XML 23 R7.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - BRL (R$)
R$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities      
Income before taxes R$ 6,763,809 R$ 5,573,916 R$ 4,831,591
Adjustment for:      
Depreciation and amortization 14,202,285 13,389,573 12,659,873
Foreign exchange on loans and derivative financial instruments (66,345) 57,836 199,625
Indexation accruals on assets and liabilities (61,273) 583,912 761,128
Equity 4,351 10,710 23,742
Losses (gains) on write-off/sale of assets (405,088) (403,335) (708,475)
Impairment losses - trade accounts receivable 1,523,263 1,362,678 1,315,614
Change in liability provision 93,049 24,320 251,116
Write-off and reversals for impairment - inventories 41,896 67,748 34,672
Pension plans and other post-retirement benefits 84,351 66,734 33,775
Provisions for tax, civil, labor and regulatory contingencies 321,936 661,743 653,686
Interest expense 2,141,361 2,092,184 1,850,286
Partial debt reversal through post-closing price adjustment - Garliava Acquisition 0 (244,229) 0
Reversals of provisions for fines for canceling leases and dismantling contracts (15,881) (340,034) (9,811)
Other 1,204 (38,890) 377
Changes in assets and liabilities      
Trade accounts receivable (1,661,763) (1,943,089) (854,322)
Inventories (311,237) (100,838) (179,613)
Taxes recoverable (444,717) (376,330) (631,528)
Prepaid expenses (1,052,392) (473,260) (483,711)
Other assets 160,656 61,646 139,213
Personnel, social charges and benefits 24,494 169,537 184,741
Trade accounts payable 1,097,113 800,249 231,890
Taxes, charges and contributions 888,489 2,421,640 2,136,829
Write-offs for payments of provision for legal demands, contingent liabilities, fines for canceling lease contracts and amounts to be refunded to customers (861,325) (1,742,676) (1,144,779)
Other liabilities 348,417 60,147 291,406
Total adjustments 16,052,844 16,167,976 16,755,734
Cash generated from operations 22,816,653 21,741,892 21,587,325
Interest paid (2,078,021) (2,054,278) (1,531,511)
Income and social contribution taxes paid (862,064) (901,688) (1,113,889)
Net cash generated by operating activities 19,876,568 18,785,926 18,941,925
Cash flows from investing activities      
Additions to PP&E, intangible assets and others (9,324,123) (8,811,346) (9,894,116)
Proceeds from sale of PP&E 376,591 434,446 777,996
Payment for acquisition of investments and capital contribution in subsidiary (168,534) (63,799) (4,907,282)
Receipts (payments), net of judicial deposits 45,454 393,649 (411,682)
Net payments of receipts from financial investments (5,302) 0 0
Receipt of dividends and interest on equity 51 0 0
Cash and cash equivalents due to the acquisition (sale) of companies 13 0 0
Cash received from sale of investments 161,057 196,057 232,057
Net cash used in investing activities (8,914,793) (7,850,993) (14,203,027)
Cash flows from financing activities      
Additions from loans and debentures 83,084 30,025 4,500,000
Payments of loans, financing, debentures, leases, 5G licenses and contingent liabilities (3,495,039) (4,451,943) (6,986,220)
Receipts - derivative financial instruments 105,240 27,484 55,617
Payments - derivative financial instruments (50,910) (135,198) (166,659)
Payment for acquisitions of shares for treasury (1,299,583) (488,758) (607,443)
Dividend and interest on equity paid (2,532,399) (3,832,612) (5,709,263)
Capital subscriptions made by noncontrolling shareholders in subsidiaries 21,933 511 421
Payments to shareholders for reduction of share capital (1,461,279) 0 0
Net cash used in financing activities (8,628,953) (8,850,491) (8,913,547)
Increase (decrease) in cash and cash equivalents 2,332,822 2,084,442 (4,174,649)
Cash and cash equivalents at beginning of the year 4,358,276 2,273,834 6,448,483
Cash and cash equivalents at end of the year R$ 6,691,098 R$ 4,358,276 R$ 2,273,834