{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Capa","01. Volume","2. Income Statement","03. Balance Sheet","04. Cash Flow","05. Segment Reporting","06. Reconciliation","07. EBITDA Reconciliation","08. Investments (CAPEX)","09. Expenses by nature","10. Hedge","11. Debt","12. ESG","13.Dividends","14. Consensus","15. Disclaimer"],"not_rendered":{"charts":2,"images":4,"macros":0,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Capa","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"01. Volume","index":1,"n_rows":36,"n_cols":38,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"01. Volume","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA - Consolidated"]
[null,"(thousand of m³)",{"$f":"SUM(C8:C15)","v":10337},{"$f":"SUM(D8:D15)","v":10498},11312,11028,10109,10061,10966,10412,9765.0860805400007,9999.3182051899985,10487.218242605,9929.3889933789978,9190.614823115,7827.3905716190002,9454.714122626996,10278.211521594005,9337.2269075779968,8858.9482907119982,10326.170888744995,9970.8013771759979,8988.4289744429971,9212.1998172179974,10303.108942052997,10049.747080808997,9323.2000000000007,9024.8000000000011,9410.2999999999993,9173.3000000000011,8599.1999999999989,8819.5087737355007,9385.1,9016.9000000000015,8409,8723,{"$f":"SUM(AK8:AK15)","v":9258.8186130649992},9500.052845577]
[null,"Diesel",4078.2287540000002,4261.4080910000002,4595.4819579999994,4258.6044789999996,4120.0059790000005,4231.2740020000001,4724.2091939999991,4325.720472,3986.6671820000001,4284.117608999999,4545.4120349999994,3964.9541619999995,3708.109993,3703.3736429999999,4379.1872429999994,4183.2000609829993,4061.4580674499998,4191.8420607069993,4698.5289238109999,4420.9892259800008,4158.014042148,4416.1130266040009,4901.6390527699996,4366.9561521959995,4186.1000000000004,4125.5,4449.8999999999996,4010.8,3637.5,4004.8939700000001,4405.7,4055.4,3821,3997,4348.5764830199996,4204.5880066190002]
[null,"Gasoline",2716.7704779999999,2761.6002389999999,2700.946151000001,2612.4564029999997,2432.0845189999995,2389.7863849999999,2213.554619,2327.6379189999998,2187.2189239999998,2241.549387,2292.6838659999999,2322.3103459999998,2024.6812289999998,1757.032944,2215.5408149999994,2561.5636040679997,2193.4564820000001,2286.5304410829999,2636.1527150369998,2740.576660401,2452.9218033019997,2412.9074320880004,2887.450056181,3095.281500522,2841.6,2702.4,2588.9,2553.3000000000002,2331.9,2363.4102480000001,2509.1999999999998,2552.9,2348,2490,2570.59040572,2812.2189583199997]
[null,"Ethanol",478.16573,528.69154300000002,640.07727999999986,774.72035899999992,699.144588,732.795208,909.58699599999989,1018.2562760000001,883.09998299999984,942.87253600000008,934.38731499999994,996.64847100000009,795.10633999999993,595.8934549999999,877.11988900000006,990.55775900000003,893.41337106700007,752.64091700000006,652.510843282,610.30175023200002,642.60120499999994,719.17604799999992,703.50794504800001,744.93825500000003,638.70000000000005,638.79999999999995,714.7,898.6,959.4,932.80305499999997,855.8,891.6,820,825,833.61443599999996,921.13364000000001]
[null,"Fuel Oil",641.73396300000013,564.41051600000003,942.25902599999984,889.91219300000012,538.37289799999996,355.35757799999999,694.27937100000008,424.83654200000001,436.07129699999996,396.48444599999999,398.08033699999993,398.591589,382.68131399999999,394.14159499999994,348.68069099999997,701.83179498999993,640.73741899899994,654.36841600100001,1155.5621760009999,889.35220999599994,390.38969399699999,398.64823599900001,422.38860400399994,411.24251500100002,407.9,390.1,392.1,426.8,387.7,317.70678400100002,349,278,202,200,181.730639,189.35683600100003]
[null,"Pet Coke",814.6126999999999,830.01408000000004,777.35105700000008,840.41237699999988,706.76139999999998,774.52588399999991,766.45574799999997,734.4800479999999,789.36573399999997,740.32430199999999,786.94779999999992,752.30138299999987,878.5742859999998,652.35107199999993,873.459566,855.29330999999991,566.10642000000007,177.09045999999998,159.22253000000001,130.95939999999999,157.55895999999998,97.814149999999998,123.14703999999999,127.97315000000002,93,57.1,79.400000000000006,85.5,34.299999999999997,6.25929,0,0,0,0,0,0]
[null,"Fuel Aviation",948.06063700000004,893.580198,970.78478599999983,984.24351400000023,988.72423600000002,953.43270200000006,1019.2500289999998,945.90819699999997,951.98466899999971,847.29339099999993,914.51503700000001,905.27112899999997,830.8152540000001,149.92905800000003,381.57855899999998,730.55582499999991,730.552865,565.98149100000001,792.62428399999999,957.54217999999992,976.68318800000009,951.48857399999997,1060.7732960000001,1118.1304399999999,957.9,920.9,994.9,1017.8,1080.2,1027.225261,1096.9000000000001,1092,1066,1049,1157.4191370000001,1218.7245629999998]
[null,"Lubricants",0,0,0,0,0,0,0,0,73.679254987999997,74.163605998999998,69.729160555999997,63.949333810999995,63.309674514000001,56.643944609000002,77.182298744999997,69.902135136999988,71.121636052999989,63.513840564000006,69.187196079000003,63.434522561999998,66.677116654000017,64.840813784999995,62.095490859999998,63.438185534000006,66.099999999999994,68.099999999999994,66.8,59.8,62.9,71.824505153000004,71.400000000000006,63,71,76,80.705415226,71.19132719000001]
[null,"Others",659.42773800000032,658.29533300000003,685.09974200000033,667.65067499999896,623.90638000000035,623.82824100000107,638.66404300000067,635.16054599999916,456.99903655200251,472.51292819100127,545.46269204900273,525.36257956799818,507.33673260100113,518.02486001000125,301.96506088199931,185.30703241600713,180.38064700899668,166.98066435699911,162.38222053499521,157.64542800499839,143.5829653419969,151.21153674199741,142.10745718999897,121.78688255599627,131.9,121.9,123.6,120.7,105.3,95.385660581499906,97.1,84,81,86,86.182097098999293,82.839514446999601]
[]
[null,"RETAIL"]
[null,"(thousand of m³)",{"$f":"SUM(C19:C22)","v":5501.0210850000003},{"$f":"SUM(D19:D22)","v":5663.9296250000007},5883.0092950000007,5845.0611579999986,5441.0047960000011,5493.0122999999994,5740.9387230000002,5858.0537370000002,5299.8517649999985,5564.5866010000009,5753.6105329999991,5697.0402300000005,4956.162875,4428.1580079999994,5611.3130999999994,6042.3402537499996,5430.0172448430003,5409.5825517429994,5864.9281501609994,5829.8353982939998,5445.6173338210001,5655.1127807020011,6357.4889778609995,6328.662909572,5831,5660.6,5803.4000000000005,5776.7,5315.9000000000005,5497.7388172420006,5639.5,5625.9000000000005,5216,5464,{"$f":"SUM(AK19:AK22)","v":5756.1807481309997},6030.7095920369993]
[null,"Diesel",2205.3554470000004,2275.4199610000001,2442.037358,2356.5824709999997,2204.1274780000008,2269.8517969999998,2507.5424830000002,2398.7550009999995,2156.1870759999997,2309.2027840000001,2460.8453569999997,2315.0777119999998,2079.9782519999999,2037.0347699999998,2475.9866699999998,2444.4335066819999,2301.811248776,2331.7536946599998,2537.0851408419999,2435.0695706609999,2310.2898915199999,2483.0259596140004,2733.0558126419996,2468.99712705,2330.1999999999998,2300.8000000000002,2484.6999999999998,2309.1999999999998,2028.6,2213.5026290000001,2365.6,2229.8000000000002,2098,2183,2371.2300250000003,2321.1479279989999]
[null,"Gasoline",2698.7665079999997,2742.689421,2681.8532570000007,2593.9133299999994,2415.9436849999997,2372.2077969999996,2196.3922440000001,2310.6129599999999,2170.8428059999997,2223.316781,2271.9068609999999,2300.7490470000002,2003.4432829999998,1740.9992830000001,2195.4185409999995,2541.0904160679997,2173.9446250000001,2267.8079400829997,2614.5501660370001,2718.9767294010003,2433.2044393010001,2391.803273088,2867.920220171,3076.9335275220001,2819.7,2683,2569.9,2536.3000000000002,2299.5,2322.530581,2393.1,2481,2280,2439,2537.6010019999999,2775.3901770000002]
[null,"Ethanol",475.69913000000003,526.22024299999998,637.5186799999999,772.06535699999995,695.83363300000008,727.95270600000003,907.40399599999989,1015.8857760000001,880.62188299999991,940.76703600000008,931.95831499999997,993.11347100000012,791.94133999999997,594.22395499999993,874.90788900000007,987.41633100000001,889.5613710670001,749.52091700000005,649.59284328199999,606.58909823199997,639.22300300000006,716.78354800000011,700.31294504799996,740.73225500000001,633.5,635.70000000000005,710.7,894,954.5,929.43954999999994,852.3,886.8,815,819,826.39842999999996,913.16114000000005]
[null,"Others",121.2,119.6,121.6,122.5,125.1,123,129.6,132.80000000000001,92.2,91.3,88.9,88.1,80.8,55.9,65,69.400000000000006,64.7,60.5,63.7,69.2,62.9,63.5,56.2,42,47.6,41.1,38.1,37.200000000000003,33.299999999999997,32.266057242000898,28.5,28.3,23,23,20.95129113099938,21.010347037999054]
[]
[null,"B2B *"]
[null,"(thousand of m³)",{"$f":"SUM(C26:C30)","v":4836},{"$f":"SUM(D26:D30)","v":4833.9999999999991},5429,5183,4668,4568,5225,4554,4465.3999999999996,4434.8,4733.5999999999995,4232.3999999999996,4234.4999999999991,3399.2000000000003,3843.2999999999997,4235.6000000000004,3907.2,3449.5,4461.2,4141,3542.8,3557,3945.2,3721.2000000000003,3492.1000000000004,3364.2999999999997,3606.7999999999997,3396.5,3283.3,3321.7444634935,3745.5,3391,3195,3259,{"$f":"SUM(AK26:AK30)","v":3501.4378649339997},3469.2781935400003]
[null,"Diesel",1871.085949,1984.5833779999998,2151.9454399999995,1900.382836,1914.6187600000003,1960.2161020000001,2215.2667700000002,1925.855413,1829.7,1974.1,2083.4,1648,1628.1,1666.3,1903.3,1738.8,1759.6,1860.1,2161.4,1985.9,1847.7,1933.1,2168.6,1898,1855.9,1824.7,1965.2,1701.6,1608.9,1791.3758479999997,2040.1,1825.5,1724,1814,1977.2464580199999,1883.4400786199999]
[null,"QAV / GAV",948.05554500000005,893.57848300000001,970.78349100000003,984.24296100000004,988.72359200000017,953.43207800000005,1019.2498009999999,945.90784499999995,952,847.3,914.5,905.3,830.8,149.9,381.6,730.6,730.6,566,792.6,957.5,976.7,951.5,1060.4000000000001,1118.0999999999999,957.9,920.9,994.9,1017.8,1080.2,1027.2252609999998,1096.9000000000001,1091.7,1066,1049,1157.4191369999999,1218.7262800000001]
[null,"Fuel Oil",641.73396300000013,564.41051600000003,942.25902599999984,889.91219300000012,538.37289799999996,355.35757799999999,694.27937100000008,424.83654200000001,436.1,396.5,398.1,398.6,382.7,394.1,348.7,701.8,640,654.4,1155.5999999999999,889.4,390.4,398.6,422.4,411.3,407.9,390.1,392.1,426.8,387.7,317.70678400100002,349,277.8,202,200,181.23976500000001,189.52181500100002]
[null,"Pet Coke",814.6126999999999,830.01408000000004,777.35105700000008,840.41237699999988,706.76139999999998,774.52588399999991,766.45574799999997,734.4800479999999,789.4,740.3,786.9,752.3,878.6,652.4,873.5,855.3,566.1,177.1,159.19999999999999,131,157.6,97.8,123.1,128,93,57.1,79.400000000000006,85.5,34.299999999999997,6.25929,0,0,0,0,0,0]
[null,"Others **",560.511843,561.413543,586.660986000001,568.04963299999997,519.52334999999982,524.46835799999997,529.74831000000006,522.92015200000003,458.2,476.6,550.70000000000005,528.20000000000005,514.29999999999995,536.5,336.2,209.1,210.9,191.9,192.4,177.2,170.4,176,170.7,165.8,177.4,171.5,175.2,164.8,172.2,179.17728049250081,259.5,196,203,196,185.53250491399999,177.59001991900004]
[]
[null,"B2B Segment: "]
[null,"**Note 2: Stratura considered in the \"Others\" line of B2B"]
[]
[null,"Vibra",{"$f":"C7","v":10337},{"$f":"D7","v":10498},11312,11028,10109,10061,10966,10412,9765.0860805400007,9999.3182051899985,10487.218242605,9929.3889933789978,9190.614823115,7827.3905716190002,9454.714122626996,10278.211521594005,9337.2269075779968,8858.9482907119982,10326.170888744995,9970.8013771759979,8988.4289744429971,9212.1998172179974,10303.108942052997,10049.747080808997,9323.2000000000007,9024.8000000000011,9410.2999999999993,9173.3000000000011,8599.1999999999989,8819.5087737355007,9385.1,9016.9000000000015,8409,8723,{"$f":"AK7","v":9258.8186130649992},9500.052845577]
[null,"Check",{"$f":"C35-SUM(C18,C25)","v":-2.1085000000311993E-2},{"$f":"D35-SUM(D18,D25)","v":7.0374999999330612E-2},-9.2949999998381827E-3,-6.1157999998613377E-2,-4.7960000010789372E-3,-1.2299999998504063E-2,6.1277000000700355E-2,-5.3737000000182888E-2,-0.16568445999655523,-6.8395810003494262E-2,7.7096050026739249E-3,-5.1236621002317406E-2,-4.8051884998130845E-2,3.256361900093907E-2,0.10102262699729181,0.27126784400570614,9.662734997618827E-3,-0.13426103100027831,4.2738583995742374E-2,-3.4021118000964634E-2,1.1640621996775735E-2,8.7036515995350783E-2,0.41996419199858792,-0.11582876300417411,0.1000000000003638,-9.9999999998544808E-2,9.9999999998544808E-2,0.1000000000003638,0,2.5492999999187305E-2,0.1000000000003638,0,-2,0,{"$f":"AK35-SUM(AK18,AK25)","v":1.2000000000007276},6.5060000000812579E-2]

{"sheet":"2. Income Statement","index":2,"n_rows":33,"n_cols":38,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"02. Income Statement",2014,2015,2016,2017,"1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA - Consolidated"]
[null,"(millions)"]
[]
[null,"Revenue from goods sold and services rendered",98528,97280,86637,84567,22499,23597,26455,25219,22432,24045,24360,24148,21188,14882,21137,24294,26133,29023,35694,39271,38381,47154,50834,45077,39037,37184,43063,43663,39599,42109,46271,44293,44906,45609,48423,50318]
[null,"Marcação a mercado",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-47,-64,-78,8]
[null,"Cost of goods sold and services rendered",-91237,-89967,-80172,-78200,-20982,-22281,-24936,-23715,-20842,-22756,-22966,-22463,-20242,-14286,-19751,-22765,-24260,-27750,-34161,-37099,-36168,-44495,-49782,-43512,-37679,-35648,-40001,-41258,-37488,-40097,-44114,-42332,-42519,-43655,-45983,-47700]
[null,"Gross profit",{"$f":"SUM(C9:C11)","v":7291},7313,6465,6367,1517,1316,1519,1504,1590,1289,1394,1685,946,596,1386,1529,1873,1273,1533,2172,2213,2659,1052,1565,1358,1536,3062,2405,2111,2012,2157,1961,2340,{"$f":"SUM(AJ9:AJ11)","v":1890},{"$f":"SUM(AK9:AK11)","v":2362},2626]
[null,"Operating expenses"]
[null,"Sales",-4524,-6454,-3845,-2952,-708,-760,-776,-683,-733,-722,-726,-805,-590,-585,-535,-592,-556,-585,-615,-618,-588,-642,-700,-716,-671,-671,-690,-682,-668,-674,-690,-727,-742,-749,-792,-830]
[null,"Allowance for credit loss",0,0,0,0,0,0,0,0,0,0,-7,-24,-33,0,4,39,-173,10,-64,-62,8,14,-38,24,-1,-26,-39,7,2,30,24,6,-14,15,4,-17]
[null,"General and administrative",-748,-820,-828,-835,-190,-198,-194,-204,-195,-190,-200,-283,-145,-138,-152,-22,-149,-168,-187,-130,-160,-183,-197,-203,-205,-170,-197,-232,-224,-238,-262,-275,-359,-370,-345,-462]
[null,"Tax",-160,-208,-137,-172,-27,-22,-209,-57,-37,-13,-36,-22,-41,-17,-58,-31,-65,-22,-224,-34,-35,-16,-14,-35,-29,-19,-23,-67,-35,-25,-69,-26,-34,-27,-32,-52]
[null,"Other net income (expenses)",-601,-1470,-1669,-284,-135,-162,1082,-226,-137,-64,72,-525,364,400,-120,2352,-60,165,-20,-800,-464,-167,145,443,-23,-100,19,3037,443,37,4534,-735,314,274,8,-283]
[]
[null,"Net income before finance income (expense), results in equity-accounted investments and income tax",{"$f":"SUM(C12,C14:C18)","v":1258},-1639,-14,2124,457,174,1422,334,488,300,497,26,501,256,525,3275,870,673,423,528,974,1665,248,1078,429,550,2132,4468,1629,1142,5694,204,1505,1033,1205,-1644]
[null,"Finance income, net"]
[null,"Expenses",-802,-1597,-1893,-1231,-94,-83,-136,-106,-112,-118,-117,-102,-99,-103,-90,-93,-91,-95,-148,-196,-231,-328,-354,-414,-406,-370,-386,-340,-316,-343,-375,-422,-716,-736,-770,-750]
[null,"Income",387,505,682,376,84,364,554,1957,397,397,1683,91,77,95,120,158,116,105,214,1208,177,236,150,134,234,211,244,249,189,304,454,830,313,256,222,229]
[null,"Foreign exchange and inflation indexation, net",705,793,589,298,-36,-12,-65,-4,-13,-91,-9,-16,-74,85,-8,196,-143,-83,-114,-205,-395,-522,-360,-124,-108,-182,-271,41,-207,-174,52,-223,-268,-72,-99,17]
[]
[null,"Results in equity-accounted investments",-2,3,-1,-2,-1,0,-1,1,1,0,0,1,-1,-1,-1,12,7,2,76,27,17,14,16,-51,-2,-26,-49,41,-71,79,-30,122,29,-10,44,38]
[null,"Income before tax",{"$f":"SUM(C20,C22:C24,C26)","v":1546},-1935,-637,1565,410,443,1774,2182,761,488,2054,0,404,332,546,3548,759,602,451,1362,542,1065,-300,623,147,183,1670,4459,1224,1008,5795,511,863,{"$f":"SUM(AJ20,AJ22:AJ24,AJ26)","v":471},{"$f":"SUM(AK20,AK22:AK24,AK26)","v":602},516]
[null,"  Income tax and social contribution"]
[null,"Current",-881,-815,-307,-196,-1,0,0,-125,-302,-49,-764,101,-29,-242,-280,-380,-433,-284,135,-285,-163,-456,-21,-71,-29,-248,-483,-1053,-451,-47,-1566,-231,-189,-95,-188,-352]
[null,"Deferred ",458,1589,629,-218,-162,-180,-696,-452,18,-137,46,-5,-141,98,69,-20,166,64,12,-52,-54,98,260,14,-37,198,68,-109,16,-94,-28,230,-73,-84,-7,515]
[]
[null,"Net income for the year",{"$f":"SUM(C27,C29:C30)","v":1123},-1161,-315,1151,247,263,1078,1605,477,302,1336,96,234,188,335,3148,492,382,598,1025,325,707,-61,566,81,133,1255,3297,789,867,4201,510,601,{"$f":"SUM(AJ27,AJ29:AJ30)","v":292},{"$f":"SUM(AK27,AK29:AK30)","v":407},679]
[null,"Result, basic and diluted per stock  - R$",0.96394849785407721,-0.99656652360515019,-0.27038626609442062,0.98798283261802577,0.21201716738197424,0.22575107296137339,0.92532188841201712,1.3776824034334765,0.40944206008583689,0.2592274678111588,1.1467811158798282,8.2403433476394852E-2,0.20085836909871244,0.16137339055793992,0.28755364806866951,2.702145922746781,0.42231759656652362,0.3278969957081545,0.51330472103004288,0.87982832618025753,0.27896995708154504,0.6068669527896996,-5.2360515021459227E-2,0.48583690987124462,6.9527896995708161E-2,0.11416309012875536,1.0772532188841202,2.8300429184549358,0.70509383378016088,0.77479892761394098,3.7542448614834676,0.45576407506702415,0.5370866845397676,0.26094727435210008,{"$f":"AK32/1119","v":0.36371760500446826},{"$f":"AL32/1198","v":0.56677796327212016}]

{"sheet":"03. Balance Sheet","index":3,"n_rows":85,"n_cols":38,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"03. Balance Sheet",2014,2015,2016,2017,"1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"ASSETS"]
[null,"(millions)",{"$f":"C9+C24","v":27619},31241,31398,23762,23372,23634,23833,25345,26669,24771,26685,25866,28823,27669,27763,28327,29259,28564,29562,33884,36852,39526,39525,41110,40229,39590,40978,43481,43158,44303,47532,49000,62234,59651,60987,60963]
[]
[null,"Current",11272,12844,12289,10703,{"$f":"SUM(G10:G22)","v":10418},{"$f":"SUM(H10:H22)","v":10875},{"$f":"SUM(I10:I22)","v":11722},12803,{"$f":"SUM(K10:K22)","v":13229},{"$f":"SUM(L10:L23)","v":11612},{"$f":"SUM(M10:M22)","v":13345},12225,15068,13944,13571,13351,14690,14457,15205,17760,{"$f":"SUM(W10:W22)","v":18964},21046,20444,22244,21543,20373,22271,23599,23079,24764,24466,25841,25968,24050,24313,22913]
[null,"Cash and cash equivalents",742,810,655,483,1105,1352,1500,3057,3849,1885,3909,2362,5997,5307,4476,3358,3893,2311,2030,3625,4309,2759,3113,4145,5816,5662,6436,6666,5476,8225,7589,10480,5473,4351,5936,3647]
[null,"Caixas e aplicações restritas",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,17,57,26]
[null,"Debentures",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,11,17,12]
[null,"Net accounts receivable",6863,8114,7679,5528,4894,4878,5336,5327,4992,5128,4602,4475,3805,3696,3696,3997,4062,4620,5563,5587,5589,6713,5585,6931,6142,5027,6265,6135,6043,5877,4939,4953,6121,6353,6250,6838]
[null,"Inventories",2606,2843,2678,3245,3076,3154,3313,2923,2878,3030,3053,3412,2996,2347,2948,3545,3561,4637,4814,5674,6176,8433,7984,6753,5571,5731,6327,5954,7108,6264,6706,6109,6546,6563,6317,5891]
[null,"Advances to suppliers",140,112,62,74,34,21,35,12,25,10,23,29,38,34,18,55,22,16,61,47,289,146,150,183,87,342,164,288,397,280,173,293,284,299,397,587]
[null,"Income tax and social contribution",0,0,219,151,166,177,106,13,3,43,4,224,286,227,109,126,126,126,126,143,14,15,14,11,32,32,19,17,18,50,27,4,88,85,122,90]
[null,"Taxes and contributions recoverable",502,424,372,522,438,556,697,722,768,748,914,906,1017,1529,1525,1417,2098,1857,1603,1701,1383,1840,1845,2690,2619,2306,2138,3625,3134,3032,3974,2764,2800,2960,2353,2360]
[null,"Bonuses advanced to clients",0,0,540,514,531,546,557,591,545,575,583,604,602,601,550,592,593,658,652,541,571,576,566,575,568,589,591,575,547,527,478,486,474,473,467,494]
[null,"Prepaid expenses",380,498,47,40,61,60,60,45,48,51,49,56,63,65,59,60,94,100,92,131,124,117,102,98,111,130,119,106,109,130,113,131,146,142,118,111]
[null,"Derivative financial instruments",0,0,0,0,0,0,0,0,0,0,0,9,175,16,91,19,108,41,112,97,28,210,126,66,68,62,113,142,149,250,366,461,3625,2295,1943,2358]
[null,"Non‑current assets held for sale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219]
[null,"Other current assets",39,43,37,146,113,131,118,113,121,142,208,148,89,122,99,182,133,91,152,214,481,237,959,792,529,492,99,91,98,129,101,160,307,501,336,280]
[]
[null,"Noncurrent",16347,18397,19109,13059,{"$f":"SUM(G28:G39)","v":12954},{"$f":"SUM(H28:H39)","v":12759},{"$f":"SUM(I28:I39)","v":12111},12542,{"$f":"SUM(K28:K39)","v":13440},{"$f":"SUM(L28:L39)","v":13159},{"$f":"SUM(M28:M39)","v":13340},13641,13755,13725,14192,14976,14569,14107,14357,{"$f":"SUM(V27:V39)","v":16124},17888,18480,19081,18866,18686,19217,18707,19882,20079,19539,23066,23159,{"$f":"SUM(AI25:AI39)","v":36266},{"$f":"SUM(AJ25:AJ39)","v":35601},{"$f":"SUM(AK25:AK39)","v":36674},{"$f":"SUM(AL25:AL39)","v":38050}]
[null,"Caixa e aplicações restritas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,108,109,106,110]
[null,"Debentures",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,325,345,351,351]
[null,"Bonds and securities",23,28,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2018,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Net accounts receivable",6051,6206,6250,376,374,375,362,1155,994,835,723,592,472,415,688,752,747,636,540,526,638,574,458,574,488,500,417,391,364,373,775,843,960,929,885,945]
[null,"Judicial deposits ",871,798,950,1000,1017,1041,1052,1051,1105,1121,1155,1173,1187,1197,1180,1164,1153,1174,1118,1124,1098,1113,1168,1196,1221,1237,1272,1281,1305,1323,1347,1333,1336,1288,1299,1298]
[null,"Taxes and contributions recoverable",314,377,366,541,549,559,594,498,502,548,557,607,608,588,519,1422,595,610,749,773,755,644,633,588,552,657,638,1954,2053,1876,5232,5046,5202,5285,6089,6944]
[null,"Deferred income and social contribution tax ",984,2558,3425,3162,3091,2911,2215,1863,1881,1744,1790,1905,1764,1673,1725,1705,1871,1935,1947,1596,1542,1640,1851,1920,1883,2081,2149,2195,2211,2117,2089,2170,2162,2081,2075,2749]
[null,"Bonuses advanced to clients",0,0,1419,1469,1444,1408,1418,1467,1557,1681,1830,1926,1879,1819,1804,1753,1682,1540,1459,1573,1512,1502,1448,1516,1487,1478,1414,1351,1238,1125,853,831,804,777,780,830]
[null,"Prepaid expenses",1490,1873,183,182,190,187,185,180,176,169,163,153,150,142,140,139,133,124,116,104,86,82,71,66,64,66,66,62,58,54,53,47,45,40,34,29]
[null,"Loans and financing related party",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Derivative financial instruments",0,0,0,0,0,0,0,0,0,0,0,0,421,631,720,498,739,332,543,579,48,238,299,170,127,43,46,35,19,100,111,442,3165,2716,2793,3525]
[null,"Other noncurrent assets",15,12,24,24,25,18,16,22,16,16,15,15,15,15,16,14,12,12,8,7,7,17,18,14,13,14,45,58,75,77,84,95,187,182,220,214]
[null,"Investments",45,46,45,36,34,33,32,33,35,36,37,47,46,47,427,448,479,524,601,609,4824,4850,5022,4984,4981,4934,4885,4490,4440,4524,4501,3921,1865,1791,1816,1480]
[null,"Property, plant and equipment",6100,6039,5986,5816,5780,5774,5775,5797,6690,6515,6569,6703,6686,6651,6642,6723,6720,6693,6691,6762,6740,6765,6875,6944,6912,6896,6886,6954,6932,6749,6802,6984,14816,14876,15017,15319]
[null,"Intangible assets",454,460,461,453,450,453,462,476,484,494,501,520,527,547,331,358,438,527,585,453,638,1055,1238,894,958,1311,889,1111,1384,1221,1219,1447,5291,5182,5209,4256]
[]
[null,"LIABILITIES + EQUITY"]
[null,"(millions)",{"$f":"C44+C67+C79","v":27619},31241,31398,23762,23372,23634,23833,25345,26669,24771,26685,25866,28823,27669,27763,28327,29259,28564,29562,33884,36852,39526,39525,{"$f":"Z44+Z67+Z79","v":41110},{"$f":"AA44+AA67+AA79","v":40229},{"$f":"AB44+AB67+AB79","v":39590},{"$f":"AC44+AC67+AC79","v":40978},{"$f":"AD44+AD67+AD79","v":43481},{"$f":"AE44+AE67+AE79","v":43158},44303,47532,49000,62234,{"$f":"AJ44+AJ67+AJ79","v":59651},{"$f":"AK44+AK67+AK79","v":60987},{"$f":"AL44+AL67+AL79","v":60963}]
[]
[null,"Current",11937,5592,5629,4413,{"$f":"SUM(G45:G65)","v":4330},{"$f":"SUM(H45:H65)","v":4606},{"$f":"SUM(I45:I65)","v":3967},4561,{"$f":"SUM(K45:K65)","v":4651},{"$f":"SUM(L45:L65)","v":8633},{"$f":"SUM(M45:M65)","v":9131},8599,8162,6080,6128,6942,4700,5570,6095,7339,{"$f":"SUM(W45:W65)","v":8829},9677,9334,9624,8379,7705,9628,9996,{"$f":"SUM(AE45:AE65)","v":10490},9952,9796,8514,13374,{"$f":"SUM(AJ45:AJ65)","v":11506},{"$f":"SUM(AK45:AK65)","v":11654},{"$f":"SUM(AL45:AL65)","v":11771}]
[null,"Trade accounts payable",3168,3047,2650,2682,2318,2095,2229,2219,2103,2092,1847,2307,1549,1313,1764,2196,1551,2394,3020,3310,3926,5080,3452,5134,4196,3338,4107,4496,4354,3104,2544,2432,2919,2840,4639,5013]
[null,"Financing of product supply",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,529,0,0,1568,0,588,0,0,0,0,0,0,0,267,277,0,0]
[null,"Loans and financing",295,644,805,185,257,178,261,210,265,3736,3808,4254,4747,2629,2603,2082,715,657,1215,1339,1404,1829,1523,1674,1270,1365,1493,1349,2831,3902,2758,2695,3462,3130,2242,1132]
[null,"Loans transactions with holding shareholder",6596,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cession of credit rights",404,24,31,26,13,104,244,31,18,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Leases",42,48,28,29,29,31,30,29,114,111,83,87,77,103,110,115,125,131,127,118,119,110,125,128,124,117,115,121,120,82,77,80,98,99,75,103]
[null,"Customer advances",342,424,354,363,332,304,311,299,263,267,301,285,429,409,552,666,592,616,674,613,593,765,504,546,479,820,1375,511,540,511,690,409,555,420,426,486]
[null,"Income and social contribution taxes",0,0,1,1,1,1,0,45,128,1,626,1,3,166,65,0,419,262,4,391,140,427,8,55,4,239,448,1034,421,27,1518,187,76,62,193,315]
[null,"Taxes and contributions payable",337,249,204,277,259,288,265,300,260,295,264,315,204,284,340,355,300,190,279,230,238,266,191,176,238,123,152,208,194,238,172,137,206,200,168,251]
[null,"Dividends and interest on shareholders equity payable",267,616,635,273,574,1031,0,758,771,1514,1538,525,531,536,0,942,501,717,1,132,132,0,359,401,0,0,441,1124,683,1154,1057,1512,1355,1149,883,1111]
[null,"Payroll, vacations, charges, bonuses and incentives",190,216,246,193,224,263,326,290,213,281,270,309,193,211,218,233,154,171,185,222,181,207,234,220,260,203,240,302,216,245,291,340,293,378,399,415]
[null,"Awards by performance",0,0,0,0,0,0,0,0,54,30,41,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Voluntary departures incentive Plan",9,96,445,8,30,8,8,83,69,14,9,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Profit Share Program",61,0,0,26,0,0,0,0,80,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Redundancy program and restructuring",0,0,0,0,0,0,0,0,0,0,0,115,9,3,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Obligations for acquisitions of equity interests",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1194,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Pension and health plan",83,113,139,134,140,134,140,154,158,129,128,192,192,210,219,102,102,102,102,108,105,105,69,153,141,106,107,155,155,127,124,145,131,131,131,153]
[null,"Derivative financial instruments",0,0,0,0,0,0,0,0,0,0,0,41,45,35,11,81,30,23,38,31,50,36,64,164,70,26,32,4,14,46,29,53,3534,2258,1945,2376]
[null,"Provision for decarbonization credits ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,111,0,50,100,159,0,206,527,838,596,658,1014,460,48,255,70,29,0,0,0,0,36]
[null,"Creditors by acquisition of equity interests",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21,0,0,49,63,63,55,55,182,182,175,169,145,121,50,70,72]
[null,"Other accounts and expenses payable",143,115,91,216,153,169,153,143,155,155,216,166,182,181,134,169,161,207,291,295,541,325,350,314,288,299,603,462,525,271,338,379,357,512,483,308]
[]
[null,"Noncurrent",3561,15724,18359,10523,{"$f":"SUM(G68:G77)","v":10532},{"$f":"SUM(H68:H77)","v":10688},{"$f":"SUM(I68:I77)","v":10448},11098,{"$f":"SUM(K68:K77)","v":11855},{"$f":"SUM(L68:L77)","v":7872},{"$f":"SUM(M68:M77)","v":7952},8501,11661,11776,12020,9178,11859,11219,12180,14237,{"$f":"SUM(W68:W77)","v":15441},16782,17555,18873,19155,19067,17795,17754,{"$f":"SUM(AE68:AE77)","v":16112},17813,17312,20101,27856,{"$f":"SUM(AJ68:AJ77)","v":27132},{"$f":"SUM(AK68:AK77)","v":27995},{"$f":"SUM(AL68:AL77)","v":28451}]
[null,"Loans and financing",1072,12250,12009,4455,4328,4343,5291,5314,5169,1676,1681,1703,4784,5795,5909,5675,8299,7642,8715,11670,11678,13124,13735,14883,15181,14741,13736,13421,12071,14431,13966,17754,22222,21580,22017,21233]
[null,"Leases",97,81,67,43,44,43,43,19,809,632,648,731,733,693,669,681,709,698,731,706,699,712,734,706,693,675,659,627,625,291,285,279,568,610,661,748]
[null,"Incentivo de longo prazo",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,39,52,76]
[null,"Pension and health plan",2001,2262,4172,3932,3997,4059,4120,4755,4831,4498,4563,5019,5085,4309,4334,1768,1765,1736,1729,751,674,664,745,828,794,780,771,1251,1210,1193,1186,757,726,705,691,1267]
[null,"Derivative financial instrument",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,202,46,41,677,558,535,664,680,1043,761,810,651,304,246,65,2601,2556,2885,3470]
[null,"Outros impostos diferido",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,51,43,36,9]
[null,"Imposto de renda e contribuição social diferidos ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,234,237,238,209]
[null,"Provision for judicial and administrative proceedings",357,1105,2090,2079,2151,2232,984,1001,1037,1057,1051,1040,1051,970,964,899,918,834,852,988,962,944,906,919,936,954,994,1135,1053,1088,1122,1135,1172,1188,1233,1250]
[null,"Creditors for acquisition of equity interests",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,492,631,623,623,623,623,485,480,480,480,89,98,11,12,10]
[null,"Other accounts and expenses payable",34,26,21,14,12,11,10,9,9,9,9,8,8,9,144,155,168,107,107,81,751,288,269,250,248,251,251,25,22,26,27,22,153,163,170,179]
[]
[null,"Equity",12121,9925,7410,8826,{"$f":"SUM(G80:G84)","v":8510},{"$f":"SUM(H80:H84)","v":8340},{"$f":"SUM(I80:I84)","v":9418},9686,{"$f":"SUM(K80:K84)","v":10163},{"$f":"SUM(L80:L84)","v":8266},{"$f":"SUM(M80:M84)","v":9602},8766,9000,9813,9615,12207,12700,11775,11287,12308,{"$f":"SUM(W80:W84)","v":12582},13067,12636,12613,12695,12818,13555,15731,16556,16538,20424,20385,{"$f":"SUM(AI80:AI85)","v":21004},{"$f":"SUM(AJ80:AJ85)","v":21013},{"$f":"SUM(AK80:AK85)","v":21338},{"$f":"SUM(AL80:AL85)","v":20741}]
[null,"Paid-in capital",5991,6352,6352,6352,6352,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,6353,7579,7579,7579,7579,7579,7579,7579,7579,10034,10034,10034,10034,11251,11251,12051]
[null,"Treasury stock",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-704,-918,-952,-1152,-1152,-1152,-1152,-1152,-1152,-1150,-1150,-84,-105,-105,-105,-127,-125,-122]
[null,"Capital reserves",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,4,5,6,13,17,21,24,28,40,46,49,45,59,87,86,89,92,24,126,115,139]
[null,"Revenue reserves",6559,4107,3045,3897,3581,3410,4488,5259,5736,3839,5175,4681,4915,5103,4904,7055,7547,6621,6830,7580,7905,7386,6936,7067,7148,7281,8058,10633,11422,7851,11790,11479,11744,10795,11207,10233]
[null,"Asset and liability valuation adjustments",-429,-534,-1987,-1423,-1423,-1423,-1423,-1926,-1926,-1926,-1926,-2268,-2268,-1643,-1643,-1205,-1205,-1205,-1205,-724,-745,-770,-755,-921,-926,-939,-975,-1390,-1382,-1349,-1384,-1115,-1140,-1196,-1247,-1694]
[null,"NCI",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447,164,137,134]

{"sheet":"04. Cash Flow","index":4,"n_rows":104,"n_cols":38,"rows_kept":104,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"04. DFC",2014,2015,2016,2017,"1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA - Consolidated"]
[null,"(millions)"]
[]
[null,"Cash flows from operating activities"]
[null,"Net income for the year",1123,-1161,-315,1151,247,263,1078,1605,477,302,1336,96,234,188,335,3148,492,382,598,1025,325,707,-61,566,81,133,1255,3297,789,867,4201,510,{"$f":"'2. Income Statement'!AI32","v":601},{"$f":"'2. Income Statement'!AJ32","v":292},{"$f":"'2. Income Statement'!AK32","v":407},{"$f":"'2. Income Statement'!AL32","v":679}]
[]
[null,"Adjustments to:"]
[null,"Income tax and social contribution",423,-774,-322,414,163,180,696,577,284,186,718,-96,170,144,211,400,267,220,-147,337,217,358,-239,57,66,50,415,1162,435,141,1594,1,262,179,195,-107]
[null,"Depreciation and amortization",403,471,454,452,106,107,102,102,128,127,127,146,135,136,132,134,139,140,144,136,139,135,142,137,138,136,139,141,143,135,140,136,242,263,269,294]
[null,"Loss of value of asset recovery  - Impairment",0,298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,705,0,0,0,0]
[null,"Income on the sale / derecognition of assets ",-40,12,-1,34,-1,-9,-16,13,-6,-4,0,-7,-3,8,160,-18,-54,-35,30,-39,-530,-19,-170,-284,-42,-58,-641,-97,-57,-108,-64,-132,-33,355,-84,-156]
[null,"Expected credit losses, net of reversal",1109,2919,676,-40,1,51,44,-54,23,13,11,32,39,67,2,-29,178,-3,69,68,-1,-1,49,5,14,38,50,0,15,-25,-16,4,29,-1,17,37]
[null,"Earnings on material interests",2,-3,1,2,1,0,1,-1,-1,0,0,-1,1,1,1,-12,-7,-2,-76,-27,-17,-14,-16,51,2,26,49,-41,71,-79,30,-122,-29,10,-44,-38]
[null,"Appropriation / derecognition of early bonuses awarded to customers",348,412,542,545,121,136,131,134,124,119,135,141,152,157,158,185,194,241,192,188,123,141,231,172,177,205,180,182,176,184,172,164,171,146,142,152]
[null,"Appropriation of insurance, rent and other",52,68,45,95,15,21,24,26,15,15,18,16,14,15,15,13,25,27,30,29,28,30,30,33,18,21,27,35,23,28,38,34,38,42,42,39]
[null,"Interest, exchange rate and monetary variations, net",-215,408,844,409,43,-294,-420,-1788,-249,-175,-1551,31,619,200,132,-558,497,-668,572,-786,-998,1170,446,73,95,-89,549,-17,443,861,-79,1099,-19,214,342,798]
[null,"Net monetary and exchange variance",0,0,0,0,0,0,0,0,0,0,0,0,-908,-254,-133,386,-143,774,-318,-43,2191,-500,-130,175,184,483,44,136,20,-401,25,-533,903,487,509,-36]
[null,"Earnout Reversal – Equity Interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-157,"-",0]
[null,"Profit or loss fair value, financial instruments",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-486,0,0,0,55]
[null,"Expenses on pension and health plans",214,317,382,503,109,110,109,110,120,121,119,121,110,126,91,-2038,39,40,39,-140,29,27,162,25,28,28,27,28,33,32,32,32,27,25,25,24]
[null,"Provision for judicial and administrative proceedings, net of reversal",78,747,985,-11,72,95,-1262,17,36,50,9,14,26,-68,16,-23,32,-54,44,904,92,-6,58,37,28,35,60,160,-28,51,56,49,58,69,111,109]
[null,"Provision for incentive to voluntary shutdown",158,92,434,-144,22,-6,0,76,-3,-13,-3,-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0]
[null,"Provision Discount due to salary renegotiation",0,0,0,0,0,0,0,0,0,0,0,0,12,13,8,30,0,0,-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Provision for out-of-court settlements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360,0,0,0,0,0,0,0,null,0]
[null,"Reversal of Loss on Asset Recoverable Value – Impairment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-362,null,833]
[null,"Provision for decarbonization credits (CBIOS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,111,79,50,50,59,81,206,321,311,212,269,390,301,286,255,212,181,189,145,142,129,80]
[null,"Win in lawsuit against the State of Goiás",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-120,0,0,0,0,0,0,0,0,null,0]
[null,"Recovery of PIS and Cofins - exclusion of ICMS from the calculation base",0,0,0,0,0,0,0,0,0,0,0,0,0,-376,-16,-648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"ICMS credits - End of permanent status \"Tax Substitution\"",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-52,-128,-75,{"$f":"((-285-S34-T34)*1)*1","v":-82},-6,-1,-25,-47,2,0,-7,-75,0,-3,-48,-1,-72,3,-61,-14,-2]
[null,"Gain from indemnity concession contract",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Provision for bonuses and incentives",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,85,22,21,21,18,30,20,42,90,33,44,38,86,72,95,23,135]
[null,"PIS/COFINS Credits - essential operating expenses",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-672,-32,-46,0,0,0,0,-431,0,-398,-186,-123,-754]
[null,"Credit PIS overpayment tax-half-yearly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-828,0,0,0,0,0,0,0,0]
[null,"PIS/COFINS credit SL 192",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2591,-535,0,-4075,0,0,0,0,0]
[null,"Provision for tax recovery loss",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,-11,-12,-6,2,2,-1,99,5,-1,0,-6,0,0,0,0]
[null,"Gain arising from a pre-existing contractual relationship (acquisition of control)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-31,0,0,0,0,0,0,0,0]
[null,"Remeasurement of equity interest (acquisition of control)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,19,0,0,0,0,0,0,0,0]
[null,"Other adjustments",37,3,91,17,-65,71,-10,9,-3,1,5,-6,-3,3,-20,34,4,-57,104,13,6,20,-41,-15,40,-19,-25,0,-69,-97,75,-10,0,-38,32,-41]
[null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Decrease (increase) in assets and increase (decrease) in liabilities"]
[null,"Trade and other receivables",-3649,-1038,536,-154,185,317,42,1184,766,391,2145,281,838,158,-148,-215,-150,-408,-851,421,-9,-947,1349,-1258,952,1111,-1129,202,60,287,1021,222,-503,-108,163,-550]
[null,"Inventories",-250,-235,204,-533,214,-62,-166,407,54,-158,-27,-358,435,630,-620,-608,17,-1070,-216,-848,-501,-2257,644,1036,1180,-171,-585,373,-1153,859,-436,581,-432,-27,247,436]
[null,"Advanced bonuses awarded to clients",0,0,-359,-569,-113,-115,-152,-217,-168,-273,-292,-258,-103,-104,-84,-176,-124,-164,-105,-191,-92,-136,-167,-249,-141,-217,-118,-103,-35,-51,-69,-143,-132,-118,-139,-228]
[null,"Prepaid expenses",-902,-982,-45,-87,-45,-17,-22,-5,-13,-11,-11,-13,-18,-9,-6,-14,-54,-24,-13,-57,-3,-18,-4,-25,-28,-42,-16,-30,-21,-46,-20,-44,-55,-35,-12,-26]
[null,"Judicial Deposits",-83,106,-116,-7,-5,-18,1,9,-47,-12,-28,-11,-5,-3,-6,-7,0,-11,7,-10,24,-9,-68,-15,-6,-8,-31,-1,-13,-7,-26,0,22,18,-4,-6]
[null,"Acquisition for decarbonization credits (CBIOS)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-13,-177,-41,-69,-47,-83,-174,-398,-167,-85,-258,-364,-417,-420,-293,-192,-175,-191,-165,-149,-109,-66]
[null,"Trade accounts payable",124,-259,-531,38,-355,-219,135,-121,-115,-71,-214,474,-907,-340,465,437,-705,849,552,750,290,884,-172,165,-320,-1387,765,412,-113,-1271,-563,-131,305,9,1511,396]
[null,"Income and social contribution taxes paid",-652,-879,-313,-96,0,-1,0,-25,-200,-193,-93,-727,-71,0,-363,-553,0,-1,0,0,-26,-29,-423,0,0,0,0,-52,-10,-18,-24,-12,-29,-24,-28,-79]
[null,"Taxes, fees and contributions",-226,21,-273,-225,-65,-104,-127,165,-97,35,-285,-82,-220,47,82,209,203,-175,74,-80,99,-410,-26,-208,79,275,5,157,-65,-94,48,7,37,4,8,-178]
[null,"Pension and health plan",-92,-116,-137,-139,-38,-54,-42,-64,-40,-482,-56,-62,-44,-70,-50,-207,-42,-69,-46,-52,-129,-71,-59,-72,-74,-81,-78,-64,-74,-77,-71,-67,-71,-80,-79,-77]
[null,"Voluntary redundancy incentivization plan",-149,-5,-85,-293,-1,-15,0,-1,-11,-42,-2,-5,-1,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-218,0,-12,0]
[null,"Redundancy program and restructuring",0,0,0,0,0,0,0,0,0,0,0,115,-106,-6,-2,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-62,0]
[null,"Payment of bonuses and incentives",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-53,-68,-8,0,-3,-82,-13,-1,-2,-128,-16,-1,-1,0,-8,7,-18]
[null,"Payments of legal proceedings",0,0,0,0,0,-9,9,0,0,-24,-8,-21,-12,-8,-10,-21,-10,-29,-25,-41,-47,-78,-73,-20,-10,-10,-15,-11,-52,-12,-15,-34,-47,-27,-97,-80]
[null,"Customer advances",0,0,0,0,0,0,0,0,0,0,-1,-16,0,0,274,114,-75,25,58,-61,-20,172,-278,59,-66,340,556,-870,3,-3,178,-291,142,-132,0,59]
[null,"Advances to suppliers",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-242,143,-165,128,96,-255,178,-115,-108,117,106,-128,12,-14,136,-190]
[null,"Payment of out-of-court settlements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-160,0,-204,0,0,0,0,null,0]
[null,"Other assets and liabilities, net",93,60,-63,-92,18,-54,67,-55,10,-28,28,59,372,174,-71,-113,-252,-46,-19,-2,-720,83,194,416,302,-48,-36,-13,23,-34,109,-50,8,-15,null,-198]
[]
[null,"Net cash provided (used) by operations",{"$f":"SUM(C10:C63)","v":-2094},482,2634,1270,629,374,222,2103,1084,-126,2080,-139,756,828,534,-300,351,-212,619,1518,214,-725,1319,455,{"$f":"SUM(AA10:AA63)","v":2722},{"$f":"SUM(AB10:AB63)","v":358},{"$f":"SUM(AC10:AC63)","v":1834},{"$f":"SUM(AD10:AD63)","v":1333},{"$f":"SUM(AE10:AE63)","v":-230},1034,1978,1366,946,{"$f":"SUM(AJ10:AJ63)","v":808},{"$f":"SUM(AK10:AK63)","v":3508},{"$f":"SUM(AL10:AL63)","v":1296}]
[null,"Investment activities"]
[null,"Disbursements on acquisitions of PP&E and intangible assets",-959,-723,-402,-298,-71,-101,-115,-143,-128,-132,-153,-182,-106,-117,-176,-207,-110,-125,-139,-210,-115,-153,-180,-279,-117,-157,-136,-332,-155,-322,-240,-417,-458,-323,-312,-359]
[null,"Disbursements on acquisitions of equity interests",-27,0,0,-2,0,0,0,-1,-2,0,0,-34,0,-1,-2,-10,-31,-21,0,0,-27,-1211,-398,-57,0,-17,0,-11,-5,-14,-11,-11,-41,-33,-12,-28]
[null,"Receipt from the sale of assets",40,25,1,13,0,2,0,0,8,2,1,5,2,6,13,10,43,49,11,82,14,26,133,188,108,95,942,126,204,93,100,91,122,50,47,53]
[null,"Investments in securities",-353,-2208,307,2607,233,33,3,-36,67,-13,188,0,0,0,0,0,2,0,0,-2000,0,0,0,0,0,0,0,0,-6,0,-1,-1,35,16,-1,17]
[null,"Dividends received",0,1,22,1,0,0,0,0,0,0,0,0,0,0,0,1,0,11,4,0,3,3,0,47,0,51,56,30,0,7,0,0,6,47,21,30]
[null,"Receipt of loans awarded",0,0,0,0,0,0,0,0,0,0,0,0,0,0,4,13,13,12,4,0,0,0,0,0,0,0,6,0,0,0,0,0,22,30,36,50]
[null,"Loans granted",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4,-1,0,0,-24,-13,-10,0,-20,-1,-103,-53,-38,-21]
[null,"Capital Reduction in Equity Interests",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7,16,3]
[null,"Acquisition of subsidiary, net of cash acquired in consolidated",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2962,0,-31,9]
[null,"Cash and cash equivalents at the beginning of the period of companies included in the consolidation process",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-162,0,0,0,0,0,0,0,5]
[null,"Cash effect from the loss of control over interest",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11,0,0,0,-10,0,0,-2,2,0,0,0,0,0,0,0,0,-114,0,0,0,11]
[]
[null,"Net cash generated (used) in investment activities",{"$f":"SUM(C67:C77)","v":-1299},-2905,-72,2321,162,-66,-112,-180,-55,-143,36,-211,-104,-112,-172,-193,-83,-74,-130,-2128,{"$f":"SUM(W67:W77)","v":-125},-1337,-447,-102,-9,-28,844,-362,{"$f":"SUM(AE67:AE77)","v":28},-236,-172,-453,-3379,{"$f":"SUM(AJ67:AJ77)","v":-259},{"$f":"SUM(AK67:AK77)","v":-274},{"$f":"SUM(AL67:AL77)","v":-230}]
[]
[null,"Financing activities"]
[null,"Financing"]
[null,"Loans and financing",17,11179,null,0,-100,100,964,0,0,0,30,500,3213,1500,0,0,2800,0,1193,2768,1600,971,677,1494,784,0,-8,1060,149,2778,0,2998,1446,586,1473,66]
[null,"Amortization of principal",-43,-299,-115,-7812,-53,-58,-26,0,-113,-2,-6,-1,-123,-2768,-5,-500,-1911,-125,0,0,-641,0,-530,1,-783,-150,-1031,-1210,-343,-150,-1458,-150,-3371,-1201,-1875,-1881]
[null,"Amortization of interest",-127,-521,-1875,-1541,0,-192,-3,-125,-75,-123,-42,-121,-69,-96,-62,-70,-137,-22,-88,-30,-166,-52,-345,-302,-304,-215,-438,-415,-173,-200,-381,-520,-179,-767,-627,-977]
[null,"Dividends and interest on shareholders’ equity paid",-520,-496,-684,-683,0,0,-1034,0,null,-1518,0,-1531,0,0,-1080,0,-444,-1106,-1080,-131,0,-132,0,-358,-401,0,0,0,-441,-411,-337,-339,-478,-241,-266,-562]
[null,"Leases",0,0,-48,-32]
[null,"Payments of principal",0,0,0,0,-1,0,-1,-17,-25,-13,-48,-24,-20,-20,-22,-33,-23,-23,-69,-103,-27,-31,-38,-30,-28,-29,-45,-28,-25,-18,-28,-22,-22,-24,-35,-35]
[null,"Interest payments",0,0,0,0,-1,-1,-1,-11,-11,-28,-18,-20,-18,-17,-18,-17,-17,-18,-22,-17,-17,-18,-22,-21,-19,-19,-21,-16,-16,-7,-8,-9,-10,-14,-18,-21]
[null,"Assignments credit rights - FIDC-NP / Share buyback",-2251,-380,5,-8,-14,90,139,-213,-13,-11,-8,0,0,0,0,0,0,0,-658,-258,-34,-200,0,0,0,0,0,0,0,0,-18,-11,0,-47,0,0]
[null,"Restricted Deposits and Investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-61,-128,-35,-50]
[null,"Redemption of Restricted Deposits and Investments",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,186,2,82]
[null,"Capital Reduction of Non-Controlling Shareholder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-3,0,-2]
[null,"Others",-43,-42,null,0,0,0,0,0,0,0,0,0,0,-5,-6,-5,-1,-2,-46,-24,-86,-71,-296,-86,-221,-73,-375,-132,-161,-98,-225,-51,159,-29,-218,-85]
[]
[null,"Net cash (used) in financing activities",{"$f":"SUM(C82:C95)","v":-2967},{"$f":"SUM(D82:D95)","v":9441},{"$f":"SUM(E82:E95)","v":-2717},{"$f":"SUM(F82:F95)","v":-10076},{"$f":"SUM(G83:G95)","v":-169},-61,38,-366,-237,-1695,-92,-1197,2983,-1406,-1193,-625,267,-1296,-770,2205,629,467,-554,698,{"$f":"SUM(AA83:AA95)","v":-972},{"$f":"SUM(AB83:AB95)","v":-486},{"$f":"SUM(AC83:AC95)","v":-1918},{"$f":"SUM(AD83:AD95)","v":-741},{"$f":"SUM(AE83:AE95)","v":-1010},1894,-2455,1896,{"$f":"SUM(AI83:AI95)","v":-2504},{"$f":"SUM(AJ83:AJ95)","v":-1682},{"$f":"SUM(AK83:AK95)","v":-1599},{"$f":"SUM(AL83:AL95)","v":-3465}]
[]
[null,"Exchange variance effect on Cash and cash equivalents",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-34,45,36,-19,-70,2,14,0,22,57,13,82,-69,11,-50,1]
[]
[null,"Net change in cash and cash equivalents in the period",{"$f":"SUM(C96,C79,C65)","v":-6360},7018,-155,-6485,622,247,148,1557,792,-1964,2024,-1547,3635,-690,-831,-1118,535,-1582,-281,1595,{"$f":"SUM(W96,W79,W65,W98)","v":684},-1550,354,1032,1671,-154,774,230,-1190,2749,-636,2891,-5006,{"$f":"SUM(AJ98,AJ96,AJ79,AJ65)","v":-1122},{"$f":"SUM(AK98,AK96,AK79,AK65)","v":1585},{"$f":"SUM(AL98,AL96,AL79,AL65)","v":-2398}]
[]
[null,"Cash and cash equivalents at beginning of period",916,742,810,655,483,{"$f":"G104","v":1105},{"$f":"H104","v":1352},{"$f":"I104","v":1500},3057,{"$f":"K104","v":3849},1885,3909,2362,5997,5307,4476,3358,3893,2311,2030,3625,4309,2759,3113,{"$f":"Z104","v":4145},5816,5662,6436,6666,5476,8225,7589,10480,5473,4351,5936]
[]
[null,"Cash and cash equivalents at end of period",742,810,655,483,1105,1352,1500,3057,3849,1885,3909,2362,5997,5307,4476,3358,{"$f":"S102+S100","v":3893},{"$f":"T102+T100","v":2311},2030,3625,{"$f":"W102+W100","v":4309},2759,3113,4145,5816,5662,6436,6666,{"$f":"AE102+AE100","v":5476},8225,7589,10480,5474,{"$f":"AJ102+AJ100","v":4351},{"$f":"AK102+AK100","v":5936},{"$f":"AL102+AL100","v":3538}]

{"sheet":"05. Segment Reporting","index":5,"n_rows":66,"n_cols":41,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"5. Segment Reporting",2014,2015,2016,"1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA - Consolidated"]
[null,"(millions)"]
[]
[null,"(1) Sales Revenue",{"$f":"SUM(C10:C14)","v":98528},97280,86637,20049,19475,21839,23204,22499,23597,26455,25219,22432,24045,24360,24148,21188,14882,21137,24294,26133,29023,35694,39271,38381,47154,50834,45077,{"$f":"SUM(AD10:AD14)","v":39037},{"$f":"SUM(AE10:AE14)","v":37184},{"$f":"SUM(AF10:AF14)","v":43063},{"$f":"SUM(AG10:AG14)","v":43663},{"$f":"SUM(AH10:AH14)","v":39599},42109,46271,44293,44906,{"$f":"SUM(AM10:AM14)","v":45609},{"$f":"SUM(AN10:AN14)","v":48423},{"$f":"SUM(AO10:AO14)","v":50318}]
[null,"(1.1) Retail",49990,53791,52634,12157,11756,12995,14091,13432,14240,14729,14910,13061,14268,14295,14900,12601,9137,13563,15512,16142,18245,21069,23614,23305,27827,28745,25799,22809,22945,26878,27154,24357,26165,27934,27966,26970,27503,28910,30185]
[null,"(1.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1198,1350,1681,1740]
[null,"(1.2) B2B",48903,43903,34545,8016,7859,8997,9240,9188,9493,11857,10443,9495,9892,10200,9387,8737,5902,7722,8965,10184,11018,14813,15841,15198,19463,22316,19444,16403,14418,16365,16692,15414,16132,18510,16481,16868,16898,17972,18532]
[null,"(1.3) Corporate",-17,-2,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(1.4) Reconciliation with financial statements",-348,-412,-542,-125,-140,-153,{"$f":"(-545+418)*1","v":-127},-121,-136,-131,-134,-124,-115,-135,-139,-150,-157,-148,-183,-193,-240,-188,-184,-122,-136,-227,-166,-175,-179,-180,-183,-172,-188,-173,-154,-130,-142,-140,-139]
[null,"(2) Marcação a Mercado",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(SUM(AL16:AL20))*1","v":-47},{"$f":"(SUM(AM16:AM20))*1","v":-64},{"$f":"(SUM(AN16:AN20))*1","v":-78},{"$f":"(SUM(AO16:AO20))*1","v":8}]
[null,"(1.1) Retail",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(1.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(1.2) B2B",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(1.3) Corporate",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(1.4) Reconciliation with financial statements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47,-64,-78,8]
[null,"(2) Cost of goods sold",{"$f":"SUM(C22:C26)","v":-91237},-89967,-80172,-18568,-18199,-20035,-21398,-20982,-22281,-24936,-23715,-20842,-22756,-22966,-22463,-20242,-14286,-19751,-22765,-24260,-27750,-34161,-37099,-36168,-44495,-49782,-43512,{"$f":"SUM(AD22:AD26)","v":-37679},{"$f":"SUM(AE22:AE26)","v":-35648},{"$f":"SUM(AF22:AF26)","v":-40001},{"$f":"SUM(AG22:AG26)","v":-41258},{"$f":"SUM(AH22:AH26)","v":-37488},-40097,-44114,-42332,-42519,{"$f":"SUM(AM22:AM26)","v":-43655},{"$f":"SUM(AN22:AN26)","v":-45983},{"$f":"SUM(AO22:AO26)","v":-47700}]
[null,"(2.1) Retail",-46968,-49986,-48698,-11273,-11028,-11895,{"$f":"(-47227+34196)*1","v":-13031},-12586,-13535,-14018,-14062,-12172,-13626,-13549,-13907,-12119,-8836,-12769,-14562,-15024,-17521,-20267,-22369,-22076,-26427,-28535,-24866,-21930,-21787,-24983,-25589,-22984,-24979,-26620,-26717,-25621,-26492,-27532,-28605]
[null,"(2.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-916,-1048,-1454,-1469]
[null,"(2.3) B2B",-44253,-39966,-31458,-7287,-7168,-8137,-8364,-8393,-8743,-10915,-9650,-8667,-9127,-9413,-8554,-8120,-5447,-6979,-8212,-9233,-10226,-13891,-14730,-14089,-18065,-21242,-18643,-15746,-13858,-15015,-15665,-14501,-15116,-17491,-15612,-15880,-16008,-16906,-17517]
[null,"(2.4) Corporativo",-6,-3,-4,-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(2.5) Reconciliação com as DC",-10,-12,-12,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-4,-2,-3,-3,-3,9,-3,-3,-3,0,-3,-3,-5,-3,-3,-3,-3,-4,-3,-2,-3,-3,-102,-107,-91,-109]
[null,"(3) Gross profit (loss)",{"$f":"SUM(C28:C32)","v":7291},7313,6465,1481,1276,1804,1806,1517,1316,1519,1504,1590,1289,1394,1685,946,596,1386,1529,1873,1273,1533,2172,2213,2659,1052,1565,{"$f":"SUM(AD28:AD32)","v":1358},{"$f":"SUM(AE28:AE32)","v":1536},{"$f":"SUM(AF28:AF32)","v":3062},{"$f":"SUM(AG28:AG32)","v":2405},{"$f":"SUM(AH28:AH32)","v":2111},2012,2157,1961,2340,{"$f":"SUM(AM28:AM32)","v":1890},{"$f":"SUM(AN28:AN32)","v":2362},{"$f":"SUM(AO28:AO32)","v":2626}]
[null,"(3.1) Retail",{"$f":"(C10+C22)*1","v":3022},3805,3936,884,728,1100,1060,846,705,711,848,889,642,746,993,482,301,794,950,1118,724,802,1245,1229,1400,210,933,879,1158,1895,1565,1373,1186,1314,1249,1349,{"$f":"(SUM(AM10,AM16,AM22))*1","v":1011},1378,1580]
[null,"(3.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282,302,227,271]
[null,"(3.2) B2B",{"$f":"(C12+C24)*1","v":4650},3937,3087,729,691,860,876,795,750,942,793,828,765,787,833,617,455,743,753,951,792,922,1111,1109,1398,1074,801,657,560,1350,1027,913,1016,1019,869,988,890,1066,1015]
[null,"(3.3) Corporate",{"$f":"(C13+C25)*1","v":-23},-5,-4,-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(3.4) Reconciliation with financial statements",{"$f":"(C14+C26)*1","v":-358},-424,-554,-129,-143,-156,-130,-124,-139,-134,-137,-127,-118,-139,-141,-153,-160,-151,-174,-196,-243,-191,-184,-125,-139,-232,-169,-178,-182,-183,-187,-175,-190,-176,-157,-279,-313,-309,-240]
[null,"(4) Expenses",{"$f":"C34+C40+C46","v":-6033},-8952,-6479,-1055,-1047,-971,-1170,-1060,-1142,-97,-1170,-1102,-989,-897,-1654,-445,-340,-861,1746,-1003,-600,-1110,-1644,-1239,-994,-804,-487,{"$f":"AD34+AD40+AD46","v":-929},{"$f":"AE34+AE40+AE46","v":-986},{"$f":"AF34+AF40+AF46","v":-930},{"$f":"AG34+AG40+AG46","v":2063},{"$f":"AH34+AH40+AH46","v":-482},-870,3537,-1757,-835,{"$f":"AM34+AM40+AM46","v":-857},{"$f":"AN34+AN40+AN46","v":-1157},{"$f":"AO34+AO40+AO46","v":-1644}]
[null,"(4.1) General, administrative and sales",{"$f":"(SUM(C35:C39))*1","v":-5272},-7274,-4673,-908,-965,-955,-959,-898,-958,-970,-887,-928,-912,-933,-1112,-768,-723,-683,-575,-878,-743,-866,-810,-740,-811,-935,-895,-877,-867,-926,-907,-890,-882,-928,-996,-1115,{"$f":"(SUM(AM35:AM39))*1","v":-1104},{"$f":"(SUM(AN35:AN39))*1","v":-1133},{"$f":"(SUM(AO35:AO39))*1","v":-1309}]
[null,"(4.1.1) Retail",-1518,-1631,-1617,-396,-419,-416,{"$f":"(-1624+1231)*1","v":-393},-396,-395,-462,-421,-389,-383,-385,-366,-294,-243,-279,-264,-239,-253,-281,-304,-257,-278,-312,-307,-294,-316,-329,-303,-318,-298,-290,-316,-332,-341,-297,-361]
[null,"(4.1.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-72,-74,-58,-96]
[null,"(4.1.2) B2B",-2049,-2124,-1975,-451,-426,-412,-441,-358,-414,-386,-435,-382,-371,-369,-377,-327,-337,-301,-302,-481,-292,-292,-385,-306,-368,-419,-402,-378,-386,-421,-403,-394,-393,-437,-494,-480,-425,-531,-546]
[null,"(4.1.3) Corporate",-216,-197,-228,-41,-36,-43,-29,-60,-45,-28,-28,-39,-38,-57,-41,-15,-11,26,-71,-23,-62,-150,-46,-41,-33,-52,-54,-70,-32,-40,-62,-37,-59,-63,-54,-75,-91,-86,-118]
[null,"(4.1.4) Reconciliation with financial statements",-1489,-3322,-853,-20,-84,-84,-96,-84,-104,-94,-3,-118,-120,-122,-328,-132,-132,-129,62,-135,-136,-143,-75,-136,-132,-152,-132,-135,-133,-136,-139,-141,-132,-138,-132,-156,-173,-161,-188]
[null,"(4.2) Tax",{"$f":"(SUM(C41:C45))*1","v":-160},-208,-137,-37,-25,-92,-18,-27,-22,-209,-57,-37,-13,-36,-22,-41,-17,-58,-31,-65,-22,-224,-34,-35,-16,-14,-35,-29,-20,-23,-67,-35,-25,-69,-26,-34,{"$f":"(SUM(AM41:AM45))*1","v":-27},{"$f":"(SUM(AN41:AN45))*1","v":-32},{"$f":"(SUM(AO41:AO45))*1","v":-52}]
[null,"(4.2.1) Retail",-4,-4,-6,-7,0,2,0,-4,-2,2,0,-10,4,1,0,-8,0,2,0,-12,2,0,-3,-7,-2,0,-2,-8,-1,-5,-2,-11,-1,-2,0,-5,-3,-4,-5]
[null,"(4.2.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(4.2.2) B2B",-9,-11,-14,-4,-2,-3,-6,-3,-1,-5,-1,-4,-2,-1,-9,-4,-3,0,-1,-1,-4,0,-3,-4,-1,-1,-1,-4,-2,-1,-2,-5,-2,-1,-1,0,-4,-2,-20]
[null,"(4.2.3) Corporate",-15,-26,-27,-11,-6,-3,-4,-11,-11,-14,-13,-13,-6,-7,3,-9,2,-18,-2,-3,3,5,-6,-3,-4,-6,-20,-7,-7,-7,-44,-8,-5,-41,-3,-7,-6,-5,-10]
[null,"(4.2.4) Reconciliation with financial statements",-132,-167,-90,-15,-17,-88,-8,-9,-8,-192,-43,-10,-9,-29,-16,-20,-16,-42,-28,-49,-23,-229,-22,-21,-9,-7,-12,-10,-10,-10,-19,-11,-17,-25,-22,-22,-14,-21,-17]
[null,"(4.3) Other net revenue (expenses)",{"$f":"(SUM(C47:C51))*1","v":-601},-1470,-1669,-110,-57,76,-193,-135,-162,1082,-226,-137,-64,72,-520,364,400,-120,2352,-60,165,-20,-800,-464,-167,145,443,-23,-99,19,3037,443,37,4534,-735,314,{"$f":"(SUM(AM47:AM51))*1","v":274},{"$f":"(SUM(AN47:AN51))*1","v":8},{"$f":"(SUM(AO47:AO51))*1","v":-283}]
[null,"(4.3.1) Retail",139,236,225,62,56,38,30,47,11,12,78,73,34,129,44,125,225,-47,-35,-146,-39,1,-30,-356,-337,194,-104,-122,-66,-161,1605,-135,-1,305,10,-19,-15,54,635]
[null,"(4.3.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3,-4,2,57]
[null,"(4.3.2) B2B",69,65,24,17,14,31,-20,4,10,4,15,26,-8,79,15,67,120,-38,27,-92,-31,-21,-61,-251,-154,111,-246,43,39,55,1545,62,68,188,72,398,254,30,228]
[null,"(4.3.3) Corporate",-517,-596,-405,-130,-119,-99,{"$f":"(-537+348)*1","v":-189},-86,-100,-144,-191,-120,-131,-104,-144,-88,308,-47,549,103,176,123,53,-23,-23,117,909,-8,-37,-3,-7,505,39,4070,-25,-5,-22,32,-10]
[null,"(4.3.4) Reconciliation with financial statements",-292,-1175,-1513,-59,-8,106,-14,-100,-83,1210,-128,-116,41,-32,-435,260,-253,12,1811,75,59,-123,-762,166,347,-277,-116,64,-35,128,-106,11,-69,-29,-792,-63,61,-110,-1193]
[null,"(5) Equity earnings",{"$f":"SUM(C53:C53)","v":-2},3,-1,-2,0,1,-1,-1,0,-1,1,1,0,0,1,-1,-1,-1,12,7,2,76,27,17,14,16,-51,{"$f":"SUM(AD53:AD53)","v":-2},{"$f":"SUM(AE53:AE53)","v":-26},{"$f":"SUM(AF53:AF53)","v":-49},{"$f":"SUM(AG53:AG53)","v":41},{"$f":"SUM(AH53:AH53)","v":-71},79,-30,122,29,{"$f":"SUM(AM53:AM53)","v":-10},{"$f":"SUM(AN53:AN53)","v":44},{"$f":"SUM(AO53:AO53)","v":38}]
[null,"(5.1) Reconciliation with financial statements",-2,3,-1,-2,0,1,-1,-1,0,-1,1,1,0,0,1,-1,-1,-1,12,7,2,76,27,17,14,16,-51,-2,-26,-49,41,-71,79,-30,122,29,-10,44,38]
[null,"(6) Net finance income/loss",{"$f":"SUM(C55:C55)","v":290},-299,-622,-148,-88,-232,-89,-46,269,353,1847,272,188,1557,-27,-96,77,22,261,-118,-73,-48,807,-449,-614,-564,-404,{"$f":"SUM(AD55:AD55)","v":-280},{"$f":"SUM(AE55:AE55)","v":-341},{"$f":"SUM(AF55:AF55)","v":-413},{"$f":"SUM(AG55:AG55)","v":-50},{"$f":"SUM(AH55:AH55)","v":-334},-213,131,185,-671,{"$f":"SUM(AM55:AM55)","v":-552},{"$f":"SUM(AN55:AN55)","v":-647},{"$f":"SUM(AO55:AO55)","v":-504}]
[null,"(6.1) Reconciliation with financial statements",290,-299,-622,-148,-88,-232,{"$f":"-557+468","v":-89},-46,269,353,1847,272,188,1557,-27,-96,77,22,261,-118,-73,-48,807,-449,-614,-564,-404,-280,-341,-413,-50,-334,-213,131,185,-671,-552,-647,-504]
[null,"(7) Adjusted EBITDA",{"$f":"SUM(C57:C61)","v":3527},3452,2995,647,481,1056,883,773,508,631,646,860,506,819,947,545,816,834,1616,1182,1018,1185,1598,1090,1598,916,1507,{"$f":"SUM(AD57:AD61)","v":688},{"$f":"SUM(AE57:AE61)","v":910},{"$f":"SUM(AF57:AF61)","v":2333},{"$f":"SUM(AG57:AG61)","v":4919},{"$f":"SUM(AH57:AH61)","v":1945},1550,6062,1307,2025,{"$f":"SUM(AM57:AM61)","v":1472},{"$f":"SUM(AN57:AN61)","v":1806},{"$f":"SUM(AO57:AO61)","v":2620}]
[null,"(7.1) Retail",1639,2406,2538,543,365,724,{"$f":"(2329-1632)*1","v":697},493,319,263,505,563,297,491,668,305,283,470,651,721,434,522,908,609,783,92,520,455,775,1400,2865,909,886,{"$f":"(AJ28+AJ35+AJ41+AJ47)*1","v":1327},{"$f":"(AK28+AK35+AK41+AK47)*1","v":943},{"$f":"(AL28+AL35+AL41+AL47)*1","v":993},652,1131,1849]
[null,"(7.2) Renováveis",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AL29+AL36+AL42+AL48)*1","v":213},224,171,232]
[null,"(7.2) B2B",2658,1870,1127,292,278,475,414,439,344,555,372,468,384,496,460,353,235,403,490,384,471,685,690,548,875,765,152,318,211,983,2167,576,689,{"$f":"(AJ30+AJ37+AJ43+AJ49)*1","v":769},{"$f":"(AK30+AK37+AK43+AK49)*1","v":446},{"$f":"(AL30+AL37+AL43+AL49)*1","v":906},715,563,677]
[null,"(7.3) Corporate",-770,-824,-670,-188,-162,-143,-228,-159,-155,-187,-231,-171,-175,-168,-181,-113,298,-39,475,77,113,-22,0,-67,-60,59,835,-85,-76,-50,-113,460,-25,{"$f":"(AJ31+AJ38+AJ44+AJ50)*1","v":3966},{"$f":"(AK31+AK38+AK44+AK50)*1","v":-82},{"$f":"(AL31+AL38+AL44+AL50)*1","v":-87},-119,-59,-138]
[null,"(7.4) Reconciliation with financial statements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"(8) Net income (loss) before tax",{"$f":"C27+C34+C40+C46+C52+C54","v":1546},-1935,-637,276,141,602,546,410,443,1774,2182,761,488,2054,0,{"$f":"R27+R34+R40+R46+R52+R54","v":404},332,546,3548,759,602,451,1362,542,1065,-300,623,{"$f":"AD27+AD34+AD40+AD46+AD52+AD54","v":147},{"$f":"AE27+AE34+AE40+AE46+AE52+AE54","v":183},{"$f":"AF27+AF34+AF40+AF46+AF52+AF54","v":1670},{"$f":"AG27+AG34+AG40+AG46+AG52+AG54","v":4459},{"$f":"AH27+AH34+AH40+AH46+AH52+AH54","v":1224},1008,5795,511,863,{"$f":"AM27+AM34+AM40+AM46+AM52+AM54","v":471},{"$f":"AN27+AN34+AN40+AN46+AN52+AN54","v":602},{"$f":"AO27+AO34+AO40+AO46+AO52+AO54","v":516}]
[null,"(8.1) Reconciliation with financial statements",{"$f":"C32+C39+C45+C51+C53+C55+C61","v":-1983},-5384,-3633,-373,-340,-453,-338,-364,-65,1142,1537,-98,-18,1235,-946,-142,-485,-289,1944,-416,-414,-658,-209,-548,-533,-1216,-884,{"$f":"AD32+AD39+AD45+AD51+AD53+AD55+AD61","v":-541},{"$f":"AE32+AE39+AE45+AE51+AE53+AE55+AE61","v":-727},{"$f":"AF32+AF39+AF45+AF51+AF53+AF55+AF61","v":-663},{"$f":"AG32+AG39+AG45+AG51+AG53+AG55+AG61","v":-460},{"$f":"AH32+AH39+AH45+AH51+AH53+AH55+AH61","v":-721},-542,-267,-796,-1162,{"$f":"AM32+AM39+AM45+AM51+AM53+AM55+AM61","v":-1001},{"$f":"AN32+AN39+AN45+AN51+AN53+AN55+AN61","v":-1204},{"$f":"AO32+AO39+AO45+AO51+AO53+AO55+AO61","v":-2104}]
[]
[null,"Lucro antes dos impostos (02. DRE)",null,null,null,null,null,null,null,{"$f":"'2. Income Statement'!G27","v":410},{"$f":"'2. Income Statement'!H27","v":443},{"$f":"'2. Income Statement'!I27","v":1774},{"$f":"'2. Income Statement'!J27","v":2182},{"$f":"'2. Income Statement'!K27","v":761},{"$f":"'2. Income Statement'!L27","v":488},{"$f":"'2. Income Statement'!M27","v":2054},{"$f":"'2. Income Statement'!N27","v":0},{"$f":"'2. Income Statement'!O27","v":404},{"$f":"'2. Income Statement'!P27","v":332},{"$f":"'2. Income Statement'!Q27","v":546},{"$f":"'2. Income Statement'!R27","v":3548},{"$f":"'2. Income Statement'!S27","v":759},{"$f":"'2. Income Statement'!T27","v":602},{"$f":"'2. Income Statement'!U27","v":451},{"$f":"'2. Income Statement'!V27","v":1362},{"$f":"'2. Income Statement'!W27","v":542},{"$f":"'2. Income Statement'!X27","v":1065},{"$f":"'2. Income Statement'!Y27","v":-300},{"$f":"'2. Income Statement'!Z27","v":623},{"$f":"'2. Income Statement'!AA27","v":147},{"$f":"'2. Income Statement'!AB27","v":183},{"$f":"'2. Income Statement'!AC27","v":1670},{"$f":"'2. Income Statement'!AD27","v":4459},{"$f":"'2. Income Statement'!AE27","v":1224},{"$f":"'2. Income Statement'!AF27","v":1008},{"$f":"'2. Income Statement'!AG27","v":5795},{"$f":"'2. Income Statement'!AH27","v":511},{"$f":"'2. Income Statement'!AI27","v":863},{"$f":"'2. Income Statement'!AJ27","v":471},{"$f":"'2. Income Statement'!AK27","v":602},{"$f":"'2. Income Statement'!AL27","v":516}]
[null,"Check",null,null,null,null,null,null,null,{"$f":"J62-J65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AL62-AL65","v":0},{"$f":"AM62-AM65","v":0},{"$f":"AN62-AN65","v":0},{"$f":"AO62-AO65","v":0}]

{"sheet":"06. Reconciliation","index":6,"n_rows":70,"n_cols":41,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"06. Reconciliation with the financial statements",2014,2015,2016,"1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated (millions)"]
[null,"(millions)"]
[]
[null,"Sales Revenue",-348,-412,-542,-125,-140,-153,-127,-121,-136,-131,-134,-124,-115,-135,-139,-150,-157,-148,-183,-193,-240,-188,-184,{"$f":"Z10","v":-122},-136,-227,-166,-175,-179,-180,-183,{"$f":"AH10","v":-172},-188,-173,-154,-130,-142,-140,-139]
[null,"Appropriation of advance bonuses granted to customers¹",-348,-412,-542,-125,-140,-153,-127,-121,-136,-131,-134,-124,-115,-135,-139,-150,-157,-148,-183,-193,-240,-188,-184,-122,-136,-227,-166,-175,-179,-180,-183,-172,-188,-173,-154,-130,-142,-140,-139]
[]
[null,"Marcação a Mercado",-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,0,-64,-64,0,-64,0,0,-64,0,-64,{"$f":"AL13","v":-47},{"$f":"AM13","v":-64},{"$f":"AN13","v":-78},{"$f":"AO13","v":8}]
[null,"MTM - Compra e Venda Futura de Energia",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-47,-64,-78,8]
[]
[null,"Costs of products sold",-10,-12,-12,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-4,-2,-3,-3,-3,9,-3,-3,-3,0,-3,-3,{"$f":"SUM(AB16:AB18)","v":-5},-3,-3,-3,-3,-4,-3,-2,-3,-3,{"$f":"SUM(AL16:AL19)","v":-102},{"$f":"SUM(AM16:AM19)","v":-107},{"$f":"SUM(AN16:AN19)","v":-91},{"$f":"SUM(AO16:AO19)","v":-109}]
[null,"Depreciation and amortization",-10,-12,-12,-4,-3,-3,-3,-3,-3,-3,-3,-3,-3,-4,-2,-3,-3,-3,-4,-3,-3,-3,-4,-3,-3,-3,-3,-3,-3,-3,-4,-3,-2,-3,-3,-102,-107,-91,-109]
[null,"Actuarial remeasurement - Heath plan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13,0,0,0,4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial remeasurement/Debt Assumed - Flexprev Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"General, administrative and sales",-1489,-3322,-853,-20,-84,-84,-96,-84,-104,-94,-3,-118,-120,-122,-328,-132,-132,-129,62,-135,-136,-143,{"$f":"SUM(Y21:Y25)","v":-75},{"$f":"SUM(Z21:Z25)","v":-136},{"$f":"SUM(AA21:AA25)","v":-132},{"$f":"SUM(AB21:AB26)","v":-152},{"$f":"SUM(AC21:AC26)","v":-132},{"$f":"SUM(AD21:AD25)","v":-135},-133,-136,-139,-141,-132,-138,-133,{"$f":"SUM(AL21:AL27)","v":-156},{"$f":"SUM(AM21:AM27)","v":-173},{"$f":"SUM(AN21:AN27)","v":-161},{"$f":"SUM(AO21:AO27)","v":-188}]
[null,"Depreciation and amortization",-393,-459,-442,-108,-112,-113,-106,-103,-104,-99,-99,-125,-124,-123,-144,-132,-133,-129,-130,-136,-137,-141,-132,-136,-132,-139,-134,-135,-133,-136,-137,-140,-133,-137,-133,-140,-156,-178,-185]
[null,"Expected credit losses²",-1096,-2863,-411,88,28,29,10,19,0,5,96,7,4,1,0,0,1,0,0,1,1,-2,0,0,0,6,2,0,0,0,-2,-1,1,-1,0,0,0,0,0]
[null,"Rescission funds from shutdown plans",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consulting expenses - Organizational Transformation Plan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial remeasurement - Heath plan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,192,0,0,0,57,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial remeasurement/Debt Assumed - Flexprev Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Custo de retenção - despesas não recorrentes com plano de daúde",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-16,-17,17,-3]
[]
[null,"Tax³",-132,-167,-90,-15,-17,-88,-8,-9,-8,-192,-43,-10,-9,-29,-16,-20,-16,-42,-28,-49,-23,-229,{"$f":"SUM(Y30:Y32)","v":-22},-21,-9,-7,-12,-10,-10,-10,-19,{"$f":"SUM(AH30:AH32)","v":-11},-17,-25,-22,-22,-14,{"$f":"SUM(AN30:AN32)","v":-21},-17]
[null,"Tax amnesties",0,-122,-6,0,-3,-77,0,-2,0,-187,-4,0,0,0,-4,-11,0,0,-9,-41,-21,-223,-3,-10,0,0,-3,0,0,0,-7,-3,-1,-7,-1,-4,0,0,-1]
[null,"Tax charges",-132,-45,-84,-15,-14,-11,-8,-7,-8,-5,-39,-10,-9,-29,-12,-9,-16,-42,-19,-6,-4,-6,-19,-11,-9,-7,-9,-10,-10,-10,-12,-8,-16,-18,-21,-18,-14,-21,-16]
[null,"Tax charges on disposal revenue - Pecém and Muricy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Other net revenue (expenses)",-292,-1175,-1513,-59,-8,106,-14,-100,-83,1210,-128,{"$f":"SUM(N35:N55)","v":-116},{"$f":"SUM(O35:O55)","v":41},{"$f":"SUM(P35:P55)","v":-32},{"$f":"SUM(Q35:Q55)","v":-435},260,-253,12,1811,75,59,-123,{"$f":"SUM(Y35:Y55)","v":-762},166,347,-277,-116,64,-35,128,-106,{"$f":"SUM(AH35:AH55)","v":11},-69,-29,-792,-63,61,{"$f":"SUM(AN35:AN55)","v":-110},-1193]
[null,"Judicial losses and provisions ",-111,-785,-1079,-80,-101,77,-15,-78,-89,1210,-52,-55,-31,-9,-14,-26,68,-16,23,-32,54,-44,-904,-92,6,-58,-37,-28,-35,-60,-160,28,-51,-56,-49,-58,-69,-111,-109]
[null,"Shutdown plans",-158,-92,-434,21,93,29,1,-22,6,0,-76,3,13,3,-330,3,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Lava-jato",-23,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Impairment",0,-298,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salary renegotiation allowance - Organizational Transformation Plan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,-55,-9,-12,-12,-30,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commodity hedges - imports in progress",0,0,0,0,0,0,0,0,0,0,0,-64,59,-26,-36,292,-308,75,-109,61,5,-33,23,-258,352,-104,-79,92,0,-16,42,-17,-18,27,-38,-5,35,1,-31]
[null,"Result with disposal - Pecém and Muricy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,46,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result with disposal - Stratura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result with disposal - ESGás",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,564,0,0,0,0,0,0,0,0,0]
[null,"Provision for out-of-court settlements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-360,0,0,0,0,0,0,0,0,0]
[null,"Outcome of the control acquisition process - Equity interest ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12,0,0,0,0,0,0,0,0]
[null,"Indemnity gain from the concession contract GAS ES",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial remeasurement - Heath plan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1927,0,0,0,119,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial remeasurement/assumed debt - Flexprev Migration",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-115,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Income on the sale - Brasil Carbonos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result of the incorporation process of Vem Conveniência - JV with Lojas Americanas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Desfazimento de Participação Societária - ZegBiogas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,95,0,0]
[null,"Result of the contribution of Vibra Comercializadora de Energia to Comerc Participações S.A.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,69,-11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fair Value – Available for Sale – Evolua",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-55]
[null,"Impairment ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-705,0,0,0,-998]
[]
[null,"Net finance income",{"$f":"'05. Segment Reporting'!C54","v":290},{"$f":"'05. Segment Reporting'!D54","v":-299},{"$f":"'05. Segment Reporting'!E54","v":-622},{"$f":"'05. Segment Reporting'!F54","v":-148},{"$f":"'05. Segment Reporting'!G54","v":-88},{"$f":"'05. Segment Reporting'!H54","v":-232},{"$f":"'05. Segment Reporting'!I54","v":-89},{"$f":"'05. Segment Reporting'!J54","v":-46},{"$f":"'05. Segment Reporting'!K54","v":269},{"$f":"'05. Segment Reporting'!L54","v":353},{"$f":"'05. Segment Reporting'!M54","v":1847},{"$f":"'05. Segment Reporting'!N54","v":272},{"$f":"'05. Segment Reporting'!O54","v":188},{"$f":"'05. Segment Reporting'!P54","v":1557},{"$f":"'05. Segment Reporting'!Q54","v":-27},{"$f":"'05. Segment Reporting'!R54","v":-96},{"$f":"'05. Segment Reporting'!S54","v":77},{"$f":"'05. Segment Reporting'!T54","v":22},{"$f":"'05. Segment Reporting'!U54","v":261},{"$f":"'05. Segment Reporting'!V54","v":-118},{"$f":"'05. Segment Reporting'!W54","v":-73},{"$f":"'05. Segment Reporting'!X54","v":-48},{"$f":"'05. Segment Reporting'!Y54","v":807},{"$f":"'05. Segment Reporting'!Z54","v":-449},{"$f":"'05. Segment Reporting'!AA54","v":-614},{"$f":"'05. Segment Reporting'!AB54","v":-564},{"$f":"'05. Segment Reporting'!AC54","v":-404},{"$f":"'05. Segment Reporting'!AD54","v":-280},{"$f":"'05. Segment Reporting'!AE54","v":-341},{"$f":"'05. Segment Reporting'!AF54","v":-413},{"$f":"'05. Segment Reporting'!AG54","v":-50},{"$f":"'05. Segment Reporting'!AH54","v":-334},{"$f":"'05. Segment Reporting'!AI54","v":-213},{"$f":"'05. Segment Reporting'!AJ54","v":131},{"$f":"'05. Segment Reporting'!AK54","v":185},{"$f":"'05. Segment Reporting'!AL54","v":-671},{"$f":"'05. Segment Reporting'!AM54","v":-552},{"$f":"'05. Segment Reporting'!AN54","v":-647},{"$f":"'05. Segment Reporting'!AO54","v":-504}]
[]
[null,"Equity earnings",{"$f":"'05. Segment Reporting'!C52","v":-2},{"$f":"'05. Segment Reporting'!D52","v":3},{"$f":"'05. Segment Reporting'!E52","v":-1},{"$f":"'05. Segment Reporting'!F52","v":-2},{"$f":"'05. Segment Reporting'!G52","v":0},{"$f":"'05. Segment Reporting'!H52","v":1},{"$f":"'05. Segment Reporting'!I52","v":-1},{"$f":"'05. Segment Reporting'!J52","v":-1},{"$f":"'05. Segment Reporting'!K52","v":0},{"$f":"'05. Segment Reporting'!L52","v":-1},{"$f":"'05. Segment Reporting'!M52","v":1},{"$f":"'05. Segment Reporting'!N52","v":1},{"$f":"'05. Segment Reporting'!O52","v":0},{"$f":"'05. Segment Reporting'!P52","v":0},{"$f":"'05. Segment Reporting'!Q52","v":1},{"$f":"'05. Segment Reporting'!R52","v":-1},{"$f":"'05. Segment Reporting'!S52","v":-1},{"$f":"'05. Segment Reporting'!T52","v":-1},{"$f":"'05. Segment Reporting'!U52","v":12},{"$f":"'05. Segment Reporting'!V52","v":7},{"$f":"'05. Segment Reporting'!W52","v":2},{"$f":"'05. Segment Reporting'!X52","v":76},{"$f":"'05. Segment Reporting'!Y52","v":27},{"$f":"'05. Segment Reporting'!Z52","v":17},{"$f":"'05. Segment Reporting'!AA52","v":14},{"$f":"'05. Segment Reporting'!AB52","v":16},{"$f":"'05. Segment Reporting'!AC52","v":-51},{"$f":"'05. Segment Reporting'!AD52","v":-2},{"$f":"'05. Segment Reporting'!AE52","v":-26},{"$f":"'05. Segment Reporting'!AF52","v":-49},{"$f":"'05. Segment Reporting'!AG52","v":41},{"$f":"'05. Segment Reporting'!AH52","v":-71},{"$f":"'05. Segment Reporting'!AI52","v":79},{"$f":"'05. Segment Reporting'!AJ52","v":-30},{"$f":"'05. Segment Reporting'!AK52","v":122},{"$f":"'05. Segment Reporting'!AL52","v":29},{"$f":"'05. Segment Reporting'!AM52","v":-10},{"$f":"'05. Segment Reporting'!AN52","v":44},{"$f":"'05. Segment Reporting'!AO52","v":38}]
[]
[null,"TOTAL",{"$f":"C9+C15+C20+C29+C34+C56+C58","v":-1983},-5384,-3633,-373,-340,-453,-338,-364,-65,1142,1537,-98,-18,1235,-946,-142,-485,-289,1944,-416,-414,-658,-209,-548,-533,-1216,-884,{"$f":"AD9+AD15+AD20+AD29+AD34+AD56+AD58","v":-541},-727,-663,-460,-721,-542,-267,{"$f":"(AK9+AK15+AK20+AK29+AK34+AK56+AK58)+1","v":-796},{"$f":"SUM(AL58,AL56,AL34,AL29,AL20,AL15,AL12,AL9)","v":-1162},{"$f":"SUM(AM58,AM56,AM34,AM29,AM20,AM15,AM12,AM9)","v":-1001},{"$f":"SUM(AN58,AN56,AN34,AN29,AN20,AN15,AN12,AN9)","v":-1204},{"$f":"SUM(AO58,AO56,AO34,AO29,AO20,AO15,AO12,AO9)","v":-2104}]
[]
[null,"Check - (8.1) Reconciliation with DC (Result by Segment)",{"$f":"'05. Segment Reporting'!C63","v":-1983},{"$f":"'05. Segment Reporting'!D63","v":-5384},{"$f":"'05. Segment Reporting'!E63","v":-3633},{"$f":"'05. Segment Reporting'!F63","v":-373},{"$f":"'05. Segment Reporting'!G63","v":-340},{"$f":"'05. Segment Reporting'!H63","v":-453},{"$f":"'05. Segment Reporting'!I63","v":-338},{"$f":"'05. Segment Reporting'!J63","v":-364},{"$f":"'05. Segment Reporting'!K63","v":-65},{"$f":"'05. Segment Reporting'!L63","v":1142},{"$f":"'05. Segment Reporting'!M63","v":1537},{"$f":"'05. Segment Reporting'!N63","v":-98},{"$f":"'05. Segment Reporting'!O63","v":-18},{"$f":"'05. Segment Reporting'!P63","v":1235},{"$f":"'05. Segment Reporting'!Q63","v":-946},{"$f":"'05. Segment Reporting'!R63","v":-142},{"$f":"'05. Segment Reporting'!S63","v":-485},{"$f":"'05. Segment Reporting'!T63","v":-289},{"$f":"'05. Segment Reporting'!U63","v":1944},{"$f":"'05. Segment Reporting'!V63","v":-416},{"$f":"'05. Segment Reporting'!W63","v":-414},{"$f":"'05. Segment Reporting'!X63","v":-658},{"$f":"'05. Segment Reporting'!Y63","v":-209},{"$f":"'05. Segment Reporting'!Z63","v":-548},{"$f":"'05. Segment Reporting'!AA63","v":-533},{"$f":"'05. Segment Reporting'!AB63","v":-1216},{"$f":"'05. Segment Reporting'!AC63","v":-884},{"$f":"'05. Segment Reporting'!AD63","v":-541},{"$f":"'05. Segment Reporting'!AE63","v":-727},{"$f":"'05. Segment Reporting'!AF63","v":-663},{"$f":"'05. Segment Reporting'!AG63","v":-460},{"$f":"'05. Segment Reporting'!AH63","v":-721},{"$f":"'05. Segment Reporting'!AI63","v":-542},{"$f":"'05. Segment Reporting'!AJ63","v":-267},{"$f":"'05. Segment Reporting'!AK63","v":-796},{"$f":"'05. Segment Reporting'!AL63","v":-1162},{"$f":"'05. Segment Reporting'!AM63","v":-1001},{"$f":"'05. Segment Reporting'!AN63","v":-1204},{"$f":"'05. Segment Reporting'!AO63","v":-2104}]
[null,"Check",{"$f":"C60-C62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM60-AM62","v":0},{"$f":"AN60-AN62","v":0},{"$f":"AO60-AO62","v":0}]
[]
[null,"Observations"]
[null,"¹ Sales revenues are adjusted by the advance bonuses granted to dealers of service stations for which the Company distributes fuels and lubricants. They correspond to the portion made available, mainly in kind and carried out under pre-established conditions with such parts, which once fulfilled, become unenforceable and are absorbed as an expense by the Company. It is a system of goals that, once achieved, exempts customers, resellers of service stations, from returning to the Company these anticipated amounts as a bonus. They are recognized in the result in proportion to their term of validity."]
[]
[null,"² The adjusted values refer to the provisions related to receivables due to the Company by the thermal companies of the isolated and interconnected energy system, a segment substantially serviced by the Company."]
[]
[null,"³ Tax adjustments refer to tax amnesties and tax burdens on financial income."]

{"sheet":"07. EBITDA Reconciliation","index":7,"n_rows":50,"n_cols":39,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"07. EBITDA Reconciliation",2016,"1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated"]
[null,"(millions)"]
[]
[null,"EBITDA Composition"]
[null,"Net Income",-315,156,70,394,531,247,263,1078,1605,477,302,1336,96,234,188,335,3148,492,382,598,1025,325,707,-61,566,81,133,1255,3297,789,867,4201,510,{"$f":"'2. Income Statement'!AI32","v":601},{"$f":"'2. Income Statement'!AJ32","v":292},{"$f":"'2. Income Statement'!AK32","v":407},{"$f":"'2. Income Statement'!AL32","v":679}]
[null,"Net financial result",622,148,88,232,89,46,-269,-353,-1847,-272,-188,-1557,27,96,-77,-22,-261,118,73,48,-807,449,614,564,404,280,341,413,50,334,213,-131,-185,{"$f":"-SUM('2. Income Statement'!AI22:AI24)","v":671},{"$f":"-SUM('2. Income Statement'!AJ22:AJ24)","v":552},{"$f":"-SUM('2. Income Statement'!AK22:AK24)","v":647},{"$f":"-SUM('2. Income Statement'!AL22:AL24)","v":504}]
[null,"Income tax and social contribution",-322,120,71,207,15,163,180,696,577,284,186,718,-96,170,144,211,400,267,220,-147,337,217,358,-239,57,66,50,415,1162,435,141,1594,1,{"$f":"-SUM('2. Income Statement'!AI29:AI30)","v":262},{"$f":"-SUM('2. Income Statement'!AJ29:AJ30)","v":179},{"$f":"-SUM('2. Income Statement'!AK29:AK30)","v":195},{"$f":"-SUM('2. Income Statement'!AL29:AL30)","v":-163}]
[null,"Depreciation and amortization",454,112,115,117,109,106,107,102,102,128,127,127,146,135,136,132,134,139,140,144,136,139,135,142,137,138,136,139,141,143,135,140,136,242,263,269,294]
[]
[null,"EBITDA",{"$f":"SUM(C10:C13)","v":439},536,344,950,744,562,281,1523,437,617,427,624,173,635,391,656,3421,1016,815,643,691,1130,1814,406,1164,565,660,2222,4650,1701,1356,5804,462,1776,{"$f":"SUM(AK10:AK13)","v":1286},1518,{"$f":"SUM(AM10:AM13)","v":1314}]
[null,"Estimated losses on doubtful accounts - Electricity Sector (Isolated and Interconnected System)",411,-88,-28,-29,-10,-19,0,-5,-96,-7,-4,-1,0,0,-1,0,0,-1,-1,2,0,0,0,-6,-2,0,0,0,2,1,-1,1,0,0,0,0,0]
[null,"Losses and provisions with judicial and administrative proceedings",1079,80,101,-77,15,78,89,-1210,52,55,31,9,14,26,-68,16,-23,32,-54,44,904,92,-6,58,37,28,35,60,160,-28,51,56,49,58,69,111,109]
[null,"MTM - Compra e Venda Futura de Energia",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,47,64,78,-8]
[null,"Amortization of advance bonuses granted to customers",542,125,140,153,127,121,136,131,134,124,115,135,139,150,157,148,183,193,240,188,184,122,136,227,166,175,179,180,183,172,188,173,154,130,142,140,139]
[null,"Shutdown plans",434,-21,-93,-29,-1,22,-6,0,76,-3,-13,-3,330,-3,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial remeasurement - Heath plan",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2132,0,0,0,-180,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Actuarial Remeasurement/Debt Assumed - Flexprev Migration ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,136,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Rescission Funds (Optional and Executive Shutdown Plan)",0,0,0,77,0,2,0,187,4,0,0,0,173,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Salary renegotiation allowance - Organizational Transformation Plan",0,0,0,0,0,0,0,0,0,0,0,0,55,9,12,12,30,0,0,-8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Consulting expenses - Organizational Transformation Plan",0,0,0,0,0,0,0,0,0,0,0,0,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax Amnesties Program",6,0,3,0,0,0,0,0,0,0,0,0,4,11,0,0,9,41,21,223,3,10,0,0,3,0,0,0,7,3,1,7,1,4,0,0,1]
[null,"Commodity hedging operations in progress",0,0,0,0,0,0,0,0,0,64,-59,26,36,-292,308,-75,109,-61,-5,33,-23,258,-352,104,79,-92,0,16,-42,17,18,-27,38,5,-35,-1,31]
[null,"Indemnity gain from the concession contract GAS ES",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result with disposal - Stratura",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,152,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result with disposal - Pecém and Muricy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-44,-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result with divestment - Brasil Carbonos",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,54,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result with divestment - ESGás",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-564,0,0,0,0,0,0,0,0,0]
[null,"Provision for out-of-court settlements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,360,0,0,0,0,0,0,0,0,0]
[null,"Outcome of the control acquisition process - Equity interest ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-12,0,0,0,0,0,0,0,0]
[null,"Tax expenses on financial results",84,15,14,11,8,7,8,5,39,10,9,29,12,9,16,42,19,6,4,6,19,11,9,7,9,10,10,10,12,8,16,18,21,18,14,21,16]
[null,"Result of the incorporation process of Vem Conveniência - JV with Lojas Americanas",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-447,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Result of the contribution of Vibra Comercializadora de Energia to Comerc Participações S.A.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-69,11,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Equity earnings",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-17,-14,-16,51,2,26,49,-41,71,-79,30,-122,-29,10,-44,-38]
[null,"Investment Impairment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,705,0,0,0,998]
[null,"Disposal of Equity Interest – ZegBiogás",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-95,0,0]
[null,"Fair Value – Available for Sale – Evolua",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,55]
[null,"Customer Retention Cost",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16,17,-17,3]
[]
[null,"EBITDA AJUSTADO",{"$f":"SUM(C15:C42)","v":2995},647,481,1056,883,773,508,631,646,860,506,819,947,545,816,834,1616,1182,1018,1185,1598,1090,1598,916,1507,688,910,2333,4919,1945,1550,6062,1308,2025,{"$f":"SUM(AK15:AK42)","v":1472},{"$f":"SUM(AL15:AL42)","v":1806},{"$f":"SUM(AM15:AM42)","v":2620}]
[null,"Volumes de vendas (milhões de m³)",45794,10337,10501,11311,11028,10109,10061,10966,10412,9765,9999,10487,9929,9191,7827,9455,10278,9337,8859,10326,9971,8988,9212,10303,10049.747080808997,9323.2000000000007,9024.8000000000011,9410.2999999999993,9173.3000000000011,8599.1999999999989,8819.5087737355007,9385.1,9016.9000000000015,{"$f":"'01. Volume'!AI7","v":8409},{"$f":"'01. Volume'!AJ7","v":8723},{"$f":"'01. Volume'!AK7","v":9258.8186130649992},{"$f":"'01. Volume'!AL7","v":9500.052845577}]
[]
[null,"MARGEM EBITDA AJUSTADA (R$/m³)",{"$f":"C44/C45*1000","v":65.401580993143213},62.590693624842793,45.805161413198746,93.360445583944838,80.068915487849111,76.466514986645564,50.491998807275621,57.541491884005104,62.043795620437955,88.069636456733221,50.605060506050606,78.096691141413189,95.377177963541143,59.297138505059301,104.25450364124185,88.207297726070863,157.22903288577544,126.59312412980614,114.91138954735297,114.75886112725161,160.26476782669744,121.27280818869605,173.46938775510205,88.90614384159953,149.95402251244394,73.79440535438475,100.83325946281357,247.91983252393658,536.23014618512411,226.18383105405158,175.74674959402506,645.9174649177952,145.0609411216715,240.81341419907244,168.74928350338186,{"$f":"AL44/AL45*1000","v":195.05728273492437},275.78793956075839]
[]
[null,"(8.1) Reconciliação com as DC (05. Resultado por Segmento)",{"$f":"'05. Segment Reporting'!E56","v":2995},{"$f":"'05. Segment Reporting'!F56","v":647},{"$f":"'05. Segment Reporting'!G56","v":481},{"$f":"'05. Segment Reporting'!H56","v":1056},{"$f":"'05. Segment Reporting'!I56","v":883},{"$f":"'05. Segment Reporting'!J56","v":773},{"$f":"'05. Segment Reporting'!K56","v":508},{"$f":"'05. Segment Reporting'!L56","v":631},{"$f":"'05. Segment Reporting'!M56","v":646},{"$f":"'05. Segment Reporting'!N56","v":860},{"$f":"'05. Segment Reporting'!O56","v":506},{"$f":"'05. Segment Reporting'!P56","v":819},{"$f":"'05. Segment Reporting'!Q56","v":947},{"$f":"'05. Segment Reporting'!R56","v":545},{"$f":"'05. Segment Reporting'!S56","v":816},{"$f":"'05. Segment Reporting'!T56","v":834},{"$f":"'05. Segment Reporting'!U56","v":1616},{"$f":"'05. Segment Reporting'!V56","v":1182},{"$f":"'05. Segment Reporting'!W56","v":1018},{"$f":"'05. Segment Reporting'!X56","v":1185},{"$f":"'05. Segment Reporting'!Y56","v":1598},{"$f":"'05. Segment Reporting'!Z56","v":1090},{"$f":"'05. Segment Reporting'!AA56","v":1598},{"$f":"'05. Segment Reporting'!AB56","v":916},{"$f":"'05. Segment Reporting'!AC56","v":1507},{"$f":"'05. Segment Reporting'!AD56","v":688},{"$f":"'05. Segment Reporting'!AE56","v":910},{"$f":"'05. Segment Reporting'!AF56","v":2333},{"$f":"'05. Segment Reporting'!AG56","v":4919},{"$f":"'05. Segment Reporting'!AH56","v":1945},{"$f":"'05. Segment Reporting'!AI56","v":1550},{"$f":"'05. Segment Reporting'!AJ56","v":6062},{"$f":"'05. Segment Reporting'!AK56","v":1307},{"$f":"'05. Segment Reporting'!AL56","v":2025},{"$f":"'05. Segment Reporting'!AM56","v":1472},{"$f":"'05. Segment Reporting'!AN56","v":1806},{"$f":"'05. Segment Reporting'!AO56","v":2620}]
[null,"Check",{"$f":"C44-C49","v":0},{"$f":"D44-D49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,{"$f":"AL44-AL49","v":0},0]

{"sheet":"08. Investments (CAPEX)","index":8,"n_rows":22,"n_cols":38,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"08. Investments (CAPEX)","1Q17","2Q17","3Q17","4Q17","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated"]
[null,"(millions)"]
[]
[null,"BONUSES"]
[null,"Bonuses advanced to clients",-125,-140,-153,-127,-121,-136,-131,-134,-124,-115,-135,-139,-150,-157,-148,-183,-193,-240,-188,-184,-122,-136,-227,-166,-175,-179,-180,-183,-172,-188,-173,-154,-130,-142,-140,-139]
[null,"Performance Bonuses",-69,-60,-61,-58,-59,-57,-68,-71,-74,-74,-67,-108,-63,-80,-85,-95,-101,-93,-101,-137,-92,-114,-125,-160,-105,-104,-156,-201,-126,-136,-171,-169,-156,-167,-160,-165]
[null,"Award and sales rebates",-10,-9,-14,-22,-78,-89,-82,-79,-50,-75,-74,-50,-55,-58,-66,-74,-78,-82,-87,-89,-96,-99,-133,-174,-141,-139,-92,-79,-67,-76,-82,-83,-82,-98,-106,-114]
[null,"Total number of service stations","-","-","-",7617,7406,7501,7572,7665,7703,7797,7826,7817,7818,7774,7857,8022,8058,8076,8127,8201,8214,8273,8234,8383,8381,8383,8383,8198,8062,8023,8023,7897,7946,7989,7922,7456]
[]
[null,"CAPEX"]
[null,"Acquisitions of fixed and intangible assets",63,70,72,93,71,101,115,143,128,132,153,182,106,117,176,207,110,125,139,210,115,153,180,279,117,157,136,332,155,322,240,417,458,323,312,359]
[null,"Investments in equity interests",0,0,2,0,0,0,0,1,2,0,0,34,0,1,2,10,31,21,0,0,27,1211,398,57,0,17,0,173,5,14,11,11,191,-117,12,28]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,312,312]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12]

{"sheet":"09. Expenses by nature","index":9,"n_rows":73,"n_cols":34,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"(*) (**)","(*) (**)","(*) (**)","(*) (**)"]
[null,"09. Expenses by nature","1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated"]
[null,"(millions)"]
[]
[null,"Cost of goods sold",{"$f":"SUM(C10:C15)","v":-20982},-22281,-24936,-23715,-20842,-22756,-22966,-22463,-20242,-14286,-19751,-22765,-24260,-27750,{"$f":"SUM(Q10:Q15)","v":-34161},-37099,{"$f":"SUM(S10:S15)","v":-36168},-44495,-49782,-43512,-37679,-35648,-40001,-41258,{"$f":"SUM(AA10:AA15)","v":-37488},-40097,-44114,-42332,-42519,{"$f":"SUM(AF10:AF15)","v":-43655},{"$f":"SUM(AG10:AG15)","v":-45983},{"$f":"SUM(AH10:AH15)","v":-47700}]
[null,"Products for resale",-20755,-22304,-25024,-23291,-20741,-22863,-22939,-22676,-19749,-13563,-20338,-23329,-24239,-28762,-34267,-37896,-36606,-44432,-49692,-43419,-37620,-35582,-39933,-41165,-37433,-40021,-44051,-42259,-42403,-43347,-45867,-47510]
[null,"Third-party services, freight and rentals",-20,-22,-22,-22,-21,-23,-20,-30,-29,-25,-21,-20,-17,-25,-16,-19,-17,-19,-24,-28,-24,-24,-31,-30,-24,-31,-28,-33,-41,-41,-46,-51]
[null,"Personnel expenses",-12,-13,-12,-11,-12,-12,-13,-15,-9,-9,-11,3,-10,-11,-9,-4,-9,-10,-11,-9,-10,-10,-10,-10,-7,-8,-7,-8,-12,-16,-11,-12]
[null,"Depreciation and amortization",-3,-3,-3,-3,-3,-3,-4,-2,-3,-3,-3,-4,-3,-3,-3,-4,-3,-3,-3,-3,-3,-3,-3,-4,-3,-2,-3,-3,-102,-107,-91,-109]
[null,"Change in stocks (****)",-169,78,159,-390,-45,152,23,359,-416,-649,632,588,16,1076,177,860,502,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Others",-23,-17,-34,2,-20,-7,-13,-99,-36,-37,-10,-3,-7,-25,-43,-36,-35,-31,-52,-53,-22,-29,-24,-49,-21,-35,-25,-29,39,-144,32,-18]
[]
[null,"Sales",{"$f":"SUM(C18:C23)","v":-708},-760,-776,-683,-733,-722,-733,-829,-623,-585,-531,-553,-729,-575,{"$f":"SUM(Q18:Q23)","v":-679},-37099,{"$f":"SUM(S18:S23)","v":-580},-628,-738,-692,-672,-697,-729,-41258,{"$f":"SUM(AA18:AA23)","v":-666},-644,-666,-721,-756,{"$f":"SUM(AF18:AF23)","v":-734},{"$f":"SUM(AG18:AG23)","v":-792},{"$f":"SUM(AH18:AH23)","v":-830}]
[null,"Third-party services, freight and rentals",-399,-410,-430,-431,-386,-392,-398,-398,-347,-294,-304,-376,-314,-331,-348,-370,-338,-381,-422,-442,-410,-411,-429,-422,-403,-414,-421,-430,-445,-442,-482,-499]
[null,"Personnel expenses",-170,-166,-168,-172,-174,-165,-173,-240,-94,-76,-88,-54,-91,-94,-97,-79,-88,-88,-102,-85,-94,-93,-94,-93,-94,-99,-102,-116,-118,-130,-119,-133]
[null,"Expected Credit Losses",4,-48,-35,60,-15,-6,-7,-24,-33,-65,4,39,-173,10,-64,-62,8,14,-38,24,-1,-26,-39,7,2,30,24,6,-14,15]
[null,"Losses with bad debts (*)",-5,-3,-9,-6,-8,-7,-4,-8,-6,-2,-6,-10,-5,-7,-5,-6,-7,-13,-11,-29,-13,-12,-11,-7,-18,-4,-8,-9,-15,-14,-21,-20]
[null,"Depreciation and amortization",-91,-93,-90,-91,-111,-107,-110,-126,-114,-116,-112,-113,-119,-120,-118,-119,-119,-115,-118,-111,-114,-112,-114,-111,-112,-109,-108,-108,-108,-110,-112,-118]
[null,"Others",-47,-40,-44,-43,-39,-45,-41,-33,-29,-32,-25,-39,-27,-33,-47,-44,-36,-45,-47,-49,-40,-43,-42,-49,-41,-48,-51,-64,-56,-53,-58,-60]
[]
[null,"General and Administrative Expenses",{"$f":"SUM(C26:C29)","v":-190},{"$f":"SUM(D26:D29)","v":-198},-194,-204,-195,-190,-200,-283,-145,-138,-152,-22,-149,-168,-187,-130,{"$f":"SUM(S26:S29)","v":-160},-183,-197,-203,-205,-170,-197,-232,{"$f":"SUM(AA26:AA29)","v":-224},-238,-262,-275,-359,{"$f":"SUM(AF26:AF29)","v":-370},{"$f":"SUM(AG26:AG29)","v":-345},{"$f":"SUM(AH26:AH29)","v":-462}]
[null,"Third-party services, freight and rentals",-47,-53,-54,-62,-41,-42,-43,-62,-42,-46,-38,-38,-33,-43,-37,-59,-40,-62,-58,-72,-51,-43,-55,-66,-56,-59,-75,-102,-79,-84,-92,-104]
[null,"Personnel expenses",-119,-122,-121,-122,-126,-115,-127,-189,-71,-62,-85,50,-87,-86,-95,-44,-86,-88,-102,-86,-110,-93,-102,-108,-112,-122,-123,-109,-169,-215,-150,-226]
[null,"Depreciation and amortization",-12,-11,-9,-8,-14,-17,-13,-18,-18,-17,-17,-17,-17,-17,-23,-13,-17,-17,-21,-23,-21,-21,-22,-26,-28,-24,-29,-25,-33,-45,-66,-67]
[null,"Others",-12,-12,-10,-12,-14,-16,-17,-14,-14,-13,-12,-17,-12,-22,-32,-14,-17,-16,-16,-22,-23,-13,-18,-32,-28,-33,-35,-39,-78,-26,-37,-65]
[]
[null,"Other net income (expenses)",{"$f":"SUM(C32:C66)","v":-135},-162,1082,-226,-137,-64,72,-525,364,400,-120,2352,-60,165,-20,-800,-464,-167,145,443,-27,-99,19,{"$f":"SUM(Z32:Z66)","v":3037},{"$f":"SUM(AA32:AA66)","v":443},{"$f":"SUM(AB32:AB66)","v":37},{"$f":"SUM(AC32:AC66)","v":4534},{"$f":"SUM(AD32:AD67)","v":-735},{"$f":"SUM(AE32:AE67)","v":314},{"$f":"SUM(AF32:AF67)","v":274},{"$f":"SUM(AG32:AG67)","v":8},{"$f":"SUM(AH32:AH67)","v":-273}]
[null,"Salary renegotiation allowance",0,0,0,0,0,0,0,-55,-9,-12,-12,-30,0,0,8,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Tax credits - ICMS on the PIS and COFINS calculation basis",0,0,0,0,0,0,0,0,0,376,16,648,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"ICMS credits – End of definitiveness",0,0,0,0,0,0,0,0,0,0,0,52,128,75,82,6,1,25,47,-2,0,7,75,1,3,44,1,76,0,60,15,2]
[null,"Recovery of PIS/COFINS Credits - Ninety",0,0,0,0,0,0,0,0,0,0,0,0,0,79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Property expropriation (****)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,55,0,0,0,0,53,0,0,6,0,20,9,0,4,0,0,0,0]
[null,"Rent Expenses",-31,-34,-28,-28,-13,-13,-11,-7,-9,-14,-12,-11,-11,-12,-10,-10,-12,-14,-14,-16,-16,-17,-17,-17,-19,-24,-23,-22,-21,-25,-23,-25]
[null,"Indemnity gain from the concession contract GAS ES",0,0,0,0,0,0,0,0,0,0,117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Losses and provisions with legal proceedings",-78,-89,1210,-52,-55,-31,-9,-14,-26,68,-16,23,-32,54,-44,-904,-92,6,-58,-37,-28,-35,-60,-160,28,-51,-56,-49,-58,-69,-111,-109]
[null,"Profit participation",0,0,-67,-15,-13,0,0,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,null,0]
[null,"Plan for jobs and salaries ",0,0,0,0,0,-49,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,null,0]
[null,"Volunteer dismissal incentive plan",-22,6,0,-76,3,13,3,2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,null,0]
[null,"Dismissal and restructuring program",0,0,0,0,0,0,0,-332,3,-1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"-",0,0,null,0]
[null,"Pension and health plan - inactive",-79,-79,-79,-80,-84,-83,-84,-83,-90,-112,-76,1851,-30,-31,-30,88,-25,-25,-138,-24,-26,-27,-24,-26,-31,-30,-30,-31,-25,-25,-24,-24]
[null,"Decarbonization credit provision",0,0,0,0,0,0,0,0,0,0,-111,-79,-50,-50,-59,-81,-206,-321,-311,-212,-269,-390,-301,-286,-255,-212,-181,-189,-146,-142,-129,-80]
[null,"Franchise income, rents and royalties",65,64,66,70,49,74,66,63,60,32,68,75,91,99,93,99,72,114,113,107,117,114,126,109,113,99,114,97,115,125,122,106]
[null,"Joint Storage Revenue",14,19,30,31,28,27,79,27,18,19,22,25,28,24,40,47,30,28,41,40,36,38,41,37,38,37,38,40,37,37,36,37]
[null,"Recovery taxes of PIS and Cofins",18,9,9,15,18,7,13,4,19,1,4,6,17,4,5,5,19,4,7,83,30,22,33,30,37,28,27,46,49,35,36,39]
[null,"Institutional relations and cultural projects",-8,-28,-53,-81,-12,-22,-14,-43,-5,-19,-45,-31,-23,-22,-23,-40,-27,-35,-34,-31,-22,-33,-26,-53,-21,-53,-33,-36,-38,-57,-45,-44]
[null,"Disposal result/ assets retirement (***)",1,9,16,-13,6,4,0,7,3,-8,-160,18,54,31,-30,39,530,19,170,284,42,58,639,99,56,107,64,132,37,-347,78,167]
[null,"Commodities of hedge Result - open operations",0,0,0,0,-64,59,-26,-36,292,-308,75,-109,61,5,-33,23,-258,352,-104,-79,92,0,-16,42,-17,-18,27,-38,-5,35,-4,29]
[null,"Commodities of hedge Result - closed operations",0,0,0,0,19,-35,48,-5,124,327,-49,-7,-273,-74,-44,-39,-489,-273,380,-482,39,17,-80,55,-62,44,152,7,-30,-33,-53,-26]
[null,"Performance awards and others awards",0,-50,-21,-19,-13,-14,-13,-12,0,0,3,-30,-13,-15,-15,-37,-21,-22,-21,-18,-30,-20,-21,-81,-27,-34,-29,-77,-36,-35,-1,-60]
[null,"Others",-14,9,-3,21,-7,-2,19,-40,-13,51,57,-44,-3,-1,-10,4,9,-42,20,-17,-37,-9,1,-46,50,90,-43,"-",37,28,50,0]
[null,"PIS/COFINS Credits - essential operating expenses (******)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,672,32,46,0,0,0,0,0,"-",0,0,0,0]
[null,"Recovery with presumed tax credit - ICMS (****)",1,1,1,1,0,1,1,1,1,1,1,1,2,1,4,6,6,6,35,116,15,12,2,1,0,0,0,3,0,0,null,4]
[null,"Win in lawsuit against the State of Goiás",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120,0,0,0,0,0,0,0,0,null,0]
[null,"Provision for out-of-court settlements",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-360,0,0,0,0,0,0,-20,0,0]
[null,"Credit PIS overpayment tax-half-yearly",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,828,0,0,0,"-",0,0,null,0]
[null,"PIS/COFINS credits",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2591,535,0,4506,"-",398,188,61,754]
[null,"Remeasurement of equity interest (acquisition of control)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-19,0,0,0,"-",0,0,null,0]
[null,"Reversão - earnout participação societária",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,157,null,0]
[null,"Reversão na perda no valor de recuperação de ativos - Impairment",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-705,0,362,null,-988]
[null,"Gain arising from a pre-existing contractual relationship (acquisition of control)",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,31,0,0,0,"-",0,0,null,0]
[null,"Fair Value – Available for Sale – Evolua",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-55]
[null,"Provision for tax recovery loss",-2,1,1,0,1,0,-1,-1,-4,-1,-2,-6,-6,-2,-9,-6,-1,11,12,6,-2,-2,1,-99,-5,1,0,7,0,0,null,0]
[]
[null,"(*) Os valores de Perdas com títulos incobráveis passaram a ser apresentados em linha específica a partir de 2020."]
[null,"(**) Em 2018, os valores de Resultado de hedge de commodities estavam classificados no resultado financeiro conforme nota explicativa nº 25 de março, junho e setembro de 2018 e nota explicativa nº 26 de dezembro de 2018. Os valores dos trimestres foram R$7 (1T18), -R$28 (2T18), -R$9 (3T18) e R$55 (4T18)."]
[null,"(***) Inclui \"Resultado com alienação/baixa de ativos\" no valor de R$42 (1T23), R$58 (2T23) e R$75 (3T23) e \"Resultado com alienação/baixa - participações societárias\" no valor de R$0 no 1T23, R$0 no 2T23 e R$564 no 3T23."]
[null,"(****) A partir do 2T22 está sendo apresentado junto ao item \"Produtos para revenda\""]
[null,"(*****) No 1T23, 2T23 e 3T23, os saldos das linhas \"Recuperação com Crédito Fiscal Presumido - ICMS\" e \"Desapropriação imóvel\" estão sendo apresentadas na linha de \"Outros\" da nota de \"Outras receitas (despesas) líquidas\" das Demonstrações Contábeis de Março de 2023, de Junho de 2023 e de Setembro de 2023."]
[null,"(******) Alterado de: Créditos de PIS/COFINS, Para: Créditos de PIS/COFINS - despesas operacionais essenciais"]

{"sheet":"10. Hedge","index":10,"n_rows":38,"n_cols":29,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"10. Hedge","2T19","3T19","4T19","1T20","2T20","3T20","4T20","1T21","2T21","3T21","4T21","1T22","2T22","3T22","4T22","1T23","2T23","3T23","4T23","1T24","2T24","3T24","4T24","1T25","2T25","3T25","4T25"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated"]
[null,"(millions)"]
[]
[null,"Operational expenses adjusted",-901,-169,-879,-554,60,-703,-87,-887,-498,-539,-758,-1248,-1200,-368,-227,-848,-808,-912,2327,-341,-652,3729,-811,{"$f":"SUM('05. Segment Reporting'!AL34,'05. Segment Reporting'!AL40,'05. Segment Reporting'!AL46)-SUM('05. Segment Reporting'!AL39,'05. Segment Reporting'!AL45,'05. Segment Reporting'!AL51)","v":-594},{"$f":"SUM('05. Segment Reporting'!AM34,'05. Segment Reporting'!AM40,'05. Segment Reporting'!AM46)-SUM('05. Segment Reporting'!AM39,'05. Segment Reporting'!AM45,'05. Segment Reporting'!AM51)","v":-731},{"$f":"SUM('05. Segment Reporting'!AN34,'05. Segment Reporting'!AN40,'05. Segment Reporting'!AN46)-SUM('05. Segment Reporting'!AN39,'05. Segment Reporting'!AN45,'05. Segment Reporting'!AN51)","v":-865},{"$f":"SUM('05. Segment Reporting'!AO34,'05. Segment Reporting'!AO40,'05. Segment Reporting'!AO46)-SUM('05. Segment Reporting'!AO39,'05. Segment Reporting'!AO45,'05. Segment Reporting'!AO51)","v":-246}]
[null,"Settled Commodities Hedge",35,48,5,-124,-327,49,7,273,74,44,39,489,273,-380,482,-39,-17,80,-55,62,-33,-122,-11,54,29,19,-32.959365030000001]
[null,"CBIOS",0,0,0,0,0,111,79,50,50,58,81,206,321,311,212,269,390,301,286,255,212,181,189,146,142,129,80]
[null,"Extraordinary tax recoveries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2591,-535,0,-4075,0,0,0,"-","-"]
[null,"PIS/COFINS Result",0,0,0,0,-376,-16,-647,0,-79,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"-","-"]
[null,"Other tax recoveries",0,0,0,0,0,0,0,0,0,0,0,-7,-25,-47,-683,-33,-166,-102,-748,0,-65,-337,-72,-394,-208,-78,-695.81432934000009]
[null,"Properties Sell",0,0,0,0,0,0,0,0,0,0,0,0,-26,-136,-326,-42,-58,-75,-87,-56,-107,-53,-117,-37,-57,-83,-105]
[null,"Operational expenses without Hedge | CBIOs | PIS e COFINS",{"$f":"SUM(C9:C15)","v":-866},-121,-874,-678,-643,-559,-648,-564,-453,-437,-638,-560,-657,-620,-542,-693,-659,-708,-868,-615,-645,-677,-822,-825,-825,{"$f":"SUM(AB9:AB15)","v":-878},-999.77369437000016]
[]
[null,"Retail"]
[null,"(millions)"]
[]
[null,"Operational expenses adjusted",-345,-255,-325,-177,-18,-324,-299,-397,-290,-280,-337,-620,-617,-118,-413,-424,-383,-495,1300,-464,-300,13,-306,{"$f":"SUM('05. Segment Reporting'!AL35,'05. Segment Reporting'!AL41,'05. Segment Reporting'!AL47)","v":-356},{"$f":"SUM('05. Segment Reporting'!AM35,'05. Segment Reporting'!AM41,'05. Segment Reporting'!AM47)","v":-359},{"$f":"SUM('05. Segment Reporting'!AN35,'05. Segment Reporting'!AN41,'05. Segment Reporting'!AN47)","v":-247},{"$f":"SUM('05. Segment Reporting'!AO35,'05. Segment Reporting'!AO41,'05. Segment Reporting'!AO47)","v":269}]
[null,"Settled Hedge Result",23,27,3,-75,-221,29,14,172,51,26,32,255,164,-238,239,-7,-10,47,-22,45,-19,-67,-11,36,12,15,-4.0549622899999997]
[null,"CBIOS",0,0,0,0,0,78,56,36,36,41,57,149,230,222,152,200,285,219,208,190,155,131,136,105,142,92,57]
[null,"Extraordinary tax recoveries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1303,0,0,0,0,0,null,"-",0]
[null,"Other tax recoveries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-141,-12,-435,0,-32,-286,0,-61,-1,-58,-575.16836458]
[null,"Properties Sell",0,0,0,0,0,0,0,0,0,0,0,-10,-26,-136,-265,-46,-59,-59,-54,-52,-86,-55,-128,-37,-57,-80,-101]
[null,"Operational expenses without Hedge | CBIOs ",{"$f":"SUM(C21:C26)","v":-322},-228,-322,-252,-239,-217,-229,-189,-203,-213,-248,-226,-249,-270,-287,{"$f":"SUM(R21:R26)","v":-277},{"$f":"SUM(S21:S26)","v":-308},{"$f":"SUM(T21:T26)","v":-300},{"$f":"SUM(U21:U26)","v":-306},{"$f":"SUM(V21:V26)","v":-281},-282,-264,-309,-313,-263,{"$f":"SUM(AB21:AB26)","v":-278},-354.22332686999999]
[]
[null,"B2B"]
[null,"(millions)"]
[]
[null,"Operational expenses adjusted",-265,-192,-265,-155,-112,-270,-186,-453,-256,-185,-303,-561,-523,-309,-649,-339,-349,-367,1140,-337,-327,-250,-423,{"$f":"SUM('05. Segment Reporting'!AL37,'05. Segment Reporting'!AL43,'05. Segment Reporting'!AL49)","v":-82},{"$f":"SUM('05. Segment Reporting'!AM37,'05. Segment Reporting'!AM43,'05. Segment Reporting'!AM49)","v":-175},{"$f":"SUM('05. Segment Reporting'!AN37,'05. Segment Reporting'!AN43,'05. Segment Reporting'!AN49)","v":-503},{"$f":"SUM('05. Segment Reporting'!AO37,'05. Segment Reporting'!AO43,'05. Segment Reporting'!AO49)","v":-338}]
[null,"Settled Hedge Result",-12,-21,2,-49,-106,20,-7,101,23,18,7,237,109,-142,243,-32,-7,33,-33,17,-14,-55,0,18,17,4,-9.9044027400000019]
[null,"CBIOS",0,0,0,0,0,33,23,14,14,17,24,57,91,89,60,69,105,82,78,65,57,50,54,41,40,37,23]
[null,"Extraordinary tax recoveries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1284,0,0,0,0,0,"-","-",0]
[null,"Other tax recoveries",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-54,-81,-327,0,-31,-79,-72,-333,-207,-19,-127.74379999999999]
[null,"Properties Sell",0,0,0,0,0,0,0,0,0,0,0,-1,0,0,-1,-5,-1,0,0,2,-4,0,14,1,0,0,1]
[null,"Operational expenses without Hedge | CBIOs ",{"$f":"SUM(C32:C37)","v":-277},-213,-263,-204,-218,-217,-170,-338,-219,-150,-272,-268,-323,-362,-347,{"$f":"SUM(R32:R37)","v":-307},{"$f":"SUM(S32:S37)","v":-306},{"$f":"SUM(T32:T37)","v":-333},{"$f":"SUM(U32:U37)","v":-426},{"$f":"SUM(V32:V37)","v":-253},-319,-334,-427,-355,-325,{"$f":"SUM(AB32:AB37)","v":-481},-451.64820273999999]

{"sheet":"11. Debt","index":11,"n_rows":31,"n_cols":35,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"11. Debt",2017,"1Q18","2Q18","3Q18","4Q18","1Q19","2Q19","3Q19","4Q19","1Q20","2Q20","3Q20","4Q20","1Q21","2Q21","3Q21","4Q21","1Q22","2Q22","3Q22","4Q22","1Q23","2Q23","3Q23","4Q23","1Q24","2Q24","3Q24","4Q24","1Q25","2Q25","3Q25","4Q25"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated"]
[null,"(millions)"]
[]
[null,"Loans and financing",4640,4585,4521,5552,5524,5434,5412,5489,5957,9531,8424,8512,7757,9014,8299,9930,13538,13082,14953,16826,16557,16451,16106,15229,14770,14902,18333,16724,20449,{"$f":"SUM('03. Balance Sheet'!AI46,'03. Balance Sheet'!AI47,'03. Balance Sheet'!AI68)","v":25951},{"$f":"SUM('03. Balance Sheet'!AJ46,'03. Balance Sheet'!AJ47,'03. Balance Sheet'!AJ68)","v":24987},{"$f":"SUM('03. Balance Sheet'!AK46,'03. Balance Sheet'!AK47,'03. Balance Sheet'!AK68)","v":24259},{"$f":"SUM('03. Balance Sheet'!AL46,'03. Balance Sheet'!AL47,'03. Balance Sheet'!AL68)","v":22365}]
[null,"Drawn risk",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,588,0,0,0,0,0,0,0,0,0,0,0]
[null,"Commercial lease",72,73,74,73,48,923,743,731,818,810,796,779,796,834,829,858,824,818,822,859,834,817,792,774,748,745,373,362,359,{"$f":"SUM('03. Balance Sheet'!AI50,'03. Balance Sheet'!AI69)","v":666},{"$f":"SUM('03. Balance Sheet'!AJ50,'03. Balance Sheet'!AJ69)","v":709},736,851]
[null,"Consolidated Gross debt",{"$f":"C9+C11","v":4712},4658,4595,5625,5572,6357,6155,6220,6775,10341,9220,9291,8553,9848,9128,10788,{"$f":"S9+S11","v":14362},13900,{"$f":"SUM(U9:U11)","v":15775},17685,17391,17856,16898,16003,15518,{"$f":"SUM(AB9:AB11)","v":15647},18706,17086,20808,26617,25696,{"$f":"SUM(AH9:AH11)","v":24995},23216]
[]
[null,"SWAP",0,0,0,0,0,0,0,0,0,-421,-631,-733,-504,-821,-183,-578,-626,624,279,172,483,527,961,600,644,480,-58,-196,-874,-61,142,222,119]
[null,"Gross debt upon WAP",{"$f":"SUM(C12,C14)","v":4712},4658,4595,5625,5572,6357,6155,6220,6775,9920,8589,8558,8049,9027,8945,10210,13736,14524,16054,17857,17874,18383,17859,16603,16162,16127,18648,16890,19934,26556,{"$f":"SUM(AG12,AG14)","v":25838},{"$f":"SUM(AH12,AH14)","v":25217},{"$f":"SUM(AI12,AI14)","v":23335}]
[]
[null,"Cash and cash equivalents",483,1105,1352,1500,3057,3849,1885,3909,2362,5997,5307,4476,3358,3893,2311,2030,3625,4309,2759,3113,4145,5816,5662,6436,6666,5476,8225,7589,10480,{"$f":"SUM('03. Balance Sheet'!AI10:AI12,'03. Balance Sheet'!AI25:AI26)","v":6010},{"$f":"SUM('03. Balance Sheet'!AJ10:AJ12,'03. Balance Sheet'!AJ25:AJ26)","v":4833},{"$f":"SUM('03. Balance Sheet'!AK10:AK12,'03. Balance Sheet'!AK25:AK26)","v":6467},{"$f":"SUM('03. Balance Sheet'!AL10:AL12,'03. Balance Sheet'!AL25:AL26)","v":4146}]
[null,"Net debt",{"$f":"C15-C17","v":4229},{"$f":"D15-D17","v":3553},3243,4125,2515,2508,4270,2311,4413,3923,3282,4082,4691,5134,6634,8180,10111,10215,13295,14744,13729,12567,12197,10167,9496,10651,10423,9301,9454,20546,21005,{"$f":"AH15-AH17","v":18750},19189]
[]
[null,"Adjusted Ebitda LTM",3067,3193,3220,2795,2558,2645,2643,2831,3132,2817,3127,3142,3811,4448,4650,5001,4983,4908,5502,5242,5225,4709,4021,5438,8850,10107,10747,14476,10864,11634,11393,6868,7923]
[null,"Net debt / Adjusted Ebitda LTM",{"$f":"C18/C20","v":1.3788718617541571},1.1127466332602569,1.0071428571428571,1.4758497316636852,{"$f":"G18/G20","v":0.98318999218139169},0.94820415879017017,1.6155883465758607,0.81631932179441891,1.4090038314176245,1.3926162584309549,1.049568276303166,1.2991725015913431,1.2309105221726582,1.1542266187050361,1.4266666666666667,1.6356728654269146,2.0290989363837046,2.0812958435207825,2.4163940385314433,2.8126669210225104,2.6275598086124403,{"$f":"X18/X20","v":2.6687194733489061},{"$f":"Y18/Y20","v":3.0333250435215122},{"$f":"Z18/Z20","v":1.8696211842589188},{"$f":"AA18/AA20","v":1.0729943502824859},{"$f":"AB18/AB20","v":1.0538240823191847},0.96985205173536804,0.64251174357557339,0.87021354933726069,1.7660305999656181,1.8436759413675063,{"$f":"AH18/AH20","v":2.7300524170064064},2.4219361353022846]
[]
[null,"Average cost of accumulated debt (% p.y.)",7.8480922533594358E-2,7.4208640771829232E-2,7.4275326140367873E-2,7.510529674304868E-2,7.5434141419823714E-2,7.5255551488945416E-2,7.6240098028103345E-2,7.4099584868521501E-2,7.0198586248962608E-2,5.4000574962860474E-2,5.2134127381006132E-2,4.8759418430272906E-2,4.7767625563146017E-2,4.4529642900769585E-2,4.9586548788206716E-2,5.7988645891006892E-2,9.0399999999999994E-2,0.12,0.13,0.1368,0.14099999999999999,0.152,0.152,0.14199999999999999,0.13200000000000001,0.12180000000000001,0.1232,0.122,0.124,0.1512,0.1583,7.3000000000000001E-3,7.3000000000000001E-3]
[]
[null,"Average maturity of the debt (years)",2.8,2.7,2.5,2.7,2.5,2.2604041499556855,2.0096984053552207,1.7974923052278831,1.493916623395946,2.0319165129420034,2.6603642200966742,2.3917508025507215,2.29,3.65,3.45,3.74,4.43,4.49,4.3,4.3,4.2,4.0999999999999996,3.8,4,3.8,3.6,4.0999999999999996,3.9,3.9,4.5999999999999996,4.5,4.5,4.55]
[]
[null,"CDI",6.8900000000000003E-2,6.3899999999999998E-2,6.3899999999999998E-2,6.3899999999999998E-2,6.4000000000000001E-2,6.4000000000000001E-2,6.4000000000000001E-2,5.4000000000000006E-2,4.4000000000000004E-2,3.6499999999999998E-2,2.1499999999999998E-2,1.9E-2,1.9E-2,2.6499999999999999E-2,4.1500000000000002E-2,6.1500000000000006E-2,9.1499999999999998E-2,0.11650000000000001,0.13150000000000001,0.13650000000000001,0.13650000000000001,0.13700000000000001,0.13700000000000001,0.127,0.11700000000000001,0.1065,0.104,0.1065,0.122,0.14199999999999999,0.14199999999999999,null,0.14899999999999999]
[null,"IPCA (m-1)*",2.7999999999999997E-2,2.8399999999999998E-2,2.86E-2,4.1900000000000007E-2,4.0500000000000001E-2,3.8900000000000004E-2,4.6600000000000003E-2,3.4300000000000004E-2,3.27E-2,4.0099999999999997E-2,1.8799999999999997E-2,2.4384647595665498E-2,4.3112233257791566E-2,5.1953786425932069E-2,8.0560654410588572E-2,9.6797736240681539E-2,0.10738499999999999,0.105436,0.117311,8.7300000000000003E-2,5.79E-2,4.65E-2,3.1600000000000003E-2,5.1900000000000002E-2,4.6199999999999998E-2,3.9300000000000002E-2,4.2299999999999997E-2,4.4200000000000003E-2,4.8300000000000003E-2,5.0599999999999999E-2,5.0599999999999999E-2,null,4.4600000000000001E-2]
[null,"USDBRL",3.2480333333333333,3.2439666666666667,3.6088333333333331,3.956433333333333,3.8142333333333336,3.7681333333333336,3.9183999999999997,3.9797666666666665,4.1183000000000005,4.4665333333333335,5.3896333333333333,5.3844333333333338,5.4013,5.4738000000000007,5.2923,5.2330666666666668,5.5804999999999998,4.7378,5.2380000000000004,5.4066000000000001,5.2176999999999998,5.0804,4.8192000000000004,5.0076000000000001,4.8413000000000004,4.9962,5.5589000000000004,5.4481000000000002,6.1923000000000004,5.7370000000000001,6.7370000000000001,null,5.5023999999999997]
[]
[null,"* (m-1): used to calculate the cost of debt as there isn't index performed for the current month"]

{"sheet":"12. ESG","index":12,"n_rows":287,"n_cols":11,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"12. ESG",2017,2018,2019,2020,2021,2022,2023,2024]
[]
[]
[null,"VIBRA ENERGIA - Consolidado"]
[null,"(milhões)"]
[]
[null,"Público Interno"]
[]
[null,"GRI 2-7"]
[]
[null,"Colaboradores"]
[null,"Homens ",null,null,3262,2459,2419,2378,2485,2603]
[null,"Mulheres",null,null,1218,911,958,986,1041,1211]
[]
[null,"Nº de colaboradores por região"]
[null,"Região Norte",null,null,474,224,189,229,221,218]
[null,"Região Nordeste",null,null,461,498,429,519,508,510]
[null,"Região Centro-Oeste",null,null,297,222,184,215,228,297]
[null,"Região Sudeste",null,null,2913,2219,2411,2198,2365,2583]
[null,"Região Sul",null,null,335,207,164,203,204,206]
[]
[null,"Categoria Funcional"]
[null,"Diretoria",null,null,5,9]
[null,"Gerência",null,null,250,132]
[null,"Chefia/coordenação",null,null,46,89]
[null,"Técnica/supervisão",null,null,37,0]
[null,"Empregados sem cargo gerencial",null,null,4142,6530]
[]
[null,"Faixa etária colaboradores"]
[null,"Menos de 30 anos",null,null,599,963]
[null,"De 30 a 50 anos",null,null,3237,4876]
[null,"Mais de 50 anos",null,null,644,921]
[]
[null,"Contrato de trabalho "]
[null,"Permanente",null,null,4480,3365,3359,3343,3506,3759]
[null,"Temporário",null,null,0,5,18,21,20,55]
[]
[null,"Número de pessoas em órgãos de governança"]
[null,"Conselho de Administração e Conselho Fiscal",null,null,14,15,18,18,"13*",15]
[]
[null,"GRI 2-21"]
[]
[null,"Remuneração anual total do indivíduo mais bem pago /\nRemuneração média anual de todos os colaboradores",null,null,null,null,null,null,null,102.72]
[null,"Maior remuneração paga (R$)",null,1334413.56,1213103.52,2490000]
[null,"Remuneração total anual média para todos os empregados (R$)¹",null,186142.28,182393.48,155040.12,null,null,null,null,"¹Exceto o indivíduo mais bem pago"]
[null,"Proporção (%)",null,0.1394936963919941,0.15035277451012591,6.2265108433734936E-2,0.16880000000000001,0.312,0.28360000000000002]
[null,"O cáculo considera somente salário-base (remuneração monetária garantida, de curto prazo, não variável) de todos os colaboradores próprios contratados por tempo integral."]
[]
[null,"GRI 2-21"]
[]
[null,"Aumento percentual da remuneração total anul do indivíduo mais bem pago / \nAumento percentual médio da remuneração anual total de todos os colaboradores "]
[null,"Maior remuneração paga",1327000.2,1334413.56,1213103.52,2490000]
[null,"Aumento percentual YoY",null,5.5865552996903212E-3,-9.0908878354023948E-2,1.052586575628764,0.5,-1.57,0.54]
[null,"Remuneração total anual média para todos os empregados",185087.04,186142.28,182393.48,155040.12]
[null,"Aumento percentual YoY",null,5.7013176071105676E-3,-2.0139433126101114E-2,-0.1499689572236903]
[null,"Proporção (%)",null,0.98,4.51,-7.02,0.5,-0.64,0.54]
[null,"O cálculo considera somente salário-base (remuneração monetária garantida, de curto prazo, não variável). Reportado somente o valor da razão da remuneração do item devido à confidencialidade dos dados que envolvem a remuneração dos indivíduos.\nRedução em relação ao ano de 2021 devido ao aumento significativo da amostra de colaboradores com um ano de empresa\ncompleto ou 95% do ano trabalhado."]
[]
[null,"GRI 405-2"]
[]
[null,"Razão matemática entre o salário e remuneração-base para mulheres e homens em cada categoria funcional"]
[null,"Vice-Presidente"]
[null,"Homens",null,null,null,null,null,1.26,2.27,3.97]
[null,"Mulheres",null,null,null,null,null,1.94,"*",3.08]
[null,"Diretor"]
[null,"Homens",null,null,null,1.36,1.41,1.54,1.71,2.19]
[null,"Mulheres",null,null,null,1.96,1.83,1.56,1.65,2.15]
[null,"Gerente Executiva"]
[null,"Homens",null,null,null,null,1.62,1.38,1.52,1.92]
[null,"Mulheres",null,null,null,null,1.58,1.31,1.4,1.91]
[null,"Gerente"]
[null,"Homens",null,null,null,2.0099999999999998,1.61,1.19,1.41,1.7]
[null,"Mulheres",null,null,null,2.16,1.69,1.24,1.41,1.62]
[null,"Coordenador"]
[null,"Homens",null,null,null,2.0299999999999998,1.39,1.1599999999999999,1.29,1.35]
[null,"Mulheres",null,null,null,2.12,1.74,1.1200000000000001,1.21,1.34]
[null,"Superintendente"]
[null,"Homens",null,null,null,1,1.36,1.03,1.32,"O cargo de superintendente foi agrupado com o de coordenador"]
[null,"Mulheres",null,null,null,null,1.26,1.0900000000000001,1.34]
[null,"Colaboradores sem cargo gerencial"]
[null,"Homens",null,null,null,1.41,1.3,1.05,1.1200000000000001,1.25]
[null,"Mulheres",null,null,null,1.43,1.24,1.07,1.1200000000000001,1.23]
[null,"Nota: Em 31/12/2020 não haviam mulheres no cargo de supervisão. A partir de março/2022 todas as diretorias passam a ser denominadas vice-presidências."]
[]
[null,"GRI 403-9"]
[]
[null,"Taxa e Números de Saúde e Segurança de empregados"]
[null,"Número de óbitos como resultado de lesões relacionadas ao trabalho",null,0,0,0,0,0,0,0]
[null,"Taxa de óbitos como resultado de lesões relacionadas ao trabalho",null,0,0,0,0,0,0,0]
[null,"Número de lesões relacionadas ao trabalho de alta consequência (excluindo óbitos)¹",null,2,1,0,2,4,3,5]
[null,"Taxa de lesões relacionadas ao trabalho de alta consequência (excluindo óbitos)",null,0.31,0.16,0,0.28999999999999998,0.59,0.42,0.55000000000000004]
[null,"Número de lesões relacionadas ao trabalho reportáveis",null,5,4,3,5,7,5,10]
[null,"Taxa de lesões relacionadas ao trabalho reportáveis",null,0.77,0.64,0.56999999999999995,0.73,1.03,0.71,1.29]
[]
[null,"Obs.: ¹Consideramos lesões graves aquelas que levaram a afastamento.\nAs taxas são calculadas levando em consideração 1 milhão de horas trabalhadas, e seu cálculo considera os empregados, contratados e motoristas que possuam contratos maiores de seis meses com a Vibra Energia."]
[]
[null,"Indicadores de Saúde, Segurança e Meio Ambiente"]
[null,"Vazamento de óleo e derivados com impacto ao meio ambiente (VAZO, m³)",null,null,1.8,8.39,0.2,0.24,0,0.69]
[null,"Taxa de Frequencia de Acidente no Transporte (TFAT, por milhão de quilômetros rodados)",null,null,null,7.0000000000000007E-2,0.04,0.03,0.02,0.03]
[null,"Taxa de Acidentados Registráveis (TAR, acidentados por milhão de HHER)",null,null,0.38,0.49,0.54,0.54,0.68,0.64]
[null,"Percentual de Tempo Perdido (PTP, %)",null,null,1.92,1.19,1.79,2.09,1.51,1.8]
[]
[null,"Obs.: Considerando os afastamentos preventivos em função da Covid-19, o resultado acumulado em 2020 foi 1,59."]
[]
[null,"Governança Corporativa"]
[]
[null,"GRI 205-2"]
[null,"Número total e percentual de membros do órgão de governança aos quais foram comunicados e que receberam treinamento sobre políticas e procedimentos anticorrupção adotados por nós, por região"]
[null,0]
[null,"Sudeste"]
[null,"Número total de membros no ano",null,null,null,18,18,18,17,15]
[null,"Número total de membros comunicados ",null,null,null,18,18,18,17,15]
[null,"Percentual de membros comunicados ",null,null,null,100,100,100,100,100]
[null,"Número total de membros capacitados",null,null,null,18,18,11,5,15]
[null,"Percentual de membros capacitados",null,null,null,100,100,61,29.4,100]
[]
[null,"Número total e percentual de empregados aos quais foram comunicados e que receberam treinamento sobre políticas e procedimentos anticorrupção adotados por nós"]
[null,"Número total de empregados comunicados",null,null,null,3370,3377,3364,3526,3781]
[null,"Número total de empregados treinados",null,null,null,1767,2838,3226,3310,3781]
[null,"Percentual de empregados comunicados",null,null,null,1,1,1,1,0.99099999999999999]
[null,"Percentual de empregados treinados",null,null,null,0.52,0.84,0.96,0.93899999999999995,0.99099999999999999]
[]
[null,"Obs.: Consideramos os colaboradores que realizaram o EAD Prevenção à Corrupção da Trilha de Integridade. Revisamos os dados de comunicados e capacitados em 2021, considerando os colaboradores ativos em 31/12/2021. GRI 2-4"]
[]
[null,"GRI 205-3"]
[]
[null,"Casos de Fraude e Corrupção"]
[null,"Número total de casos confirmados",null,11,31,4,0,4,"13*",7]
[]
[null,"Número total de casos confirmados em que empregados foram demitidos ou punidos por corrupção",null,4,5,2,0,1,"6**",7]
[null,"Número total de casos confirmados em que contratos com parceiros comerciais foram rescindidos ou não renovados em decorrência de violações relacionadas à corrupção",null,0,0,0,0,0,0,0]
[null,"Natureza dos casos reportados",null,"Apropriação indevida de ativos, corrupção e fraude em licitação","Apropriação indevida de ativos e outros temas","Um caso de falsidade declaratória, um caso de uso indevido de informações empresariais restritas e dois casos de favorecimento de fornecedores",null,"Os casos envolveram uso indevido de recursos da empresa, falsidade declaratória ou documental, fraude em ferramentas de \ngestão de pessoas e favorecimento de fornecedores da Vibra","*Os casos envolveram apropriação indevida de ativos não monetários; falsidade declaratória ou documental; suborno/propina; conflito de interesses; e favorecimento de fornecedores, clientes ou colaboradores da Vibra. ** Seis dos envolvidos sofreram punições, sendo dois ocupantes de cargo de liderança, três não tinham cargo de liderança e um já era um ex-colaborador. O número de colaboradores punidos é menor que o de casos confirmados porque em quatro ocorrências os responsabilizados já não mais faziam parte do quadro de colaboradores da Vibra, em um caso a avaliação foi de que caberia apenas feedback e em três situações foi identificada a responsabilidade de pessoas externas à Vibra. Dentre as medidas adotadas constam: um desligamento por justa causa, uma exclusão do ex-colaborador e seus dependentes do plano de saúde e quatro desligamentos por conveniência.","Nota: em 2024, a organização registrou casos confirmados de corrupção envolvendo seus empregados, incluindo conflito de interesse, fraude e uso indevido de recursos da empresa.\nNo entanto, não houve rescisão ou não renovação de contratos com parceiros de negócios devido a esses casos, nem processos judiciais movidos contra a empresa ou seus\nempregados em decorrência das ocorrências."]
[null,"obs.: Foram consideradas Apurações de Denúncias Procedentes e Parcialmente Procedentes. A natureza das fraudes reportadas foi informada de acordo com o estabelecido na árvore de classificação de denúncias. Em 2020 houve casos de apurações com status procedente que não culminaram em medidas disciplinares em virtude de os empregados envolvidos não mais pertencerem aos quadros internos na ocasião da conclusão do trabalho investigativo. Não temos ciência de processos judiciais públicos relacionados à corrupção iniciados contra nós e nossos empregados no ano de 2020. Em 2022, em dois casos, a avaliação foi de que não cabia qualquer sanção disciplinar (em um deles houve aplicação de medida pedagógica fixada por Acordo de Conduta Pessoal e Profissional, aprovada no Comitê de Ética). No terceiro caso, o colaborador foi demitido e, no quarto caso, a demissão foi suspensa por força maior."]
[]
[null,"Comunidades"]
[]
[null,"GRI 413-1"]
[]
[null,"Porcentagem de operações com engajamento na comunidade local implementado, avaliações de impacto e/ou programas de desenvolvimento"]
[]
[null,"Avaliações de impactos sociais, inclusive avaliações de impactos de gênero, com base em processos participativos¹",null,58,"-",50,0,0,"* GRI 413-1 | Porcentagem de operações com engajamento na comunidade local implementado, avaliações de impacto e/ou programas de desenvolvimento: quanto a este indicador, apenas não o reportamos neste ano.","* GRI 413-1 | Porcentagem de operações com engajamento na comunidade local implementado, avaliações de impacto e/ou programas de desenvolvimento: quanto a este indicador, apenas não o reportamos neste ano."]
[null,"%",null,0.84060000000000001,"-",0.41320000000000001,0,0]
[null,"Avaliações de impactos ambientais e monitoramento contínuo²",null,46,53,66,60,59]
[null,"%",null,0.66669999999999996,0.7681,1,1,1]
[null,"Divulgação pública dos resultados de avaliações de impactos ambientais e sociais",null,"-","-","-","-","-"]
[null,"%",null,"-","-","-","-","-"]
[null,"Programas de desenvolvimento local baseados nas necessidades de comunidades locais",null,"-",1,1,7,7]
[null,"%",null,"-",1.72E-2,8.3000000000000001E-3,0.1167,0.1186]
[null,"Planos de engajamento de stakeholders baseados em mapeamentos dessas partes (Planos de Relacionamento Comunitário)",null,8,2,2,3,3]
[null,"%",null,0.1159,2.9000000000000001E-2,1.6500000000000001E-2,0.05,5.0799999999999998E-2]
[null,"Comitês e processos de consulta ampla à comunidade local incluindo grupos vulneráveis",null,2,2,2,3,3]
[null,"%",null,2.9000000000000001E-2,2.9000000000000001E-2,1.6500000000000001E-2,0.05,5.0799999999999998E-2]
[null,"Conselhos de trabalho, comissões de saúde e segurança no trabalho e outras entidades representativas de empregados para discutir impactos",null,null,null,null,2,3]
[null,"%",null,null,null,null,3.3300000000000003E-2,5.0799999999999998E-2]
[null,"Processos formais de queixas e reclamações por parte de comunidades locais",null,null,null,null,60,59]
[null,"%",null,null,null,null,1,1]
[]
[null,"¹Consideramos apenas as unidades operadas diretamente por nós. Consideramos as unidades que realizaram atualização do cadastro de comunidades, incluindo impactos sociais e desconsideramos unidades de aviação e áreas individuais.\n²Consideramos as unidades que têm LAIPDs ou APRs ou EARs, consideradas Práticas de Avaliação dos Aspectos e Impactos Ambientais. Não realizamos a divulgação pública dos resultados de avaliações de impactos ambientais e sociais"]
[]
[null,"Meio Ambiente"]
[]
[null,"GRI 305-1"]
[]
[null,"Emissões diretas de gases do efeito estufa (t co2 equivalente)"]
[]
[null,"Geração de eletricidade, calor ou vapor resultantes da queima de combustíveis em fontes estacionárias (fixas) como caldeiras, fornos e turbinas e de outros processos de combustão, como queima",null,38385,41915,38487,38535,38424,36410,35006]
[null,"Transporte de materiais, produtos, resíduos, empregados e passageiros resultantes da queima de combustíveis em fontes móveis de combustão pertencentes ou controladas por nós, como caminhões, trens, navios, aviões, ônibus e carros",null,115051,103844,88870,4947,5750,5144,5130]
[null,"Emissões fugitivas resultantes de liberações intencionais ou involuntárias, como vazamentos em juntas, lacres, embalagens e vedações de equipamentos; emissões de metano provenientes de minas de carvão e sistemas de ventilação; emissões de hidrofluorcarbonetos (HFCs) oriundas do uso de geladeiras e ar condicionados; e vazamentos de metano provenientes do transporte de gás",null,82,82,935,89,107,52,45]
[null,"Os gases incluídos: CO2 - dióxido de carbono; CH4 - metano; N2 O - óxido nitroso; HFCs – hidrofluorcarbonetos. GWP: IPCC AR5 (2014); Fatores de emissão: GHG Protocol; Fatores de conversão: BEN 2022 (Balanço Energético Nacional).\nO transporte de produtos foi revisado para o escopo 3, após a realização de um detalhado diagnóstico de ESG do transporte rodoviário da Vibra. Concluiu-se que o nível de gestão de emissões é limitado, cabendo ao transportador contratado a responsabilidade e poder de tomada de decisão quanto às variáveis determinantes na emissão de GEE. À Vibra cabe a fiscalização do serviço prestado. Para fins de comparabilidade, excluindo o transporte de produtos do escopo 1 do ano de 2020, tivemos a emissão de 43.485 tCO2e."]
[]
[null,"GRI 305-4"]
[]
[null,"Intensidade de emissões de gases do efeito estufa"]
[]
[null,"Total de emissões de GEE (t CO2 equivalente)",null,170365,163196,146019,"-","-","-","-"]
[null,"Total de emissões de GEE (tCO2 equivalente) - Escolha de localização",null,"-",64916,18027,63157,57920,54118,54118]
[null,"Total de emissões de GEE (tCO2 equivalente) - Escolha de compra",null,"-","-","-",61830,57152,53274,53274]
[null,"Intensidade de emissões de Gases do Efeito Estufa",null,4.33,4.09,4,"-","-","-","-"]
[null,"Intensidade de emissões de gases de efeito estufa (tCO2e/mil m³) – Escolha de localização",null,"-",0.3,2.09,2.02,1.86,1.78,1.78]
[null,"Intensidade de emissões de gases de efeito estufa (tCO2e/mil m³) – Escolha de compra",null,"-","-","-",1.98,1.84,1.75,1.75]
[]
[null,"obs.:As emissões incluídas são de Escopo 1 e 2. Os gases incluídos no cálculo foram CO2, CH4, N2O, HFCs e PFCs. A partir de 2021 passamos a adotar o denominador BOE para nossos cálculos de intensidade de emissões."]
[]
[null,"GRI 303-3"]
[]
[null,"Água reciclada e reutilizada"]
[]
[null,"Volume total de água reciclada e reutilizada por nós (MI – megalitro)",null,1.6,3.1,0.5,2.08,"*","*","*"]
[null,"Volume total de água retirada (MI – megalitro)",null,364.9,383.2,336.5,331.3,338.55,335.23,350.34]
[null,"Percentual de água reciclada e reutilizada",null,4.4000000000000003E-3,8.0999999999999996E-3,1.5E-3,"-",8.5000000000000006E-3,1.2E-2,9.7999999999999997E-3]
[]
[null,"GRI 302-1"]
[]
[null,"Consumo de combustíveis de fontes não renováveis"]
[]
[null,"Diesel",null,2066623.28,2048526.56,531316,543678,551470,523513,463990]
[null,"Gás natural",null,26166.54,6467.63,"-","-","-","-",0]
[null,"GLP",null,9830.18,5148.1499999999996,4010.4,8574.68,7898,10560,10744]
[null,"GNV",null,6453.26,25083.67,5254.92,4136.1899999999996,2637,1551,737]
[null,"Óleo combustível",null,39528.53,72845.039999999994,16348,17744,19847,16150,16150]
[null,"Gasolina",null,19938.080000000002,11075.42,13684,16860,17224,9861,9861]
[]
[null,"Obs.: A alteração dos dados de gasolina automotiva foi realizada, pois já era considerado o teor de 27,5% de etanol anidro no fator de conversão. Essa alteração aumentou o dado de consumo de gasolina automotiva nos anos de 2020 e 2021. GRI 2-4"]
[]
[null,"Consumo de combustíveis de fontes renováveis"]
[]
[null,"Biodiesel¹",null,255425.35,230145.92000000001,62572,63296,56790,63209,68217]
[null,"Etanol²",null,6896.48,3830.93,"-","-",4275,9543,12121]
[]
[null,"Nota: O etanol hidratado passou a ser utilizado na frota de veículos leves em 2022. O consumo de etanol nos anos 2020 e 2021 nos\nrelatos anteriores considerava somente o etanol anidro, que a partir de 2022, passou a integrar o valor de gasolina automotiva\nconsumida. GRI 2-4"]
[]
[null,"Energia Consumida"]
[]
[null,"Eletricidade – Consolidado (cativo, livre e GD)",null,{"$f":"SUM(D217:D218,D220)","v":143550.62},{"$f":"SUM(E217:E218,E220)","v":142302.88999999998},{"$f":"SUM(F217:F218,F220)","v":134289.39000000001},{"$f":"SUM(G217:G218,G220)","v":136208.18},{"$f":"SUM(H217:H218,H220)","v":141415},"145.372 *","140596*"]
[null,"Eletricidade – Mercado cativo",null,143447.44,141904.59,126193,109848,103824,"-","-"]
[null,"Eletricidade – Mercado livre",null,null,null,7714,25998,37238,"-","-"]
[null,"Vapor",null,119697.83,185636.97,255639,254210,197193,181759,160714]
[null,"Eletricidade - Fotovoltaica",null,103.18,398.3,382.39,362.18,353,"-","-"]
[]
[null,"Nota: Energia solar fotovoltaica gerada na sede administrativa."]
[]
[null,"Total de energia consumida"]
[]
[null,"Combustíveis de fontes não renováveis",null,2168539.87,2169146.4700000002,570614,590993,599076,561635,487713]
[null,"Combustíveis de fontes renováveis",null,262321.83,233976.85,62752,63296,61085,72752,80338]
[null,"Energia consumida ",null,263248.45,327939.86,389928,390418,338608,327129,301310]
[]
[null,"Obs.: Foi considerado para o cálculo, todo combustível consumido de fonte renovável (biodiesel e etanol) e não renovável (gasolina, diesel, GLP, GNV e óleo combustível) utilizado na operação das unidades Vibra. Principais equipamentos: geradores, motobombas, veículos próprios e caldeiras. Foi considerado também o consumo de diesel para geração distribuída na Termelétrica de Juruti. Foi considerado para energia consumida, todo o consumo de energia elétrica de geração própria (fotovoltaico) e comprado (mercado cativo e livre), e ainda, o consumo de vapor comprado para aquecimento de dutos e tanques de óleo combustível. O etanol hidratado passou a ser utilizado na frota de veículos leves em 2022. O consumo de etanol nos anos 2020 e 2021 nos relatos anteriores considerava somente o etanol anidro, que a partir de 2022, passou a integrar o valor de gasolina automotiva consumida"]
[]
[null,"GRI 302-3"]
[]
[null,"Intensidade Energética"]
[]
[null,"Consumo de energia dentro da organização",null,2694110.15,2731063.18,1023294,1044707,998749,961515,869361]
[null,"Intensidade energética dentro da organização (GJ/mil m3) ",null,68.53,68.489999999999995,34.71,33.39,32.08,26.04,28.5]
[null,"Consumo de energia fora da organização",null,2762919.24,2959932.99,4489675,4871302,5280502,5580077,7133967]
[null,"Intensidade energética fora da organização (GJ/mil m3)",null,70.28,74.23,152.31,155.70400000000001,169.68,151.09,233.75]
[null,"Consumo de energia total da organização",null,5457029.3899999997,5690996.1699999999,5512969,5916009,6279251,{"$f":"SUM(I236,I238)","v":6541592},{"$f":"SUM(J236,J238)","v":8003328}]
[null,"Intensidade energética (total da organização)",null,138.81,142.72,187.02,189.09399999999999,201.76,177.13,262.24]
[null,"Proporção da intensidade energética de dentro/fora da organização",null,null,null,0.23,0.21,0.19,{"$f":"I237/I239","v":0.17234760738632601},{"$f":"J237/J239","v":0.12192513368983957}]
[]
[null,"Obs.: A partir de 2021 passamos a adotar o denominador BOE para nossos cálculos de intensidade energética. Em 2021, ocorreu um aumento significativo no valor de energia consumida fora da organização devido a uma mudança de escopo quando comparado com 2020. O transporte de produtos para entrega no modal rodoviário era considerado dentro da organização e passou a ser considerado fora, assim como os demais transportes rodoviários e modais. A motivação da mudança foi o fato de que o transporte de entrega aos clientes de Vibra também passou a ser realizado por frete contratado e não por frota própria, e esse consumo já é reportado como interno pelas respectivas transportadoras."]
[]
[null,"GRI 302-4"]
[]
[null,"Reduções de consumo de energia obtidas diretamente em decorrência de melhorias"]
[null,"Reduções totais",null,null,null,null,null,null,null,26299]
[null,"Consumo de combustíveis de fontes não renováveis dentro da organização",null,2168539.87,2169146.4700000002,1704134.54,"-","-","-","-"]
[null,"Consumo de eletricidade dentro da organização",null,143447.44,141904.59,136021.01999999999,"-","-","-","-"]
[null,"Mudanças operacionais e redução de ativos",null,null,null,5884,1902.11,22622,"Não reportamos",{"$f":"IFERROR(IF($B$1=\"PT\",\"Não é reportado\",\"it´s not reported\"),)","v":"it´s not reported"}]
[null,"Redesenho de processo",null,null,null,465012,"-","-","-","-"]
[null,"Melhoria em infraestrutura",null,null,null,"-",11713,28565,"Não reportamos",{"$f":"IFERROR(IF($B$1=\"PT\",\"Não é reportado\",\"it´s not reported\"),)","v":"it´s not reported"}]
[]
[null,"Permanência do regime home office ao longo de todo o ano de 2021, melhorias em conservação e alienação de ativos. Redesenho de processo/escopo onde o combustível e biocombustível consumido no transporte rodoviário de entrega passou a ser considerado externo a organização (frete contratado). A melhoria em infraestrutura foi a principal redução devido à instalação de medidores e diminuição na perda de vapor."]
[]
[null,"GRI 305-3"]
[]
[null,"Emissões biogênicas de CO2 (t co2 equivalente)"]
[]
[null,"Os gases incluídos no cálculo foram CO2 - dióxido de carbono; CH4 - Metano; N2O - óxido nitroso. Fonte dos fatores de emissão usados e as taxas de potencial de aquecimento global (GWP): GWP: IPCC AR4 (2007); fatores de emissão: GHG Protocol e CDP 2016 (Tool Scope 3 O&G). Adotamos a metodologia do GHG Protocol para a categoria transporte e CDP - Tool Scope 3 O&G para a categoria uso do produto. Houve uma atualização do banco de dados utilizado e aperfeiçoamento do cálculo da estimativa de emissões no que se refere a categoria de transporte. As demais categorias de escopo 3 não foram incluídas no inventário por serem pouco representativas se comparadas à categoria de uso do produto, uma vez que o produto comercializado por nós é intenso em emissão de carbono. Fator de conversão: BEN 2021 (Balanço Energético Nacional). Para fins de comparabilidade, incluindo no escopo 3 a parcela do transporte de produtos que antes era contabilizada como escopo 1, nos anos de 2020 e 2019 tivemos a emissão biogênica de 12.693.558 tCO2biogênico e 13.434.156 tCO2biogênico, respectivamente.",null,12764861,13421047,12683660,12998618,12903260,13314668,14727091]
[]
[null,"GRI 303-3 "]
[]
[null,"Retirada total de água (ML - Megalitro)"]
[null,"Águas superficiais, incluindo áreas úmidas, rios, lagos e oceanos",null,4.4000000000000004,4.9000000000000004,4.04,4.42,9.33,10.67,11.41]
[null,"Águas subterrâneas/lençóis freáticos",null,74.5,74.5,67.180000000000007,47.9,45.4,43.33,19.37]
[null,"Águas pluviais diretamente coletadas e armazenadas pela organização",null,1.6,2.5499999999999998,2E-3,0,"-","-",0]
[null,"Abastecimento municipal de água ou outras empresas de abastecimento de água",null,284.39999999999998,300.7,88.96,0,"-","-",0]
[null,"Água produzida",null,0,0.55000000000000004,0.5,2.08,2.88,4.0599999999999996,3.42]
[null,"Água de terceiros",null,0,0,175.81,276.89999999999998,280.93,277.19,312.81]
[null,0]
[null,"Nota: Em 2021, no indicador de Águas Produzidas foi considerado o somatório de todo volume captado de água pluvial e do reúso da água. No somatório de Água de Terceiros foi considerado toda água comprada das distribuidoras públicas de abastecimento, de outras empresas e por caminhão-pipa."]
[]
[null,"GRI 306-3"]
[]
[null,"Total de Resíduos Gerados(T - Toneladas)"]
[null,"Resíduo Perigoso- Classe I",null,null,null,1992.07,1798.5,3564.27,3008.33,2315.3000000000002]
[null,"Resíduo Não Perigoso- Classe II A e B",null,null,null,4622.16,2165.23,2618.09,2877.13,50815.59]
[null,"Obs.: Outros resíduos não perigosos (classe II A e B) não recorrentes (Ex: pneu, óleo cozinha, peças oficina, filtros, revestimento, contra rótulos). Outros resíduos perigosos (classe I) não recorrentes (Ex: telha amianto, resíduo de serviço de saúde, reagente laboratório). Em 2021 não foi incluído o volume de efluente sanitário e oleoso enviado para tratamento conforme GRI 306-3."]
[]
[null,"Vazamentos"]
[]
[null,"Número total e volume total de vazamentos"]
[null,"Número total acima de 1bbl",2,4,1,6,1,1,1,1]
[null,"Volume total acima de 1bbl (m³)",3.84,10.8,1.8,8.39,0.2,0.24,0.24,0.24]

{"sheet":"13.Dividends","index":13,"n_rows":31,"n_cols":20,"rows_kept":31,"cut":false,"hidden":false,"merged":[[28,8,29,8],[24,8,27,8],[4,8,5,8],[6,8,8,8],[9,8,11,8],[12,8,16,8],[17,8,18,8],[20,8,23,8]]}
[]
[]
[]
[null,"Status","Period","Preceeds","EX-dividend date","Payment Date","Gross value per share (R$)","Gross value (R$)","Value/ year (R$)"]
[null,"a",2017,"Interest on Net Equity (JCP)","2018-02-01","2018-07-19",0.56527346761373387,658543589.76999998,1092160222.76,null,null,2018,2019,2020,2021,2022,2023,2024,2025,2026]
[null,"a",2017,"Dividends","2018-04-25","2018-09-04",0.37220311844635195,433616632.99000001,null,null,"Caixa",{"$f":"SUMIFS($H:$H,$F:$F,\">=\"&DATE(L$5,1,1),$F:$F,\"<=\"&DATE(L$5,12,31))","v":1092160222.76},3145747899.0500002,1148849830.8499999,2859130055.4100003,520849828.954,434993081.63999999,1604581530.0600002,1636255005.3199999,1200000000]
[null,"a",2018,"Interest on Net Equity (JCP)","2018-12-11","2019-04-30",0.49381274351072968,575291846.19000006,3145747899.0500002,null,"Competência",{"$f":"SUMIFS($H:$H,$E:$E,\">=\"&DATE(L$5,1,1),$E:$E,\"<=\"&DATE(L$5,12,31))","v":1667452068.95},3122244073.2699995,1095449322.6200001,2492592372.1799998,823993081.64400005,928421090.24000001,1750860473.6300001,1761554971.51,0]
[null,"a",2018,"Dividends","2019-04-24","2019-05-31",0.880628485416309,1025932185.51]
[null,"a",2018,"Dividends","2019-04-24","2019-10-29",1.3257715599570814,1544523867.3499999]
[null,"a",2019,"Interest on Net Equity (JCP)","2019-12-04","2020-09-01",0.47363778575965665,551788020.40999997,1148849830.8499999]
[null,"a",2019,"Dividends","2020-07-31","2020-09-01",4.2800374111587984E-2,49862435.840000004]
[null,"a",2019,"Dividends","2020-07-31","2020-09-30",0.46969903399141633,547199374.60000002]
[null,"a",2020,"Interest on Net Equity (JCP)","2020-12-22","2021-01-12",0.42780043963999997,498387512.18000001,2859130055.4100003]
[null,"a",2020,"Dividends complementary to the mandatory minimum and part of the additional dividends approved in the Ordinary General Meeting","2021-04-16","2021-04-30",0.95037041535,1107181533.8800001]
[null,"a",2020,"2nd installment related to remuneration to shareholders in the form of dividends, approved in the Ordinary General Meeting","2021-04-16","2021-08-31",0.61951576215000004,721735862.90999997]
[null,"a",2021,"Anticipation of a part of Interest on Net Equity (JCP)","2021-09-14","2021-09-29",0.33367209398999997,383277611]
[null,"a",2021,"Anticipation of the 2nd installment of Interest on Net Equity (JCP)","2021-12-14","2021-12-23",0.131482454,148547535.44]
[null,"a",2021,"Dividends complementary to the mandatory minimum","2021-04-29","2022-05-30",0.11710709900000001,131849828.95,520849828.954]
[null,"a",2022,"Anticipation of a part of Interest on Net Equity (JCP)","2022-09-22","2022-12-29",0.34890912082999997,389000000.00400001]
[null,"a",2022,"Payment of the second installment of interest on own capital (JCP).","2022-12-22","2023-02-28",0.39016209099999999,434993081.63999999,434993081.63999999]
[null,"a",2023,"Interest on Net Equity (JCP)","2023-09-22","2024-02-29",0.42909543292000002,478400000,1604581530.0600002]
[null,"a",2023,"Payment of the second installment of interest on own capital (JCP)","2023-12-26","2024-05-29",0.40362074704000001,450021090.24000001]
[null,"a",2023,"Additional dividends on the minimum mandatory dividend and portion of the additional dividends proposed to be announced at the E/AGM","2024-04-19","2024-08-31",0.30322176867,338080219.91000003]
[null,"a",2023,"Additional dividends proposed to be announced at the E/AGM","2024-04-19","2024-11-30",0.30322176867,338080219.91000003]
[null,"a",2024,"Anticipation - Interest on Net Equity (JCP)","2024-07-01","2025-02-27",0.46684916263999998,520700033.81,1636255005.3199999]
[null,"a",2024,"Payment of the second installment of interest on own capital (JCP)","2024-09-24","2025-05-30",0.23499089813999999,262000000]
[null,"a",2024,"Payment of the third installment of interest on own capital (JCP)","2024-12-26","2025-08-29",0.23619983301700001,292000000]
[null,"a",2024,"Additional dividends on the minimum mandatory dividend and portion of the additional dividends proposed to be announced at the E/AGM","2025-04-17","2025-11-28",0.50385775627999996,561554971.50999999]
[null,null,2025,"Interest on Net Equity (JCP)","2025-03-24","2026-02-27",0.31403898618999998,350000000,{"$f":"SUM(H29:H30)","v":1200000000}]
[null,null,2025,"Interest on Net Equity (JCP)","2025-11-26","2026-12-16",{"$f":"H30/1119000000","v":0.75960679177837354},850000000]
[null,null,"Total",null,null,null,{"$f":"SUM(G5:G30)","v":11.897549190112242},12792567454.043999,12442567454.043999]

{"sheet":"14. Consensus","index":14,"n_rows":15,"n_cols":6,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"14. Consensus*"]
[]
[]
[null,"VIBRA ENERGIA  - Consolidated"]
[null,"(millions)"]
[]
[null,null,"4Q25",null,null,"Δ"]
[null,null,"Consenso*","Real",null,"(Real - Consenso)"]
[null,"Adjusted EBITDA",1812.200781241826,2620,null,{"$f":"D11-C11","v":807.79921875817399}]
[null,"EBITDA/m³",167.14460168085122,251,null,{"$f":"D12-C12","v":83.855398319148776}]
[null,"Net Income",653.86099701285173,679,null,{"$f":"D13-C13","v":25.139002987148274}]
[]
[null,"Stock Target Price",32.022222222222219]

{"sheet":"15. Disclaimer","index":15,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"15. Ressalva"]
[]
[]
[null,"This presentation contains some statements and forward-looking information related to VIBRA that reflect the current vision and/or expectations of the Company and its management regarding its business plan. Such information is not only historical facts, but reflects the goals and expectations of VIBRA's management. Forward-looking statements include, but are not, all statements that denote forecasting, projection, indicate or imply future results, performance or achievements, and may contain words such as \"believe,\" \"provide,\" \"expect,\" \"contemplate,\" \"likely\" or other words or expressions of similar meaning. While we believe that these forward-looking statements are based on reasonable assumptions, these statements are subject to various risks and uncertainties, and are made taking into account the information vibra currently has access to. This presentation is updated until September 30th, 2024 and VIBRA is not obliged to update it through new information and/or future events. In no event shall VIBRA or its subsidiaries, its directors, directors, representatives or employees be liable to any third party (including investors) for investment or business decisions or acts taken on the basis of the information and statements contained in this presentation, nor for indirect or similar consequential damages. VIBRA has no intention of providing potential stock holders with a review of forward-looking statements or analysis of differences between forward-looking statements and actual results. This presentation and its content constitute information owned by VIBRA, and may not be reproduced or disclosed in whole or in part without its prior written consent"]