|
|
Revenues |
Sale of energy and services |
Non-operating income |
|
|
(–) Inputs Acquired from Third Parties: |
Cost of energy bought for resale |
Materials and third-party services |
Financial compensation for the use of water resources |
Other operating costs / provisions |
|
|
|
(=) Gross added value
(–) Reintegration quote
(=) Net added value
Financial income
(=) Value added to distribute |
|
Value Added to Distribute |
|
Personnel |
Compensation |
Social and labor charges (excluding INSS) |
Private pension plan |
Meal voucher / transfer allowance |
Indemnities |
Provisions and others |
Healthcare |
Profit sharing |
|
|
Government |
PIS/Cofins |
INSS |
Income tax and social contribution |
|
|
Financial Institutions |
Financial expenses |
Monetary variation, net |
|
|
Shareholders |
Interest on equity |
Dividends paid |
Dividends proposed |
Legal reserve |
|
|
Value Added Distributed |
|
|
2005 |
|
1,343,414
(1,638) |
|
1,341,776 |
|
|
80,059
29,399
45,563
77,312 |
|
232,333 |
|
|
1,109,443
63,830 |
|
1,045,613
124.911 |
|
1,170,524 |
|
|
|
|
15,953
3,252
(1,944)
1,679
(35)
3,221
1,359
3,417 |
|
26,902 |
|
|
124,470
3,804
253,241 |
|
381,515 |
|
|
177,056
28,999 |
|
206,055 |
|
|
44,000
199,831
295,122
17,099 |
|
556,052 |
|
1,170,524 |
|
|
|
|
|
2004 |
|
1,050,231
13 |
|
1,050,244 |
|
|
78,068
25,870
35,535
39,460 |
|
178,933 |
|
|
871,311
63,449 |
|
807,862
78,200 |
|
886,062 |
|
|
|
|
13,957
2,611
(3,362)
1,324
521
2,803
1,142
2,703 |
|
21.699 |
|
|
66,957
3,731
128,247 |
|
198,935 |
|
|
157,585
216,331 |
|
373,916 |
|
|
43,000
156,434
77,500
14,578 |
|
291,512 |
|
886,062 |
|
|
|
|
|