XML 76 R55.htm IDEA: XBRL DOCUMENT v3.25.1
Investments (Tables)
12 Months Ended
Dec. 31, 2024
Investments  
Schedule of Percentage of the Company's Equity Interest

 

Control

Dec. 31, 2024

 

Dec. 31, 2023

Cemig Geração e Transmissão

Controlled

-

 

-

Guanhães Energia S.A. ("Guanhães Energia") (1)

Jointly controlled

172

 

222

Hidrelétrica Cachoeirão S.A. ("Hidrelétrica Cachoeirão")

Jointly controlled

 45

 

 47

Hidrelétrica Pipoca S.A. ("Hidrelétrica Pipoca")

Jointly controlled

 54

 

 47

Aliança Norte Participações S.A. ("Aliança Norte") (2)

Jointly controlled

419

 

536

Aliança Geração de Energia S.A. ("Aliança Geração") (3)

Jointly controlled

-

 

1,172

Amazônia Energia Participações S.A. ("Amazônia Energia") (2)

Jointly controlled

697

 

819

Paracambi Energética S.A. ("Paracambi") (former Lightger)

Jointly controlled

105

 

112

Transmissora Aliança de Energia Elétrica S.A. ("Taesa")

Jointly controlled

1,615

 

1,565

Cemig Sim

Controlled

 

 

 

UFVs (4)

Jointly controlled

114

 

112

Total

 

3,221

 

4,632

 

 

(1)

On September 19, 2023, the Extraordinary General Meeting of Guanhães Energia approved the reduction of share capital in the amount of R$235, of which R$137 was destined for absorbing losses and R$98 for restitution to shareholders. Cemig GT's share corresponds to R$48 was received in 2024.

(2)

Indirect interest in the Belo Monte plant through these investees.

(3)

On August 13, 2024, the process of sale of the interest to Vale S.A. was completed. For more information, please see Note 31.

(4)

Set of photovoltaics business, in which the investee Cemig Sim has an interest.

Schedule of Changes in Dividends Receivable

Movement in Dividends receivable

 

 

 

Balances at December 31, 2021

335

Dividends proposed by investees

519

Amounts received

(708)

Balances at December 31, 2022

146

Dividends proposed by investees

496

Amounts received

(592)

Balances at December 31, 2023

50

Dividends proposed by investees

423

Withholding income tax on Interest on equity

(13)

Amounts received

(349)

Balances at December 31, 2024

111

Schedule of Subsidiaries and Jointly Controlled Entities Percentage by the Company's Ownership Interest

Main information on the subsidiaries, jointly controlled entities and affiliates not adjusted for the percentage represented by the Company’s ownership interest:

Investee

Numbers of shares

Dec. 31, 2024

Dec. 31, 2023

Cemig interest (%)

Share capital

Equity

Cemig interest (%)

Share capital

Equity

Cemig Geração e Transmissão

2,896,785,358

100.00

5,474

11,665

100.00

5,474

8,893

Hidrelétrica Cachoeirão

35,000,000

49.00

35

96

49.00

35

96

Guanhães Energia

548,626,000

49.00

549

419

49.00

549

373

Hidrelétrica Pipoca

41,360,000

49.00

41

97

49.00

41

95

Parajuru

35,000,000

100.00

35

107

100.00

86

158

Volta do Rio

160,000,000

100.00

160

200

100.00

275

248

Paracambi

79,078,937

49.00

57

83

49.00

79

123

Aliança Norte

42,028,825,151

49.00

1,210

1,007

49.00

1,210

1,084

Amazônia Energia (1)

1,323,819,670

74.50

1,323

1,099

74.50

1,323

1,189

UFV Boa Esperança (2)

402,296,837

100.00

402

405

100.00

-

-

Cemig Geração Itutinga

151,309,332

100.00

148

284

100.00

151

231

Cemig Geração Camargos

113,499,102

100.00

101

200

100.00

113

183

Cemig Geração Sul

148,146,505

100.00

61

163

100.00

148

252

Cemig Geração Leste

100,568,929

100.00

51

91

100.00

101

168

Cemig Geração Oeste

60,595,484

100.00

7

101

100.00

61

126

Rosal Energia

46,944,467

100.00

47

109

100.00

47

123

Sá Carvalho

361,200,000

100.00

37

97

100.00

37

138

Horizontes Energia

10,000,000

100.00

4

13

100.00

39

61

Cemig PCH

6,000,000

100.00

6

48

100.00

46

99

Cemig Geração Poço Fundo

159,084,895

100.00

159

162

100.00

139

172

Empresa de Serviços de Comercialização de Energia Elétrica S.A.

3,000,000

100.00

3

21

100.00

-

11

Cemig Trading

4,000,000

100.00

4

6

100.00

1

6

Centroeste

28,000,000

100.00

28

135

100.00

28

120

UFV Três Marias

6,887,499

100.00

35

38

100.00

-

-

Cemig Distribuição

2,359,113,452

100.00

6,964

11,281

100.00

5,372

7,105

Taesa

1,033,496,721

21.68

3,042

6,679

21.68

3,042

6,570

Gasmig

306,941,598

99.57

665

1,231

99.57

665

1,373

Cemig Sim

657,647,242

100.00

658

755

100.00

175

199

Sete Lagoas

36,857,080

100.00

51

91

100.00

37

73

 

(1)

Indirect participation in Belo Monte Plant through this investee.

(2)

On October 29, 2024 an EGM approved change of the name of Cemig Baguari S.A. to UFV Boa Esperança S.A.

Schedule of Acquisition of Equity Interests

The main balances for the affiliated and jointly controlled entities on December 31, 2024

 

2024

Taesa

 

Paracambi

 

Hidrelétrica Cachoeirão

 

Hidrelétrica Pipoca

Assets

 

 

 

 

 

 

 

Current

2,316

 

12

 

11

 

21

  Cash and cash equivalents

608

 

4

 

5

 

15

Non-current

16,266

 

95

 

84

 

94

Total assets

18,582

 

107

 

95

 

115

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current

1,984

 

11

 

3

 

4

  Loans

4

 

9

 

-  

 

1

Non-current

9,353

 

22

 

-  

 

-  

  Loans

95

 

22

 

-  

 

-  

Equity

7,246

 

74

 

92

 

110

Total liabilities and equity

18,583

 

107

 

95

 

114

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

Net sales revenue

2,227

 

63

 

37

 

45

Cost of sales

463

 

13

 

25

 

1

  Depreciation and amortization

4

 

4

 

-  

 

4

Gross income (loss)

2,690

 

76

 

62

 

46

General and administrative expenses

273

 

2

 

-  

 

2

Finance income

426

 

2

 

1

 

-  

Finance expenses

1,742

 

3

 

-  

 

-  

Operational income (loss)

5,131

 

83

 

63

 

48

Share of (loss) income, net, of subsidiaries and joint ventures

1,212

 

-  

 

-  

 

-  

Income tax and social contribution tax

312

 

3

 

-  

 

2

Net income (loss) for the year

6,655

 

86

 

63

 

50

 

 

 

 

 

 

 

 

Net income (loss) for the year

6,655

 

86

 

63

 

50

Comprehensive income (loss) for the year

6,655

 

86

 

63

 

50

2024

Aliança Norte

 

Guanhães Energia

 

Amazônia Energia

Assets

 

 

 

 

 

Current

1

 

24

 

-  

  Cash and cash equivalents

1

 

9

 

-  

Non-current

907

 

356

 

991

Total assets

908

 

380

 

991

 

 

 

 

 

 

Liabilities

 

 

 

 

 

Current

-  

 

16

 

-  

  Loans

-  

 

-  

 

-  

Non-current

9

 

13

 

1

  Loans

-  

 

-  

 

-  

Equity

899

 

352

 

98

Total liabilities and equity

908

 

381

 

99

 

 

 

 

 

 

Statement of income

 

 

 

 

 

Net sales revenue

-  

 

-  

 

117

Cost of sales

-  

 

-  

 

-  

  Depreciation and amortization

-  

 

-  

 

-  

Gross income (loss)

-  

 

-  

 

117

General and administrative expenses

109

 

-  

 

1

Finance income

-  

 

1

 

-  

Finance expenses

-  

 

-  

 

-  

Operational income (loss)

109

 

1

 

118

Share of (loss) income, net, of subsidiaries and joint ventures

-  

 

  23

 

-  

Income tax and social contribution tax

-  

 

-  

 

-  

Net income (loss) for the year

109

 

24

 

118

 

 

 

 

 

 

Net income (loss) for the year

109

 

24

 

118

Comprehensive income (loss) for the year

109

 

24

 

118

 

The main balances for the affiliated and jointly controlled entities on December 31, 2023

 

2023

Taesa

 

Paracambi
(formely
Lightger)

 

Hidrelétrica
Cachoeirão

 

Hidrelétrica
Pipoca

 

Aliança
Norte (1)

Assets

 

 

 

 

 

 

 

 

 

Current

2,745

 

24

 

11

 

11

 

-

Cash and cash equivalents

1,144

 

17

 

7

 

6

 

-

Non-current

14,833

 

100

 

86

 

95

 

1,015

Total assets

17,578

 

124

 

97

 

106

 

1,015

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current

1,617

 

11

 

7

 

8

 

-

Loans

-

 

9

 

-

 

7

 

-

Non-current

9,282

 

30

 

-

 

1

 

8

Loans

368

 

30

 

-

 

1

 

-

Equity

6,679

 

83

 

90

 

97

 

1,007

Total liabilities and equity

17,578

 

124

 

97

 

106

 

1,015

 

 

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

Net sales revenue

1,345

 

60

 

38

 

46

 

-

Cost of sales

(196)

 

(16)

 

(15)

 

(12)

 

-

Depreciation and amortization

(6)

 

(12)

 

(4)

 

(4)

 

-

Gross income (loss)

1,149

 

44

 

23

 

34

 

-

General and administrative expenses

(179)

 

(2)

 

-

 

(1)

 

(77)

Finance income

370

 

7

 

3

 

3

 

-

Finance expenses

(1,623)

 

(4)

 

-

 

(1)

 

-

Operational income (loss)

(283)

 

45

 

26

 

35

 

(77)

Share of (loss) income, net, of subsidiaries and joint ventures

1,181

 

 

 

-

 

-

Income tax and social contribution tax

470

 

(4)

 

(2)

 

(3)

 

-

Net income (loss) for the year

1,368

 

41

 

24

 

32

 

(77)

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

1,368

 

41

 

24

 

32

 

(77)

Comprehensive income (loss) for the year

1,368

 

41

 

24

 

32

 

(77)

 

(1)

At the year ended December 31, 2023, Company has assessed all relevant aspects related to going concern and no triggers of impairment were found.

 

 

2023

Guanhães
Energia

 

Amazônia
Energia

 

Aliança
Geração

 

Usina
Hidrelétrica
Itaocara S.A.

Assets

 

 

 

 

 

 

 

Current

1,534

 

-

 

583

 

3

Cash and cash equivalents

112

 

-

 

348

 

3

Non-current

4,735

 

1,108

 

3,701

 

12

Total assets

6,269

 

1,108

 

4,284

 

15

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

Current

143

 

8

 

829

 

-

Loans

69

 

-

 

180

 

-

Non-current

1,151

 

-

 

1,767

 

-

Loans

941

 

-

 

993

 

-

Equity

4,975

 

1,100

 

1,688

 

15

Total liabilities and equity

6,269

 

1,108

 

4,284

 

15

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

Net sales revenue

60

 

-

 

1,149

 

-

Cost of sales

(39)

 

-

 

(472)

 

(1)

Depreciation and amortization

(21)

 

-

 

(131)

 

-

Gross income (loss)

21

 

-

 

677

 

(1)

General and administrative expenses

-

 

-

 

(51)

 

-

Finance income

15

 

-

 

50

 

-

Finance expenses

(10)

 

-

 

(171)

 

-

Operational income (loss)

26

 

-

 

505

 

(1)

Share of (loss) income, net, of subsidiaries and joint ventures

-

 

(83)

 

23

 

-

Income tax and social contribution tax

(7)

 

 

 

(170)

 

-

Net income (loss) for the year

19

 

(83)

 

358

 

(1)

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

Net income (loss) for the year

19

 

(83)

 

358

 

(1)

Comprehensive income (loss) for the year

19

 

(83)

 

358

 

(1)

 

The main balances for the affiliated and jointly controlled entities on December 31, 2022

 

2022

Taesa

 

Paracambi
(formely
Lightger)

 

Hidrelétrica
Cachoeirão

 

Hidrelétrica
Pipoca

 

Retiro
Baixo

Assets

 

 

 

 

 

 

 

 

 

Current

2,261

 

63

 

15

 

20

 

63

Cash and cash equivalents

760

 

60

 

11

 

14

 

49

Non-current

13,198

 

109

 

91

 

98

 

338

Total assets

15,459

 

172

 

106

 

118

 

401

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current

817

 

11

 

1

 

8

 

25

Loans

1,957

 

9

 

-

 

7

 

14

Non-current

8,045

 

38

 

1

 

7

 

45

Loans

372

 

38

 

-

 

7

 

28

Equity

6,597

 

123

 

104

 

103

 

331

Total liabilities and equity

15,459

 

172

 

106

 

118

 

401

 

 

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

Net sales revenue

1,621

 

62

 

43

 

45

 

77

Cost of sales

(176)

 

(17)

 

(12)

 

(10)

 

(4)

Depreciation and amortization

(9)

 

(12)

 

(3)

 

-

 

(9)

Gross income (loss)

1,445

 

45

 

31

 

35

 

73

General and administrative expenses

(197)

 

(2)

 

-

 

(1)

 

(3)

Finance income

652

 

6

 

4

 

3

 

10

Finance expenses

(1,700)

 

(4)

 

-

 

(1)

 

(5)

Operational income (loss)

200

 

45

 

35

 

36

 

75

Share of (loss) income, net, of subsidiaries and joint ventures

925

 

-

 

-

 

-

 

-

Income tax and social contribution tax

324

 

(4)

 

(3)

 

(3)

 

(26)

Net income (loss) for the year

1,449

 

41

 

32

 

33

 

49

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

1,449

 

41

 

32

 

33

 

49

Comprehensive income (loss) for the year

1,449

 

41

 

32

 

33

 

49

 

2022

Aliança
Norte

 

Guanhães
Energia

 

Amazônia
Energia

 

Madeira
Energia

 

Baguari
Energia

Assets

 

 

 

 

 

 

 

 

 

Current

-

 

132

 

-

 

1,819

 

83

Cash and cash equivalents

-

 

3

 

-

 

924

 

10

Non-current

1,092

 

376

 

1,191

 

20,953

 

205

Total assets

1,092

 

508

 

1,191

 

22,772

 

288

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current

-

 

38

 

2

 

2,571

 

25

Loans

-

 

12

 

-

 

655

 

-

Non-current

8

 

97

 

-

 

19,972

 

24

Loans

-

 

80

 

-

 

13,546

 

-

Equity

1,084

 

373

 

1,189

 

229

 

239

Total liabilities and equity

1,092

 

508

 

1,191

 

22,772

 

288

 

 

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

Net sales revenue

-

 

57

 

-

 

4,137

 

81

Cost of sales

-

 

(45)

 

-

 

(3,451)

 

(31)

Depreciation and amortization

-

 

(16)

 

-

 

-

 

(10)

Gross income (loss)

-

 

12

 

-

 

686

 

50

General and administrative expenses

(65)

 

-

 

-

 

(150)

 

-

Finance income

-

 

90

 

-

 

361

 

10

Finance expenses

-

 

(11)

 

-

 

(3,521)

 

-

Operational income (loss)

(65)

 

91

 

-

 

(2,624)

 

60

Share of (loss) income, net, of subsidiaries and joint ventures

-

 

-

 

(63)

 

-

 

-

Income tax and social contribution tax

-

 

(32)

 

-

 

(222)

 

(20)

Net income (loss) for the year

(65)

 

59

 

(63)

 

(2,846)

 

40

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

(65)

 

59

 

(63)

 

(2,846)

 

40

Comprehensive income (loss) for the year

(65)

 

59

 

(63)

 

(2,846)

 

40

 

2022

Aliança
Geração

 

Usina
Hidrelétrica
Itaocara S.A.

 

UFV
Janaúba

 

UFV
Corinto

 

UFV
Manga

Assets

 

 

 

 

 

 

 

 

 

Current

724

 

4

 

4

 

2

 

2

Cash and cash equivalents

449

 

4

 

3

 

1

 

1

Non-current

3,468

 

11

 

17

 

17

 

20

Total assets

4,192

 

15

 

21

 

19

 

22

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

Current

383

 

-

 

2

 

-

 

-

Loans

136

 

-

 

2

 

-

 

-

Non-current

1,489

 

-

 

12

 

1

 

1

Loans

713

 

-

 

11

 

-

 

-

Equity

2,320

 

15

 

7

 

18

 

21

Total liabilities and equity

4,192

 

15

 

21

 

19

 

22

 

 

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

Net sales revenue

1,109

 

-

 

-

 

6

 

7

Cost of sales

(608)

 

-

 

5

 

(1)

 

(1)

Depreciation and amortization

(124)

 

-

 

(1)

 

-

 

-

Gross income (loss)

501

 

-

 

5

 

5

 

6

General and administrative expenses

(43)

 

-

 

-

 

-

 

-

Finance income

61

 

-

 

-

 

-

 

-

Finance expenses

(109)

 

(7)

 

(1)

 

-

 

-

Operational income (loss)

410

 

(7)

 

4

 

5

 

6

Share of (loss) income, net, of subsidiaries and joint ventures

11

 

-

 

-

 

-

 

-

Income tax and social contribution tax

(139)

 

-

 

(1)

 

(1)

 

(1)

Net income (loss) for the year

282

 

(7)

 

3

 

4

 

5

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

282

 

(7)

 

3

 

4

 

5

Comprehensive income (loss) for the year

282

 

(7)

 

3

 

4

 

5

 

2022

UFV
Bonfinópolis II

 

UFV Lagoa
Grande

 

UFV
Lontra

 

UFV
Olaria 1

 

UFV Mato
Verde

 

UFV
Mirabela

Assets

 

 

 

 

 

 

 

 

 

 

 

Current

2

 

3

 

4

 

1

 

1

 

1

Cash and cash equivalents

1

 

1

 

2

 

1

 

1

 

Non-current

12

 

23

 

27

 

13

 

11

 

9

Total assets

14

 

26

 

31

 

14

 

12

 

10

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

-

 

-

 

1

 

-

 

-

 

-

Loans

-

 

-

 

-

 

-

 

-

 

-

Non-current

1

 

1

 

1

 

1

 

-

 

-

Loans

-

 

-

 

-

 

1

 

-

 

-

Equity

13

 

25

 

29

 

13

 

12

 

10

Total liabilities and equity

14

 

26

 

31

 

14

 

12

 

10

 

 

 

 

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

-

 

8

 

10

 

2

 

4

 

3

Cost of sales

(1)

 

(1)

 

(1)

 

(1)

 

(1)

 

(1)

Depreciation and amortization

-

 

-

 

-

 

(1)

 

-

 

-

Gross income (loss)

(1)

 

7

 

9

 

1

 

3

 

2

General and administrative expenses

-

 

-

 

-

 

-

 

-

 

-

Finance income

1

 

-

 

-

 

-

 

-

 

-

Finance expenses

-

 

-

 

-

 

-

 

-

 

-

Operational income (loss)

-

 

7

 

9

 

1

 

3

 

2

Share of (loss) income, net, of subsidiaries and joint ventures

-

 

-

 

-

 

-

 

-

 

-

Income tax and social contribution tax

3

 

(1)

 

(1)

 

-

 

-

 

-

Net income (loss) for the year

3

 

6

 

8

 

1

 

3

 

2

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

3

 

6

 

8

 

1

 

3

 

2

Comprehensive income (loss) for the year

3

 

6

 

8

 

1

 

3

 

2

 

2022

UFV
Porteirinha I

 

UFV
Porteirinha II

 

UFV
Brasilândia

 

UFV
Apolo 1

 

UFV
Campo
Lindo 1

 

UFV
Campo
Lindo 2

Assets

 

 

 

 

 

 

 

 

 

 

 

Current

1

 

2

 

3

 

1

 

1

 

1

Cash and cash equivalents

-

 

1

 

2

 

-

 

-

 

1

Non-current

11

 

11

 

28

 

8

 

13

 

13

Total assets

12

 

13

 

31

 

9

 

14

 

14

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Current

-

 

-

 

4

 

-

 

-

 

-

Loans

-

 

-

 

-

 

-

 

-

 

-

Non-current

1

 

1

 

1

 

-

 

1

 

1

Loans

1

 

-

 

3

 

-

 

1

 

1

Equity

11

 

12

 

26

 

9

 

13

 

13

Total liabilities and equity

12

 

13

 

31

 

9

 

14

 

14

 

 

 

 

 

 

 

 

 

 

 

 

Statement of income

 

 

 

 

 

 

 

 

 

 

 

Net sales revenue

4

 

4

 

8

 

2

 

3

 

2

Cost of sales

(1)

 

(1)

 

(2)

 

(1)

 

(1)

 

(1)

Depreciation and amortization

-

 

-

 

-

 

-

 

(1)

 

(1)

Gross income (loss)

3

 

3

 

6

 

1

 

2

 

1

General and administrative expenses

-

 

-

 

-

 

-

 

-

 

-

Finance income 

-

 

-

 

1

 

-

 

-

 

-

Finance expenses 

-

 

-

 

-

 

-

 

-

 

-

Operational income (loss)

3

 

3

 

7

 

1

 

2

 

1

Share of (loss) income, net, of subsidiaries and joint ventures

-

 

-

 

-

 

-

 

-

 

-

Income tax and social contribution tax

-

 

-

 

(1)

 

-

 

-

 

-

Net income (loss) for the year

3

 

3

 

6

 

1

 

2

 

1

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss) for the year

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) for the year

3

 

3

 

6

 

1

 

2

 

1

Comprehensive income (loss) for the year

3

 

3

 

6

 

1

 

2

 

1

Schedule of Measurements of Fair Value of Assets and Liabilities

The value of the acquisition was R$40 and the accounting effects are presented below.

Acquisition cost

Jequitibá II photovoltaic plant

Equity value

45

Added value (fair value – book value)

5

Fair value of net assets

50

Advantageous purchase

(10)

Total value of the consideration

40

The value of the acquisition was R$43 and the accounting effects are presented below.

 

Acquisition cost

Jequitibá I photovoltaic plant

Equity value

44

Added value (fair value – book value)

3

Fair value of net assets

47

Advantageous purchase

(4)

Total value of the consideration

43

Schedule of Fair Value Off the Contingent Consideration

The summary of the measurement at fair value of the assets and liabilities acquired is as follows:

 Assets

Fair value on acquisition date

 

Liabilities

Fair value on acquisition date

Non-current

55

 

Non-current

5

PP&E

43

 

Other liabilities

5

Intangible

7

 

 

 

Operating rights

5

 

 

 

 

 

 

Total net assets at fair value

50

Assets

Fair value on acquisition date

Liabilities

Fair value on acquisition date

Non-current

53

Non-current

6

PP&E

44

Other liabilities

6

Intangible

6

 

 

Operating rights

3

 

 

 

 

Total net assets at fair value

47