XML 13 R6.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED CASH FLOW STATEMENT - BRL (R$)
R$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
OPERATING ACTIVITIES    
Income before income tax and social contribution R$ 3,585,241 R$ 2,816,505
Adjustments to reconcile net profit (loss) to net cash providaded by operating activities:    
Depreciation and amortization 645,144 458,100
Net exchange rate and monetary changes (907,349) 274,642
Financial charges 703,074 611,340
Equity result (552,441) (430,075)
Other income and expenses (121,033)  
Contractual revenue - Transmission (4,235,234) (3,801,242)
Construction revenue - Generation (3,418) (8,790)
Construction cost - Transmission 191,838 139,778
Operational Provisions (Reversals) 2,070,442 1,105,009
Interest of non-controlling shareholders (11,998) (12,220)
Financial instruments - derivatives 79,366 (284,796)
Others (176,581) (9,209)
Adjustments to reconcile net profit (loss) (2,318,190) (1,957,463)
(Increases)/decreases in operating assets    
Accounts receivable 154,292 355,090
Marketable and securities 222,168 (322,549)
Reimbursement rights (74,843) 1,559
Warehouse (21,154) 2,682
Nuclear fuel stock 102,977 36,704
Financial assets - Itaipu 514,349 593,802
Assets held for sale 24,657  
Hydrological Risk   7,218
Others (139,136) 328,041
(Increases)/decreases in operating assets 783,310 1,002,547
Increases/(decreases) in operating liabilities    
Suppliers (736,045) (1,043,673)
Advances (20,942) (19,933)
Leases 136,159 114,529
Estimated obligations (118,001) (68,747)
Reimbursement Obligations (22,259) (44,518)
Regulatory Fees 133,916 (18,835)
Liabilities associated with assets held for sale 1,002  
Others (498,889) (334,395)
Increases/(decreases) in operating liabilities (1,125,059) (1,415,572)
Payment of interests (612,625) (493,055)
Payment of interests - Leases (986) (1,156)
Receipt of RAP and indemnities 3,342,505 4,251,176
Receipt of financial charges 83,814 202,696
Payment of income tax and social contribution (772,458) (741,543)
Receipt of remuneration of investments in ownership interests 140,802 426,826
Payment of supplementary social security (118,004) (75,506)
Payment of judicial contingencies (819,249) (675,483)
Securities and restricted deposits (485,287) (69,830)
Net cash from (used in) operating activities 1,683,814 3,270,142
FINANCING ACTIVITIES    
Payment of loans and financing/debentures - principal (1,397,057) (1,530,616)
Payment of remuneration to shareholders (193) (2,312,224)
Payment of financial leases (182,239) (159,992)
Others (56,377) (3,907)
Net cash provided by (used in) financing activities (1,635,866) (4,006,739)
INVESTMENT ACTIVITIES    
Loans and financing - receipt 367,966 1,213,310
Acquisition of fixed assets (266,102) (279,298)
Acquisition of intangible assets (9,390) (27,664)
Transmission infrastructure - contractual asset (191,838) (139,778)
Capital investment in equity investment (396) (2,244)
Disposal of investments in equity interests   1,687
Others 8,397 (24,073)
Net cash provided by (used in) investment activities (91,363) 741,940
Increase (decrease) in cash and cash equivalents (43,415) 5,343
Cash and cash equivalents at the beginning of the financial year 192,659 286,607
Cash and cash equivalents at the end of the period R$ 149,244 R$ 291,950