dividends required by the Bylaws for the preferred shares

 

 

733

 

 

 

733

 

 

 

564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of the Minimum Dividend under the by-laws based on the net income for the year

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the year

 

 

5,764

 

 

 

4,092

 

 

 

3,751

 

 

 

 

50

%

 

 

50

%

 

 

50

%

 

 

 

 

 

 

 

 

 

 

Mandatory dividends – 50% of Net income

 

 

2,882

 

 

 

2,046

 

 

 

1,876

 

Unrealized profit reserve

 

 

(835

)

 

 

(835

)

 

 

(835

)

Reversal of the unrealized profit reserve

 

 

835

 

 

 

835

 

 

 

835

 

Withholding income tax on Interest on equity

 

 

242

 

 

 

186

 

 

 

91

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,124

 

 

 

2,232

 

 

 

1,967

 

 

 

 

 

 

 

 

 

 

 

Dividends recorded, as specified in the by-laws

 

 

 

 

 

 

 

 

 

Interest on Equity

 

 

2,592

 

 

 

1,983

 

 

 

956

 

Ordinary dividends

 

 

532

 

 

 

249

 

 

 

1,011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,124

 

 

 

2,232

 

 

 

1,967

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total dividends for the preferred shares

 

 

2,079

 

 

 

1,486

 

 

 

1,309

 

Total dividends for the common shares

 

 

1,045

 

 

 

747

 

 

 

658

 

 

 

 

 

 

 

 

 

 

 

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)

 

 

1.42

 

 

 

1.01

 

 

 

1.16

 

Dividends proposed: Common (ON) shares

 

 

1.42

 

 

 

1.01

 

 

 

1.16

 

Dividends proposed: Preferred (PN) shares

 

 

1.42

 

 

 

1.01

 

 

 

1.16

 

Schedule of Changes on Dividends and Interest on Capital Payable

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

 

 

 

 

 

Balances at December 31, 2021

 

 

1,910

 

Proposed dividends

 

 

2,232

 

Proposed dividends - Non-controlling interests

 

 

1

 

Withholding income tax on interest on capital

 

 

(186

)

Dividends retained – Minas Gerais state government

 

 

-

 

Dividends paid

 

 

(2,094

)

Balances at December 31, 2022

 

 

1,863

 

Proposed dividends

 

 

3,124

 

Proposed dividends - Non-controlling interests

 

 

2

 

Withholding income tax on interest on capital

 

 

(242

)

Dividends paid

 

 

(1,823

)

Balances at December 31, 2023

 

 

2,924

 

Schedule of Interest on Equity Declared

The Company’s Executive Board decided to declare Interest on Equity as follows:

 

Declaration date

 

Entitled shareholders (1)

 

Amount

 

 

Income tax withheld

 

March 22, 2023

 

March 27, 2023

 

 

424

 

 

 

(40

)

June 20, 2023

 

June 23, 2023

 

 

427

 

 

 

(40

)

September 20, 2023

 

September 25, 2023

 

 

418

 

 

 

(39

)

December 14, 2023

 

December 21, 2023

 

 

1,323

 

 

 

(123

)

 

 

 

 

 

 

 

 

 

 

 

 

 

2,592

 

 

 

(242

)

 

 

 

 

 

 

 

 

 

 

(1)
Shareholders who have their names entered in the Register of Registered Shares on the dates indicated are entitled.
Schedule of Equity Valuation Adjustments

 

 

2023

 

 

2022

 

 

2021

 

Adjustments to actuarial liabilities – Employee benefits

 

 

(2,072

)

 

 

(2,303

)

 

 

(2,762

)

Deemed cost of PP&E

 

 

421

 

 

 

427

 

 

 

554

 

Others

 

 

3

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Valuation adjustments

 

 

(1,648

)

 

 

(1,874

)

 

 

(2,208

)

 

 

 

 

 

 

 

 

 

 

Schedule of Reserves

 

 

2023

 

 

2022

 

 

2021

 

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

)

 

 

 

 

 

 

 

 

 

 

 

 

 

2,250

 

 

 

2,250

 

 

 

2,250

 

 

 

 

 

 

 

 

 

 

 

Schedule of Income Reserves

 

 

2023

 

 

2022

 

 

2021

 

Legal reserve

 

 

1,674

 

 

 

1,387

 

 

 

1,181

 

Statutory reserve

 

 

57

 

 

 

57

 

 

 

57

 

Profit retention reserve

 

 

8,842

 

 

 

6,546

 

 

 

7,331

 

Unrealized profit reserve

 

 

835

 

 

 

835

 

 

 

835

 

Incentive tax reserve

 

 

213

 

 

 

150

 

 

 

124

 

Reserve for mandatory dividends not distributed

 

 

1,420

 

 

 

1,420

 

 

 

1,420

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,041

 

 

 

10,395

 

 

 

10,948

 

 

 

 

 

 

 

 

 

 

 

Schedule of Reserve for Mandatory Dividends not Distributed

 

 

 

 

Dividends withheld, arising from the net income of 2015

 

 

623

 

Dividends withheld, arising from the net income of 2014

 

 

797

 

 

 

 

 

 

 

1,420