| Dec 31, 2020 | Dec 31, 2021 | Dec 31, 2022 |
---|
Profit before income tax and social contribution | -1,992 | -3,103 | -1,721 |
---|
Depreciation and amortization | 5,527 | 5,692 | 6,827 |
---|
Share of loss of an associate | - | - | 62 |
---|
Residual value of property, plant and equipment and intangible written off | -88 | 52 | -137 |
---|
Gain on sale transaction of 51% of I-Systems (formerly FiberCo) (Note 1) | - | -782 | - |
---|
Interest on asset retirement obligation | -0 | 1 | 23 |
---|
Provision for legal and administrative proceedings | 334 | 279 | 247 |
---|
Inflation adjustment on judicial deposits and legal and administrative proceedings | 138 | 28 | -92 |
---|
Interest, monetary and exchange rate variations on loans and other financial adjustments | 168 | 120 | 760 |
---|
Interest on lease liabilities | 911 | 858 | 1,333 |
---|
Lease interest | - | - | -28 |
---|
Provision for expected credit losses | 553 | 545 | 626 |
---|
Long-term incentive plans | 3 | 16 | 7 |
---|
Total adjustments to reconcile income with net cash from operations | 9,527 | 9,867 | 11,533 |
---|
Trade accounts receivable | -390 | -583 | -628 |
---|
Taxes, fees and contributions to be recovered | - | - | 912 |
---|
Inventories | -43 | 44 | -34 |
---|
Prepaid expenses | 21 | -135 | 164 |
---|
Judicial deposits | 204 | 216 | -604 |
---|
Other assets | -111 | 42 | -31 |
---|
Payroll and related charges | 54 | 36 | 40 |
---|
Suppliers | -819 | 153 | 758 |
---|
Taxes, fees and contributions to be collected | - | - | 103 |
---|
Authorizations payable | -11 | 9 | 2,379 |
---|
Payments for legal and administrative proceedings | 414 | 317 | 243 |
---|
Deferred revenues | -87 | 136 | 49 |
---|
Other liabilities | -127 | -117 | -114 |
---|
Cash generated by operations | 8,743 | 10,092 | 9,429 |
---|
Income tax and social contribution paid | 70 | 14 | - |
---|
Net cash from operating activities | 8,674 | 10,078 | 9,429 |
---|
Marketable securities | - | 2,502 | -2,376 |
---|
Cash from the sale of 51% of I-Systems (formerly FiberCo) (Note 1) | - | 1,096 | - |
---|
Cash from the merger of TIM Participações | 22 | - | - |
---|
Consideration for the acquisition of Cozani | - | - | 6,270 |
---|
Additions to property, plant and equipment and intangible | 3,891 | 5,284 | 4,730 |
---|
Other derivatives | 161 | - | - |
---|
Other | - | - | 4 |
---|
Net cash used in investing activities | -5,455 | -6,689 | -8,620 |
---|
New loans | 1,800 | 3,062 | 1,568 |
---|
Amortization of loans | -1,807 | 1,711 | 565 |
---|
Interest paid- Loans | 73 | -79 | 158 |
---|
Payment of lease liability | - | - | 1,566 |
---|
Interest paid on lease liabilities | 794 | 833 | 1,304 |
---|
Derivative financial instruments | - | - | -269 |
---|
Purchase of treasury shares, net of disposals | - | 11 | -5 |
---|
Dividends and interest on shareholders’ equity paid | 1,153 | 1,043 | 1,199 |
---|
Net cash used in financing activities | -2,928 | -735 | -3,489 |
---|
Increase (decrease) in cash and cash equivalents | 291 | 2,653 | -2,680 |
---|
Cash and cash equivalents at the beginning of the financial period | - | 2,575 | 5,229 |
---|
Cash and cash equivalents at the end of the year | - | 5,229 | 2,549 |
---|