FORM 6-K
SECURITIES
AND EXCHANGE COMMISSION
WASHINGTON, D.C.
20549
REPORT OF
FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of March 2009
Commission File Number 1-15224
Energy Company of Minas Gerais
(Translation of Registrants Name Into English)
Avenida Barbacena, 1200
30190-131 Belo Horizonte, Minas Gerais, Brazil
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No x
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
Index
Item |
|
Description of Item |
|
|
|
1. |
|
Earnings Release 2008 and 4th Quarter 2008, Companhia Energética de Minas Gerais CEMIG |
|
|
|
2. |
|
Earnings Release 2008 and 4th Quarter 2008, Cemig Geração e Transmissão S.A. |
|
|
|
3. |
|
Earnings Release 2008 and 4th Quarter 2008, Cemig Distribuição S.A. |
|
|
|
4. |
|
Minutes of the Extraordinary General Meeting of Stockholders, Companhia Energética de Minas Gerais CEMIG, March 5, 2009 |
|
|
|
5. |
|
Minutes of the Extraordinary General Meeting of Stockholders, Cemig Distribuição S.A., March 5, 2009 |
|
|
|
6. |
|
Minutes of the Extraordinary General Meeting of Stockholders, Cemig Geração e Transmissão S.A., March 5, 2009 |
|
|
|
7. |
|
Summary of Decisions of the 454th Meeting of the Board of Directors, Companhia Energética de Minas Gerais CEMIG, March 9, 2009 |
|
|
|
8. |
|
Summary of Principal Decisions of the 86th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., March 9, 2009 |
|
|
|
9. |
|
Summary of Minutes of the 446th Meeting of the Board of Directors, Companhia Energética de Minas Gerais CEMIG, November 2627, 2008 |
|
|
|
10. |
|
Summary of Minutes of the 447th Meeting of the Board of Directors, Companhia Energética de Minas Gerais CEMIG, December 15, 2008 |
|
|
|
11. |
|
Summary of Minutes of the 448th Meeting of the Board of Directors, Companhia Energética de Minas Gerais CEMIG, December 1617, 2008 |
|
|
|
12. |
|
Summary of Minutes of the 451st Meeting of the Board of Directors, Companhia Energética de Minas Gerais CEMIG, January 26, 2009 |
|
|
|
13. |
|
Summary of Minutes of the 78th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., October 2930, 2008 |
|
|
|
14. |
|
Summary of Minutes of the 80th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., November 2627, 2008 |
|
|
|
15. |
|
Summary of Minutes of the 81st Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., December 1617, 2008 |
|
|
|
16. |
|
Summary of Minutes of the 83rd Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., January 26, 2009 |
|
|
|
17. |
|
Summary of Principal Decisions of the 87th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., March 18, 2009 |
|
|
|
18. |
|
Summary of Principal Decisions of the 85th Meeting of the Board of Directors, Cemig Distribuição S.A., March 18, 2009 |
|
|
|
19. |
|
Summary of Decisions of the 455th Meeting of the Board of Directors, Companhia Energética de Minas Gerais CEMIG, March 18, 2009 |
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
COMPANHIA
ENERGETICA DE MINAS |
||
|
|
||
|
|
||
|
By: |
/s/ Luiz Fernando Rolla |
|
|
|
Name: |
Luiz Fernando Rolla |
|
|
Title: |
Chief Financial Officer, |
Date: March 25, 2009 |
|
3
1. Earnings Release 2008 and 4th Quarter 2008, Companhia Energética de Minas Gerais CEMIG
4
A Melhor Energia do Brasil.
EARNINGS RELEASE
2008 and 4Q08
Cemig H
5
Cemig CEO Djalma Bastos de Morais comments as follows on the results announced today:
Our exceptionally good results for 2008 reflect the success of our Long-term Strategic Plan, and the strategy arising from it which, by focusing on the long term, gives Cemig a solid position, with consistent results, reaffirming its leadership in the Brazilian context.
In spite of the recent deterioration in world economic conditions, we have maintained our economic and financial planning, including capital expenditure, amortizations of debt and payments of dividends. This comfortable situation of the company is the result of a conjunction of strategies, which range from maintaining a balanced businesses portfolio to financial discipline, and sale of electricity in the free market - which has helped to mitigate the effect of the recent tariff review of our distribution company.
With the investments currently in progress we will grow in generation, distribution and transmission of electricity, and in distribution of natural gas, and we will also be attentive to all the opportunities for acquisition with profitability that can add value to our business.
We continue to do our homework, growing in all the sectors of our market in a balanced manner, and with focus on operational excellence, mitigating risks and taking advantage of all the synergies that an integrated company on Cemigs scale offers.
Finally, the results we present today show that we are on the right path, and that the decisions we have taken in recent years are constantly adding value to our businesses, making Cemig, every day, an increasingly strong and solid company with efficient corporate management.
6
Cemig Chief Financial Officer Luiz Fernando Rolla comments:
In 2008 our company continued to provide a consistent, robust cash flow, as result of our operations, which incessantly and continuously seek to add value to our businesses.
Our Ebitda reached R$ 4.1 billion on fourth quarter, with a Ebitda margin of 38%, benefiting from our policy of maintaining high levels of operational efficiency. This new level of cash flow is in line with the figures estimated in our financial projections and in our Strategic Plan, reflecting the correctness of our strategy of growth by acquisitions and new projects, within the process of consolidation of the sector.
The impact on our profit caused by the tariff review of Cemig Distribuição has been mitigated by our portfolio of businesses, since the Cemig Group is made up of 49 companies, and 10 consortia, with operations that have mutual synergy and are increasingly profitable, in a position of low risk and greater stability of results in the long term.
The worsening of the tension in the financial markets in 2008 resulted in new challenges for the real economy, such as contraction of lending and increase of its cost, lower growth, and lower confidence on the part of entrepreneurs. In spite of this challenging context, our financial discipline and corporate strategy have positioned Cemig at a very comfortable level, enabling us to be flexible in our financial management, and with this to adapt successfully to a new macroeconomic reality. Our solid cash position makes it possible for us to continue to execute our Long-term Strategic Plan, maintaining our dividend policy, debt management and program of capital expenditure, including the capital expenditure associated with opportunities for acquisition. The excellent results that we present today show that we continue to add value, continually and sustainably, to all our stockholders, and stakeholders.
The rest of this release gives the highlights of our results.
7
(Results in this release are in R$ million, except where indicated)
· Highlights of 2008
· Ebitda : |
R$ 4.1 billion |
|
|
· Net profit : |
R$ 1.9 billion |
|
|
· Net sales revenue : |
R$ 10.9 billion |
|
|
· Cash position: |
R$ 2.2 billion |
|
|
· Sales volume in 2008: |
58,550 GWh |
|
|
· Changes in our stock prices, 2008: |
|
|
Close of |
|
Close of |
|
Change, % |
|
CMIG4 |
|
30.29 |
|
31.77 |
|
4.9 |
% |
CMIG3 |
|
31.28 |
|
25.05 |
|
-19.9 |
% |
CIG |
|
18.46 |
|
13.63 |
|
-26.2 |
% |
CIG.C |
|
18.5 |
|
10.25 |
|
-44.6 |
% |
XCMIG |
|
12.75 |
|
9.59 |
|
-24.8 |
% |
8
· Summary of figures
R$ million |
|
2008 |
|
2007 |
|
Change, % |
|
Volume of electricity sold, GWh* |
|
58,550 |
|
57,892 |
|
1.14 |
% |
Gross revenue |
|
16,488 |
|
15,790 |
|
4.42 |
% |
Net sales revenue |
|
10,890 |
|
10,246 |
|
6.29 |
% |
Ebitda |
|
4,099 |
|
4,062 |
|
0.92 |
% |
Net profit |
|
1,887 |
|
1,743 |
|
8.28 |
% |
* Includes figures for Light S.A.
· The macro context
Over the year of 2008 the international macroeconomic scenario deteriorated rapidly.
The subprime crisis that began in the US real estate sector before the end of 2006, prolonged into 2007, affected the world financial sector in 2008, and worsened rapidly from September 2008. The retraction, considered by many specialists to be one of the most severe since the crisis of 1929, led innumerable financial institutions to bankruptcy, at the same time causing an increase in risk aversion, which affects the real economy. Financing lines were cut and companies were unable any longer could not be more finance and invest at interest rates compatible with economic reality.
At the end of 2008 this deterioration of the economy strongly affected the world labor market, with mass dismissals, especially in the United States and the EU. The recent US economic package has increased expectations for recovery of world growth at the end of 2009 but this in our view still depends on how the investments will be made and how the problems
9
generated by risk aversion and a lack of liquidity will be handled and overcome.
In the Brazilian economy, 2008 was a year in which the rate of growth of GDP was maintained and increased up to the end of the first half of the year, when the first effects of changing world economic conditions began to be reflected in the domestic economy. Among the main sectors affected in Brazil are exporters, who suffered a major impact from the fall in commodity prices. At the same time credit suffered a major retraction and increase in cost, adversely affecting the automobile, services and consumption sectors.
However, in contrast to previous times of economic adversity, Brazil now has a more comfortable situation in this context of stress. Its now more favorable macroeconomic condition arises from the economic policy adopted, which, through fiscal surpluses and monetary policy using inflation targeting, enabled the country to reduce external debt and improve its public accounts. Recognition of this situation came in the first half of 2008, when Brazil received Investment Grade rating from Standard & Poors.
Adding to this benign condition, the government has in recent months been acting strongly to attenuate the impact of the economic stress. Measures taken include reduction in the IPI (Industrialized Products Tax), change in the form of charging income tax, and alterations in the IOF (Financial Transactions Tax). Together with these fiscal measures, the government has increased the financing lines of the BNDES, aiming to regularize the level of granting of financings and liquidity in the financial system.
10
The great challenge for 2009 is in the accentuated reduction of interest rates, which will enable Brazil to grow more intensely in the coming years, since inflationary pressures are almost no longer present, and the country needs very significant investments in infrastructure. Even with these enormous challenges, we expect the Brazilian economy still to grow in 2009, at around 2%, and maintain a path of sustainable growth over 2010, although this of course also depends on the conditions of the international economy.
· Consolidated electricity sales
Our consolidated sales in 2008 totaled 58,550 GWh, 1.1% more than in 2007.
This market can be separated into two segments: Sales to final consumers, and wholesale supply to other electricity concession holders.
Sales to final consumers
In the first of these market segments, our sales to final consumers grew by 6.4% in 2008. The highest growth in consumption was in the residential and industrial user categories, respectively of 4.2% and 8.1%.
This high growth is a direct reflection of the economic growth in the State of Minas Gerais, and in Brazil as a whole since Cemig has been continually increasing its participation in the nationwide electricity market, both through sales to Free Consumers, and also through its holdings, for example in RME, the controlling stockholder of the Rio de Janeiro utility Light. Consolidated sales to final consumers in 2008 totaled 47,461 GWh, compared to 44,602 GWh in 2007.
11
The table below shows the breakdown of our sales to final consumers, and the year-on-year growth in each category:
|
|
MWh |
|
|
|
MWh |
|
|
|
||||
Volume of electricity sold |
|
2008 |
|
2007 |
|
r% |
|
4Q08 |
|
4Q07 |
|
r% |
|
Residential |
|
9,010,893 |
|
8,648,603 |
|
4.2 |
% |
2,278,404 |
|
2,150,455 |
|
5.95 |
% |
Industrial |
|
26,680,999 |
|
24,686,241 |
|
8.1 |
% |
7,033,709 |
|
6,520,362 |
|
7.87 |
% |
Commercial |
|
5,885,857 |
|
5,549,409 |
|
6.1 |
% |
1,538,545 |
|
1,436,909 |
|
7.07 |
% |
Rural |
|
2,308,135 |
|
2,212,485 |
|
4.3 |
% |
628,718 |
|
644,233 |
|
-2.41 |
% |
Other |
|
3,575,178 |
|
3,505,890 |
|
2.0 |
% |
896,868 |
|
892,939 |
|
0.44 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electricity sold to final consumers |
|
47,461,062 |
|
44,602,628 |
|
6.4 |
% |
12,376,244 |
|
11,644,898 |
|
6.28 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Own consumption |
|
51,835 |
|
52,941 |
|
-2.1 |
% |
12,876 |
|
13,115 |
|
-1.82 |
% |
Supply to other concession holders |
|
11,037,166 |
|
13,235,965 |
|
-16.6 |
% |
2,617,636 |
|
3,293,069 |
|
-20.51 |
% |
TOTAL |
|
58,550,063 |
|
57,891,534 |
|
1.1 |
% |
15,006,756 |
|
14,951,082 |
|
0.37 |
% |
This chart shows the breakdown of our sales volume by consumer category:
Electricity Sold to Final Consumers
As can be seen the industrial category is about 56% of our total sales to final consumers, followed by residential, commercial and rural. The
12
industrial category includes both free and captive consumers, served by the two distribution companies of the Cemig group.
Supply to other concession holders
In 2008 we supplied 11,037GWh of electricity to other concession holders, 16.6% less than in 2007 (13,236GWh). This happened because we sold less to traders, most of which made short-term contracts. This electricity is being reallocated through long-term contracts with Free Consumers, which reduces the risk, and increases the predictability of our results, reducing fluctuations that can arise from short-term market prices.
· Electricity market: Distribution
Cemig D
Cemig Ds electricity market grew by a substantial percentage of 7.6% in 2008 higher than Brazilian GDP growth in the year. This increase is due to the pace of growth of the economy of the state of Minas Gerais, with significant and dynamic increase in activity in mining, steel and the automobile sector after the beginning of the fourth quarter.
During the last quarter there was a severe cooling of this growth, but this did not significantly affect the performance of our captive market in 2008 indeed we sold 8.7% more electricity in 4Q08 than in the last quarter of 2007.
Consumption in all the user categories was higher year-on-year in 4Q08, with the exception of the rural sector, where there was a fall in
13
demand due to higher rainfall, reducing the need for irrigation this was also the case for low-income rural consumers.
Electricity sales Cemig D
|
|
MWh |
|
|
|
MWh |
|
|
|
||||
|
|
2008 |
|
2007 |
|
r% |
|
4Q 2008 |
|
4Q 2007 |
|
r% |
|
Residential |
|
7,164 |
|
6,813 |
|
5.2 |
% |
1,822 |
|
1,699 |
|
7.2 |
% |
Industrial |
|
5,563 |
|
4,830 |
|
15.2 |
% |
1,504 |
|
1,237 |
|
21.6 |
% |
Commercial |
|
4,391 |
|
4,078 |
|
7.7 |
% |
1,158 |
|
1,065 |
|
8.7 |
% |
Rural |
|
2,296 |
|
2,200 |
|
4.4 |
% |
626 |
|
641 |
|
-2.3 |
% |
Other |
|
2,844 |
|
2,773 |
|
2.6 |
% |
713 |
|
713 |
|
0.0 |
% |
TOTAL |
|
22,258 |
|
20,694 |
|
7.6 |
% |
5,823 |
|
5,355 |
|
8.7 |
% |
The chart below shows the breakdown of consumption by Cemig Ds client categories with the residential sector representing approximately 32% of total sales to final consumers. The industrial sector represented 23% of total sales in 2007, but this grew to 25% in 2008, due to the intense growth in our concession area.
14
Cemig D Sales per Class (%)
Cemig D: Sources and uses of electricity
The consolidated total of electricity bought and electricity that passed through Cemig Ds grid network was 46,540 GWh. Of this total, compulsory purchases from Itaipu represented 19.4%, the electricity provided under the Proinfa program to stimulate alternative energy sources was 0.82%, purchases contracted in the Regulated Market (CCEARs) made up 29.2%, and transactions in the CCEE (Electricity Trading Chamber) and under the Energy Reallocation Mechanism (MRE) 6.9%. Cemig also received 1,791 GWh of energy volume under bilateral contracts, representing 3.8% of the total; and a further 18,493 GWh was passed through by Cemig D to Free Consumers.
Of the total sources of electricity, 87.6% was passed through to final consumers, 54.6% serving the captive market and 45.4% going to the free market.
15
The diagram of Sources and Uses of Electricity shows that 12.4% of the total of electricity handled, equivalent to 5,789 GWh, was lost. Of this total, losses in the local distribution network totaled 5,411 GWh, and 378 GWh were lost in the national grid.
In 2008 there was a significant change in the electricity received from the Itaipú Hydroelectric Plant. Aneel Resolution 218, of April 11, 2006 specified new quotas for allocation of the electricity generated by Itaipú to be applied in 2008: Cemig Ds quota was reduced from 17.29% of the electricity supplied by Itaipú Binacional to the Brazilian system, in 2007, to 13.59% in 2008,
This diagram shows the consolidated totals of sources and uses of electricity handled by Cemig D.
CEMIG D
TOTAL ELECTRICITY DISTRIBUTED, 2008
(1) Purchase of electricity by Cemig D through Regulated Market contracts and Adjustment Auction.
(2) Program to Encourage Alternative Energy Sources.
(3) The Coruripe Biomass Generation Plant, the Caeté/Volta Grande Thermal Generation Plant, and Furnas, Ponte de Pedra and Capim Branco Hydroelectric Plants.
(4) The Delta Biomass Plant, and the Morro do Camelinho Wind Generation Plant.
(5) Purchase of electricity in the spot market.
(6) Purchase of electricity by free consumers in the Free Market, from generators and traders.
(7) Energy transported in the distribution network and delivered to Free Clients.
16
Sales by Light (RME)
The table below shows sales of the distribution company Light SESA, controlled by Rio Minas Energia (RME), in which Cemig has a stockholding interest of 25%. The distribution companys concession area is in Rio de Janeiro State.
Sales in 2008 (consolidated in these results in the proportion of 25%, Cemigs percentage interest in RME) were at practically the same level as in 2007: 0.10% lower, at 4,573 MWh. Lower sales to the industrial sector were offset by higher sales to the residential and commercial consumer categories.
This unchanged total reflected two main factors: lower average temperatures in the region due to the La Niña phenomenon reducing growth in demand of the residential sector; and interruption of invoicing on the Energia Plus basis, a package offered to clients that have their own generation capacity during peak consumption hours.
|
|
MWh |
|
|
|
MWh |
|
|
|
||||
|
|
2008 |
|
2007 |
|
r% |
|
2008 |
|
2007 |
|
r% |
|
Residential |
|
1,847 |
|
1,836 |
|
0.59 |
% |
452 |
|
456 |
|
0.9 |
% |
Industrial |
|
469 |
|
503 |
|
-6.75 |
% |
126 |
|
122 |
|
-3.6 |
% |
Commercial |
|
1,463 |
|
1,439 |
|
1.66 |
% |
362 |
|
372 |
|
2.7 |
% |
Other |
|
793 |
|
799 |
|
-0.75 |
|
198 |
|
199 |
|
0.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
4,573 |
|
4,577 |
|
-0.10 |
% |
1,139 |
|
1,149 |
|
0.9 |
% |
For more details on Lights sales see:
http://www.mzweb.com.br/light/web/arquivos/Light_ER_4T08_eng.pdf
17
· Electricity market: Generation
Cemig GT
Cemig GT sold 31,629 MWh in 2008, 0.6% less than its 2007 sales volume of 31,813 MWh.
The lower figure reflects wholesale sales of electricity 10.8% lower in 2008 than in 2007, as a result of substitution of these contracts in favor of sales to the free market, made under long-term contracts and for higher prices. Sales to free consumers were significantly higher in both the last quarter and the whole year: 7% higher in 2008, and 6% higher in 4Q08.
It is important to remember that in spite of the slight reduction in sales volume in the year, Cemig GTs net sales revenue grew by approximately 12% the result of our sales strategy, which seeks to maximize revenue, and minimize risk arising from sales, with low exposure to the short-term market, and to contracts with high Take or Pay.
|
|
MWh |
|
|
|
MWh |
|
|
|
||||
Sales by Cemig GT |
|
2008 |
|
2007 |
|
r% |
|
4Q 2008 |
|
4Q 2007 |
|
r% |
|
Free Consumers |
|
19,562 |
|
18,263 |
|
7.0 |
% |
5,159 |
|
4,855 |
|
6.2 |
% |
Wholesale supply |
|
12,082 |
|
13,550 |
|
-10.8 |
% |
3036 |
|
3440 |
|
-11.7 |
% |
Supply to the Cemig Group |
|
1,182 |
|
1,057 |
|
11.8 |
% |
302 |
|
367 |
|
-17.7 |
% |
Supply under Bilateral Contracts |
|
10,900 |
|
12,493 |
|
-12.8 |
% |
2734 |
|
3073 |
|
-11.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
|
31,644 |
|
31,813 |
|
-0.6 |
% |
8,180 |
|
8,295 |
|
-1.2 |
% |
Independent Generation
Sales by Independent Power Producers (IPPs), eight enterprises in which the Cemig Group is involved, grew by just under 4% in 2008,
18
led by the 12% increase in the sales of the Capim Branco Consortium, in which Cemig has an interest.
The startup of the Cachoeirão Small Hydro Plant, at the end of 2008, will add more sales. This enterprise is part of the Minas PCH (Small Hydro Plant) program, which prospects and develops PCHs throughout the state of Minas Gerais, in an unprecedented partnership that aims to speed up the process of construction of generating capacity to meet the continuing structural deficit in Brazils electricity sector.
Sales by IPPs |
|
MWh |
|
|
|
||
(Independent Power Producers) |
|
2008 |
|
2007 |
|
r% |
|
Horizontes |
|
84 |
|
83 |
|
1.20 |
% |
Ipatinga |
|
355 |
|
346 |
|
2.60 |
% |
Sá Carvalho |
|
473 |
|
472 |
|
0.21 |
% |
Barreiro |
|
98 |
|
100 |
|
-2.0 |
% |
CEMIG PCH S.A. |
|
122 |
|
122 |
|
0.00 |
% |
Rosal |
|
263 |
|
262 |
|
0.38 |
% |
Capim Branco |
|
526 |
|
469 |
|
12.15 |
% |
Cachoeirão |
|
2 |
|
0 |
|
|
|
TOTAL |
|
1,923 |
|
1,854 |
|
3.72 |
% |
· Consolidated operational revenue
|
|
2008 |
|
2007 |
|
4Q 2008 |
|
3Q 2008 |
|
4Q 2007 |
|
Sales to final consumers |
|
12,526 |
|
12,050 |
|
3,205 |
|
3,040 |
|
3,147 |
|
TUSD (Tariff for Use of the Distribution System) |
|
1,432 |
|
1,314 |
|
259 |
|
361 |
|
352 |
|
Subtotal |
|
13,958 |
|
13,364 |
|
3,464 |
|
3,401 |
|
3,499 |
|
Wholesale supply and transactions in the CCEE |
|
1,159 |
|
1,236 |
|
164 |
|
375 |
|
353 |
|
Revenue from Use of the Transmission Grid |
|
719 |
|
632 |
|
333 |
|
184 |
|
166 |
|
Supply of gas |
|
385 |
|
297 |
|
95 |
|
101 |
|
88 |
|
Other |
|
267 |
|
261 |
|
65 |
|
63 |
|
22 |
|
Subtotal |
|
16,488 |
|
15,790 |
|
4,121 |
|
4,124 |
|
4,128 |
|
Deductions |
|
(5,598 |
) |
(5,544 |
) |
(1,366 |
) |
(1,369 |
) |
(1,395 |
) |
Net sales revenue |
|
10,890 |
|
10,246 |
|
2,755 |
|
2,755 |
|
2,733 |
|
19
Revenue from supply of electricity
Final consumers
The main factors affecting revenue from final consumers in 2008 were:
· Volume of energy invoiced to final consumers 6.4% higher comments on the variations are in the item on Sales of electricity.
· A reduction of 1.59% in the average tariff, from R$ 267.08/MWh in 2007 to R$ 262.83/MWh in 2008, due to the reduction in Cemig Ds tariffs on April 8, 2008, under the Tariff Review.
Supply to other concession holders
Volume of electricity sold to other concession holders in 2008 was 11,037 GWh, for revenue of R$ 1.012 billion, compared to 13,236 GWh in 2007, for revenue of R$ 1.210 billion. The average sale tariff in 2008 was 91.71/MWh, compared to R$ 91.42/MWh in 2007.
Revenue from use of the grid
This revenue is from the tariff for use of the distribution facilities of Cemig D and Light by Free Consumers, and from the use of facilities of the transmission network of Cemig GT by generators and distributors that participate in the grid system. The level of remuneration is set by a Resolution issued by the regulator, Aneel.
Revenue from use of the grid was 10.5% higher in 2008, at R$ 2.151 billion, compared to R$ 1.946 billion in 2007.
Is interesting to see the increase in the proportion of revenue coming from use of our transmission grid assets:
20
The increase arises mainly from the following factors:
· an increase of 11.80% in the Permitted Revenue for the transmission segment of the market, regulated in July 2008, resulting from application of inflation as measured by the IGP-M inflation index over the previous 12 months;
· startup of expansions of the network, with consequent addition of revenue by the Regulator;
· there was a reduction in revenue from the basic grid in 2007, of R$ 31 million, due to the review of the Annual Permitted Revenues for new facilities of the basic grid and other transmission facilities for electricity transmission concession holders, in obedience to Aneel decisions; and
· revenues from the TUSD (R$ 1.432 billion in 2008, vs. R$ 1.314 billion in 2007).
There is more information on this in Explanatory Note 26 to the Consolidated Financial Statements.
· Ebitda
Our total Ebitda in 2008 was R$ 4.1 billion, 0.6% higher than in 2007.
Cemigs portfolio of businesses played a fundamental role in achieving this result, since in 2008 the Tariff Review for Cemig D affected our cash
21
flow in that company. Through efficient management and our commercial strategy, we met our projected financial targets.
|
|
2008 |
|
2007 |
|
Change |
|
Net profit |
|
1,887 |
|
1,743 |
|
8.3 |
|
+ Provision for current and deferred income tax and Social Contribution tax |
|
914 |
|
625 |
|
46.2 |
|
+ Financial revenues (expenses) |
|
94 |
|
346 |
|
(73.6 |
) |
+ Amortization and depreciation |
|
715 |
|
778 |
|
(8.1 |
) |
+ Employees profit shares |
|
370 |
|
455 |
|
(18.9 |
) |
+ Interests of non-controlling stockholders |
|
119 |
|
115 |
|
3.5 |
|
EBITDA |
|
4,099 |
|
4,062 |
|
0.8 |
|
|
|
|
|
|
|
|
|
Non-recurring items (*) |
|
|
|
|
|
|
|
+ Voluntary Dismissal Program (PPD) |
|
50 |
|
|
|
|
|
- Tariff review Net revenue |
|
(63 |
) |
|
|
|
|
+ Tariff review Operational expense |
|
4 |
|
|
|
|
|
+ Review of transmission revenue Homologation Resolution 496 |
|
|
|
31 |
|
|
|
Energy component of CVA adjustment set by Aneel |
|
|
|
(29 |
) |
|
|
|
|
|
|
|
|
|
|
= ADJUSTED EBITDA |
|
4,090 |
|
4,064 |
|
0.6 |
|
(*) The non-recurring adjustments correspond to the companys interpretation on events which it deems to be extraordinary, not related to current operations.
Cemigs cash flow has grown by 80.9% in the last five years, as shown in the chart below. The growth in operational performance over these five years contributed to the constant growth in Ebitda margin, except in 2008, when there was a small reduction as a result of the Tariff Review for Cemig D.
22
(Method of calculation not reviewed by our external auditors).
· Net Income
Cemigs net profit in 2008 was R$ 1.887 billion, which compares with net profit of R$ 1.743 billion in 2007.
This mainly reflects net revenue 6.3% higher, and a positive variation in Financial revenue (expenses), partially offset by the effect of operational costs and expenses 7.9% higher. We posted financial expenses of R$ 94 million in 2008, compared to financial expenses of R$ 346 million in 2007.
The Tariff Review of Cemig Distribution (Cemig D) had a negative effect on final profit in 2008, due to its reduction of consumers tariffs by an average of 12.08%, starting on April 8, 2008.
As shown by the table below, the largest contribution to Cemigs results comes from Cemig Generation and Transmission (Cemig GT) and Cemig Distribution (Cemig D):
23
|
|
2008 |
|
% |
|
2007 |
|
r% |
|
Cemig holding company |
|
(189 |
) |
(10.02 |
) |
(176 |
) |
(10.09 |
) |
Cemig Distribuição S.A. |
|
709 |
|
37.57 |
|
774 |
|
44.36 |
|
(Cemig D) |
|
|
|
|
|
|
|
|
|
Cemig Geração e Transmissão S.A. |
|
986 |
|
52.25 |
|
752 |
|
43.27 |
|
(Cemig GT) |
|
|
|
|
|
|
|
|
|
Gasmig |
|
47 |
|
2.49 |
|
46 |
|
2.64 |
|
Rio Minas Energia (Light) |
|
129 |
|
6.84 |
|
147 |
|
8.48 |
|
Other |
|
205 |
|
10.86 |
|
200 |
|
11.35 |
|
Consolidated net income |
|
1,887 |
|
100.00 |
|
1,745 |
|
100.00 |
|
Net Income by company 4Q08
· Deductions from operational revenues
There was not a significant difference between the total of deductions from operational revenue in 2008 and 2007 they totaled R$ 5.598 billion in 2008, and R$ 5.544 billion in 2007.The principal changes in these deductions from revenue are as follows:
24
Fuel Consumption Account CCC
This relates to the operational costs of thermal plants in the Brazilian interconnected grids and isolated systems, split pro-rata among electricity concession holders. The amount is set by Resolution by the regulator, Aneel. This is a non-controllable cost: the amount recorded for electricity distribution service corresponds to the amount actually passed through to the tariff. For the amount recorded in relation to electricity transmission services the company merely passes through the CCC charge it is charged to free consumers on their invoice for use of the grid and passed onto Eletrobrás. The deduction from revenue for the CCC in 2008 was R$ 374 million, compared to R$ 407 million in 2007, i.e. 8.11% lower.
Energy Development Account CDE
The deduction for the CDE was the same in both years: R$ 391 million in both 2008 and 2007.The amount of this payment is set by a Resolution by the regulator, Aneel. This is a non-controllable cost: the amount recorded for electricity distribution service corresponds to the amount actually passed through to the tariff. For the amount recorded in relation to electricity transmission services the company merely passes on the CCC charge it is charged to free consumers on their invoice for use of the grid and passed onto Eletrobrás.
Global Reversion Reserve RGR
The deduction from revenue for the RGR in 2008 was R$ 180 million, vs. R$ 145 in 2007, an increase of 24.14%. The higher figure in 2008 reflects the higher revenue from generation and transmission, and the
25
increase in the book value of fixed distribution assets in service these are the basis for the calculation of the RGR expense.
The other deductions from revenue are for charges calculated as a percentage of billing, and their variations thus, substantially, arise from the changes in revenue.
· Operational costs and expenses (excluding Financial revenue/expenses)
|
|
2008 |
|
2007 |
|
D% |
|
|
|
|
|
|
|
|
|
Non-controllable costs |
|
|
|
|
|
|
|
Electricity purchased for resale |
|
2,960 |
|
2,794 |
|
5.9 |
|
Royalties for use of water resources |
|
131 |
|
137 |
|
(4.4 |
) |
Charges for the use of the basic transmission grid |
|
724 |
|
650 |
|
11.4 |
|
|
|
3,815 |
|
3,581 |
|
6.5 |
|
Controllable costs |
|
|
|
|
|
|
|
Personnel and management |
|
1,105 |
|
968 |
|
14.3 |
|
Post-employment obligations |
|
264 |
|
123 |
|
114.6 |
|
Materials |
|
105 |
|
94 |
|
12.9 |
|
Raw materials and inputs for production of electricity |
|
70 |
|
59 |
|
18.6 |
|
Outsourced services |
|
676 |
|
620 |
|
9.0 |
|
Operational provisions |
|
206 |
|
291 |
|
(29.2 |
) |
Gas bought for resale |
|
229 |
|
154 |
|
48.7 |
|
Depreciation and amortization |
|
715 |
|
778 |
|
(8.1 |
) |
Other expenses, net |
|
321 |
|
294 |
|
9.8 |
|
|
|
3,691 |
|
3,381 |
|
9.2 |
|
Total cost |
|
7,506 |
|
6,962 |
|
7.8 |
|
The change in costs and expenses shown above arises mainly from the increases in Energy bought for resale, Personnel expenses and Post-employment obligations partially offset by lower operational provisions and depreciation and amortization.
26
The principal changes in the expenses are:
Personnel
Personnel expenses in 2008 totaled R$ 1.105 billion, vs. R$ 968 million in 2007, an increase of 14.26%. This increase was basically due to:
· Salary increases of 5.00% and 7.26% given to employees in November 2007 and 2008, respectively.
· Dismissal expenses of R$ 50 million in 2008, under the Voluntary Dismissal Program.
· Lower transfer of costs from Personnel expenses to Works in progress (R$ 162 million in 2008 vs. R$ 179 in 2007) due to less capital expenditure activity in 2008.
There is a breakdown of Personnel expenses in Explanatory Note 30 to the Consolidated Financial Statements.
Electricity purchased for resale
The expense on this account in 2008 was R$ 2.960 billion, 5.9% higher than its total of R$ 2.794 billion in 2007. This is a non-controllable cost: the expense recognized in the income statement corresponds to the amount actually passed through to the tariff. See more information on this in Explanatory Note 30 to the Consolidated Financial Statements.
Charges for Use of the Basic Transmission Grid
The expense on charges for use of the transmission network in 2008 was R$ 724 million, vs. R$ 650 million in 2007, an increase of 11.4%. These charges are payable by distribution and generation agents for use of the facilities and components of the basic grid, and are set by Aneel resolution.
27
This is a non-controllable cost: the deduction from revenue recorded is the value effectively passed through to the tariff.
Depreciation and amortization
Depreciation and amortization expenses totaled R$ 715 million in 2008, compared to R$ 778 million in 2007, a reduction of 8.10%. This result arises from the depreciation of Special Obligations, from April 8, 2008, the date of the second-cycle Tariff Review.
Post-employment obligations
Expenses on post-employment obligations in 2008, at R$ 264 million, were 114.6% higher than in 2007 (R$ 123 million). These expenses basically represent the interest applicable to Cemigs actuarial obligations, net of the investment yield expected from the assets of the plans, estimated by an external actuary. The higher expense in 2008 arises basically from the adjustment to the actuarial assumptions in December 2007, with reduction of the interest rates used for discounting the actuarial obligations to present value.
· Financial revenue (expenses)
The company posted net financial expenses of R$ 94 million in 2008, which compares with net financial expenses of R$ 346 million in 2007. The main factors in this result are:
· Revenue from cash investments R$ 92 million higher due to the higher volume of cash invested in 2008.
· Revenue from arrears penalty payments on electricity bills 37.4% higher, at R$ 169 million in 2008, compared to R$ 123 million in 2007.
28
· Financial revenue of R$ 83 million in 2008, for the financial compensation paid by the stockholders of RME for Cemigs waiver of its option to purchase the generation assets of Light for a pre-agreed amount. See further details in Explanatory Note 31.
· Net monetary updating on regulatory assets (CVA, Deferred Tariff Adjustment and General Agreement for the Electricity Sector) 52.1% lower. at R$ 194 million, compared to R$ 405 million in 2007. This variation arises from the following factors:
· The lower value of regulatory assets in 2008, due to amortization of the principal regulatory assets constituted
· Accounting, in 2007, of additional financial revenue in the amount of R$ 100 million, arising from criteria for updating set by Aneel for the asset relating to transactions in Free Energy during the rationing period. This procedure had no impact on the financial result of 2007, due to the constitution of a provision for losses in the same amount. As a result of this provision constituted in 2007, the account line Provision for Losses on Free Energy was 85.7% lower (R$ 25 million in 2008, compared to R$ 175 million in 2007).
· Reversal of expense, reported in 2008, of R$ 108 million from the final court decision in favor of Light in an action challenging the application of PIS and Cofins taxation to financial revenue. Further information is given in Explanatory Note 24 to the Consolidated Quarterly Information.
· Lower expenses on the CPMF tax, due to its being abolished.
· Net losses on foreign exchange variations, net of the offsetting effects relating to financial instruments, of R$ 91 million in 2008, compared to net losses of R$ 77 million in 2007, arising basically on loans and financings in foreign currency mainly reflecting the appreciation of the USD against the Real in 2008: in 2008 the dollar appreciated by 31.94% against the Real, where in 2007 it depreciated by 17.15%. For part of the debt in foreign currency the Company made swap transactions substituting the Brazilian domestic CDI rate for the variation in the indexor of the contracts.
For a breakdown of financial revenues and expenses, please see Explanatory Note 28 to the Consolidated Quarterly Information.
29
· Income tax and Social Contribution
Cemigs expenses on income tax and the Social Contribution in 2008 totaled R$ 914 million, on profit of R$ 3.291 billion before tax effects, a percentage of 27.80%. Cemigs expenses on income tax and the Social Contribution in 2007 totaled R$ 623 million, on profit of R$ 2.939 billion before tax effects, a percentage of 21.2%. These effective rates are reconciled with the nominal rates in Explanatory Note 12 to the financial statements.
· Employees profit shares
In accordance with the 2008 Collective Labor Agreement Cemig allocated profit shares to its employees totaling R$ 370 million in 2008 (vs. R$ 455 million in 2007). See Explanatory Note 30 to the Consolidated Financial Statements.
· Disclaimer
Some statements and assumptions in this document are projections based on the viewpoint and assumptions of management, and involve risks and uncertainties both known and unknown. Actual results may be materially different from those expressed or implied in such statements.
Contact: |
Investor relations |
|
ri@cemig.com.br |
|
Tel. +55-31-3506-5024 |
|
Fax +55-31-3506-5026 |
30
Cemig consolidated Tables I to XIII
Chart I
Energy Sales (Consolidated)
|
|
Ner. of consumers |
|
MWh |
|
R$ thousand |
|
||||||
|
|
December 31 |
|
December 31 |
|
December 31 |
|
||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
Residential |
|
9,024,639 |
|
8,764,157 |
|
9,010,893 |
|
8,648,603 |
|
4,284,991 |
|
4,373,896 |
|
Industrial |
|
86,394 |
|
86,394 |
|
26,680,999 |
|
24,686,241 |
|
4,001,877 |
|
3,380,277 |
|
Commercial |
|
847,109 |
|
830,818 |
|
5,885,857 |
|
5,549,409 |
|
2,527,824 |
|
2,494,502 |
|
Rural |
|
565,169 |
|
565,169 |
|
2,308,135 |
|
2,212,485 |
|
575,763 |
|
598,812 |
|
Others |
|
77,488 |
|
72,945 |
|
3,575,178 |
|
3,505,890 |
|
1,083,528 |
|
1,065,006 |
|
Electricity sold to final consumers |
|
|
|
|
|
47,461,062 |
|
44,602,628 |
|
12,473,983 |
|
11,912,493 |
|
Own Consumption |
|
1,157 |
|
1,256 |
|
51,835 |
|
52,941 |
|
|
|
|
|
Low-Income Consumers Subsidy |
|
|
|
|
|
|
|
|
|
47,571 |
|
126,112 |
|
Unbilled Supply, Net |
|
|
|
|
|
|
|
|
|
4,808 |
|
11,332 |
|
Supply |
|
83 |
|
93 |
|
11,037,166 |
|
13,235,965 |
|
1,012,176 |
|
1,209,731 |
|
Transactions on the CCEE |
|
|
|
|
|
|
|
|
|
147,295 |
|
25,664 |
|
TOTAL |
|
10,602,039 |
|
10,320,832 |
|
58,550,063 |
|
57,891,534 |
|
13,685,833 |
|
13,285,332 |
|
Chart II
Sales per Company
Cemig Distribution
2008 Sales |
|
GWh |
|
Industrial |
|
5,563 |
|
Residencial |
|
7,164 |
|
Rural |
|
2,296 |
|
Commercial |
|
4,391 |
|
Others |
|
2,844 |
|
Sub total |
|
22,258 |
|
Wholesale supply |
|
|
|
Total |
|
22,258 |
|
Independent Generation
2008 Sales |
|
GWh |
|
Horizontes |
|
84 |
|
Ipatinga |
|
355 |
|
Sá Carvalho |
|
473 |
|
Barreiro |
|
98 |
|
CEMIG PCH S.A |
|
122 |
|
Rosal |
|
263 |
|
Capim Branco |
|
2 |
|
Total |
|
1,923 |
|
Cemig GT
2008 Sales |
|
GWh |
|
Free Consumers |
|
19,547 |
|
Wholesale supply |
|
12,082 |
|
Wholesale supply Cemig Group |
|
1,182 |
|
Wholesale supply bilateral contracts |
|
10,900 |
|
Total |
|
31,629 |
|
RME (25%)
2008 Sales |
|
GWh |
|
Industrial |
|
469 |
|
Residencial |
|
1,847 |
|
Rural |
|
12 |
|
Wholesale supply |
|
1,161 |
|
Commercial |
|
1,463 |
|
Others |
|
782 |
|
Total |
|
5,734 |
|
Cemig Consolidated by Company
2008 Sales |
|
GWh |
|
Participação |
|
Cemig Distribution |
|
22,258 |
|
38 |
% |
Cemig GT |
|
31,629 |
|
54 |
% |
Wholesale Cemig Group |
|
(2,657 |
) |
-5 |
% |
Wholesale Light Group |
|
(337 |
) |
-1 |
% |
Independent Generation |
|
1,923 |
|
3 |
% |
RME |
|
5,734 |
|
10 |
% |
Total |
|
58,550 |
|
100 |
% |
31
Chart III
Operating Revenues (consolidated)
Values in million of Reais
|
|
2008 |
|
2007 |
|
4th Q. 2008 |
|
3rd Q. 2008 |
|
4th Q. 2007 |
|
Sales to end consumers |
|
12,526 |
|
12,050 |
|
3,205 |
|
3,040 |
|
3,147 |
|
TUSD |
|
1,432 |
|
1,314 |
|
259 |
|
361 |
|
352 |
|
Subtotal |
|
13,958 |
|
13,364 |
|
3,464 |
|
3,401 |
|
3,499 |
|
Supply + Transactions in the CCEE |
|
1,159 |
|
1,236 |
|
164 |
|
375 |
|
353 |
|
Revenues from Trans. Network |
|
719 |
|
632 |
|
333 |
|
184 |
|
166 |
|
Gas Supply |
|
385 |
|
297 |
|
95 |
|
101 |
|
88 |
|
Others |
|
267 |
|
261 |
|
65 |
|
63 |
|
22 |
|
Subtotal |
|
16,488 |
|
15,790 |
|
4,121 |
|
4,124 |
|
4,128 |
|
Deductions |
|
(5,598 |
) |
(5,544 |
) |
(1,366 |
) |
(1,369 |
) |
(1,395 |
) |
Net Revenues |
|
10,890 |
|
10,246 |
|
2,755 |
|
2,755 |
|
2,733 |
|
Chart IV
Operating Expenses (consolidated)
Values in R$ million
|
|
2008 |
|
2007 |
|
4th Q. 2008 |
|
3rd Q. 2008 |
|
4th Q. 2007 |
|
Purchased Energy |
|
2,960 |
|
2,794 |
|
782 |
|
726 |
|
844 |
|
Personnel/Administrators/Councillors |
|
1,105 |
|
968 |
|
282 |
|
245 |
|
235 |
|
Depreciation and Amortization |
|
715 |
|
778 |
|
173 |
|
170 |
|
193 |
|
Charges for Use of Basic Transmission Network |
|
724 |
|
650 |
|
193 |
|
175 |
|
156 |
|
Contracted Services |
|
676 |
|
620 |
|
202 |
|
173 |
|
181 |
|
Forluz Post-Retirement Employee Benefits |
|
264 |
|
123 |
|
77 |
|
62 |
|
30 |
|
Materials |
|
105 |
|
94 |
|
32 |
|
22 |
|
27 |
|
Royalties |
|
131 |
|
137 |
|
33 |
|
33 |
|
35 |
|
Gas Purchased for Resale |
|
229 |
|
154 |
|
61 |
|
57 |
|
53 |
|
Operating Provisions |
|
206 |
|
291 |
|
31 |
|
52 |
|
81 |
|
Raw material for production |
|
70 |
|
59 |
|
5 |
|
23 |
|
14 |
|
Other Expenses |
|
321 |
|
294 |
|
110 |
|
97 |
|
49 |
|
Total |
|
7,506 |
|
6,962 |
|
1,981 |
|
1,835 |
|
1,898 |
|
32
Chart V
Financial Result Breakdown
Values in millions of reais
|
|
2008 |
|
2007 |
|
4th Q. 2008 |
|
3rd Q. 2008 |
|
4th Q. 2007 |
|
Financial Revenues |
|
1,094 |
|
1,304 |
|
253 |
|
246 |
|
182 |
|
Income from Investments |
|
293 |
|
200 |
|
92 |
|
79 |
|
57 |
|
Fines on Energy Accounts |
|
169 |
|
123 |
|
42 |
|
29 |
|
30 |
|
CRC Contract/State (interest + monetary variation) |
|
154 |
|
159 |
|
35 |
|
71 |
|
41 |
|
Monetary variation of Extraordinary Tariff Recomposition and RTD |
|
231 |
|
581 |
|
39 |
|
47 |
|
59 |
|
Exchange Rate Variations |
|
13 |
|
120 |
|
(9 |
) |
(14 |
) |
2 |
|
PASEP/COFINS |
|
(45 |
) |
(65 |
) |
(12 |
) |
(10 |
) |
(75 |
) |
Financial Compensation RME |
|
83 |
|
|
|
|
|
|
|
|
|
Adjustment to Present Value |
|
18 |
|
18 |
|
(2 |
) |
12 |
|
18 |
|
Derivatives |
|
31 |
|
8 |
|
27 |
|
(5 |
) |
5 |
|
Others |
|
147 |
|
160 |
|
41 |
|
37 |
|
45 |
|
Financial Expenses |
|
(1,188 |
) |
(1,650 |
) |
(329 |
) |
(369 |
) |
(367 |
) |
Charges on Loans and Financing |
|
(852 |
) |
(852 |
) |
(232 |
) |
(246 |
) |
(201 |
) |
Monetary variation of Extraordinary Tariff Recomposition |
|
(37 |
) |
(176 |
) |
(6 |
) |
(2 |
) |
(22 |
) |
Exchange Rate Variations |
|
(135 |
) |
(10 |
) |
(79 |
) |
(55 |
) |
2 |
|
Monetary Variarion Liabilities - Loans and Financing |
|
(92 |
) |
(26 |
) |
(18 |
) |
(22 |
) |
(2 |
) |
CPMF |
|
(4 |
) |
(67 |
) |
2 |
|
1 |
|
(14 |
) |
Provision for Losses from Tariff Recomposition |
|
(25 |
) |
(175 |
) |
(1 |
) |
(1 |
) |
(19 |
) |
Adjustment to Present Value |
|
|
|
|
|
23 |
|
(18 |
) |
|
|
Reversal of provision for PIS and Cofins taxes |
|
108 |
|
|
|
|
|
|
|
|
|
Losses from Derivatives |
|
|
|
(195 |
) |
24 |
|
19 |
|
(62 |
) |
Other |
|
(151 |
) |
(149 |
) |
(42 |
) |
(45 |
) |
(49 |
) |
Financial Result |
|
(94 |
) |
(346 |
) |
(76 |
) |
(123 |
) |
(185 |
) |
Chart VI
Statement of Results (Consolidated)
Values in millions of reais
|
|
2008 |
|
2007 |
|
4th Q. 2008 |
|
3rd Q. 2008 |
|
4th Q. 2007 |
|
Net Revenue |
|
10,890 |
|
10,246 |
|
2,755 |
|
2,755 |
|
2,733 |
|
Operating Expenses |
|
(7,506 |
) |
(6,962 |
) |
(1,981 |
) |
(1,835 |
) |
(1,898 |
) |
EBIT |
|
3,384 |
|
3,284 |
|
774 |
|
920 |
|
835 |
|
EBITDA |
|
4,099 |
|
4,062 |
|
948 |
|
1,090 |
|
1,028 |
|
Financial Result |
|
(94 |
) |
(345 |
) |
(76 |
) |
(123 |
) |
(185 |
) |
Provision for Income Taxes, Social Cont & Deferred Income Tax |
|
(914 |
) |
(626 |
) |
(79 |
) |
(234 |
) |
44 |
|
Employee Participation |
|
(370 |
) |
(455 |
) |
(304 |
) |
(22 |
) |
(391 |
) |
Minority Shareholders |
|
(119 |
) |
(115 |
) |
(34 |
) |
(25 |
) |
(26 |
) |
Net Income |
|
1,887 |
|
1,743 |
|
281 |
|
516 |
|
277 |
|
Adjusted values as measured in Provisional. 449/08. The non-segregation results in operational and not operational, in the process of convergence with international standards organization must submit the other income / expenditure in the task and not following the line of operating profit. Thus the calculation of Operating Income and other indicators, such as EBITDA, were modified.
33
Chart VII
Statement of Results (Consolidated) - per Company
Values in millions of reais
|
|
Cemig H |
|
Cemig D |
|
Cemig GT |
|
||||||
|
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
2008 |
|
2007 |
|
Net Revenue |
|
10,890 |
|
10,246 |
|
6,147 |
|
5,976 |
|
2,948 |
|
2,666 |
|
Operating Expenses |
|
(7,506 |
) |
(6,962 |
) |
(4,894 |
) |
(4,569 |
) |
(1,248 |
) |
(1,195 |
) |
EBIT |
|
3,384 |
|
3,284 |
|
1,253 |
|
1,407 |
|
1,700 |
|
1,471 |
|
EBITDA |
|
4,099 |
|
4,062 |
|
1,606 |
|
1,825 |
|
1,924 |
|
1,694 |
|
Financial Result |
|
(94 |
) |
(345 |
) |
(7 |
) |
11 |
|
(245 |
) |
(325 |
) |
Provision for Income Taxes, Social Cont & Deferred Income Tax |
|
(914 |
) |
(626 |
) |
(274 |
) |
(312 |
) |
(383 |
) |
(281 |
) |
Employee Participation |
|
(370 |
) |
(455 |
) |
(263 |
) |
(332 |
) |
-86 |
|
-110 |
|
Minority Shareholders |
|
(119 |
) |
(115 |
) |
|
|
|
|
|
|
|
|
Net Income |
|
1,887 |
|
1,743 |
|
709 |
|
774 |
|
986 |
|
755 |
|
Adjusted values as measured in Provisional. 449/08. The non-segregation results in operational and not operational, in the process of convergence with international standards organization must submit the other income / expenditure in the task and not following the line of operating profit. Thus the calculation of Operating Income and other indicators, such as EBITDA, were modified.
Chart IX
Related party transactions
Values in millions of reais
|
|
State of Minas |
|
||
|
|
Gerais |
|
||
|
|
2008 |
|
2007 |
|
ASSETS |
|
|
|
|
|
Current Assets |
|
|
|
|
|
Customers and distributors |
|
2 |
|
2 |
|
Tax Recoverable - |
|
|
|
|
|
State VAT recoverable |
|
165 |
|
167 |
|
Noncurrent assets |
|
|
|
|
|
Accounts receivable from Minas Gerais State Government |
|
1,801 |
|
1,763 |
|
Tax Recoverable - |
|
79 |
|
58 |
|
VAT recoverable |
|
|
|
|
|
Customers and distributors |
|
17 |
|
37 |
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Taxes, fees and charges |
|
|
|
|
|
VAT - ICMS payable |
|
281 |
|
268 |
|
Interest on capital and Dividends |
|
|
|
126 |
|
Debentures |
|
33 |
|
147 |
|
Credit Receivables Fund (FDIC) |
|
990 |
|
990 |
|
Financing |
|
20 |
|
18 |
|
34
Chart X
Share Ownership
Number of shares as of december 31, 2008
Shareholders |
|
Common |
|
% |
|
Preferred |
|
% |
|
Total |
|
% |
|
State of Minas Gerais |
|
110,540,576 |
|
51 |
|
|
|
|
|
110,540,576 |
|
22 |
|
Southern Electric Brasil Part. Ltda. |
|
71,506,613 |
|
33 |
|
|
|
|
|
71,506,613 |
|
14 |
|
Other: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Local |
|
21,541,815 |
|
10 |
|
88,109,873 |
|
32 |
|
109,651,688 |
|
22 |
|
Foreigners |
|
13,334,390 |
|
6 |
|
191,268,246 |
|
68 |
|
204,602,636 |
|
41 |
|
Total |
|
216,923,394 |
|
100 |
|
279,378,119 |
|
100 |
|
496,301,513 |
|
100 |
|
* Southern Electric Brasil Participações Ltda
Chart XI
BALANCE SHEETS (CONSOLIDATED)
ASSETS
Values in millions of reais
|
|
2008 |
|
2007 |
|
CURRENT ASSETS |
|
7,677 |
|
7,722 |
|
Cash and Cash Equivalents |
|
2,284 |
|
2,066 |
|
Consumers and Distributors |
|
2,042 |
|
2,025 |
|
Consumers Rate Adjustment |
|
329 |
|
451 |
|
Dealership - Energy Transportation |
|
463 |
|
474 |
|
Dealers - Transactions on the MAE |
|
15 |
|
31 |
|
Tax Recoverable |
|
844 |
|
810 |
|
Materials and Supplies |
|
36 |
|
42 |
|
Prepaid Expenses - CVA |
|
779 |
|
520 |
|
Tax Credits |
|
189 |
|
490 |
|
Regulatory Assets |
|
46 |
|
58 |
|
Deferred Tariff Adjustment |
|
133 |
|
464 |
|
Other |
|
517 |
|
291 |
|
NONCURRENT ASSETS |
|
3,956 |
|
4,378 |
|
Account Receivable from Minas Gerais State Government |
|
1,801 |
|
1,763 |
|
Consumers Rate Adjustment |
|
219 |
|
721 |
|
Prepaid Expenses - CVA |
|
297 |
|
178 |
|
Tax Credits |
|
748 |
|
695 |
|
Dealers - Transactions on the MAE |
|
4 |
|
13 |
|
Recoverable Taxes |
|
272 |
|
365 |
|
Escrow Account re: Lawsuits |
|
382 |
|
272 |
|
Consumers and Distributors |
|
90 |
|
126 |
|
Other Receivables; Regulatory Assets; Deferred Tariff Adjustment |
|
143 |
|
245 |
|
|
|
12,708 |
|
12,057 |
|
Investments |
|
1,150 |
|
1,071 |
|
Property, Plant and Equipment |
|
10,954 |
|
10,454 |
|
Intangible |
|
604 |
|
532 |
|
TOTAL ASSETS |
|
24,341 |
|
24,157 |
|
35
Chart XII
BALANCE SHEETS (CONSOLIDATED)
LIABILITIES AND SHAREHOLDERS EQUITY
Values in millions of reais
|
|
2008 |
|
2007 |
|
CURRENT LIABILITIES |
|
5,808 |
|
5,876 |
|
Suppliers |
|
892 |
|
936 |
|
Taxes payable |
|
627 |
|
1,078 |
|
Loan, Financing and Debentures |
|
1,280 |
|
1,021 |
|
Payroll, related charges and employee participation |
|
411 |
|
338 |
|
Interest on capital and dividends |
|
960 |
|
881 |
|
Employee post-retirement benefits |
|
83 |
|
107 |
|
Regulatory charges |
|
488 |
|
396 |
|
Other Obligations - Provision for losses on financial instruments |
|
578 |
|
554 |
|
Regulatory Liabilities - CVA |
|
489 |
|
565 |
|
NON CURRENT LIABILITIES |
|
8,839 |
|
9,554 |
|
Loan, Financing and Debentures |
|
6,064 |
|
6,504 |
|
Employee post-retirement benefits |
|
1,397 |
|
1,364 |
|
Suppliers |
|
|
|
341 |
|
Taxes and social charges |
|
372 |
|
332 |
|
Reserve for contingencies |
|
662 |
|
635 |
|
Other |
|
187 |
|
182 |
|
Prepaid expenses - CVA |
|
157 |
|
196 |
|
PARTICIPATION IN ASSOCIATE COMPANIES |
|
342 |
|
319 |
|
SHAREHOLDERS EQUITY |
|
9,352 |
|
8,408 |
|
Registered Capital |
|
2,482 |
|
2,432 |
|
Capital reserves |
|
3,983 |
|
4,032 |
|
Income reserves |
|
2,860 |
|
1,899 |
|
Acumulated Income |
|
|
|
18 |
|
Funds for capital increase |
|
27 |
|
27 |
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
24,341 |
|
24,157 |
|
36
Chart XIII
Cash Flow Statement (consolidated)
Values in million of Reais
|
|
Up to 3Q08 |
|
Up to 3Q07 |
|
Cash at start of period |
|
2,066 |
|
1,402 |
|
Cash from operations |
|
2,968 |
|
3,208 |
|
Net income |
|
1,887 |
|
1,743 |
|
Depreciation and amortization |
|
715 |
|
778 |
|
Suppliers |
|
(68 |
) |
(34 |
) |
Deferred Tariff Adjustment |
|
412 |
|
509 |
|
Other adjustments |
|
22 |
|
212 |
|
Financing activity |
|
(1,397 |
) |
(1,359 |
) |
Financing obtained |
|
361 |
|
1,056 |
|
Payment of loans and financing |
|
(893 |
) |
(1,855 |
) |
Loans and financing |
|
|
|
800 |
|
Other |
|
(865 |
) |
(1,360 |
) |
Investment activity |
|
(1,353 |
) |
(1,185 |
) |
Investments outside the concession area |
|
(90 |
) |
(109 |
) |
lnvestments in the concession area |
|
(1,400 |
) |
(1,393 |
) |
Special obligations - consumer contributions |
|
137 |
|
268 |
|
Deferred Charges |
|
|
|
49 |
|
Cash at the end of period |
|
2,284 |
|
2,066 |
|
37
Chart XV
Revenue |
|
1Q08 |
|
2Q08 |
|
3T08 |
|
4T08 |
|
Total |
|
Genaration |
|
786 |
|
814 |
|
928 |
|
899 |
|
3.427 |
|
Distribution |
|
2.848 |
|
2.579 |
|
2.554 |
|
2.565 |
|
10.546 |
|
Transmission |
|
145 |
|
150 |
|
155 |
|
161 |
|
612 |
|
Gas |
|
92 |
|
97 |
|
101 |
|
96 |
|
385 |
|
EBITDA |
|
|
|
|
|
|
|
|
|
|
|
Genaration |
|
434 |
|
439 |
|
567 |
|
422 |
|
1.862 |
|
Distribution |
|
600 |
|
439 |
|
463 |
|
434 |
|
1.936 |
|
Transmission |
|
70 |
|
72 |
|
46 |
|
99 |
|
287 |
|
Gas |
|
13 |
|
14 |
|
16 |
|
7 |
|
50 |
|
EBIT |
|
|
|
|
|
|
|
|
|
|
|
Genaration |
|
384 |
|
390 |
|
488 |
|
399 |
|
1.661 |
|
Distribution |
|
468 |
|
337 |
|
364 |
|
334 |
|
1.503 |
|
Transmission |
|
58 |
|
60 |
|
62 |
|
57 |
|
237 |
|
Gas |
|
12 |
|
13 |
|
15 |
|
6 |
|
46 |
|
38
Adjusted values as measured in Provisional. 449/08. The non-segregation results in operational and not operational, in the process of convergence with international standards organization must submit the other income / expenditure in the task and not following the line of operating profit. Thus the calculation of Operating Income and other indicators, such as EBITDA, were modified.
CEMIG GT Tables I to III
Chart I
Operating Revenues (consolidated) - CEMIG GT
Values in million of Reais
|
|
2008 |
|
2007 |
|
4th Q. 2008 |
|
3rd Q. 2008 |
|
4th Q. 2007 |
|
Sales to end consumers |
|
1,934 |
|
1,663 |
|
527 |
|
523 |
|
449 |
|
Supply |
|
1,220 |
|
1,120 |
|
295 |
|
339 |
|
275 |
|
Revenues from Trans. Network + Transactions in the CCEE |
|
617 |
|
550 |
|
155 |
|
159 |
|
144 |
|
Others |
|
30 |
|
41 |
|
7 |
|
8 |
|
5 |
|
Subtotal |
|
3,801 |
|
3,374 |
|
984 |
|
1,029 |
|
873 |
|
Deductions |
|
(853 |
) |
(708 |
) |
(226 |
) |
(222 |
) |
(160 |
) |
Net Revenues |
|
2,948 |
|
2,666 |
|
758 |
|
807 |
|
713 |
|
Chart II
Operating Expenses (consolidated) - CEMIG GT
Values in millions of reais
|
|
2008 |
|
2007 |
|
4th Q. 2008 |
|
3rd Q. 2008 |
|
4th Q. 2007 |
|
Personnel/Administrators/Councillors |
|
260 |
|
228 |
|
69 |
|
57 |
|
55 |
|
Depreciation and Amortization |
|
224 |
|
223 |
|
57 |
|
56 |
|
56 |
|
Charges for Use of Basic Transmission Network |
|
272 |
|
257 |
|
71 |
|
72 |
|
68 |
|
Contracted Services |
|
114 |
|
96 |
|
45 |
|
26 |
|
32 |
|
Forluz Post-Retirement Employee Benefits |
|
48 |
|
23 |
|
12 |
|
12 |
|
6 |
|
Materials |
|
17 |
|
18 |
|
6 |
|
4 |
|
7 |
|
Royalties |
|
127 |
|
130 |
|
32 |
|
33 |
|