| |
| |
| 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 |
 |
 |
 |
|
 |