XML 86 R65.htm IDEA: XBRL DOCUMENT v3.25.1
Equity and Remuneration to Shareholders (Tables)
12 Months Ended
Dec. 31, 2024
Equity And Remuneration To Shareholders  
Schedule of Share Capital

On December 31, 2024 and 2023, the Company’s issued and share capital was R$14,309 (R$11,007 on December 31, 2023) represented by 956,601,911 common shares (735,847,624 on December 31, 2023) and 1,905,179,984 preferred shares (1,465,523,064 on December 31, 2023), both of them with nominal value of R$5.00, as demonstrated below:

 

Shareholders

Number of shares on December 31, 2024

Common

 

%

 

Preferred

 

%

 

Total

 

%

State of Minas Gerais

487,540,664

 

50.97

 

22,210

 

-  

 

487,562,874

 

17.04

PZENA

310,667,579

 

32.48

 

147,792,680

 

7.76

 

458,460,259

 

16.02

FIA Dinâmica Energia S/A

106,610,119

 

11.14

 

-  

 

-  

 

106,610,119

 

3.73

BNDES Participações

-  

 

-  

 

95,239,166

 

5.00

 

95,239,166

 

3.33

BlackRock

-  

 

-  

 

282,815,226

 

14.84

 

282,815,226

 

9.88

Others

 

 

 

 

 

 

 

 

 

 

 

In Brazil

39,409,416

 

4.12

 

106,878,372

 

5.61

 

146,287,788

 

5.11

Foreign shareholders

12,374,133

 

1.29

 

1,272,432,330

 

66.79

 

1,284,806,463

 

44.89

Total

956,601,911

 

100.00

 

1,905,179,984

 

100.00

 

2,861,781,895

 

100.00

 

Shareholders

Number of shares on December 31, 2023

Common

 

%

 

Preferred

 

%

 

Total

 

%

State of Minas Gerais

375,031,032

 

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

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

Dec. 31, 2024

 

Dec. 31, 2023
(Restated)

 

Dec. 31, 2022
(Restated)

Common shares already paid up

956,601,911

 

 956,601,911

 

 956,601,911

Shares in treasury

(132)

 

(132)

 

(132)

 

 956,601,779

 

 956,601,779

 

956,601,779

 

 

 

 

 

 

Preferred shares already paid up

1,905,179,984

 

1,905,179,984

 

1,905,179,984

Shares in treasury

 (1,099,880)

 

 (1,099,880)

 

 (1,099,880)

 

1,904,080,104

 

1,904,080,104

 

1,904,080,104

Total

2,860,681,883

 

2,860,681,883

 

2,860,681,883

Schedule of Basic and Diluted Earnings per Share

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

 

 

Dec. 31, 2024

 

Dec. 31, 2023
(Restated)

 

Dec. 31, 2022
(Restated)

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

7,117

 

5,764

 

 4,092

 

 

 

 

 

 

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

2,485

 

2,080

 

 1,486

Net income for the year not distributed – preferred shares

2,252

 

1,757

 

 1,238

Total earnings - preferred shares (A)

4,737

 

3,837

 

 2,724

 

 

 

 

 

 

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

1,248

 

1,045

 

747

Net income for the year not distributed – common shares

1,132

 

883

 

622

Total earnings - common shares (B)

2,380

 

1,928

 

 1,369

 

 

 

 

 

 

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

 2.49

 

 2.02

 

1.43

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

 2.49

 

 2.02

 

1.43

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:

 

 

2024

 

2023

 

2022

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

 

 

 

 

 

Nominal value of the preferred shares

9,526

 

7,328

 

7,328

 

9,526

 

7,328

 

7,328

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

953

 

733

 

733

 

 

 

 

 

 

Equity

27,378

 

24,649

 

21,777

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

18,223

 

16,406

 

14,495

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

547

 

492

 

435

 

 

 

 

 

 

Minimum Dividends required by the Bylaws for the preferred shares

953

 

733

 

733

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Net income for the year

7,117

 

5,764

 

4,092

 

50%

 

50%

 

50%

Mandatory dividends – 50% of Net income

3,559

 

2,882

 

 2,046

Unrealized profit reserve

(835)

 

(835)

 

(835)

Reversal of the unrealized profit reserve

835

 

835

 

835

Withholding income tax on Interest on equity

175

 

242

 

186

 

3,734

 

3,124

 

2,232

Dividends recorded, as specified in the by-laws

 

 

 

 

 

Interest on Equity

1,849

 

2,592

 

1,983

Ordinary dividends

1,885

 

532

 

249

 

3,734

 

3,124

 

2,232

 

 

 

 

 

 

Total dividends for the preferred shares

2,485

 

2,079

 

1,486

Total dividends for the common shares

1,249

 

1,045

 

746

 

 

 

 

 

 

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)

 1.31

 

1.42

 

1.01

Dividends proposed: Common (ON) shares

1.31

 

1.42

 

1.01

Dividends proposed: Preferred (PN) shares

1.31

 

1.42

 

1.01

Schedule of Changes on Dividends and Interest on Capital Payable

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

 

 

 

Balances on 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 on December 31, 2022

1,863

Proposed dividends

3,124

Proposed dividends - Non-controlling interests

2

Withholding income tax on interest on capital

 (242)

Dividends retained – Minas Gerais state government

-  

Dividends paid

 (1,823)

Balances on December 31, 2023

2,924

Proposed dividends

3,734

Mandatory dividends paid

1,420

Proposed dividends - Non-controlling interests

2

Withholding income tax on interest on capital

 (175)

Dividends paid

 (4,294)

Balances on December 31, 2024

3,611

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 21, 2024

March 26, 2024

386

 

 (36)

June 18, 2024

June 21, 2024

430

 

 (41)

September 17, 2024

September 23, 2024

473

 

 (44)

December 17, 2024

December 26, 2024

560

 

 (54)

 

 

1,849

 

 (175)

 

(1)

Shareholders who have their names entered in the Register of Registered Shares on the dates indicated are entitled.

 

Schedule of other comprehensive income

 

Dec. 31, 2024

 

Dec. 31, 2023

 

Dec. 31, 2022

Adjustments to actuarial liabilities – Employee benefits

(1,306)

 

(2,072)

 

 (2,303)

Deemed cost of PP&E

405

 

421

 

427

Others

1

 

3

 

2

Valuation adjustments

(900)

 

(1,648)

 

 (1,874)

Schedule of Reserves

 

Dec. 31, 2024

 

Dec. 31, 2023

 

Dec. 31, 2022

Investment-related donations and subsidies (1)

-

 

1,857

 

 1,857

Goodwill on issuance of shares

394

 

394

 

394

Shares in treasury

(1)

 

(1)

 

(1)

 

393

 

2,250

 

 2,250

 

(1)

This reserve was used for a capital increase through a stock bonus, as described in this explanatory note

Schedule of Income Reserves

 

Dec. 31, 2024

 

Dec. 31, 2023

 

Dec. 31, 2022

Legal reserve

2,024

 

1,674

 

 1,387

Statutory reserve

 57

 

 57

 

 57

Profit retention reserve

 10,332

 

8,842

 

 6,546

Unrealized profit reserve

835

 

835

 

835

Incentive tax reserve

327

 

213

 

150

Reserve for mandatory dividends not distributed

-

 

1,420

 

 1,420

 

 13,575

 

 13,041

 

10,395