BVMF:TAEE3 Balance Sheet

Financials in millions BRL. Fiscal year is January - December.

Millions BRL. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Cash & Equivalents	609.91	750.98	1,306	1,083	384.82	896.03
Accounts Receivable	1,930	1,711	1,785	1,576	1,533	1,206
Other Receivables	225.69	190.54	158.32	192.61	61.72	140.89
Other Current Assets	621.51	370.6	288.37	237.73	155.85	117.37
Total Current Assets	3,387	3,023	3,538	3,090	2,135	2,360
Property, Plant & Equipment	223.48	223.39	232.24	203.71	86.35	73.68
Other Intangible Assets	191.47	194.35	165.94	136.94	98.8	89.57
Long-Term Investments	3,116	3,592	3,491	3,612	3,644	3,110
Long-Term Accounts Receivable	14,670	13,211	11,732	10,152	9,821	8,376
Other Long-Term Assets	224.76	187.15	178.04	114.43	110.34	95.98
Total Assets	21,812	20,431	19,337	17,309	15,896	14,105
Accounts Payable	296.84	199.27	170.51	133.73	131.62	85.09
Accrued Expenses	51.19	105.33	76.38	85.82	99.81	107.44
Current Portion of Long-Term Debt	1,072	1,482	1,154	634.73	949.51	440.83
Current Portion of Leases	0.59	1.31	1.6	3.19	8.53	8.91
Current Income Taxes Payable	77.92	6.62	18.12	11.31	8.18	10.25
Other Current Liabilities	530.91	668.11	343.14	152.73	219.48	189.13
Total Current Liabilities	2,030	2,463	1,764	1,022	1,417	841.64
Long-Term Debt	9,392	8,411	8,682	7,561	5,873	5,828
Long-Term Leases	0.28	0.1	1.24	3.09	7.26	22.46
Long-Term Deferred Tax Liabilities	2,297	2,199	1,983	2,052	1,811	1,289
Other Long-Term Liabilities	447.72	418.29	385.08	100.66	102.27	99.24
Total Liabilities	14,167	13,492	12,814	10,739	9,211	8,080
Common Stock	3,068	3,068	3,068	3,068	3,042	3,042
Retained Earnings	4,057	3,329	2,925	2,919	3,022	2,400
Comprehensive Income & Other	521.16	543.4	530.65	583.65	621.2	583.44
Shareholders' Equity	7,645	6,940	6,523	6,570	6,685	6,026
Total Liabilities & Equity	21,812	20,431	19,337	17,309	15,896	14,105
Total Debt	10,465	9,895	9,838	8,202	6,839	6,300
Net Cash (Debt)	-9,855	-9,144	-8,532	-7,119	-6,454	-5,404
Net Cash Per Share	-28.61	-26.54	-24.77	-20.67	-18.73	-15.69
Filing Date Shares Outstanding	344.5	344.5	344.5	344.5	344.5	344.5
Total Common Shares Outstanding	344.5	344.5	344.5	344.5	344.5	344.5
Working Capital	1,357	559.92	1,774	2,068	718.05	1,519
Book Value Per Share	22.19	20.14	18.94	19.07	19.40	17.49
Tangible Book Value	7,454	6,745	6,357	6,434	6,586	5,936
Tangible Book Value Per Share	21.64	19.58	18.45	18.68	19.12	17.23

Source: S&P Global Market Intelligence. Utility template. Financial Sources.