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 November 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
2
|
||
|
|
|
|
||
|
|
|
|
3
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 GERAIS CEMIG |
||
|
|
|
|
|
|
|
|
|
By: |
/s/ Luiz Fernando Rolla |
|
|
|
Name: |
Luiz Fernando Rolla |
|
|
Title: |
Chief Financial Officer, Investor Relations Officer and Control of Holdings Officer |
Date: November 18, 2009
4
1. Quarterly Financial Information for the quarter ended September 30, 2009, Companhia Energética de Minas Gerais CEMIG
5
CONTENTS
7 |
|
9 |
|
10 |
|
11 |
|
|
|
12 |
|
12 |
|
15 |
|
16 |
|
17 |
|
17 |
|
6) THE EXTRAORDINARY TARIFF RECOMPOSITION, AND PORTION A |
18 |
19 |
|
20 |
|
20 |
|
21 |
|
21 |
|
23 |
|
25 |
|
26 |
|
32 |
|
33 |
|
33 |
|
34 |
|
35 |
|
37 |
|
37 |
|
40 |
|
46 |
|
47 |
|
47 |
|
47 |
|
48 |
|
48 |
|
50 |
|
51 |
|
52 |
|
32) FINAL RESULT OF THE SECOND TARIFF REVIEW OF CEMIG D AND LIGHT SESA |
56 |
57 |
|
57 |
|
59 |
|
60 |
|
72 |
|
81 |
6
AT SEPTEMBER 30 AND JUNE 30, 2009
ASSETS
R$ 000
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
06/30/2009 |
|
09/30/2009 |
|
06/30/2009 |
|
CURRENT |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents (Note 3) |
|
2,769,169 |
|
2,250,277 |
|
117,945 |
|
121,322 |
|
Consumers and traders (Note 4) |
|
2,210,256 |
|
2,233,496 |
|
|
|
|
|
Extraordinary Tariff Recomposition, and Portion A (Note 6) |
|
307,991 |
|
317,042 |
|
|
|
|
|
Concession holders transport of energy |
|
388,542 |
|
405,067 |
|
|
|
|
|
Taxes subject to offsetting (Note 10) |
|
1,350,494 |
|
1,235,175 |
|
5,191 |
|
5,192 |
|
Anticipated expenses CVA (Note 9) |
|
629,237 |
|
632,644 |
|
|
|
|
|
Traders Transactions in Free Energy (Note 8) |
|
10,120 |
|
17,573 |
|
|
|
|
|
Tax credits (Note 11) |
|
361,338 |
|
327,355 |
|
38,299 |
|
40,896 |
|
Dividends receivable |
|
|
|
|
|
956,239 |
|
847,242 |
|
Transmission Tariff Review (Note 7) |
|
82,321 |
|
85,732 |
|
|
|
|
|
Inventories |
|
35,407 |
|
36,452 |
|
17 |
|
17 |
|
Other credits |
|
435,787 |
|
345,439 |
|
8,810 |
|
7,840 |
|
TOTAL, CURRENT |
|
8,580,662 |
|
7,886,252 |
|
1,126,501 |
|
1,022,509 |
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT |
|
|
|
|
|
|
|
|
|
Long term assets |
|
|
|
|
|
|
|
|
|
Accounts receivable from Minas Gerais State Gvt. (Note 12) |
|
1,781,117 |
|
1,813,461 |
|
|
|
|
|
Credit Receivables Investment Fund (Note 12) |
|
|
|
|
|
853,486 |
|
835,932 |
|
Regulatory asset PIS, Pasep and Cofins taxes (Note 13) |
|
46,240 |
|
46,240 |
|
|
|
|
|
Extraordinary Tariff Recomposition, and Portion A (Note 6) |
|
|
|
66,444 |
|
|
|
|
|
Anticipated expenses CVA (Note 9) |
|
410,288 |
|
545,039 |
|
|
|
|
|
Tax credits (Note 11) |
|
604,776 |
|
655,163 |
|
89,479 |
|
99,512 |
|
Traders Transactions in Free Energy (Note 8) |
|
10,857 |
|
4,746 |
|
|
|
|
|
Taxes subject to offsetting (Note 10) |
|
268,594 |
|
289,130 |
|
194,860 |
|
196,103 |
|
Deposits linked to legal actions |
|
557,825 |
|
508,732 |
|
95,462 |
|
95,461 |
|
Consumers and traders (Note 4) |
|
112,763 |
|
85,726 |
|
|
|
|
|
Transmission Tariff Review (Note 7) |
|
54,067 |
|
72,358 |
|
|
|
|
|
Other credits |
|
110,593 |
|
123,672 |
|
77,753 |
|
72,733 |
|
|
|
3,957,120 |
|
4,210,711 |
|
1,311,040 |
|
1,299,741 |
|
|
|
|
|
|
|
|
|
|
|
Investments (Note 14) |
|
1,155,346 |
|
1,147,309 |
|
9,407,655 |
|
8,968,923 |
|
Fixed assets (Note 15) |
|
12,167,849 |
|
11,557,749 |
|
1,945 |
|
1,977 |
|
Intangible (Note 16) |
|
1,058,500 |
|
945,557 |
|
1,747 |
|
1,951 |
|
TOTAL, NON-CURRENT |
|
18,338, 815 |
|
17,861,326 |
|
10,722,387 |
|
10,272,592 |
|
TOTAL ASSETS |
|
26,919,477 |
|
25,747,578 |
|
11,848,888 |
|
11,295,101 |
|
The Explanatory Notes are an integral part of the Quarterly Information.
7
BALANCE SHEETS
AT SEPTEMBER 30 AND JUNE 30, 2009
LIABILITIES
R$ 000
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
06/30/2009 |
|
09/30/2009 |
|
06/30/2009 |
|
|
|
|
|
|
|
|
|
|
|
CURRENT |
|
|
|
|
|
|
|
|
|
Suppliers (Note 17) |
|
748,207 |
|
766,850 |
|
5,687 |
|
5,762 |
|
Regulatory charges (Note 20) |
|
480,991 |
|
459,348 |
|
|
|
|
|
Profit shares |
|
76,733 |
|
51,408 |
|
2,876 |
|
1,974 |
|
Taxes, charges and contributions (Note 18) |
|
1,276,448 |
|
998,950 |
|
86,176 |
|
76,517 |
|
Interest on Equity and dividends payable |
|
489,397 |
|
490,820 |
|
489,397 |
|
490,820 |
|
Loans and financings (Note 19) |
|
1,235,605 |
|
1,139,800 |
|
21,420 |
|
19,461 |
|
Debentures (Note 19) |
|
473,327 |
|
437,676 |
|
|
|
|
|
Salaries and mandatory charges on payroll |
|
372,196 |
|
401,686 |
|
16,573 |
|
18,016 |
|
Regulatory liabilities CVA (Note 9) |
|
361,392 |
|
224,826 |
|
|
|
|
|
Regulatory liabilities Tariff Review |
|
137,458 |
|
203,615 |
|
|
|
|
|
Post-employment obligations (Note 21) |
|
103,726 |
|
102,094 |
|
4,078 |
|
4,055 |
|
Provision for losses on financial instruments (Note 31) |
|
162,399 |
|
163,306 |
|
|
|
|
|
Debt to related parties (Note 30) |
|
|
|
|
|
8,554 |
|
10,434 |
|
Other obligations |
|
358,012 |
|
354,546 |
|
19,693 |
|
19,264 |
|
TOTAL, CURRENT |
|
6,275,891 |
|
5,794,925 |
|
654,454 |
|
646,303 |
|
|
|
|
|
|
|
|
|
|
|
NON-CURRENT |
|
|
|
|
|
|
|
|
|
Regulatory liabilities CVA (Note 9) |
|
318,021 |
|
410,953 |
|
|
|
|
|
Loans and financings (Note 19) |
|
4,891,196 |
|
4,817,167 |
|
55,190 |
|
55,190 |
|
Debentures (Note 19) |
|
1,468,572 |
|
1,393,370 |
|
|
|
|
|
Taxes, charges and contributions (Note 18) |
|
609,173 |
|
538,945 |
|
|
|
|
|
Contingency provisions (Note 22) |
|
634,642 |
|
647,945 |
|
320,630 |
|
331,561 |
|
Post-employment obligations (Note 21) |
|
1,334,223 |
|
1,348,690 |
|
50,302 |
|
51,178 |
|
Other obligations |
|
217,541 |
|
192,596 |
|
32 |
|
31 |
|
TOTAL, NON-CURRENT |
|
9,473,368 |
|
9,349,666 |
|
426,154 |
|
437,960 |
|
|
|
|
|
|
|
|
|
|
|
MINORITY INTERESTS |
|
401,938 |
|
392,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
STOCKHOLDERS EQUITY (Note 23) |
|
|
|
|
|
|
|
|
|
Registered capital |
|
3,101,884 |
|
3,101,884 |
|
3,101,884 |
|
3,101,884 |
|
Capital reserves |
|
3,969,099 |
|
3,969,099 |
|
3,969,099 |
|
3,969,099 |
|
Profit reserves |
|
2,253,466 |
|
2,253,466 |
|
2,253,466 |
|
2,253,466 |
|
Accumulated Conversion Adjustment |
|
(3,448 |
) |
(771 |
) |
(3,448 |
) |
(771 |
) |
Retained earnings |
|
1,420,155 |
|
860,036 |
|
1,420,155 |
|
860,036 |
|
Funds allocated to increase of capital |
|
27,124 |
|
27,124 |
|
27,124 |
|
27,124 |
|
TOTAL STOCKHOLDERS EQUITY |
|
10,768,280 |
|
10,210,838 |
|
10,768,280 |
|
10,210,838 |
|
TOTAL LIABILITIES |
|
26,919,477 |
|
25,747,578 |
|
11,848,888 |
|
11,295,101 |
|
The Explanatory Notes are an integral part of the Quarterly Information.
8
FOR THE NINE-MONTH PERIODS ENDING SEPTEMBER 30, 2009 AND 2008
(R$ 000, expect net profit per thousand shares)
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
09/30/2008 |
|
09/30/2009 |
|
09/30/2008 |
|
OPERATIONAL REVENUE |
|
|
|
|
|
|
|
|
|
Revenue from supply of electricity (Note 24) |
|
10,525,222 |
|
10,316,243 |
|
|
|
|
|
Revenue for use of the network Free Consumers (Note 25) |
|
1,600,922 |
|
1,557,916 |
|
|
|
|
|
Other operational revenues (Note 26) |
|
438,720 |
|
493,407 |
|
267 |
|
392 |
|
|
|
12,564,864 |
|
12,367,566 |
|
267 |
|
392 |
|
Deductions from operational revenue (Note 27) |
|
(4,230,362 |
) |
(4,232,129 |
) |
(2 |
) |
|
|
NET OPERATIONAL REVENUE |
|
8,334,502 |
|
8,135,437 |
|
265 |
|
392 |
|
|
|
|
|
|
|
|
|
|
|
OPERATIONAL COSTS |
|
|
|
|
|
|
|
|
|
COST OF ELECTRICITY AND GAS (Note 28) |
|
|
|
|
|
|
|
|
|
Electricity bought for resale |
|
(2,529,469 |
) |
(2,177,689 |
) |
|
|
|
|
Charges for the use of the basic transmission grid |
|
(612,627 |
) |
(530,621 |
) |
|
|
|
|
Gas purchased for resale |
|
(128,610 |
) |
(167,841 |
) |
|
|
|
|
|
|
(3,270,706 |
) |
(2,876,151 |
) |
|
|
|
|
COST OF OPERATION (Note 28) |
|
|
|
|
|
|
|
|
|
Personnel and managers |
|
(690,293 |
) |
(717,134 |
) |
|
|
|
|
Private Pension Plan entity |
|
(70,487 |
) |
(153,454 |
) |
|
|
|
|
Materials |
|
(76,816 |
) |
(69,591 |
) |
|
|
|
|
Raw materials and inputs for generation |
|
(4,070 |
) |
(65,185 |
) |
|
|
|
|
Outsourced services |
|
(447,979 |
) |
(392,033 |
) |
|
|
|
|
Depreciation and amortization |
|
(501,699 |
) |
(531,712 |
) |
|
|
|
|
Operational provisions |
|
(39,814 |
) |
(15,779 |
) |
|
|
|
|
Royalties for use of water resources |
|
(109,336 |
) |
(98,542 |
) |
|
|
|
|
Other |
|
(103,478 |
) |
(117,338 |
) |
|
|
|
|
|
|
(2,043,972 |
) |
(2,160,768 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL COST |
|
(5,314,678 |
) |
(5,036,919 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
3,019,824 |
|
3,098,518 |
|
265 |
|
392 |
|
|
|
|
|
|
|
|
|
|
|
OPERATIONAL EXPENSE (Note 28) |
|
|
|
|
|
|
|
|
|
Selling expenses |
|
(119,741 |
) |
(133,078 |
) |
|
|
|
|
General and administrative expenses |
|
(479,353 |
) |
(304,761 |
) |
(10,963 |
) |
(80,145 |
) |
Other operational expenses |
|
(49,521 |
) |
(51,743 |
) |
(15,986 |
) |
(6,674 |
) |
|
|
(648,615 |
) |
(489,582 |
) |
(26,949 |
) |
(86,819 |
) |
|
|
|
|
|
|
|
|
|
|
Operational profit before Equity gains (losses) and Financial revenues (expenses) |
|
2,371,209 |
|
2,608,936 |
|
(26,684 |
) |
(86,427 |
) |
Equity gain (loss) from subsidiaries |
|
|
|
|
|
1,543,364 |
|
1,752,183 |
|
Net financial revenue (expenses) (Note 29) |
|
(81,308 |
) |
36,148 |
|
9,817 |
|
69,118 |
|
|
|
|
|
|
|
|
|
|
|
Profit before taxes and profit shares |
|
2,289,901 |
|
2,645,084 |
|
1,526,497 |
|
1,734,874 |
|
|
|
|
|
|
|
|
|
|
|
Income tax and Social Contribution tax (Note 11) |
|
(759,874 |
) |
(923,325 |
) |
(83,599 |
) |
(97,399 |
) |
Deferred income tax and Social Contribution tax (Note 11) |
|
39,217 |
|
70,296 |
|
(13,118 |
) |
6,228 |
|
Employees and managers profit shares |
|
(99,163 |
) |
(65,683 |
) |
(2,706 |
) |
(2,314 |
) |
Minority interests |
|
(43,007 |
) |
(84,983 |
) |
|
|
|
|
NET PROFIT FOR THE PERIOD |
|
1,427,074 |
|
1,641,389 |
|
1,427,074 |
|
1,641,389 |
|
NET PROFIT PER SHARE R$ |
|
|
|
|
|
2.30033 |
|
3.30866 |
|
The Explanatory Notes are an integral part of the Quarterly Information.
9
STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
FOR THE THIRD QUARTER AND THE NINE-MONTH PERIOD ENDING SEPTEMBER 30, 2009 (9M09)
R$ 000
|
|
Registered |
|
Capital |
|
Profit |
|
Retained |
|
Conversion |
|
Funds allocated |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCES AT DECEMBER 31, 2008 |
|
2,481,508 |
|
3,983,021 |
|
2,859,920 |
|
|
|
61 |
|
27,124 |
|
9,351,634 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period ended September 30, 2009 |
|
|
|
|
|
|
|
1,427,074 |
|
|
|
|
|
1,427,074 |
|
Increase in registered capital |
|
620,376 |
|
(13,922 |
) |
(606,454 |
) |
|
|
|
|
|
|
|
|
Prior-year adjustment in a subsidiary |
|
|
|
|
|
|
|
(6,919 |
) |
|
|
|
|
(6,919 |
) |
Accumulated Conversion Adjustment |
|
|
|
|
|
|
|
|
|
(3,509 |
) |
|
|
(3,509 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCES ON SEPTEMBER 30, 2009 |
|
3,101,884 |
|
3,969,099 |
|
2,253,466 |
|
1,420,155 |
|
(3,448 |
) |
27,124 |
|
10,768,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Registered capital |
|
Profit reserves |
|
Profit reserves |
|
Retained |
|
Conversion |
|
Funds allocated |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCES ON JUNE 30, 2009 |
|
3,101,884 |
|
3,969,099 |
|
2,253,466 |
|
860,036 |
|
(771 |
) |
27,124 |
|
10,210,838 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net profit in the quarter |
|
|
|
|
|
|
|
567,038 |
|
|
|
|
|
567,038 |
|
Prior-year adjustment in a subsidiary |
|
|
|
|
|
|
|
(6,919 |
) |
|
|
|
|
(6,919 |
) |
Accumulated Conversion Adjustment |
|
|
|
|
|
|
|
|
|
(2,677 |
) |
|
|
(2,677 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BALANCES ON SEPTEMBER 30, 2009 |
|
3,101,884 |
|
3,969,099 |
|
2,253,466 |
|
1,420,155 |
|
(3,448 |
) |
27,124 |
|
10,768,280 |
|
The Explanatory Notes are an integral part of the Quarterly Information.
10
FOR THE NINE-MONTH PERIODS ENDING SEPTEMBER 30, 2009 AND 2008
R$ 000
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
09/30/2008 |
|
09/30/2009 |
|
09/30/2008 |
|
FROM OPERATIONS |
|
|
|
|
|
|
|
|
|
Net profit for the period |
|
1,427,074 |
|
1,641,389 |
|
1,427,074 |
|
1,641,389 |
|
Expenses (Revenues) not affecting Cash and cash equivalents |
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
517,204 |
|
542,234 |
|
140 |
|
175 |
|
Net write-offs of fixed assets |
|
16,938 |
|
18,355 |
|
|
|
9 |
|
Amortization of the goodwill in acquisitions |
|
16,352 |
|
|
|
16,352 |
|
|
|
Equity gain (loss) from subsidiaries |
|
|
|
|
|
(1,543,364 |
) |
(1,752,183 |
) |
Interest and monetary variations Non-current |
|
(43,755 |
) |
(6,290 |
) |
(35,966 |
) |
(84,235 |
) |
Regulatory asset Review of Transmission Revenue |
|
(136,657 |
) |
|
|
|
|
|
|
Deferred federal taxes |
|
(39,217 |
) |
(70,296 |
) |
13,118 |
|
(6,228 |
) |
Provisions for operational losses |
|
88,765 |
|
90,557 |
|
(30,557 |
) |
87,977 |
|
Provision for losses on financial instruments |
|
80,136 |
|
19,681 |
|
|
|
|
|
Provisions for losses in recovery of Extraordinary Tariff Recomposition amounts |
|
(7,915 |
) |
24,173 |
|
|
|
4,357 |
|
Post-employment obligations |
|
105,760 |
|
187,157 |
|
4,252 |
|
8,388 |
|
Minority interests |
|
43,007 |
|
84,983 |
|
|
|
|
|
Others |
|
7,616 |
|
(37,275 |
) |
|
|
|
|
|
|
2,075,308 |
|
2,494,668 |
|
(148,951 |
) |
(100,351 |
) |
(Increase) reduction of assets |
|
|
|
|
|
|
|
|
|
Consumers and traders |
|
(298,788 |
) |
(14,143 |
) |
|
|
|
|
Extraordinary Tariff Recomposition |
|
240,047 |
|
274,911 |
|
|
|
|
|
Amortization of accounts receivable from the Minas Gerais State Government |
|
143,647 |
|
128,756 |
|
|
|
|
|
Traders transactions on CCEE |
|
3,317 |
|
11,878 |
|
|
|
|
|
Deferred tax credits |
|
9,909 |
|
361,770 |
|
23,462 |
|
97,905 |
|
Taxes offsetable |
|
(503,031 |
) |
(670,059 |
) |
(14,370 |
) |
5,600 |
|
Transport of electricity |
|
74,623 |
|
9,594 |
|
|
|
|
|
Deferred Tariff Adjustment |
|
133,423 |
|
284,896 |
|
|
|
|
|
Anticipated expenses CVA |
|
35,782 |
|
(157,729 |
) |
|
|
|
|
Other assets |
|
173,430 |
|
(64,036 |
) |
(7,041 |
) |
(18,279 |
) |
Payments into Court |
|
(175,649 |
) |
(34,060 |
) |
(7,631 |
) |
5,052 |
|
Dividends received from subsidiaries |
|
|
|
|
|
820,171 |
|
563,667 |
|
|
|
(163,290 |
) |
131,778 |
|
814,591 |
|
653,945 |
|
Increase (reduction) of liabilities |
|
|
|
|
|
|
|
|
|
Suppliers |
|
(159,782 |
) |
(197,673 |
) |
(1,447 |
) |
(3,896 |
) |
Taxes and Social Contribution tax |
|
892,623 |
|
404,188 |
|
54,186 |
|
(21,386 |
) |
Salaries and mandatory charges on payroll |
|
83,305 |
|
(8,484 |
) |
457 |
|
2,502 |
|
Regulatory charges |
|
11,142 |
|
61,919 |
|
|
|
|
|
Loans and financings |
|
64,805 |
|
186,940 |
|
(3,716 |
) |
(1,908 |
) |
Post-employment obligations |
|
(147,612 |
) |
(155,637 |
) |
(6,714 |
) |
(6,843 |
) |
Anticipated expenses CVA |
|
34,245 |
|
(88,715 |
) |
|
|
|
|
Losses on financial instruments |
|
(16,365 |
) |
(21,189 |
) |
|
|
|
|
Others |
|
(3,314 |
) |
(104,835 |
) |
(7,972 |
) |
(87,257 |
) |
|
|
759,047 |
|
76,514 |
|
34,794 |
|
(118,788 |
) |
|
|
|
|
|
|
|
|
|
|
CASH GENERATED BY OPERATIONS |
|
2,671,065 |
|
2,702,960 |
|
700,434 |
|
434,806 |
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
Financings obtained |
|
592,380 |
|
237,218 |
|
|
|
|
|
Receipt of units in the FIDC |
|
|
|
|
|
|
|
899 |
|
Capital reduction |
|
|
|
|
|
185,000 |
|
|
|
Payments of loans and financings |
|
(214,211 |
) |
(700,605 |
) |
|
|
|
|
Interest on Equity, and dividends |
|
(481,160 |
) |
(432,593 |
) |
(481,159 |
) |
(432,593 |
) |
|
|
(102,991 |
) |
(895,980 |
) |
(296,159 |
) |
(431,694 |
) |
TOTAL INFLOW OF FUNDS |
|
2,568,074 |
|
1,806,980 |
|
404,275 |
|
3,112 |
|
|
|
|
|
|
|
|
|
|
|
CAPITAL EXPENDITURE |
|
|
|
|
|
|
|
|
|
In investments |
|
(216,492 |
) |
(63,227 |
) |
(543,981 |
) |
53,762 |
|
Intangible |
|
(339,468 |
) |
|
|
796 |
|
|
|
In fixed assets |
|
(1,526,882 |
) |
(797,966 |
) |
(51 |
) |
(205 |
) |
|
|
(2,082,842 |
) |
(861,193 |
) |
(543,236 |
) |
53,557 |
|
|
|
|
|
|
|
|
|
|
|
NET CHANGE IN CASH POSITION |
|
485,232 |
|
945,787 |
|
(138,961 |
) |
56,669 |
|
|
|
|
|
|
|
|
|
|
|
STATEMENT OF CHANGES IN CASH POSITION |
|
|
|
|
|
|
|
|
|
Beginning of period |
|
2,283,937 |
|
2,066,219 |
|
256,906 |
|
21,953 |
|
End of period |
|
2,769,169 |
|
3,012,006 |
|
117,945 |
|
78,622 |
|
|
|
485,232 |
|
945,787 |
|
(138,961 |
) |
56,669 |
|
The Explanatory Notes are an integral part of the Quarterly Information.
11
EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)
FOR SEPTEMBER 30, 2009
(R$ 000, except where otherwise stated)
Companhia Energética de Minas Gerais (Cemig or the Company), a listed corporation registered in the Brazilian Registry of Corporate Taxpayers (CNPJ) under number 17.155.730/0001-64, operates exclusively as a holding company, with stockholdings in companies controlled individually or jointly, the principal objectives of which are the construction and operation of systems for generation, transformation, transmission, distribution and sale of electricity, and also activities in the various fields of energy, for the purpose of commercial operation.
On September 30, 2009 Cemig had stockholdings in the following companies in operation (the information on markets served, and installed capacity, has not been reviewed by our external auditors):
· Cemig Geração e Transmissão S.A. (Cemig GT) (subsidiary, 100.00% stake) registered with the CVM (Brazilian Securities Commission): Generation and transmission of electricity, through 46 power plants, 43 being hydroelectric, one a wind power plant and two thermal plants; and transmission lines, most of which are part of the Brazilian national generation and transmission grid system. Cemig GT has stockholdings in the following subsidiaries:
· Hidrelétrica Cachoeirão S.A. (jointly controlled stake 49.00%): Production and sale of electricity as an independent power producer, through the Cachoeirão hydroelectric power plant located at Pocrane, in the State of Minas Gerais, with installed capacity of 27MW (not reviewed by external auditors). The plant began operating in 2009.
· Central Eólica Praias de Parajuru S.A. (jointly controlled stake 49.00%): Production and sale of electricity at the Parajuru Wind Farm in the municipality of Beberibe in the state of Ceará, Northern Brazil, with installed capacity of 28.8MW. The plant began operating in August 2009.
· Baguari Energia S.A. (jointly controlled, 69.39% stake): Construction, operation, maintenance and commercial operation of the Baguari Hydroelectric Plant, through its participation in the UHE Baguari Consortium (Baguari Energia 49.00%, Neoenergia 51.00%), with installed capacity of 140MW (information not reviewed by external auditors), on the Doce River in Governador Valadares, Minas Gerais State. The plants first unit began operating in September 2009. The second unit is planned to start operating in December 2009 (2nd unit), and February 2010 (3rd unit).
Subsidiaries of Cemig GT at pre-operational stage:
· Guanhães Energia S.A. (jointly controlled, 49.00% stake): Production and sale of electricity through building and commercial operation of the following Small Hydro Plants in Minas Gerais state: Dores de Guanhães, Senhora do Porto and Jacaré, in the municipality of Dores de Guanhães; and Fortuna II, in the municipality of Virginópolis. The plants are at construction phase, with operational startup scheduled for 2009, and will have totaled installed capacity of 44MW (information not reviewed by external auditors)
· Cemig Baguari Energia S.A. (subsidiary, 100.00% stake): Production and sale of electricity as an independent producer in future projects.
12
· Madeira Energia S.A. (jointly controlled, 10.00% stake): Implementation, construction, operation and commercial operation of the Santo Antônio Hydroelectric Plant in the Madeira river basin, in the State of Rondônia, with power of 3,150 MW (information not reviewed by external auditors) and commercial startup scheduled for 2012.
· Hidrelétrica Pipoca S.A. (jointly controlled, 49.00% stake): Independent production of electricity, through construction and commercial operation of the Pipoca Small Hydro Plant, with installed capacity of 20MW (information not reviewed by external auditors), located on the Manhuaçu River, in the municipalities of Caratinga and Ipanema, in the State of Minas Gerais. Operational startup is scheduled for April 2010.
· Empresa Brasileira de Transmissão de Energia (EBTE) (jointly-controlled subsidiary, 49.00% stake): Holder of a public electricity transmission concession for transmission lines in the state of Mato Grosso. Operational startup is scheduled for June 2010.
· Central Eólica Volta do Rio S.A. (jointly controlled stake 49.00%): Production and sale of electricity at the Volta do Rio Wind Power Plant in the municipality of Aracaju in the state of Ceará, Northern Brazil, with installed capacity of 42MW. The plant is planned to start operating by the end of 2009.
· Central Eólica Praia do Morgado S.A. (jointly controlled stake 49.00%): Production and sale of electricity at the Praia do Morgado Wind Farm in the municipality of Aracaju in the state of Ceará, Northern Brazil, with installed capacity of 79.2MW. The plant is planned to start operating by the end of 2009.
· Cemig Distribuição S.A. (Cemig D or Cemig Distribution) (subsidiary 100% stake) registered with the CVM (Securities Commission): Distribution of electricity through distribution networks and lines in approximately 97.00% of the Brazilian state of Minas Gerais.
· Rio Minas Energia Participações (RME) (jointly controlled 25.00% stake): Holds 79.39% of the registered capital of Light S.A. (Light), the holding company that has 100% control of the distribution concession holder Light Serviços de Eletricidade S.A., with 3.9 million consumers in 31 municipalities of the state of Rio de Janeiro, and the generating company Light Energia S.A., which has installed generating capacity of 855 MW.
· Sá Carvalho S.A. (subsidiary 100.00% stake): Production and sale of electricity, as a public electricity service concession holder, through the Sá Carvalho hydroelectric power plant.
· Usina Térmica Ipatinga S.A. (subsidiary 100% stake): Production and sale, as an Independent Power Producer, of thermally generated electricity, through the Ipatinga thermal plant, located on the premises of Usiminas (Usinas Siderúrgicas de Minas Gerais S.A.).
· Companhia de Gás de Minas Gerais Gasmig (Gasmig) (jointly controlled 55.19% stake): Acquisition, transport and distribution of combustible gas or sub-products and derivatives, through concession for distribution of gas in the State of Minas Gerais.
· Empresa de Infovias S.A. (Infovias) (subsidiary 100.00% stake) registered for listing with the CVM (Securities Commission): Commercially operates specialized services in telecommunications, through an integrated system consisting of fiber optic cables, coaxial cables, electronic and associated equipment (multi-service network).
· Efficientia S.A. (subsidiary 100.00% stake): Provides electricity efficiency and optimization services and energy solutions through studies and execution of projects, as well as providing services of operation and maintenance in energy supply facilities.
13
· Horizontes Energia S.A. (subsidiary 100.00% stake): Production and sale of electricity, as an independent power producer, through the Machado Mineiro and Salto do Paraopeba hydroelectric power plants, in the State of Minas Gerais, and the Salto do Voltão and Salto do Passo Velho power plants in the State of Santa Catarina.
· Central Termelétrica de Cogeração S.A. (subsidiary, 100.00% stake): Production and sale of electricity produced by thermal generation as an independent producer in future projects.
· Rosal Energia S.A. (subsidiary 100.00% stake): Production and sale of electricity, as a public electricity service concession holder, through the Rosal hydroelectric power plant located on the border between the States of Rio de Janeiro and Espírito Santo, Brazil.
· Central Hidrelétrica Pai Joaquim S.A. (subsidiary 100.00% stake): Production and sale of electricity as an independent producer in future projects.
· Cemig PCH S.A. (subsidiary 100.00% stake): Production and sale of electricity as an independent power producer, through the Pai Joaquim hydroelectric power plant.
· Cemig Capim Branco Energia S.A. (subsidiary 100.00% stake): Production and sale of electricity as an independent power producer, through the Capim Branco I and II hydroelectric power plants, built through a consortium with private-sector partners.
· UTE Barreiro S.A. (subsidiary 100.00% stake): Production and sale of thermally generated electricity, as an independent power producer, through construction and operation of the UTE Barreiro thermal generation plant, located on the premises of V&M do Brasil S.A., in the state of Minas Gerais.
· Companhia Transleste de Transmissão (jointly controlled 25.00% stake): Operation of the 345kV transmission line connecting the substation located in Montes Claros to the substation of the Irapé hydroelectric power plant.
· Cemig Trading S.A. (subsidiary: 100.00% stake): Sale and intermediation of business transactions related to energy.
· Companhia Transudeste de Transmissão (jointly controlled 24.00% stake): Construction, operation and maintenance of national grid transmission lines and facilities the 345kV ItutingaJuiz de Fora transmission line.
· Companhia Transirapé de Transmissão (jointly controlled 24.50% stake): Construction, operation and maintenance of the 230kV IrapéAraçuaí transmission line also part of the national grid.
· ETEP (Empresa Paraense de Transmissão de Energia S.A.) (jointly controlled stake of 39.33%): Holder of a public service electricity transmission concession, for a 500kV transmission line in the State of Pará.
· ENTE (Empresa Norte de Transmissão de Energia S.A.) (jointly controlled 36.69% stake): Holder of a public service electricity transmission concession, for two 500kV transmission lines in the States of Pará and Maranhão.
· ERTE (Empresa Regional de Transmissão de Energia S.A.) (jointly controlled 36.69% stake): Holder of a public service electricity transmission concession, for a 230kV transmission line in the State of Pará.
· EATE (Empresa Amazonense de Transmissão de Energia S.A.) (jointly controlled 35.34% stake): Holder of a public service electricity transmission concession, for the 500kV transmission lines between the sectionalizing Substations of Tucuruí, Marabá, Imperatriz, Presidente Dutra and Açailândia.
14
· ECTE (Empresa Catarinense de Transmissão de Energia S.A.) (jointly controlled, 13.37% stake): Holder of a public electricity transmission service concession operating a 525kV transmission line in the State of Santa Catarina.
· Axxiom Soluções Tecnológicas S.A. (Axxiom) (jointly controlled 49.00% stake): Formed in August 2007 to provide complete services of implementation and management of systems for electricity sector companies.
Cemig also has stockholdings in the companies listed below which were at pre-operational stage on September 30, 2009:
· Companhia de Transmissão Centroeste de Minas (jointly controlled 51.00% stake): Construction, operation and maintenance of the 345kV FurnasPimenta transmission line part of the national grid.
· Transchile Charrúa Transmisión S.A. (Transchile) (jointly controlled 49.00% stake): Implementation, operation and maintenance of the CharrúaNueva Temuco 220kV transmission line and two sections of transmission line at the Charrúa and Nueva Temuco substations, in the central region of Chile. The head office of Transchile is in Santiago, Chile.
Where Cemig exercises joint control it does so through stockholders agreements with the other stockholders of the investee company.
2) PRESENTATION OF THE QUARTERLY INFORMATION
The Quarterly Information (ITR), both for the holding company, and the consolidated information, was prepared according to Brazilian accounting practices, comprising: the Brazilian Corporate Law; the statements, orientations and interpretations issued by the Brazilian Accounting Statements Committee; rules of the Brazilian Securities Commission (CVM Comissão de Valores Mobiliários); and rules of the specific legislation applicable to holders of Brazilian electricity concessions, issued by the Brazilian National Electricity Agency, Aneel.
This Quarterly Information (ITR) has been prepared according to principles, practices and criteria consistent with those adopted in the preparation of the annual financial statements at December 31, 2008. Hence this Quarterly Information should be read in conjunction with those annual accounting statements.
Additionally, to optimize the information provided to the market, the Company is presenting, in Explanatory Note 35, income statements separated by company. All the information presented was obtained from the accounting records of the Company and its subsidiaries.
Change in the Brazilian Corporate Law
Law 11638/07 changed, repealed and created new provisions in the Brazilian Corporate Law, in the chapter relating to disclosure and preparation of Accounting Statements. Among other aspects, these changed the criterion for recognition and valuation of assets and liabilities. These changes, in effect from January 1, 2008, aim to increase the transparency of the accounting statements of Brazilian companies and eliminate some regulatory barriers that were an obstacle to convergence with international financial reporting standards (IFRS).
Law 11638/07, and Provisional Measure 449/08 (which was converted into Law 11941 of May 27, 2009), changed Law 6404/76 in aspects related to the preparation and disclosure of accounting statements.
Cemig first adopted the changes to the Corporate Law introduced by Law 11638, approved on December 28, 2007, as amended by Provisional Measure 449 of December 3, 2008, in the preparation of its accounting statements for 2008.
15
Criterion for consolidation of the Quarterly Information
The Quarterly Information (ITR) of the subsidiaries and jointly-controlled companies mentioned in Explanatory Note 1 has been consolidated. The jointly-controlled subsidiaries were consolidated based on the method of proportional consolidation, applicable to each component of their accounting statements. All the subsidiaries, including those that are jointly controlled, follow accounting practices that are consistent with those of the holding company.
In the consolidation, the holdings of the holding company in the Stockholders equity of the controlled companies, and the significant balances of assets, liabilities, revenues and expenses arising from transactions effected between the companies, have been eliminated.
The portion relating to the holdings of minority stockholders in the Stockholders equity of the subsidiaries is shown separately in Liabilities.
The accounting statements of Transchile, for the purpose of consolidation, are converted from Chilean accounting principles to Brazilian accounting principles, with Chilean pesos being converted to Reais at the exchange rate of the last day of the quarter, since the functional currency of Cemig is the Real.
The dates of the accounting statements of the subsidiaries and jointly-controlled subsidiaries used for calculation of equity gains (losses) and consolidation coincide with those of the holding company.
3) CASH AND CASH EQUIVALENTS
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
06/30/2009 |
|
09/30/2009 |
|
06/30/2009 |
|
|
|
|
|
|
|
|
|
|
|
Bank accounts |
|
99,587 |
|
139,371 |
|
9,033 |
|
33,694 |
|
Cash investments |
|
|
|
|
|
|
|
|
|
Bank certificates of deposit |
|
2,584,619 |
|
2,025,418 |
|
108,498 |
|
87,068 |
|
Treasury Financial Notes (LFTs) |
|
41,983 |
|
28,517 |
|
196 |
|
179 |
|
National Treasury Notes (LTNs) |
|
8,507 |
|
14,802 |
|
176 |
|
330 |
|
Others |
|
34,473 |
|
42,169 |
|
42 |
|
51 |
|
|
|
2,669,582 |
|
2,110,906 |
|
108,912 |
|
87,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,769,169 |
|
2,250,277 |
|
117,945 |
|
121,322 |
|
Cash investments consist of transactions carried out with Brazilian financial institutions. These transactions are contracted at normal market rates and conditions. They have high liquidity, are promptly convertible into a known amount of cash, and are subject to an insignificant risk of change in value.
These financial investments are, substantially, bank certificates of deposit and fixed income funds, remunerated, substantially, by the variation on CDIs (interbank certificates of deposit), at returns varying from 101.00% to 103.00% of the CDI rate.
16
Current assets
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
06/30/2009 |
|
09/30/2009 |
|
06/30/2009 |
|
|
|
|
|
|
|
|
|
|
|
Retail supply invoiced |
|
1,995,272 |
|
1,803,031 |
|
50,000 |
|
50,997 |
|
Retail supply not invoiced |
|
598,024 |
|
733,918 |
|
|
|
|
|
Wholesale supply to other concession holders |
|
54,926 |
|
80,372 |
|
|
|
|
|
(-) Provision for doubtful receivables |
|
(437,966 |
) |
(383,825 |
) |
(50,000 |
) |
(50,997 |
) |
|
|
2,210,256 |
|
2,233,496 |
|
|
|
|
|
Credits receivable in Non-current assets (Long-term receivables) from an industrial consumer of Cemig D and Cemig GT, in the amount of R$ 99,352 at September 30, 2009, not paid due to an injunction that allowed this payment not to be made until final judgment of a legal action challenging the tariff increase during the Cruzado Economic Plan (made by Ministerial Order 45 of 1986), are recorded in the accounts. The Company expects that the amounts mentioned will be received in full.
Under rules laid down by Aneel, the criteria for constitution of provisions are as follows: (i) for consumers with significant debts payable, an individual analysis is made of the balance, taking into account the history of default, negotiations in progress and the existence of real guarantees; (ii) for other consumers, the following are provisioned in full: debts receivable and unpaid for more than 90 days from residential consumers; more than 180 days from commercial consumers; and more than 360 days for the other consumer categories.
The Provision for doubtful receivables is considered to be sufficient to cover any losses in the realization of these assets.
5) REGULATORY ASSETS AND LIABILITIES
The General Agreement for the Electricity Sector, signed in 2001, and the new regulations governing the electricity sector, resulted in the constitution of several regulatory assets and liabilities, and also in deferral of federal taxes applicable to these assets and liabilities (which are settled as and when the assets and liabilities are received and/or paid), as follows:
|
|
Consolidated |
|
||
|
|
09/30/2009 |
|
06/30/2009 |
|
Assets |
|
|
|
|
|
Portion A Note 6 |
|
307,991 |
|
383,486 |
|
Traders transactions in Free Energy during the rationing program Note 8 |
|
20,977 |
|
22,319 |
|
PIS, Cofins and Pasep taxes Note 13 |
|
46,240 |
|
46,240 |
|
Pre-paid expenses CVA Note 9 |
|
1,039,525 |
|
1,177,683 |
|
Review of Tariff for Use of the Distribution System (TUSD) |
|
|
|
3,089 |
|
Recovery of discounts on the TUSD |
|
3,290 |
|
9,161 |
|
Low-income subsidy |
|
51,344 |
|
35,904 |
|
Transmission Tariff Review - Adjustment Portion Note 7 |
|
136,388 |
|
158,090 |
|
Other regulatory assets |
|
10,207 |
|
12,334 |
|
|
|
1,615,962 |
|
1,848,306 |
|
Liabilities |
|
|
|
|
|
Purchase of electricity during the rationing period |
|
(122 |
) |
(12,148 |
) |
Amounts to be restituted in the tariff CVA Note 9 |
|
(679,413 |
) |
(635,779 |
) |
Review of Tariff for Use of the Distribution System (TUSD) |
|
(6,382 |
) |
(10,760 |
) |
CCEAR contract exposure between sub-markets |
|
(11,576 |
) |
(17,147 |
) |
Adjustment to the Reference Company |
|
(54,260 |
) |
(80,375 |
) |
Financial adjustment for the 2008 Tariff Review |
|
(83,198 |
) |
(123,240 |
) |
Other regulatory liabilities |
|
(8,868 |
) |
(9,780 |
) |
|
|
(843,819 |
) |
(889,229 |
) |
|
|
|
|
|
|
Taxes, charges and contributions Deferred liabilities Note 18 |
|
(51,950 |
) |
(69,193 |
) |
|
|
(895,769 |
) |
(958,422 |
) |
|
|
|
|
|
|
Total |
|
720,193 |
|
889,884 |
|
17
6) THE EXTRAORDINARY TARIFF RECOMPOSITION, AND PORTION A
The Brazilian federal government, through the Electricity Emergency Chamber (GCE), signed an agreement with the electricity distributors and generators in 2001, named The General Agreement for the Electricity Sector, which set criteria for ensuring the economic and financial equilibrium of concession contracts and for recomposition of the extraordinary revenues and losses which occurred during the Rationing Program, through an Extraordinary Tariff Recomposition (RTE), given to compensate for the variation in non-manageable costs of Portion A that took place in the period from January 1 to October 25, 2001.
a) The Extraordinary Tariff Recomposition
The RTE came into effect on December 27, 2001, through the following tariff adjustments:
· Adjustment of 2.90% for consumers in the residential classes (excluding low-rental consumers), and consumers in the rural, public-illumination and high-voltage industrial categories for whom the cost of electricity represents 18.00% or more of the average cost of production and which meet certain requirements related to load factor and electricity demand, specified in the Resolution.
· Increase of 7.90% for other consumers.
The RTE was used to compensate the following items:
· Losses of invoiced sales revenue in the period from June 1, 2001 to February 28, 2002, corresponding to the difference between Cemigs estimated revenue if the rationing program had not been put in place and the actual revenue while the program was in place, according to a formula published by Aneel. Calculation of this value did not take into account any losses from default by consumers.
· Pass-through to be made to the generators who bought energy in the MAE which was succeeded in 2004 by the Electricity Trading Chamber (the CCEE), in the period from June 1, 2001 to February 28, 2002, for more than R$ 49.26/MWh (referred to as Free Energy).
The period of validity of the RTE of Cemig D and of Light Serviços de Eletricidade S.A. (Light SESA), of 74 months, expired in February 2008.
b) Portion A
The items of Portion A are defined as being the sum of the differences, positive or negative, in the period January 1 to October 25, 2001, between the amounts of the non-manageable costs presented on the basis of the calculation for determination of the last annual tariff adjustment and the disbursements which actually took place in the period.
The recovery of Portion A began in March 2008, shortly after the end of the period of validity of the RTE, using the same recovery mechanisms, that is to say, the adjustment that was applied to tariffs for compensation of the amounts of the RTE will continue in effect for compensation of the items of Portion A.
The Portion A credits are updated by the variation in the Selic rate up to the month in which they are actually offset, and there is no time limit for their realization.
As and when amounts of Portion A are received through the tariff, Cemig transfers those amounts from Assets to the Income statement. In the case of Cemig D (Cemig Distribuição S.A.), the amounts transferred in 2009 are as follows:
18
Amounts transferred to expenses |
|
09/30/2009 |
|
06/30/2009 |
|
Energy bought for resale |
|
143,829 |
|
93,758 |
|
Fuel Consumption Account CCC |
|
63,688 |
|
41,516 |
|
Global Reversion Reserve RGR |
|
6,364 |
|
4,149 |
|
Tariff for transport of electricity from Itaipu |
|
2,456 |
|
1,601 |
|
Tariff for use of national grid transmission facilities |
|
16,449 |
|
10,723 |
|
Royalties for use of water resources |
|
5,649 |
|
3,682 |
|
Connection Realization of Portion A |
|
347 |
|
226 |
|
Delivery service inspection charge |
|
596 |
|
388 |
|
|
|
239,378 |
|
156,043 |
|
Composition of the balances of Portion A
The amounts to be received in relation to Portion A, recorded in Assets, are:
|
|
Consolidated |
|
||
|
|
09/30/2009 |
|
06/30/2009 |
|
|
|
|
|
|
|
Cemig D |
|
|
|
|
|
Compensation of the items of Portion A |
|
814,833 |
|
806,994 |
|
Amounts received |
|
(506,842 |
) |
(423,508 |
) |
Total of Portion A |
|
307,991 |
|
383,486 |
|
|
|
|
|
|
|
Current assets |
|
307,991 |
|
317,042 |
|
Non-current assets |
|
|
|
66,444 |
|
7) THE REVIEW OF THE TRANSMISSION TARIFF
Cemig GTs first Tariff Review was approved by the Council of Aneel on June 17, 2009. In it Aneel set the percentage for repositioning of the Companys Permitted Annual Revenue (RAP) at 5.35%, backdated to 2005.
Aneel established a financial component of R$ 158,090 to be paid to the Company through the Adjustment Portion (PA) in 24 months. This is the backdated effect of the tariff repositioning over the period from July 1, 2005 to June 30, 2009. The first installment, of R$ 85,732, was incorporated into the adjustment for the 200910 cycle, and the second portion, of R$ 72,358, will be compensated in the 201011 adjustment.
As and when amounts of the Adjustment Portion are received through the tariff, the Company transfers the corresponding amount records in Assets to the Income statement. The record of accounting of the Adjustment Portion is as follows:
Components of the Adjustment Portion
|
|
Balance on |
|
Monetary |
|
Amortization |
|
Balance on |
|
National grid |
|
128,823 |
|
(226 |
) |
(17,037 |
) |
111,560 |
|
Frontier areas |
|
13,899 |
|
(13 |
) |
(2,633 |
) |
11,253 |
|
Other Transmission Facilities (DIT) |
|
15,368 |
|
(30 |
) |
(1,763 |
) |
13,575 |
|
|
|
158,090 |
|
(269 |
) |
(21,433 |
) |
136,388 |
|
|
|
|
|
|
|
|
|
|
|
Current |
|
|
|
|
|
|
|
82,321 |
|
Non-current |
|
|
|
|
|
|
|
54,067 |
|
As specified in the Companys concession contract, the calculations of the revision were made on the basis of the whole of the Companys transmission assets, and not only on the assets relating to the new facilities.
19
8) TRADERS TRANSACTIONS IN FREE ENERGY
The receivables of the subsidiary Cemig GT for transactions in Free Energy in the Electricity Trading Chamber (CCEE) during the period of the Rationing Program are as follows:
|
|
Consolidated |
|
||
|
|
09/30/2009 |
|
06/30/2009 |
|
ASSETS |
|
|
|
|
|
Amounts to be received from distributors |
|
39,180 |
|
40,132 |
|
Provision for losses in realization |
|
(18,203 |
) |
(17,813 |
) |
|
|
20,977 |
|
22,319 |
|
|
|
|
|
|
|
Current |
|
10,120 |
|
17,573 |
|
Non-current |
|
10,857 |
|
4,746 |
|
The amounts receivable in Assets are the difference between the prices paid by Cemig GT in the transactions in energy on the CCEE, during the period when the Rationing Program was in effect, and R$ 49.26/MWh. This difference is to be reimbursed by the distributors through the amounts raised by means of the RTE, as defined in the General Agreement for the Electricity Sector.
In accordance with Aneel Resolution 36 of January 29, 2003, the electricity distributors have, since March 2003, been collecting the amounts obtained monthly by means of the RTE and passing them through to the generators and distributors that have amounts to be received, among which Cemig GT is included.
The amounts receivable by Cemig GT are updated by the variation in the Selic rate plus 1.00% interest per year.
The conclusion of certain court proceedings in progress, brought by market agents, in relation to interpretation of the rules in force at the time of the transactions on the CCEE, could result in changes in the amounts recorded.
Provision for losses in realization
The provision currently constituted, of R$ 18,203, represents the losses that are expected as a result of the period of receipt of the RTE from the distributors that are still passing through funds to the Company not being sufficient for complete settlement of the amounts owed.
9) ANTICIPATED EXPENSES AND REGULATORY LIABILITIES CVA
The balance on the Account to Compensate for Variation of Portion A items (known as the CVA account) is made up of the positive and negative differences between the estimate of non-manageable costs used for deciding the tariff adjustment, and the payments actually made. The variations resulting from the calculation are compensated in the subsequent tariff adjustments.
The balance on the CVA account is shown below:
|
|
Consolidated |
|
||
|
|
09/30/2009 |
|
06/30/2009 |
|
|
|
|
|
|
|
Cemig D |
|
292,518 |
|
478,236 |
|
RME Light |
|
67,594 |
|
63,668 |
|
|
|
360,112 |
|
541,904 |
|
|
|
|
|
|
|
Current assets |
|
629,237 |
|
632,644 |
|
Non-current assets |
|
410,288 |
|
545,039 |
|
Current liabilities |
|
(361,392 |
) |
(224,826 |
) |
Non-current liabilities |
|
(318,021 |
) |
(410,953 |
) |
|
|
360,112 |
|
541,904 |
|
20
10) TAXES SUBJECT TO OFFSETTING
|
|
Consolidated |
|
Holding company |
|
||||
|
|
09/30/2009 |
|
06/30/2009 |
|
09/30/2009 |
|
06/30/2009 |
|
Current |
|
|
|
|
|
|
|
|
|
ICMS tax recoverable |
|
229,516 |
|
206,492 |
|
3,806 |
|
3,805 |
|
Income tax |
|
785,656 |
|
702,031 |
|
|
|
|
|
Social Contribution tax |
|
287,660 |
|
270,499 |
|
|
|
|
|
Pasep tax |
|
4,783 |
|
10,767 |
|
|
|
1 |
|
Cofins tax |
|
28,261 |
|
26,891 |
|
|
|
1 |
|
Others |
|
14,618 |
|
18,495 |
|
1,385 |
|
1,385 |
|
|
|
1,350,494 |
|
1,235,175 |
|
5,191 |
|
5,192 |
|
Non-current |
|
|
|
|
|
|
|
|
|
ICMS tax recoverable |
|
70,252 |
|
93,184 |
|
426 |
|
426 |
|
Income tax |
|
170,213 |
|
178,397 |
|
166,305 |
|
178,128 |
|
Social Contribution tax |
|
28,129 |
|
17,549 |
|
28,129 |
|
17,549 |
|
|
|
268,594 |
|
289,130 |
|
194,860 |
|
196,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,619,088 |
|
1,524,305 |
|
200,051 |
|