Table of Contents

 

 

 

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 Registrant’s 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

 

 

 



Table of Contents

 

Index

 

Item

 

Description of Item

 

 

 

1.

 

Quarterly Financial Information for the quarter ended September 30, 2009, Companhia Energética de Minas Gerais — CEMIG

 

 

 

2.

 

Third Quarter 2009 Earnings Release, Companhia Energética de Minas Gerais — CEMIG

 

 

 

3.

 

Quarterly Financial Information for the quarter ended September 30, 2009, Cemig Distribuição S.A.

 

 

 

4.

 

Quarterly Financial Information for the quarter ended September 30, 2009, Cemig Geração e Transmissão S.A.

 

 

 

5.

 

Analysis of Third Quarter Results, Companhia Energética de Minas Gerais — CEMIG

 

 

 

6.

 

Summary of Principal Decisions of the 99th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., October 23, 2009

 

 

 

7.

 

Summary of Principal Decisions of the 100th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., November 13, 2009

 

 

 

8.

 

Summary of Minutes of the 92nd Meeting of the Board of Directors, Cemig Distribuição S.A., August 24, 2009

 

 

 

9.

 

Summary of Principal Decisions of the 93rd Meeting of the Board of Directors, Cemig Distribuição S.A., October 23, 2009

 

 

 

10.

 

Summary of Minutes of the 466th Meeting of the Board of Directors, Companhia Energética de Minas Gerais — CEMIG, June 24, 2009

 

 

 

11.

 

Summary of Principal Decisions of the 467th Meeting of the Board of Directors, Companhia Energética de Minas Gerais — CEMIG, October 23–28, 2009

 

 

 

12.

 

Material Announcement, CEMIG’s Board of Directors approves a share purchase agreement for acquisition of shares of ENTE, ERTE and ECTE, Companhia Energética de Minas Gerais — CEMIG, October 28, 2009

 

 

 

13.

 

Market Announcement, Commencement of Public Distribution of Commercial Promissory Notes, Cemig Geração e Transmissão S.A., October 30, 2009

 

 

 

14.

 

Announcement of Completion of Public Distribution of Commercial Promissory Notes, Cemig Geração e Transmissão S.A.

 

2



Table of Contents

 

15.

 

Market Announcement, Commencement of Public Distribution of Commercial Promissory Notes, Companhia Energética de Minas Gerais — CEMIG, October 30, 2009

 

 

 

16.

 

Material Announcement, Payment for and Transfer of TERNA Shares, Companhia Energética de Minas Gerais — CEMIG, November 3, 2009

 

 

 

17.

 

Market Announcement, Projected Payment Amount for Shares of ENTE, ERTE and ECTE, Companhia Energética de Minas Gerais — CEMIG, November 4, 2009

 

3



Table of Contents

 

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



Table of Contents

 

1.                                                                                       Quarterly Financial Information for the quarter ended September 30, 2009, Companhia Energética de Minas Gerais – CEMIG

 

5



Table of Contents

 

 

CONTENTS

 

BALANCE SHEETS

7

INCOME STATEMENTS

9

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

10

STATEMENTS OF CASH FLOWS

11

 

 

EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)

12

1) — OPERATIONAL CONTEXT

12

2) — PRESENTATION OF THE QUARTERLY INFORMATION

15

3) — CASH AND CASH EQUIVALENTS

16

4) — CONSUMERS AND TRADERS

17

5) — REGULATORY ASSETS AND LIABILITIES

17

6) — THE EXTRAORDINARY TARIFF RECOMPOSITION, AND “PORTION A”

18

7) — THE REVIEW OF THE TRANSMISSION TARIFF

19

8) — TRADERS — TRANSACTIONS IN “FREE ENERGY”

20

9) — ANTICIPATED EXPENSES AND REGULATORY LIABILITIES — CVA

20

10) — TAXES SUBJECT TO OFFSETTING

21

11) — TAX CREDITS

21

12) — ACCOUNTS RECEIVABLE FROM THE GOVERNMENT OF THE STATE OF MINAS GERAIS IN THE FORM OF RIGHTS TO RECEIVABLES

23

13) — REGULATORY ASSET — PIS, PASEP AND COFINS TAXES

25

14) — INVESTMENTS

26

15) — FIXED ASSETS

32

16) — INTANGIBLE

33

17)        SUPPLIERS

33

18) — TAXES, CHARGES AND CONTRIBUTIONS

34

19) — LOANS, FINANCINGS AND DEBENTURES

35

20) — REGULATORY CHARGES

37

21) — POST-EMPLOYMENT OBLIGATIONS

37

22) — CONTINGENCIES FOR LEGAL PROCEEDINGS

40

23) — STOCKHOLDER’S EQUITY AND REMUNERATION TO STOCKHOLDERS

46

24) — REVENUE FROM SUPPLY OF ELECTRICITY

47

25) — REVENUE FOR USE OF THE NETWORK — FREE CONSUMERS

47

26) — OTHER OPERATIONAL REVENUES

47

27) — DEDUCTIONS FROM OPERATIONAL REVENUE

48

28) — OPERATIONAL COSTS AND EXPENSES

48

29) — NET FINANCIAL REVENUE (EXPENSES)

50

30) — RELATED PARTY TRANSACTIONS

51

31) — FINANCIAL INSTRUMENTS

52

32)        FINAL RESULT OF THE SECOND TARIFF REVIEW OF CEMIG D AND LIGHT SESA

56

33) — TARIFF ADJUSTMENT OF CEMIG D

57

34) — SUBSEQUENT EVENT

57

35) — SUMMARY FINANCIAL STATEMENTS BY COMPANY

59

CONSOLIDATED ECONOMIC AND FINANCIAL PERFORMANCE

60

OTHER INFORMATION THAT THE COMPANY BELIEVES TO BE MATERIAL

72

INDEPENDENT AUDITORS’ REVIEW REPORT

81

 

6



Table of Contents

 

BALANCE SHEETS

 

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



Table of Contents

 

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



Table of Contents

 

INCOME STATEMENTS

 

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



Table of Contents

 

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

 

FOR THE THIRD QUARTER AND THE NINE-MONTH PERIOD ENDING SEPTEMBER 30, 2009 (“9M09”)

 

R$ ’000

 

 

 

Registered
capital

 

Capital
reserves

 

Profit
reserves

 

Retained
earnings

 

Conversion
adjustment
reserve

 

Funds allocated
for capital
increase

 

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
earnings

 

Conversion
adjustment
reserve

 

Funds allocated
for capital
increase

 

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



Table of Contents

 

STATEMENTS OF CASH FLOWS

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



Table of Contents

 

EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)

 

FOR SEPTEMBER 30, 2009

 

(R$ 000, except where otherwise stated)

 

1) — OPERATIONAL CONTEXT

 

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 plant’s 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



Table of Contents

 

· 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



Table of Contents

 

·      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 Itutinga—Juiz de Fora transmission line.

 

·      Companhia Transirapé de Transmissão (jointly controlled — 24.50% stake): Construction, operation and maintenance of the 230kV Irapé—Araçuaí 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



Table of Contents

 

·      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 Furnas—Pimenta transmission line — part of the national grid.

 

·      Transchile Charrúa Transmisión S.A. — (“Transchile”) (jointly controlled — 49.00% stake): Implementation, operation and maintenance of the Charrúa—Nueva 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



Table of Contents

 

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



Table of Contents

 

4) — CONSUMERS AND TRADERS

 

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



Table of Contents

 

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 Cemig’s 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



Table of Contents

 

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 GT’s first Tariff Review was approved by the Council of Aneel on June 17, 2009. In it Aneel set the percentage for repositioning of the Company’s 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 2009–10 cycle, and the second portion, of R$ 72,358, will be compensated in the 2010–11 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
06/30/2009

 

Monetary
updating

 

Amortization

 

Balance on
09/30/2009

 

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 Company’s concession contract, the calculations of the revision were made on the basis of the whole of the Company’s transmission assets, and not only on the assets relating to the new facilities.

 

19



 

Table of Contents

 

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



Table of Contents

 

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

 

201,295

 

 

The balances of income tax and Social Contribution tax refer to tax credits in corporate income tax returns of previous years, and advance payments made in 2009, which will be offset against federal taxes payable, calculated for the year 2009, posted in “Taxes, charges and contributions”.

 

The credits of ICMS tax recoverable, posted in Long term assets, arise from acquisitions of fixed assets, and can be offset in 48 months.

 

The Company has filed a consultation with the Minas Gerais State Tax Department for clarification of questions related to the use of part of the ICMS credits recorded in current and non-current assets. The reply is awaited in the fourth quarter of 2009. The transfer to Current assets was made in accordance with the amounts that were already to have been realized in the CIAP (Permanent Assets ICMS Credits Account) and those yet to be realized up to September 2010.

 

11) — TAX CREDITS

 

a) Deferred income tax and Social Contribution tax:

 

Cemig and its subsidiaries have deferred income tax credits, constituted at the rate of 25.00%, and deferred Social Contribution tax credits, at the rate of 9.00%, as follows:

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

Tax credits on temporary differences —

 

 

 

 

 

 

 

 

 

Tax loss carryforwards / Negative taxable balances

 

222,024

 

238,366

 

15,831

 

24,369

 

Contingency provisions

 

191,900

 

195,739

 

90,785

 

94,740

 

Provisions for losses on realization of amounts receivable for the Extraordinary Tariff Recomposition and “Free Energy”

 

6,189

 

10,186

 

 

 

Regulatory liabilities — Tariff review

 

45,266

 

67,052

 

 

 

Post-employment obligations

 

92,932

 

92,947

 

3,106

 

3,168

 

Provision for doubtful receivables

 

170,062

 

153,062

 

17,000

 

17,339

 

Provision for Pasep and Cofins taxes — Extraordinary Tariff Recomposition

 

5,249

 

5,960

 

 

 

Financial instruments

 

66,756

 

65,961

 

 

 

FX variation

 

118,030

 

114,083

 

 

 

Others

 

47,580

 

39,162

 

1,056

 

792

 

 

 

966,114

 

982,518

 

127,778

 

140,408

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

361,338

 

327,355

 

38,299

 

40,896

 

Non-current assets

 

604,776

 

655,163

 

89,479

 

99,512

 

 

21



Table of Contents

 

At its meeting on February 12, 2009, the Board of Directors approved a technical study prepared by the CFO’s department of forecast future profitability adjusted to present value, which show capacity for realization of the deferred tax asset in a maximum period of 10 years, as defined in CVM Instruction 371. This study includes Cemig and its subsidiaries Cemig GT and Cemig D and was also submitted to Cemig’s Audit Board, on February 5, 2009.

 

In accordance with the individual estimates of Cemig and its subsidiaries, future taxable profits enable the deferred tax asset existing on September 30, 2009 to be realized as follows:

 

 

 

Consolidated

 

Holding
company

 

 

 

 

 

 

 

2009

 

215,158

 

20,335

 

2010

 

273,422

 

23,953

 

2011

 

130,337

 

25,699

 

2012

 

114,957

 

25,699

 

2013

 

113,241

 

28,912

 

2014 to 2016

 

71,890

 

2,562

 

2017 to 2019

 

47,109

 

618

 

 

 

966,114

 

127,778

 

 

On September 30, 2009 the holding company had tax credits in the amount of R$ 409,330 not recognized in its Quarterly Information.

 

The credits not recognized consists basically of the actual loss arising from the assignment of the credits of Accounts receivable from the Minas Gerais State Government to the Credit Receivables Fund in the first quarter of 2006 (as per Explanatory Note 12). As a result of this assignment, the Provision made in previous years for losses on recovery of the amounts became deductible for the purposes of income tax and Social Contribution. The portion not recognized in relation to this issue is R$ 408,320.

 

Due to the provision of Brazilian tax legislation that allows companies to deduct payments of Interest on Equity from taxable profit, Cemig has adopted the tax option of paying Interest on Equity to its stockholders. In accordance with its tax planning, after the offsetting in the coming years of the offsetable taxes recorded, the Company will pay Interest on Equity in an amount that will reduce its taxable profit to an amount close to or equal to zero. As a consequence, this alternative will eliminate the payment of income tax and the Social Contribution tax by the Holding Company, and the tax loss carryforwards not recognized will not be recovered.

 

b) Reconciliation of the expense on income tax and Social Contribution:

 

This table shows the reconciliation of the nominal expense on income tax (rate 25%) and Social Contribution tax (rate 9%) with the expense shown in the Income statement:

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Profit before income tax and Social Contribution tax

 

2,289,901

 

2,645,084

 

1,526,497

 

1,734,874

 

Income tax and Social Contribution — nominal expense

 

(778,566

)

(899,328

)

(519,009

)

(589,857

)

Tax effects applicable to:

 

 

 

 

 

 

 

 

 

Equity gain (loss) from subsidiaries

 

 

 

426,412

 

511,136

 

Employees’ profit shares

 

33,717

 

22,332

 

920

 

787

 

Non-deductible contributions and donations

 

(4,986

)

(5,529

)

(245

)

(204

)

Tax credits not recognized

 

1,709

 

335

 

81

 

9

 

Adjustment to present value

 

 

(12,102

)

 

 

Amortization of goodwill

 

(5,560

)

(4,160

)

(5,560

)

(4,160

)

Tax incentives

 

16,062

 

12,608

 

148

 

35

 

Adjustment in income tax and Social Contribution tax — prior year

 

(11,423

)

(7,746

)

 

(8,488

)

Others

 

28,390

 

15,981

 

536

 

(429

)

Income tax and Social Contribution tax — effective expense

 

(720,657

)

(853,029

)

(96,717

)

(91,171

)

 

22



Table of Contents

 

c) Transition taxation regime:

 

Provisional Measure 449/2008, of December 3, 2008, which was converted into Law 11941 of 2009, instituted the Transition Tax Regime (RTT), which aims to neutralize the impacts of the new accounting methods and criteria introduced by Law 11638/07, in calculation of the taxable amounts for federal taxes.

 

Application of the RTT is optional for the years 2008 and 2009, and obligatory starting in 2010, for corporate entities subject to Corporate Income Tax, in accordance with the systems of the two tax reporting methods: the “Real Profit” and the “Presumed Profit” methods.

 

The Company opted for adoption of the RTT in the 2009 corporate tax return — for calendar year 2008 — and additionally will have until November 30, 2009 to prepare the Transition Accounting Tax Monitoring (“FCONT”) created by Normative Instruction 949/2009 of the Brazilian federal tax authority.

 

12) — ACCOUNTS RECEIVABLE FROM THE GOVERNMENT OF THE STATE OF MINAS GERAIS IN THE FORM OF RIGHTS TO RECEIVABLES

 

The outstanding credit balance receivable on the CRC (Results Compensation) Account was transferred to the State of Minas Gerais in 1995, under an Agreement to assign that account (“the CRC Agreement”), in accordance with Law 8724/93, for monthly amortization over 17 years starting on June 1, 1998, with annual interest of 6% plus monetary updating by the Ufir index.

 

The First Amendment to the CRC Agreement, signed on January 24, 2001, replaced the monetary updating unit in the agreement, which had been the Ufir, with the IGP-DI inflation index, backdated to November 2000, due to the abolition of the Ufir in October 2000.

 

Second and Third Amendments to the CRC Agreement were signed in October 2002, setting new conditions for amortization of the credits receivable from the Minas Gerais state government. The main clauses were:

 

(i) monetary updating by the IGP-DI inflation index; (ii) amortization of the two amendments by May 2015; (iii) interest rates of 6.00% and 12.00% for the Second and Third Amendments, respectively; and (iv) guarantee of retention, in full, of dividends owed to Minas Gerais state, for settlement of the Third Amendment.

 

a) Fourth Amendment to the CRC Agreement

 

As a result of default in receipt of the credits specified in the Second and Third Amendments, the Fourth Amendment was signed, with the aim of making possible full receipt of the CRC balance through retention of dividends becoming payable to State Government. This agreement was approved by the Extraordinary General Meeting of Stockholders completed on January 12, 2006.

 

The Fourth Amendment to the CRC contract had backdated effect on the outstanding balance existing on December 31, 2004, and consolidated the amounts receivable under the Second and Third Amendments, corresponding to a total of R$ 4,231,937 on September 30, 2009.

 

The state government is amortizing this debt in 61 consecutive half-yearly installments, becoming due by June 30 and December 31 of each year, from June 2005 to June 2035. The amounts of the portions for amortization of the principal, updated by the IGP-DI inflation index, increase over the period, from R$ 28,828 for the first installment, to R$ 90,068 for the sixty-first (in currency of September 31, 2009).

 

23



Table of Contents

 

The debt is being amortized, as priority, by retention of 65% of the minimum obligatory dividends payable to the State Government. If the amount is not enough to amortize the portion becoming due, the retention may be of up to 65% of all and any amount of extraordinary dividends or extraordinary Interest on Equity. The dividends retained are to be used for amortization of the agreement in the following order: (i) settlement of past due installments; (ii) settlement of an installment for the current half-year; (iii) anticipated settlement of up to 2 installments; and, (iv) amortization of the debtor balance.

 

On September 30, 2009, R$ 76,905 had been amortized in advance, namely the installments of the Agreement to become due on December 31, 2009 and June 30, 2010.

 

The Fourth Amendment provides that, so as to ensure complete receipt of the credits, the provisions of the Bylaws must be obeyed — they define certain targets to be met annually in conformity with the Strategic Plan, as follows:

 

Target

 

Index required

Debt / Ebitda

 

Less than 2 (1)

(Debt) / (Debt plus Stockholders’ equity)

 

40% or less (2)

Capital expenditure and acquisition of assets

 

40%, or less, of Ebitda

 


Ebitda = Earnings before interest, taxes on profit, depreciation and amortization.

(1)   Less than 2.5 in certain situations specified in the Bylaws.

(2)   50% or less, in certain situations also specified in the Bylaws.

 

b) Transfer of the CRC credits to a Receivables Investment Fund (“FIDC”)

 

On January 27, 2006 Cemig transferred the CRC credits into a Receivables Investment Fund (“FIDC”). The amount of the FIDC was established by the administrator based on long-term financial projections for Cemig, with estimation of the dividends that will be retained for amortization of the outstanding debtor balance on the CRC Agreement. Based on these projections, the FIDC was valued at a total of R$ 1,659,125, of which R$ 900,000 in senior units and R$ 759,125 in subordinated units.

 

The senior units were subscribed and acquired by financial institutions and will be amortized in 20 half-yearly installments, from June 2006, updated by the variation of the CDI plus interest of 1.7% of interest per year, guaranteed by Cemig.

 

The subordinated units were subscribed by Cemig and correspond to the difference between the total value of the FIDC and the value of the senior units.

 

The updating of the subordinated units corresponds to the difference between the valuation of the FIDC using a rate of 10.00% per year, and the increase in value of the senior units by the variation of the CDI plus interest of 1.70% per year.

 

24



Table of Contents

 

Movement in the FIDC in 3Q09 was as follows:

 

 

 

Consolidated
and Holding
company

 

 

 

 

 

Balance at June 30, 2009

 

1,813,461

 

Monetary updating on the senior units

 

23,795

 

Monetary updating on the subordinated units

 

17,554

 

Amortization of the senior units

 

(73,693

)

Balance on September 30, 2009

 

1,781,117

 

 

 

 

 

Composition of the FIDC on September 30, 2009

 

 

 

- Senior units held by third parties

 

927,631

 

 

 

 

 

- Subordinated units owned by Cemig

 

849,970

 

Dividends retained by the Fund

 

3,516

 

 

 

853,486

 

 

 

 

 

Total

 

1,781,117

 

 

A portion of the dividends proposed by the Executive Board and the Board of Directors, to be distributed to stockholders arising from the profit for 2008, are posted in Current liabilities. Of the dividends to be distributed, R$ 105,119 is payable to the Minas Gerais State Government, of which R$ 68,327 will be retained for settlement of part of the receivables on the CRC becoming due.

 

c) Criterion of consolidation for the FIDC

 

Due to the guarantee offered by Cemig of settlement of the senior units, in the event that the dividends due to the state government are not sufficient for amortization of the installments, the consolidated Quarterly Information presents the balance of the FIDC registered in full in Cemig, and the senior units are presented as a debt under Loans and financings in Current and Non-current liabilities. Similarly, in the consolidation, the monetary updating of the FIDC has been recognized in full as a financial revenue, and in counterpart, the amount of the monetary updating of the senior units is recorded as a cost of debt.

 

13) — REGULATORY ASSET — PIS, PASEP AND COFINS TAXES

 

Federal Laws 10637 and 10833 changed the bases of application, and increased the rate, of the PIS, Pasep and Cofins taxes. As a result of these alterations there was an increase in PIS/Pasep expenses from December 2002 to March 2005 and in expenses on the Cofins tax from February 2004 to June 2005.

 

In view of the fact that this increase in the expense should be repaid to the company through tariffs, the credits were registered, in accordance with a criterion laid down by Aneel, as a Regulatory asset, and in counterpart, the expense on PIS, Pasep and Cofins taxes was reduced.

 

The Company expects reimbursement of this asset in the forthcoming tariff adjustments, in accordance with an administrative appeal filed with Aneel.

 

25



Table of Contents

 

14) – INVESTMENTS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

 

 

 

 

In subsidiaries and jointly controlled companies

 

 

 

 

 

 

 

 

 

Cemig GT

 

 

 

4,324,787

 

4,058,641

 

Cemig D

 

 

 

2,641,436

 

2,488,194

 

Rio Minas Energia Participações

 

 

 

340,600

 

329,384

 

Infovias

 

 

 

277,528

 

271,380

 

Gasmig

 

 

 

348,169

 

337,459

 

Rosal Energia

 

 

 

67,999

 

100,637

 

Sá Carvalho

 

 

 

66,598

 

109,582

 

Horizontes Energia

 

 

 

72,515

 

70,140

 

Usina Térmica Ipatinga

 

 

 

38,147

 

36,415

 

Cemig PCH:

 

 

 

43,947

 

40,142

 

Cemig Capim Branco Energia

 

 

 

39,479

 

30,411

 

Companhia Transleste de Transmissão

 

 

 

14,979

 

14,182

 

UTE Barreiro

 

 

 

3,258

 

1,289

 

Companhia Transudeste de Transmissão

 

 

 

9,493

 

9,082

 

Central Hidrelétrica Pai Joaquim

 

 

 

477

 

482

 

Companhia Transirapé de Transmissão

 

 

 

7,197

 

6,822

 

Transchile

 

 

 

27,029

 

33,309

 

Efficientia

 

 

 

10,855

 

8,698

 

Central Termelétrica de Cogeração

 

 

 

157,524

 

156,116

 

Companhia de Transmissão Centroeste de Minas

 

 

 

11,954

 

7,165

 

Cemig Trading

 

 

 

3,656

 

3,009

 

Empresa Paraense de Transmissão de Energia – EPTE

 

 

 

42,321

 

38,002

 

Empresa Norte de Transmissão de Energia – ENTE

 

 

 

71,817

 

63,565

 

Empresa Regional de Transmissão de Energia – ERTE

 

 

 

13,251

 

11,615

 

Empresa Amazonense de Transmissão de Energia – EATE

 

 

 

156,201

 

138,509

 

 

 

 

 

 

 

8,871

 

7,839

 

Axxiom Soluções Tecnológicas

 

 

 

2,760

 

2,377

 

 

 

 

 

8,802,848

 

8,374,446

 

 

 

 

 

 

 

 

 

 

 

In consortia

 

1,132,256

 

1,123,354

 

 

 

 

Goodwill on acquisition of stake in Rosal Energia

 

 

 

29,010

 

30,391

 

Goodwill on acquisition of stake in EPTE

 

 

 

63,993

 

62,726

 

Goodwill on acquisition of stake in ENTE

 

 

 

95,573

 

93,622

 

Goodwill on acquisition of stake in ERTE

 

 

 

23,150

 

22,655

 

Goodwill on acquisition of stake in EATE

 

 

 

374,606

 

366,836

 

Goodwill on acquisition of stake in ECTE

 

 

 

14,970

 

14,739

 

In other investments

 

23,090

 

23,955

 

3,505

 

3,508

 

 

 

1,155,346

 

1,147,309

 

604,807

 

594,477

 

 

 

1,155,346

 

1,147,309

 

9,407,655

 

8,968,923

 

 

26



Table of Contents

 

a)                  The main information on the investees is as follows:

 

 

 

 

 

On September 30, 2009

 

 

 

Subsidiaries

 

No. of shares

 

Cemig stake
%

 

Registered
capital

 

Stockholders’
equity

 

Dividends

 

Profit
(Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig GT

 

2,896,785,358

 

100.00

 

2,896,785

 

4,324,787

 

159,790

 

1,003,849

 

Cemig D

 

2,261,997,787

 

100.00

 

2,261,998

 

2,641,436

 

113,653

 

279,078

 

Rio Minas Energia

 

709,309,572

 

25.00

 

709,309

 

1,362,400

 

 

199,391

 

Infovias

 

381,023,385

 

100.00

 

225,082

 

277,528

 

8,150

 

21,845

 

Rosal Energia

 

46,944,467

 

100.00

 

46,944

 

67,999

 

 

16,744

 

Sá Carvalho

 

361,200,000

 

100.00

 

36,833

 

66,598

 

 

21,185

 

Gasmig

 

409,255,000

 

55.19

 

493,780

 

630,826

 

 

53,873

 

Horizontes Energia

 

64,257,563

 

100.00

 

64,258

 

72,515

 

 

5,777

 

Usina Térmica Ipatinga

 

29,174,281

 

100.00

 

29,174

 

38,147

 

 

6,870

 

Cemig PCH:

 

30,952,000

 

100.00

 

30,952

 

43,947

 

 

11,685

 

Cemig Capim Branco Energia

 

5,528,000

 

100.00

 

5,528

 

39,479

 

 

24,547

 

Companhia Transleste de Transmissão

 

49,569,000

 

25.00

 

49,569

 

59,917

 

6,896

 

9,173

 

UTE Barreiro

 

11,918,000

 

100.00

 

11,918

 

3,258

 

 

2,535

 

Companhia Transudeste de Transmissão

 

30,000,000

 

24.00

 

30,000

 

39,555

 

483

 

5,557

 

Central Hidrelétrica Pai Joaquim

 

486,000

 

100.00

 

486

 

477

 

 

(10

)

Companhia Transirapé de Transmissão

 

22,340,490

 

24.50

 

22,340

 

29,375

 

 

4,763

 

Transchile

 

27,840,000

 

49.00

 

48,340

 

47,894

 

 

(18,384

)

Efficientia

 

6,051,994

 

100.00

 

6,052

 

10,855

 

 

4,541

 

Central Termelétrica de Cogeração

 

150,000,000

 

100.00

 

150,001

 

157,524

 

 

7,399

 

Companhia de Transmissão Centroeste de Minas

 

51,000

 

51.00

 

51

 

23,439

 

 

 

Cemig Trading

 

160,297

 

100.00

 

160

 

3,656

 

 

3,463

 

Empresa Paraense de Transmissão de Energia – EPTE

 

45,000,010

 

39.33

 

69,569

 

107,616

 

2,348

 

25,623

 

Empresa Norte de Transmissão de Energia – ENTE

 

100,840,000

 

36.69

 

120,128

 

195,746

 

19,902

 

54,280

 

Empresa Regional de Transmissão de Energia – ERTE

 

23,400,000

 

36.69

 

23,400

 

36,120

 

6,480

 

10,780

 

Empresa Amazonense de Transmissão de Energia – EATE

 

180,000,010

 

35.34

 

273,469

 

441,988

 

3,687

 

117,082

 

Empresa Catarinense de Transmissão de Energia – ECTE

 

42,095,000

 

13.37

 

42,095

 

66,368

 

14,747

 

18,398

 

Axxiom Soluções Tecnológicas

 

7,200,000

 

49.00

 

7,200

 

5,632

 

 

(810

)

 

27



Table of Contents

 

 

 

 

 

At June 30, 2009

 

January to September 2008

 

Subsidiaries

 

Number of
shares

 

Cemig stake
%

 

Registered
capital

 

Stockholders’
equity

 

Dividends

 

Profit
(Loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig GT

 

2,896,785,358

 

100.00

 

2,896,785

 

4,058,641

 

139,007

 

776,977

 

Cemig D

 

2,261,997,787

 

100.00

 

2,261,998

 

2,488,194

 

113,529

 

666,037

 

Rio Minas Energia

 

709,309,572

 

25.00

 

709,309

 

1,317,534

 

 

385,208

 

Infovias

 

381,023,385

 

100.00

 

225,082

 

271,380

 

 

13,829

 

Rosal Energia

 

86,944,467

 

100.00

 

86,944

 

100,637

 

 

15,841

 

Sá Carvalho

 

860,000,000

 

100.00

 

86,833

 

109,582

 

 

19,306

 

GASMIG

 

409,255,000

 

55.19

 

474,497

 

611,421

 

 

62,204

 

Horizontes Energia

 

64,257,563

 

100.00

 

64,258

 

70,140

 

 

6,540

 

Usina Térmica Ipatinga

 

64,174,281

 

100.00

 

64,174

 

36,415

 

 

7,511

 

Cemig PCH

 

50,952,000

 

100.00

 

50,952

 

40,142

 

 

7,804

 

Cemig Capim Branco Energia

 

45,528,000

 

100.00

 

45,528

 

30,411

 

5,392

 

26,256

 

Companhia Transleste de Transmissão

 

49,569,000

 

25.00

 

49,569

 

56,729

 

 

6,284

 

UTE Barreiro

 

11,918,000

 

100.00

 

11,918

 

1,289

 

 

(2,063

)

Companhia Transudeste de Transmissão

 

30,000,000

 

24.00

 

30,000

 

37,847

 

 

2,527

 

Central Hidrelétrica Pai Joaquim

 

486,000

 

100.00

 

486

 

482

 

 

2

 

Companhia Transirapé de Transmissão

 

22,340,490

 

24.50

 

22,340

 

27,846

 

 

1,659

 

Transchile

 

27,840,000

 

49.00

 

61,563

 

67,976

 

 

 

Efficientia

 

6,051,994

 

100.00

 

6,052

 

8,698

 

 

3,721

 

Central Termelétrica de Cogeração

 

150,000,000

 

100.00

 

150,001

 

156,116

 

 

141

 

Companhia de Transmissão Centroeste de Minas

 

51,000

 

51.00

 

51

 

14,051

 

 

 

Cemig Trading

 

160,297

 

100.00

 

160

 

3,009

 

 

23,171

 

Empresa Paraense de Transmissão de Energia – EPTE

 

45,000,010

 

38.35

 

69,569

 

99,077

 

10,414

 

16,608

 

Empresa Norte de Transmissão de Energia – ENTE

 

100,840,000

 

35.78

 

120,128

 

177,641

 

 

30,483

 

Empresa Regional de Transmissão de Energia – ERTE

 

23,400,000

 

35.78

 

23,400

 

32,463

 

 

7,259

 

Empresa Amazonense de Transmissão de Energia – EATE

 

180,000,010

 

34.47

 

273,469

 

401,849

 

42,459

 

65,630

 

Empresa Catarinense de Transmissão de Energia – ECTE

 

42,095,000

 

13.08

 

42,095

 

59,924

 

 

15,699

 

Axxiom Soluções Tecnológicas

 

4,200,000

 

49.00

 

4,200

 

4,851

 

 

(338

)

 

28



Table of Contents

 

The movement in investment in subsidiaries is as follows:

 

 

 

30.06.2009

 

Equity gain
(loss)

 

Injection
(reduction)
of capital

 

Dividends
proposed

 

Others

 

30.09.2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig GT

 

4,058,641

 

319,211

 

 

(52,654

)

(411

)

4,324,787

 

Cemig D

 

2,488,194

 

190,693

 

 

(37,451

)

 

2,641,436

 

Rio Minas Energia

 

329,384

 

11,216

 

 

 

 

340,600

 

Infovias

 

271,380

 

6,148

 

 

 

 

277,528

 

Rosal Energia

 

100,637

 

7,362

 

(40,000

)

 

 

67,999

 

Sá Carvalho

 

109,582

 

7,016

 

(50,000

)

 

 

66,598

 

Gasmig

 

337,459

 

10,623

 

 

 

87

 

348,169

 

Horizontes Energia

 

70,140

 

2,375

 

 

 

 

72,515

 

Usina Térmica Ipatinga

 

36,415

 

1,732

 

 

 

 

38,147

 

Cemig PCH:

 

40,142

 

3,805

 

 

 

 

43,947

 

Cemig Capim Branco Energia

 

30,411

 

9,068

 

 

 

 

39,479

 

Companhia Transleste de Transmissão

 

14,182

 

797

 

 

 

 

14,979

 

UTE Barreiro

 

1,289

 

1,968

 

 

 

1

 

3,258

 

Companhia Transudeste de Transmissão

 

9,082

 

410

 

 

 

1

 

9,493

 

Central Hidrelétrica Pai Joaquim

 

482

 

(5

)

 

 

 

477

 

Companhia Transirapé de Transmissão

 

6,822

 

375

 

 

 

 

7,197

 

Transchile

 

33,309

 

(9,008

)

5,405

 

 

(2,677

)

27,029

 

Efficientia

 

8,698

 

2,156

 

 

 

1

 

10,855

 

Central Termelétrica de Cogeração

 

156,116

 

1,407

 

 

 

1

 

157,524

 

Companhia de Transmissão Centroeste de Minas

 

7,165

 

4,789

 

 

 

 

11,954

 

Cemig Trading

 

3,009

 

646

 

 

 

1

 

3,656

 

Empresa Paraense de Transmissão de Energia – EPTE

 

38,002

 

3,165

 

1,153

 

 

1

 

42,321

 

Empresa Norte de Transmissão de Energia – ENTE

 

63,565

 

6,642

 

1,610

 

 

 

71,817

 

Empresa Regional de Transmissão de Energia – ERTE

 

11,615

 

1,342

 

294

 

 

 

13,251

 

Empresa Amazonense de Transmissão de Energia – EATE

 

138,509

 

13,070

 

4,553

 

 

69

 

156,201

 

Empresa Catarinense de Transmissão de Energia – ECTE

 

7,839

 

861

 

170

 

 

1

 

8,871

 

Axxiom Soluções Tecnológicas

 

2,377

 

(109

)

490

 

 

2

 

2,760

 

 

 

8,374,446

 

597,755

 

(76,325

)

(90,105

)

(2,923

)

8,802,848

 

 

b)                  Goodwill on the acquisition of Light

 

A discount was ascertained on the acquisition, corresponding to the difference between the amount paid by RME and the book value of the stake in the stockholders’ equity of Light, in the amount of R$ 364,961 (Cemig’s portion is 25.00%). This discount arises from the estimate of the results of future years as a function of the commercial operation of the electricity distribution and generation concessions, and is being amortized from October 2006 to May 2026, the date of the termination of the distribution concession, on a straight-line basis. The remaining value of the discount (R$ 77,322) is presented in the consolidation as a non-current asset, in the account line Other obligations.

 

c)                  Goodwill on acquisition of stake in electricity transmission companies in 2006

 

The goodwill on the acquisition of the electricity companies:

 

Empresa Amazonense de Transmissão de Energia S.A. – EATE,

Empresa Paraense de Transmissão de Energia S.A. – EPTE,

Empresa Norte de Transmissão de Energia S.A. – ENTE,

Empresa Regional de Transmissão de Energia S.A. – ERTE, and

Empresa Catarinense de Transmissão de Energia S.A. – ECTE,

 

corresponding to the difference between the amount paid and the book value of the stake in the stockholders’ equity of the jointly-controlled subsidiaries, arises from the expectation of future earnings on the basis of the commercial operation of the transmission concessions. The goodwill will be amortized over the remaining period of the concessions (from August 2006 to 2030/2032).

 

29



Table of Contents

 

In the consolidated Quarterly Information the value of the goodwill has been incorporated into Intangible assets, on the basis of the value attributed to the use of the concession.

 

d)                  Goodwill on the acquisition of stakes in wind farms in 2009

 

The goodwill on the acquisition of the electricity companies: Central Eólica Praias de Parajuru S.A., Central Eólica Praias de Morgado S.A. and Central Eólica Volta do Rio S.A., corresponding  to the difference between the  amount paid and the accounting value of the stake in the stockholders’ equity of the jointly-controlled subsidiaries arises from added value of the concession as a function of its commercial operation in the period specified by the regulator. The goodwill will be amortized over the remaining period of validity of the concessions.

 

The net consolidated assets acquired of the Wind power companies at August 14, 2009 are as follows:

 

 

 

Morgado

 

Parajuru

 

Volta do Rio

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

Currant assets

 

7,128

 

7,257

 

86,527

 

100,912

 

Property, plant and equipment

 

81,067

 

88,254

 

71,033

 

240,354

 

Other assets

 

1,503

 

177

 

 

1,680

 

TOTAL ASSETS

 

89,698

 

95,688

 

157,560

 

342,946

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Current liabilities

 

1,449

 

6,024

 

12,606

 

20,079

 

Long-term financing

 

62,007

 

55,281

 

86,167

 

203,455

 

Other long-term liabilities

 

343

 

 

1,500

 

1,843

 

TOTAL LIABILITIES

 

63,799

 

61,305

 

100,273

 

225,377

 

 

 

 

 

 

 

 

 

 

 

NET CONSOLIDATED ASSETS

 

25,899

 

34,383

 

57,287

 

117,569

 

 

 

 

 

 

 

 

 

 

 

Total purchase price with goodwill

 

25,899

 

34,383

 

57,287

 

117,569

 

Goodwill in the acquisition

 

43,843

 

31,163

 

30,808

 

105,814

 

Total purchase price

 

69,742

 

65,546

 

88,095

 

223,383

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash equivalents

 

(4,781

)

(4,007

)

(13,216

)

(22,004

)

 

 

 

 

 

 

 

 

 

 

Cash flow less cash acquisiton of subsidiary

 

64,961

 

61,540

 

74,879

 

201,380

 

 

30



Table of Contents

 

e)                  Consortia

 

Cemig participates in consortia for electricity generation concessions, for which companies with an independent legal existence were not constituted to administer the object of the concession, the controls being maintained in the books of account of Cemig, of the specific portion equivalent to the investments made, as follows:

 

 

 

Stake in the
electricity
generated

%

 

Average
annual
depreciation
rate

%

 

Consolidated
09/30/2009

 

Consolidated
06/30/2009

 

 

 

 

 

 

 

 

 

 

 

In service

 

 

 

 

 

 

 

 

 

Porto Estrela Plant

 

33.33

 

2.48

 

38,625

 

38,625

 

Igarapava Plant

 

14.50

 

2.58

 

55,554

 

55,554

 

Funil Plant

 

49.00

 

2.40

 

181,595

 

181,595

 

Queimado Plant

 

82.50

 

2.45

 

206,724

 

193,599

 

Aimorés Plant

 

49.00

 

2.50

 

549,538

 

549,538

 

Amador Aguiar I e II Plants

 

21.05

 

2.51

 

55,588

 

54,466

 

Accumulated depreciation

 

 

 

 

 

(131,476

)

(128,345

)

Total, in service

 

 

 

 

 

956,148

 

945,032

 

 

 

 

 

 

 

 

 

 

 

In progress

 

 

 

 

 

 

 

 

 

Queimado Plant

 

82.50

 

 

 

 

13,125

 

Funil Plant

 

49.00

 

 

 

1,008

 

872

 

Aimorés Plant

 

49.00

 

 

 

1,058

 

 

Baguari Plant

 

34.00

 

 

 

174,042

 

164,325

 

Total, under progress

 

 

 

 

 

176,108

 

178,322

 

 

 

 

 

 

 

 

 

 

 

Total, consortia

 

 

 

 

 

1,132,256

 

1,123,354

 

 

The depreciation of the goods contained in the property, plant and equipment of the consortia is calculated by the straight-line method, based on rates established by Aneel.

 

f)                    New acquisitions

 

Acquisition of 65.85% of Terna Participações S.A.

 

On April 23, 2009 Cemig GT acquired, from Terna S.p.A., 65.85% of Terna Participações S.A., a holding company operating in electricity transmission, with a presence in 11 of Brazil’s States, for R$ 2.15 billion.  The holding company controls a total of six companies which, in aggregate, operate a total of more than 3,750 km of transmission lines.

 

On August 5, 2009 Cemig’s Board of Directors approved, as an alternative to acquisition of all of the shares of Terna Participações S.A. (“Terna”) held by Terna Rete Elettrica Nazionale S.p.A (“Terna S.p.A”), as specified as optional under the Share Purchase Agreement signed on that date between Cemig GT and Terna S.p.A., the possibility of reduction of the final stockholding interest to be held by Cemig GT in Terna, in that acquisition, to a minimum level of 50% less 1 (one) of the common shares in Terna, and, as to the preferred shares, to a minimum representing the percentage realized by the Public Offer to purchase the shares of the minority stockholders in that company, through a partnership to be constituted with Fundo de Investimentos em Participação Coliseu (FIP Coliseu).

 

On October 19, 2009 Cemig GT published its announcement of completion of the public distribution of units of the First Issue by FIP Coliseu, structured by Banco Modal S.A., in the total amount of R$ 1,330,000. The amount was sufficient for that fund to acquire 51% of the common shares of Terna Participações S.A. (“Terna”). A meeting of the Board of Directors has been scheduled to decide on the contractual instruments that will regulate the Company’s partnership with FIP Coliseu in the acquisition of 100% of the shares of Terna held by Terna Rete Elettrica Nazionale S.p.A (“Terna S.p.A”), subject of the Share Purchase Agreement signed on April 23, 2009 between Cemig GT and Terna S.p.A. as announced on that date.

 

31



Table of Contents

 

On November 3, 2009 that Share Purchase Agreement signed with Terna S.p.A. was settled, with payment and transfer of the shares owned by Terna to Transmissora do Atlântico de Energia Elétrica S.A. — Taesa, in which Cemig GT holds 49% of the registered capital.

 

The purchase was of 173,527,113 common shares, representing approximately 65.85% of the total capital of Terna.

 

The stockholders of Taesa are Cemig GT and Fundo de Investimentos em Participações Coliseu. On a date to be announced, Taesa will make a public offer for acquisition of the shares of Terna in circulation, to ensure that the other stockholders of Terna receive the same treatment given to Terna S.p.A.

 

Constitution of the UHE Itaocara, PCH Paracambi and PCH Lajes Consortia

 

On July 3, 2008 the Board of Directors authorized Cemig GT to take stakes of 49% in three projects in partnership with Light: the Itaocara Hydro Project, and the Paracambi and Lajes Small Hydro Plants (PCHs); and to enter into the following contracts between Cemig GT and subsidiaries of Light, for constitution of consortia:  The UHE Itaocara Consortium, in partnership with Itaocara Energia Ltda.; the PCH Paracambi Consortium, in partnership with Lightger Ltda.; and the PCH Lajes Consortium, in partnership with Light Energia S.A.; the object in all cases being analysis of technical and economic feasibility, preparation of the plans, construction, operation, maintenance and commercial operation of the respective projects. All these private contracts are pending authorizations or consents from the competent regulatory bodies, including Aneel.

 

15) – FIXED ASSETS

 

 

 

Consolidated

 

 

 

09/30/2009

 

06/30/2009

 

 

 

Historic cost

 

Accumulated
depreciation

 

Net value

 

Net value

 

In service

 

22,033,660

 

(9,773,894

)

12,259,766

 

11,943,841

 

Distribution

 

11,770,890

 

(5,334,639

)

6,436,251

 

6,140,358

 

Generation

 

7,388,091

 

(3,178,940

)

4,209,151

 

4,176,177

 

Transmission

 

1,989,246

 

(762,863

)

1,226,383

 

1,234,181

 

Management

 

407,684

 

(282,885

)

124,799

 

131,362

 

Telecoms

 

364,344

 

(182,520

)

181,824

 

179,033

 

Gas

 

113,405

 

(32,047

)

81,358

 

82,730

 

 

 

 

 

 

 

 

 

 

 

In progress

 

2,436,560

 

 

2,436,560

 

2,150,329

 

Distribution

 

1,110,287

 

 

1,110,287

 

1,289,038

 

Generation

 

570,719

 

 

570,719

 

347,712

 

Transmission

 

250,133

 

 

250,133

 

177,063

 

Management

 

247,354

 

 

247,354

 

148,068

 

Telecoms

 

35,010

 

 

35,010

 

33,830

 

Gas

 

223,057

 

 

223,057

 

154,618

 

Total fixed assets

 

24,470,220

 

(9,773,894

)

14,696,326

 

14,094,170

 

“Special Obligations” linked to the concession

 

(2,704,967

)

176,490

 

(2,528,477

)

(2,536,421

)

Net fixed assets

 

21,765,253

 

(9,597,404

)

12,167,849

 

11,557,749

 

 

“Special Obligations linked to the Concession” refers basically to contributions by consumers for carrying out of works necessary to meet requests for supply of electricity.

 

Under Aneel Resolution 234 of October 2006, amended by Resolution 338 of November 25, 2008 and Aneel Circular 1314 of June 27, 2007, the balances of the “Special Obligations” linked to assets will now be amortized as from the second Tariff Review cycle of Cemig D and Light (in 2008), at a percentage corresponding to the average rate of depreciation of the assets.

 

Some land sites and buildings of the subsidiaries, registered in Fixed assets – Administration, have been given in guarantee for lawsuits involving tax, labor-law, civil disputes and other contingencies in the net amount, net of depreciation, of R$ 7,519 on September 30, 2009 (R$ 7,661 on June 30, 2009).

 

32


 


Table of Contents

 

16) – INTANGIBLE

 

 

 

Consolidated

 

 

 

09/30/2009

 

06/30/2009

 

 

 

Historic cost

 

Accumulated
amortization

 

Net value

 

Net value

 

In service

 

1,224,861

 

(311,885

)

912,976

 

720,645

 

Distribution

 

57,301

 

(40,344

)

16,957

 

17,129

 

Generation

 

179,575

 

(81,989

)

97,586

 

34,443

 

Transmission

 

626,536

 

(38,868

)

587,668

 

606,417

 

Management

 

359,067

 

(150,684

)

208,383

 

60,831

 

Telecoms

 

712

 

 

712

 

265

 

Gas

 

1,670

 

 

1,670

 

1,560

 

 

 

 

 

 

 

 

 

 

 

In progress

 

145,524

 

 

145,524

 

224,912

 

Distribution

 

10,305

 

 

10,305

 

51,820

 

Generation

 

106,851

 

 

106,851

 

32,917

 

Transmission

 

2,196

 

 

2,196

 

1,585

 

Management

 

26,172

 

 

26,172

 

138,590

 

Intangible, net

 

1,370,385

 

(311,885

)

1,058,500

 

945,557

 

 

17)          SUPPLIERS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

 

 

 

 

Wholesale supply and transport of electricity -

 

 

 

 

 

 

 

 

 

Eletrobrás – energy from Itaipu

 

162,707

 

177,538

 

 

 

Furnas

 

56,337

 

52,924

 

 

 

CCEE

 

32,257

 

63,313

 

 

 

Others

 

269,915

 

211,594

 

 

 

 

 

521,216

 

505,369

 

 

 

Materials and services

 

226,991

 

261,481

 

5,687

 

5,762

 

 

 

748,207

 

766,850

 

5,687

 

5,762

 

Non-current (*)

 

 

 

 

 

 

 

 

 

Wholesale electricity supply -

 

 

 

 

 

 

 

 

 

Purchase of “Free Energy” during the rationing period

 

122

 

78

 

 

 

Other generators and distributors

 

1,277

 

1,095

 

 

 

Materials and services

 

1,745

 

1,655

 

 

 

 

 

3,144

 

2,828

 

 

 

 


(*) Presented in the line “Other obligations”

 

33



Table of Contents

 

18) – TAXES, CHARGES AND CONTRIBUTIONS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

 

 

 

 

Income tax

 

571,448

 

376,501

 

42,061

 

27,809

 

Social Contribution tax

 

199,462

 

132,580

 

15,384

 

10,616

 

ICMS tax

 

299,697

 

287,537

 

18,091

 

18,095

 

Cofins tax

 

76,763

 

74,197

 

6,835

 

14,546

 

Pasep tax

 

19,632

 

18,962

 

1,483

 

3,158

 

Social security system

 

18,677

 

19,182

 

1,417

 

1,393

 

Others

 

31,919

 

20,798

 

905

 

900

 

 

 

1,217,776

 

929,757

 

86,176

 

76,517

 

 

 

 

 

 

 

 

 

 

 

Deferred obligations

 

 

 

 

 

 

 

 

 

Income tax

 

38,361

 

42,905

 

 

 

Social Contribution tax

 

12,589

 

15,451

 

 

 

Cofins tax

 

6,491

 

8,904

 

 

 

Pasep tax

 

1,409

 

1,933

 

 

 

 

 

58,850

 

69,193

 

 

 

 

 

1,276,448

 

998,950

 

86,176

 

76,517

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deferred obligations

 

 

 

 

 

 

 

 

 

Income tax

 

251,311

 

242,167

 

 

 

Social Contribution tax

 

63,132

 

59,913

 

 

 

Cofins tax

 

236,598

 

189,694

 

 

 

Pasep tax

 

51,097

 

40,833

 

 

 

Others

 

7,035

 

6,338

 

 

 

 

 

609,173

 

538,945

 

 

 

 

The “deferred obligations” under Current refer basically to the assets and liabilities linked to the General Agreement for the Electricity Sector and other regulatory issues, and become due as and when these assets and liabilities are realized.

 

The non-current obligations for Pasep and Cofins taxes refer to the legal action challenging the constitutionality of the inclusion of ICMS tax in the taxable amount for these taxes, and applying for offsetting of the amounts paid in the last 10 years. The Company obtained a Court injunction enabling it not to make the payment, and authorizing payment into Court starting in 2008, in the amount of R$ 204,745.

 

The non-current deferred obligations for income tax and Social Contribution tax refer to the recognition of financial instruments (FX variation, and hedge transactions) by the cash method, which are payable as and when realized, by payment or redemption, and to the marking to market and adjustment to present value of financial instruments, implemented by the change in the Corporate Law, to be reversed as and when realized.

 

34



Table of Contents

 

19) – LOANS, FINANCINGS AND DEBENTURES

 

 

 

 

 

 

 

 

 

Consolidated

 

 

 

Principal

 

 

 

 

 

09/30/2009

 

06/30/2009

 

FINANCING SOURCES

 

maturity

 

Annual financial cost (%)

 

Currency

 

Current

 

Non-current

 

Total

 

Total

 

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABN Amro Bank N.A. (3)

 

2013

 

6.00

 

US$

 

23,708

 

66,679

 

90,387

 

97,710

 

ABN Amro Real S.A.(4)

 

2009

 

6.35

 

US$

 

7,058

 

 

7,058

 

7,392

 

Banco do Brasil –Various bonds (1)

 

2024

 

Various

 

US$

 

11,070

 

62,994

 

74,064

 

72,107

 

Banco do Brasil (5)

 

2009

 

3.90

 

JPY

 

79,182

 

 

79,182

 

80,214

 

Banco Paribas

 

2012

 

5.89

 

Euro

 

2,942

 

4,345

 

7,287

 

9,361

 

Banco Paribas

 

2010

 

Libor + 1.875

 

US$

 

21,053

 

 

21,053

 

22,860

 

KFW

 

2016

 

4.50

 

Euro

 

1,861

 

11,152

 

13,013

 

13,553

 

Unibanco (6)

 

2009

 

6.50

 

US$

 

8,539

 

 

8,539

 

9,221

 

Unibanco (7)

 

2009

 

6.50

 

US$

 

3,700

 

 

3,700

 

4,005

 

Unibanco (8)

 

2009

 

5.00

 

US$

 

15,517

 

 

15,517

 

16,817

 

Brazilian National Treasury (10)

 

2024

 

Libor + Spread

 

US$

 

4,375

 

23,479

 

27,854

 

27,071

 

Santander (13)

 

2009

 

7.00

 

US$

 

9,550

 

 

9,550

 

5,328

 

Banco do Brasil

 

2009

 

8.66

 

US$

 

2,433

 

 

2,433

 

2,707

 

Banco InterAmericano del Desarrollo (13)

 

2026

 

4.20

 

US$

 

374

 

32,368

 

32,742

 

40,944

 

Others

 

2025

 

Various

 

Various

 

8,581

 

4,479

 

13,060

 

14,610

 

Debt in foreign currency

 

 

 

 

 

 

 

199,943

 

205,496

 

405,439

 

423,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRAZILIAN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banco Credit Suisse First Boston S.A.

 

2010

 

106.00 of CDI

 

R$

 

75,157

 

 

75,157

 

75,164

 

Banco do Brasil

 

2009

 

111.00 of CDI

 

R$

 

131,356

 

 

131,356

 

128,244

 

Banco do Brasil

 

2013

 

CDI + 1.70%

 

R$

 

20,646

 

96,625

 

117,271

 

116,241

 

Banco do Brasil

 

2013

 

107.60 of CDI

 

R$

 

5,031

 

126,000

 

131,031

 

128,020

 

Banco do Brasil

 

2014

 

104.10 of CDI

 

R$

 

48,992

 

1,200,000

 

1,248,992

 

1,221,213

 

Banco Itaú BBA

 

2014

 

CDI + 1.70%

 

R$

 

63,736

 

258,311

 

322,047

 

325,034

 

Banco Votorantim

 

2010

 

113.50 of CDI

 

R$

 

1,391

 

54,371

 

55,762

 

54,412

 

Banco Votorantim

 

2013

 

CDI + 1.70%

 

R$

 

26,820

 

76,302

 

103,122

 

102,574

 

Brazilian Development Bank (BNDES)

 

2026

 

TJLP +2.34

 

R$

 

3,231

 

116,097

 

119,328

 

108,980

 

Bradesco

 

2014

 

CDI + 1.70%

 

R$

 

80,712

 

322,617

 

403,329

 

395,086

 

Debentures (12)

 

2009

 

CDI + 1.20%

 

R$

 

388,234

 

 

388,234

 

378,768

 

Debentures (12)

 

2011

 

104.00 of CDI

 

R$

 

24,567

 

238,816

 

263,383

 

257,531

 

Debentures — Minas Gerais state government(12) (15)

 

2031

 

IGP-M

 

R$

 

 

35,978

 

35,978

 

34,934

 

Debentures (12)

 

2014

 

IGP-M + 10.50%

 

R$

 

10,302

 

300,784

 

311,086

 

304,406

 

Debentures (12)

 

2017

 

IPCA + 7.96

 

R$

 

27,276

 

439,751

 

467,027

 

455,185

 

Eletrobrás

 

2013

 

Finel + 7.50 to 8.50

 

R$

 

12,326

 

39,031

 

51,357

 

54,480

 

Eletrobrás

 

2023

 

Ufir, RGR + 6.00 to 8.00%

 

R$

 

42,470

 

320,317

 

362,787

 

346,874

 

Santander

 

2013

 

CDI + 1.70%

 

R$

 

21,365

 

59,755

 

81,120

 

80,748

 

Unibanco

 

2009

 

CDI + 2.98%

 

R$

 

109,513

 

 

109,513

 

106,371

 

Unibanco

 

2013

 

CDI + 1.70%

 

R$

 

61,507

 

270,342

 

331,849

 

334,339

 

Banco do Nordeste do Brasil

 

2010

 

TR + 7.30

 

R$

 

55,727

 

 

55,727

 

72,897

 

Unibanco (2)

 

2013

 

CDI + 1.70%

 

R$

 

21,420

 

55,190

 

76,610

 

74,651

 

Itaú and Bradesco (9)

 

2015

 

CDI + 1.70%

 

R$

 

139,657

 

787,974

 

927,631

 

977,529

 

Minas Gerais Development Bank

 

2025

 

10.00

 

R$

 

690

 

9,197

 

9,887

 

10,049

 

Banco do Brasil(14)

 

2020

 

TJLP + 2.55

 

R$

 

683

 

28,223

 

28,906

 

29,588

 

Unibanco(14)

 

2021

 

TJLP + 2.55

 

R$

 

172

 

7,018

 

7,190

 

7,364

 

BNDES — Finem (10)

 

2014

 

TR + 4.30

 

R$

 

21,076

 

82,615

 

103,691

 

108,876

 

Debentures I and IV (10)

 

2010/2015

 

TJLP + 4.00

 

R$

 

1,965

 

24

 

1,989

 

4,046

 

Debentures V (10)

 

2014

 

CDI + 1.50%

 

R$

 

18,482

 

221,675

 

240,157

 

241,673

 

Debentures VI (10)

 

2011

 

115 of CDI

 

R$

 

2,501

 

73,841

 

76,342

 

 

CCB Bradesco (10)

 

2017

 

CDI + 0.85%

 

R$

 

12,746

 

112,500

 

125,246

 

122,304

 

ABN Amro (10)

 

2010

 

CDI + 0.95%

 

R$

 

20,180

 

 

20,180

 

20,761

 

Itaú (10)

 

2010

 

125 of CDI

 

R$

 

 

 

0

 

25,382

 

Regional Development Bank of the Extreme South (16)

 

2022

 

TJLP + 4.55

 

R$

 

548

 

6,099

 

6,647

 

6,591

 

Unibanco (16)

 

2021

 

TJLP + 4.55

 

R$

 

186

 

2,055

 

2,241

 

2,452

 

Banco Itaú (16)

 

2022

 

TJLP + 4.55

 

R$

 

559

 

6,155

 

6,714

 

6,650

 

Unibanco(16)

 

2022

 

IGP-M + 9.85%

 

R$

 

647

 

4,195

 

4,842

 

4,481

 

BNDES (17)

 

2033

 

TJLP + 2.4

 

R$

 

 

171,408

 

171,408

 

162,354

 

Debentures (17)

 

2013

 

IPCA + 6.5

 

R$

 

 

157,703

 

157,703

 

154,503

 

BNDES – Principal Subcredit A/B/C/D (11)

 

2014/2016

 

Various

 

R$

 

43,648

 

236,346

 

279,994

 

282,037

 

CCB Banco Bradesco (18)

 

2009

 

CDI + 0.84%

 

R$

 

7,350

 

 

7,350

 

2,028

 

Caixa Ec. Fed. (Federal Savings Bank) (19)

 

2022

 

TJLP + 3.5

 

R$

 

 

62,462

 

62,462

 

 

Caixa Ec. Fed. (Federal Savings Bank) (20)

 

2021

 

TJLP + 3.5

 

R$

 

 

55,863

 

55,863

 

 

Caixa Ec. Fed. (Federal Savings Bank) (21)

 

2022

 

TJLP + 3.5

 

R$

 

 

86,730

 

86,730

 

 

Others

 

2017

 

Various

 

R$

 

6,120

 

31,902

 

38,021

 

39,293

 

Debt in Brazilian currency

 

 

 

 

 

 

 

1,508,989

 

6,154,272

 

7,663,261

 

7,364,113

 

Overall total, consolidated

 

 

 

 

 

 

 

1,708,932

 

6,359,768

 

8,068,700

 

7,788,013

 

 


(1)

Interest rates vary:

2.00 to 8.00 % p.a.;

 

 

Six-month Libor plus spread of 0.81 to 0.88% per year;

(2)

Loan of the holding company;

(3) to (8)

“Swaps” for exchange of rates were contracted. The following are the rates for the loans and financings taking the swaps into account: (3) CDI + 1.50% p.a.; (4) CDI + 2.12% p.a.; (5) 111.00% of CDI; (6) CDI + 2.98% p.a.; (7) and (8) CDI + 3.01% p.a.;

(9)

Refers to the senior units of the credit rights funds. See Explanatory Note 12;

(10)

Loans, financings and debentures of RME (Light).

 

35



Table of Contents

 

(11)

Consolidated loans and financings of the transmission companies acquired in August 2006.

(12)

Nominal, unsecured, book-entry debentures not convertible into shares, without preference.

(13)

Financing of Transchile.

(14)

Financing of Cachoeirão.

(15)

Contracts adjusted to present value, as per changes to the Corporate Law made by Law 11638/07.

(16)

Consolidated loans and financings of Lumitrans, subsidiary of EATE.

(17)

Loan contracted for the jointly-controlled subsidiary Madeira Energia.

(18)

Loan contracted for the jointly-controlled subsidiary Hidrelétrica Pipoca S.A.

(19)

Loan contracted for the jointly-controlled subsidiary Praia de Morgado S.A. .

(20)

Loan contracted for the jointly-controlled subsidiary Praia de Parajuru S.A. .

(21)

Loan contracted for the jointly-controlled subsidiary Praia de Volta do Rio S.A.

 

The consolidated composition of loans, by currency and indexor, with the respective amortization, is as follows:

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

2017
and
subsequent
years

 

Total

 

Currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US dollar

 

71,324

 

51,122

 

35,877

 

32,947

 

29,898

 

4,897

 

2,176

 

2,176

 

72,072

 

302,489

 

Euro

 

1,048

 

4,613

 

4,613

 

3,164

 

1,716

 

1,716

 

1,716

 

1,714

 

 

20,300

 

Yen

 

79,182

 

 

 

 

 

 

 

 

 

79,182

 

UMBNDES ( ** )

 

181

 

445

 

332

 

332

 

332

 

332

 

332

 

332

 

850

 

3,468

 

 

 

151,735

 

56,180

 

40,822

 

36,443

 

31,946

 

6,945

 

4,224

 

4,222

 

72,922

 

405,439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indexor

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA (Expanded Consumer Price Index)

 

27,276

 

613

 

1,225

 

103,121

 

55,197

 

 

146,584

 

146,584

 

146,583

 

627,183

 

Ufir (Fiscal Reference Unit)

 

10,442

 

45,576

 

53,334

 

49,853

 

44,203

 

42,836

 

38,290

 

30,877

 

48,458

 

363,869

 

Interbank CD - CDI

 

815,877

 

646,464

 

807,724

 

947,051

 

1,095,475

 

649,492

 

241,523

 

19,373

 

22,073

 

5,245,052

 

Eletrobrás Finel internal index

 

3,082

 

12,325

 

12,326

 

12,326

 

11,298

 

 

 

 

 

51,357

 

URTJ ( * )

 

20,342

 

81,092

 

91,005

 

91,167

 

91,167

 

94,227

 

57,835

 

41,772

 

339,702

 

908,309

 

IGP-M inflation index

 

11,556

 

2,299

 

2,397

 

2,388

 

2,386

 

303,132

 

1,312

 

1,283

 

44,635

 

371,388

 

UMBNDES ( ** )

 

1,520

 

5,824

 

6,637

 

6,637

 

6,637

 

6,637

 

1,145

 

 

 

35,037

 

TR reference interest rate

 

18,605

 

37,122

 

 

 

 

 

 

 

 

55,727

 

Others (IGP-DI, INPC) ( *** )

 

2,823

 

 

 

370

 

403

 

777

 

419

 

183

 

364

 

5,339

 

 

 

911,523

 

831,315

 

974,648

 

1,212,913

 

1,306,766

 

1,097,101

 

487,108

 

240,072

 

601,815

 

7,663,261

 

 

 

1,063,258

 

887,495

 

1,015,470

 

1,249,356

 

1,338,712

 

1,104,046

 

491,332

 

244,294

 

674,737

 

8,068,700

 

 


( * )URTJ = Interest Rate Reference Unit.

( ** )UMBNDES = BNDES Monetary Unit.

( *** )         IGP-DI inflation index (General Price Index – Domestic Availability).
INPC – National Consumer Price Index.

 

The principal currencies and indexors used for monetary updating of the loans, financings and debentures had the following variations:

 

Currencies

 

Change in
quarter ended
09/30/2009
%

 

Change YTD in
2009

%

 

Indexors

 

Change in
quarter ended
09/30/2009

%

 

Change YTD in
2009

%

 

US dollar

 

(8.89

)

(23.92

)

IGP-M index

 

(0.38

)

(1.61

)

Euro

 

(5.06

)

(19.67

)

Finel

 

(0.08

)

(0.32

)

Yen

 

(2.24

)

(23.21

)

Selic rate

 

2.19

 

7.67

 

 

 

 

 

 

 

CDI rate

 

2.15

 

7.59

 

 

 

 

 

 

 

UMBNDES

 

(7.70

)

(23.37

)

 

36



Table of Contents

 

The movement on loans, financings and debentures is as follows:

 

 

 

Consolidated

 

Holding company

 

Balance at June 30, 2009

 

7,788,013

 

74,651

 

Acquisition of subsidiaries

 

208,201

 

 

Loans and financings obtained

 

124,971

 

 

Amortized cost of financings

 

(164

)

 

Cost of financings to be amortized

 

(1,159

)

 

Monetary and FX variation

 

1,269

 

 

Financial charges provisioned

 

161,013

 

1,960

 

Financial charges paid

 

(63,792

)

 

Charges capitalized

 

1,497

 

 

Adjustment to present value

 

2,206

 

 

Amortization of financings

 

(153,355

)

 

Balance on September 30, 2009

 

8,068,700

 

76,611

 

 

Restrictive covenant clauses

 

Cemig has loans and financings with restrictive covenant clauses. These were fully complied with on September 30, 2009.

 

20) – REGULATORY CHARGES

 

 

 

Consolidated

 

 

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

37,046

 

35,493

 

Fuel Consumption Account – CCC

 

39,720

 

25,204

 

Energy Development Account – CDE

 

38,406

 

37,491

 

Eletrobrás – Compulsory loan

 

1,207

 

1,207

 

Aneel inspection charge

 

3,622

 

3,591

 

Energy efficiency

 

195,748

 

194,196

 

Research and development

 

174,132

 

165,522

 

Energy system expansion research

 

2,590

 

3,193

 

National Scientific and Technological Development Fund

 

4,931

 

6,045

 

Alternative Energy Program – Proinfa

 

2,574

 

2,199

 

 

 

499,976

 

474,141

 

 

 

 

 

 

 

Current liabilities

 

480,991

 

459,348

 

Non-current liabilities

 

18,985

 

14,793

 

 

21) – POST-EMPLOYMENT OBLIGATIONS

 

The Forluz Pension Fund

 

Cemig is a sponsor of Forluz – Forluminas Social Security Foundation, a non-profit legal entity whose object is to provide its associates and participants and their dependents and beneficiaries with a financial income to complement retirement and pension, in accordance with the Forluz pension plan they are subscribed in.

 

The actuarial obligations and assets of the plan on December 31, 2004 were segregated between Cemig, Cemig GT and Cemig D on the basis of the allocation of the employees to each of these companies.

 

Cemig, Cemig GT and Cemig D also maintain, independently of the plans made available by Forluz, payments of part of the life insurance premium for the retirees and contribute to a health plan and a dental plan for the employees, retirees and dependents, administered by Forluz.

 

37



Table of Contents

 

Forluz makes the following supplementary pension benefit plans available to its participants:

 

The Mixed Benefits Plan (“Plan B”): A defined-contribution plan at the stage of accumulation of funds, for retirement benefits for normal time of service, and defined-benefit coverage for disability or death of participants still in active employment, and also receipt of benefits for time of contribution. The contributions of the Sponsors are equal to the basic monthly contributions of the participants, and this is the only plan open for joining by new participants.

 

The contribution of the Sponsors to this plan is 27.52% for the portion with defined benefit characteristics, relating to the coverage for invalidity or death for the active participant, and this is used for amortization of the defined obligation through an actuarial calculation. The remaining 72.48%, relating to the portion of the plan with defined-contribution characteristics, goes to the nominal accounts of the participants and is recognized in the income statement for the year by the cash method, under Personnel expenses.

 

Hence the obligations for payment of supplementary pension benefits under the Mixed Plan, with defined contribution characteristics, and their respective assets, in the same amount of R$ 2,385,225, are not presented in this Explanatory Note.

 

Pension Benefits Balances Plan (“Plan A”): This includes all the active and assisted participants who opted to migrate from the previous Defined Benefit Plan, and are entitled to a proportional benefit by balances. For participants who are still working, this benefit has been deferred to the retirement date.

 

Defined Benefit Plan: This is the benefit plan adopted by Forluz up to 1998, which complements the average real salary of the employee’s last three working years in the Company in relation to the amount of the Official Social Security benefit. After the process of migration that was carried out in June 2007, approved by the Private Pension Plans Secretariat (SPC), in which more than 80% of the participants migrated to Plans A and B, 51 participants remained in the Defined Benefit plan.

 

Cemig, Cemig GT and Cemig D also maintain, independently of the plans made available by Forluz, payments of part of the life insurance premium for the retirees, and contribute to a health plan and a dental plan for the employees, retirees and dependents, administered by Forluz.

 

Separation of the Health Plan

 

On August 26, 2008 the Executive Board of Forluz, complying with orders issued by the Private Pension Plans Authority (SPC), decided to transfer management of the Cemig Integrated Health Plan (PSI) to a separate entity to be created for that purpose. The reason for the decision was the SPC’s belief that it would be impossible to maintain those participants in the Health Plan who were not also inscribed in the pension and retirement plans. To protect the interests of its participants, and also to comply with the SPC’s ruling, Forluz opted to separate the activities, keeping the present dental and pension plans within itself.  The period planned for conclusion of the process of separation of the health plan is 12 months, during which time all the existing coverage and benefits will be maintained.

 

Amortization of actuarial obligations

 

Part of the consolidated actuarial obligation for post-employment benefits in the amount of R$ 914,943 at September 30, 2009 (R$ 927,461 at June 30, 2005) has been recognized as an obligation payable by Cemig and its subsidiaries, and is being amortized by June 2024, through monthly installments calculated by the system of constant installments (the so-called “Price” table). After the Third Amendment to the Forluz Agreement, the amounts began to be adjusted only by the IPCA Inflation Index (Amplified National Consumer Price Index) published by the Brazilian Geography and Statistics Institute (IBGE), plus 6% per year.

 

38


 


Table of Contents

 

The liabilities and expenses recognized by the Companies in connection with the Supplementary Retirement Plan, Health Plan, Dental Plan and Life insurance are adjusted in accordance with the terms of CVM Decision 371 and an Opinion prepared by independent actuaries. Hence the financial updating of the obligation in the debt agreed with Forluz mentioned in the previous paragraph does not produce accounting effects in Cemig’s Income statement.  The most recent actuarial valuation was made for base-date December 31, 2008.

 

The Braslight Pension Fund

 

Light, a subsidiary of RME, is a sponsor of Fundação de Seguridade Social Braslight, a non-profit private pension plan entity whose purpose is to guarantee retirement revenue to Company employees subscribed with the Foundation, and pension revenue to their dependents.

 

Braslight was instituted in April 1974, and has three plans — A, B and C — put in place in 1975, 1984 and 1998 respectively. About 96% of the active participants of the other plans have migrated to plan C.

 

In plans A and B the benefits are of the defined benefit type. In Plan C, which is of the mixed type, the programmable benefits (retirement not arising from invalidity, and the respective reversal in pension), during the capitalization phase are of the defined contribution type, without any link to the INSS, and the risk benefits (illness assistance, retirement for invalidity and pension for death of a participant who is still working, becomes invalid or receives illness assistance), as well as those of continued income, once granted, are of the defined benefit type.

 

On October 2, 2001, the Private Pension Plans Secretariat approved a contract for solution to the technical deficit and the refinancing of the reserves to be amortized that it has being paid in 300 monthly installments, starting from July 2001. Until May, 2009, the installments were updated by the variation of the IGP-DI inflation index (with one month lag) and interest of 6.00% per year, totaling R$ 1,005,025 at September 30, 2009 (R R$ 1,006,120 at June 30, 2009). From June, 2009 the index correction has become the IPCA (with one month lag) replacing the IGP-DI. The effect on the Company’s consolidated portion is equal to 25% of this amount.

 

The movement in net liabilities has been as follows:

 

 

 

Pension plans and retirement
supplement plans

 

Health

 

 

 

Life

 

 

 

Consolidated

 

Forluz

 

Braslight

 

plan

 

Dental plan

 

insurance

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities on June 30, 2009

 

373,654

 

251,530

 

368,288

 

17,450

 

439,862

 

1,450,784

 

Expenses recognized in the Income statement

 

2,388

 

5,569

 

17,838

 

1,107

 

10,356

 

37,258

 

Contributions paid

 

(32,981

)

(5,843

)

(2,339

)

(182

)

(8,748

)

(50,093

)

Net liabilities on September 30, 2009

 

343,061

 

251,256

 

383,787

 

18,375

 

441,470

 

1,437,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

80,104

 

23,622

 

 

 

 

103,726

 

Non-current liabilities

 

262,957

 

227,634

 

383,787

 

18,375

 

441,470

 

1,334,223

 

 

 

 

Pension plans and
retirement supplement
plans

 

Health

 

 

 

Life

 

 

 

Holding company

 

Forluz

 

plan

 

Dental plan

 

insurance

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

Net liabilities on June 30, 2009

 

18,175

 

17,191

 

851

 

19,017

 

55,234

 

Expense recognized in the Income statement

 

50

 

756

 

50

 

561

 

1,417

 

Contributions paid

 

(1,683

)

(441

)

(10

)

(137

)

(2,271

)

Net liabilities on September 30, 2009

 

16,542

 

17,506

 

891

 

19,441

 

54,380

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

4,078

 

 

 

 

4,078

 

Non-current liabilities

 

12,464

 

17,506

 

891

 

19,441

 

50,302

 

 

39



 

Table of Contents

 

The amounts recorded as Current refer to the contributions to be made by Cemig in the next 12 months for amortization of the actuarial liabilities.

 

22) — CONTINGENCIES FOR LEGAL PROCEEDINGS

 

Cemig and its subsidiaries are parties in court and administrative proceedings before various courts and government bodies, arising from the normal course of business, involving tax, labor-law, civil and other issues.

 

Actions in which the company is creditor with success considered “probable”

 

Pasep and Cofins — Widening of the calculation base

 

The holding company has legal proceedings challenging the enlargement of the taxable basis for calculation of the Pasep and Cofins taxes, on financial revenue and on other non-operational revenues, in the period from 1999 to January 2004, by Law 9718 of November 27, 1998; and has a judgment in its favor at first instance. In the event that this action is won in the final instance (i.e. when subject to no further appeal) — and we note that the Federal Supreme Court has ruled on similar proceedings in favor of the taxpayer — the gain to be registered in the Income statement will be R$ 176,423, net of income tax and Social Contribution Tax.

 

Actions in which the company is debtor

 

For those contingencies where negative outcomes are considered “probable”, the Company and its subsidiaries have constituted provisions for losses.

 

Cemig’s management believes that any disbursements in excess of the amounts provisioned, when the respective processes are completed, will not significantly affect the result of operations or the financial position of the holding company nor the consolidated result.

 

 

 

Consolidated

 

 

 

Balance on
06/30/2009

 

Additions

 

Written off

 

Balance on
09/30/2009

 

Deposits
paid into
court

 

Balance on
09/30/2009

 

Labor-law cases

 

 

 

 

 

 

 

 

 

 

 

 

 

Various

 

120,326

 

1,828

 

(4,388

)

117,766

 

(19,512

)

98,254

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Civil cases

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal damages

 

29,233

 

1,831

 

(495

)

30,569

 

 

30,569

 

Tariff increases

 

95,969

 

633

 

(6,141

)

90,461

 

(21,509

)

68,952

 

Other

 

168,448

 

4,197

 

(11,880

)

160,765

 

(19,285

)

141,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

Finsocial

 

21,405

 

67

 

 

21,472

 

(1,615

)

19,857

 

PIS and Cofins taxes

 

59,968

 

721

 

 

60,689

 

(2,429

)

58,260

 

ICMS tax

 

22,010

 

 

 

22,010

 

 

22,010

 

Taxes and contributions — demandabilities suspended

 

81,258

 

1,916

 

 

83,174

 

 

83,174

 

Social Contribution tax

 

6,879

 

46

 

 

6,925

 

 

6,925

 

Social security system

 

34,787

 

445

 

 

35,232

 

 

35,232

 

Other

 

20,838

 

1,965

 

 

22,803

 

(5,820

)

16,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

 

 

 

 

 

 

 

 

 

 

 

Aneel administrative proceedings

 

58,490

 

528

 

 

59,018

 

(6,072

)

52,946

 

Total

 

719,611

 

14,177

 

(22,904

)

710,884

 

(76,242

)

634,642

 

 


( * ) Balance of contingencies without inclusion of Court deposits.

 

40



Table of Contents

 

 

 

Holding company

 

 

 

Balance on
06/30/2009

 

Additions

 

Written off

 

Balance

 

Deposits
paid into
court

 

Balance on
09/30/2009

 

Labor-law cases

 

 

 

 

 

 

 

 

 

 

 

 

 

Various

 

73,745

 

 

(3,190

)

70,555

 

(8,996

)

61,559

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Civil cases

 

 

 

 

 

 

 

 

 

 

 

 

 

Personal damages

 

22,083

 

1,831

 

 

23,914

 

 

23,914

 

Tariff increases

 

66,044

 

 

(6,141

)

59,903

 

(17,990

)

41,913

 

Other

 

93,462

 

 

(6,282

)

87,180

 

(14,894

)

72,286

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax

 

 

 

 

 

 

 

 

 

 

 

 

 

Finsocial

 

21,405

 

67

 

 

21,472

 

(1,615

)

19,857

 

Taxes and contributions — demandabilities suspended

 

81,258

 

1,916

 

 

83,174

 

 

83,174

 

Social security system

 

1,112

 

19

 

 

1,131

 

 

1,131

 

Other

 

13,683

 

1,894

 

 

15,577

 

(5,820

)

9,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

 

 

 

 

 

 

 

 

 

 

 

Aneel administrative proceedings

 

12,874

 

237

 

 

13,111

 

(6,072

)

7,039

 

Total

 

385,666

 

5,964

 

(15,613

)

376,017

 

(55,387

)

320,630

 

 


( * ) Balance of contingencies without inclusion of Court deposits.

 

The details on the provisions constituted are as follows:

 

(a)          Labor-law cases

 

The complaints under the labor laws are basically disputes on overtime, additional amounts for dangerous work, property damages and pain and suffering.

 

(b)         Civil disputes — tariff increase

 

Several industrial consumers filed actions against Cemig seeking reimbursement for the amounts paid as a result of the tariff increase during the federal government’s economic stabilization plan known as the “Cruzado Plan” in 1986, alleging that the said increase violated the control of prices instituted by that plan. Cemig estimates the amounts to be provisioned based on the disputed amounts billed and based on recent judicial decisions. The total value of the exposure of Cemig and its subsidiaries in this matter, 100% provisioned, is R$ 90,461.

 

One of the industrial consumers that are plaintiffs in a legal action against the Company as a result of the issue mentioned above had been granted a Court injunction preventing interruption of supply of electricity to its facilities.  On February 19, 2009, the Higher Appeal Court accepted Cemig’s application for the effects of the injunction to be suspended, on the view that it is not possible to impose on Cemig continuity of distribution of electricity without its receiving money for the service.

 

(c)          PIS and Cofins taxes

 

Light, a subsidiary of RME, has challenged the changes made by Law 9718/98 in the system of calculation of the PIS and Cofins taxes, in relation to the expansion of the basis of calculation of those taxes and increase of the rate of Cofins from 2% to 3%.

 

In relation to the increase in the rate of Cofins tax from 2% to 3%, the amount provisioned was R$ 55,454 on September 30, 2009 (R$ 54,913 on June 30, 2009).

 

The values given above correspond to 25% of the total, in accordance with the proportional consolidation as recorded.

 

41



Table of Contents

 

(d) ICMS tax

 

Since 1999, Light has been inspected on various occasions by the tax authority of Rio de Janeiro State in relation to the ICMS value added tax, charged by states. The infringement notices received so far and not paid are the subject of contestation in the administrative and legal spheres. Based on the opinion of its counsel and calculation of the amounts involved in the infringement notices, management believes that only a part of these amounts represents “probable” risk of loss, and the amount of R$ 22,010 is provisioned.

 

(e) Taxes and contributions — demandabilities suspended

 

The provision constituted, of R$ 83,174 on September 30, 2009 (R$ 81,258 on June 30, 2008) refers to the deduction, in the calculation base for corporate income tax, of the expense on the Social Contribution tax paid since 1998. Cemig was awarded an injunction by the 8th Court of the Federal Judiciary, on April 17, 1998, allowing it not to pay this tax.

 

(f) Social Security System

 

In December 1999 the National Social Security Institute (INSS) issued infringement notices against Light for alleged joint liability to withhold payments at source on amount paid for services provided by contractors, and the applicability of the Social Security contribution to employees’ profit shares.

 

Light challenged the legality of Law 7787/89, which increased the Social Security contribution percentage applying to payrolls, believing that it also changed the basis of calculations of Social Security contributions during the period July to September 1989. As a result of the Provisional Remedy given by the Court, the Company has offset the amounts payable for social security contribution.

 

The company assesses the chance of loss in the actions mentioned as “probable”, and the provisions for the actions brought by the INSS represent the amount of R$ 34,101 (R$ 33,675 on June 30, 2009).

 

(g) Aneel administrative proceedings

 

On January 9, 2007, Aneel notified Cemig D that it considered certain criteria adopted by the Company in calculation of the revenue from the subsidy for low-income consumers to be incorrect, questioning the criteria for identification of the consumers who should receive the benefit and also the calculation of the difference to be reimbursed by Eletrobrás, in the estimated amount of R$ 143,000. The Company has made a provision corresponding to the loss that it considers probable in this dispute, in the amount of R$ 52,946.

 

Cemig GT was served an infringement notice by the Minas Gerais State Forests Institute (IEF), alleging that it omitted to take measures to protect the fish population, causing fish deaths, as a result of the flow and operation of the machinery of the Três Marias Hydroelectric Plant. The Company presented a defense and rates the chances of loss in this action “probable”, in the amount of R$ 7,230.

 

(h) Others

 

Other civil actions are primarily claims for personal damages by individuals, mainly due to accidents allegedly occurring as a result of the Company’s business, and damages as a result of power outages. The provision at June 30, 2009 represents the potential loss on these claims.

 

42



Table of Contents

 

(i)        Actions with chances of loss assessed as “possible” or “remote”

 

Cemig and its subsidiaries are disputing other actions in the courts for which it considers the chances of loss to be “possible” or “remote”. The following are the details of the most important of these:

 

(i)         Income tax and Social Contribution tax on post-employment benefits

 

The federal tax authority, on October 11, 2001, issued a Notice of Infringement, in the updated amount of R$ 328,106, as a result of the use of tax credits which resulted in the rectification, for the reduction of taxes payable, of the income tax declarations for 1997, 1998 and 1999. The income tax returns were rectified as a result of the change in the method of accounting of the post-employment benefit liabilities. The additional post-employment benefits which resulted from the changes in the method of accounting were recognized in the tax years rectified, resulting in a tax loss and a negative basis for calculation of the Social Contribution.

 

Cemig presented an administrative appeal to the Finance Ministry Taxpayers’ Council, obtaining a favorable decision for the years of 1997 and 1998 and an adverse decision in relation to the year 1999. This adverse decision would result in a reduction of the tax loss carryforward, registered as tax credits, in the historic amount of R$ 29,115. The tax credits were not reduced, and no provision was made for contingencies for any losses as a result of this decision, since Cemig believes it has solid legal grounds for the procedures adopted for recovery of the said tax credits in the Courts.  Cemig assesses the chance of loss in this action as “possible”.

 

The tax credits constituted, mentioned in the previous paragraph, were used by Cemig to offset federal taxes and contributions paid in the business years of 2002 and 2003. Due to this fact, Cemig had the offsetting proceedings refused by the federal tax authority and would be exposed to an additional penalty, updated to September 30, 2009 of R$ 295,663. With the decision of the Taxpayers’ Council, mentioned above, Cemig considers that the refusal of this process of offsetting becomes null. Thus, no contingency provision has been constituted to meet any losses, since Cemig believes that it has solid legal grounds for the procedures adopted and rates the chance of loss in this action as “remote”.

 

(ii) Tax on Inheritance and Donations (ITCMD)

 

The State of Minas Gerais is challenging the Company in the courts due to non-payment of the tax on donations (ITCMD) in relation to contributions of consumers, the amount of which on September 30, 2009 was R$ 194,676. No provision has been made for this dispute, since the Company believes it has arguments on the merit for defense against this claim. The Company assesses the chance of loss in this action as “remote”.

 

(iii) Acts of the Regulatory Agency and the Federal Audit Board

 

Aneel filed an administrative action against Cemig stating that the company owes R$ 1,104,608 to the federal government as a result of an alleged error in the calculation of credits under the CRC (Results Compensation) Account, which were previously utilized to reduce the amounts owed to the federal government. On October 31, 2002 Aneel issued a final administrative decision against Cemig. On January 9, 2004 the National Treasury issued an Official Collection Notice for the amount of the debit. Cemig did not make the payment because it believes that it has arguments on the merit for defense in the Courts and, thus, has not constituted a provision for this action. The Company assesses the chances of loss in this action as “possible”.

 

43



Table of Contents

 

(iv) Social Security and tax obligations — indemnity for the ‘Anuênio’ and profit shares.

 

In 2006 Cemig and its subsidiaries Cemig GT and Cemig D paid indemnities to their employees, totaling R$ 177,685, in exchange for the rights to future payments known as the “Anuênio” which would otherwise be incorporated in the future, into salaries. The Company and its subsidiaries did not make payments of income tax and social security contribution in relation to this amount because they considered that these obligations are not applicable to amounts paid as indemnity. However, to avoid the risk of a future fine arising from a different interpretation by the federal tax authority and the National Social Security Institution, the Company and its subsidiaries filed for orders of Mandamus to allow payment into Court of the amounts of potential obligations, in the amount of R$ 158,748. This is posted in Deposits connected to legal actions. No provision has been made for possible losses in this matter since the Company and its subsidiaries assess the chances of loss in this action as ‘possible’.

 

In September 2006 Cemig was notified by the INSS (National Social Security System) as a result of the non-payment of the Social Security contribution on the amounts paid as profit shares in the period 2000 to 2004, representing a total of R$ 73,325. Cemig has appealed, in administrative proceedings, against the decision. No provision has been constituted for possible losses and Cemig believes it has arguments on the merit for defense; the Company assesses the chances of loss in this action as “possible”.

 

(V) ICMS tax

 

Since 2002 the company has received a subvention from Eletrobrás in relation to the discounts given to low-income consumers. The Minas Gerais State Tax Authority served an infringement notice on Cemig, relating to the period from 2002 to 2005, on the argument that the subsidy received should be the subject of ICMS tax. The potential for loss in this action is R$ 140,673, not including the ICMS tax which could be questioned by the tax authority relating to period subsequent to the infringement notice. No provision has been made for this dispute, since the Company believes the legal obligation is non-existent and that it has arguments on the merit for defense against this claim. The Company assesses the chances of losses from this action as “possible”.

 

Cemig was served an infringement notice, as co-defendant, in which the Minas Gerais State Tax Authority demanded payment of R$ 47,780 in ICMS tax on sales of excess electricity by industrial consumers during the period of electricity rationing. If the Company does have to pay the ICMS on these transactions, it can charge consumers the same amount to recover the amount of the tax plus any possible penalty charge.  The chances of loss in this action are assessed as “possible”.

 

(vi) Tax on services (ISS)

 

Cemig is involved in litigation with the Municipality of Belo Horizonte on the criteria for applicability of the ISS tax on services performed by the company.  The amount involved in the action is R$ 41,024. No provision has been made for possible losses and Cemig believes it has arguments on the merit for defense; it assesses the chances of loss in this action as “possible”.

 

44



Table of Contents

 

(vii) Regulatory contingency — CCEE

 

In an action dating from August 2002, AES Sul Distribuidora has challenged in the courts the criteria for accounting of electricity sale transactions in the wholesale electricity market during the period of rationing. It obtained a judgment in its favor in February 2006, which orders Aneel and the CCEE to comply with the claim by the Distributor and recalculate the settlement of the transactions during the rationing period leaving out of account its Dispatch No. 288/2002. This was to be put into effect in the CCEE in November 2008, resulting in an additional disbursement for Cemig, referring to the expense on purchase of energy in the short-term market, in the CCEE, in the amount of approximately R$ 91,504. On November 9, 2008 the Company obtained an injunction in the Regional Federal Court suspending the obligatory nature of the requirement to pay into court the amount owed arising from the Special Financial Settlement carried out by the CCEE.  Due to the above, no provision is constituted for this dispute, since the Company believes it has arguments on the merit for defense against this claim. It rates the chances of loss in this matter as “possible”.

 

(viii) Environmental claims

 

An environmental association, through a public civil action, claimed indemnity for supposed collective environmental damages as a result of the construction and operation of the Nova Ponte Plant. The amount involved in the action is R$ 1,047,537. The company believes it has arguments on the merit for a legal defense and thus has not made a provision for these actions. The chances of loss in this action are assessed as “possible”.

 

(ix) Civil claims - consumers

 

Several consumers and the Public Attorney of the State of Minas Gerais have brought civil actions against Cemig contesting tariff increases applied in previous years, including: the tariff subsidies granted to low-income consumers; the extraordinary tariff recomposition; and the inflation index used to increase the tariff for electricity in April 2003; requesting 200% reimbursement on the amounts considered charged in error by the company. The Company believes it has arguments of merit for defense, and thus has not made a provision for these actions.

 

Cemig is defendant in legal proceedings challenging the criteria for measurement of amounts to be charged in relation to the contribution for public illumination, in the total amount of R$ 871,757. The Company believes that it has arguments on the merit for legal defense and as a result has not constituted provision for this action.  The chances of loss in this action are assessed as “possible”.

 

A public class action challenging the Conduct Adjustment Undertaking between Cemig and the Public Attorneys’ Office demands return to the public funds of the amounts paid to the contractors providing services to the Company that implemented the Light for Everyone Program.  The amount involved in the action is R$ 1,602,651. The Company believes it has arguments on the merit for a legal defense and thus has not made a provision for these actions. The chances of loss in this action are assessed as “possible”.

 

In addition to the issues described above, Cemig and its subsidiaries are involved, on the plaintiff or defendant side, in other cases, of lesser scale, related to the normal course of their operations. Management believes that it has adequate defense for this litigation, and does not expect significant losses relating to these issues that might have an adverse effect on the company’s financial position or the consolidated result of its operations.

 

45



Table of Contents

 

(x) Annulment of collection considered abusive and monetary updating factor changed

 

The Public Defense Office of the State of Minas Gerais filed a Civil Public Action against Cemig D, claiming annulment of invoices calculated based on an allegedly abusive criterion of higher consumption in the last 12 months, under Article 7, IV, subclause “B”, of Aneel Resolution 456/2000 and of the Debt Acknowledgement Undertakings (TARDs).The action also claimed prohibition of the use of the kWh as a monetary updating factor, that its use should be limited to collection in the event of fraud, that the interregnum period should not be more than 150 days, and that the maximum penalty payment applied should be 2%, and that Cemig should desist from suspending consumers’ supply of electricity in the event of non-payment of irregular consumption. The Federal Judiciary declined competency. The amount involved in the case, at September 30, 2009, is R$ 8,813 million and the Company assesses the chances of loss as “possible”.

 

(xi) Indemnity for pain and suffering, loss of profits and indemnity for death

 

Cemig D is defendant in an action brought on March 19, 2009, in which the plaintiffs claim indemnity for pain and suffering, loss of profits and food pension for the death of a father and son, victims of an artificial electrical discharge. The case is at the judgment stage. The amount involved in the case, at September 30, 2009, is R$ 6,292 million and the Company assesses the chances of loss as “possible”.

 

(xii) Irregularity in the measurement of consumption

 

The company received a notice from the Public Attorneys’ Office, through the Procon (Consumer Defense Department), claiming annulment of various receipts arising from supposed irregularity in the measurement of electricity consumption of certain consumers. The amount involved in the administrative proceedings, at September 30, 2009, is R$ 5.959 million. The Company assesses the chances of loss in the administrative sphere as ‘probable’.

 

In spite of the rating of ‘probable’ in the administrative proceedings, when the issue is taken to the Courts, the Company believes that the chances of loss will be ‘possible’, in view of the greater opportunity for full proof, and also the absence of case law on the subject.

 

23) — STOCKHOLDER’S EQUITY AND REMUNERATION TO STOCKHOLDERS

 

Balance at June 30, 2009

 

10,210,838

 

Net profit in the quarter

 

567,038

 

Prior-year adjustment in a subsidiary

 

(6,919

)

Conversion Adjustment in the Accounting Statements of a subsidiary

 

(2,677

)

Balance on September 30, 2009

 

10,768,280

 

 

Stockholders’ Agreement

 

In 1997 the Government of the State of Minas Gerais sold approximately 33% of the Company’s common shares to a group of investors led by Southern Electric Brasil Participações Ltda. (“Southern”). As part of this transaction the State of Minas Gerais and Southern signed a Stockholders’ Agreement, which among other provisions contained the requirement for a qualified quorum in decisions made on: significant corporate actions, certain changes to Cemig’s bylaws, issuance of debentures and convertible securities, distribution of dividends other than those specified in the bylaws, and changes in the stockholding structure.

 

In September 1999 the government of the State of Minas Gerais brought an action for annulment, with a request for anticipatory remedy, against the stockholders’ agreement signed with Southern in 1997. The Minas Gerais State Appeal Court annulled that Stockholders’ Agreement in 2003. Appeals brought by Southern are before the Brazilian federal courts.

 

46



Table of Contents

 

24) — REVENUE FROM SUPPLY OF ELECTRICITY

 

This table shows supply of electricity, by type of consumer, in 3Q09 and 3Q08:

 

 

 

(Not reviewed by external auditors)

 

 

 

 

 

 

 

Number of consumers

 

MWh (*)

 

R$

 

 

 

09/30/2009 (*)

 

09/30/2008 (*)

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

Residential

 

9,267,800

 

9,004,712

 

7,258,610

 

6,732,489

 

3,317,864

 

3,235,000

 

Industrial

 

87,086

 

87,459

 

16,751,048

 

19,647,290

 

2,747,429

 

2,875,868

 

Commercial, services and others

 

867,675

 

845,320

 

4,553,494

 

4,347,312

 

1,956,268

 

1,899,420

 

Rural

 

465,213

 

497,312

 

1,654,615

 

1,679,417

 

399,673

 

428,796

 

Public authorities

 

65,971

 

63,354

 

781,589

 

762,292

 

331,022

 

309,815

 

Public illumination

 

3,323

 

3,173

 

920,208

 

914,760

 

223,464

 

228,614

 

Public service

 

9,752

 

9,742

 

995,127

 

1,001,258

 

282,088

 

278,079

 

Sub-total

 

10,766,820

 

10,511,072

 

32,914,691

 

35,084,818

 

9,257,808

 

9,255,592

 

Own consumption

 

1,164

 

1,174

 

38,291

 

38,959

 

 

 

Subsidy for low-income consumers

 

 

 

 

 

240,350

 

56,460

 

Retail supply not invoiced, net

 

 

 

 

 

(62,741

)

9,320

 

 

 

10,767,984

 

10,512,246

 

32,952,982

 

35,123,777

 

9,435,417

 

9,321,372

 

Wholesale supply to other concession holders (**)

 

86

 

83

 

9,737,282

 

8,419,530

 

1,106,047

 

876,412

 

Transactions in energy on the CCEE

 

 

 

2,009,456

 

1,003,007

 

121,216

 

118,459

 

Effects of the Final Tariff Review

 

 

 

 

 

(137,458

)

 

Total

 

10,768,070

 

10,512,329

 

44,699,720

 

44,546,314

 

10,525,222

 

10,316,243

 

 


(*)The “Number of consumers” column includes 100% of the consumers of Light, subsidiary of RME.

The MWh column includes 25.00% of the total MWh sold by Light.

(**)Includes Contracts for Sale of Energy in the Regulated Environment (CCEARs) and “bilateral contracts” with other agents.

 

25) — REVENUE FOR USE OF THE NETWORK — FREE CONSUMERS

 

The revenue from the Tariff for Use of the Distribution system – TUSD – refers basically to the sale of electricity to Free Consumers, with charging of a tariff for the use of the distribution network.

 

 

 

Consolidated

 

 

 

09/30/2009

 

09/30/2008

 

Tariff for Use of the Electricity Distribution Systems (TUSD)

 

845,477

 

1,027,543

 

Revenue from use of the basic network

 

521,393

 

436,502

 

System connection revenue

 

97,395

 

93,871

 

Revenue from “Adjustment Portion” — Transmission Tariff Review

 

136,657

 

 

 

 

1,600,922

 

1,557,916

 

 

Under some concession contracts signed with Aneel, the revenues to be earned in the final 15 years of those contracts are 50.00% lower than those in the first 15 years of the concession. The company recognizes the revenues from these concessions in accordance with the said contracts.

 

26) — OTHER OPERATIONAL REVENUES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Supply of gas

 

234,063

 

289,541

 

 

 

Charged service

 

12,887

 

13,944

 

 

 

Telecoms service

 

90,076

 

69,319

 

 

 

Services provided

 

41,178

 

75,402

 

 

 

Rental and leasing

 

50,035

 

40,929

 

267

 

392

 

Other

 

10,481

 

4,272

 

 

 

 

 

438,720

 

493,407

 

267

 

392

 

 

47



Table of Contents

 

27) — DEDUCTIONS FROM OPERATIONAL REVENUE

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Taxes on revenue

 

 

 

 

 

 

 

 

 

ICMS tax

 

2,226,919

 

2,302,550

 

 

 

Cofins tax

 

911,516

 

936,883

 

 

 

PIS and Pasep taxes

 

185,907

 

190,455

 

 

 

Others

 

2,705

 

2,800

 

2

 

 

 

 

3,327,047

 

3,432,688

 

2

 

 

Charges to the consumer

 

 

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

141,911

 

132,869

 

 

 

Energy Efficiency Program – P.E.E.

 

28,854

 

29,164

 

 

 

Energy Development Account – CDE

 

300,445

 

293,883

 

 

 

Fuel Consumption Account – CCC

 

376,108

 

293,518

 

 

 

Research and Development – R&D

 

22,443

 

20,834

 

 

 

National Scientific and Technological Development Fund – FNDCT

 

22,404

 

20,484

 

 

 

Energy System Expansion Research (EPE / Energy Ministry)

 

11,150

 

8,689

 

 

 

 

 

903,315

 

799,441

 

 

 

 

 

4,230,362

 

4,232,129

 

2

 

 

 

Cemig collects and pays the ICMS tax applicable to “Portion A” and the Deferred Tariff Adjustment as and when the amounts are invoiced on the consumer’s electricity bill.

 

28) — OPERATIONAL COSTS AND EXPENSES

 

OPERATIONAL COSTS AND EXPENSES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Personnel (a)

 

1,024,354

 

822,972

 

25,560

 

18,106

 

Post-employment obligations

 

105,760

 

187,157

 

4,252

 

8,389

 

Materials

 

79,232

 

72,657

 

230

 

140

 

Raw materials

 

4,070

 

65,185

 

 

 

Outsourced services

 

531,908

 

474,204

 

9,676

 

8,146

 

Energy bought for resale (b)

 

2,529,469

 

2,177,689

 

 

 

Depreciation and amortization

 

517,204

 

542,234

 

140

 

175

 

Royalties for use of water resources

 

114,984

 

98,542

 

 

 

Operational provisions (reversals) (c)

 

88,765

 

175,570

 

(30,557

)

46,840

 

Charges for the use of the basic transmission grid

 

612,627

 

530,621

 

 

 

Gas purchased for resale

 

128,610

 

167,841

 

 

 

Other operational expenses, net (d)

 

226,310

 

211,829

 

17,648

 

5,023

 

 

 

5,963,293

 

5,526,501

 

26,949

 

86,819

 

 

(a) PERSONNEL EXPENSES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Remuneration and salary-related charges and expenses

 

787,985

 

754,541

 

15,453

 

13,381

 

Supplementary pension contributions — Defined contribution plan

 

45,963

 

45,303

 

2,155

 

1,939

 

Assistance benefits

 

87,926

 

86,655

 

2,038

 

1,971

 

 

 

921,874

 

886,499

 

19,646

 

17,291

 

 

 

 

 

 

 

 

 

 

 

The PPD Voluntary Retirement Program

 

(486

)

39,753

 

(8

)

815

 

The PDV Temporary Voluntary Retirement Program

 

201,389

 

 

5,922

 

 

( - ) Personnel costs transferred to Works in progress

 

(98,423

)

(103,280

)

 

 

 

 

102,480

 

(63,527

)

5,914

 

815

 

 

 

1,024,354

 

822,972

 

25,560

 

18,106

 

 

48



Table of Contents

 

Employee special retirement programs

 

The PPD Permanent Voluntary Retirement Program

 

The Company has a permanent Voluntary Retirement Program (named PPD), which applies to any free and spontaneous termination by employees of their employment contracts. Its main financial incentives include payment of 3 gross amounts of the employee’s monthly remuneration and 6 months’ contributions to the Health Plan after leaving the company, deposit of the extra payment of 40% of the balance of the employee’s FGTS fund, as would be applicable if termination were by the employer, and payment of up to 24 months’ contributions to the Pension Fund and the National Social Security System after termination of the contract, in accordance with certain criteria established in the regulations of the program.

 

Since this program was begun in March 2008, 679 employees have joined it (143 of Cemig GT, 523 of Cemig D and 13 of Cemig, the holding company). A provision of R$ 49,888, for the expense of the financial incentives, was recognized in the Income statement for 2008.

 

The PDV Temporary Voluntary Retirement Program

 

In April 2009 Cemig put in place a temporary Voluntary Retirement Program — named the PDV — which employees were able to join between April 22 and June 5, 2009.

 

The financial incentive for employees who subscribed is an indemnity that varies between 3 and 16 times the value of the employee’s monthly remuneration, according to specific criteria established in the Program’s regulations, among which the main factor is the time of contribution remaining for qualification for full retirement benefits under the National Social Security program. Another of the incentives is payment of the contribution to the pension fund and the National Social Security System up to the date when the employee would meet the requirements for retirement benefits under the National System (limited to 5 years), and deposit of the extra payment of 40% on the balance of the FGTS fund (the payment that would be obligatory if the contract were being rescinded by the employer).

 

Additionally, Cemig guarantees full payment of the costs of the group life insurance and health plans for 6 and 12 months, respectively, from the date of the employee’s leaving the company, which will take place in the period between June 2009 and September 2010.

 

A total of 1,043 employees have joined this program — 207 from Cemig GT, 805 from Cemig D, and 31 from Cemig, the holding company. An expense of R$ 201,839 for the expense of the financial incentives has been recognized in the Income statement in 2009.

 

(b) ENERGY BOUGHT FOR RESALE

 

 

 

Consolidated

 

 

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

From Itaipu Binacional

 

819,116

 

724,295

 

Short-term electricity

 

212,737

 

251,869

 

Proinfa (Alternative Energy Sources Program)

 

122,879

 

105,757

 

“Initial contracts”

 

 

11,761

 

‘Bilateral Contracts’

 

439,239

 

330,798

 

Electricity acquired in Regulated Market auctions

 

985,923

 

785,753

 

‘Portion A’

 

143,829

 

119,746

 

Credits of Pasep and Cofins taxes

 

(194,254

)

(152,290

)

 

 

2,529,469

 

2,177,689

 

 

The ‘Portion A’ amounts refer to transfer to the Income statement of the respective amounts received in the tariff.  For more information please see Explanatory Note 6.

 

49



Table of Contents

 

c) OPERATIONAL PROVISIONS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Pension plan premiums

 

(5,003

)

(2,229

)

(217

)

(26

)

Provision (reversal) for doubtful receivables

 

108,632

 

85,324

 

(2,367

)

(11,390

)

Provision for labor-law contingencies

 

(3,544

)

5,838

 

(4,895

)

(4,995

)

Provision for Aneel administrative proceedings

 

3,175

 

5,989

 

982

 

(865

)

Provision for legal contingencies — civil actions

 

9,923

 

49,162

 

9,923

 

42,407

 

Provision (reversal) for civil actions on tariff increases

 

(29,227

)

18,700

 

(29,227

)

16,736

 

Inflationary profit

 

249

 

(4,382

)

249

 

(4,382

)

Other provisions

 

4,560

 

17,168

 

(5,005

)

9,355

 

 

 

88,765

 

175,570

 

(30,557

)

46,840

 

 

(d) OTHER OPERATIONAL EXPENSES, NET

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

Leasings and rentals

 

27,694

 

28,511

 

571

 

326

 

Advertising

 

16,310

 

22,511

 

227

 

627

 

Own consumption of electricity

 

11,022

 

11,517

 

 

 

Subsidies and donations

 

23,376

 

24,218

 

720

 

600

 

Aneel inspection charge

 

31,542

 

31,314

 

 

 

Licensing charge — TFDR (*)

 

27,304

 

24,102

 

 

 

Payments for concessions

 

8,121

 

14,351

 

 

 

Taxes and charges (IPTU, IPVA and others)

 

13,064

 

15,476

 

89

 

109

 

Insurance

 

4,764

 

4,693

 

116

 

98

 

Contribution to CCEE

 

3,480

 

2,920

 

 

3

 

Payments for concessions — Adjustment to present value

 

(1,338

)

(8,542

)

 

 

Other expenses (Recovery of expenses)

 

60,971

 

40,758

 

15,925

 

3,260

 

 

 

226,310

 

211,829

 

17,648

 

5,023

 

 


(*) License Charge for Occupation of Highway Lands.

 

29) — NET FINANCIAL REVENUE (EXPENSES)

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

FINANCIAL REVENUES -

 

 

 

 

 

 

 

 

 

Revenue from cash investments

 

183,144

 

201,192

 

14,560

 

4,409

 

Arrears penalty payments on electricity bills

 

139,464

 

127,098

 

 

 

Interest and monetary updating on accounts receivable from the Minas Gerais state government

 

116,963

 

119,029

 

 

 

Monetary updating of CVA

 

28,822

 

28,727

 

 

 

Monetary updating on the General Agreement for the Electricity Sector

 

35,261

 

93,944

 

 

4,356

 

Monetary updating on Deferred Tariff Adjustment

 

1,802

 

68,576

 

 

 

FX variations

 

118,586

 

22,375

 

21

 

49

 

Pasep and Cofins taxes on financial revenues

 

(27,450

)

(33,158

)

(26,047

)

(23,359

)

Gains on financial instruments

 

306

 

4,144

 

 

 

Financial compensation — RME

 

 

82,702

 

 

82,702

 

Adjustment to present value

 

1,486

 

74,422

 

 

 

FIDC revenues

 

 

 

35,966

 

27,225

 

Other

 

86,340

 

106,054

 

14,114

 

18,174

 

 

 

684,724

 

895,105

 

38,614

 

113,556

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSES -

 

 

 

 

 

 

 

 

 

Charges on loans and financings

 

(549,177

)

(619,517

)

(6,823

)

(7,571

)

Monetary updating on the General Agreement for the Electricity Sector

 

(2,663

)

(7,631

)

 

 

Monetary updating of CVA

 

306

 

(23,245

)

 

 

FX variations

 

(16,669

)

(55,774

)

(11

)

(11

)

Monetary updating on loans and financings

 

(5,539

)

(73,587

)

 

 

CPMF tax

 

 

(6,581

)

 

(2,375

)

Provision (reversal) for losses on recovery of Extraordinary Tariff Recomposition and Free Energy amounts

 

 

(24,173

)

 

(4,357

)

Adjustment to present value

 

(7,400

)

(23,138

)

 

 

Losses on financial instruments

 

(80,442

)

(23,825

)

 

 

Reversal of provision for PIS and Cofins tax on Revenue

 

7,915

 

108,090

 

 

 

Other

 

(112,363

)

(109,576

)

(21,963

)

(30,124

)

 

 

(766,032

)

(858,957

)

(28,797

)

(44,438

)

 

 

 

 

 

 

 

 

 

 

NET FINANCIAL REVENUE (EXPENSES)

 

(81,308

)

36,148

 

9,817

 

69,118

 

 

50



Table of Contents

 

The Pasep and Cofins expenses apply to financial revenues on regulatory assets and Interest on Equity.

 

The financial charges arising on loans and financings linked to works, until September 2009, in the amount of R$ 1,656, were transferred to Fixed assets. No monetary updating or FX variation was capitalized in the period (in 3Q08, R$ 2,733 in financial charges was capitalized, and there were no monetary or FX variations).

 

A financial revenue item of R$ 108,090 was recorded in 2008 from the final court decision in favor of Light in an action challenging the application of the PIS and Cofins taxes to financial revenue.

 

The Company recognized a financial gain of R$ 82.702 in 2008, for a financial compensation to be paid by the stockholders of RME for Cemig’s waiver of exercise of an option to buy the rights of the partners of RME over the generation assets on Light for a previously agreed amount. One of the stockholders of RME made the payment in full in July 2008, and the others will make the payment in a maximum period of 9 years, with monetary updating by the Selic rate plus 1% per year, using 10.00% of the dividends to be paid by Light to the stockholders of RME in this period.

 

30) — RELATED PARTY TRANSACTIONS

 

The principal balances and transactions with related parties of Cemig and its subsidiaries are:

 

 

 

Consolidated and Holding company

 

 

 

ASSETS

 

LIABILITIES

 

REVENUES

 

EXPENSES

 

COMPANIES

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig D

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Equity, and dividends

 

544,596

 

521,484

 

 

 

 

 

 

 

Affiliates and subsidiaries / parent company

 

12,209

 

13,487

 

7,899

 

10,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig GT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Equity, and dividends

 

198,058

 

153,302

 

 

 

 

 

 

 

Affiliates and subsidiaries / parent company

 

391

 

394

 

655

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Light S.A.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Equity, and dividends

 

11,959

 

11,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minas Gerais state government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumers and traders (1)

 

3,381

 

2,592

 

 

 

38,863

 

52,704

 

 

 

Taxes offsetable — ICMS — current (2)

 

200,097

 

169,699

 

298,957

 

285,095

 

(1,844,119

)

(1,940,098

)

 

 

Accounts receivable from Minas Gerais state govt. — CRC (3)

 

1,781,117

 

1,813,461

 

 

 

116,963

 

119,029

 

 

 

Taxes offsetable — ICMS — Non-current (2)

 

59,519

 

79,789

 

 

 

 

 

 

 

Consumers and traders (4)

 

57,395

 

12,668

 

 

 

 

 

 

 

Interest on Equity, and dividends

 

 

 

105,119

 

105,119

 

 

 

 

 

Debentures (5)

 

 

 

35,978

 

34,934

 

 

 

(3,193

)

(928

)

Receivables fund (6)

 

 

 

927,631

 

977,529

 

 

 

 

 

Financings — Minas Gerais Development Bank (7)

 

 

 

9,887

 

10,049

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forluz

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment obligations — Current (8)

 

 

 

80,104

 

78,727

 

 

 

 

 

Post-employment obligations — Non-current (8)

 

 

 

1,106,589

 

1,120,529

 

 

 

(95,069

)

(155,909

)

Others

 

 

 

15,901

 

16,040

 

 

 

 

 

Personnel (9)

 

 

 

 

 

 

 

(45,963

)

(45,303

)

Current administration expense (10)

 

 

 

 

 

 

 

(9,072

)

(8,647

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Others

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Equity, and dividends

 

201,626

 

153,729

 

 

 

 

 

 

 

Affiliates and subsidiaries / parent company

 

14,594

 

9,368

 

 

 

 

 

 

 

 

Main material comments on the above transactions:

 


(1)                      Refers to sale of electricity to the Government of the State of Minas Gerais. The transactions were carried out on terms equivalent to those which prevail in the transactions with independent parties, considering that the price of the electricity is that defined by Aneel through a resolution referring to the company’s annual tariff adjustment.

(2)                      The transactions with ICMS tax posted in the financial statements refer to transactions for sale of electricity and are carried out in conformity with the legislation of the State of Minas Gerais.

(3)                      Injection of the credits of the CRC into a Receivables Fund in senior and subordinated units. For more information please see Explanatory Note 12.

(4)                      A substantial portion of the amount refers to the renegotiation of a debit originating from the sale of energy to Copasa, with provision for payment up to September 2012, and financial updating (by the IGP-M inflation index + 0.5% per month.

 

51



Table of Contents

 

(5)                      Private issue of R$ 120,000 in non-convertible debentures, updated by the IGP—M inflation index, for completion of the Irapé hydroelectric plant, with redemption 25 years from the issue date. The amount was adjusted to present value, as per Explanatory Note 19.

(6)                      Senior units owned by third parties, in the amount of R$ 900,000, amortized in 20 half-yearly installments, from June 2006, with monetary updating by the CDI rate plus interest of 1.7% p.a.  For more information please see Explanatory Note 12.

(7)                      Financings of the subsidiaries Transudeste and Transirapé with maturity in 2019 (TJLP long-term interest rate + 4.5% p.a. and UMBNDES 4.54% p.a.), and of Transleste, in 2017 and 2025 (rates 5% p.a. and 10% p. a.).

(8)                      Part of the contracts of Forluz are adjusted by the IPCA (Amplified Consumer Price) Inflation Index of the IBGE (Brazilian Geography and Statistics Institute), and part are adjusted based on the Salary Adjustment Index of the employees of Cemig, Cemig GT and Cemig D, excluding productivity factors, plus 6% p.a., with amortization up to 2024. See further information in Explanatory Note 21.

(9)                      Cemig’s contributions to the Pension Fund related to the employees participating in the Mixed Plan (see Explanatory Note 21), calculated on the monthly remunerations in accordance with the regulations of the Fund.

(10)                Funds for annual current administrative costs of the Pension Fund in accordance with the specific legislation of the sector. The amounts are estimated as a percentage of the Company’s total payroll.

 

For more information on the main transactions, see Explanatory Notes 4, 10, 12, 19, 21, 22, 24 and 28.

 

31) — FINANCIAL INSTRUMENTS

 

The Company’s financial instruments are restricted to Cash and cash equivalents, Consumers and traders, Amounts receivable from the Minas Gerais State Government, Loans and financings, Debentures, and currency swaps; the gains and losses obtained on the transactions are registered in full by the accrual method.

 

The Company’s financial instruments were recognized at fair value and are classified as follows:

 

·                  Held for trading: In this category are cash investments and derivative investments (mentioned in item “b”).  They are valued at fair value and the gains or losses are recognized directly in the Income statement.

·                  Receivables:  In this category are credits receivable from consumers and traders, and credits receivable from the Government of Minas Gerais State.  They are recognized at their nominal realization value, similar to the fair values.

·                  Loans and financings, and Obligations under debentures: These are measured at the amortized cost using the effective interest rates method, and adjusted to fair value.  Gains or losses are recognized in the Income statement as and when they are incurred.

·                  Derivative financial instruments: These are valued at fair value and the gains or losses are recognized directly in the income statement.

 

a) Management of risks

 

Corporate risk management is a management tool that is part of the practices of Corporate Governance, aligned with the process of planning, which sets the strategic objectives of the Company’s business.

 

The Company has a Financial Risks Management Committee, which aims to implement guidelines and monitor the financial risk of transactions that might negatively affect the Company’s liquidity and profitability, recommending hedge/protection strategies in relation to foreign exchange, interest rate and inflation risks. These have effects that are in line with the Company’s strategy.

 

Cemig’s principal exposure risks are listed below:

 

Exchange rate risk

 

Cemig and its subsidiaries are exposed to the risk of increase in exchange rates, especially of the US dollar against the real, with significant impact on indebtedness, profit and cash flow. For the purpose of reducing the Company’s exposure to increases in exchange rates, on September 30, 2009 Cemig had hedge transactions contracted, which are described in more detail in item “b”.

 

52



Table of Contents

 

The net exposure to exchange rates is as follows:

 

EXPOSURE TO EXCHANGE RATES

 

 

 

Consolidated and Holding company

 

 

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

US dollar (Note 19)

 

 

 

 

 

Loans and financings

 

302,489

 

316,827

 

(–) Contracted hedges / swaps (*)

 

(33,352

)

(31,339

)

 

 

269,137

 

285,488

 

Yen (Note 19)

 

 

 

 

 

Loans and financings

 

79,182

 

80,214

 

(–) Contracted hedge transactions

 

(76,843

)

(78,604

)

 

 

2,339

 

1,610

 

Other foreign currencies (Note19)

 

 

 

 

 

Loans and financings

 

 

 

 

 

Euro

 

20,300

 

22,914

 

Others

 

3,468

 

3,945

 

 

 

23,768

 

26,859

 

Net liability exposure

 

295,244

 

313,957

 

 

The Company estimates that, in a probable scenario, the appreciation of the exchange rates of foreign currencies against the Real at the end of the next 12 months will be 1.23%. The Company has made a sensitivity analysis of the effects on its results arising from increases in the exchange rate of 25% and 50%, in relation to the scenario that it rates as “probable” — considering these alternative scenarios as “possible” and “remote”, respectively.

 

Risk – FX exposures

 

Base
scenario

 

“Probable”
scenario

 

“Possible”
scenario:
depreciation of
25%

 

“Remote”
scenario”
depreciation of
50%

 

 

 

 

 

 

 

 

 

 

 

US dollar

 

 

 

 

 

 

 

 

 

Loans and financings

 

302,489

 

306,210

 

382,762

 

459,315

 

(–) Contracted hedges and swaps

 

(33,352

)

(33,763

)

(42,204

)

(50,645

)

 

 

269,137

 

272,447

 

340,558

 

408,670

 

Yen

 

 

 

 

 

 

 

 

 

Loans and financings

 

79,182

 

80,157

 

100,197

 

120,236

 

(–) Contracted hedge transactions

 

(76,843

)

(77,789

)

(97,237

)

(116,684

)

 

 

2,339

 

2,368

 

2,960

 

3,552

 

Other foreign currencies

 

 

 

 

 

 

 

 

 

Loans and financings

 

 

 

 

 

 

 

 

 

Euro

 

20,300

 

20,550

 

25,688

 

30,825

 

Other

 

3,468

 

3,511

 

4,388

 

5,266

 

Net liability exposure

 

295,244

 

298,875

 

373,594

 

448,313

 

 

 

 

 

 

 

 

 

 

 

Net effect of exchange rate depreciation

 

 

 

(3,632

)

(78,350

)

(153,069

)

 

Interest rate risk

 

Cemig and its subsidiaries are exposed to the risk of increase in international interest rates, affecting loans and financings in foreign currency with floating interest rates (principally Libor), in the amount of R$ 79,463 at September 30, 2009 (R$ 71,123 at June 30, 2009).

 

In relation to the risk of increase in domestic Brazilian interest rates, the Company’s exposure arises from its net liabilities indexed to variation in interest rates, which are as follows:

 

53



Table of Contents

 

EXPOSURE TO BRAZILIAN INTEREST RATES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Cash investments (Note 3)

 

2,669,582

 

2,110,906

 

108,912

 

87,628

 

Regulatory assets (Note 5)

 

1,504,881

 

1,583,488

 

 

 

 

 

4,174,463

 

3,694,394

 

108,912

 

87,628

 

Liabilities

 

 

 

 

 

 

 

 

 

Loans, financings and debentures (Note 19)

 

(5,245,052

)

(5,169,459

)

(76,610

)

(74,651

)

Regulatory assets (Note 5)

 

(685,795

)

(646,539

)

 

 

Contracted hedges / swaps (Note 31)

 

(110,195

)

(109,943

)

 

 

 

 

(6,041,042

)

(5,925,941

)

(76,610

)

(74,651

)

Net liability exposure

 

(1,866,579

)

(2,231,547

)

32,302

 

12,977

 

 

In relation to the risk of increase in the Selic interest rate, considered to be the most significant interest rate risk, the Company estimates that, in a probable scenario, the Selic rate on September 30, 2010 will be 9.50%.  The Company has made a sensitivity analysis of the effects on its results arising from increases in the Selic rate of 25% and 50%, in relation to the scenario that it considers as “probable” — considering these alternative scenarios as “possible” and “remote”, respectively.

 

Risk: Increase in domestic interest rates

 

Base scenario:
Selic 8.75%

 

“Probable”
scenario: Selic
9.50%

 

“Possible
scenario: Selic
11.88%

 

“Remote”
scenario: Selic
14.25%

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Cash investments

 

2,669,582

 

2,689,604

 

2,753,140

 

2,816,409

 

Regulatory assets

 

1,504,881

 

1,516,168

 

1,551,984

 

1,587,649

 

 

 

4,174,463

 

4,205,772

 

4,305,124

 

4,404,058

 

Liabilities

 

 

 

 

 

 

 

 

 

Loans, financings and debentures

 

(5,245,052

)

(5,284,390

)

(5,409,222

)

(5,533,530

)

Regulatory liabilities

 

(685,795

)

(690,938

)

(707,260

)

(723,514

)

Contracted hedge / swap transactions

 

(110,195

)

(111,022

)

(113,645

)

(116,256

)

 

 

(6,041,042

)

(6,086,350

)

(6,230,127

)

(6,373,300

)

Net liability exposure

 

(1,866,579

)

(1,880,579

)

(1,925,003

)

(1,957,144

)

 

 

 

 

 

 

 

 

 

 

Net effect of the variation in the Selic rate

 

 

 

(13,999

)

(58,424

)

(102,662

)

 

Credit risk

 

The risk arising from the possibility of Cemig and its subsidiaries incurring losses as a result of difficulty in receiving amounts billed to its clients is considered to be low. The Company carries out monitoring for the purpose of reducing default, on an individual basis, with its consumers.  Negotiations are also entered into to make possible receipt of any receivables in arrears.

 

Energy scarcity risk

 

The electricity sold is generated, almost entirely, by hydroelectric power plants. A prolonged period of scarcity of rainfall could result in the reduction of the volume of water in the Company’s reservoirs, adversely affecting the recovery of their volume, and resulting in losses as a result of increased costs of acquisition of electricity, or reduction of revenues in the event of adoption of a renewed rationing program, like the one put in place by the federal government in 2001.

 

Risk of early maturity of debt

 

The Company and its subsidiaries have contracts for loans, financings and debentures, with the restrictive covenant clauses normally applicable to these types of operation, related to compliance with certain economic and financial indices, and cash flow and other indicators. Non-compliance with these covenants could result in early maturity of debt. Some of the restrictive covenants were not complied with on September 30, 2009. The Company obtained formal waivers from the creditors (see Explanatory Note 19) that they will not exercise their rights to demand immediate payment nor early maturity of the debtor balance.

 

54



Table of Contents

 

Risk of non-renewal of concessions

 

The Company has concessions for commercial operation of generation, transmission and distribution services, and its Management expects that they will be renewed by Aneel and/or the Mining and Energy Ministry. If the regulatory bodies do not grant the applications for renewals of these concessions, or if they decide to renew them upon imposition of additional costs for the Company (“concessions for consideration”) or setting of a price ceiling, the present levels of activity and profitability could be altered.

 

b) Financial instruments — derivatives

 

The derivative instruments contracted by Cemig and its subsidiaries have the purpose of protecting their operations against the risks arising from foreign exchange variation and are not used for speculative purposes.

 

The principal amounts of the transactions and derivatives are not posted in the balance sheet, since they refer to transactions which do not require cash payments: only the gains or losses that actually occur are recorded. The net results of these transactions in 2009 and 2008 were losses of R$ 80,136 and R$ 19,681, respectively, posted in Financial revenue (expenses).

 

Method of calculation of the fair value of positions

 

The fair value of financial investments is calculated taking into consideration the market prices of the security, or market information that makes such calculation possible, and future rates for similar securities. The market value of the security corresponds to its maturity value brought to present value by the discount factor obtained from the market yield curve in Reais.

 

The table below shows the derivative instruments contracted by its subsidiaries on September 30, 2009.

 

 

 

 

 

 

 

 

 

 

 

 

 

Lost not realized

 

Accumulated Effect

 

Receivable by

 

Payable by Cemig

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

Payable

 

Cemig Geração

 

Geração e

 

Maturity

 

Market

 

Principal amount contract*

 

Book Value

 

Fair Value

 

Amount

 

Amount

 

e Transmissão

 

Transmissão

 

period

 

Trading

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

09/30/2009

 

US$ exchange rate + interest (5.58% p.a. to 7.48% p.a.)

 

R$ 100% of CDI + interes
(2.98% p.a.. to 3.01% p.a.)

 

From 10/2009 to 11/2009

 

Over the counter (OTC)

 

US$

60,937

 

US$

54,488

 

(144.585

)

(115.680

)

(133.678

)

(118.080

)

 

(12.020

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

¥(Japanese Yen) exchange rate + interest (3.90% p.a.)

 

R$ Brazilian interest rate - CDI (111% of CDI)

 

12/2009

 

Over the counter (OTC)

 

¥

3,878,825

 

¥

3,878,825

 

(29.034

)

(25.561

)

(30.179

)

(40.812

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ 106% of CDI

 

R$ or US$ 48% of CDI or exchange rate (the highest)

 

04/2010

 

Over the counter (OTC)

 

R$

75,000

 

R$

75,000

 

86

 

89

 

86

 

89

 

2.395

 

(355

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(173.533

)

(141.152

)

(163.771

)

(158.803

)

2.395

 

(12.375

)

 

55



Table of Contents

 

c) Sensitivity analysis

 

The two first derivative instruments shown in the table above indicate that the Company is exposed to the variation in the CDI rate. The Company estimates that the CDI rate on September 30, 2010 will be 9.50%. The Company has made a sensitivity analysis of the effects on its results arising from increases in the CDI rate of 25% and 50%, in relation to June 30, 2009 — scenarios which it assesses as “possible” and “remote”, respectively. In these “possible” and “remote” scenarios, the CDI rate at September 30, 2010, would be: 11.88% and 14.25%, respectively.

 

The last derivative instrument shown in the previous table indicates that the Company is exposed to the monthly variation in the exchange rate for the US dollar against the Real if it is higher than 48% of the variation in the CDI rate. The Company estimates that the exchange rate of the US dollar against the Real on September 30, 2010 will be R$ 1.080. The Company has made a sensitivity analysis on the effects on the Company’s results arising from uniform increases, in the US dollar exchange rate, of 25% and 50%, respectively, in the next 12 months — scenarios of which we rate the chances as “possible” and “remote”, respectively. In these “possible” and “remote” scenarios, the US$ exchange rate at September 30, 2010, would be, respectively, R$ 2.25 and R$ 2.70.

 

 

 

Base

 

“Probable”
scenario

 

“Possible”
scenario

 

“Remote”
scenario

 

 

 

 

 

 

 

 

 

 

 

Risk: Increase in domestic interest rates

 

 

 

 

 

 

 

 

 

Contracts in US$ and Yen

 

(185,195

)

(186,584

)

(190,992

)

(195,381

)

Net effect of the variation in the Selic rate

 

 

 

(1,389

)

(5,797

)

(10,186

)

 

 

 

 

 

 

 

 

 

 

Risk: Increase in US$ exchange rate

 

 

 

 

 

 

 

 

 

Contracts updated at 106.00% of CDI

 

75,000

 

75,924

 

94,905

 

113,886

 

Net effect of variation of US$ 

 

 

 

(924

)

(19,905

)

(38,886

)

 

32)          FINAL RESULT OF THE SECOND TARIFF REVIEW OF CEMIG D AND LIGHT SESA

 

a) Cemig D

 

Tariff Review — final levels decided

 

In March 2009 Aneel homologated the final result of the Tariff Review of Cemig D, the effects of which take place from April 2008.

 

The final result of the Company’s second Tariff Review was an average reduction of 19.62%, which compares with the average reduction of 18.09% applied on a provisional basis in April 2008.

 

As a result of the homologation of the final tariff review, Aneel recalculated the amounts which, in its judgment, should have been those effectively recognized in the Company’s tariff adjustment as from April 2008.

 

The effects on the income statement relate primarily to the reduction in the value of the “Reference Company” used as a basis for reimbursement of the Company’s manageable costs; and also to a review by Aneel of the criterion for calculation of the reimbursements, in the tariff, of the financial regulatory assets, which resulted in discounting of amounts which, in the regulator’s view, were included in excess in the Company’s tariff in 2008.

 

These amounts, totaling R$ 137,458 (vs. R$ 203,615 in June 2009), recorded in Current liabilities, under “Regulatory liabilities — Tariff Review”, were transferred monthly to the income statement, on a linear basis, in the period from April 8, 2009 to April 7, 2009.

 

56



Table of Contents

 

b) Light SESA

 

Result of the second periodic Tariff Review of Light SESA

 

At a public meeting held on October 13, 2009, Aneel provisionally set the structural Tariff Repositioning for Light Serviços de Eletricidade S.A. at 2.06%, taking effect on November 7, 2008 ( November, 2008 to November, 2013) to all customer classes (residential, industrial, commercial and other). Its effects will come when the approval of the annual tariff adjustment of 2009.

 

The main changes introduced by ANEEL, compared to what had been provisionally established in November 2008, are: (i) the reference company is from R$ 575,000 to R$ 583,000, or R$ 8,000 above the 2008 interim result (ii ) a reduction in annual investment from R$ 39,000 to R$ 364,000 and (iii) establishing a downward trend in loss of 38.98% to 31.82% of the low voltage in the last year of the cycle.

 

Other relevant variables in the composition of the tariff, such as default rate (0.90%), Factor Xe (0.0%) and Growth Factor Market Xe (1.5%), remained unchanged from ANEEL in Nov/08, just as the foundations of Regulatory Gross Remuneration (R$ 8,077) and net (R$ 4,674) were not changed. Finally, the outcome of the final review can be considered as neutral in relation to the Preliminary Review that, in turn, represented an important advance in the recognition of the specificities of the concession area of the Light.

 

33) — TARIFF ADJUSTMENT OF CEMIG D

 

On April 7, 2009 Aneel published the result of the Tariff Adjustment of Cemig D.  The adjustment applied differently to different consumer categories. Electricity bills of residential consumers were increased by an average of 4.87%, while invoices for high-voltage captive consumers were increased by an average of 9.42%. The overall average impact on the electricity bills of captive consumers was an increase of 6.21%.

 

Considering the total market of the Company’s consumers — captive and free consumers — the average percentage increase was 4.87% for low-voltage consumers, and 4.43% for high-voltage consumers. The resulting overall average impact on the electricity bills of free and captive consumers was an increase of 4.69%.

 

34) — SUBSEQUENT EVENT

 

Cemig GT

 

On November 3, 2009 that Share Purchase Agreement signed with Terna S.p.A. was settled with payment and transfer of the shares owned by Terna to Transmissora do Atlântico de Energia Elétrica S.A. — Taesa, in which Cemig GT holds 49% of the registered capital. The purchase was of 173,527,113 common shares, representing approximately 65.85% of the total capital of Terna (see more information on note 14f).

 

On October 30, 2009 Cemig GT issued 270 commercial promissory notes of its third issue, all nominal and in physical form, in a single series, with nominal unit value of R$ 10,000,000.00, comprising a total value of R$ 2,000,700,000.00. The promissory notes have the guarantee of Cemig and its maturity will be on April 28, 2010, when it will be converte to debentures.

 

57



Table of Contents

 

Light

 

Tariff adjustment

 

In a public meeting held on November 4, 2009, Aneel approved the report authorizing an average increase in the tariffs of Light of 5.65% for the period starting November 7, 2009, including all the consumption categories (residential, industrial, commercial, rural and others).

 

Subscription to the “New Refis” payment system

 

On November 6, 2009, the Board of Directors of Light S.A. approved the company’s subscription to the “New Refis” system, as instituted by Law 11941/2009, enabling payments of tax debits to be made in up to 180 installments.

 

Payment of dividends

 

On November 6, 2009 the Board of Directors of Light approved declaration of an additional dividend in the amount of R$ 94,730, relating to the Profit Reserves account, comprising a total of R$ 576,294 of the profit of the year 2008.

 

58



Table of Contents

 

35) – SUMMARY FINANCIAL STATEMENTS BY COMPANY

 

 

 

 

 

 

 

 

 

 

 

ETEP, ENTE,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ERTE, EATE,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DESCRIPTION

 

HOLDING

 

CEMIG - GT

 

CEMIG - D

 

RME Light

 

ECTE

 

GASMIG

 

INFOVIAS

 

CARVALHO

 

ROSAL

 

OTHERS

 

ELIMINATION

 

TOTAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

11,848,888

 

9,380,759

 

9,942,753

 

2,354,710

 

659,084

 

571,391

 

307,381

 

181,183

 

100,857

 

705,723

 

(9,133,252

)

26,919,477

 

Cash and cash equivalents

 

117,945

 

1,414,903

 

513,227

 

226,252

 

30,036

 

67,076

 

40,836

 

79,872

 

18,096

 

260,925

 

 

2,769,169

 

Accounts receivables

 

1,836,919

 

473,948

 

1,836,078

 

390,386

 

36,803

 

166,615

 

 

5,213

 

7,796

 

43,192

 

(304,270

)

4,492,678

 

Regulatory Assets

 

 

157,365

 

1,333,484

 

70,164

 

 

 

 

 

 

 

 

1,561,014

 

Other Assets

 

482,677

 

927,784

 

1,601,441

 

540,081

 

20,216

 

31,422

 

48,999

 

25,916

 

3,604

 

62,486

 

(29,705

)

3,714,923

 

Investments/Fixed assets

 

9,411,348

 

6,406,757

 

4,658,522

 

1,127,827

 

572,028

 

306,278

 

217,546

 

70,183

 

71,362

 

339,120

 

(8,799,277

)

14,381,694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

11,848,888

 

9,380,759

 

9,942,753

 

2,354,710

 

659,084

 

571,391

 

307,381

 

181,183

 

100,857

 

705,723

 

(9,133,252

)

26,919,477

 

Suppliers and Supplies

 

5,687

 

116,948

 

515,036

 

113,397

 

4,330

 

34,289

 

8,723

 

7,820

 

6,327

 

19,087

 

(80,305

)

751,338

 

Loans, financings and debentures

 

76,611

 

3,465,560

 

2,613,175

 

599,709

 

300,439

 

 

 

 

 

85,576

 

927,631

 

8,068,700

 

Interest on equity and dividends

 

489,397

 

198,058

 

544,596

 

11,959

 

7,671

 

12,289

 

8,150

 

69,765

 

18,877

 

84,804

 

(956,169

)

489,397

 

Post-employment obligations

 

54,380

 

270,213

 

862,100

 

251,256

 

 

 

 

 

 

 

 

1,437,949

 

Other liabilities

 

454,532

 

1,005,191

 

2,766,410

 

644,895

 

45,139

 

176,644

 

12,979

 

37,000

 

7,654

 

76,560

 

(225,132

)

5,001,873

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minorities

 

 

 

 

392,894

 

9,044

 

 

 

 

 

 

 

401,938

 

Stockholders’ equity

 

10,768,280

 

4,324,789

 

2,641,436

 

340,600

 

292,462

 

348,169

 

277,528

 

66,598

 

67,999

 

439,696

 

(8,799,277

)

10,768,280

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESULTS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net operational revenue

 

265

 

2,624,172

 

4,537,006

 

989,788

 

90,607

 

184,086

 

73,224

 

35,553

 

24,821

 

119,388

 

(344,408

)

8,334,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATIONAL COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel

 

(25,560

)

(234,764

)

(693,521

)

(45,632

)

(2,800

)

(10,990

)

(5,916

)

(746

)

(864

)

(3,562

)

 

(1,024,354

)

Post-employment obligations

 

(4,252

)

(21,999

)

(68,818

)

(10,691

)

 

 

 

 

 

 

 

(105,760

)

Materials

 

(230

)

(10,303

)

(62,100

)

(3,886

)

(334

)

(1,065

)

(464

)

(448

)

(121

)

(280

)

 

(79,232

)

Raw materials

 

 

(4,070

)

 

 

 

 

 

 

 

 

 

(4,070

)

Outsourced services

 

(9,676

)

(88,241

)

(363,543

)

(47,039

)

(5,176

)

(4,116

)

(14,431

)

(3,027

)

(2,451

)

(15,183

)

20,975

 

(531,908

)

Royalties for use of water resources

 

 

(105,163

)

(5,649

)

 

 

 

 

(1,351

)

(890

)

(1,932

)

 

(114,984

)

Eletricity bought for resale

 

 

(116,716

)

(2,127,926

)

(526,090

)

 

 

 

(505

)

(495

)

(2,887

)

245,150

 

(2,529,469

)

Charges for use of the basic transmission network

 

 

(208,356

)

(393,262

)

(75,542

)

 

 

 

 

(2,501

)

(11,249

)

78,283

 

(612,627

)

Depreciation and amortization

 

(140

)

(169,904

)

(242,909

)

(57,352

)

(9,017

)

(3,160

)

(21,607

)

(1,672

)

(1,630

)

(9,815

)

 

(517,204

)

Operational provisions

 

30,557

 

(911

)

(61,441

)

(54,403

)

 

 

(410

)

 

 

(2,156

)

 

(88,765

)

Gas purchased for resale

 

 

 

 

 

 

(128,610

)

 

 

 

 

 

(128,610

)

Other expenses, net

 

(17,648

)

(48,156

)

(129,155

)

(19,631

)

(1,724

)

(3,742

)

(3,868

)

(369

)

(253

)

(1,765

)

 

(226,310

)

 

 

(26,949

)

(1,008,584

)

(4,148,322

)

(840,264

)

(19,052

)

(151,683

)

(46,696

)

(8,117

)

(9,204

)

(48,829

)

344,408

 

(5,963,292

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational profit (loss) before Equity gains in subsidiaries and financial revenues (expenses)

 

(26,684

)

1,615,589

 

388,684

 

149,524

 

71,555

 

32,403

 

26,528

 

27,435

 

15,617

 

70,559

 

 

2,371,209

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial revenues (expenses)

 

9,817

 

(147,933

)

35,699

 

(11,326

)

(9,676

)

11,106

 

2,200

 

4,807

 

3,662

 

20,337

 

 

(81,308

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit (loss) before Income Tax, Social Contribution and employees’ profit shares

 

(16,867

)

1,467,655

 

424,383

 

138,198

 

61,879

 

43,508

 

28,728

 

32,242

 

19,279

 

90,896

 

 

2,289,901

 

Income tax and Social Contribution

 

(96,717

)

(441,857

)

(75,456

)

(41,381

)

(9,651

)

(13,774

)

(6,883

)

(10,885

)

(2,455

)

(21,597

)

 

(720,657

)

Minorities

 

 

 

 

(42,741

)

(266

)

 

 

 

 

 

 

(43,007

)

Employees profit shares

 

(2,706

)

(21,947

)

(69,849

)

(4,228

)

 

 

 

(171

)

(80

)

(181

)

 

(99,163

)

Net profit for the period

 

(116,290

)

1,003,851

 

279,078

 

49,848

 

51,961

 

29,734

 

21,845

 

21,185

 

16,744

 

69,118

 

 

1,427,074

 

 

59



Table of Contents

 

CONSOLIDATED ECONOMIC AND FINANCIAL PERFORMANCE

 

A.            YEAR-ON-YEAR COMPARISONS FOR THE 9 MONTHS

 

Net profit for the period

In January through September 2009 (9M09), Cemig reported consolidated net profit of R$ 1,427,074, 13.06% less than the consolidated net profit of R$ 1,641,389 reported for January through September 2008. This result is mainly due to : expenses arising from the Final Tariff Review of Cemig D, recorded in 2009, and the provision for the Voluntary Retirement Program, in the amounts of R$ 213,803 and R$ 201,389, respectively, partially offset by the extraordinary revenue recorded in 2009 for the Tariff Review of Cemig GT, in the amount of R$ 158,090.

 

Ebitda (method of calculation not reviewed by external auditors)

 

Cemig’s Ebitda in 9M09 was R $2,888,413, which is 8.34% lower than the Ebitda of 3Q08, R $3,151,170. Adjusted for non-recurring items, Ebitda was 0.27% lower year-on-year.

 

The main non-recurring effects are:

 

On publication of the Transmission Tariff Review for Cemig GT, Aneel set the repositioning of that Company’s Annual Permitted Transmission Revenue (RAP) at an increase of 5.35%, backdated to 2005, resulting in recognition of extraordinary revenue of R$ 158,090.

 

With the announcement of the final Tariff Review of Cemig D, Aneel included in the tariff to be applied as from April 8, 2009 certain financial items relating to previous business years, with resulted in recognition of regulatory assets and liabilities which will be received and/or discounted in the tariff to be received from consumers applied in the period from April 8, 2009 through April 7, 2010.

 

These financial items relate principally to reduction of the costs of the “Reference Company” used by Aneel in calculating reimbursement to the Company of its controllable costs, with effect backdated to April 2008. The effect on Ebitda of this non-recurring recognition of the financial items was R$ 192,816 to Ebitda, as shown in the table below.

 

There was also an impact on Ebitda, in 9M09, of R$ 201,389, from the expenses of the PDV Voluntary Retirement Program — which 1,043 employees joined.

 

EBITDA - R$ ’000

 

09/30/2009

 

09/30/2008

 

Change, %

 

Net profit

 

1,427,074

 

1,605,794

 

(13.06

)

+  Provision for current and deferred income tax and Social Contribution tax

 

720,657

 

853,029

 

(13.66

)

+ – Financial revenues (expenses)

 

81,308

 

(36,148

)

 

+ Depreciation and amortization

 

517,204

 

542,234

 

(4.62

)

+ Profit shares

 

99,163

 

65,683

 

50.97

 

+ Minority interests

 

43,007

 

84,983

 

(49.39

)

= EBITDA

 

2,888,413

 

3,151,170

 

(8.34

)

Non-recurring items:

 

 

 

 

 

 

 

– Review of Transmission Revenue – Technical Note 214/2009

 

(158,090

)

 

 

+ – Tariff review – Net revenue

 

213,803

 

(62,863

)

(440.11

)

– + Tariff review – Operational expense

 

(20,987

)

4,330

 

(584.69

)

– + The PPD and PDV Voluntary Retirement Programs

 

200,903

 

30,949

 

549.14

 

= ADJUSTED EBITDA

 

3,124,042

 

3,132,586

 

(0.27

)

 

60



Table of Contents

 

 

The lower Ebitda in 9M09 than in 9M08 mainly reflects operational costs and expenses (excluding effects of depreciation and amortization) 3.58% higher.

 

Ebitda margin was lower year-on-year, at 34.65% in 9M09, compared to 66.84% in 34.65% in 9M08.

 

Revenue from supply of electricity

 

Revenue from electricity sales in 9M09 totaled R$ 10,525,222, 2.03% lower than in 9M08 (R$ 10,316,243).

 

Final consumers

 

Revenue from electricity sold to final consumers was R$ 9,257,808 in 9M09, compared to R$ 9,255,592 in 9M08. The main items affecting this result are:

 

·                  The tariff increase for Cemig D, with average effect on consumer tariffs of 4.69%, starting from April 8, 2009.

·                  Reduction in Cemig D’s tariff, with average impact across all consumer tariffs of a reduction of 12.08%, from April 8, 2008 (full effect in 2009).

·                  Posting of regulatory liabilities arising from the adjustment in the Company’s Tariff Review, with effect backdated to 2008, representing a reduction in gross revenue of R$ 213,803, in 2009.

·                  Volume of energy invoiced to final consumers 6.19% lower (this excludes Cemig’s own internal consumption).

 

Electricity sold to final consumers (MWh)

(Data not audited by external auditors)

 

 

 

MWh

 

Consumption by consumer category

 

30/09/09

 

30/09/08

 

Change, %

 

 

 

 

 

 

 

 

 

Residential

 

7,258,610

 

6,732,489

 

7.81

 

Industrial

 

16,751,048

 

19,647,290

 

(14.74

)

Commercial, services and others

 

4,553,494

 

4,347,312

 

4.74

 

Rural

 

1,654,615

 

1,679,417

 

(1.48

)

Public authorities

 

781,589

 

762,292

 

2.53

 

Public illumination

 

920,208

 

914,760

 

0.60

 

Public service

 

995,127

 

1,001,258

 

(0.61

)

Total

 

32,914,691

 

35,084,818

 

(6.19

)

 

61



Table of Contents

 

Revenue from wholesale electricity sales

 

The company’s revenue from electricity sold to other concession holders was R$ 560,076 in 9M09 was R$ 1,227,263, an increase of 23.36% over the sales of R$ 994,871 in 9M08.

 

This mainly reflects volume of electricity sold to other concession holders and under “bilateral contracts” contracted at auctions of electricity to the distributors 28.87% higher year-on-year, for tariffs between R$ 125.00 and R$ 145.77.  Part of the electricity previously sold to industrial consumers was sold in this market, reflecting the reduction in these consumers’ demand as a result of the international recession and its effects on Brazilian industrial output. Volume of electricity sold to other concession holders and under bilateral contracts in 9M09 totaled 17,802,377 MWh, compared to 13,921,798 in 9M08.

 

Revenue from use of the network – Free Consumers

 

Revenue from use of the grid was 2.76%, or R$ 43,006, higher in 9M09, at R$ 1,600,922, compared to R$ 1,557,916 in 9M08).

 

Revenue from the Tariff for Use of the Distribution Systems (TUSD) of Cemig D and Light was 17.72% lower, at R$ 845,477, in 9M09, than in 9M08 (R$ 1,027,543). This revenue comes from charges to Free Consumers on the electricity sold by other agents of the electricity sector, and was lower due to lower volume of transport of electricity to these free consumers, reflecting the effect of the international economic crisis on Brazilian manufacturing output, and also Cemig D’s average tariff being approximately 3% lower in 2009.

 

Also included in the balance on this line are revenues from use of the basic grid and the connection system, which were R$ 618,788 in 2009, compared to R$ 530,373 in 2008.  This variation is principally due to the accounting in June 2009 of the Permitted Annual Revenue (RTP) for previous periods, totaling R$ 136,657, due to the effect of the Transmission Tariff Review being backdated to include the period from July 1, 2005 to June 30, 2009.

 

Non-controllable costs

 

Differences between the sum of non-controllable costs (known as “CVA”), used as a reference in calculating the tariff adjustment, and disbursements actually made, are offset in subsequent tariff adjustments. They are recorded in Assets and Liabilities. Complying with the Aneel Chart of Accounts, some items are allocated as Deductions from operational revenue.  Further information is in Explanatory note No. 9 to the Quarterly Information.

 

As from March 2008 the Company began to receive, in the tariff, the amounts posted in assets under “Portion A”. The portion of non-controllable costs which were actually received in the tariff is transferred to Operational expenses.

 

Deductions from operational revenues

 

Deductions from operational revenues were a total of R$ 4,230,362 in 9M09, 0.04% less than in 9M08 (R$ 4,232,129). Main year-on-year variations in the deductions from revenue:

 

The Fuel Consumption Account – CCC

 

The deduction from revenue for the CCC account in 9M09 was R$ 376,108, 28.14% more than in 9M08 (R$ 293,518). This refers to the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, divided up between electricity concession holders by an Aneel Resolution. This is a non-controllable cost. The amount posted for electricity distribution services is the amount passed through to the tariff, and for the amount posted in relation to electricity transmission services the company merely passes through the charge, since the CCC is charged to Free Consumers on the invoice for the use of the basic grid, and passed on to Eletrobrás..

 

62



Table of Contents

 

Energy Development Account – CDE

 

The deduction from revenue for the CDE in 9M08 was R$ 300,445, 2.23% more than in 3Q08 (R$ 293,883). The payments are specified by an Aneel Resolution. This is a non-controllable cost. The amount posted for electricity distribution services corresponds to the amount passed through to the tariff. For the amount posted in relation to electricity transmission services the company merely passes through the charge, since the CDE is charged to Free Consumers on the invoice for the use of the grid, and passed onto Eletrobrás.

 

Global Reversion Reserve – RGR

 

The deduction from revenue for the RGR in 9M09 was R$ 141,911, compared to R$ 132,869 in 9M08. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff.

 

The other deductions from revenue are for taxes that are calculated as a percentage of invoiced revenue. Hence their variations are substantially the same in percentage terms as the changes in revenue. Note that the taxes applicable to the extraordinary adjustments mentioned above and deducted from revenue in 2009 have not been calculated.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding net financial revenue/expenses) in 9M09 totaled R$ 5,963,294, an increase of 7.90% compared to the expenses of R$ 5,526,501 in 9M08. This result mainly reflects the increases in personnel costs, electricity bought for resale, charges for use of the basic transmission grid, and outsourced services, partially offset by lower cost of post-employment obligations and operational provisions.  Further information is given in Explanatory Note 28 to the Consolidated Quarterly Information.

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 9M09 totaled R$ 1,024,354, 24.47% more than their total of R$ 822,972 in 9M08. This primarily reflects:

 

·                  The salary increase of 7.26% given to employees in November 2008.

·                  Provision for the PDV Voluntary Retirement Program, in the amount of R$ 201,389, in 2009.

 

On the other hand, the reduction in the number of employees from 10,442 in September 2008 to 9,837 in September 2009 contributed to lower personnel expenses.

 

Electricity bought for resale

 

The expense on electricity purchased for resale in 9M09 was R$ 2,529,469, 16.15% more than in 9M08 (R$2,177,689). The difference is due to higher purchases of electricity, related to sales activity. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff. Further information is given in Explanatory Note 28 to the Consolidated Quarterly Information.

 

Depreciation and amortization

 

The expense on depreciation and amortization was 4.62% lower, at R$ 517,204 in 9M09, compared with R$ 542,234 in 9M08. This variation arises from depreciation in the “Special Obligations”, from April 8, 2008, the start date of the second Tariff Review cycle.

 

63



Table of Contents

 

Post-employment obligations

 

The expense on post-employment obligations in 9M09 was R$ 105.760, 43.49% less than the expense of R$ 187,157 posted in 9M08. These expenses basically represent the interest applicable to Cemig’s actuarial obligations, net of the investment yield expected from the assets of the pension plans, estimated by an external actuary. The reduction in this expense reflects the reduction in the present value of the obligations recorded, as a result of the increase in the interest rate used to discount these obligations to present value.

 

Outsourced services

 

The expense on outsourced services in 9M09 was R$ 531,908, 12.17% more than in 9M08 (R$ 474,204) — the highest variations being in expenditure on communication, maintenance and conservation of facilities and electrical equipment, collection agents and consultancy, as follows:

 

·                  The expense on communication services in 9M09 was R$ 48,239, 11.83% more than in 9M08 (R$ 43,135). This variation arises mainly from expenses of Cemig D on an increased the number of telephone calls resulting from the longer rainy season in 2009; a significant increase in the number of calls by mobile phone, which are much more expensive; and the migration of other services previously provided through other channels, such as customer service branches, to the communications center.

 

·                  The expense on services of maintenance and conservation of facilities and electrical equipment in 9M09 was R$ 90,628, 13.73% more than in 9M08 (R$ 79,689). The increase arises mainly in expenditure by Cemig D, due to the prolongation of the rainy season, with greater demand for corrective maintenance of the system, and also the higher volume of preventive maintenance activities, aiming to reduce accidental outages in the next rainy season.

 

·                  The expense on collection agents, meter reading and delivery of electricity bills in 9M09 was R$ 88,408, 10.59% more than in 9M08 (R$ 79,944). The increase in this line is the result of upward adjustments by Cemig D in its contracts for meter reading and also from the growth in the number of consumers over the period.

 

·                  Other expenses, net, were R$ 21,983 in 9M09, 92.61% more than in 9M08 (R$ 11,413). The increase is due to the larger number of contracts with consultants for evaluation of projects for acquisition of new business by Cemig GT.

 

Operational provisions

 

Operational provisions in 9M09 totaled R$ 88,765,  49.44% higher than in 9M08 (R$ 175,570). The lower provision mainly reflects the elimination, in 2009, of provision for a civil court claim relating to a tariff increase, in the amount of R$ 29,277, on finalization of the court proceedings, and to lower expense on contingencies for litigation in civil actions in 2009 than 2008. For more information please see Explanatory Notes 22 and 28 to the Consolidated Quarterly Information.

 

Charges for use of the transmission grid

 

The expense on charges for use of the transmission network in 9M09 was R$ 612,627, compared to R$ 530,621 in 9M08, an increase of 15.45%.

 

These charges, set by an Aneel Resolution, are payable by electricity distribution and generation agents for use of the facilities that are components of the national grid. This is a non-controllable cost: the deduction from revenue recognized in the Income statement corresponds to the value actually passed through to the tariff.

 

64



Table of Contents

 

Gas purchased for resale

 

The expense on gas purchased for resale in 9M09 was R$ 128,510, 23.37% less than the expense of R$ 168,841 posted in 9M08. This mainly reflects a lower quantity of gas being bought, due to less operation of thermal plants — clients of Gasmig — in 2009.

 

Financial revenues (expenses)

 

49M09 Cemig posted net financial expenses of R$ 81,308, which compares with net financial revenues of R$ 36,148 in 9M08. The main factors in this result are:

 

·                  Revenue from penalty payments applied to arrears on settlement of electricity bills 9.73% higher in 9M09, at R$ 139,464, compared to R$ 127,0980 in 9M08. This variation mainly reflects Cemig D’s higher revenue in 2008, in penalty payments from large industrial consumers recognized in September 2009 — the principal amounts of which were considerably less than the amounts added as penalty payments for delay in settlement.

 

·                  Revenue from monetary updating on amounts receivable under the General Agreement for the Electricity Sector 63.62% lower. The revenue in 9M09 was R$ 35,261, compared to R$ 93,944 in 9M08 — basically reflecting the lower value of the regulatory assets in 2009, since a significant part of them had been amortized (received).

 

·                  Revenue from monetary variation and interest applying to the Deferred Tariff Adjustment 97,37% lower, at R$ 1,802 in 9M09, compared to R$ 68,576 in 9M08. This primarily reflects reduction of the asset between the two periods, as a result of its partial settlement through receipt of amounts in consumers’ electricity accounts. For further details please see Explanatory Note 11 to the Consolidated Quarterly Information.

 

·                  Costs of loans and financings in Brazil were 24.45% lower year-on-year, due to amortizations in the period, and a lower variation in the CDI rate (the main indexor of contracts).

 

·                  Lower monetary updating on loans and financings: R$ 5,539 in 9M09, compared to R$ 73,587 in 9M08. This is basically due to lower inflation in 9M09 than in 9M08.

 

·                  Revenue reported in 2008 of R$ 108,090 from the final court decision in favor of Light in an action challenging the application of the PIS and Cofins taxes to financial revenue.

 

·                  In the second quarter of 2009 Cemig recognized a financial gain of R$ 82,702, for the financial compensation to be paid by the stockholders of RME for Cemig’s waiver of exercise of an option to buy the generation assets of Light for a previously agreed amount.

 

·                  Net gains on FX variations in 2009, in the amount of R$ 21,782, net of the compensatory effects relating to financial instruments, compared to a net loss of R$ 53,080 in 2008, arising basically from loans and financings in foreign currency indexed to the US dollar and the yen. This result arises principally from the appreciation of the Real against the dollar and the yen in 2009, compared to depreciation in 2008. The dollar and the yen depreciated against the Real, in 9M09, by 23.92% and 23.21%, respectively — while in 9M08 they appreciated, respectively, by 8.07% and 13.55%, against the Real.

 

For a breakdown of financial revenues and expenses, see Explanatory Note 29 to the Consolidated Quarterly Information.

 

65



Table of Contents

 

Income tax and Social Contribution tax

 

In 9M09 Cemig’s expense on income tax and the Social Contribution was R$ 720,657, on profit of R$ 2,289,900 before tax effects, a percentage of 31.47%. In 9M08 Cemig’s expense on income tax and the Social Contribution was R$ 853,029, on profit of R$ 2,645,084, before tax effects, a percentage of 32.25%. These effective rates are compared with the nominal rates in Note 10 to the Consolidated Quarterly Information.

 

B.            YEAR-ON-YEAR COMPARISONS FOR THE QUARTER

 

INCOME STATEMENTS FOR THE THIRD QUARTERS OF 2009 AND 2009

 

 

 

Third
quarter 2009

 

Third
quarter 2008

 

Change, %

 

 

 

 

 

 

 

 

 

OPERATIONAL REVENUE

 

 

 

 

 

 

 

Revenue from supply of electricity

 

3,718,029

 

3,415,253

 

8.87

 

Revenue from use of the network

 

524,635

 

544,058

 

(3.57

)

Other operational revenues

 

158,191

 

164,496

 

(3.83

)

Gross operational revenue

 

4,400,855

 

4,123,807

 

6.72

 

Deductions from operational revenue

 

(1,408,143

)

(1,368,973

)

2.86

 

Net operational revenue

 

2,992,712

 

2,754,834

 

8.63

 

 

 

 

 

 

 

 

 

OPERATIONAL COSTS AND EXPENSES

 

 

 

 

 

 

 

Personnel, managers and board members

 

(278,102

)

(245,110

)

13.46

 

Post-employment obligations

 

(37,258

)

(61,645

)

(39.56

)

Materials

 

(27,064

)

(22,075

)

22.60

 

Raw materials

 

 

(23,478

)

 

Outsourced services

 

(170,287

)

(172,553

)

(1.31

)

Electricity bought for resale

 

(1,019,362

)

(733,593

)

38.95

 

Depreciation and amortization

 

(173,675

)

(170,378

)

1.94

 

Royalties for use of water resources

 

(42,100

)

(33,561

)

25.44

 

Operational provisions

 

(39,195

)

(51,873

)

(24.44

)

Charges for the use of the basic transmission grid

 

(197,980

)

(174,946

)

13.17

 

Gas purchased for resale

 

(43,735

)

(57,339

)

(23.73

)

Other operational expenses, net

 

(65,124

)

(88,687

)

(26.57

)

 

 

(2,093,882

)

(1,835,238

)

14.09

 

Operational profit (loss) before Financial revenue (expenses)

 

898,830

 

919,596

 

(2.26

)

NET FINANCIAL REVENUE (EXPENSES)

 

(10,344

)

(122,947

)

(91.59

)

Profit before income tax and Social Contribution tax

 

888,486

 

796,649

 

11.53

 

Income tax and Social Contribution tax

 

(289,742

)

(300,144

)

(3.47

)

Deferred income tax and Social Contribution tax

 

2,577

 

66,252

 

(96.11

)

Profit shares

 

(26,094

)

(21,716

)

20.16

 

Minority interests

 

(8,189

)

(24,804

)

(66.99

)

Net profit for the period

 

567,038

 

516,237

 

9.84

 

 

66



Table of Contents

 

Profit for the quarter

 

In the third quarter of 2009 (3Q09), Cemig reported net profit of R$ 567,038, 9.84% higher than the net profit of R$ 516,237 reported for the third quarter of 2008 (3Q08). This was basically due to lower Net financial revenue, with effect partially offset by operational costs and expenses 14.05% higher.  Cemig posted net financial expenses of R$ 10,344 in 3Q09, compared with net financial expenses of R$ 122,947 in 3Q08.

 

The higher operational costs and expenses in 3Q09 reflect the cost of energy purchased for resale 38.95% higher, and personnel expenses 13.45% higher, partially offset by the reduction in post-employment expenses. There is further comment on the variation in operational expenses on subsequent pages.

 

Ebitda (method of calculation not reviewed by external auditors)

 

Cemig’s Ebitda in the 3Q09 was a 1.60% lower than in 3Q08. Adjusted for non-recurring items, this percentage reduction was 1.91%

 

EBITDA - R$ ’000

 

3Q09

 

3Q08

 

Change, %

 

Net profit

 

567,038

 

516,237

 

9.84

 

+ Income tax and Social Contribution tax

 

287,165

 

233,892

 

22.78

 

+ Profit shares

 

26,094

 

21,716

 

20.16

 

– Financial revenues (expenses)

 

10,344

 

122,947

 

(91.59

)

+ Depreciation and amortization

 

173,675

 

170,378

 

1.94

 

+ Minority interests

 

8,189

 

24,804

 

(66.99

)

EBITDA

 

1,072,505

 

1,089,974

 

(1.60

)

Non-recurring items:

 

 

 

 

 

 

 

+ The PDV Temporary Voluntary Retirement Program

 

10,205

 

13,797

 

(26.03

)

= ADJUSTED EBITDA

 

1,082,710

 

1,103,771

 

(1.91

)

 

 

In spite of operational costs and expenses (excluding depreciation and amortization) being 15.34% higher, Ebitda was only 1.64% lower in 3Q09 than in 3Q08 — reflecting Net operational revenue 13.31% higher year-on-year.

 

The resulting Ebitda margin was lower, year-on-year, in 3Q09, at 35.83%, compared to 39.56% in 3Q08.

 

67



Table of Contents

 

Revenue from supply of electricity

 

 

 

 

 

 

 

 

 

MWh (*)

 

 

 

R$

 

 

 

 

 

3Q09

 

3Q08

 

Change,
%

 

3Q09

 

3Q08

 

Change,
%

 

Residential

 

2,390,877

 

2,234,575

 

6.99

 

1,129,283

 

978,993

 

15.35

 

Industrial

 

5,618,583

 

7,155,562

 

(21.48

)

961,093

 

1,024,790

 

(6.22

)

Commercial, services and others

 

1,456,060

 

1,406,091

 

3.55

 

646,458

 

581,374

 

11.19

 

Rural

 

678,046

 

718,582

 

(5.64

)

167,466

 

159,262

 

5.15

 

Public authorities

 

255,566

 

251,697

 

1.54

 

111,364

 

103,337

 

7.77

 

Public illumination

 

304,818

 

303,372

 

0.48

 

76,688

 

69,847

 

9.79

 

Public service

 

335,729

 

316,634

 

6.03

 

100,328

 

88,985

 

12.75

 

Sub-total

 

11,039,679

 

12,386,513

 

(10.87

)

3,192,678

 

3,006,588

 

6.19

 

Own consumption

 

12,635

 

12,444

 

1.53

 

 

 

 

Subsidy for low-income consumers

 

 

 

 

50,518

 

(6,493

)

2.823.64

 

Uninvoiced supply – Regulatory asset

 

 

 

 

 

(38,807

)

 

Uninvoiced supply , net

 

 

 

 

5,292

 

78,567

 

(93.26

)

 

 

11,052,314

 

12,398,957

 

(10.86

)

3,248,488

 

3,039,855

 

6.86

 

Wholesale supply to other concession holders

 

3,463,773

 

2,856,010

 

21.28

 

379,312

 

325,105

 

16.67

 

Transactions in electricity on the CCEE

 

726,311

 

297,127

 

144.44

 

24,070

 

50,293

 

(52.14

)

Effects of the Final Tariff Review

 

 

 

 

66,157

 

 

 

Total

 

15,242,398

 

15,552,094

 

(1.99

)

3,718,027

 

3,415,253

 

8.87

 

 


(*) Information in MWh not reviewed by external auditors.

 

Revenue from supply of electricity in 3Q09 was R$ 3,718,028, higher than in 3Q08 (R$ 3,415,253) by 8.87%.

 

Main factors affecting revenue in 3Q09:

 

·                  Tariff adjustment with average impact on consumer tariffs of 4.69%, starting from April 8, 2009. (For the captive market impact was 6.21%);

·                  Volume of energy invoiced to final consumers 6.19% higher (this excludes Cemig’s own internal consumption).

 

Revenues from energy sold to other concession holders totaled R$ 379,312 in 3Q09, 16.67% more than in 3Q08 (R$ 325,105). This is mainly due to the volume of energy sold to other concession holders under ‘bilateral contracts’ made at auctions of electricity to distributors being 21.28% higher, 3,463,773 MWh in the third quarter of 2009 compared to 2.856.010MWh in the third quarter of 2008.

 

Revenufrom use of the network

 

This revenue is the TUSD (Tariff for Use of the Distribution System), charged to Free Consumers, on electricity sold, and also revenue for use of Cemig GT’s own basic transmission grid. It was 3.57% lower in 3Q08, at R$ 524,635, than in 3Q08 (R$ 544,058).

 

68



Table of Contents

 

Non-controllable costs

 

Differences between the sum of non-controllable costs (known as “CVA”), used as a reference in calculating the tariff adjustment, and disbursements actually made, are offset in subsequent tariff adjustments. They are recorded in Assets and Liabilities. Due to a change in Aneel’s plan of accounts, some items were transferred to the item “Deductions from operational revenue”. For more information, please see Explanatory Notes 2 and 7 to the Quarterly Information.

 

Deductions from operational revenues

 

 

 

3Q09

 

3Q08

 

Change, %

 

ICMS tax

 

743,222

 

742,988

 

0.03

 

Cofins tax

 

314,678

 

291,219

 

8.06

 

PIS and Pasep taxes

 

63,315

 

56,780

 

11.51

 

ISS value added tax on services

 

734

 

1,154

 

(36.40

)

 

 

1,121,949

 

1,092,141

 

2.73

 

 

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

49,554

 

46,807

 

5.87

 

Energy Efficiency Program – P.E.E.

 

10,770

 

9,217

 

16.85

 

Energy Development Account – CDE

 

105,024

 

97,182

 

8.07

 

Fuel Consumption Account – CCC

 

101,439

 

106,035

 

(4.33

)

Research and Development – R&D

 

7,930

 

7,022

 

12.93

 

National Scientific and Technological Development Fund – FNDCT

 

7,666

 

7,057

 

8.63

 

Energy System Expansion Research (EPE / Energy Ministry)

 

3,814

 

3,522

 

8.29

 

Emergency Capacity Charge

 

(3

)

(10

)

(70.00

)

 

 

286,194

 

276,832

 

3.38

 

 

 

1,408,143

 

1,368,973

 

2.86

 

 

Main year-on-year variations in the deductions from revenue:

 

The Fuel Consumption Account – CCC

 

The deduction from revenue for the CCC in 3Q09 was R$ 101,439, 4.33% less than in 3Q08 (R$ 106,035). This refers to the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, divided up between electricity concession holders by an Aneel Resolution. This is a non-controllable cost. The amount posted for electricity distribution services is passed through in full to the tariff. For the amount posted in relation to electricity transmission services the company merely passes through the charge — it is charged to Free Consumers on the invoice for the use of the basic grid, and passed on to Eletrobrás.

 

Energy Development Account – CDE

 

The deduction from revenue for the CDE was R$ 105,024 in 3Q09, 8.07% higher than in 3Q08 (R$ 97,182). This is a non-controllable cost. The amount posted for electricity distribution services is passed through in full to the tariff. For the amount posted in relation to electricity transmission services the company merely passes through the charge — this part is charged to Free Consumers on the invoice for the use of the grid, and passed onto Eletrobrás.

 

The other deductions from revenue are of taxes calculated as a percentage of billing, so their variations are directly proportional to the changes in revenue.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding Financial revenue/expenses) totaled R$ 2,093,882 in 3Q09, 14.09% higher than in 3Q08 (R$ 1,835,238). This is mainly due to higher Personnel costs and cost of Electricity bought for resale, partially offset by lower expenses on Operational provisions, Raw materials and Post-employment obligations.

 

69



Table of Contents

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 3Q09, at R$ 278,102, were 13.46% higher than in 3Q08 (R$ 245,110). This reflects the salary adjustment of 7.26% negotiated in November 2008, and a lower volume of funds transferred to Works in progress in 2009.

 

Electricity bought for resale

 

The expense on this account in 3Q09 was R$ 1.019.362, 38.95% higher than the figure of R$ 733,593 for the third quarter of 3Q08. This reflects an average tariff paid of energy bought for resale 23.86% higher in the 2009–10 tariff cycle. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff. Further information is given in Explanatory Note 28, item b, to the Consolidated Quarterly Information.

 

Post-employment obligations

 

Expenses on post-employment obligations totaled R$ 38,258 in 3Q08, 39.56% less than in 3Q08 (R$ 61,645). These expenses basically represent the interest applicable to Cemig’s actuarial obligations, net of the investment yield expected from the pension plans’ assets, estimated by an external actuary. The lower expense in 2009 basically reflects the adjustment made to the actuarial assumptions in December 2008, which resulted in a reduction of the Company’s net obligations.

 

Operational provisions

 

Expenses on operational provisions in 3Q09 totaled R$ 39,195, 24.44% less than in 3Q08 (R$ 51,873). The lower figure reflects reduction in some items, especially provisions for civil litigation, partially offset by an increase in the provision for doubtful debtors. The lower provision for civil lawsuits reflects a reversal of R$ 6,141, in 3Q09, due to finalization of lawsuits relating to tariff increases.

 

70



Table of Contents

 

Financial revenues (expenses)

 

 

 

3Q09

 

3Q08

 

Change,
%

 

FINANCIAL REVENUES

 

 

 

 

 

 

 

Revenue from cash investments

 

51,104

 

79,137

 

(35.42

)

Arrears penalty payments on electricity bills

 

78,449

 

28,578

 

174.51

 

Interest and monetary updating on accounts receivable from the Minas Gerais state government

 

67,959

 

70,830

 

(4.05

)

Monetary updating of CVA

 

7,548

 

11,571

 

(34.77

)

Monetary updating on the General Agreement for the Electricity Sector

 

8,573

 

21,080

 

(59.33

)

Monetary updating and interest – Deferred Tariff Adjustment

 

 

14,372

 

 

FX variations

 

28,710

 

(13,749

)

(308.82

)

Pasep and Cofins taxes on financial revenues

 

(8,614

)

(10,392

)

(17.11

)

Gains on financial instruments

 

306

 

(4,812

)

(106.36

)

FIDC revenues

 

 

 

 

Adjustment to present value

 

555

 

12,419

 

(95.53

)

Other

 

35,758

 

36,736

 

(2.66

)

 

 

270,348

 

245,770

 

10.00

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

 

 

 

 

 

 

Charges on loans and financings

 

(199,156

)

(245,599

)

(18.91

)

Monetary updating on the General Agreement for the Electricity Sector

 

(880

)

5,997

 

(114.67

)

Monetary updating – CCEE

 

4,013

 

 

 

Monetary updating of CVA

 

339

 

(7,900

)

(104.29

)

FX variations

 

(11,971

)

(55,482

)

(78.42

)

Monetary updating on loans and financings

 

510

 

(21,660

)

(102.35

)

CPMF tax

 

 

627

 

 

Provision for losses on recovery of Extraordinary Tariff Recomposition and “Free Energy” amounts – updating

 

(8,306

)

(789

)

952.72

 

Adjustment to present value

 

(2,829

)

(18,233

)

(84.48

)

Losses on financial instruments

 

(3,596

)

19,204

 

(118.73

)

Other

 

(58,816

)

(44,882

)

31.05

 

 

 

(280,692

)

(368,717

)

(23.87

)

 

 

(10,344

)

(122,947

)

(91.59

)

 

The Financial revenue (expenses) line was significantly different between the two periods. The main factors are:

 

·                  Revenue from penalty payments on electricity invoices in arrears in 3Q09, at R$ 78.449, 174.51% higher than in 3Q08 (R$ 28,578). This is basically made up of arrears charges on Accounts Receivable from large consumers, in the amount of R$ 48,565, recognized in September 2009.

 

·                  Revenue from adjustment to present value in 2008, totaling R$ 12,419, applied to the balance of some financings, debentures and obligations payable for concessions for consideration, in compliance with Law 11,638/07.

 

·                  Revenue from monetary variation on the General Agreement for the Electricity Sector 59.33% lower — at R$ 8,573 in 2009, vs. R$ 21,080 in 2008 — reflecting the lower value of the regulatory assets in 2009, due to the principal regulatory assets previously constituted (RTE and Deferred Tariff Adjustment) having been partially amortized.

 

·                  Costs of loans and financings 51.95% lower, due to amortizations of debt in 2008 and the lower variation in the CDI rate (the main indexor of contracts) in 2009.

 

·                  Net gains on FX variations in 2009, in the amount of R$ 13,449, net of the compensatory effects relating to financial instruments, compared to a net loss of R$ 54,839 in 2008, arising basically from loans and financings in foreign currency indexed to the US dollar and the yen. This principally reflects the appreciation of the Real against the dollar and the yen in 3Q09, compared to depreciation in 3Q08.

 

71



Table of Contents

 

Income tax and Social Contribution tax

 

In 3Q09, Cemig’s expenses on income tax and the Social Contribution totaled R$ 287,165, on profit of R$ 888,486, before tax effects, a percentage of 32.32%. In 3Q08 the expense on income tax and the Social Contribution tax was R$ 233,892, on profit of R$ 796,649, before tax effects — a percentage of 29.35%.

 

OTHER INFORMATION THAT THE COMPANY BELIEVES TO BE MATERIAL

 

Information not reviewed by our external auditors.

 

Investor Relations

 

In the 9 months of 2009, through strategic activities aiming to enable investors and stockholders to make a correct valuation of our businesses and our prospects for growth and addition of value, we increased Cemig’s exposure to the Brazilian and global capital markets as a leading company in its sector.

 

We keep up a constant and proactive flow of communication with Cemig’s investor market, strengthening our credibility, seeking to increase interest in our securities and ensure that investors are satisfied with them.

 

Our results are published in presentations given by video webcasts and conference calls, with simultaneous translation into English, at which members of the Executive Board are always present — developing an increasingly transparent relationship, in line with the best corporate governance practices.

 

To serve our stockholders, who are spread over 40 countries, and facilitate optimum coverage of investors, Cemig was present in Brazil and worldwide at innumerable seminars, conferences, investor meetings, congresses, and roadshows; and also held video and telephone conference calls with analysts, investors and other parties interested in the capital markets.

 

In May, for the 14th year running, we held our now traditional Cemig Meeting with the Capital Markets and Investors, jointly with Apimec — the Brazilian Capital Markets and Analysts’ Association — in Uberlândia, Minas Gerais, where these professionals once again had the opportunity to interact with the company’s directors and principal executives.

 

Corporate governance

 

Our corporate governance model is based on principles of transparency, equity and accountability, focusing on clear definition of the roles and responsibilities of the Board of Directors and the Executive Board in the formulation, approval and execution of policies and guidelines for managing the company’s business.

 

We seek sustainable development of the Company through balance between the economic, financial, environmental and social aspects of our enterprises, aiming to improve the relationship with our stockholders, clients, and employees, the public at large and other stakeholders.

 

72



Table of Contents

 

Cemig’s preferred and common shares have been listed under Corporate Governance Level 1 on the São Paulo Stock Exchange since 2001 (with tickers CMIG3 and CMIG4 respectively). This classification represents a guarantee to our stockholders of optimum reporting of information, and also that stockholdings are relatively widely dispersed. Because Cemig has ADRs (American Depository Receipts) listed on the New York Stock Exchange, representing preferred shares (with ticker CIG) and common shares (ticker CIG.C), it is also subject to the regulations of the US Securities and Exchange Commission (SEC) and the New York Stock Exchange Listed Companies Manual. Our preferred shares have been listed on the Latibex of the Madrid stock exchange (with ticker XCMIG) since 2002.

 

Since the end of 2006 our material procedures related to preparation of the Consolidated Financial Statements have been compliant with the requirements of Section 404 of the Sarbanes-Oxley law of the US.

 

As well as our dividend policy, our bylaws include the targets of the Strategic Plan, as follows :

 

·                  – to keep consolidated indebtedness equal to or less than 2 times Ebitda.

·                  – to keep the consolidated ratio (Net debt) / (Net debt + Stockholders’ equity) equal to or less than 40%.

·                  – to limit consolidated funds in Current assets to 5% of Ebitda.

·                  – consolidated funds allocated to capital expenditure in each business year to be limited to 40% of Ebitda (exceptionally, 65% in 2006 and 55% in 2007).

·                  – to invest only in distribution, generation and transmission projects which offer real minimum internal rates of return equal to or greater than those specified in the company’s Long-Term Strategic Plan, subject to the legal obligations.

·                  – to limit the expenses of the subsidiary Cemig Distribuição (Cemig D), and of any subsidiary which operates in distribution of electricity, to amounts not greater than the amounts recognized in the tariff adjustments and reviews.

 

The Board of Directors may authorize numbers in excess of these standards, in response to temporary needs, up to the following limits:

 

·                  – consolidated debt: maximum of 2.5 times Ebitda.

·                  – consolidated ratio (Net debt) / (Net debt + Stockholders’ equity): maximum of 50%.

·                  – consolidated funds in Current assets: maximum of 10% of Ebitda.

 

The stockholders’ agreement signed between the Government of Minas Gerais State and Southern Electric Brasil Participações Ltda. (SEB) in 1997, has been suspended by the Brazilian courts. Appeals filed by SEB are before the federal courts.

 

The Board of Directors

 

Meetings

 

Our Board of Directors met 17 times from January to September in 2009, to discuss strategic planning, expansion projects, acquisition of new assets, and various other investments, among other subjects.

 

Membership, election and period of office

 

The present Board of Directors was elected on April 29, 2009, by the cumulative voting method, as specified by Article 141 of Law 6404 of December 15, 1976, as amended. Our Board of Directors is made up of 14 members, of whom eight are elected by the Government of the State of Minas Gerais, five by the stockholder Southern Electric Brasil Participações Ltda. – SEB, and one by the minority holders of preferred shares.

 

The periods of office of the present members of the Board of Directors expire at the Annual General Meeting of Stockholders to be held in 2010.

 

73



Table of Contents

 

Principal responsibilities and attributions:

 

The Board of Directors has the following responsibilities and attributions, as well as those conferred on it by law:

 

·                  Decision, before signing, on any contract signed between Cemig and any of its stockholders or their parent companies.

·                  Decision on any sale of assets, loans or financings, charge on the company’s property, plant or equipment, guarantees to third parties, or other legal acts or transactions, with value of R$ 5 million or more.

·                  Authorization for issuance of securities in the domestic or external market to raise funds.

·                  Approval of the Long-term Strategic Plan, and revisions of it, and of the Multi-year Strategic Implementation Plan and revisions of it, and the Annual Budget.

 

Since 2006 Cemig has had committees, made up of members of the Board of Directors, to carry out prior discussion and analysis on matters to be decided by the Board, as follows:

 

1.              Board of Directors’ Support Committee;

2.              Corporate Governance Committee;

3.              Human Resources Committee;

4.              Strategy Committee;

5.              Finance Committee; and,

6.              Audit and Risks Committee.

 

Qualification and remuneration

 

The members of the Board of Directors have training and experience in a wide range of areas (business administration, engineering, law, diplomacy, etc.), and very broad experience in business management. Their remuneration is 20% of the average paid to our Directors, and does not include any share purchase options.

 

A list with the names of the members of the Board of Directors and their résumés is on our website at:  http://ri.cemig.com.br

 

Audit Committee

 

As well as the Brazilian Corporate Law, in relation to the requirements of the Sarbanes-Oxley law, to which we are subject due to our shares being registered with the US Securities and Exchange Commission (SEC), the capital markets regulator of the United states, we opted for the exemption allowed by the Exchange Act, rule 10-3A, and regulated by SEC release 82-1234, which accepts the activity of the Audit Board as an alternative to the Audit Committee specified by the Sarbanes-Oxley law.

 

The Executive Board

 

The Executive Board is made up of nine members whose individual functions are set by the company’s Bylaws. They are elected by the Board of Directors for periods of office of three years. They may be reelected; they may also be dismissed at any time by the Board of Directors.

 

Members are allowed also to hold simultaneous non-remunerated positions in the management of wholly-owned subsidiaries, subsidiaries or affiliates of Cemig, on decision by the Boards of Directors of those companies. They are also, obligatorily, members, with the same positions, of the Boards of Directors of Cemig GT (Generation and Transmission) and Cemig D (Distribution).

 

The periods of office of the present Chief Officers expire at the first meeting of the Board of Directors held after the Ordinary General Meeting of Stockholders of 2012.

 

The members of the Executive Board and brief résumés are on our website: http://ri.cemig.com.br.

 

74



Table of Contents

 

The Chief Officers have individual responsibilities established by the Board of Directors and the Bylaws, including:

 

·                  Current management of the company’s business, complying with the bylaws, the Long-term Strategic Plan, the Multi-Year Strategic Implementation Plan, and the Annual Budget.

·                  Decision on any disposal of goods, loans or financings, charges of any of the company’s property, plant or equipment, guarantees to third parties, or other legal acts or transactions in amounts less than R$ 14 million.

 

The Executive Board normally meets weekly. Until September, 2009 it held 43 meetings in 2009.

 

A list of the names and summary resumes of its members is available on our website:  www.ri.cemig.com  under >> Institutional >> Boards.

 

The Audit Board

 

Meetings

 

The Audit Board held 8 meetings in 2009.

 

Membership, election and period of office

 

We have a permanent Audit Board, made up of five sitting members and their respective substitute members. They are elected by the Annual General Meeting of Stockholders, for periods of office of one year, and may be reelected. They are:

 

·                  one member elected by the holders of the preferred shares;

·                  one member elected by the holders of the common shares not belonging to the controlling stockholder group, representing at least 10% of the registered capital; and

·                  three members appointed by the majority stockholder.

 

The members of the Audit Board are listed on our website:  www.ri.cemig.com

 

Principal responsibilities and attributions:

 

As well as the attributions specified by Law 6404 of December 15, 1976, as amended, in relation to the Sarbanes-Oxley law — to which we are subject due to our shares being registered with the Securities and Exchange Commission (SEC), the capital markets regulator of the United states — we opted to exercise the exemption allowed by Rule 10-3A of the Exchange Act, regulated by SEC Release 82-1234, which accepts the activity of the Audit Board as an alternative to the Audit Committee as defined by the Sarbanes-Oxley law.

 

Qualification and remuneration

 

The Audit Board is a multi-disciplinary body, made up of members with various competencies (accounting, economics, business administration, and others). Their remuneration is 10% of the average paid to the Chief Officers.

 

Résumé information on its members is on our website:  www.ri.cemig.com

 

75



Table of Contents

 

The Sarbanes-Oxley  Law

 

Cemig has obtained certification of its internal controls for mitigation of risks involved in the preparation and disclosure of the financial statements,  issued in accordance with Section 404 of the Sarbanes-Oxley Law and the rules of the Public Company Accounting Oversight Board (PCAOB), which is a part of the annual 20-F report relating to the business year ending December 31, 2006, filed with the US Securities and Exchange Commission (SEC) on July 23, 2007.

 

A link was established between the potentially significant controls and accounting records in the financial statements for 2008. The design of the processes and key controls for ensuring mitigation of the risks associated with the preparation and disclosure of the financial statements for the year ended December 31, 2008.

 

Management of corporate risks

 

Corporate risk management is a management tool that is an integral part of our corporate governance practices. For it to have maximum efficacy, and for it to be more easily included in the organization’s culture, we aim to align it with the company’s process of Strategic Planning — which defines the strategic objectives of the company’s business. Other instances of management that relate to corporate risk management include: The Corporate Governance Committee, Compliance with the Sarbanes-Oxley Law, the Budget Prioritization Committee, Internal Auditing, the Energy Risks Management Committee, the Insurable Risks Committee, and the Control and Management Committee.

 

Cemig’s corporate risks management structure was put in place in 2003. The risks matrix was revised for the first time in 2004, and a second time in 2005-6, aiming to identify changes in relation to the level of performance expected for each process. The result has been an improvement in the effectiveness of the strategic controls, a commitment to implementation of the mitigating action plans proposed and, consequently, reduction of the financial impact and the probability of occurrence of innumerable risks.

 

The method for measurement of risks that Cemig has chosen is the ORCA method, which was put in place with the assistance of external consultants, based on four dimensions: objectives; risks; internal controls; and alignment.

 

To ensure safety, confidentiality of information, and speed in the process of periodic revision and review of the matrix of corporate risks, we use the SGIR (Integrated Risk Management System) application, which embodies the methodology referred to above. Cemig also has a site giving employees access to information on the subject, which enables the risks identified by managers to be continuously and dynamically monitored.

 

Functional structure

 

The main determining factor for the option adopted for functional structure is decentralized management by Risk Managers. This expresses the corporative and matricial nature of the function, with monitoring centralized by the Corporate Risk Management Unit, which generates relevant information with a systemic view and meets the demands of the Corporate Risk Management Committee.  The Committee analyzes and prioritizes the actions established by the Board of Directors and the Executive Board.

 

76



Table of Contents

 

Challenges

 

The main challenges to be faced by corporate risk management in Cemig are:

 

·                  Improvement of the methodology of calculation of financial exposure risks, to provide the maximum possible objectivity for the assessment made by managers, offering senior management maximum security in the process of taking decisions.  The results expected are: improvement in the quality of the information related to the matrix, and guarantee of compliance with the directive guidelines that arise from the Corporate Risk Management Policy.

·                  Creation of standard reports, to meet the needs of various decision levels in the company.

 

Statement of Ethical Principles and Code of Professional Conduct

 

The approval by Cemig’s Board of Directors in May 2004 of the Declaration of Ethical Principles and Code of Professional Conduct (www.ri.cemig.com.br), confirms an important step in improving our internal system of corporate governance, and increasing our corporate transparency. The Declaration is divided into 11 Principles that reflect ethical conduct and values that are incorporated into our culture.

 

Cemig’s Ethics Committee was created on August 12, 2004, to coordinate all actions relating to management of the Declaration of Ethical Principles and Code of Professional Conduct. This includes assessment and decision on any possible non-compliances with the document.

 

In December 2006 we created the Information Channel, to be used only by Cemig employees and workers. It enabled the Ethics Committee to receive anonymous reports, via an open channel on our intranet — the Anonymous Information Channel. Items reported here should include irregular practices contrary to the Company’s interests, including: financial fraud, including adulteration, falsification or suppression of financial, tax or accounting documents; misappropriation of goods or funds; receipt of undue advantages by managers or employees; irregular contracting; and other practices considered to be illegal.

 

The Ethics Committee

 

This was created on August 12, 2004, with three sitting members and three substitute members, and is responsible for management (interpretation, publicizing, application and updating) of the Code of Professional Conduct.

 

It can receive and investigate any reports of violations of the ethical principles and rules of conduct, provided they are presented in a written document signed by the interested party, and sent to the address: Cemig, Av. Barbacena 1200, SA/17°/B2, accompanied by indication of the means of proof (witnesses, documents or other sufficient and appropriate means). They can also be sent by email or telephone — the address and phone number are well known to all the company’s employees.

 

In December 2006 we put in place our Anonymous Information Channel, available on the corporate intranet, the purpose of which is to receive, submit and process accusations of irregular practices, such as financial fraud, undue appropriation of assets, receipt of irregular advantages or illegal contracting. This channel is one more step for the company in the direction of improving transparency, correct behavior and the concept of corporate governance within Cemig. This new instrument of corporate governance improves the management of our employees and of our business, and reaffirms our ethical principles.

 

The Statement of Ethical Principles and Code of Professional Conduct of Cemig is based on 11 Principles, which express the ethical conduct and values incorporated into its culture. It is available on our website at  http://ri.cemig.com.br.

 

77



Table of Contents

 

POSITION OF STOCKHOLDERS WITH MORE THAN 5% OF THE VOTING STOCK ON JUNE 30, 2009

 

STOCKHOLDER

 

COMMON
SHARES
(thousands)

 

%

 

PREFERRED
SHARES
(thousands)

 

%

 

TOTAL
SHARES
(thousands)

 

%

 

State of Minas Gerais

 

138,175,720

 

50.96

 

 

0.00

 

138,175,720

 

22.27

 

Other entities of Minas Gerais State

 

36,544

 

0.01

 

6,415,884

 

1.84

 

6,452,428

 

1.00

 

Total, controlling stockholder

 

138,212,264

 

50.97

 

6,415,884

 

1.84

 

144,628,148

 

23.27

 

Southern Electric Brasil Participações Ltda.

 

89,383,266

 

32.96

 

 

0.00

 

89,383,266

 

14.41

 

 

STOCKHOLDERS OF SOUTHERN ELECTRIC BRASIL PARTICIPAÇÕES LTDA. ON SEPTEMBER 30, 2009

 

Item

 

Name

 

Number of shares (Units)

 

%

 

1

 

Cayman Energy Traders

 

321,480,876

 

91.75

 

2

 

524 Participações S.A.

 

28,913,419

 

8.25

 

 

1 – Non-Brazilian company.

2 – Listed company; Opportunity Alfa FIA Fund holds 99.99% of its registered capital.

 

78



Table of Contents

 

SHARES OF THE CONTROLLING STOCKHOLDER, SENIOR MANAGEMENT AND MEMBERS OF THE AUDIT BOARD

 

 

 

30.09.2009

 

30.09.2008

 

 

 

ON SHARES

 

PN SHARES

 

ON SHARES

 

PN
SHARES

 

CONTROLLING STOCKHOLDER

 

138,212,264

 

6,415,884

 

110,569,812

 

4,974,466

 

BOARD OF DIRECTORS

 

7,902

 

438

 

6,319

 

500

 

Alexandre Heringer Lisboa

 

1

 

 

1

 

 

André Araújo Filho

 

1

 

 

 

 

Andréa Leandro Silva

 

7

 

 

6

 

 

Antônio Adriano Silva

 

1

 

 

1

 

 

Britaldo Pedrosa Soares

 

1

 

 

 

 

Cezar Manoel de Medeiros

 

1

 

 

 

 

 

 

Clarice Silva Assis

 

1

 

 

 

 

Djalma Bastos de Morais

 

 

50

 

 

40

 

Eduardo Lery Vieira

 

1

 

 

1

 

 

Evandro Veiga Negrão de Lima

 

7,649

 

 

6,120

 

 

Fernando Henrique Schüffner Neto

 

 

386

 

 

309

 

Francelino Pereira dos Santos

 

1

 

 

1

 

 

Franklin Moreira Gonçalves

 

1

 

 

1

 

 

Guilherme Horta Gonçalves Junior

 

1

 

 

1

 

 

Guy Maria Villela Paschoal

 

10

 

 

8

 

 

Jeffery Atwood Safford

 

1

 

 

 

 

João Camilo Penna

 

1

 

1

 

1

 

150

 

José Castelo Branco da Cruz

 

1

 

 

 

 

Kleber Antônio de Campos

 

1

 

 

 

 

Lauro Sergio Vasconcelos David

 

1

 

 

1

 

 

Luiz Antônio Athayde Vasconcelos

 

1

 

 

1

 

 

Marco Antônio Rodrigues da Cunha

 

1

 

 

1

 

 

Maria Amália Delfim de Melo Coutrim

 

1

 

 

1

 

 

Maria Estela Kubitschek Lopes

 

1

 

 

1

 

 

Paulo Sérgio Machado Ribeiro

 

88

 

1

 

71

 

1

 

Roberto Pinto Ferreira Mameri Abdenur

 

127

 

 

102

 

 

Sérgio Alair Barroso

 

1

 

 

 

 

Thomas Anthony Tribone

 

1

 

 

 

 

 

79



Table of Contents

 

 

 

STOCK POSITION

 

 

 

30.09.2009

 

30.09.2008

 

NAME

 

ON SHARES

 

PN SHARES

 

ON SHARES

 

PN
SHARES

 

 

 

 

 

 

 

 

 

 

 

EXECUTIVE BOARD

 

9

 

436

 

6

 

349

 

Djalma Bastos de Morais

 

 

50

 

 

40

 

Arlindo Porto Neto

 

1

 

 

 

 

Bernardo Afonso Salomão de Alvarenga

 

1

 

 

1

 

 

Fernando Henrique Schüffner Neto

 

 

386

 

 

309

 

José Carlos de Mattos

 

 

 

 

 

Luiz Fernando Rolla

 

6

 

 

4

 

 

Luiz Henrique de Castro Carvalho

 

 

 

 

 

Marco Antônio Rodrigues da Cunha

 

1

 

 

1

 

 

Márcio Augusto Vasconcelos Nunes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AUDIT BOARD

 

 

 

 

 

Aliomar Silva Lima

 

 

 

 

 

Ari Barcelos da Silva

 

 

 

 

 

Aristóteles Luiz Menezes Vasconcellos Drummond

 

 

 

 

 

Leonardo Guimarães Pinto

 

 

 

 

 

Luiz Guarita Neto

 

 

 

 

 

Luiz Otávio Nunes West

 

 

 

 

 

Marcus Eolo de Lamounier Bicalho

 

 

 

 

 

Newton de Moura

 

 

 

 

 

Thales de Souza Ramos Filho

 

 

 

 

 

Vicente de Paulo Barros Pegoraro

 

 

 

 

 

 

SHARES IN CIRCULATION

(OTHER THAN SHARES OWNED BY THE STATE OF MINAS GERAIS) (*)

 

DATE

 

COMMON
SHARES

 

%

 

PREFERRED SHARES

 

%

 

TOTAL
SHARES

 

%

 

30.09.2009

 

132,934,068

 

49.03

 

342,541,418

 

98.09

 

475,475,486

 

76.64

 

30.09.2008

 

106,376,485

 

49.03

 

276,165,731

 

99.92

 

385,542,216

 

77.68

 

 


(*) Changes in numbers of shares arise from corporate action and/or events during 2009.

 

80



Table of Contents

 

INDEPENDENT AUDITORS’ REVIEW REPORT

 

To

The Board of Directors

Companhia Energéticas de Minas Gerais – CEMIG

Belo Horizonte - MG

 

1.              We have reviewed the Quarterly Financial Information – ITR of Companhia Energéticas de Minas Gerais – CEMIG (the Company) and the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended September 30, 2009, comprising the balance sheets, the statements of income, changes in shareholders’ equity and of cash flows, the explanatory notes and management report, which are the responsibility of its management.

 

2.              Our review was conducted in accordance with the specific rules set forth by the IBRACON – The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council – CFC, and consisted mainly of the following: (a) inquiries and discussions with the persons responsible for the Accounting, Finance and Operational areas of the company and its subsidiaries as to the main criteria adopted in the preparation of the Quarterly Financial Information – ITR; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.

 

3.              Based on our review, we are not aware of any material modification that should be made in accounting information included in the Quarterly Financial Information – ITR described above, for it to be in accordance with the rules issued by the Brazilian Securities Commission (CVM), applicable to the preparation of the Quarterly Financial Information – ITR, including the Instruction CVM Nº 469/08.

 

4.              As mentioned in Note 2 to the financial information, the accounting practices adopted in Brazil have been changed in 2008 and the effects of the first time adoption were recognized of the Company and its subsidiaries on the fourth quarter of 2008 and disclosure in the financial statements for the year ended December 31, 2008. The statement of income, changes in shareholders’ equity and cash flow for the quarter ended September 30, 2008, presented in connection with the Quarterly Financial Information – ITR, did not change for comparison purposes, as permitted by Direct Release/CVM/SNC/SEP nº 02/2009 (Ofício Circular).

 

81



Table of Contents

 

5.              As described in Notes 8, 17 and 22 to the financial information, Companhia Energética de Minas Gerais – CEMIG and its subsidiaries have assets and liabilities recorded in relation to transactions for the sale and purchase of energy and other transactions on the Electricity Trading Chamber (CCEE) (previously called “MAE”). These amounts were recorded on the basis of calculations prepared and published by the CCEE for transactions carried out to September 30, 2009, and may be changed as a result of decisions in current Court Proceedings brought by companies in the sector, in relation to the interpretation of the rules of the wholesale energy market in effect at the moment in which referred transactions are realized.

 

6.              The financial statements of Fundação de Seguridade Social Braslight, the pension fund sponsored by the indirect controlled Light S.A., related to four-period ended April 30, 2009, were audited by other independent auditors, who issued an opinion thereon, dated June 2, 2009, including a paragraph commenting on a balance of R$133.5 million related to tax credits arising from the Entity’s tax immunity proceeding, already considered a final and unappealed decision, which, according to the Management’s estimates, can be offset by taxes payable in the following years. The future realization of the asset is subject to the continuance of the offset process in the Internal Revenue Service, which was suspended in September 2005. If this suspension is maintained, the Entity may eventually record a provision for the asset. This asset, which guarantees the Entity’s actuarial reserves, was deducted from calculation of the subsidiaries’ actuarial deficit, as required by CVM Resolution 371/00. Consequently, in case this amount is provisioned, the proportionally effect in the result will be R$17.4 million.

 

November 12, 2009

 

Original report in Portuguese signed by

 

KPMG Auditores Independentes

CRC SP014428/O-6-F-MG

 

 

Marco Túlio Fernandes Ferreira

Accountant CRCMG058176/O-0

 

82



Table of Contents

 

2.                                                                                       Third Quarter 2009 Earnings Release, Companhia Energética de Minas Gerais – CEMIG

 

83



Table of Contents

 

 

Brazil’s Best Electricity

 

 

EARNINGS RELEASE

 

3Q09

 

Cemig H

 

84



Table of Contents

 

CEO, Djalma Bastos de Morais, makes the following comments on Cemig’s 3Q09 results:

 

“Our exceptional results for the third quarter reflect, again, the success of our Long-Term Strategic Plan and the strategy developed from it – which, by focusing on adding value for stockholders in the long term through our portfolio of businesses, provides Cemig with the ability to grow sustainably, with robust financial results and strong governance.

 

In spite of a world economic context which was challenging, Cemig has shown solidity in its fundamentals, going through this macroeconomic crisis in a differentiated situation, creating new opportunities for growth.

 

We are finalizing the acquisition of Terna, within the expectations that we previously announced, and have recently increased our stake in the TBE transmission companies: both add stability and predictability to our results, securing for Cemig a solid position as uncontested leader of the Brazilian electricity sector, through its simultaneous activity in all three segments of the industry – generation, transmission and distribution.

 

This strong situation is the result of a group of strategies, from keeping a balanced portfolio of businesses to our financial discipline, by way of successful strategies in sale of electricity – which have succeeded in mitigating the effect of the cooling of the economy on our overall results.

 

As well as seeking growth through acquisition opportunities that arise, we have continued our expansion through new projects: we recently inaugurated the Baguari hydroelectric complex, with 140MW of installed capacity, and started operation

 

85



Table of Contents

 

of the Parajuru Wind Farm, with installed capacity for 29 MW. Both further increase the percentage of sources considered to be environmentally clean in our generation portfolio. This is a factor of primordial importance in facing the challenges of this century, but also a routine for Cemig – which has been part of the Dow Jones Sustainability Index for the last 10 years.

 

We continue to do our homework, growing in all sectors in a balanced fashion, with our continuing focus on operational excellence, and rationalization of processes.

 

Finally, the results are evidence that our Long-Term Strategic Plan positions us on the right growth path, resulting in increasing profits, and consequently distribution of higher dividends.

 

All these things are the fruit of the decisions taken in recent years, that are constantly adding value to our businesses – and continually making Cemig a stronger and more solid company, and one with an efficient and differentiated corporate management within the Brazilian electricity sector.”

 

CFO Luiz Fernando Rolla adds the following comments:

 

“In this third quarter our company has continued to provide consistent, robust cash flow, as a result of our portfolio of businesses, which maximizes long-term returns, with low risk. Our Ebitda has reached the R$ 1.07 billion level, with an Ebitda margin of 36%, benefiting from our policy of maintaining high levels of management of our assets and operational efficiency – the evidence of this excellence is in our net income, of R$ 567 million in this third quarter, 10% higher than in the third quarter of last year.

 

86



Table of Contents

 

This new level of results is a consequence of the execution of the strategy in our Strategic Plan, reflecting the rightness of our choice to grow through both acquisitions and new projects, in the process of consolidation of the sector. This year has emerged as a landmark for our company, for the enormous challenges that have been overcome with technical, financial and management excellence.

 

We have now been through the final phase of our tariff reviews – which reduced the tariffs of our distribution company, thus sharing with consumers the efficiency gains that we achieved in the previous cycle – in the midst of a situation of economic slowdown, and stress in the international capital markets, which considerably affected the electricity consumption of our industrial clients. With the stability of revenue of our generation company guaranteed by contracts with a minimum take-or-pay component of 90%, we have helped our corporate clients by placing the electricity that they were not going to need in 2009, and we did this speedily and creatively, leveraging our results with sales in short-term contracts for R$ 145 per MWh.

 

We continue our quest for ever-greater operational efficiency, which has included investment in a voluntary retirement program that will begin to reduce our personnel costs significantly in the last quarter of 2010.

 

With the results foreseen by our Strategic Plan materializing, we go forward in the process of consolidation of Brazil’s electricity sector, successfully concluding the acquisition of Terna Participações S.A., for a total amount of approximately R$ 5 billion, including debt, through an innovative structure: the partnership with an Equity Investment Fund, FIP Coliseu – created

 

87



Table of Contents

 

with an asset already in the process of acquisition. Due to the needs of this acquisition, and so as to keep Cemig well-positioned in relation to the opportunities that we can see ahead, we raised approximately R$ 2.7 billion, and in this transaction we saw strong demand from the market, illustrating the potential that we still have for further growth – though without omitting to preserve our equity structure, which has just received one of the best credit ratings in the sector, from S&P .

 

Summing up: With the execution of our Long-Term Strategic Plan, preserving the solidity of our balance sheet, our dividend policy, our financial discipline and our technical excellence, Cemig now operates in 20 of Brazil’s States, growing in a balanced and sustainable manner, always with the addition of value for our stockholders as a primary aim.

 

The rest of this release highlights the details of our third quarter:

 

88



Table of Contents

 

(All figures in thousands of Reais, unless otherwise stated)

 

Headlines of 3Q09

 

·

Ebitda:

R$ 1.07 billion

 

 

 

·

Net income:

R$ 567 million

 

 

 

·

Net revenue:

R$ 2.99 billion

 

 

 

·

Cash position:

R$ 2.76 billion

 

 

·

Volume sold in 3Q09:

15,242 GWh

 

89



Table of Contents

 

Economic summary

 

 

 

 

 

 

 

R$ million

 

 

 

3Q09

 

3Q08

 

Change (%)

 

 

 

 

 

 

 

 

 

Electricity sold, GWh*

 

15,242

 

15,552

 

(1.99

)

 

 

 

 

 

 

 

 

Gross revenue

 

4,401

 

4,123

 

7.62

 

 

 

 

 

 

 

 

 

Net sales revenue

 

2,993

 

2,754

 

8.06

 

 

 

 

 

 

 

 

 

Ebitda

 

1,073

 

1,090

 

(1.65

)

 

 

 

 

 

 

 

 

Net income

 

567

 

516

 

9.88

 

 


* Includes figures for Light S.A.

 

Capital markets performance

 

BOVESPA

 

 

 

Dec. 2007

 

Dec. 2008

 

∆%

 

Dec.
2008

 

Sep
2009

 

∆%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMIG3

 

23.33

 

18.68

 

(19.93

)

18.68

 

21.85

 

16.97

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CMIG4

 

22.92

 

24.05

 

4.93

 

24.05

 

27

 

12.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IBOVESPA

 

63,886

 

37,550

 

(41.22

)

37,550

 

61,517

 

63.83

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IEE

 

17,305

 

15,291

 

(11.64

)

15,291

 

22,330

 

46.03

 

 

NYSE

 

 

 

Dec. 2007

 

Dec. 2008

 

∆%

 

Dec.
2008

 

Sep
2009

 

∆%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CIG.C

 

18.5

 

10.25

 

(44.59

)

10.25

 

12.73

 

24.20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CIG

 

16.52

 

13.16

 

(20.34

)

13.16

 

15.20

 

15.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DOW JONES

 

13,265

 

8,776

 

(33.84

)

8,776

 

9,712

 

10.67

 

 

90



Table of Contents

 

Our electricity market

 

Total sales

 

Our total consolidated sales continued to grow in 2009, to 15,242 GWh in 3Q09. This was only 1.99% less than our sales in third quarter 2008, but represents a return to our pre-crisis sales volume levels.

 

Through a successful commercial strategy, the Cemig Group succeeded in re-placing the quantities of energy by Free Clients in the regulated market – and this effort succeeded in increasing our sales to other concession holders, by 21.25% – to 3,463 GWh.

 

Cemig’s main sales in the wholesale markets took place in Adjustment Auctions, in which this excess supply was negotiated for an average price of R$ 145/MWh.

 

The table below shows the breakdown of our sales to final consumers and the areas of growth:

 

91



Table of Contents

 

Electricity volume sold

 

 

 

GWh

 

 

 

 

 

3Q09

 

3Q08

 

∆%

 

 

 

 

 

 

 

 

 

Residential

 

2,391

 

2,235

 

6.99

 

Industrial

 

5,619

 

7,156

 

(21.48

)

Commercial

 

1,456

 

1,406

 

3.55

 

Rural

 

678

 

719

 

(5.64

)

Others

 

897

 

872

 

2.90

 

 

 

 

 

 

 

 

 

Sold to final consumers

 

11,041

 

12,387

 

(10.87

)

Own consumption

 

13

 

12

 

1.53

 

Wholesale sales to other concession holders

 

3,463

 

2,856

 

21.28

 

Transactions in electricity on the CCEE

 

726

 

297

 

144.44

 

TOTAL

 

15,242

 

15,552

 

(1.99

)

 

The distribution market

 

Cemig D

 

Cemig sold 1.72% less volume of energy, totaling 5,666 GWh, in 3Q09 than in 3Q08.

 

The main reason was an 18.4% lower consumption by industry comparing with the 3Q08 – reflecting the fall in economic activity in Cemig’s concession area, especially in the mining and metal industries.

 

The reduction was, however, almost entirely offset by growth in the residential and commercial consumer categories, whose consumption was respectively 8% and 4.5% higher year-on-year.

 

92



Table of Contents

 

Due to the better outlook for growth in the economy of Minas Gerais State in the fourth quarter of this year we expect to see a trend of growth in Cemig D’s sales volume.

 

This chart breaks down Cemig D’s sales volume by consumer type:

 

CEMIG D – electricity sales volume

 

 

 

GWh

 

 

 

 

 

3Q09

 

3Q08

 

∆%

 

 

 

 

 

 

 

 

 

Residential

 

1,951

 

1,806

 

8.0

 

 

 

 

 

 

 

 

 

Industrial

 

1,220

 

1,496

 

(18.4

)

 

 

 

 

 

 

 

 

Commercial

 

1,102

 

1,055

 

4.5

 

 

 

 

 

 

 

 

 

Rural

 

675

 

715

 

(5.6

)

 

 

 

 

 

 

 

 

Others

 

718

 

693

 

(3.48

)

 

 

 

 

 

 

 

 

TOTAL

 

5,666

 

5,765

 

(1.72

)

 

93



Table of Contents

 

This table shows sources and uses of Cemig D’s electricity in 3Q09:

 

Cemig D – 3Q09 – sources and uses of electricity

 

GWh

 

 

 

3Q09

 

3Q08

 

Change,
%

 

9M09

 

9M08

 

Change,
%

 

Total energy carried

 

(a + b + c)

 

10,990

 

11,909

 

-7.7

%

31,197

 

33,738

 

-7.5

%

Average volume transported for concession holders

 

(a)

 

71

 

71

 

0.0

%

177

 

201

 

-11.9

%

Average volume transported for Free Consumers

 

(b)

 

3,845

 

4,560

 

-15.7

%

10,600

 

12,933

 

-18.0

%

Own load

 

c = (d + e)

 

7,074

 

7,278

 

-2.8

%

20,420

 

20,604

 

-0.9

%

Captive consumer market

 

(d)

 

5,665

 

5,766

 

-1.8

%

16,592

 

16,435

 

1.0

%

Losses in our distribution network

 

(e)

 

1,409

 

1,512

 

-6.8

%

3,828

 

4,169

 

-8.2

%

 

Generation market

 

Cemig GT

 

Cemig GT was able to offset the fall in sales to final consumers by selling energy in the wholesale to concession holders, in a volume approximately 39% higher than in 3Q08

 

With Cemig GT’s successful placement of this available excess, and the success of the commercial strategy, the company was able to report sales volume 1.16% higher in 3Q09 than 3Q08

 

This table shows the changes:

 

 

 

GWh

 

 

 

Cemig GT – sales

 

3Q09

 

3Q08

 

∆%

 

 

 

 

 

 

 

 

 

Final consumers

 

4,019

 

5,255

 

(23.52

)

 

 

 

 

 

 

 

 

Wholesale sales

 

4,165

 

3,000

 

38.83

 

 

 

 

 

 

 

 

 

Transactions on the CCEE

 

549

 

378

 

45.24

 

 

 

 

 

 

 

 

 

TOTAL

 

8,733

 

8,633

 

1.16

 

 

94



Table of Contents

 

Net income

 

In the third quarter of 2009 (3Q09), Cemig reported net income of R$ 567,038, 9.84% higher than the net income of R$ 516,237 reported for the third quarter of 2008 (3Q08). This was basically due to lower net financial expenses, partially offset by the effect of operational costs and expenses 14.05% higher.  Cemig posted net financial expenses of R$ 10,216 in 3Q09, compared with net financial expenses of R$ 122,947 in 3Q08.

 

The higher operational costs and expenses in 3Q09 reflect cost of energy purchased for resale 38.95% higher, and personnel expenses 13.45% higher, partially offset by the reduction in post-employment expenses. More details on the variations in operational expenses can be seen later in this document.

 

This chart shows the breakdown of net income by company:

 

 

95



Table of Contents

 

EBITDA

 

Cemig’s Ebitda in 3Q09 was 1.64% lower than in 3Q08. Adjusted for non-recurring items, the percentage reduction was 1.94%.

 

In spite of operational costs and expenses (excluding depreciation and amortization) being 15.34% higher, Ebitda was only 1.64% lower in 3Q09 than in 3Q08 – reflecting Net operational revenue 8.63% higher year-on-year. The resulting Ebitda margin, at 35.83% in 3Q09, was lower than in 3Q08 (39.56%).

 

This chart shows the breakdown of Ebitda by company:

 

 

The chart below shows the breakdown of Ebitda by contribution from the different types of operation, in 3Q09.

 

As can be seen, the Cemig Group has a balance in the contribution of each business to the company’s cash flow, providing better predictability and stability in its results.

 

96



Table of Contents

 

Ebitda, by business, 3Q09

 

 

Revenue from supply of electricity

 

Revenue from supply of electricity in 3Q09 was R$ 3,718,029, 8.87% higher than in 3Q08 (R$ 3,415,253).

 

The main factors affecting revenue in 3Q09 were:

 

·                  The tariff increase, with average effect on consumer tariffs of 4.69%, starting from April 8, 2009 (for the captive market, the increase was 6.21%).

 

·                  Downward adjustment of Cemig D’s distribution tariff, with average impact across all its consumer tariffs of a reduction of 12.08%, from April 8, 2008.

 

·                  Volume of energy invoiced to final consumers 6.19% higher than in 3Q08 (this excludes Cemig’s own internal consumption).

 

97



Table of Contents

 

Revenue from wholesale electricity sales

 

Revenue from wholesale sales in 3Q09 was R$ 379,312, 16.67% higher than in 3Q08 (R$ 325,105). This is principally due to the volume of electricity sold to other concession holders being 21.28% higher year-on-year, at 3,463,773 MWh in 3Q9, compared to 2,856,010 MWh in 3Q08.

 

Revenue from use of the network – Free Consumers

 

This refers to the TUSD, the Tariff for Use of the Distribution System, charged to Free Consumers on energy sold; and also the revenue for use of Cemig GT’s own transmission grid. It was 3.57% lower in 3Q09, at R$ 524,635, than in 3Q08 (R$ 544,058).

 

Non-controllable costs

 

Differences between the sum of non-controllable costs (known as “the CVA Account”), used as a reference in calculating the tariff adjustment, and disbursements actually made, are offset in subsequent tariff adjustments. They are recorded in Assets and Liabilities. Due to a change in Aneel’s plan of accounts, some items were transferred to Deductions from operational revenue. For more information, please see Explanatory Notes 2 and 7 to the Quarterly Information.

 

98



Table of Contents

 

Deductions from operational revenues

 

Deductions from operational revenues were a total of R$ 1,408,143 in 3Q08, 2.86% more than in 3Q08 (R$ 1,368,973).

 

Main year-on-year variations in the deductions from revenue were:

 

The Fuel Consumption Account – CCC

 

The deduction from revenue for the CCC in 3Q09 was R$ 101,439, 4.33% less than in 3Q08 (R$ 106,035). This contribution is for the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, shared between electricity concession holders by an Aneel Resolution. This is a non-controllable cost – the amount posted for electricity distribution services is passed through in full to the tariff. For the amount in relation to electricity transmission services the company merely passes through the charge – it is charged to Free Consumers on the invoice for the use of the grid, and passed on to Eletrobrás.

 

Energy Development Account – CDE

 

The deduction from revenue for the CDE was R$ 105,024 in 3Q09, 8.07% higher than in 3Q08 (R$ 97,182). This too is a non-controllable cost: the amount for electricity distribution is passed through in full to the tariff. For the amount related to transmission the

 

99



Table of Contents

 

Company merely passes through the charge – this part is charged to Free Consumers on the invoice for the use of the grid, and paid on to Eletrobrás.

 

The other deductions from revenue are of taxes calculated as a percentage of billing, so their variations are directly proportional to the changes in revenue.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding Financial revenue/expenses) totaled R$ 2,093,882 in 3Q09, 14.09% more than in 3Q08 (R$ 1,835,238). This is mainly due to higher personnel expenses and the cost of electricity bought for resale, partially offset by lower expenses on Operational provisions, Raw materials and Post-employment obligations.

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 3Q09, at R$ 278,102, were 13.46% higher than in 3Q08 (R$ 245,110). This reflects the salary adjustment of 7.26% given to employees in November 2008, and a lower amount of Personnel expenses transferred to Works in progress in 2009.

 

100



Table of Contents

 

Electricity bought for resale

 

The expense on this account in 3Q09 was R$ 1.019.362, 38.95% more than in 3Q08 (R$ 733,593). Most of the difference reflects a 23.86% higher average tariff paid for energy bought for resale in the 2009–10 tariff cycle. This is a non-controllable cost: the expense recognized in the Income statement is the amount passed through to the tariff. There is more information on this in Explanatory Note 28 to the Consolidated Quarterly Information.

 

Post-employment obligations

 

Expenses on post-employment obligations totaled R$ 37,258 in 3Q09, 39.56% less than in 3Q08 (R$ 61,645). These expenses basically represent the interest applicable to Cemig’s actuarial obligations, net of the investment yield expected from the pension plans’ assets, estimated by an external actuary. The lower expense in 2009 basically reflects the adjustment made in the actuarial assumptions in December 2008, which resulted in a reduction of the Company’s net obligations.

 

Operational provisions

 

Expenses on operational provisions in 3Q09 totaled R$ 39,195, 24.44% less than in 3Q08 (R$ 51,873). The lower figure reflects reduction in some items, especially provisions for civil litigation, partially offset by a higher provision for doubtful debtors. The lower provision for civil lawsuits reflects a reversal of R$ 6,141, in 3Q09, due to finalization of lawsuits relating to tariff increases.

 

101



Table of Contents

 

Financial revenues (expenses)

 

The Financial revenue (expenses) line was significantly different between the two periods. The main factors are:

 

·                  Revenue from arrears penalty payments on electricity invoices in 3Q09, at R$ 78.449, 174.51% higher than in 3Q08 (R$ 28,578).This is basically made up of arrears charges on accounts receivable from large consumers, in the amount of R$ 48,565, recognized in September 2009.

 

·                  Revenue from monetary variation on amounts receivable under the General Agreement for the Electricity Sector 59.33% lower – at R$ 8,573 in 2009, vs. R$ 21,080 in 2008 – reflecting the lower value of the regulatory assets in 2009, since part period of the regulatory assets previously constituted (RTE and Deferred Tariff Adjustment) have been amortized.

 

·                  Costs of loans and financings 18.91% lower, due to amortizations of debt in 2008 and the lower variation in the CDI rate (the main indexor of contracts) in 2009.

 

·                  Net gains on FX variations in 2009, in the amount of R$ 13,449, net of the compensatory effects created by financial instruments, compared to a net loss of R$ 54,839 in 2008, arising basically from loans and financings in foreign currency indexed to the US dollar and the yen. This principally reflects the appreciation of the Real

 

102



Table of Contents

 

against the dollar and the yen in 3Q09, compared to depreciation in 3Q08.

 

Income tax and Social Contribution tax

 

In 3Q09, Cemig’s expenses on income tax and the Social Contribution totaled R$ 287,165, on income of R$ 888,486, before tax effects, a percentage of 32.32%. In 3Q08 the expense on income tax and the Social Contribution tax was R$ 233,892, on income of R$ 796,649, before tax effects – a percentage of 29.35%.

 

103



Table of Contents

 

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. Future outcomes may differ materially from those expressed or implicit in such statements.

 

Contact:

Investor Relations

 

ri@cemig.com.br

Tel.

+55-31-3506-5024

Fax

+55-31-3506-5025

 

104



Table of Contents

 

CEMIG GT – Tables I to III

 

TABLE I

 

Operating Revenues (consolidated) - CEMIG GT

Values in million of Reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Sales to end consumers

 

455

 

431

 

6

 

523

 

(13

)

1,298

 

1,407

 

(8

)

Supply

 

437

 

540

 

(19

)

339

 

29

 

1,333

 

925

 

44

 

Revenues from Trans. Network + Transactions in the CCEE

 

171

 

315

 

(46

)

158

 

8

 

636

 

462

 

38

 

Others

 

6

 

5

 

20

 

9

 

(33

)

18

 

23

 

(22

)

Subtotal

 

1,069

 

1,291

 

(17

)

1,029

 

4

 

3,285

 

2,817

 

17

 

Deductions

 

(222

)

(245

)

(9

)

(222

)

 

(661

)

(627

)

5

 

Net Revenues

 

847

 

1,046

 

(19

)

807

 

5

 

2,624

 

2,190

 

20

 

 

TABLE II

 

Operating Expenses (consolidated) - CEMIG GT

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Personnel/Administrators/Councillors

 

65

 

105

 

(38

)

57

 

14

 

235

 

191

 

23

 

Depreciation and Amortization

 

57

 

57

 

 

56

 

2

 

170

 

167

 

2

 

Charges for Use of Basic Transmission Network

 

66

 

70

 

(6

)

72

 

(8

)

208

 

201

 

3

 

Contracted Services

 

36

 

28

 

29

 

26

 

38

 

88

 

69

 

28

 

Forluz – Post-Retirement Employee Benefits

 

7

 

7

 

 

12

 

(42

)

22

 

36

 

(39

)

Materials

 

4

 

4

 

 

4

 

 

10

 

11

 

(9

)

Royalties

 

35

 

35

 

 

33

 

6

 

105

 

95

 

11

 

Operating Provisions

 

 

1

 

 

 

 

1

 

(1

)

 

Other Expenses

 

18

 

17

 

6

 

26

 

(31

)

48

 

59

 

(19

)

Purchased Energy

 

46

 

44

 

5

 

 

 

117

 

 

 

Raw material for production

 

 

4

 

 

23

 

(100

)

4

 

65

 

(94

)

Total

 

334

 

372

 

(10

)

309

 

8

 

1,008

 

893

 

13

 

 

TABLE III

 

Statement of Results (Consolidated) - CEMIG GT

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Net Revenue

 

847

 

1,045

 

(19

)

807

 

5

 

2,624

 

2,190

 

20

 

Operating Expenses

 

(334

)

(372

)

(10

)

(309

)

8

 

(1,009

)

(893

)

13

 

EBIT

 

513

 

673

 

(24

)

498

 

3

 

1,615

 

1,297

 

25

 

EBITDA

 

570

 

730

 

(22

)

555

 

3

 

1,785

 

1,464

 

22

 

Financial Result

 

(55

)

(43

)

28

 

(76

)

(28

)

(147

)

(180

)

(18

)

Provision for Income Taxes, Social Cont & Deferred Income Tax

 

(133

)

(172

)

(23

)

(124

)

7

 

(442

)

(325

)

36

 

Employee Participation

 

(6

)

(5

)

20

 

(5

)

20

 

(22

)

(15

)

47

 

Net Income

 

319

 

453

 

-30

%

293

 

9

%

1,004

 

777

 

29

%

 

105



Table of Contents

 

CEMIG D – Tables I to IV

 

TABLE I

 

CEMIG D Market

 

 

 

(GWh)

 

GW

 

 

 

 

 

TUSD

 

 

 

TUSD

 

Quarter

 

Captive Consumers

 

ENERGY(1)

 

T.E.D(2)

 

PICK(3)

 

1Q06

 

4,856

 

4,053

 

8,909

 

17.4

 

2Q06

 

4,986

 

4,207

 

9,193

 

17.8

 

3Q06

 

5,069

 

4,286

 

9,355

 

18.1

 

4Q06

 

5,059

 

4,194

 

9,253

 

18.2

 

1Q07

 

4,912

 

4,128

 

9,040

 

18.5

 

2Q07

 

5,267

 

4,438

 

9,705

 

19.1

 

3Q07

 

5,165

 

4,516

 

9,681

 

19.8

 

4Q07

 

5,350

 

4,457

 

9,807

 

20.0

 

1Q08

 

5,175

 

4,082

 

9,257

 

20.5

 

2Q08

 

5,494

 

4,364

 

9,858

 

20.5

 

3Q08

 

5,766

 

4,597

 

10,363

 

21.2

 

4Q08

 

5,823

 

4,368

 

10,191

 

21.4

 

1Q09

 

5,408

 

3,269

 

8,677

 

20.6

 

2Q09

 

5,478

 

3,593

 

9,071

 

20.5

 

3Q09

 

5,666

 

3,915

 

9,581

 

21.9

 

 


(1)  Refers to the quantity of electricity for calculation of the regulatory charges charged to free consumer clients (“Portion A”)

(2)  Total electricity distributed

(3)  Sum of the demand on which the TUSD is invoiced, according to demand contracted (“Portion B”).

 

TABLE II

 

Operating Revenues (consolidated) - CEMIG D

Values in million of Reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Sales to end consumers

 

2,394

 

2,290

 

5

 

2,072

 

16

 

6,487

 

6,500

 

(0

)

TUSD

 

307

 

276

 

11

 

360

 

(15

)

845

 

1,015

 

(17

)

Subtotal

 

2,701

 

2,566

 

5

 

2,432

 

11

 

7,332

 

7,515

 

(2

)

Others

 

28

 

5

 

460

 

19

 

47

 

65

 

57

 

14

 

Subtotal

 

2,729

 

2,571

 

6

 

2,451

 

11

 

7,397

 

7,572

 

(2

)

Deductions

 

(968

)

(982

)

(1

)

(934

)

4

 

(2,860

)

(2,943

)

(3

)

Net Revenues

 

1,761

 

1,589

 

11

 

1,517

 

16

 

4,537

 

4,629

 

(2

)

 

106



Table of Contents

 

TABLE III

 

Operating Expenses (consolidated) - CEMIG D

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Purchased Energy

 

884

 

738

 

20

 

605

 

46

 

2,128

 

1,785

 

19

 

Personnel/Administrators/Councillors

 

180

 

326

 

(45

)

162

 

11

 

693

 

552

 

26

 

Depreciation and Amortization

 

80

 

82

 

(2

)

79

 

1

 

242

 

271

 

(11

)

Charges for Use of Basic Transmission Network

 

138

 

135

 

2

 

112

 

23

 

393

 

346

 

14

 

Contracted Services

 

115

 

143

 

(20

)

110

 

5

 

364

 

312

 

17

 

Forluz – Post-Retirement Employee Benefits

 

23

 

23

 

 

37

 

(38

)

69

 

112

 

(38

)

Materials

 

22

 

20

 

10

 

17

 

29

 

62

 

57

 

9

 

Operating Provisions

 

37

 

9

 

311

 

30

 

23

 

61

 

62

 

(2

)

Other Expenses

 

41

 

65

 

(37

)

63

 

(35

)

136

 

123

 

11

 

Total

 

1,520

 

1,541

 

(1

)

1,215

 

25.10

 

4,148

 

3,620

 

15

 

 

TABLE IV

 

Statement of Results (Consolidated) - CEMIG D

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Net Revenue

 

1,761

 

1,589

 

11

 

1,517

 

16

 

4,537

 

4,628

 

(2

)

Operating Expenses

 

(1,521

)

(1,540

)

(1

)

(1,215

)

25

 

(4,148

)

(3,621

)

15

 

EBIT

 

240

 

49

 

390

 

302

 

(21

)

389

 

1,007

 

(61

)

EBITDA

 

320

 

49

 

553

 

384

 

(17

)

631

 

1,278

 

(51

)

Financial Result

 

43

 

1

 

4,200

 

(36

)

(219

)

35

 

(13

)

(369

)

Provision for Income Taxes, Social Cont & Deferred Income Tax

 

(74

)

17

 

(535

)

(71

)

4

 

(75

)

(280

)

(73

)

Employee Participation

 

(19

)

(19

)

 

(16

)

19

 

(70

)

(48

)

46

 

Net Income

 

190

 

48

 

296

 

179

 

6

 

279

 

666

 

(58

)

 

107



Table of Contents

 

CEMIG Consolidated – Tables I to XII

 

TABLE I

 

Energy Sales (Consolidated)

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Residential

 

2,391

 

2,421

 

(1

)

2,235

 

7

 

7,259

 

6,732

 

8

 

Industrial

 

5,619

 

5,539

 

1

 

7,156

 

(21

)

16,751

 

19,647

 

(15

)

Commercial

 

1,456

 

1,531

 

(5

)

1,406

 

4

 

4,553

 

4,347

 

5

 

Rural

 

678

 

521

 

30

 

719

 

(6

)

1,655

 

1,679

 

(1

)

Others

 

897

 

904

 

(1

)

872

 

3

 

2,697

 

2,678

 

1

 

Electricity sold to final consumers

 

11,041

 

10,916

 

1

 

12,387

 

(11

)

32,915

 

35,085

 

(6

)

Own Consumption

 

13

 

13

 

(2

)

12

 

2

 

38

 

39

 

(2

)

Supply

 

3,463

 

3,525

 

(2

)

2,856

 

21

 

9,737

 

8,419

 

16

 

Transactions on the CCEE

 

726

 

451

 

61

 

297

 

144

 

2,009

 

1,003

 

100

 

TOTAL

 

15,242

 

14,905

 

2

 

15,552

 

(2

)

44,700

 

44,546

 

0.3

 

 

108



Table of Contents

 

TABLE II

 

Sales per Company

 

Cemig Distribution

 

3rd Quarter 2009 Sales

 

GWh

 

Industrial

 

1,220

 

Residencial

 

1,951

 

 

 

 

 

Rural

 

675

 

Commercial

 

1,102

 

Others

 

718

 

Sub total

 

5,666

 

Wholesale supply

 

 

Total

 

5,666

 

 

Independent Generation

 

3rd Quarter 2009 Sales

 

GWh

 

Horizontes

 

22

 

Ipatinga

 

68

 

Sá Carvalho

 

126

 

Barreiro

 

25

 

CEMIG PCH S.A

 

30

 

Rosal

 

73

 

Capim Branco

 

18

 

Total

 

503

 

 

Cemig Consolidated by Company

 

3rd Quarter 2009 Sales

 

GWh

 

Participação

 

Cemig Distribution

 

5,666

 

37

%

Cemig GT

 

8,733

 

57

%

Wholesale Cemig Group

 

1,423

 

9

%

Wholesale Light Group

 

503

 

3

%

Independent Generation

 

(997

)

-7

%

RME

 

(86

)

-1

%

Total

 

15,242

 

100

%

 

Cemig GT

 

3rd Quarter 2009 Sales

 

GWh

 

Free Consumers

 

4,021

 

Wholesale supply

 

4,164

 

Wholesale supply bilateral contracts

 

795

 

Wholesale supply Cemig Group

 

976

 

Sales Free Market

 

2,393

 

Transactions in the CCEE (PLD)

 

548

 

Total

 

8,733

 

 

RME (25%)

 

3rd Quarter 2009 Sales

 

GWh

 

Industrial

 

114

 

Residencial

 

440

 

Commercial

 

347

 

Rural

 

3

 

Others

 

192

 

Wholesale supply

 

288

 

Transactions in the CCEE (PLD)

 

39

 

Total

 

1,423

 

 

TABLE III

 

Operating Revenues (consolidated)

Values in million of Reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

2nd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Sales to end consumers

 

3,193

 

3,146

 

1

 

3,007

 

5

 

9,258

 

9,256

 

0

 

TUSD

 

524

 

325

 

61

 

361

 

(10

)

845

 

1,028

 

(18

)

 

 

66

 

61

 

8

 

 

 

(137

)

 

 

Subtotal

 

3,783

 

3,532

 

7

 

3,368

 

5

 

9,966

 

10,284

 

(3

)

Supply + Transactions in the CCEE

 

403

 

464

 

(13

)

375

 

24

 

1,227

 

995

 

23

 

Revenues from Trans. Network

 

141

 

298

 

(53

)

183

 

63

 

755

 

530

 

42

 

Gas Supply

 

83

 

79

 

5

 

84

 

(6

)

234

 

290

 

(19

)

Others

 

(9

)

64

 

(114

)

113

 

(43

)

383

 

268

 

43

 

Subtotal

 

4,401

 

4,437

 

(1

)

4,123

 

8

 

12,565

 

12,367

 

2

 

Deductions

 

(1,408

)

(1,461

)

(4

)

(1,369

)

7

 

(4,230

)

(4,232

)

(0

)

Net Revenues

 

2,993

 

2,976

 

1

 

2,754

 

8

 

8,335

 

8,135

 

2

 

 

109



Table of Contents

 

TABLE IV

 

Operating Expenses (consolidated)

Values in R$ million

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

2nd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Purchased Energy

 

1,019

 

838

 

22

 

734

 

39

 

2,529

 

2,185

 

16

 

Personnel/Administrators/Councillors

 

278

 

449

 

(38

)

245

 

13

 

1,024

 

823

 

24

 

Depreciation and Amortization

 

173

 

173

 

 

170

 

2

 

517

 

542

 

(5

)

Charges for Use of Basic Transmission Network

 

198

 

211

 

(6

)

174

 

14

 

613

 

531

 

15

 

Contracted Services

 

170

 

201

 

(15

)

173

 

(2

)

532

 

474

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Forluz – Post-Retirement Employee Benefits

 

37

 

34

 

9

 

62

 

(40

)

106

 

187

 

(43

)

Materials

 

27

 

26

 

4

 

22

 

23

 

79

 

73

 

8

 

Royalties

 

42

 

37

 

14

 

34

 

24

 

115

 

98

 

17

 

Gas Purchased for Resale

 

44

 

46

 

(4

)

57

 

(23

)

129

 

168

 

(23

)

Operating Provisions

 

39

 

(8

)

(588

)

52

 

(25

)

89

 

176

 

(49

)

Raw material for production

 

 

4

 

 

23

 

(100

)

4

 

65

 

(94

)

Other Expenses

 

66

 

102

 

(35

)

89

 

(26

)

226

 

204

 

11

 

Total

 

2,093

 

2,113

 

(1

)

1,835

 

14

 

5,963

 

5,526

 

8

 

 

110



Table of Contents

 

TABLE V

 

Financial Result Breakdown

 

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Financial Revenues

 

190

 

205

 

-7

 

246

 

-23

 

685

 

895

 

-23

 

Income from Investments

 

51

 

66

 

-23

 

79

 

-35

 

183

 

201

 

-9

 

Fines on Energy Accounts

 

78

 

33

 

136

 

29

 

169

 

139

 

127

 

9

 

CRC Contract/State (interest + monetary variation)

 

-13

 

9

 

-244

 

71

 

-118

 

119

 

119

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Monetary variation of Extraordinary Tariff Recomposition and RTD

 

0

 

22

 

-100

 

47

 

-100

 

2

 

69

 

-97

 

Exchange Rate Variations

 

29

 

69

 

-58

 

-14

 

-307

 

118

 

22

 

436

 

PASEP/COFINS

 

-9

 

-18

 

-50

 

-10

 

-10

 

-27

 

-33

 

-18

 

Financial Compensation RME

 

0

 

0

 

0

 

0

 

0

 

0

 

83

 

-100

 

Adjustment to Present Value

 

1

 

0

 

0

 

12

 

-92

 

1

 

74

 

-99

 

Derivatives

 

0

 

-1

 

-100

 

-5

 

-100

 

0

 

4

 

-100

 

Others

 

53

 

25

 

112

 

37

 

43

 

150

 

229

 

-34

 

Financial Expenses

 

-200

 

-233

 

-14

 

-369

 

-46

 

-766

 

-859

 

-11

 

Charges on Loans and Financing

 

-118

 

-150

 

-21

 

-246

 

-52

 

-549

 

-620

 

-11

 

Monetary variation of Extraordinary Tariff Recomposition

 

0

 

-7

 

-100

 

-2

 

-100

 

-3

 

0

 

 

Exchange Rate Variations

 

-12

 

-2

 

500

 

-55

 

-78

 

-17

 

-56

 

0

 

Monetary Variarion Liabilities - Loans and Financing

 

1

 

-2

 

-150

 

-22

 

-105

 

-6

 

-74

 

-92

 

CPMF

 

0

 

0

 

0

 

1

 

-100

 

0

 

-7

 

-100

 

Provision for Losses from Tariff Recomposition

 

-8

 

-1

 

700

 

-1

 

700

 

0

 

-24

 

-100

 

Adjustment to Present Value

 

-3

 

0

 

0

 

-18

 

-83

 

-7

 

-23

 

-70

 

Reversal of provision for PIS and Cofins taxes

 

0

 

2

 

-100

 

0

 

0

 

8

 

108

 

-93

 

Losses from Derivatives

 

-4

 

-56

 

-93

 

19

 

-121

 

-80

 

-23

 

248

 

Other

 

-56

 

-17

 

229

 

-45

 

24

 

-112

 

-140

 

-20

 

Financial Result

 

-10

 

-28

 

-64

 

-123

 

-92

 

-81

 

36

 

-325

 

 

111



Table of Contents

 

TABLE VI

 

Statement of Results (Consolidated)

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

Net Revenue

 

2,993

 

2,976

 

1

 

2,755

 

9

 

8,335

 

8,136

 

2

 

Operating Expenses

 

(2,094

)

(2,114

)

(1

)

(1,835

)

14

 

(5,963

)

(5,526

)

8

 

EBIT

 

899

 

862

 

4

 

920

 

(2

)

2,372

 

2,610

 

(9

)

EBITDA

 

1,072

 

1,035

 

4

 

1,090

 

(2

)

2,889

 

3,152

 

(8

)

Financial Result

 

(10

)

(28

)

(64

)

(123

)

(92

)

(81

)

36

 

(325

)

Provision for Income Taxes, Social Cont & Deferred Income Tax

 

(288

)

(245

)

18

 

(233

)

24

 

(722

)

(854

)

(15

)

Employee Participation

 

(26

)

(45

)

(42

)

(22

)

18

 

(99

)

(66

)

50

 

Minority Shareholders

 

(8

)

(15

)

(47

)

(26

)

(69

)

(43

)

(85

)

(49

)

Net Income

 

567

 

524

 

8

 

516

 

10

 

1,427

 

1,641

 

(13

)

 

TABLE VII

 

Statement of Results (Consolidated) - per Company

Values in millions of reais

 

 

 

Cemig H

 

Cemig D

 

Cemig GT

 

 

 

Up to 3Q09

 

Up to 3Q08

 

Up to 3Q09

 

Up to 3Q08

 

Up to 3Q09

 

Up to 3Q08

 

Net Revenue

 

8,335

 

8,136

 

4,537

 

4,629

 

2,624

 

1,952

 

Operating Expenses

 

(5,963

)

(5,526

)

(4,148

)

(3,622

)

(1,009

)

(840

)

EBIT

 

2,372

 

2,610

 

389

 

1,007

 

1,615

 

1,112

 

EBITDA

 

2,889

 

3,171

 

631

 

1,283

 

1,785

 

1,279

 

Financial Result

 

(81

)

36

 

35

 

(13

)

(147

)

(227

)

Provision for Income Taxes, Social Cont & Deferred Income Tax

 

(722

)

(854

)

(75

)

(280

)

(442

)

(248

)

Employee Participation

 

(99

)

(66

)

(70

)

(48

)

 

 

Minority Shareholders

 

(43

)

(85

)

279

 

 

1,004

 

626

 

Net Income

 

1,427

 

1,641

 

279

 

666

 

1,004

 

626

 

 

112



Table of Contents

 

TABLE VIII

 

Related party transactions

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

AH%

 

2008

 

ASSETS

 

2.100

 

2.079

 

1

 

2.064

 

Current Assets

 

 

 

 

 

 

 

 

 

Customers and distributors

 

3

 

3

 

 

2

 

Tax Recoverable -

 

 

 

 

 

 

 

 

 

State VAT recoverable

 

200

 

170

 

18

 

165

 

Noncurrent assets

 

 

 

 

 

 

 

 

 

Accounts receivable from Minas Gerais State Government

 

1.781

 

1.813

 

(2

)

1.801

 

Tax Recoverable -

 

 

 

 

 

 

 

 

 

VAT recoverable

 

59

 

80

 

(26

)

79

 

Customers and distributors

 

57

 

13

 

338

 

17

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

1.378

 

1.413

 

(2

)

1.421

 

Current Liabilities

 

 

 

 

 

 

 

 

 

Taxes, fees and charges

 

 

 

 

 

 

 

 

 

VAT - ICMS payable

 

299

 

285

 

5

 

281

 

Interest on capital and Dividends

 

105

 

105

 

 

97

 

Debentures

 

36

 

35

 

3

 

33

 

Credit Receivables Fund (FDIC)

 

928

 

978

 

(5

)

990

 

Financing BDMG

 

10

 

10

 

 

20

 

 

TABLE IX

 

Share Ownership

 

Number of shares as of june 30, 2009

 

Shareholders

 

Common

 

%

 

Preferred

 

%

 

Total

 

%

 

State of Minas Gerais

 

138.175.720

 

51

 

 

 

138.175.720

 

22

 

Southern Electric Brasil Part. Ltda.

 

89.383.266

 

33

 

 

 

89.383.266

 

14

 

Other:

 

 

 

 

 

 

 

Local

 

30.480.523

 

11

 

96.684.158

 

28

 

126.988.917

 

21

 

Foreigners

 

13.114.734

 

5

 

252.538.491

 

72

 

265.653.225

 

43

 

Total

 

271.154.243

 

100

 

349.222.649

 

100

 

620.201.128

 

100

 

 


* Southern Electric Brasil Participações Ltda

 

113



Table of Contents

 

TABLE X

 

BALANCE SHEETS (CONSOLIDATED)

ASSETS

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

2008

 

CURRENT ASSETS

 

8,580

 

7,886

 

9

 

7,677

 

Cash and Cash Equivalents

 

2,769

 

2,250

 

23

 

2,284

 

Consumers and Distributors

 

2,210

 

2,233

 

(1

)

2,042

 

Consumers – Rate Adjustment

 

308

 

317

 

(3

)

329

 

Dealership - Energy Transportation

 

389

 

405

 

(4

)

463

 

Dealers - Transactions on the MAE

 

10

 

18

 

(44

)

15

 

Tax Recoverable

 

1,351

 

1,235

 

9

 

844

 

Materials and Supplies

 

36

 

37

 

(3

)

36

 

Prepaid Expenses - CVA

 

629

 

633

 

(1

)

779

 

Tax Credits

 

361

 

327

 

10

 

189

 

Regulatory Assets

 

 

 

 

46

 

Deferred Tariff Adjustment

 

 

 

 

133

 

Regulatory Assets - Transmition Rate Adjustment

 

82

 

85

 

(4

)

 

Other

 

435

 

346

 

26

 

517

 

NONCURRENT ASSETS

 

18,339

 

17,861

 

3

 

16,664

 

Account Receivable from Minas Gerais State Government

 

1,781

 

1,813

 

(2

)

1,801

 

Consumers – Rate Adjustment

 

 

66

 

(100

)

219

 

Prepaid Expenses - CVA

 

410

 

545

 

(25

)

297

 

Tax Credits

 

605

 

655

 

(8

)

748

 

Dealers - Transactions on the MAE

 

11

 

5

 

120

 

4

 

Recoverable Taxes

 

269

 

289

 

(7

)

272

 

Escrow Account re: Lawsuits

 

558

 

509

 

10

 

382

 

Regulatory Assets - Transmition Rate Adjustment

 

113

 

86

 

31

 

90

 

Consumers and Distributors

 

54

 

72

 

(25

)

 

Other Receivables; Regulatory Assets; Deferred Tariff Adjustment

 

156

 

171

 

(9

)

143

 

Investments

 

1,155

 

1,147

 

1

 

1,150

 

Property, Plant and Equipment

 

12,168

 

11,558

 

5

 

10,954

 

Intangible

 

1,059

 

945

 

12

 

604

 

TOTAL ASSETS

 

26,919

 

25,747

 

5

 

24,341

 

 

114



Table of Contents

 

TABLE XI

 

BALANCE SHEETS (CONSOLIDATED)

LIABILITIES AND SHAREHOLDERS’ EQUITY

Values in millions of reais

 

 

 

3rd Q. 2009

 

2nd Q. 2009

 

Chge%

 

2008

 

CURRENT LIABILITIES

 

6,276

 

5,794

 

2

 

5,808

 

Suppliers

 

748

 

767

 

(7

)

892

 

Taxes payable

 

1,278

 

998

 

23

 

627

 

Loan, Financing and Debentures

 

1,709

 

1,578

 

17

 

1,280

 

Payroll,related charges and employee participation

 

449

 

453

 

79

 

411

 

Interest on capital and dividends

 

489

 

491

 

(49

)

960

 

Employee post-retirement benefits

 

104

 

102

 

1

 

83

 

Regulatory charges

 

481

 

459

 

8

 

488

 

Other Obligations - Provision for losses on financial instruments

 

517

 

518

 

(7

)

578

 

Regulatory Liabilities - CVA

 

501

 

428

 

4

 

489

 

NON CURRENT LIABILITIES

 

9,473

 

9,350

 

(0

)

8,839

 

Loan, Financing and Debentures

 

6,360

 

6,210

 

(0

)

6,064

 

Employee post-retirement benefits

 

1,334

 

1,349

 

(1

)

1,397

 

Taxes and social charges

 

613

 

539

 

21

 

372

 

Reserve for contingencies

 

632

 

648

 

(6

)

662

 

Other

 

216

 

193

 

(1

)

187

 

Prepaid expenses - CVA

 

318

 

411

 

(11

)

157

 

PARTICIPATION IN ASSOCIATE COMPANIES

 

402

 

392

 

10

 

342

 

SHAREHOLDERS’ EQUITY

 

10,768

 

10,211

 

5

 

9,352

 

Registered Capital

 

3,102

 

3,102

 

25

 

2,482

 

Capital reserves

 

3,969

 

3,969

 

(0

)

3,983

 

Income reserves

 

2,253

 

2,253

 

(21

)

2,860

 

Acumulated Income

 

1,420

 

860

 

156

 

 

Funds for capital increase

 

27

 

27

 

 

27

 

TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY

 

26,919

 

25,747

 

2

 

24,341

 

 

115



Table of Contents

 

TABLE XII

 

Cash Flow Statement (consolidated)

Values in million of Reais

 

 

 

3rd Q. 2009

 

3rd Q. 2008

 

Chge%

 

9M09

 

9M08

 

Chge%

 

  Cash at start of period

 

2,251

 

2,002

 

12

 

2,284

 

2,066

 

11

 

Cash from operations

 

1,363

 

1,331

 

2

 

2,671

 

2,703

 

(1

)

Net income

 

567

 

516

 

10

 

1,427

 

1,641

 

(13

)

Depreciation and amortization

 

173

 

170

 

2

 

517

 

542

 

(5

)

Suppliers

 

36

 

85

 

(58

)

(159

)

(198

)

(20

)

Deferred Tariff Adjustment

 

 

99

 

(100

)

133

 

285

 

(53

)

Regulatory Asset - Transmission Tariff Review

 

21

 

 

 

136

 

 

 

Other adjustments

 

566

 

461

 

23

 

617

 

433

 

42

 

Financing activity

 

100

 

29

 

245

 

(103

)

(896

)

(89

)

Financing obtained and capital increases

 

121

 

69

 

75

 

592

 

237

 

150

 

Payment of loans and financing

 

(9

)

(40

)

(78

)

(214

)

(701

)

(69

)

Interest on Own Capital and Dividends

 

(12

)

 

 

(481

)

(432

)

11

 

Investment activity

 

(945

)

(350

)

170

 

(2,083

)

(861

)

142

 

Investments

 

(50

)

(377

)

(87

)

(556

)

(911

)

(39

)

Property, Plant and Equipment /Intangible

 

(895

)

27

 

(3,415

)

(1,527

)

50

 

(3,154

)

  Cash at the end of period

 

2,769

 

3,012

 

(8

)

2,769

 

3,012

 

(8

)

 

116



Table of Contents

 

3.                                                                                       Quarterly Financial Information for the quarter ended September 30, 2009, Cemig Distribuição S.A.

 

117



Table of Contents

 

GRAPHIC

 

ÍNDICE

 

BALANCE SHEETS

 

119

INCOME STATEMENT

 

121

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

 

122

STATEMENTS OF CASH FLOWS

 

123

EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)

 

124

1) – OPERATIONAL CONTEXT

 

124

2) – PRESENTATION OF THE QUARTERLY INFORMATION

 

124

3) – CASH AND CASH EQUIVALENTS

 

125

4) – CONSUMERS AND TRADERS

 

125

5) – REGULATORY ASSETS AND LIABILITIES

 

126

6) – THE EXTRAORDINARY TARIFF RECOMPOSITION, AND “PORTION A”

 

126

7) – ANTICIPATED EXPENSES AND REGULATORY LIABILITIES – CVA

 

128

8) – TAXES SUBJECT TO OFFSETTING

 

128

9) – TAX CREDITS

 

129

10)    REGULATORY ASSET – PIS/PASEP AND COFINS TAXES

 

130

11) – FIXED ASSETS

 

131

12) – INTANGIBLE

 

131

13)    SUPPLIERS

 

132

14) – TAXES, CHARGES AND CONTRIBUTIONS

 

132

15) – LOANS, FINANCINGS AND DEBENTURES

 

133

16) – REGULATORY CHARGES

 

135

17) – POST-EMPLOYMENT OBLIGATIONS

 

135

18) – CONTINGENCY PROVISIONS

 

136

19) – STOCKHOLDERS’ EQUITY

 

138

20)    GROSS REVENUE FROM SUPPLY OF ELECTRICITY AND USE OF THE NETWORK – CAPTIVE CONSUMERS

 

139

21) – REVENUE FOR USE OF THE NETWORK – FREE CONSUMERS

 

139

22) – OTHER OPERATIONAL REVENUES

 

139

23) – DEDUCTIONS FROM OPERATIONAL REVENUE

 

140

24) – OPERATIONAL COSTS AND EXPENSES

 

140

25)    NET FINANCIAL REVENUE (EXPENSES)

 

143

26) – RELATED PARTY TRANSACTIONS

 

143

27) – FINANCIAL INSTRUMENTS

 

145

28)    FINAL RESULT OF CEMIG D’S SECOND TARIFF REVIEW, AND TARIFF ADJUSTMENT

 

148

29) – THE TARIFF ADJUSTMENT

 

149

ECONOMIC AND FINANCIAL PERFORMANCE

 

149

REPORT OF REVIEW BY INDEPENDENT AUDITORS

 

162

 

118



Table of Contents

 

BALANCE SHEETS

 

ON SEPTEMBER 30 AND JUNE 30, 2009

 

ASSETS

 

R$ ‘000

 

 

 

09/30/2009

 

06/30/2009

 

CURRENT

 

 

 

 

 

Cash and cash equivalents (Note 3)

 

513,227

 

262,031

 

Consumers and traders (Note 4)

 

1,408,427

 

1,466,741

 

Extraordinary Tariff Recomposition, and “Portion A” (Note 6)

 

307,991

 

317,042

 

Concession holders – transport of energy

 

302,784

 

335,571

 

Taxes subject to offsetting (Note 8)

 

554,787

 

543,416

 

Anticipated expenses – CVA (Note 7)

 

626,483

 

613,760

 

Tax credits (Note 9)

 

206,060

 

184,465

 

Linked funds

 

54,393

 

33,790

 

Inventories

 

20,129

 

20,321

 

Others

 

176,329

 

178,658

 

TOTAL, CURRENT

 

4,170,610

 

3,955,795

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

Long term assets

 

 

 

 

 

Extraordinary Tariff Recomposition, and “Portion A” (Note 6)

 

 

66,444

 

Anticipated expenses – CVA (Note 7)

 

342,878

 

487,623

 

Tax credits (Note 9)

 

166,319

 

182,230

 

Regulatory asset – PIS / Pasep and Cofins (Note 10)

 

46,240

 

46,240

 

Taxes subject to offsetting (Note 8)

 

46,141

 

57,351

 

Deposits linked to legal actions

 

358,537

 

307,992

 

Consumers and traders (Note 4)

 

90,174

 

9,202

 

Receivable from related parties (Note 26)

 

34,692

 

26,003

 

Other credits

 

28,640

 

28,252

 

 

 

1,113,621

 

1,211,337

 

 

 

 

 

 

 

Investments

 

5,728

 

5,550

 

PP&E (Note 11)

 

4,433,710

 

4,243,917

 

Intangible assets (Note 12)

 

219,084

 

223,282

 

TOTAL, NON-CURRENT

 

5,772,143

 

5,684,086

 

TOTAL ASSETS

 

9,942,753

 

9,639,881

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

119



Table of Contents

 

BALANCE SHEETS

 

ON SEPTEMBER 30 AND JUNE 30, 2009

 

LIABILITIES

 

R$ ’000

 

 

 

09/30/2009

 

06/30/2009

 

CURRENT

 

 

 

 

 

Loans and financings (Note 15)

 

414,886

 

383,315

 

Debentures (Note 15)

 

37,578

 

20,436

 

Suppliers (Note 13)

 

513,759

 

557,805

 

Taxes, charges and contributions (Note 14)

 

494,331

 

394,360

 

Interest on Equity and dividends payable (Note 26)

 

544,596

 

521,484

 

Salaries and mandatory charges on payroll

 

259,631

 

285,407

 

Regulatory charges (Note 16)

 

325,096

 

310,735

 

Profit shares

 

56,218

 

37,492

 

Post-employment obligations (Note 17)

 

57,269

 

56,020

 

Regulatory liabilities – CVA (Note 7)

 

359,350

 

212,438

 

Regulatory liabilities – Tariff Review (Note 28)

 

137,458

 

203,615

 

Provision for losses on financial instruments (Note 27)

 

108,330

 

96,445

 

Other

 

241,533

 

251,318

 

TOTAL, CURRENT

 

3,550,035

 

3,330,870

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

Loans and financings (Note 15)

 

1,420,176

 

1,447,042

 

Debentures (Note 15)

 

740,535

 

739,155

 

Contingency provisions (Note 18)

 

70,161

 

71,144

 

Suppliers (Note 13)

 

1,277

 

1,095

 

Post-employment obligations (Note 17)

 

804,831

 

814,826

 

Taxes, charges and contributions (Note 14)

 

374,022

 

317,215

 

Regulatory liabilities – CVA (Note 7)

 

317,493

 

410,709

 

Regulatory charges (Note 16)

 

8,646

 

7,679

 

Other

 

14,141

 

11,952

 

TOTAL, NON-CURRENT

 

3,751,282

 

3,820,817

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY (Note 19)

 

 

 

 

 

Registered capital

 

2,261,998

 

2,261,998

 

Profit reserves

 

214,013

 

214,013

 

Retained earnings

 

165,425

 

12,183

 

TOTAL STOCKHOLDERS’ EQUITY

 

2,641,436

 

2,488,194

 

TOTAL LIABILITIES

 

9,942,753

 

9,639,881

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

120



Table of Contents

 

INCOME STATEMENT

 

FOR THE PERIODS OF NINE MONTHS ENDING JUNE 30, 2009 AND 2008

 

(R$ ’000, expect net profit per thousand shares)

 

 

 

09/30/2009

 

09/30/200809/
30/2008

 

OPERATIONAL REVENUE

 

 

 

 

 

Gross revenue from supply of electricity (Note 20)

 

3,139,091

 

3,379,657

 

Revenue for use of the network – Captive consumers (Note 20)

 

3,348,150

 

3,119,684

 

Revenue for use of the network – Free Consumers (Note 21)

 

845,477

 

1,015,395

 

Other operational revenues (Note 22)

 

64,769

 

57,082

 

 

 

7,397,487

 

7,571,818

 

DEDUCTIONS FROM OPERATIONAL REVENUE (Note 23)

 

(2,860,481

)

(2,942,835

)

NET OPERATIONAL REVENUE

 

4,537,006

 

4,628,983

 

COST OF ELECTRICITY SERVICE

 

 

 

 

 

COST OF ELECTRICITY

 

 

 

 

 

Electricity bought for resale (Note 24)

 

(2,127,926

)

(1,785,448

)

Charges for the use of the basic transmission grid (Note 24)

 

(393,262

)

(345,748

)

 

 

(2,521,188

)

(2,131,196

)

COST OF OPERATION (Note 24)

 

 

 

 

 

Personnel and managers

 

(488,318

)

(511,179

)

Post-employment obligations

 

(48,656

)

(103,231

)

Materials

 

(61,639

)

(55,628

)

Outsourced services

 

(322,043

)

(276,801

)

Depreciation and amortization

 

(236,152

)

(268,413

)

Operational provisions

 

(38,880

)

(14,658

)

Other

 

(66,658

)

(78,749

)

 

 

(1,262,346

)

(1,308,659

)

 

 

 

 

 

 

TOTAL COST

 

(3,783,534

)

(3,439,855

)

 

 

 

 

 

 

GROSS PROFIT

 

753,472

 

1,189,128

 

 

 

 

 

 

 

OPERATIONAL EXPENSE (Note 24)

 

 

 

 

 

Selling expenses

 

(55,703

)

(69,397

)

General and administrative expenses

 

(272,120

)

(92,143

)

Other operational expenses

 

(36,965

)

(18,988

)

 

 

(364,788

)

(180,528

)

NET PROFIT FROM THE SERVICE (OPERATIONAL PROFIT/LOSS BEFORE FINANCIAL REVENUES/EXPENSES)

 

388,684

 

1,008,600

 

Net financial revenue (expenses) (Note 25)

 

35,699

 

(12,608

)

 

 

 

 

 

 

PROFIT BEFORE TAXATION AND PROFIT SHARES

 

424,383

 

995,992

 

 

 

 

 

 

 

Income tax and Social Contribution tax (Note 9b)

 

(162,425

)

(365,737

)

Deferred income tax and Social Contribution tax (Note 9b)

 

86,969

 

85,698

 

Employees’ and managers’ profit shares

 

(69,849

)

(49,916

)

NET PROFIT FOR THE PERIOD

 

279,078

 

666,037

 

NET PROFIT PER THOUSAND SHARES, R$ 

 

123.38

 

294.45

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

121



Table of Contents

 

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

 

FOR

THE THIRD QUARTER OF 2009 (“3Q09”)

 

AND

 

THE First NINE MONTHS OF 2009 (“9M09”)

 

(R$ ’000, expect net profit per thousand shares)

 

 

 

Registered
capital

 

Profit
reserves

 

Retained
earnings

 

Total

 

BALANCES AT DECEMBER 31, 2008

 

2,261,998

 

214,013

 

 

2,476,011

 

 

 

 

 

 

 

 

 

 

 

Net profit for the period

 

 

 

 

 

279,078

 

279,078

 

Allocation of profit:

 

 

 

 

 

 

 

 

 

Interest on Equity (Note 19)

 

 

 

 

 

(113,653

)

(113,653

)

BALANCES ON SEPTEMBER 30, 2009

 

2,261,998

 

214,013

 

165,425

 

2,641,436

 

 

 

 

Registered
capital

 

Profit
reserves

 

Retained
earnings

 

Total

 

BALANCES ON JUNE 30, 2009

 

2,261,998

 

214,013

 

12,183

 

2,488,194

 

 

 

 

 

 

 

 

 

 

 

Net profit for the period

 

 

 

 

 

190,693

 

190,693

 

Allocation of profit:

 

 

 

 

 

 

 

 

 

Interest on Equity (Note 19)

 

 

 

 

 

(37,451

)

(37,451

)

BALANCES ON SEPTEMBER 30, 2009

 

2,261,998

 

214,013

 

165,425

 

2,641,436

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

122



Table of Contents

 

STATEMENTS OF CASH FLOWS

 

FOR THE SIX-MONTH PERIODS ENDING SEPTEMBER 30, 2009 AND 2008

 

R$ ’000

 

 

 

09/30/2009

 

09/30/2008

 

FROM OPERATIONS

 

 

 

 

 

Net profit for the period

 

279,078

 

666,037

 

Expenses (revenues) not affecting Cash and cash equivalents

 

 

 

 

 

Depreciation and amortization

 

242,909

 

271,228

 

Write-off of fixed assets, net

 

14,397

 

15,729

 

Interest and monetary variations – Non-current

 

(59,506

)

29,850

 

Deferred income tax and Social Contribution tax

 

(86,969

)

(85,698

)

Provisions for operational losses

 

61,441

 

15,955

 

Provision for losses on financial instruments

 

40,139

 

5,141

 

Post-employment obligations

 

68,818

 

111,506

 

 

 

560,307

 

1,029,748

 

(Increase) reduction of assets

 

 

 

 

 

Consumers and traders

 

(160,918

)

70,235

 

Extraordinary Tariff Recomposition, and “Portion A”

 

207,068

 

228,974

 

Taxes offsetable

 

(200,747

)

(330,900

)

Transport of electricity

 

86,130

 

19,713

 

Deferred tariff adjustment

 

133,423

 

284,896

 

PIS and Cofins taxes

 

46,240

 

69,887

 

Other current assets

 

86,515

 

(78,579

)

Payments into Court

 

(145,704

)

(39,112

)

Anticipated expenses – CVA

 

15,598

 

(169,206

)

Tax credits

 

14,983

 

110,876

 

Others

 

3,282

 

(4,243

)

 

 

85,870

 

162,541

 

Increase (reduction) of liabilities

 

 

 

 

 

Suppliers

 

(93,919

)

(22,321

)

Taxes and Social Contribution tax

 

303,152

 

243,853

 

Salaries and mandatory charges on payroll

 

63,354

 

(10,243

)

Consumer charges collected for payment

 

(8,826

)

41,895

 

Loans and financings

 

70

 

32,279

 

Post-employment obligations

 

(93,048

)

(105,903

)

Regulatory liabilities – CVA

 

69,918

 

(69,543

)

Regulatory liabilities – Tariff Review

 

137,458

 

(12,344

)

Others

 

(70,226

)

(15,691

)

 

 

307,933

 

81,982

 

 

 

 

 

 

 

CASH GENERATED BY OPERATIONS

 

954,110

 

1,274,271

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

Financings obtained

 

27,965

 

118,485

 

Payments of loans and financings

 

(110,825

)

(277,390

)

Interest on Equity, and dividends

 

(251,285

)

(295,710

)

CASH USED IN FINANCING ACTIVITIES

 

(334,145

)

(454,615

)

 

 

 

 

 

 

TOTAL INFLOW OF FUNDS

 

619,965

 

819,656

 

 

 

 

 

 

 

INVESTMENT ACTIVITIES

 

 

 

 

 

In investments

 

(174

)

(1,295

)

In fixed assets

 

(610,107

)

(497,475

)

Special Obligations – consumer contributions

 

67,336

 

49,662

 

Intangible

 

(6,214

)

(46,592

)

CASH USED IN INVESTMENT ACTIVITIES

 

(549,159

)

(495,700

)

 

 

 

 

 

 

NET CHANGE IN CASH POSITION

 

70,806

 

323,956

 

STATEMENT OF CHANGES IN CASH POSITION

 

 

 

 

 

At start of period

 

442,421

 

636,286

 

At end of period

 

513,227

 

960,242

 

 

 

70,806

 

323,956

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

123



Table of Contents

 

EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)

 

ON SEPTEMBER 30, 2009

 

(R$ ‘000, except where otherwise stated)

 

1) — OPERATIONAL CONTEXT

 

Cemig Distribuição S.A. (“Cemig Distribution”, “Cemig D”, or “the Company”) is a Brazilian corporation registered with the Brazilian Securities Commission (CVM) for listing, and a wholly-owned subsidiary of Companhia Energética de Minas Gerais — Cemig (“Cemig”). It was created on September 8, 2004, as a result of the segregation (“unbundling”) of Cemig’s activities, and started operations on January 1, 2005. Its shares are not traded on any exchange.

 

Cemig D has a concession area of 567,478 km2, approximately 97.00% of Minas Gerais state, serving 6,757,223 consumers as of September 30, 2009. (Information not reviewed by our external auditors).

 

2) — PRESENTATION OF THE QUARTERLY INFORMATION

 

2.1) Presentation of the Quarterly Information

 

The Quarterly Information (ITR) has been 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 has been prepared according to principles, practices and criteria consistent with those adopted in the preparation of the annual accounting statements at December 31, 2008. Hence this Quarterly Information should be read in conjunction with those annual accounting statements.

 

2.2)                          Change in the Brazilian Corporate Law

 

Law 11638/07 altered, 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.

 

It was in the preparation of its accounting statements for 2008 that Cemig D first adopted the changes to the Corporate Law introduced by Law 11638/28, approved on December 28, 2007, as amended by Provisional Measure 449 of December 3, 2008.

 

124



Table of Contents

 

3) — CASH AND CASH EQUIVALENTS

 

 

 

09/30/2009

 

06/30/2009

 

Bank accounts

 

35,925

 

38,270

 

Cash investments

 

 

 

 

 

Bank certificates of deposit

 

475,190

 

217,509

 

Treasury Financial Notes (LFTs)

 

1,414

 

1,996

 

National Treasury Notes (LTNs)

 

554

 

3,767

 

Other

 

144

 

489

 

 

 

477,302

 

223,761

 

 

 

513,227

 

262,031

 

 

The cash investments consist of transactions carried out with Brazilian financial institutions, contracted at normal market conditions and rates. They are highly liquid, 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% to 103% of the CDI rate.

 

4) — CONSUMERS AND TRADERS

 

 

 

Balances
not yet

 

Up to 90
days past

 

Over 90
days past

 

Total

 

Consumer type

 

due

 

due

 

due

 

09/30/2009

 

06/30/2009

 

 Residential

 

389,515

 

155,969

 

57,044

 

602,528

 

605,637

 

 Industrial

 

99,570

 

32,521

 

355,426

 

487,517

 

443,299

 

 Commercial, services and others

 

195,500

 

45,135

 

56,077

 

296,712

 

309,918

 

 Rural

 

63,125

 

17,514

 

13,163

 

93,802

 

93,734

 

 Public authorities

 

54,831

 

8,029

 

29,045

 

91,905

 

86,046

 

 Public illumination

 

41,380

 

5,365

 

13,723

 

60,468

 

63,557

 

 Public service

 

43,066

 

2,301

 

47,957

 

93,324

 

62,402

 

 Subtotal — Consumers

 

886,987

 

266,834

 

572,435

 

1,726,256

 

1,664,593

 

Wholesale supply to other concession holders

 

 

 

917

 

917

 

917

 

 Provision for doubtful receivables

 

 

 

(228,572

)

(228,572

)

(189,567

)

 

 

886,987

 

266,834

 

344,780

 

1,498,601

 

1,475,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 Current

 

 

 

 

 

 

 

1,408,427

 

1,466,741

 

 Non Current

 

 

 

 

 

 

 

90,174

 

9,202

 

 

Credits receivable from an industrial consumer in the amount of R$ 53,164, recorded in Non-current assets, not paid due to an injunction, that allowed payment of this amount not to be made until final judgment of a legal action challenging the tariff increase effected during the Cruzado Economic Plan, put in place by Ministerial Order 045 of 1986, are recorded in the accounts. The Company expects these amounts to be received in full.

 

The Provision for doubtful receivables is considered to be sufficient to cover any losses in the realization of these assets.

 

125



Table of Contents

 

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 part of these assets and liabilities (which are settled as and when the assets and liabilities are received and/or paid), as follows:

 

 

 

09/30/2009

 

06/30/2009

 

Assets

 

 

 

 

 

“Portion A” — Note 6

 

307,991

 

383,486

 

Deferred Tariff Adjustment

 

 

 

PIS, Pasep and Cofins taxes — Note 10

 

46,240

 

46,240

 

Anticipated expenses — CVA (Note 7)

 

969,361

 

1,101,383

 

Low-income subsidy

 

51,344

 

35,904

 

Other regulatory assets

 

9,891

 

13,165

 

 

 

1,384,827

 

1,580,178

 

Liabilities

 

 

 

 

 

Regulatory liabilities — CVA (Note 7)

 

(676,844

)

(623,147

)

Review of the Tariff for Use of the Distribution Network (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

 

(2,888

)

(4,278

)

 

 

(835,148

)

(858,947

)

 

 

 

 

 

 

Taxes, charges and contributions — Deferred obligations — Note 14

 

(15,722

)

(15,722

)

 

 

(850,870

)

(874,669

)

 

 

533,957

 

705,509

 

 

6) — THE EXTRAORDINARY TARIFF RECOMPOSITION, AND “PORTION A”

 

a) The Extraordinary Tariff Recomposition

 

Resolution 91 of the Emergency Electricity Council (GCE), of December 21, 2001, and Law 10438 of April 26, 2002, established the procedures for implementation of the Extraordinary Tariff Recomposition (RTE), coming into force on December 27, 2001. The tariff adjustments were determined by Resolution 130 of the GCE, on April 30, 2002, as follows:

 

·                  Adjustment of 2.90% for consumers in the residential classes (excluding low-rental consumers), and rural, public-illumination and industrial high-voltage consumer classes 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 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”).

 

126



Table of Contents

 

The period of validity of the RTE, of 74 months, expired in February 2008, and Cemig D made a write-off, as a loss, of R$ 93,935 as a result of this period not having been sufficient for receipt of all the assets relating to the losses suffered in the rationing period.

 

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 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.  The amounts transferred in the first half of 2009 are:

 

 

 

Periods ending:

 

 

 

09/30/2009

 

06/30/2009

 

Amounts transferred to expenses

 

 

 

 

 

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”

 

 

 

09/30/2009

 

06/30/2009

 

 

 

Principal

 

Updating
by Selic
rate

 

Total

 

Total

 

Compensation of the items of “Portion A”

 

245,299

 

569,534

 

814,833

 

806,994

 

Amounts received

 

(95,789

)

(411,053

)

(506,842

)

(423,508

)

Total of “Portion A”

 

 

 

158,481

 

307,991

 

383,486

 

 

 

149,510

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

307,991

 

317,042

 

Non-current assets

 

 

 

 

 

 

66,444

 

 

127



Table of Contents

 

7) — ANTICIPATED EXPENSES AND REGULATORY LIABILITIES — CVA

 

The balance on the “Account to Compensate for Variation of Portion A items” (“the CVA account”, or “CVA”) refers to the positive and negative variations between the estimate of the Company’s non-manageable costs, used for deciding the tariff adjustment, and the payments actually made. The variations ascertained are compensated in the subsequent tariff adjustments.

 

 

 

Balance on
06/30/2009

 

Amounts
deferred (1)

 

Amortization
(2)

 

Monetary
updating (3)

 

Balance on
09/30/2009

 

Energy bought for resale

 

220,382

 

(105,048

)

(44,639

)

3,782

 

74,477

 

Fuel Consumption Account — CCC

 

10,099

 

44,460

 

(15,508

)

711

 

39,762

 

System Service Charge (ESS)

 

160,074

 

(50,540

)

(33,867

)

2,204

 

77,871

 

Tariff for transport of electricity from Itaipu

 

7,490

 

641

 

(1,177

)

106

 

7,060

 

Tariff for use of national grid transmission facilities

 

41,175

 

21,686

 

(5,493

)

525

 

57,893

 

Royalties for use of water resources

 

2,587

 

 

 

 

2,587

 

Energy Development Account — CDE

 

19,386

 

 

(178

)

247

 

19,455

 

Alternative Energy Program — Proinfa

 

17,043

 

 

(3,941

)

311

 

13,413

 

 

 

478,236

 

(88,801

)

(104,803

)

7,886

 

292,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

09/30/2009

 

06/30/2009

 

Current assets

 

 

 

 

 

 

 

626,483

 

613,760

 

Non-current assets

 

 

 

 

 

 

 

342,878

 

487,623

 

Current liabilities

 

 

 

 

 

 

 

(359,350

)

(212,438

)

Non-current liabilities

 

 

 

 

 

 

 

(317,493

)

(410,709

)

 

 

 

 

 

 

 

 

292,518

 

478,236

 

 


(1)     This refers to the portion of the non-controllable costs that comprise the CVA and which were not included in revenue, and were thus excluded from the income statement.

(2)     Refers to the non-controllable costs included in the CVA and which were transferred to the income statement due to their inclusion in the Company’s revenue.

(3)     This refers to the updating by the variation in the Selic rate from the date of payment of the expense to its actual offsetting in the tariff adjustment.

 

8) — TAXES SUBJECT TO OFFSETTING

 

 

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

ICMS tax recoverable

 

148,557

 

129,049

 

Income tax

 

257,724

 

262,877

 

Social Contribution tax

 

137,393

 

141,270

 

Cofins tax

 

8,661

 

7,977

 

Pasep tax

 

1,877

 

1,728

 

Others

 

575

 

515

 

 

 

554,787

 

543,416

 

Non-current

 

 

 

 

 

ICMS tax recoverable

 

46,141

 

57,351

 

 

 

600,928

 

600,767

 

 

The balances of income tax and Social Contribution tax refer to tax credits in corporate income tax returns of previous years, and advance payments made in 2009, which will be offset by federal taxes payable to be calculated for the year 2009, posted in Taxes and contributions.

 

The credits of ICMS recoverable arise from acquisitions of fixed assets, which can offset in 48 months.

 

128



Table of Contents

 

The Company has filed a consultation with the Minas Gerais State Tax Department for clarification of questions related to the use of part of the ICMS credits recorded, and the response is awaited in the fourth quarter of 2009, after which their offsetting will be commenced.

 

9) — TAX CREDITS

 

a) Deferred income tax and Social Contribution tax:

 

The company has deferred income tax credits, constituted at the rate of 25.00%, and Social Contribution tax credits, at the rate of 9.00%, as follows:

 

 

 

09/30/2009

 

06/30/2009

 

Tax credits on temporary differences

 

 

 

 

 

Post-employment obligations

 

68,583

 

68,577

 

Provision for doubtful receivables

 

85,575

 

72,313

 

Contingency provisions

 

23,809

 

23,963

 

Financial instruments

 

47,358

 

43,317

 

Regulatory liabilities — Tariff review

 

45,266

 

67,052

 

FX variation

 

82,688

 

78,740

 

Others

 

19,100

 

12,733

 

 

 

372,379

 

366,695

 

 

 

 

 

 

 

Current assets

 

206,060

 

184,465

 

Non-current assets

 

166,319

 

182,230

 

 

At its meeting on February 12, 2009, the Board of Directors approved the technical study prepared by the CFO’s department on forecasts for future profitability adjusted to present value, which show capacity for realization of the deferred tax asset in a maximum period of 10 years, as specified in CVM Instruction 371. This study was also submitted to the Audit Board, on February 5, 2009.

 

In accordance with Cemig D’s estimates, future taxable profits enable the deferred tax asset existing on September 30, 2009 to be realized according to the following estimate:

 

 

 

09/30/2009

 

September to December 2009

 

112,586

 

2010

 

124,632

 

2011

 

31,668

 

2012

 

31,668

 

2013

 

31,669

 

2014 to 2016

 

26,440

 

2017 to September 2019

 

13,716

 

 

 

372,379

 

 

129



Table of Contents

 

b) Reconciliation of the expense on income tax and Social Contribution:

 

The reconciliation of the nominal expense on income tax (rate 25%) and Social Contribution tax (rate 9%) with the actual expense shown in the Income statement is as follows:

 

 

 

09/30/2009

 

09/30/2008

 

Profit before income tax, Social Contribution tax and employee profit shares

 

424,383

 

994,543

 

Income tax and Social Contribution — nominal expense

 

(144,290

)

(338,145

)

Tax effects applicable to:

 

 

 

 

 

Employees’ profit shares

 

23,749

 

16,479

 

Tax incentive amounts

 

7,011

 

8,098

 

Interest on Equity

 

38,642

 

38,600

 

Non-deductible contributions and donations

 

(2,945

)

(5,325

)

Adjustment in income tax and Social Contribution — previous business year

 

2,530

 

742

 

Tax credits not recognized

 

1,244

 

326

 

Others

 

(1,397

)

(814

)

Income tax and Social Contribution tax — effective expense

 

75,456

 

280,039

 

 

c) Transition taxation regime:

 

Provisional Measure 449/2008, of December 3, 2008, converted into Law 11941 of 2009, instituted the Transition Taxation Regime (RTT), which aims to neutralize the impacts of the new accounting methods and criteria introduced by Law 11638/07, in calculation of the taxable amounts for federal taxes.

 

Application of the RTT is optional for the years 2008 and 2009, and obligatory starting in 2010, for corporate entities subject to Corporate Income Tax, in accordance with the systems of both tax reporting methods: the “Real Profit” and the “Presumed Profit” reporting methods.

 

The Company opted for adoption of the RTT in the 2009 corporate tax return — for calendar year 2008 — and additionally will have until November 30, 2009 to prepare the (Transition Accounting Tax Monitoring (“FCONT”) created by Normative Instruction 949/2009 of the Brazilian Federal tax authority (Receita Federal).

 

10)                             REGULATORY ASSET — PIS/PASEP AND COFINS TAXES

 

Federal Laws 10637/02 and 10833/03 changed the bases of application, and increased the rate, of the PIS, Pasep and Cofins taxes. As a result of these alterations there was an increase in PIS/Pasep expenses from December 2002 to March 2005 and in expenses on the Cofins tax from February 2004 to June 2005.

 

In view of this, in accordance with a criterion laid down by Aneel, the Company registered the credits as a regulatory asset and made a counterpart reduction in the expense on PIS/Pasep and Cofins taxes.

 

The Company expects this asset to be recovered in the next forthcoming tariff adjustments.

 

130


 


Table of Contents

 

11) — FIXED ASSETS

 

Fixed assets

 

 

 

Historic cost

 

Accumulated
depreciation
and
amortization

 

Net value,
09/30/2009

 

Net value
06/30/2009

 

In service

 

10,493,966

 

(4,764,560

)

5,729,406

 

5,439,867

 

  - Distribution

 

10,224,826

 

(4,568,601

)

5,656,225

 

5,361,310

 

Lands

 

19,936

 

 

 

19,936

 

17,865

 

Buildings, works and improvements

 

248,805

 

(132,996

)

115,809

 

115,679

 

Machines and equipment

 

9,885,989

 

(4,384,299

)

5,501,690

 

5,206,827

 

Vehicles

 

59,694

 

(41,172

)

18,522

 

20,681

 

Furniture and utensils

 

10,402

 

(10,134

)

268

 

258

 

  - Administration

 

269,140

 

(195,959

)

73,181

 

78,557

 

Lands

 

1,028

 

 

 

1,028

 

1,028

 

Buildings, works and improvements

 

43,560

 

(27,016

)

16,544

 

16,878

 

Machines and equipment

 

176,258

 

(125,050

)

51,208

 

55,837

 

Vehicles

 

28,192

 

(25,110

)

3,082

 

3,437

 

Furniture and utensils

 

20,102

 

(18,783

)

1,319

 

1,377

 

In progress

 

1,182,396

 

 

1,182,396

 

1,292,669

 

  - Distribution

 

986,461

 

 

986,461

 

1,182,378

 

  - Administration

 

195,935

 

 

195,935

 

110,291

 

Total fixed assets

 

11,676,362

 

(4,764,560

)

6,911,802

 

6,732,536

 

“Special Obligations” linked to the concession

 

(2,654,582

)

176,490

 

(2,478,092

)

(2,488,619

)

Net fixed assets

 

9,021,780

 

(4,588,070

)

4,433,710

 

4,243,917

 

 

“Special Obligations linked to the concession” are basically contributions made by consumers for execution of the undertakings necessary to comply with requests for retail supply of electricity. Any settlement of these obligations depends on the will of Aneel, at the termination of the Distribution concessions, through reduction of the residual value of the Fixed Asset for the purposes of determining the value that the Concession-granting Power will pay to the concession holder.

 

Under Aneel Resolution 234 of October 2006, amended by Resolution 338 of November 25, 2008 and Aneel Circular 1314/2007 of June 27, 2007, the balances of the “Special Obligations” linked to assets is now being amortized as from the second Tariff Review cycle, which in the case of Cemig is April 8, 2008 at a percentage corresponding to the average rate of depreciation of the assets.

 

Some of the Company’s land sites and buildings, registered in Fixed assets — Administration, were given in guarantee for lawsuits involving tax, labor-law, and civil issues and other contingencies, in the net amount of R$ 6,583 on September 30, 2009 (R$ 6,712 on June 30, 2009), net of depreciation.

 

12) — INTANGIBLE

 

 

 

Historic cost

 

Accumulated
amortization

 

Net value,
09/30/2009

 

Net value
06/30/2009

 

In service

 

289,096

 

(90,368

)

198,728

 

46,441

 

  - Distribution

 

11,448

 

(531

)

10,917

 

10,877

 

  - Administration

 

277,648

 

(89,837

)

187,811

 

35,564

 

In progress

 

20,356

 

 

20,356

 

176,841

 

  - Distribution

 

7,085

 

 

7,085

 

48,911

 

  - Administration

 

13,271

 

 

13,271

 

127,930

 

Intangible, net

 

309,452

 

(90,368

)

219,084

 

223,282

 

 

131



Table of Contents

 

13)                             SUPPLIERS

 

 

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

Wholesale supply and transport of electricity -

 

 

 

 

 

Eletrobrás — energy from Itaipu

 

139,470

 

152,306

 

Furnas

 

56,337

 

52,924

 

CCEE

 

716

 

25,850

 

Cemig GT

 

34,501

 

51,272

 

CHESF – Cia. Hidroelétrica do São Francisco

 

11,287

 

25,967

 

CESP – Cia. Energética de São Paulo

 

17,829

 

17,481

 

CEEE – Cia. Estadual de Energia Elétrica

 

11,866

 

13,451

 

Other generators and distributors

 

133,522

 

101,303

 

 

 

405,528

 

440,554

 

Materials and services

 

108,231

 

117,251

 

 

 

513,759

 

557,805

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

Wholesale supply and transport of electricity -

 

 

 

 

 

Other generators and distributors

 

1,277

 

1,095

 

 

 

515,036

 

558,900

 

 

14) — TAXES, CHARGES AND CONTRIBUTIONS

 

 

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

Income tax

 

123,411

 

70,935

 

Social Contribution tax

 

46,139

 

26,350

 

ICMS tax

 

243,562

 

228,994

 

Cofins tax

 

32,238

 

25,373

 

Pasep tax

 

6,993

 

5,503

 

Social security system

 

10,797

 

11,267

 

Others

 

15,469

 

10,216

 

 

 

478,609

 

378,638

 

Deferred obligations

 

 

 

 

 

Income tax

 

11,560

 

11,560

 

Social Contribution tax

 

4,162

 

4,162

 

 

 

15,722

 

15,722

 

 

 

494,331

 

394,360

 

Non-current

 

 

 

 

 

Cofins tax

 

194,959

 

154,726

 

Pasep tax

 

42,327

 

33,592

 

 

 

237,286

 

188,318

 

Deferred obligations

 

 

 

 

 

Income tax

 

100,542

 

94,777

 

Social Contribution tax

 

36,194

 

34,120

 

 

 

136,736

 

128,897

 

 

 

374,022

 

317,215

 

 

The “deferred obligations” under Current refer basically to the assets and liabilities linked to the General Agreement for the Electricity Sector and other regulatory issues, and become due as and when these assets and liabilities are realized.

 

The non-current obligations for Pasep and Cofins taxes refer to the legal action challenging the constitutionality of the inclusion of ICMS tax in the taxable amount for these taxes, and applying for offsetting of the amounts paid in the last 10 years. The Company obtained a Court injunction enabling it not to make the payment and authorizing payment into Court starting in 2008.

 

132



Table of Contents

 

The non-current deferred obligations for income tax and Social Contribution tax refer, substantially, to the recognition of financial instruments (FX variation, and hedge transactions) by the cash method, which are payable as and when realized, by payment or redemption, and to the marking to market and adjustment to present value of financial instruments, implemented by the change in the Corporate Law, to be reversed as and when realized.

 

The other income tax and Social Contribution liabilities payable recorded in Current liabilities will be offset by prepaid expenses posted in Assets, under Taxes subject to offsetting.

 

15) — LOANS, FINANCINGS AND DEBENTURES

 

 

 

09/30/2009

 

06/30/2009

 

FINANCING SOURCES

 

Principal
maturity

 

Annual
financial cost
(%)

 

Currency

 

Current

 

Non-current

 

Total

 

Total

 

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ABN Amro Bank N.A. (2)

 

2013

 

6.00

 

US$

 

23,708

 

66,679

 

90,387

 

97,710

 

ABN Amro Real S.A.(3)

 

2009

 

6.35

 

US$

 

7,058

 

 

7,058

 

7,392

 

Banco do Brasil — various bonds (1)

 

2024

 

Various

 

US$

 

11,070

 

62,994

 

74,064

 

72,107

 

BNP Paribas

 

2010

 

Libor + 1.875

 

US$

 

8,888

 

 

8,888

 

9,648

 

KFW

 

2016

 

4.50

 

Euro

 

1,861

 

11,152

 

13,013

 

13,553

 

Unibanco (4)

 

2009

 

5.50

 

US$

 

3,700

 

 

3,700

 

4,005

 

Unibanco (4)

 

2009

 

5.00

 

US$

 

9,188

 

 

9,188

 

9,958

 

Debt in foreign currency

 

 

 

 

 

 

 

65,473

 

140,825

 

206,298

 

214,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRAZILIAN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banco do Brasil

 

2009

 

111.00 of CDI

 

R$

 

62,134

 

 

62,134

 

60,662

 

Banco do Brasil

 

2013

 

CDI + 1.70

 

R$

 

5,476

 

15,001

 

20,477

 

20,960

 

Banco do Brasil

 

2013

 

107.60 of CDI

 

R$

 

3,833

 

96,000

 

99,833

 

97,539

 

Banco do Brasil

 

2014

 

104.1 of CDI

 

R$

 

12,248

 

300,000

 

312,248

 

305,303

 

Banco Itaú BBA

 

2013

 

CDI + 1.70

 

R$

 

33,823

 

103,092

 

136,915

 

138,238

 

Banco Itaú BBA

 

2014

 

CDI + 1.70

 

R$

 

311

 

3,473

 

3,784

 

3,688

 

Banco Votorantim

 

2010

 

113.50 of CDI

 

R$

 

740

 

29,248

 

29,988

 

29,261

 

Banco Votorantim

 

2013

 

CDI + 1.70

 

R$

 

26,036

 

73,976

 

100,012

 

99,375

 

Bradesco

 

2013

 

CDI + 1.70

 

R$

 

62,043

 

189,013

 

251,056

 

246,714

 

Debentures (5)

 

2014

 

IGP-M + 10.50

 

R$

 

10,302

 

300,784

 

311,086

 

304,406

 

Debentures (5)

 

2017

 

IPCA + 7.96

 

R$

 

27,276

 

439,751

 

467,027

 

455,185

 

Eletrobrás

 

2023

 

Ufir + 6.00–8.00

 

R$

 

42,470

 

320,317

 

362,787

 

346,875

 

Large consumers

 

2011

 

Various

 

R$

 

2,823

 

2,516

 

5,339

 

5,319

 

Santander do Brasil

 

2013

 

CDI + 1.70

 

R$

 

13,710

 

37,469

 

51,179

 

50,193

 

Unibanco

 

2013

 

CDI + 1.70

 

R$

 

27,940

 

109,246

 

137,186

 

138,830

 

Banco do Nordeste do Brasil

 

2010

 

TR + 7.30

 

R$

 

55,727

 

 

55,727

 

72,897

 

Finep

 

2010

 

URTJ + 4.00

 

R$

 

99

 

 

99

 

130

 

Debt in Brazilian currency

 

 

 

 

 

 

 

386,991

 

2,019,886

 

2,406,877

 

2,375,575

 

Overall total

 

 

 

 

 

 

 

452,464

 

2,160,711

 

2,613,175

 

2,589,948

 

 


(1)           Interest rates vary:     2.00 to 8.00% p.a.; six-month Libor plus spread of 0.81 to 0.88% p.a.

(2) to (4)  Swaps for exchange of rates were contracted. The following are the rates for the loans and financings taking the swaps into account:

(2) CDI + 2.00% p.a.;    (3) CDI + 2.12% p.a.; and    (4) CDI + 3.01% p.a.

(5)           Nominal, unsecured, book-entry debentures not convertible into shares, without preference.

 

133



Table of Contents

 

The composition of loans, by currency and indexor, with the respective amortization, is as follows:

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016

 

2017 and
subsequent
years

 

Total

 

Currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US dollar

 

32,818

 

35,005

 

30,649

 

28,424

 

26,199

 

1,986

 

 

 

38,204

 

193,285

 

Euro

 

1,003

 

1,716

 

1,716

 

1,716

 

1,716

 

1,716

 

1,716

 

1,714

 

 

13,013

 

 

 

33,821

 

36,721

 

32,365

 

30,140

 

27,915

 

3,702

 

1,716

 

1,714

 

38,204

 

206,298

 

Indexors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IPCA (Expanded Consumer Price Index)

 

27,276

 

 

 

 

 

 

146,584

 

146,584

 

146,583

 

467,027

 

IGP-M inflation index

 

10,302

 

 

 

 

 

300,784

 

 

 

 

311,086

 

Ufir (Fiscal Reference Unit)

 

10,148

 

45,312

 

53,216

 

49,735

 

44,089

 

42,766

 

38,251

 

30,838

 

48,432

 

362,787

 

Interbank CD rate — CDI

 

104,391

 

197,172

 

168,793

 

267,594

 

365,992

 

100,870

 

 

 

 

1,204,812

 

TR reference rate

 

18,605

 

37,122

 

 

 

 

 

 

 

 

55,727

 

Others

 

2,856

 

66

 

 

370

 

403

 

777

 

419

 

183

 

364

 

5,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

173,578

 

279,672

 

222,009

 

317,699

 

410,484

 

445,197

 

185,254

 

177,605

 

195,379

 

2,406,877

 

 

 

207,399

 

316,393

 

254,374

 

347,839

 

438,399

 

448,899

 

186,970

 

179,319

 

233,583

 

2,613,175

 

 

The principal currencies and indexors used for monetary updating of loans, financings and debenture had the following variations:

 

 

 

Change in
quarter ended
09/30/2009

 

Accumulated
change in
2009

 

 

 

Change in
quarter ended
09/30/2009

 

Accumulated
change in
2009

 

Currency

 

%

 

%

 

Indexors

 

%

 

%

 

US dollar

 

(8.89

)

(23.92

)

IGP-M

 

(0.38

)

(1.61

)

Euro

 

(5.06

)

(19.67

)

Finel

 

(0.08

)

(0.32

)

 

 

 

 

 

 

Selic

 

2.19

 

7.67

 

 

 

 

 

 

 

CDI

 

2.15

 

7.59

 

 

The movement on loans, financings and debentures is as follows:

 

Balance at June 30, 2009

 

2,589,948

 

Loans and financings obtained

 

25,656

 

Monetary and FX variation

 

(10,008

)

Financial charges provisioned

 

56,154

 

Capitalization

 

1,497

 

Financial charges paid

 

(21,562

)

Amortization of financings

 

(28,510

)

Balance on September 30, 2009

 

2,613,175

 

 

Restrictive covenant clauses

 

Cemig D has loans and financings with restrictive covenant clauses. These were fully complied with on September 30, 2009.

 

134



Table of Contents

 

16) — REGULATORY CHARGES

 

 

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

18,234

 

19,235

 

Fuel Consumption Account – CCC

 

30,429

 

18,279

 

Energy Development Account – CDE

 

28,658

 

28,658

 

Eletrobrás — Compulsory loan

 

1,207

 

1,207

 

Aneel inspection charge

 

1,874

 

1,874

 

National Scientific and Technological Development Fund – FNDCT

 

2,457

 

2,468

 

Energy efficiency

 

159,917

 

159,439

 

Research and development

 

89,738

 

86,020

 

Energy system expansion research

 

1,228

 

1,234

 

 

 

333,742

 

318,414

 

 

 

 

 

 

 

Current liabilities

 

325,096

 

310,735

 

Non-current liabilities

 

8,646

 

7,679

 

 

17) — POST-EMPLOYMENT OBLIGATIONS

 

Cemig D is one of the sponsors of Forluz — the Forluminas Social Security Foundation, a non-profit legal entity, in the proportion of 72.45%, a percentage defined by the allocation of employees between companies of the group in December 2004. The object of Forluz is to provide its associates and participants and their dependents with financial income complementing retirement and pension, in accordance with the private pension plan to which they are linked.

 

Forluz makes the following supplementary pension benefit plans available to its participants:

 

The Mixed Benefits Plan (“Plan B”): A defined-contribution plan at the stage of accumulation of funds, for retirement benefits for normal time of service and defined-benefit coverage for disability or death of participants still in active employment, and also receipt of benefits for time of contribution. The contributions of the Sponsors is equal to the basic monthly contributions of the participants, and this is the only plan open for joining by new participants.

 

Cemig D’s contribution to this plan is 27.52% for the portion with defined benefit characteristics, relating to the coverage for invalidity or death of an active participant, and this is used for amortization of the defined obligations through an actuarial calculation. The remaining 72.48%, relating to the portion of the plan with defined-contribution characteristics, goes to the nominal accounts of the participants and is recognized in the income statement for the year in accordance with the payments made by the Company, under Personnel expenses.

 

Hence, the obligations for payment of supplementary pension benefits under the Mixed Plan, with defined contribution characteristics, and their respective assets, in the amount of R$ 1,723,087, are not presented in this Explanatory Note.

 

Pension Benefits Balances Plan (“Plan A”): This includes all the active and assisted participants who opted to migrate from the previous Defined Benefit Plan, and are entitled to a proportional benefit by balances. For participants who are still working, this benefit has been deferred to the retirement date.

 

Defined Benefit Plan: This is the benefit plan adopted by Forluz up to 1998, and is no longer accepting new participants. Its benefit complements the average real salary of the employee’s last three years of activity in the Company, in relation to the amount of the Official Social Security benefit. Inscribed in this plan are 6 active employees, one person with deferred proportional benefit (BPD), and 45 retirees or pension holders.

 

Cemig D also maintains, independently of the plans made available by Forluz, payments of part of the life insurance premium for the retirees, and contributes to a health plan for the employees, retirees and dependents, administrated by Forluz.

 

135



Table of Contents

 

Amortization of actuarial obligations

 

Part of the actuarial obligation for post-employment benefits in the amount of R$ 661,588 on 30 September 2009 (R$ 670,352 on June 30, 2009), was recognized as an obligation payable by Cemig D and is being amortized by June 2024, through monthly installments calculated by the system of constant installments (the so-called “Price” table). The amounts are updated by the IPCA Inflation Index (Amplified National Consumer Price Index) published by the Brazilian Geography and Statistics Institute (IBGE), plus 6% per year.

 

The liabilities and expenses recognized by the Company in connection with the Supplementary Retirement Plan, Health Plan and Life Insurance Plan are adjusted in accordance with the terms of CVM Decision CVM 371 and an Opinion prepared by independent actuaries. The result is that the financial updating, and the use of a surplus for amortization of the debt obligation agreed with Forluz, mentioned in the previous paragraphs, did not produce accounting effects in Cemig D’s income statement. The most recent actuarial valuation was made for base-date December 31, 2008.

 

The movement in the net liabilities has been as follows:

 

 

 

Pension plans
and retirement
supplement plans

 

Health
plan

 

Dental plan

 

Life
insurance

 

Total

 

Net liabilities on June 30, 2009

 

270,135

 

271,219

 

12,675

 

316,817

 

870,846

 

Expense (revenue) recognized in the Income statement

 

1,791

 

13,125

 

812

 

7,211

 

22,939

 

Contributions paid

 

(23,556

)

(9

)

(130

)

(7,990

)

(31,685

)

Net liabilities on September 30, 2009

 

248,370

 

284,335

 

13,357

 

316,038

 

862,100

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

57,269

 

 

 

 

57,269

 

Non-current liabilities

 

191,101

 

284,335

 

13,357

 

316,038

 

804,831

 

 

18) — CONTINGENCY PROVISIONS

 

The Company makes contingency provisions for lawsuits in which the expectation of loss is considered “probable”, as follows:

 

 

 

Balance on
06/30/2009

 

Additions

 

Written off

 

Balance on
09/30/2009

 

Labor-law cases

 

 

 

 

 

 

 

 

 

 Various

 

7,637

 

 

(217

)

7,420

 

 

 

 

 

 

 

 

 

 

 

Civil cases

 

 

 

 

 

 

 

 

 

 Personal damages

 

7,150

 

 

(495

)

6,655

 

 Tariff increases

 

2,016

 

46

 

 

2,062

 

 Other

 

8,725

 

 

(608

)

8,117

 

 

 

 

 

 

 

 

 

 

 

Regulatory

 

 

 

 

 

 

 

 

 

 Aneel administrative proceedings

 

45,616

 

291

 

 

45,907

 

Total

 

71,144

 

337

 

(1,320

)

70,161

 

 

Aneel administrative proceedings

 

On January 9, 2007, Aneel notified Cemig D that it considered certain criteria adopted by the Company in calculation of the revenue from the subsidy for low-income consumers to be incorrect, questioning the criteria for identification of the consumers who should receive the benefit and also the calculation of the difference to be reimbursed by Eletrobrás, in the estimated amount of R$ 143,000. The Company has made a provision corresponding to the loss that it considers probable in this dispute, in the amount of R$ 45,907.

 

136



Table of Contents

 

Tariff increases

 

Several industrial consumers filed actions against Cemig, the parent company of Cemig D, seeking reimbursement for the amounts paid as a result of the tariff increase made during the federal government’s economic stabilization plan known as the “Cruzado Plan” in 1986, alleging that the said increase violated the control of prices instituted by that plan. Cemig makes estimates of the amounts to be provisioned based on the disputed amounts billed and based on recent judicial decisions. The approximate total of the exposure in this matter, in management’s view, is R$ 100,429, of which the greater part is provisioned in the holding company.

 

Legal actions with risk of loss classified as “possible”

 

Additionally, there are legal actions of a regulatory, civil or tax nature in progress, the chances of loss in which have been estimated as “possible”. These are periodically reassessed, and do not require the constitution of a provision in the income statement. They are as follows:

 

ICMS tax — Low-income consumers

 

The company receives a subvention from Eletrobrás for the discounts given in electricity rates for low-income consumers. The Minas Gerais State Tax Authority served execution proceedings on Cemig D, alleging that the amount of these subsidies should be subject to ICMS tax. The potential for loss in this action is R$ 140,673, not including any ICMS tax which might be claimed by the Tax Authority for the periods subsequent to the infringement notice. No provision was constituted for the result of this dispute, since the Company believes the legal obligation is non-existent and that it has arguments on the merit for defense against this claim. The Company assesses the chances of losses from this action as “possible”.

 

Social Security and tax obligations — indemnity for the “Anuênio”.

 

In 2006 Cemig D paid an indemnity to its employees, in the amount of R$ 127,058, in exchange for the rights to future payments known as the “Anuênio” which would otherwise be incorporated into salaries. The company did not pay income tax nor Social Security in relation to these amounts because it considered that these obligations are not applicable to amounts paid as an indemnity. However, to avoid the risk of a future fine arising from a different interpretation by the federal tax authority and the National Social Security Institution, the Company decided to file for orders of Mandamus to allow payment into Court of the potential obligations relating to this amount, in a total of R$ 87,268. This amount is posted in Deposits connected to legal actions. The Company believes it has arguments of merit for defense, and thus has made no provision of any losses on this case.

 

Annulment of collection considered abusive and monetary updating factor changed

 

The Public Defense Office of the State of Minas Gerais filed a Civil Public Action against Cemig D, claiming annulment of invoices calculated based on an allegedly abusive criterion of higher consumption in the last 12 months, under Article 7, IV, subclause “B”, of Aneel Resolution 456/2000 and of the Debt Acknowledgement Undertakings (TARDs).The action also claimed prohibition of the use of the kWh as a monetary updating factor, that its use should be limited to collection in the event of fraud, that the interregnum period should not be more than 150 days, and that the maximum penalty payment applied should be 2%, and that Cemig should desist from suspending consumers’ supply of electricity in the event of non-payment of irregular consumption. The Federal Judiciary declined competency. The amount involved in the case, at September 30, 2009, is R$ 8.813 million and the Company assesses the chances of loss as “possible”.

 

137



Table of Contents

 

Indemnity for pain and suffering, loss of profits and indemnity for death

 

Cemig D is defendant in an action brought on March 19, 2009, in which the plaintiffs claim indemnity for pain and suffering, loss of profits and food pension for the death of a father and son, victims of an artificial electrical discharge. The case is at the judgment stage. The amount involved in the case, at September 30, 2009, is R$ 6.292 million and the Company assesses the chances of loss as “possible”.

 

Irregularity in the measurement of consumption

 

The company received a notice from the Public Attorneys’ Office, through the Procon (Consumer Defense Department), claiming annulment of various receipts arising from supposed irregularity in the measurement of electricity consumption of certain consumers. The amount involved in the administrative proceedings, at September 30, 2009, is R$ 5.959 million. The Company assesses the chances of loss in the administrative sphere as ‘probable’.

 

In spite of the rating of ‘probable’ in the administrative proceedings, when the issue is taken to the Courts, the Company believes that the chances of loss will be ‘possible’, in view of the greater opportunity for full proof, and also the absence of case law on the subject.

 

Contingencies of the Holding Company

 

Cemig, the controlling company of Cemig D, is fighting court actions in which it assesses the chances of loss as “possible” or “remote”. A negative ruling in one or more of these lawsuits could impact the business of Cemig D. The most significant actions that have this characteristic are described below:

 

·                     Several consumers and the Public Prosecutor of the State of Minas Gerais have brought civil actions against Cemig contesting tariff adjustments applied in previous years, including the Extraordinary Tariff Recomposition and the inflation index used to increase the electricity tariff in April 2003, and requesting 200% reimbursement of any amounts that may come to be considered as having been wrongly charged. The Company believes it has arguments of merit for defense, and thus has not made a provision for these actions.

 

·                     Cemig is defendant in legal proceedings challenging the criteria for measurement of amounts to be charged in relation to the contribution for public illumination, in the total amount of R$ 871,757. The Company believes that it has arguments of merit for legal defense, and as a result has not constituted provision for this action.  The chances of loss in this action are rated as “possible”.

 

19) — STOCKHOLDERS’ EQUITY

 

On September 30, 2009 the registered capital of Cemig D was R$ 2,261,998, represented by 2,261,997,787 nominal common shares, without par value, wholly owned by Companhia Energética de Minas Gerais.

 

In a meeting held on June 25, 2009, the Board of Directors of Companhia Energética de Minas Gerais approved payment of Interest on Equity, imputed against the minimum obligatory dividend of the year 2009, in the amount of R$ 76,202; on September 29, 2009 the Board approved a further amount of Interest on Equity, of R$ 37,451, both to be paid in 2010. The tax benefits arising from payment of Interest on Equity were, respectively, R$ 25,909 and R$ 12,733. These were recognized in the period ending September 30, 2009.

 

138



Table of Contents

 

20)                             GROSS REVENUE FROM SUPPLY OF ELECTRICITY AND USE OF THE NETWORK — CAPTIVE CONSUMERS

 

Retail supply of electricity, by type of consumer, in 3Q09 and 3Q08, was as follows:

 

 

 

(Not reviewed by external auditors)

 

 

 

 

 

 

 

Number of consumers

 

MWh

 

R$

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

Residential

 

5,565,156

 

5,381,275

 

5,812,247

 

5,341,749

 

2,670,244

 

2,619,448

 

Industrial

 

74,939

 

74,962

 

3,580,302

 

4,058,446

 

1,237,826

 

1,313,371

 

Commercial, services and others

 

595,037

 

575,356

 

3,415,304

 

3,233,321

 

1,470,700

 

1,436,369

 

Rural

 

454,051

 

486,369

 

1,645,426

 

1,670,216

 

397,287

 

426,390

 

Public authorities

 

55,892

 

53,572

 

524,352

 

518,465

 

221,295

 

222,968

 

Public illumination

 

2,892

 

2,820

 

793,599

 

786,381

 

197,581

 

202,770

 

Public service

 

8,423

 

8,311

 

795,343

 

800,192

 

227,554

 

223,279

 

Sub-total

 

6,756,390

 

6,582,665

 

16,566,573

 

16,408,770

 

6,422,487

 

6,444,595

 

Own consumption

 

833

 

845

 

25,720

 

26,092

 

 

 

Subsidy for low-income consumers (1)

 

 

 

 

 

240,350

 

56,640

 

Uninvoiced supply — Regulatory asset

 

 

 

 

 

 

26,198

 

Retail supply not invoiced, net

 

 

 

 

 

(38,613

)

(32,316

)

Effect of the Final Tariff Review (2)

 

 

 

 

 

(137,458

)

 

 

 

6,757,223

 

6,583,510

 

16,592,293

 

16,434,862

 

6,486,766

 

6,495,117

 

Transactions in energy on the CCEE

 

 

 

 

 

475

 

4,224

 

Total

 

6,757,223

 

6,583,510

 

16,592,293

 

16,434,862

 

6,487,241

 

6,499,341

 

 


(1)         Revenue of the subvention from Eletrobrás, for the discount given by Cemig D on the tariffs charged to low-income consumers.

 

(2)         Represents homologation of the final result of the Second Tariff Review, in March 2009. For further information please see Explanatory Note 28.

 

21) — REVENUE FOR USE OF THE NETWORK – FREE CONSUMERS

 

Starting in January 2005, a significant part of the large industrial consumers became “free” consumers, with energy being sold to these consumers, mostly via Cemig Geração e Transmissão (“Cemig GT”).  As a result, the charges related to the use of the distribution network (“TUSD”) of these free consumers started to be charged separately by Cemig Distribution (Cemig D), being registered in the account line “Revenue from use of the network”.

 

22) — OTHER OPERATIONAL REVENUES

 

 

 

09/30/2009

 

09/30/2008

 

Charged service

 

12,366

 

9,708

 

Other services provided

 

9,175

 

14,002

 

Rental and leasing

 

42,239

 

33,152

 

Other

 

989

 

220

 

 

 

64,769

 

57,082

 

 

139



Table of Contents

 

23) — DEDUCTIONS FROM OPERATIONAL REVENUE

 

 

 

09/30/2009

 

09/30/2008

 

Taxes on revenue

 

 

 

 

 

ICMS tax

 

1,538,254

 

1,612,793

 

Cofins tax

 

569,197

 

623,517

 

PIS and Pasep taxes

 

123,576

 

142,379

 

ISS value added tax on services

 

267

 

291

 

 

 

2,231,294

 

2,378,980

 

Charges to the consumer

 

 

 

 

 

Global Reversion Reserve — RGR

 

53,901

 

53,431

 

Energy Efficiency Program — P.E.E.

 

24,244

 

24,543

 

Energy Development Account — CDE

 

248,842

 

222,698

 

Fuel Consumption Account — CCC

 

277,969

 

240,229

 

Research and Development

 

9,696

 

9,817

 

National Scientific and Technological Development Fund — FNDCT

 

9,690

 

9,353

 

Energy system expansion research — EPE

 

4,845

 

3,784

 

 

 

629,187

 

563,855

 

 

 

2,860,481

 

2,942,835

 

 

Cemig D collects and pays the ICMS tax applicable to “Portion A” and the Deferred Tariff Adjustment in conformity with the invoicing of amounts on the customer’s electricity bill.

 

24) — OPERATIONAL COSTS AND EXPENSES

 

 

 

09/30/2009

 

09/30/2008

 

Personnel expenses

 

693,521

 

552,151

 

Post-employment obligations (Note 17)

 

68,818

 

111,506

 

Materials

 

62,100

 

57,438

 

Outsourced services

 

363,543

 

311,874

 

Electricity bought for resale

 

2,127,926

 

1,785,449

 

Depreciation and amortization

 

242,909

 

271,228

 

Operational provisions

 

61,441

 

62,077

 

Charges for the use of the basic transmission grid

 

393,262

 

345,748

 

Other expenses, net

 

134,802

 

122,913

 

 

 

4,148,322

 

3,620,384

 

 

a) PERSONNEL EXPENSES

 

 

 

09/30/2009

 

09/30/2008

 

Remuneration and salary-related charges and expenses

 

522,623

 

521,701

 

Supplementary pension contributions — defined contribution plan

 

32,400

 

31,951

 

Assistance benefits

 

67,425

 

65,871

 

 

 

622,448

 

619,473

 

(-) Personnel costs transferred to Works in progress

 

(82,817

)

(93,147

)

The PPD Voluntary Retirement Program (a)

 

(478

)

25,775

 

The PDV Temporary Voluntary Retirement Program (b)

 

154,368

 

 

 

 

693,521

 

552,151

 

 

140



Table of Contents

 

Employee special retirement programs

 

a)        The PPD Permanent Voluntary Retirement Program

 

The Company has a permanent Voluntary Retirement Program (named PPD), which applies to any free and spontaneous terminations of employment contracts. Its main financial incentives include payment of 3 gross amounts of the employee’s monthly remuneration and 6 months’ contributions to the Health Plan after leaving the company, deposit of the extra payment of 40% of the balance of the employee’s FGTS fund, as would be applicable if termination were by the employer, and payment of up to 24 months’ contributions to the Pension Fund and the National Social Security System after termination of the contract, in accordance with certain criteria established in the regulations of the program.

 

Since this program was begun, in March 2008, 523 employees have joined the program. The provision for the financial incentives was substantially recognized in the income statement for 2008.

 

b)        The PDV Temporary Voluntary Retirement Program

 

In April 2009 Cemig put in place a temporary Voluntary Retirement Program — named the PDV — which employees were able to join between April 22 and June 5, 2009.

 

The financial incentive for employees who subscribed to the PDV program is an indemnity that varies between 3 and 16 times the employee’s monthly remuneration, according to criteria set in the Program’s regulations, among which the main factor is the time of contribution remaining for qualification for full retirement benefits under the National Social Security program. Another of the incentives is payment of the contribution to the pension fund and the National Social Security System up to the date when the employee would meet the requirements for retirement benefits under the National System (limited to 5 years), and deposit of the extra payment of 40% on the balance of the FGTS fund (which would be obligatory if the contract were being rescinded by the employer).

 

Additionally, Cemig guarantees full payment of the costs of the group life insurance plan (for 6 months) and the health plan (for 12 months), from the date of the employee leaving the Company, which must be between June 2009 and September 2010.

 

A total of 805 employees of Cemig D subscribed to the program. An expense relating to the financial incentives, in the amount of R$ 154,368, was recognized.

 

b) OUTSOURCED SERVICES

 

 

 

09/30/2009

 

09/30/2008

 

Collection / meter reading / bill delivery agents

 

88,365

 

79,914

 

Communication

 

43,683

 

35,267

 

Maintenance and conservation of electricity facilities and equipment

 

71,894

 

52,277

 

Building conservation and cleaning

 

16,125

 

14,351

 

Contracted labor

 

20,834

 

23,000

 

Freight and airfares

 

4,435

 

3,473

 

Accommodation and meals

 

9,950

 

9,924

 

Security services

 

4,929

 

3,678

 

Consultancy

 

4,177

 

6,197

 

Maintenance and conservation of furniture and utensils

 

20,028

 

18,731

 

Maintenance and conservation of vehicles

 

13,582

 

12,120

 

Disconnection and reconnection

 

19,558

 

15,798

 

Others

 

45,983

 

37,144

 

 

 

363,543

 

311,874

 

 

141



Table of Contents

 

c) ELECTRICITY BOUGHT FOR RESALE

 

 

 

09/30/2009

 

09/30/2008

 

From Itaipu Binacional

 

696,346

 

639,009

 

Short-term market

 

196,426

 

201,630

 

‘Bilateral Contracts’

 

178,468

 

171,423

 

Reimbursement of CVA — “Initial Contracts”

 

 

219

 

Energy bought in auctions

 

996,037

 

714,693

 

Proinfa (Alternative Energy Sources Program)

 

100,777

 

67,186

 

Proinfa Energy

 

10,236

 

31,660

 

Amounts received in “Portion A” (Note 6b)

 

143,829

 

111,919

 

Credits PASEP/COFINS

 

(194,193

)

(152,290

)

 

 

2,127,926

 

1,785,449

 

 

d) OPERATIONAL PROVISIONS

 

 

 

09/30/2009

 

09/30/2008

 

Pension plan premiums

 

(3,657

)

(1,689

)

Provision for doubtful receivables

 

62,368

 

47,419

 

Labor-law contingencies

 

1,225

 

2,961

 

Provision for Aneel administrative proceedings

 

2,193

 

6,854

 

Other

 

(688

)

6,532

 

 

 

61,441

 

62,077

 

 

e) OTHER OPERATIONAL EXPENSES, NET

 

 

 

09/30/2009

 

09/30/2008

 

Leasings and rentals

 

19,774

 

19,229

 

Advertising

 

15,307

 

20,246

 

Own consumption of electricity

 

11,022

 

11,512

 

Subsidies and donations

 

13,879

 

19,165

 

Aneel inspection charge

 

17,919

 

18,838

 

Taxes and charges (IPTU, IPVA and others)

 

9,546

 

8,614

 

Licensing charge — TFDR (*)

 

27,304

 

24,101

 

Royalties for use of water resources

 

5,649

 

4,929

 

Contribution to the MAE

 

1,547

 

1,266

 

Insurance

 

1,575

 

1,471

 

Other expenses (Recovery of expenses)

 

11,280

 

(6,458

)

 

 

134,802

 

122,913

 

 

142



Table of Contents

 

25)          NET FINANCIAL REVENUE (EXPENSES)

 

 

 

09/30/2009

 

09/30/2008

 

FINANCIAL REVENUES

 

 

 

 

 

Revenue from cash investments

 

25,032

 

62,070

 

Arrears penalty payments on electricity bills

 

122,646

 

101,122

 

Monetary updating of CVA

 

27,321

 

22,244

 

Monetary updating on General Agreement for the Electricity Sector

 

32,309

 

65,582

 

Monetary updating — Deferred Tariff Adjustment

 

1,802

 

68,576

 

FX variations

 

82,615

 

20,422

 

Adjustment to present value

 

 

5,341

 

Pasep and Cofins taxes on financial revenues

 

(167

)

(6,760

)

Other

 

35,616

 

28,567

 

 

 

327,174

 

367,164

 

FINANCIAL EXPENSES

 

 

 

 

 

Charges on loans and financings

 

(183,784

)

(206,385

)

Monetary updating on General Agreement for the Electricity Sector

 

 

(2,460

)

Monetary updating of CVA

 

306

 

(23,245

)

FX variations

 

(27,255

)

(39,915

)

Monetary updating on loans and financings

 

(10,342

)

(55,604

)

CPMF tax

 

 

(3,011

)

Losses on financial instruments (Note 27)

 

(40,139

)

(5,141

)

Provision for losses in the recovery of RTE amounts — Updating

 

 

(1,470

)

Adjustment to present value

 

 

(18,141

)

Other

 

(30,261

)

(24,400

)

 

 

(291,475

)

(379,772

)

FINANCIAL REVENUE (EXPENSES)

 

35,699

 

(12,608

)

 

The Pasep and Cofins tax expenses are those applicable to the financial revenues on the regulatory assets, which are realized through invoicing of electricity.

 

26) — RELATED PARTY TRANSACTIONS

 

As mentioned in Explanatory Note 1, the Company is a wholly-owned subsidiary of Companhia Energética de Minas Gerais – Cemig, of which the controlling stockholder is the Government of the State of Minas Gerais.  Cemig Geração e Transmissão S.A. (“Cemig GT”) and Light are also subsidiaries of Cemig.

 

143



Table of Contents

 

Cemig D’s principal balances and transactions with related parties are:

 

 

 

ASSETS

 

LIABILITIES

 

REVENUES

 

EXPENSES

 

COMPANIES

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

CEMIG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliates and holding company

 

7,822

 

10,289

 

14,532

 

13,531

 

 

 

 

 

Interest on Equity, and dividends

 

 

 

544,596

 

521,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig GT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliates and holding company

 

26,428

 

15,111

 

11,678

 

11,678

 

 

 

 

 

Electricity bought for resale (1)

 

4,503

 

958

 

34,501

 

51,272

 

21,635

 

17,282

 

(89,380

)

(63,510

)

Others

 

4

 

7

 

1

 

12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Light

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electricity bought for resale (1)

 

166

 

 

166

 

2,623

 

 

 

(1,464

)

(378

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minas Gerais state government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumers and traders (4)

 

3,381

 

2,592

 

 

 

58,929

 

 

 

 

Taxes, charges and contributions — ICMS tax (5)

 

148,557

 

129,049

 

243,562

 

228,995

 

(1,538,254

)

(1,612,793

)

 

 

Taxes offsetable — ICMS tax (5)

 

46,141

 

57,351

 

 

 

 

 

 

 

Consumers and traders (2)

 

66,384

 

12,668

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FORLUZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment obligations — current (3)

 

 

 

57,269

 

56,020

 

 

 

(68,818

)

(111,506

)

Post-employment obligations — non-current (3)

 

 

 

804,831

 

814,826

 

 

 

 

 

Others

 

 

 

12,885

 

13,001

 

 

 

 

 

Personnel expenses (6)

 

 

 

 

 

 

 

32,400

 

(31,951

)

Current administration expense (7)

 

 

 

 

 

 

 

6,523

 

(6,842

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliates and subsidiaries or Parent companies

 

443

 

593

 

 

 

 

 

 

 

 


Main material comments on the above transactions:

 

(1) The Company has contracts for purchase of electricity from Cemig GT, and from Light S.A., arising from the public electricity auction of 2005, with period of 8 years from the start of supply and annual adjustment by the IGP-M inflation index. These transactions were carried out on terms equivalent to those that prevail in transactions with independent parties, in view of the fact that the purchase of energy was made through an auction organized by the federal government, which subsequently decided what contracts should be signed between distributors and generators.

 

(2) A substantial portion of the amount refers to the renegotiation of a debit originating from the sale of energy to Copasa, with provision for payment up to September 2012, and financial updating (by the IGP-M inflation index + 0.5% per month).

 

(3) The contracts of Forluz are updated by the Amplified Consumer Price Index (IPCA) calculated by the Brazilian Geography and Statistics Institute (IBGE) (See Explanatory Note 17) and will be amortized up to the business year of 2024.

 

(4) Refers to sale of energy to the government of the state of Minas Gerais — transactions made on terms equivalent to those which prevail in the transactions with independent parties, considering that the price of the energy is that defined by Aneel through a resolution referring to the company’s annual tariff adjustment.

 

(5) The transactions with ICMS tax posted in the Quarterly Information refer to sales of electricity and are made in conformity with the specific legislation of the State of Minas Gerais.

 

144



Table of Contents

 

(6) Cemig’s contributions to the Pension Fund related to the employees participating in the Mixed Plan (Explanatory Note 17) and calculated on the monthly remunerations in accordance with the regulations of the Fund.

 

(7) Funds for annual current administrative costs of the Pension Fund in accordance with the specific legislation of the sector. The amounts are estimated as a percentage of the Company’s total payroll.

 

For more information on the main transactions, see Explanatory Notes 5, 9, 14, 17, 19, 23 and 24.

 

27) — FINANCIAL INSTRUMENTS

 

The financial instruments used by Cemig D are restricted to Cash and cash equivalents, Consumers and traders, Amounts receivable from the Minas Gerais state government, Loans and financings, and Debentures, and the gains and losses obtained on the transactions are registered in full by the accrual method.

 

The Company’s financial instruments were recognized at fair value and are classified as follows:

 

·                  Held for trading: In this category are cash investments and derivative investments (mentioned in item “b”).  They are valued at fair value and the gains or losses are recognized directly in the Income statement.

·                  Receivables:  Credits owed by consumers and traders are in this category. They are recognized at their nominal realization value, similar to the fair values.

·                  Loans and financings, and Obligations under debentures: These are measured at the amortized cost using the effective interest rates method, and adjusted to fair value.  Gains or losses are recognized in the income statement as and when they take place.

·                  Derivative financial instruments: These are valued at fair value and the gains or losses are recognized directly in the income statement.

 

a) Management of risks

 

Management of corporate risks is a management tool that is part of the Corporate Governance practices and aligned with the process of planning, which sets the strategic objectives of the Company’s business.

 

The Company has a Financial Risks Management Committee, which aims to implement guidelines and monitor the financial risk of transactions that might negatively affect the Company’s liquidity and profitability, recommending protection strategies in relation to foreign exchange, interest rate and inflation risks. These have effects that are in line with the Company’s strategy.

 

Cemig D’s principal exposure risks are listed below:

 

Exchange rate risk

 

Cemig D is exposed to the risk of increase in exchange rates, principally of the US dollar against the Real, with impact on indebtedness, profit and cash flow. For the purpose of reducing the Company’s exposure to increases in exchange rates, on September 30, 2009 Cemig D had hedge transactions contracted, which are described in more detail in item “b”.

 

The net exposure to exchange rates is as follows:

 

EXPOSURE TO EXCHANGE RATES

 

09/30/2009

 

06/30/2009

 

US dollar

 

 

 

 

 

Loans and financings

 

193,285

 

200,820

 

Contracted hedge / swap transactions

 

(85,704

)

(94,067

)

 

 

107,581

 

106,753

 

Euro

 

 

 

 

 

Loans and financings

 

13,013

 

13,553

 

Net liability exposure

 

120,594

 

120,306

 

 

145



Table of Contents

 

The Company estimates that, in a probable scenario, the appreciation of the exchange rates of foreign currencies against the Real at the end of the next 12 months will be 1.23%. The Company has made a sensitivity analysis of the effects on its results arising from increases in the Selic rate of 25% and 50%, respectively, in relation to the scenario that it rates as probable — considering these alternative scenarios respectively as “possible” and “remote”.

 

Risk - Increase in exchange rate

 

Base
09/30/2009

 

“Probable”
scenario

 

“Possible”
scenario
Exchange
variation of 25%

 

“Remote”
scenario
Exchange
variation of 50%

 

 

 

 

 

 

 

 

 

 

 

US dollar

 

 

 

 

 

 

 

 

 

Loans and financings

 

193,285

 

195,666

 

244,582

 

293,498

 

(-) Contracted hedge/swap

 

(85,704

)

(86,760

)

(108,450

)

(130,140

)

 

 

107,581

 

108,906

 

136,132

 

163,358

 

 

 

 

 

 

 

 

 

 

 

Euro

 

 

 

 

 

 

 

 

 

Loans and financings

 

13,013

 

13,173

 

16,467

 

19,760

 

 

 

 

 

 

 

 

 

 

 

Net liability exposure

 

120,594

 

122,079

 

152,599

 

183,118

 

 

 

 

 

 

 

 

 

 

 

Net effect variation of exchange rate

 

 

(1,485

)

(32,005

)

(62,525

)

 

Interest rate risk

 

Cemig D is exposed to the risk of increase in international interest rates, affecting loans and financings in foreign currency with floating interest rates (Libor), in the amount of R$ 8,888 at September 30, 2009.

 

In relation to the risk of increase in domestic Brazilian interest rates, the Company’s exposure arises from its net liabilities indexed to variation in interest rates, which are as follows:

 

EXPOSURE OF CEMIG TO BRAZILIAN INTEREST RATES

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

Assets

 

 

 

 

 

Cash investments

 

477,302

 

223,761

 

Regulatory assets

 

1,277,352

 

1,484,869

 

 

 

1,754,654

 

1,708,630

 

Liabilities

 

 

 

 

 

Loans and financings

 

(1,204,812

)

(1,190,763

)

Regulatory liabilities

 

(679,732

)

(627,425

)

Contracted hedge / swap transactions

 

(85,704

)

(94,067

)

 

 

(1,970,248

)

(1,912,255

)

Net liability exposure

 

(215,594

)

(203,625

)

 

In relation to the risk of increase in the Selic interest rate, considered to be the most significant interest rate risk, the Company estimates that, in a probable scenario, the Selic rate on September 30, 2010 will be 9.50%.  The Company has made a sensitivity analysis of the effects on its results arising from increases in the Selic rate of 25% and 50%, in relation to the scenario that it considers as “probable” — considering these alternative scenarios as “possible” and “remote”, respectively.

 

146



Table of Contents

 

Risk -Exposure Brazilian Interest Rates

 

Scenario Base
SELIC 8,75%

 

“Probable”
scenario
SELIC 9.50%

 

“Possible”
scenario SELIC
11,88%

 

“Remote”
scenario
SELIC 14,25%

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Cash investments

 

477.302

 

480.882

 

492.242

 

503.554

 

Regulatory assets

 

1.277.352

 

1.286.932

 

1.317.333

 

1.347.606

 

 

 

1.754.654

 

1.767.814

 

1.809.575

 

1.851.160

 

Liabilities

 

 

 

 

 

 

 

 

 

Loans, financings and debentures

 

(1.204.812

)

(1.213.848

)

(1.242.523

)

(1.271.077

)

Regulatory liabilities

 

(679.732

)

(684.830

)

(701.008

)

(717.117

)

Contracted Hedge/Swap

 

(85.704

)

(86.347

)

(88.387

)

(90.418

)

 

 

(1.970.248

)

(1.985.025

)

(2.031.917

)

(2.078.612

)

Net liability exposure

 

(215.594

)

(217.211

)

(222.342

)

(227.452

)

 

 

 

 

 

 

 

 

 

 

Net effect variation of SELIC

 

 

(1.617

)

(6.748

)

(11.858

)

 

Credit risk

 

The risk arising from the possibility of the Company incurring losses as a result of difficulty in receiving amounts billed to its clients is considered to be low. The Company carries out monitoring for the purpose of reducing default, on an individual basis, with its consumers.  Negotiations are also established to make possible receipt of any receivables in arrears.

 

Energy scarcity risk

 

The electricity sold is generated, almost entirely, by hydroelectric power plants. A prolonged period of scarcity of rainfall could result in the reduction of the volume of water in the Company’s reservoirs, adversely affecting the recovery of their volume and resulting in losses as a result of increased costs of acquisition of electricity, or reduction of revenues in the event of adoption of a renewed rationing program, like the one put in place by the federal government in 2001.

 

Risk of early maturity of debt

 

The Company has contracts for loans, financings and debentures, with the restrictive covenant clauses normally applicable to these types of operation, related to economic and financial indices, cash flow and other indicators meeting certain levels. Non-compliance with these covenants could result in early maturity of debt. On September 30, 2009 the covenants were fully complied with.

 

Risk of non-renewal of concessions

 

The Company has concessions for commercial operation of electricity distribution, and management expects that they will be renewed by Aneel and/or the Mining and Energy Ministry. If the regulatory bodies do not grant the applications for renewals of these concessions, or if they decides to renew them upon imposition of additional costs for the company (“concessions for consideration”), the present levels of activity and profitability could be altered.

 

b) Financial instruments — derivatives

 

The derivative instruments contracted by the Company have the purpose of protecting its operations against the risks arising from foreign exchange variation, and are not used for speculative purposes.

 

147



Table of Contents

 

The principal amounts of derivatives transactions are not posted in the balance sheet, since they refer to transactions which do not require payments in full, but only payments of the gains or losses that actually occur. On September 30, 2009 the net results of these transactions represented a loss of R$ 40,139 (vs. loss of R$ 5,141 on September 30, 2008), recorded in Financial revenue (expenses).

 

Method of calculation of the fair value of positions

 

The fair value of financial investments is calculated taking into consideration the market prices of the security, or market information that makes such calculation possible, and future rates for similar securities. The market value of the security corresponds to its maturity value brought to present value by the discount factor obtained from the market yield curve in Reais.

 

This table shows the derivative instruments contracted by Cemig D on September 30, 2009.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accumulated

 

 

 

 

 

 

 

 

 

 

 

 

 

Lost not realized

 

Effect

 

Receivable by

 

Payable by Cemig

 

 

 

 

 

 

 

 

 

 

 

Payable

 

Cemig Geração

 

Geração e

 

Maturity

 

Market

 

Principal amount contract*

 

Book Value

 

Fair Value

 

Amount

 

e Transmissão

 

Transmissão

 

period

 

Trading

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

US$
exchange rate + interest (5.58%p.a. to 7.14%p.a.)

 

R$
100% of CDI + interest (1.50% p.a.. to 3.01% p.a.)

 

From 04/2009 to 06/2013

 

Over the counter (OTC)

 

US$

48,200

 

US$

48,200

 

(108,014

)

(94,160

)

(108,330

)

(96,444

)

(11.442

)

 

c) Sensitivity analysis

 

The derivative instrument described above shows that the Company is exposed to variation in the CDI rate. The Company estimates that the Brazilian domestic CDI rate on September 30, 2010 will be 9,50%. The Company has made a sensitivity analysis of the effects on its results arising from increases in the Selic rate, of 25% and 50%, in relation to September 30, 2009 — scenarios which it assesses, respectively, as “possible” and “remote”. In these “possible” and “remote” scenarios, the Brazilian domestic CDI rate at September 30, 2010, would be: 11.88% and 14.25%, respectively.

 

 

 

 

 

“Probable”

 

“Possible”

 

“Remote”

 

 

 

Base

 

scenario

 

scenario

 

scenario

 

 

 

 

 

 

 

 

 

 

 

Risk -Exposure Brazilian Interest Rates

 

 

 

 

 

 

 

 

 

Contract in US$ 

 

(85.704

)

(86.347

)

(88.387

)

(90.418

)

Net effect variation of SELIC

 

 

 

(643

)

(2.683

)

(4.714

)

 

28)          FINAL RESULT OF CEMIG D’S SECOND TARIFF REVIEW, AND TARIFF ADJUSTMENT

 

Tariff Review — final levels decided

 

In March 2009 Aneel homologated the final result of the Tariff Review of Cemig D, the effects of which take place from April 2008.

 

The final result of the Company’s second Tariff Review was an average reduction of 19.62%, which compares with the average reduction of 18.09% applied on a provisional basis in April 2008.

 

As a result of the homologation of the final tariff review, Aneel recalculated the amounts which, in its judgment, should have been those effectively recognized in the Company’s tariff adjustment as from April 2008.

 

148



Table of Contents

 

The effects on the income statement relate primarily to the reduction in the value of the “Reference Company” used as a basis for reimbursement of the Company’s manageable costs; and also to a review by Aneel of the criterion for calculation of the reimbursements, in the tariff, of the financial regulatory assets, which resulted in discounting of amounts which, in the regulator’s view, were included in excess in the Company’s tariff in 2008.

 

These amounts, totaling R$ 137,458 (vs. R$ 203,615 in June 2009), recorded in Current liabilities, under “Regulatory liabilities — Tariff Review”, are being transferred monthly to the income statement, on a linear basis, in the period from April 8, 2009 to April 7, 2009.

 

29) — THE TARIFF ADJUSTMENT

 

On April 7, 2009 Aneel published the result of the Tariff Adjustment of Cemig D.  The adjustment applied differently to different consumer categories. Electricity bills of residential consumers were increased by an average of 4.87%, while invoices for high-voltage captive consumers were increased by an average of 9.42%. The overall average impact on the electricity bills of captive consumers was an increase of 6.21%.

 

Considering the total market of the Company’s consumers — captive and free consumers — the average percentage increase was 4.87% for low-voltage consumers, and 4.43% for high-voltage consumers. The resulting overall average impact on the electricity bills of free and captive consumers was an increase of 4.69%.

 

ECONOMIC AND FINANCIAL PERFORMANCE

 

(Amounts are in thousands of Reais unless otherwise indicated.)

 

Comments on RESULTS in the FIRST NINE MONTHS of 2009

 

Net profit for the period

 

In January through September 2009 Cemig Distribuição (“Cemig Distribution” or “Cemig D”) posted net profit of R$ 279,078, 58.10% lower than the net profit of R$ 666,037 in January through September 2008. The significantly lower net profit is mainly due to non-recurring events in 2009, including the effects of the Final Tariff Review, and the provision for the PDV voluntary retirement program (Explanatory Notes 24 and 28).

 

Ebitda (method of calculation not reviewed by external auditors)

 

Cemig D’s Ebitda in the second quarter of 2009 was a significant 50.65% lower than its Ebitda for the second quarter of 2008. Adjusted for the non-recurring items, this percentage reduction is diminished to 21.55%

 

As part of the final disclosure of the Tariff Review of Cemig D, Aneel included in the tariff to be applied as from April 8, 2009 certain financial items relating to previous business years, which resulted in recognition of regulatory assets and liabilities which will be received and/or discounted in the tariff to be received from consumers in the period from April 8, 2009 to April 7, 2010.

 

These financial items relate principally to reduction of the costs of the “Reference Company” used by Aneel in calculating reimbursement to the Company of its controllable costs, with effect backdated to April 2008. The effect on Ebitda of this non-recurring recognition of the financial items was R$ 192,816 to Ebitda, as shown in the table below.

 

There was also an impact on Ebitda, in the first nine months of 2009, of R$ 153,890, from the expenses of the PDV Voluntary Retirement Program and PPD Voluntary Dismissal Program.

 

149



Table of Contents

 

EBITDA - R$ ‘000

 

09/30/2009

 

09/30/2008

 

Change, %

 

Net profit

 

279,078

 

666,037

 

(58.10

)

+ Income tax and Social Contribution tax

 

75,456

 

280,039

 

(73.06

)

+ Profit shares

 

69,849

 

49,916

 

39.93

 

–+ Financial revenues (expenses)

 

(35,699

)

12,608

 

 

+ Depreciation and amortization

 

242,909

 

271,228

 

(10.44

)

= EBITDA

 

631,593

 

1,279,828

 

(50.65

)

Non-recurring items:

 

 

 

 

 

 

 

+ – Tariff review – Net revenue

 

213,803

 

(62,863

)

 

– + Tariff review – Operational expense

 

(20,987

)

4,330

 

 

- + The PPD/ PPD Permanent Voluntary Retirement Program

 

153,890

 

25,775

 

497,05

 

= ADJUSTED EBITDA

 

978,299

 

1,247,070

 

(21.55

)

 

 

The lower Ebitda in 9M09 than in 9M08 mainly reflects operational costs and expenses (excluding effects of depreciation and amortization) 16.61% higher. The weaker performance in 2009 was reflected in Ebitda margin, which was 27.56% in 3Q08, and 13.92% in 3Q09.

 

Revenue from retail supply of electricity

 

Gross revenue from retail electricity sales was R$ 6,487,241 in 9M09, compared to R$ 6,499,341 in 9M08.

 

The main impacts on revenue in relation to sales to final consumers in 2009 arose from:

 

·                  Tariff adjustment with average impact on consumer tariffs of 4.64%, starting from April 8, 2009. (For the captive market the impact was 6.21%.)

·                  Reduction in the tariff with average impact across all consumer tariffs of a reduction of 12.08%, from April 8, 2008 (full effect in 2009).

·                  Posting of regulatory liabilities arising from the adjustment in the Company’s Tariff Review, with effect backdated to 2008, representing a reduction in gross revenue of R$ 213,803, in 2009.

 

150



Table of Contents

 

Electricity sold to final consumers (MWh)

(Data not audited by external auditors)

 

 

 

MWh

 

 

 

Consumption by consumer category

 

09/30/2009

 

09/30/2008

 

Change, %

 

 

 

 

 

 

 

 

 

Residential

 

5,812,247

 

5,341,749

 

8.81

 

Industrial

 

3,580,302

 

4,058,446

 

(11.78

)

Commercial, services and others

 

3,415,304

 

3,233,321

 

5.63

 

Rural

 

1,645,426

 

1,670,216

 

(1.48

)

Public authorities

 

524,352

 

518,465

 

1.14

 

Public illumination

 

793,599

 

786,381

 

0.92

 

Public service

 

795,343

 

800,192

 

(0.61

)

Total

 

16,566,573

 

16,408,770

 

0.96

 

 

Increases in the largest categories, residential and commercial, were respectively 8.81% and 5.63%. while sales volume to the industrial category of consumers was 11.78% lower.  The increases in the residential and commercial categories of consumer mainly reflect the increases in the number of consumers — both groups grew by 3.42% year-on-year.  The lower consumption in the industrial category is mainly due to the effects of the global economic crisis which severely affected Brazil’s manufacturing sector. In the commercial category, as well as the increase in the number of consumers, the better performance of the retail, accommodation and food sectors, communications services, health and wholesale traders, contributed to the year-on-year increase in revenue in 9M09.

 

Revenue from use of the network

 

This revenue is from the TUSD — Tariff for Use of the Distribution System — charged to Free Consumers on electricity sold to them. In 9M09 this revenue was R$ 845,477, 16.73% lower than in 9M08 (R$ 1,015,395). The lower revenue arises from an average tariff approximately 3% lower in 2009, the higher quantity of energy purchased by incentive sources and less transport of energy to free consumers, due to the slowdown in the world economy, which affected the Brazilian manufacturing sector.

 

Non-controllable costs

 

Differences between the sum of non-controllable costs (known as “CVA”), used as a reference in calculating the tariff adjustment, and disbursements actually made, are offset in subsequent tariff adjustments. They are recorded in Assets and Liabilities. Complying with the Aneel Chart of Accounts, some items are allocated as Deductions from operational revenue.  Further information is in Explanatory Note 7 to the Quarterly Information.

 

As from March 2008 the Company began to receive, in the tariff, the amounts posted in assets under “Portion A”. Hence the portion of the non-controllable costs that was actually received in the tariff is transferred to Operational expenses, as shown in Explanatory Note 6, item “b”.

 

Deductions from operational revenues

 

Deductions from operational revenues were a total of R$ 2,860,481 in 9M09, 2.80% less than in 9M08. Main year-on-year variations in the deductions from revenue:

 

151



Table of Contents

 

The Fuel Consumption Account — CCC

 

The deduction from revenue for the CCC account in 9M09 was R$ 277,969, 15.71% more than in 9M08 (R$ 240,229). This refers to the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, divided up between electricity concession holders by an Aneel Resolution. This is a non-controllable cost: the expense that is deducted from revenue is the amount passed through to the tariff.

 

Energy Development Account — CDE

 

The deduction from revenue for the CDE in 9M08 was R$ 248,842, 11.74% more than in 3Q08 (R$ 222,698). The payments are specified by an Aneel Resolution. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff.

 

The Global Reversion Reserve — RGR

 

The deduction from revenue for the RGR in 9M08 was R$ 53,901, compared to R$ 53,431 in 9M08. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff.

 

The other deductions from revenue are for taxes that are calculated as a percentage of billing. Hence their variations arise substantially from the changes in revenue.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding Net financial revenue/expenses) in 9M09 totaled R$ 4,148,322, 14.58% more than in 9M08 (R$ 3,620,384). This is mainly due to the increases in personnel costs, electricity bought for resale and outsourced services, partially offset by the reduction in costs of post-employment obligations.  For further information on the composition of operational costs and expenses, see Explanatory Note 24 to the Quarterly Information.

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 9M09 totaled R$ 693,521, 25.60% more than their total of R$ 552,151 in 9M08. This primarily reflects the following factors:

 

·                  Salary increase of 7.26% given to employees in November 2008.

·                  Provision for the PDV Voluntary Retirement Program, in the amount of R$154,368 in 1H09.

 

On the other hand, the reduction in the number of employees from 8,041 in September 2008 to 7,551 in September 2009 contributed to lower personnel expenses.

 

Electricity bought for resale

 

The expense on electricity purchased for resale in 9M09 was R$ 2,127,925,  19.18% more than in 9M08 (R$ 1,785,449). The difference arises principally from the average tariff for electricity bought in the 2009-10 tariff cycle being 23.86% higher. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff. Further information is in Explanatory Note No. 24 to the Quarterly Information.

 

Post-employment obligations

 

The expense on post-employment obligations in 9M09 was R$ 68.818, 32.28% less than the expense of R$ 111,506 posted in 9M08. These expenses basically represent interest on the actuarial liabilities of Cemig D, net of the expected return on the pension plans’ assets, as estimated by an external

 

152



Table of Contents

 

actuary. The lower expense in 2009 basically reflects the adjustment made in December 2008 to the actuarial assumptions, resulting in a reduction of the Company’s net obligations.

 

Depreciation and amortization

 

The expense on post-employment obligations in 9M09 was R$ 242.909, 10.44% less than the expense of R$ 271,228 posted in 9M08. This is largely due to the depreciation of the item “Special Obligations”, as from April 2008, the date of the second Tariff Review cycle.

 

Operational provisions

 

Operational provisions in 9M09 totaled R$ 61,441, 1.02% higher than in 9M08 (R$ 62,077). Please refer to further information in Explanatory Notes 18 and Note 24 to the Quarterly Information.

 

Charges for use of the transmission grid

 

The expense on charges for use of the transmission network in January 9M09 was R$ 393,262, 13.74% higher than in 9M08 (R$ 345,748). This expense is for the charges payable by electricity distribution and generation agents for use of the facilities that are components of the national grid, as set by an Aneel Resolution. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff.

 

Outsourced services

 

The expense on outsourced services in 9M09 was R$ 363,543, 16.57% more than in 9M08 (R$ 311,874) — the highest variations being in expenditure on communication, maintenance and conservation of facilities, electrical equipment, and tree pruning, as follows:

 

·                  The expense on communication services in 9M09 was R$ 43,683, 23.86% more than in 9M08 (R$ 35,267). This variation arises mainly from the increase in the number of calls as a consequence of the longer rainy season in 2009; a significant increase in the number of calls by mobile phone, which are much more expensive; and the migration of other services previously provided through other channels, such as customer service branches, to the communications centre.

 

·                  The expense on services of maintenance and conservation of facilities and electrical equipment in 9M09 was R$ 71,894, 37.53% more than in 9M08 (R$ 52,277). This variation arises principally from the prolongation of the rainy season, with greater demand for corrective maintenance of the system, and also the higher volume of preventive maintenance activities, aiming to reduce accidental outages in the next rainy season.

 

·                  The expense of tree pruning in 9M09, recorded in the accounts under “Outsourced services — Other”, was R$ 9,458, 138.54% more than in 9M08 (R$ 3,965). The increase in this expense arises from the Company’s preventive actions to reduce accidental outages caused by trees close to the electricity networks, principally in rainy periods.

 

·                  The expense on collection agents, meter reading and delivery of electricity bills in 9M09 was R$ 88,365, 10.58% more than in 9M08 (R$ 79,914). The increase in this line is the result of upward adjustments in the contracts for meter reading, based on the IGP-M inflation index, and also from the growth in the number of consumers over the period.

 

Details of the expenses under this line are given in Explanatory Note 24 to the Quarterly Information.

 

Other expenses, net

 

Other expenses, net, were R$ 134,802 in 9M09, 9.67% more than in 9M08 (R$ 122.913).This mainly reflected the loss on disposal and de-activation of assets, of R$ 11,970 in 9M09, compared with R$ 1,331 in 9M08.

 

153



Table of Contents

 

Financial revenues (expenses)

 

Net financial expenses were R$ 35,699 in 9M09, vs. R$ 12,608 in 2009. The main factors in this result are:

 

·                  Revenue from cash investments 59.67% lower, due to the lower volume of cash invested in 2009.

 

Revenue from consumer penalty payments for arrears on electricity bills was 221.29% higher in 9M09, at R$ 122,646, vs. R$ 101,122 in 9M08. This variation is mainly due to recognition of arrears charges of large industrial consumers recognized in September 2009, where the value of the principal amounts of their accounts was lower than the amount added for the arrears penalty payments themselves.

 

·                  Lower revenue from monetary updating on the regulatory assets arising from the General Agreement for the Electricity Sector. This revenue in 9M09 was R$ 32,309, compared to R$ 65,582 in 9M08 — basically reflecting the lower value of the regulatory assets in 2009, since a significant part of the regulatory assets previously constituted had been amortized.

 

·                  Revenue from monetary variation and interest applying to the Deferred Tariff Adjustment 97,37% lower, at R$ 1,802 in 9M09, compared to R$ 68,576 in 9M08. This primarily reflects reduction of the asset between the two periods, as a result of its partial settlement through receipt of amounts in energy accounts.

 

·                  Net gain on FX variations in 2009, in the amount of R$ 15,221, net of the compensatory effects relating to financial instruments, which compares to a net loss of R$ 24,634 in 2008, arising basically from loans and financings in foreign currency indexed to the US dollar. This result arises principally from the appreciation of the Real against the dollar in 2009, which compares with depreciation in 2008. The Brazilian currency, the Real, appreciated by 23.92% against the US dollar over the period of January through September 2009, which compares with an appreciation of 8.07% in the same period of 2008.

 

For a breakdown of financial revenues and expenses, please see Explanatory Note 25 to the Quarterly Information.

 

Income tax and Social Contribution tax

 

In 9M09 Cemig D posted income tax and Social Contribution expenses totaling R$ 75,456, on profit of R$ 424,383, before tax effects, a percentage of 17.78%. In 9M08 the company posted expenses on income tax and Social Contribution of R$ 280,039, on profit of R$ 995,992, before tax effects, a percentage of 28.12%. The lower expense on income tax and Social Contribution in 9M09 is mainly due to allocation of Interest on Equity in the amount of R$ 113,653 in 2009. The effective rates are reconciled with the nominal rates in Explanatory Note 9 to the Quarterly Information.

 

154



Table of Contents

 

Comments on RESULTS in the THIRD QUARTER

 

INCOME STATEMENTS FOR THE THIRD QUARTERS OF 2009 AND 2008

 

 

 

Third
quarter 2009

 

Third
quarter 2008

 

Change,
%

 

OPERATIONAL REVENUE

 

 

 

 

 

 

 

Revenue from retail supply of electricity

 

2,394,816

 

2,072,062

 

15,58

 

Revenue from use of the network

 

307,290

 

359,570

 

(14.54

)

Other operational revenues

 

27,540

 

19,902

 

38.38

 

Gross operational revenue

 

2,729,646

 

2,451,534

 

11.34

 

Deductions from operational revenue

 

(967,965

)

(934,463

)

3.59

 

Net operational revenue

 

1,761,681

 

1,517,071

 

16.12

 

 

 

 

 

 

 

 

 

OPERATIONAL COSTS AND EXPENSES

 

 

 

 

 

 

 

Personnel expenses

 

(180,367

)

(162,335

)

11.11

 

Forluz post-employment obligations

 

(22,939

)

(37,169

)

(38.28

)

Materials

 

(21,457

)

(16,835

)

27.45

 

Outsourced services

 

(115,584

)

(110,338

)

4.75

 

Electricity bought for resale

 

(884,355

)

(604,773

)

46.23

 

Depreciation and amortization

 

(79,971

)

(79,427

)

0.68

 

Operational provisions

 

(37,008

)

(29,702

)

24.60

 

Charges for the use of the basic transmission grid

 

(138,320

)

(112,448

)

23.01

 

Other expenses, net

 

(40,779

)

(62,314

)

(34.56

)

 

 

(1,520,780

)

(1,215,341

)

25.13

 

Operational profit (loss) before financial revenue (expenses)

 

240,901

 

301,730

 

(20.16

)

NET FINANCIAL REVENUE (EXPENSES)

 

42,960

 

(35,901

)

(219.66

)

Profit before income tax and Social Contribution tax

 

283,861

 

265,829

 

6.78

 

Income tax and Social Contribution tax

 

(74,421

)

(70,900

)

4.97

 

Profit shares

 

(18,747

)

(16,168

)

15.95

 

Net profit for the period

 

190,693

 

178,761

 

6.67

 

 

Profit for the quarter

 

In the third quarter of 2009 (3Q09), Cemig D reported net profit of R$ 190,693, 6.67% higher than the net profit of R$ 178,761 reported for the third quarter of 2008 (3Q08).     The main factor in the variation was financial revenue of R$ 42,960 in 3Q09, compared to financial expenses of R$ 35,901 in 3Q08. There is further comment on the variation in operational expenses on subsequent pages.

 

Ebitda (method of calculation not reviewed by external auditors)

 

Cemig D’s Ebitda in the third quarter of 2009 was a significant 15.82% lower than its Ebitda for the third quarter of 2008. Adjusted for the non-recurring items, this percentage reduction was 17.16%

 

155



Table of Contents

 

EBITDA - R$ ‘000

 

3Q09

 

3Q08

 

Change, %

 

Net profit

 

190,693

 

178,761

 

6.67

 

+ – Income tax and Social Contribution tax

 

74,421

 

70,900

 

4.97

 

+ Profit shares

 

18,747

 

16,168

 

15.95

 

– Financial revenues (expenses)

 

(42,960

)

35,901

 

 

+ Depreciation and amortization

 

79,971

 

79,427

 

0.68

 

= EBITDA

 

320,872

 

381,157

 

(15.82

)

Non-recurring items:

 

 

 

 

 

 

 

+ The PPD and PDV Voluntary Retirement Programs

 

6,309

 

13,794

 

(54.26

)

= ADJUSTED EBITDA

 

327,181

 

394,951

 

(17.16

)

 

 

The lower Ebitda in 3Q09 than in 3Q08 mainly reflects operational costs and expenses (excluding effects of depreciation and amortization) 26.84% higher, the effect being partially offset by net operational revenues to 16.12% higher. The lower operational performance in 3Q09 than in 3Q08 is reflected in Ebitda margin, which was 18.21% in 3Q09, vs. 25.12% in 3Q08.

 

Revenue from retail supply of electricity

 

 

 

MWh (*)

 

R$

 

 

 

3Q09

 

3Q08

 

Change,
%

 

3Q09

 

3Q08

 

Change,
%

 

Residential

 

1,950,636

 

1,805,999

 

8.01

 

936,914

 

790,887

 

18.46

 

Industrial

 

1,220,376

 

1,495,189

 

(18.38

)

453,402

 

469,207

 

(3.37

)

Commercial, services and others

 

1,101,849

 

1,055,230

 

4.42

 

500,374

 

436,444

 

14.65

 

Rural

 

675,052

 

715,490

 

(5.65

)

166,728

 

158,458

 

5.22

 

Public authorities

 

176,293

 

174,645

 

0.94

 

78,088

 

70,643

 

10.54

 

Public illumination

 

262,849

 

260,607

 

0.86

 

68,318

 

61,222

 

11.59

 

Public service

 

270,005

 

250,398

 

7.83

 

82,872

 

70,199

 

18.05

 

Sub-total

 

5,657,060

 

5,757,558

 

(1.75

)

2,286,696

 

2,057,060

 

11.16

 

Own consumption

 

8,621

 

8,202

 

5.11

 

 

 

 

Subsidy for low-income consumers

 

 

 

 

50,518

 

(6,313

)

 

Uninvoiced supply — Regulatory asset

 

 

 

 

 

(12,609

)

 

Retail supply not invoiced, net

 

 

 

 

(8,555

)

29,700

 

 

Effect of the Final Tariff Review

 

 

 

 

66,157

 

 

 

 

 

5,665,681

 

5,765,760

 

(1.74

)

2,394,816

 

2,067,838

 

15.81

 

Transactions in electricity on CCEE

 

 

 

 

 

4,224

 

 

Total

 

5,665,681

 

5,765,760

 

(1.74

)

2,394,816

 

2,072,062

 

15.58

 

 

156



Table of Contents

 


(*) Information in MWh not reviewed by external auditors.

 

Gross revenue from wholesale supply in 3Q09 was R$ 2,394,816, 15.58% more than in 3Q08 (R$ 2,072,062).

 

Main factors affecting revenue in 2Q09:

 

·                  Tariff adjustment on April 8, 2009, with average impact on consumer tariffs of 4.69%.

·                  Reduction in the tariff of Cemig D, with average impact across all consumer tariffs of a reduction of 12.08%, from April 8, 2008 (full effect in 2009).

·                  Volume of energy invoiced to final consumers 1.75% lower (this excludes Cemig’s own internal consumption). It can be seen that that the principal component of the reduction was in the industrial consumer category — in which consumption was 18.38% lower year-on-year. On the other hand, as can be seen, the quantity of energy sold to residential consumers was 8.01% higher.

 

An item contributing to the higher revenue from retail electricity sales was recognition of revenue from the subsidy received from Eletrobrás, in the amount of R$ 50,518, for the discount given on the tariffs charged to low-income consumers.

 

Revenue from use of the network

 

This revenue refers to the TUSD — Tariff for Use of the Distribution System — charged to free consumers on the energy sold, principally by Cemig Generation and Transmission (“Cemig GT”). In 3Q09 this revenue was 14.54% lower, at R$ 307,290, than in 3Q08 (R$ 359,570), due to the average tariff approximately 3% lower in 2009 and the lower quantity of transport of energy to Free Consumers, a consequence of the effect on Brazilian industrial production of the slowdown in the world economy.

 

Non-controllable costs

 

Differences between the sum of non-controllable costs (known as “CVA”), used as a reference in calculating the tariff adjustment, and disbursements actually made, are offset in subsequent tariff adjustments. They are recorded in Assets and Liabilities. Complying with an alteration in the Aneel Chart of Accounts, some items are allocated as Deductions from operational revenue.  For more information, please see Explanatory Notes 2 and 7 to the Quarterly Information.

 

Deductions from operational revenues

 

 

 

3Q09

 

3Q08

 

Change, %

 

ICMS tax

 

529,400

 

510,829

 

3.64

 

Cofins tax

 

200,148

 

184,816

 

8.30

 

PIS and Pasep taxes

 

43,454

 

40,125

 

8.30

 

ISS value added tax on services

 

102

 

119

 

(14.29

)

 

 

773,104

 

735,889

 

5.06

 

 

 

 

 

 

 

 

 

Global Reversion Reserve — RGR

 

18,827

 

20,767

 

(9.34

)

Energy Efficiency Program — P.E.E.

 

9,352

 

7,672

 

21.90

 

Energy Development Account — CDE

 

86,151

 

73,175

 

17.73

 

Fuel Consumption Account — CCC

 

71,180

 

89,289

 

(20.28

)

Research and Development — R&D

 

3,741

 

3,068

 

21.94

 

National Scientific and Technological Development Fund (FNDCT)

 

3,740

 

3,069

 

21.86

 

Energy System Expansion Research — EPE

 

1,870

 

1,534

 

21.90

 

 

 

194,861

 

198,574

 

(1.87

)

 

 

967,965

 

934,463

 

3.59

 

 

157



Table of Contents

 

Main year-on-year variations in the deductions from revenue:

 

The Fuel Consumption Account — CCC

 

The deduction from revenue for the CCC in 3Q09 was R$ 71,180, 20.28% less than in 3Q08 (R$ 89,289). This refers to the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, divided up between electricity concession holders by an Aneel Resolution. This is a non-controllable cost: the expense that is deducted from revenue is the amount passed through to the tariff.

 

Energy Development Account — CDE

 

The deduction from revenue for the CDE was R$ 86,151 in 3Q09, 17.73% higher than in 3Q08 (R$ 73.175). The payments are specified by an Aneel Resolution. This is a non-controllable cost: the expense recognized in the income statement is the amount passed through to the tariff.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding Financial revenue/expenses) in 3Q09 totaled R$ 1,520,780, 25.13% higher than in 3Q08 (R$ 1,215,341). This mainly reflected an expense on energy purchased for resale 46.23% higher than in 3Q08.

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 3Q09, at R$ 180,367, were 11.11% higher than in 3Q08 (R$ 162,335). This is due to the salary increase of 7.26% given to employees in November 2008, and the provision, of R$ 6,309, made in 3Q09 for the PDV Temporary Voluntary Retirement Program. The increase is partially mitigated by the lower number of employees: 7,551 at the end of September 2009, vs. 8,041 at the end of September 2008.

 

Electricity bought for resale

 

The expense on this account in the third quarter of 2009 was R$ 884,355, 46.23% higher than the figure of R$ 604,773 for the third quarter of 2008. The difference arises principally from the average tariff for electricity bought in the 2009-10 tariff cycle being 23.86% higher, the Proinfa charges being R$ 17,065 (71.20%) higher than in 3Q08, and the increase in the realization of the CVA account. Realization of the CVA in 3Q9 was R$ 110,332, compared to addition of R$ 3,372 in 3Q08. Energy purchased for resale is a non-controllable cost: the expense recognized in the Income statement corresponds to the actual amount passed through to the tariff.

 

Post-employment obligations

 

Expenses on post-employment obligations totaled R$ 22,939 in 3Q08, 38.28% less than in 3Q08 (R$ 37,169). These expenses basically represent interest on the actuarial liabilities of Cemig D, net of the expected return on the pension plans’ assets, as estimated by an external actuary. The lower expense in 2009 basically reflects the adjustment made to the actuarial assumptions in December 2008, which resulted in a reduction of the Company’s net obligations.

 

158



Table of Contents

 

Operational provisions

 

Expenses on operational provisions in 3Q09 totaled R$ 37,008, 24.60% higher than in 3Q08 (R$ 29,702). This principally reflects a higher provision for doubtful receivables, resulting from the Company’s estimate of a higher probability of losses. The expense recorded on provisions for doubtful receivables in 3Q09 was R$ 39,807, compared to R$ 24,827 in 3Q08.

 

Outsourced services

 

The expense on outsourced services in 3Q09 was R$ 115.584, 4.75% higher than in 3Q08 (R$ 110.338), mainly due to higher expenditure on maintenance and conservation of electricity facilities, and meter reading / bill delivery / collection agents, as follows:

 

·                  The expense on services of maintenance and conservation of electrical facilities and equipment in 3Q09 was R$ 16,673, 31.46% higher than in 3Q08 (R$ 16,673).  This variation arises principally from the prolongation of the rainy season in 2009, with greater demand for corrective maintenance of the system, and also the higher volume of preventive maintenance activities, aiming to reduce accidental outages in the next rainy season.

 

·                  The expense on collection agents, meter reading and delivery of electricity bills in 9M09 was R$ 30,420, 10.15% more than in 9M08 (R$ 27,618). The increase in this line is the result of upward adjustments in the contracts for meter reading, based on the IGP-M inflation index, and also from the growth in the number of consumers over the period.

 

Other expenses, net

 

This expense line in 3Q09 was 34.56% lower year-on-year in 3Q09 — at R$ 40,779, vs. R$ 62,314 in 3Q08. The lower total in 3Q09 is mainly due to the fact that the payment for the TFDR for the year 2009, in the amount of R$ 27,248, was made in April. In 2008 this payment was recognized in the month of July, in the amount of R$ 24,082.

 

159



Table of Contents

 

Financial revenues (expenses)

 

 

 

Third
quarter
2009

 

3Q08

 

Change, %

 

FINANCIAL REVENUES

 

 

 

 

 

 

 

Revenue from cash investments

 

6,209

 

21,892

 

(71.64

)

Arrears penalty payments on electricity bills

 

74,132

 

22,718

 

226.31

 

Monetary updating of CVA

 

7,548

 

9,384

 

(19.57

)

Monetary updating on General Agreement for the Electricity Sector

 

7,840

 

19,705

 

(60.21

)

Monetary updating — Deferred Tariff Adjustment

 

 

14,373

 

 

Adjustment to present value - Debt

 

 

5,341

 

 

FX variations

 

23,449

 

(27,707

)

(184.63

)

Other

 

15,334

 

5,681

 

169.92

 

 

 

134,512

 

71,387

 

88.43

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

 

 

 

 

 

 

Charges on loans and financings

 

(57,102

)

(71,448

)

(20.08

)

Monetary updating of CVA

 

338

 

(7,900

)

 

Adjustment to present value - Debt

 

 

(13,118

)

 

FX variations

 

(11,863

)

(12,246

)

(3.13

)

Monetary updating on loans and financings

 

(1,439

)

(10,964

)

(86.88

)

Losses on financial instruments (Note 26)

 

(11,885

)

17,788

 

(166.81

)

Other

 

(9,601

)

(9,400

)

2.14

 

 

 

(91,552

)

(107,288

)

(14.67

)

 

 

42,960

 

(35,901

)

(219.66

)

 

The main variations in Financial revenues (expenses) between 3Q08 and 3Q09 are:

 

·                      Revenue from cash investments 71.64% lower, due to the lower volume of cash invested in 2009.

 

·                      Revenue from penalty payments for arrears on electricity accounts R$ 51,414 higher, mainly on accounts receivable from large consumers, in the amounts of R$ 48,565, recognized in September 2009.

 

·                  Revenue from monetary updating on amounts receivable under the General Agreement for the Electricity Sector 60.21% lower. This is basically due to the lower value of regulatory assets in 2009, due to a part of the principal regulatory assets previously constituted having been partially amortized.

 

·                      Lower monetary variation on the Deferred Tariff Adjustment, due to reduction of the underlying asset by receipt of amounts due through clients’ electricity bills.

 

·                      Monetary variation on loans and financings in Brazilian currency, at R$ 1,439, lower than in 3Q08 (R$ 10,964).  , mainly due to the lower variation in the IGP-M inflation index in 3Q09 than in 3Q08.

 

·                      Costs of loans and financings 20.08% lower, due to amortizations of debt in 2008 and the lower variation in the CDI rate (the main indexor of contracts) in 2009.

 

160



Table of Contents

 

Income tax and Social Contribution tax

 

Cemig D’s expenses on income tax and the Social Contribution tax in 3Q09 totaled R$ 74,421, on profit of R$ 283,861, before tax effects, a percentage of 26.22%. In 3Q08 the Company’s expenses on income tax and the Social Contribution tax were R$ 70,900, on profit of R$ 265,829, before tax effects — a percentage of 26.67%. The tax benefits arising in the two quarters arising from payment of dividends in the form of Interest on Equity totaled R$ 12,733 in 3Q09 and R$ 13,062 in 3Q08.

 

*************************

 

161



Table of Contents

 

GRAPHIC

 

REPORT OF REVIEW BY INDEPENDENT AUDITORS

 

To

The Board of Directors

Cemig Distribuição S.A.

Belo Horizonte - MG

 

1.               We have reviewed the Quarterly Financial Information — ITR of Cemig Distribuição S.A. (the Company) for the quarter ended September 30, 2009, comprising the balance sheets, the statements of income, changes in shareholders’ equity and of cash flows, the explanatory notes and management report, which are the responsibility of its management.

 

2.               Our review was conducted in accordance with the specific rules set forth by the IBRACON — The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council — CFC, and consisted mainly of the following: (a) inquiries and discussions with the persons responsible for the Accounting, Finance and Operational areas of the company as to the main criteria adopted in the preparation of the Quarterly Financial Information — ITR; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company.

 

3.               Based on our review, we are not aware of any material modification that should be made in accounting information included in the Quarterly Financial Information — ITR described above, for it to be in accordance with the rules issued by the Brazilian Securities Commission (CVM), applicable to the preparation of the Quarterly Financial Information — ITR, including the Instruction CVM Nº 469/08.

 

162



Table of Contents

 

4.               As mentioned in Note 2 to the financial information, the accounting practices adopted in Brazil have been changed in 2008 and the effects of the first time adoption were recognized of the Company on the fourth quarter of 2008 and disclosure in the financial statements for the year ended December 31, 2008. The statement of income, changes in shareholders’ equity and cash flow for the quarter ended September 30, 2008, presented in connection with the Quarterly Financial Information — ITR, did not change for comparison purposes, as permitted by Direct Release/CVM/SNC/SEP nº 02/2009 (Ofício Circular).

 

 

November 12, 2009

 

 

Original report in Portuguese signed by

 

 

KPMG Auditores Independentes

CRC SP014428/O-6-F-MG

 

 

Marco Túlio Fernandes Ferreira

Accountant CRCMG058176/O-0

 

163



Table of Contents

 

4.                                                               Quarterly Financial Information for the quarter ended September 30, 2009, Cemig Geração e Transmissão S.A.

 

164



Table of Contents

 

GRAPHIC

 

CONTENTS

 

BALANCE SHEETS

 

166

INCOME STATEMENT

 

168

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

 

169

STATEMENTS OF CASH FLOWS

 

170

 

 

 

EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)

 

171

1) – OPERATIONAL CONTEXT

 

171

2) – PRESENTATION OF THE QUARTERLY INFORMATION

 

172

3) – CASH AND CASH EQUIVALENTS

 

173

4) – CONSUMERS AND TRADERS

 

174

5) – TRADERS – TRANSACTIONS IN “FREE ENERGY”

 

174

6) – THE REVIEW OF THE TRANSMISSION TARIFF

 

175

7) – TAXES SUBJECT TO OFFSETTING

 

176

8) – TAX CREDITS

 

177

9) – INVESTMENTS

 

179

A)  GOODWILL ON THE ACQUISITION OF STAKES IN WIND FARMS IN 2009

 

179

10) – FIXED ASSETS

 

182

11) – INTANGIBLE

 

183

12) SUPPLIERS

 

183

13) – TAXES, CHARGES AND CONTRIBUTIONS

 

184

14) – LOANS, FINANCINGS AND DEBENTURES

 

185

15) – REGULATORY CHARGES

 

187

16) – POST-EMPLOYMENT OBLIGATIONS

 

187

17) – CONTINGENCY PROVISIONS

 

188

18) – STOCKHOLDERS’ EQUITY

 

190

19) – REVENUE FROM SUPPLY OF ELECTRICITY

 

190

20) – REVENUE FOR USE OF THE NETWORK

 

190

CONSOLIDATED

 

190

21) – DEDUCTIONS FROM OPERATIONAL REVENUE

 

191

22) – OPERATIONAL COSTS AND EXPENSES

 

191

23) – NET FINANCIAL EXPENSES

 

193

24) – RELATED PARTY TRANSACTIONS

 

194

25) – FINANCIAL INSTRUMENTS

 

195

26) – SUBSEQUENT EVENT

 

199

 

 

 

CONSOLIDATED ECONOMIC AND FINANCIAL PERFORMANCE

 

199

 

 

 

INDEPENDENT AUDITORS’ REVIEW REPORT

 

209

 

165



Table of Contents

 

BALANCE SHEETS

 

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)

 

1,414,904

 

1,220,408

 

1,299,205

 

1,072,486

 

Consumers and traders (Note 4)

 

344,708

 

423,003

 

342,249

 

421,848

 

Concession holders – transport of energy

 

69,022

 

50,127

 

69,022

 

50,127

 

Taxes subject to offsetting (Note 7)

 

579,136

 

471,706

 

577,901

 

470,780

 

Traders – Transactions in “Free Energy” (Note 5)

 

10,120

 

17,573

 

10,120

 

17,573

 

Tax credits (Note 8)

 

53,631

 

38,673

 

53,631

 

38,673

 

Inventories

 

3,779

 

4,013

 

3,739

 

3,769

 

Regulatory assets – Tariff Review (Note 6)

 

82,321

 

85,732

 

82,321

 

85,732

 

Other credits

 

148,678

 

73,514

 

66,349

 

65,059

 

TOTAL, CURRENT

 

2,706,299

 

2,384,749

 

2,504,537

 

2,226,047

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

Long term assets

 

 

 

 

 

 

 

 

 

Tax credits (Note 8)

 

43,066

 

63,716

 

43,066

 

63,716

 

Consumers and traders (Note 4)

 

46,188

 

 

46,188

 

 

Traders – Transactions in “Free Energy” (Note 5)

 

10,857

 

4,746

 

10,857

 

4,746

 

Taxes subject to offsetting (Note 7)

 

9,275

 

18,427

 

8,531

 

18,158

 

Deposits linked to legal actions

 

72,375

 

65,092

 

72,375

 

65,092

 

Receivable from related parties (Note 24)

 

14,030

 

12,699

 

12,688

 

12,699

 

Regulatory assets – Tariff Review (Note 6)

 

54,067

 

72,358

 

54,067

 

72,358

 

Other credits

 

17,845

 

19,898

 

8,069

 

9,770

 

 

 

267,703

 

256,936

 

255,841

 

246,539

 

 

 

 

 

 

 

 

 

 

 

Investments (Note 9)

 

1,079,952

 

1,074,017

 

1,406,082

 

1,147,372

 

Fixed assets (Note 10)

 

5,200,763

 

4,876,435

 

4,584,333

 

4,595,379

 

Intangible (Note 11)

 

126,042

 

17,492

 

14,682

 

14,699

 

TOTAL, NON-CURRENT

 

6,674,460

 

6,224,880

 

6,260,938

 

6,003,989

 

TOTAL ASSETS

 

9,380,759

 

8,609,629

 

8,765,475

 

8,230,036

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

166



Table of Contents

 

BALANCE SHEETS

 

ON 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

 

 

 

 

 

 

 

 

 

Loans and financings (Note 14)

 

531,182

 

464,402

 

522,977

 

460,870

 

Debentures (Note 14)

 

412,801

 

397,483

 

412,801

 

397,483

 

Suppliers (Note 12)

 

115,094

 

96,295

 

83,387

 

78,543

 

Taxes, charges and contributions (Note 13)

 

492,522

 

360,349

 

490,725

 

359,178

 

Interest on Equity, and dividends, payable

 

198,058

 

153,302

 

198,058

 

153,302

 

Salaries and mandatory charges on payroll

 

78,224

 

82,322

 

77,733

 

81,949

 

Regulatory charges (Note 15)

 

83,585

 

80,643

 

83,585

 

80,643

 

Profit shares

 

17,187

 

11,463

 

17,187

 

11,463

 

Debt to related parties (Note 24)

 

30,741

 

15,723

 

34,603

 

15,723

 

Post-employment obligations (Note 16)

 

18,757

 

18,652

 

18,757

 

18,652

 

Provision for losses on financial instruments (Note 25)

 

54,069

 

62,359

 

54,069

 

62,359

 

Other obligations

 

39,768

 

31,246

 

37,833

 

30,263

 

TOTAL, CURRENT

 

2,071,988

 

1,774,239

 

2,031,715

 

1,750,428

 

 

 

 

 

 

 

 

 

 

 

NON-CURRENT

 

 

 

 

 

 

 

 

 

Loans and financings (Note 14)

 

2,089,081

 

1,902,855

 

1,677,377

 

1,705,053

 

Debentures (Note 14)

 

432,497

 

428,253

 

274,794

 

273,750

 

Contingency provisions (Note 17)

 

9,310

 

8,495

 

9,310

 

8,495

 

Post-employment obligations (Note 16)

 

251,456

 

254,524

 

251,456

 

254,524

 

Taxes, charges and contributions (Note 13)

 

149,346

 

136,828

 

149,346

 

136,828

 

Regulatory charges (Note 15)

 

9,786

 

6,652

 

9,786

 

6,652

 

Other obligations

 

42,508

 

39,142

 

36,904

 

35,665

 

TOTAL, NON-CURRENT

 

2,983,984

 

2,776,749

 

2,408,973

 

2,420,967

 

 

 

 

 

 

 

 

 

 

 

STOCKHOLDERS’ EQUITY (Note 18)

 

 

 

 

 

 

 

 

 

Registered capital

 

2,896,785

 

2,896,785

 

2,896,785

 

2,896,785

 

Profit reserves

 

584,354

 

584,354

 

584,354

 

584,354

 

Retained earnings

 

843,648

 

577,502

 

843,648

 

577,502

 

TOTAL STOCKHOLDERS’ EQUITY

 

4,324,787

 

4,058,641

 

4,324,787

 

4,058,641

 

TOTAL LIABILITIES

 

9,380,759

 

8,609,629

 

8,765,475

 

8,230,036

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

167



Table of Contents

 

INCOME STATEMENT

 

FOR THE PERIODS OF NINE MONTHS ENDING SETEMBER 30, 2009 AND 2008

 

(R$ ‘000, expect net profit per thousand shares)

 

 

 

Consolidated

 

Holding
company

 

Consolidated
and Holding
company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

OPERATIONAL REVENUE

 

 

 

 

 

 

 

Gross revenue from supply of electricity (Note 19)

 

2,631,903

 

2,621,283

 

2,331,881

 

Revenue from use of the grid (Note 20)

 

636,403

 

636,403

 

461,784

 

Other operational revenues

 

16,951

 

16,951

 

23,405

 

 

 

3,285,257

 

3,274,637

 

2,817,070

 

DEDUCTIONS FROM OPERATIONAL REVENUE (Note 21)

 

(661,085

)

(659,250

)

(627,188

)

NET OPERATIONAL REVENUE

 

2,624,172

 

2,615,387

 

2,189,882

 

COST OF ELECTRICITY SERVICE

 

 

 

 

 

 

 

COST OF ELECTRICITY (Note 22)

 

 

 

 

 

 

 

Charges for the use of the basic transmission grid

 

(208,356

)

(208,356

)

(200,945

)

Electricity bought for resale

 

(116,716

)

(116,227

)

399

 

 

 

(325,072

)

(324,583

)

(200,546

)

COST OF OPERATION (Note 22)

 

 

 

 

 

 

 

Personnel and managers

 

(160,975

)

(160,942

)

(162,159

)

Post-employment obligations

 

(15,092

)

(15,092

)

(30,536

)

Materials

 

(9,620

)

(9,582

)

(9,944

)

Raw materials and inputs for generation

 

(4,070

)

(4,070

)

(65,185

)

Outsourced services

 

(65,325

)

(65,003

)

(58,780

)

Depreciation and amortization

 

(169,369

)

(168,612

)

(167,047

)

Provisions (reversals) for operational losses

 

(860

)

(860

)

1,013

 

Royalties for use of water resources

 

(105,163

)

(105,163

)

(94,888

)

Other costs of operation

 

(23,786

)

(23,506

)

(29,837

)

 

 

(554,260

)

(552,830

)

(617,363

)

 

 

 

 

 

 

 

 

TOTAL COST

 

(879,332

)

(877,413

)

(817,909

)

 

 

 

 

 

 

 

 

GROSS PROFIT

 

1,744,840

 

1,737,974

 

1,371,973

 

 

 

 

 

 

 

 

 

OPERATIONAL EXPENSES (Note 22)

 

 

 

 

 

 

 

General and administrative expenses

 

(114,286

)

(112,855

)

(53,511

)

Selling expenses

 

(289

)

(52

)

 

Other operational expenses

 

(14,677

)

(14,573

)

(21,898

)

 

 

(129,252

)

(127,480

)

(75,409

)

PROFIT FROM THE SERVICE (OPERATIONAL PROFIT BEFORE EQUITY GAINS/LOSSES AND FINANCIAL REVENUES/EXPENSES)

 

1,615,588

 

1,610,494

 

1,296,564

 

Equity gain (loss) from subsidiaries

 

 

(263

)

 

Net financial expenses (Note 23)

 

(147,934

)

(142,979

)

(179,749

)

PROFIT BEFORE TAXATION AND PROFIT SHARES

 

1,467,654

 

1,467,252

 

1,116,815

 

 

 

 

 

 

 

 

 

Income tax and Social Contribution tax (Note 8 b)

 

(393,773

)

(393,371

)

(343,764

)

Deferred income tax and Social Contribution tax (Note 8 b)

 

(48,085

)

(48,085

)

18,686

 

Employees’ and managers’ profit shares

 

(21,947

)

(21,947

)

(14,760

)

Net profit for the period

 

1,003,849

 

1,003,849

 

776,977

 

NET PROFIT PER THOUSAND SHARES, R$ 

 

 

 

346.54

 

268.22

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

168



Table of Contents

 

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY

 

FOR THIRD QUARTER OF 2009 AND FIRST NINE MONTHS OF 2009 (‘9M09’)

 

(In R$ ‘000, expect for dividends and Interest on Equity per thousand shares)

 

 

 

Registered
capital

 

Profit
reserves

 

Retained
earnings

 

Total

 

BALANCES AT DECEMBER 31, 2008

 

2,896,785

 

584,354

 

 

3,481,139

 

 

 

 

 

 

 

 

 

 

 

Net profit for the period

 

 

 

 

 

1,003,849

 

1,003,849

 

Prior years adjustment

 

 

 

 

 

(411

)

(411

)

Allocation of profit Interest on Equity (Note 18)

 

 

 

 

 

(159,790

)

(159,790

)

BALANCES ON SEPTEMBER 30, 2009

 

2,896,785

 

584,354

 

843,648

 

4,324,787

 

 

 

 

 

 

 

 

 

 

 

 

 

Registered
capital

 

Profit
reserves

 

Retained
earnings

 

Total

 

BALANCES ON JUNE 30, 2009

 

2,896,785

 

584,354

 

577,502

 

4,058,641

 

 

 

 

 

 

 

 

 

 

 

Net profit for the period

 

 

 

 

 

319,211

 

319,211

 

Prior years adjustment

 

 

 

 

 

(411

)

(411

)

Allocation of profit Interest on Equity (Note 18)

 

 

 

 

 

(52,654

)

(52,654

)

BALANCES ON SEPTEMBER 30, 2009

 

2,896,785

 

584,354

 

843,648

 

4,324,787

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

169



Table of Contents

 

STATEMENTS OF CASH FLOWS

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

 

1,003,849

 

776,977

 

1,003,849

 

776,977

 

Expenses (Revenues) not affecting Cash and cash equivalents

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

169,904

 

167,245

 

168,838

 

167,245

 

Net write-offs of fixed assets

 

2,541

 

2,617

 

2,541

 

2,617

 

Equity gains (losses) in subsidiaries

 

 

 

263

 

 

Interest and Monetary updating – Non-current

 

10,877

 

36,775

 

4,086

 

35,949

 

Regulatory asset – Transmission tariff review

 

(136,657

)

 

(136,657

)

 

Deferred federal taxes

 

48,085

 

(18,686

)

48,085

 

(18,686

)

Provisions (reversals) for operational losses

 

911

 

(498

)

911

 

(498

)

Provisions for losses on “Free Energy” transactions

 

(7,915

)

18,345

 

(7,915

)

18,346

 

Provision for losses on financial instruments

 

37,486

 

16,128

 

37,486

 

16,128

 

Post-employment obligations

 

21,999

 

36,013

 

21,999

 

36,013

 

Others

 

(21

)

(66

)

(412

)

(66

)

 

 

1,151,059

 

1,034,850

 

1,143,074

 

1,034,025

 

 

 

 

 

 

 

 

 

 

 

(Increase) reduction of assets

 

 

 

 

 

 

 

 

 

Consumers and traders

 

(33,037

)

(31,772

)

(31,530

)

(31,772

)

Traders – Transactions in “Free Energy”

 

3,317

 

11,879

 

3,317

 

11,879

 

Taxes offsetable

 

(295,983

)

(360,758

)

(295,089

)

(360,060

)

Transport of electricity

 

(18,836

)

(6,228

)

(18,836

)

(6,228

)

Tax credits on

 

(40,318

)

136,118

 

(40,318

)

136,118

 

Payments into Court

 

(22,842

)

(15,229

)

(22,842

)

(8,258

)

Others

 

(11,460

)

(51,917

)

(5,688

)

(56,799

)

 

 

(419,159

)

(317,907

)

(410,986

)

(315,120

)

 

 

 

 

 

 

 

 

 

 

Increase (reduction) of liabilities

 

 

 

 

 

 

 

 

 

Suppliers

 

(49,004

)

(152,197

)

(42,055

)

(153,159

)

Taxes and Social Contribution tax

 

480,107

 

229,187

 

479,222

 

229,016

 

Salaries and mandatory charges on payroll

 

13,739

 

(1,458

)

13,301

 

(1,412

)

Regulatory charges

 

(5,343

)

7,995

 

(5,343

)

7,995

 

Loans and financings

 

85,313

 

145,193

 

70,878

 

145,193

 

Post-employment obligations

 

(30,374

)

(30,996

)

(30,374

)

(30,996

)

Losses on financial instruments

 

1,884

 

(10,433

)

1,884

 

(10,433

)

Others

 

(12,887

)

(8,859

)

8,204

 

(18,943

)

 

 

483,435

 

178,432

 

495,717

 

167,261

 

 

 

 

 

 

 

 

 

 

 

CASH GENERATED BY OPERATIONS

 

1,215,335

 

895,375

 

1,227,805

 

886,166

 

 

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

 

Financings obtained

 

449,105

 

26,418

 

127,605

 

 

Payments of loans and financings

 

(21,500

)

(245,825

)

(20,074

)

(245,825

)

Interest on Equity, and dividends

 

(500,775

)

(118,519

)

(500,775

)

(118,519

)

NET CASH USED IN FINANCING ACTIVITIES

 

73,170

 

(337,926

)

(393,244

)

(364,344

)

 

 

 

 

 

 

 

 

 

 

INVESTMENT ACTIVITIES

 

 

 

 

 

 

 

 

 

In investments

 

(5,175

)

(65,947

)

(294,038

)

(69,589

)

In fixed assets

 

(378,412

)

(84,875

)

(91,397

)

(47,901

)

Aquisição das Eólicas

 

(201,380

)

 

 

 

No Intangível

 

(4,392

)

 

(2,133

)

 

Special Obligations – Consumer contributions

 

 

41

 

 

41

 

CASH USED IN INVESTMENT ACTIVITIES

 

(589,359

)

(150,781

)

(387,568

)

(117,449

)

 

 

 

 

 

 

 

 

 

 

NET CHANGE IN CASH POSITION

 

552,806

 

406,668

 

446,992

 

404,373

 

 

 

 

 

 

 

 

 

 

 

STATEMENT OF CHANGES IN CASH POSITION

 

 

 

 

 

 

 

 

 

At start of period

 

862,097

 

916,288

 

852,213

 

907,116

 

At end of period

 

1,414,904

 

1,322,956

 

1,299,205

 

1,311,489

 

 

 

552,806

 

406,668

 

446,992

 

404,373

 

 

The Explanatory Notes are an integral part of the Quarterly Information.

 

170



Table of Contents

 

EXPLANATORY NOTES TO THE QUARTERLY INFORMATION (ITR)

 

ON SEPTEMBER 30, 2009

 

(R$ ‘000, except where otherwise stated)

 

1) — OPERATIONAL CONTEXT

 

Cemig Geração e Transmissão S.A. (“Cemig GT”, or “the Company”) is a Brazilian corporation registered with the Brazilian Securities Commission (CVM) for listing, and a wholly-owned subsidiary of Companhia Energética de Minas Gerais – Cemig (“Cemig”). It was created on September 8, 2004, which started operations on January 1, 2005, as a result of the process of segregation (“unbundling”) of Cemig’s activities. Its shares are not traded on any exchange.

 

Cemig GT’s objects are:

 

a)  to study, plan, project, build and commercially operate systems of generation, transmission and sale of electricity and related services for which concessions are granted, under any form of law, to it or to companies of which it maintains stockholding control;

b)  to operate in the various fields of energy, from whatever source, with a view to economic and commercial operation;

c)  to provide consultancy services within its field of operation to companies in and outside Brazil;

d)  to carry out activities directly or indirectly related to its objects.

 

Cemig GT has 46 power plants, of which 43 are hydroelectric, one is a wind power plant and two are thermal plants; and transmission lines, most of which are part of the Brazilian national generation and transmission grid system.

 

The company 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 Praias de Parajuru Wind Farm in the municipality of Beberibe in the state of Ceará, Northern Brazil, with installed capacity of 28.8MW (information not reviewed by external auditors). 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 plant’s first unit began operating in September 2009. The second unit is planned to start operating in December 2009 and the third in February 2010.

 

Subsidiaries 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 scheduled to start operating in August, 2011, and will have total installed capacity of 44MW (information not reviewed by external auditors).

 

171



Table of Contents

 

·                  Cemig Baguari Energia S.A. (subsidiary, 100.00% stake): Production and sale of electricity as an independent producer in future projects.

 

·                  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, 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 Farm in the municipality of Aracaju in the state of Ceará, Northern Brazil, with installed capacity of 42MW (information not reviewed by external auditors). Operational startup is planned for 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 (information not reviewed by external auditors). The plant is planned to startup operating by the end of 2009.

 

2) — PRESENTATION OF THE QUARTERLY INFORMATION

 

2.1) — 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 financial statements.

 

2.2)         Change in the Brazilian Corporate Law

 

Law 11638/07 altered, 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).

 

172



Table of Contents

 

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 financial statements.

 

It was in the preparation of its financial statements for 2008 that the Company first adopted the changes to the Corporate Law introduced by Law 11638/28, approved on December 28, 2007, as amended by Provisional Measure 449 of December 3, 2008.

 

2.3) — Consolidated Quarterly Information

 

The consolidated quarterly information at September 30, 2009 includes the information of Cemig GT and of the subsidiaries mentioned in Explanatory Note 1.

 

The accounting policies were applied uniformly in all the companies consolidated, and consistently with those used in the previous period.

 

The companies with shared control were consolidated proportionately in accordance with the percentage interest held. Thus, each line of the Quarterly Information was consolidated after the application of the percentage interest held. Consequently, there is no line separate line for minority interests.

 

In the process of consolidation the following were eliminated: (i) the holding company’s interests in the Stockholders’ equity of the controlled companies; (ii) equity gains arising from subsidiaries; (iii) balances of assets and liabilities between the consolidated companies; and (iv) balances of revenues and expenses arising from transactions between the companies.

 

The dates of the financial statements of the investee companies 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

 

9,621

 

56,245

 

6,387

 

11,869

 

Cash investments

 

 

 

 

 

 

 

 

 

Bank certificates of deposit

 

1,363,261

 

1,121,616

 

1,250,873

 

1,018,786

 

Treasury Financial Notes (LFTs)

 

32,517

 

26,341

 

32,517

 

26,341

 

National Treasury Notes (LTNs)

 

6,394

 

10,705

 

6,394

 

10,705

 

Others

 

3,111

 

5,501

 

3,034

 

4,785

 

 

 

1,405,283

 

1,164,163

 

1,292,818

 

1,060,617

 

 

 

1,414,904

 

1,220,408

 

1,299,205

 

1,072,486

 

 

Cash investments consist of transactions carried out with Brazilian financial institutions. These transactions are contracted on normal market conditions and at normal market rates. 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.

 

173



Table of Contents

 

4) — CONSUMERS AND TRADERS

 

 

 

Balances not

 

Up to 90 days

 

Over 90 days past

 

Total

 

Consumer type

 

yet due

 

 past due

 

due

 

09/30/2009

 

06/30/2009

 

Holding company

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

132,211

 

12,232

 

55,639

 

200,082

 

200,120

 

Wholesale supply to other concession holders

 

175,292

 

106

 

13,788

 

189,186

 

222,559

 

Provision for doubtful receivables

 

 

 

(831

)

(831

)

(831

)

 

 

307,503

 

12,338

 

68,596

 

388,437

 

421,848

 

Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

1,134

 

 

 

1,134

 

1,135

 

Wholesale supply to other concession holders

 

1,325

 

 

 

1,325

 

20

 

 

 

2,459

 

 

 

2,459

 

1,155

 

Total, consolidated

 

309,962

 

12,338

 

68,596

 

390,896

 

423,003

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

 

 

 

344,708

 

423,003

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

46,188

 

 

 

The Company makes provisions for doubtful receivables through individual analysis of clients’ outstanding balances, taking into account the history of default, negotiations in progress and the existence of any real guarantees.

 

The Provision for doubtful receivables is considered to be sufficient to cover any losses in the realization of these assets.

 

Credits receivable from an industrial consumer in the amount of R$ 46,188, 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 (put in place by Ministerial Order 045 of 1986), are recorded in the accounts. The Company expects that the amounts mentioned will be received in full.

 

5) — TRADERS — TRANSACTIONS IN “FREE ENERGY”

 

Cemig GT’s obligations and rights in relation to the transactions in “free energy” in the Electricity Trading Chamber (now “CCEE”, formerly “MAE”) during the Rationing Program are as follows:

 

 

 

Consolidated and Holding
company

 

 

 

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

 

 

174



Table of Contents

 

The amounts to be received in Assets refer to the difference between the prices paid by the Company in the transactions in energy on the CCEE (formerly the MAE), during the period when the Rationing Program was in force, and the amount of R$ 49.26/MWh. This difference is to be reimbursed 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 raised the amounts obtained monthly by means of the RTE and passed them through to the generators and distributors who have amounts to be received, among which the Company is included.

 

The rights of Cemig GT are updated by the variation in the Selic rate plus 1.00% interest per year.

 

The conclusion of some court proceedings in progress, brought by market agents, in relation to the interpretation of the rules in force at the time of the realization of the transactions on the CCEE/MAE, may 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 full pass-through of the amounts owed.

 

6) — THE REVIEW OF THE TRANSMISSION TARIFF

 

Cemig GT’s first Tariff Review was approved by the Council of Aneel on June 17, 2009. In it Aneel set the percentage for repositioning of the Company’s Permitted Annual Revenue (RAP) at 5.35%, backdated to 2005.

 

The Council also established a financial component of R$ 158,090 to be paid to the Company through the “Adjustment Portion” (“PA”) in 24 months. This amount arises from the backdated effects 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 2009–10 cycle, and the second portion, of R$ 72,358, will be compensated in the 2010–11 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:

 

Full breakdown of the “Adjustment Portion”

 

 

 

Balance on
06/30/2009

 

Monetary
updating

 

Amortization

 

Balance on
09/30/2009

 

Basic grid

 

128,823

 

(226

)

(17,037

)

111,560

 

Frontier

 

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 Company’s concession contract, the calculation of the revision was made on the base of the whole of the Company’s transmission assets, and not only on the assets relating to the new facilities.

 

175



Table of Contents

 

7) — TAXES SUBJECT TO OFFSETTING

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

 

 

 

 

ICMS tax recoverable

 

41,379

 

31,320

 

40,528

 

30,471

 

Income tax

 

398,596

 

319,376

 

398,321

 

319,300

 

Social Contribution tax

 

125,216

 

107,051

 

125,216

 

107,050

 

Pasep tax

 

2,241

 

2,183

 

2,241

 

2,183

 

Cofins tax

 

10,243

 

9,975

 

10,243

 

9,975

 

Others

 

1,461

 

1,801

 

1,352

 

1,801

 

 

 

579,136

 

471,706

 

577,901

 

470,780

 

Non-current

 

 

 

 

 

 

 

 

 

ICMS tax recoverable

 

8,531

 

18,158

 

8,531

 

18,158

 

Income tax

 

744

 

269

 

 

 

 

 

9,275

 

18,427

 

8,531

 

18,158

 

 

 

588,411

 

490,133

 

586,432

 

488,938

 

 

The balances of income tax and Social Contribution tax refer to tax credits in corporate income tax returns of previous years, and advance payments made in 2009, which will be offset by federal taxes payable to be calculated for the year 2009, posted in Taxes and contributions.

 

The credits of ICMS recoverable arise from acquisitions of fixed assets, and can be used for offsetting over 48 months.

 

The Company has filed a consultation with the Minas Gerais State Tax Department for clarification of questions related to the use of part of the ICMS credits recorded in current and non-current assets. The response is awaited in the fourth quarter of 2009, when their offsetting will be commenced. Transfer to current liabilities was made according to values that should already be made in the CIAP and to be performed until September 2010.

 

176



Table of Contents

 

8) — TAX CREDITS

 

a) Deferred income tax and Social Contribution tax:

 

The company has recorded credits of income tax, constituted at the rate of 25.00%, and Social Contribution tax, at the rate of 9.00%, as follows:

 

 

 

Consolidated and Holding
company

 

 

 

09/30/2009

 

06/30/2009

 

Tax credits on temporary differences:

 

 

 

 

 

Provision for losses in realization of “Free Energy” amounts receivable

 

6,189

 

6,056

 

Post-employment obligations

 

21,243

 

21,202

 

Provision for Pasep and Cofins taxes – Extraordinary Tariff Recomposition

 

5,249

 

5,960

 

Provision for doubtful receivables

 

273

 

273

 

Transactions in “Free Energy”

 

 

4,130

 

Financial instruments

 

19,398

 

22,644

 

FX variation

 

35,343

 

35,343

 

Contingencies

 

3,165

 

2,889

 

Others

 

5,837

 

3,892

 

 

 

96,697

 

102,389

 

 

 

 

 

 

 

Current assets

 

53,631

 

38,673

 

Non-current assets

 

43,066

 

63,716

 

 

At its meeting on February 12, 2009, the Board of Directors approved the technical study prepared by the CFO’s department on the forecasts for future profitability adjusted to present value, which show capacity for realization of the deferred tax asset in a maximum period of 10 years, as defined in CVM Instruction 371. This study was also submitted to examination by Cemig’s Audit Board on February 5, 2009.

 

In accordance with the Company’s estimates, future taxable profits enable the deferred tax asset existing on September 30, 2009 to be realized as follows:

 

 

 

Consolidated
and Holding
company

 

2009

 

19,535

 

2010

 

45,462

 

2011

 

6,529

 

2012

 

10,158

 

2013

 

3,964

 

2014 to 2016

 

7,225

 

2017 to 2018

 

3,824

 

 

 

96,697

 

 

177



Table of Contents

 

b) Reconciliation of the expense on income tax and Social Contribution:

 

The reconciliation of the nominal expense on income tax (rate 25%) and Social Contribution tax (rate 9%) with the actual expense shown in the Income statement is as follows:

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

Profit before income tax and Social Contribution tax

 

1,467,654

 

1,467,252

 

1,116,815

 

Income tax and Social Contribution – nominal expense

 

(499,003

)

(498,866

)

(379,717

)

Tax effects applicable to:

 

 

 

 

 

 

 

Interest on Equity

 

54,329

 

54,329

 

47,262

 

Employees’ profit shares

 

7,462

 

7,462

 

5,018

 

Tax incentive amounts

 

8,903

 

8,903

 

4,285

 

Equity gain (loss) from subsidiaries

 

(89

)

(89

)

 

Non-deductible contributions and donations

 

(1,796

)

(1,796

)

 

Adjustment in income tax and Social Contribution – previous business year

 

(11,423

)

(11,423

)

 

Tax credits not recognized

 

384

 

384

 

 

Others

 

(625

)

(360

)

(1,926

)

Income tax and Social Contribution tax

 

(441,858

)

(441,456

)

(325,078

)

 

c) Transition taxation regime

 

Provisional Measure 449/2008, of December 3, 2008, converted into Law 11941 of 2009, instituted the Transition Tax Regime (RTT), which aims to neutralize the impacts of the new accounting methods and criteria introduced by Law 11638/07, in calculation of the taxable amounts for federal taxes.

 

Application of the RTT is optional for the years 2008 and 2009, and obligatory starting in 2010, for corporate entities subject to Corporate Income Tax, in accordance with the systems of both tax reporting methods: the “Real Profit” and the “Presumed Profit” reporting methods.

 

The Company opted for adoption of the RTT in the 2009 corporate tax return — for calendar year 2008 — and additionally will have until November 30, 2009 to prepare the Transition Accounting Tax Monitoring (“FCONT”) created by Normative Instruction 949/2009 of the Brazilian Federal tax authority (Receita Federal).

 

178



Table of Contents

 

9) — INVESTMENTS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

In subsidiary and jointly controlled companies

 

 

 

 

 

 

 

 

 

Hidrelétrica Cachoeirão S.A.

 

 

 

21,577

 

20,337

 

Guanhães Energia S.A.

 

 

 

9,608

 

9,608

 

Hidrelétrica Pipoca S.A.

 

 

 

18,411

 

19,086

 

Cemig Baguari Energia S.A.

 

 

 

21

 

1

 

Madeira Energia S.A.

 

 

 

 

10

 

Baguari Energia S.A.

 

 

 

174,049

 

164,242

 

EBTE

 

 

 

53,900

 

24,306

 

Central Eólica Praias de Parajuru S.A.

 

 

 

34,166

 

 

Central Eólica Volta do Rio S.A.

 

 

 

57,173

 

 

Central Eólica Praias de Morgado S.A.

 

 

 

25,844

 

 

In consortia

 

1,076,668

 

1,072,284

 

902,626

 

908,049

 

Goodwill on acquisition of the stake in Praias de Parajuru

 

 

 

31,051

 

 

Goodwill on acquisition of the stake in Volta do Rio

 

 

 

30,692

 

 

Goodwill on acquisition of the stake in Praias de Morgado

 

 

 

43,680

 

 

Others

 

3,284

 

1,733

 

3,284

 

1,733

 

 

 

1,079,952

 

1,074,017

 

1,406,082

 

1,147,372

 

 

a)                  Goodwill on the acquisition of stakes in wind farms in 2009

 

The goodwill on the acquisition of the electricity companies: Central Eólica Praias de Parajuru S.A., Central Eólica Praias de Morgado S.A. and Central Eólica Volta do Rio S.A., corresponding  to the difference between the  amount paid and the accounting value of the stake in the stockholders’ equity of the jointly-controlled subsidiaries arises from added value of the concession as a function of its commercial operation in the period specified by the regulator. The goodwill will be amortized over the remaining period of validity of the concessions.

 

The net consolidated assets acquired of the Wind power companies at August 14, 2009 are as follows:

 

 

 

Morgado

 

Parajuru

 

Volta do Rio

 

Total

 

ASSETS

 

 

 

 

 

 

 

 

 

Currant assets

 

7,128

 

7,257

 

86,527

 

100,912

 

Property, plant and equipment

 

81,067

 

88,254

 

71,033

 

240,354

 

Other assets

 

1,503

 

177

 

 

1,680

 

TOTAL ASSETS

 

89,698

 

95,688

 

157,560

 

342,946

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

 

 

Current liabilities

 

1,449

 

6,024

 

12,606

 

20,079

 

Long-term financing

 

62,007

 

55,281

 

86,167

 

203,455

 

Other long-term liabilities

 

343

 

 

1,500

 

1,843

 

TOTAL LIABILITIES

 

63,799

 

61,305

 

100,273

 

225,377

 

 

 

 

 

 

 

 

 

 

 

NET CONSOLIDATED ASSETS

 

25,899

 

34,383

 

57,287

 

117,569

 

 

 

 

 

 

 

 

 

 

 

Total purchase price with goodwill

 

25,899

 

34,383

 

57,287

 

117,569

 

Goodwill in the acquisition

 

43,843

 

31,163

 

30,808

 

105,814

 

Total purchase price

 

69,742

 

65,546

 

88,095

 

223,383

 

 

 

 

 

 

 

 

 

 

 

Cash and Cash equivalents

 

(4,781

)

(4,007

)

(13,216

)

(22,004

)

 

 

 

 

 

 

 

 

 

 

Cash flow less cash acquisiton of subsidiary

 

64,961

 

61,540

 

74,879

 

201,380

 

 

179



Table of Contents

 

Consortia

 

The Company participates in consortia to operate electricity generation concessions, for which companies with an independent legal existence were not constituted to administer the object of the concession, the controls being maintained in the books of account of Cemig GT, of the specific portion equivalent to the investments made, as follows:

 

 

 

Stake in the
energy
generated

 

Average annual
depreciation rate
%

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

 

 

 

 

In service

 

 

 

 

 

 

 

 

 

Porto Estrela Plant

 

33.33

%

2.48

 

38,625

 

38,625

 

Igarapava Plant

 

14.50

%

2.58

 

55,554

 

55,554

 

FuniI Plant

 

49.00

%

2.40

 

181,595

 

181,595

 

Queimado Plant

 

82.50

%

2.45

 

206,724

 

193,599

 

Aimorés Plant

 

49.00

%

2.50

 

549,538

 

549,538

 

Accumulated depreciation

 

 

 

 

 

(131,476

)

(124,859

)

Total, in operation

 

 

 

 

 

900,560

 

894,052

 

 

 

 

 

 

 

 

 

 

 

In progress

 

 

 

 

 

 

 

 

 

Queimado Plant

 

82.50

%

 

 

 

13,125

 

FuniI Plant

 

49.00

%

 

 

1,008

 

872

 

Aimorés Plant

 

49.00

%

 

 

1,058

 

 

Total, in progress

 

 

 

 

 

2,066

 

13,997

 

 

 

 

 

 

 

 

 

 

 

Total, consortia – Holding company

 

 

 

 

 

902,626

 

908,049

 

 

 

 

 

 

 

 

 

 

 

Usina de Baguari – under construction

 

34.00

%

 

 

174,042

 

164,235

 

 

 

 

 

 

 

 

 

 

 

Total, consortia – Consolidated

 

 

 

 

 

1,076,668

 

1,072,284

 

 

The depreciation of the goods contained in the property, plant and equipment of the consortia is calculated by the linear method, based on rates established by Aneel.

 

The main information on the investees is as follows:

 

 

 

 

 

On September 30, 2009

 

Jointly-controlled subsidiaries

 

Number of
shares

 

Stake %

 

Paid-up
capital

 

Stockholders’
equity

 

 

 

 

 

 

 

 

 

 

 

Hidrelétrica Cachoeirão S.A.

 

35,000,000

 

49.00

 

35,000

 

44,036

 

Guanhães Energia S.A.

 

52,000,000

 

49.00

 

19,608

 

20,687

 

Hidrelétrica Pipoca S.A.

 

35,382,415

 

49.00

 

39,055

 

38,214

 

Madeira Energia S.A.

 

100,000

 

10.00

 

100

 

100

 

Cemig Baguari Energia S.A.

 

1,000

 

100.00

 

1

 

21

 

Baguari Energia S.A.

 

1,000,000

 

69.39

 

10

 

250,835

 

Empresa Brasileira de Transmissão de Energia S. A.

 

49,604,465

 

49.00

 

109,999

 

109,999

 

Central Eólica Praias de Parajuru S.A.

 

70,560,000

 

49.00

 

70,560

 

70,560

 

Central Eólica Volta do Rio S.A.

 

117,230,000

 

49.00

 

117,230

 

117,242

 

Central Eólica Praias de Morgado S.A.

 

52,960,000

 

49.00

 

52,960

 

52,960

 

 

180



Table of Contents

 

New acquisitions

 

Acquisition of 65.85% of Terna Participações S.A.

 

On April 23, 2009 Cemig GT acquired, from Terna S.p.A., 65.85% of Terna Participações S.A., a holding company operating in electricity transmission, with a presence in 11 of Brazil’s States, for R$ 2.15 billion.  The holding company controls a total of six companies, which operate a total of more than 3,750 km of transmission lines.

 

On August 5, 2009 Cemig’s Board of Directors approved, as an alternative to acquisition of all of the shares of Terna Participações S.A. (“Terna”) held by Terna Rete Elettrica Nazionale S.p.A (“Terna S.p.A”), as specified as optional under the Share Purchase Agreement signed on that date between Cemig GT and Terna S.p.A., the possibility of reduction of the final stockholding interest to be held by Cemig GT in Terna, in that acquisition, to a minimum level of 50% less 1 (one) of the common shares in Terna, and, as to the preferred shares, to a minimum representing the percentage realized by the Public Offer to purchase the shares of the minority stockholders in that company, through a partnership to be constituted with Fundo de Investimentos em Participação Coliseu (FIP Coliseu), if it becomes possible for all the units of this FIP (Equity Investment Fund), necessary for the said acquisition, to be subscribed.

 

On October 19, 2009 Cemig GT published its announcement of completion of the public distribution of units of the First Issue by FIP Coliseu, structured by Banco Modal S.A., in the total amount of R$ 1,330,000. This amount was sufficient for this fund to acquire 51% of the common shares of Terna Participações S.A. (“Terna”). A meeting of the Board of Directors has been scheduled to decide on the contractual instruments that will regulate the Company’s partnership with FIP Coliseu in the acquisition of 100% of the shares of Terna held by Terna Rete Elettrica Nazionale S.p.A (“Terna S.p.A”), Subject of the Share Purchase Agreement signed on April 23, 2009 between Cemig GT and Terna S.p.A. as announced on that date.

 

On November 3, 2009 that Share Purchase Agreement signed with Terna S.p.A. was settled with payment and transfer of the shares owned by Terna to Transmissora do Atlântico de Energia Elétrica S.A. – Taesa, in which Cemig GT holds 49% of the registered capital. The purchase was of 173,527,113 common shares, representing approximately 65.85% of the total capital of Terna.

 

The stockholders of Taesa are Cemig GT and Fundo de Investimentos em Participações Coliseu. On a date to be announced, Taesa will make a public offer for acquisition of the shares of Terna in circulation, to ensure that the other stockholders of Terna receive the same treatment given to Terna S.p.A.

 

181



Table of Contents

 

10) — FIXED ASSETS

 

 

 

09/30/2009

 

06/30/2009

 

 

 

Historic cost

 

Accumulated
depreciation

 

Net value

 

Net value

 

In service

 

8,090,965

 

(3,731,613

)

4,359,352

 

4,405,048

 

- Generation

 

6,728,932

 

(3,009,361

)

3,719,571

 

3,757,199

 

Land

 

195,715

 

 

195,715

 

195,552

 

Reservoirs, dams and water courses

 

3,672,137

 

(1,424,455

)

2,247,682

 

2,266,813

 

Buildings, works and improvements

 

781,019

 

(364,833

)

416,186

 

421,034

 

Machinery and equipment

 

2,075,359

 

(1,215,798

)

859,561

 

873,418

 

Vehicles

 

2,164

 

(1,873

)

291

 

259

 

Furniture and utensils

 

2,538

 

(2,402

)

136

 

123

 

- Transmission

 

1,299,025

 

(682,703

)

616,322

 

624,429

 

Land

 

2,138

 

 

2,138

 

2,138

 

Buildings, works and improvements

 

106,549

 

(59,897

)

46,652

 

47,577

 

Machinery and equipment

 

1,189,166

 

(621,849

)

567,317

 

574,515

 

Vehicles

 

175

 

(134

)

41

 

45

 

Furniture and utensils

 

997

 

(823

)

174

 

154

 

- Administration

 

63,008

 

(39,549

)

23,459

 

23,420

 

Land

 

458

 

 

458

 

621

 

Buildings, works and improvements

 

13,760

 

(7,457

)

6,303

 

6,524

 

Machinery and equipment

 

34,991

 

(22,479

)

12,512

 

11,612

 

Vehicles

 

10,829

 

(6,739

)

4,090

 

4,585

 

Furniture and utensils

 

2,970

 

(2,874

)

96

 

78

 

 

 

 

 

 

 

 

 

 

 

In progress

 

232,905

 

 

232,905

 

198,255

 

- Generation

 

117,795

 

 

117,795

 

109,226

 

- Transmission

 

85,608

 

 

85,608

 

69,309

 

- Administration

 

29,502

 

 

29,502

 

19,720

 

 

 

 

 

 

 

 

 

 

 

Total fixed assets

 

8,323,870

 

(3,731,613

)

4,592,257

 

4,603,303

 

“Special Obligations” linked to the concession

 

(7,924

)

 

(7,924

)

(7,924

)

Net fixed assets – Holding company

 

8,315,946

 

(3,731,613

)

4,584,333

 

4,595,379

 

 

 

 

 

 

 

 

 

 

 

In service – Subsidiaries

 

144,794

 

(1,283

)

143,511

 

48,831

 

- Generation

 

144,768

 

(1,282

)

143,486

 

48,813

 

- Administration

 

26

 

(1

)

25

 

18

 

 

 

 

 

 

 

 

 

 

 

In progress – Subsidiaries

 

472,919

 

 

472,919

 

232,225

 

- Generation

 

422,813

 

 

422,813

 

211,076

 

- Transmission

 

48,083

 

 

48,083

 

19,688

 

- Administration

 

2,023

 

 

2,023

 

1,461

 

 

 

 

 

 

 

 

 

 

 

Net fixed assets – Consolidated

 

8,933,659

 

(3,732,896

)

5,200,763

 

4,876,435

 

 

“Special Obligations linked to the Concession” refers basically to contributions by consumers for carrying out of works necessary to meet requests for supply of electricity.

 

182



Table of Contents

 

11) – INTANGIBLE

 

 

 

09/30/2009

 

06/30/2009

 

 

 


Historic cost

 

Accumulated depreciation

 


Net value

 

Net value

 

In service

 

30,456

 

(20,849

)

9,607

 

9,984

 

- Generation

 

2,381

 

(955

)

1,426

 

1,542

 

- Transmission

 

9,661

 

(2,681

)

6,980

 

7,081

 

- Administration

 

18,414

 

(17,213

)

1,201

 

1,361

 

 

 

 

 

 

 

 

 

 

 

In progress

 

5,075

 

 

5,075

 

4,715

 

- Generation

 

1,188

 

 

1,188

 

1,089

 

- Transmission

 

1,469

 

 

1,469

 

1,373

 

- Administration

 

2,418

 

 

2,418

 

2,253

 

 

 

 

 

 

 

 

 

 

 

intangible, net – Holding company

 

35,531

 

(20,849

)

14,682

 

14,699

 

 

 

 

 

 

 

 

 

 

 

In service

 

34,779

 

(118

)

34,661

 

37

 

- Generation

 

34,769

 

(117

)

34,652

 

28

 

- Administration

 

10

 

(1

)

9

 

9

 

 

 

 

 

 

 

 

 

 

 

In progress

 

76,699

 

 

76,699

 

2,756

 

- Generation

 

76,699

 

 

76,699

 

2,756

 

 

 

 

 

 

 

 

 

 

 

Net intangible assets – Consolidated

 

147,009

 

(20,967

)

126,042

 

17,492

 

 

12)          SUPPLIERS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

 

 

 

 

Wholesale supply and transport of electricity -

 

 

 

 

 

 

 

 

 

Purchase of “Free Energy” during the rationing period

 

 

12,148

 

 

12,148

 

União Com. de Energia Elétrica

 

7,101

 

7,101

 

7,101

 

7,101

 

Cemig D

 

4,925

 

6,727

 

4,925

 

6,727

 

CHESF – Cia. Hidroelétrica do São Francisco

 

2,879

 

2,934

 

2,879

 

2,934

 

CTEEP – Cia. Trans. Energia Elétrica Paulista

 

3,143

 

3,278

 

3,143

 

3,278

 

Eletronorte – Centrais Elétricas do Norte do Brasil

 

2,049

 

2,149

 

2,049

 

2,149

 

Eletrosul – Centrais Elétricas do Sul

 

1,993

 

2,209

 

1,993

 

2,209

 

Other generators and distributors

 

29,871

 

25,864

 

28,978

 

25,864

 

 

 

51,961

 

62,410

 

51,068

 

62,410

 

Materials and services

 

63,133

 

33,885

 

32,319

 

16,133

 

 

 

115,094

 

96,295

 

83,387

 

78,543

 

Non-current (*)

 

 

 

 

 

 

 

 

 

Wholesale electricity supply

 

 

 

 

 

 

 

 

 

Purchase of “Free Energy” during the rationing period

 

122

 

78

 

122

 

78

 

Materials and services

 

1,732

 

1,649

 

 

 

 

 

1,854

 

1,727

 

122

 

78

 

Total, Suppliers

 

116,948

 

98,022

 

83,509

 

78,621

 

 


(*) Presented in the line “Other obligations”

 

183



Table of Contents

 

13) – TAXES, CHARGES AND CONTRIBUTIONS

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

Current

 

 

 

 

 

 

 

 

 

Income tax

 

279,058

 

181,067

 

278,785

 

180,974

 

Social Contribution tax

 

103,085

 

66,543

 

102,932

 

66,492

 

ICMS tax

 

28,170

 

27,767

 

27,380

 

27,143

 

Cofins tax

 

22,686

 

19,574

 

22,576

 

19,520

 

Pasep tax

 

10,143

 

9,467

 

10,118

 

9,454

 

Social security system

 

3,434

 

3,391

 

3,279

 

3,189

 

Others

 

9,718

 

1,869

 

9,427

 

1,735

 

 

 

456,294

 

309,678

 

454,497

 

308,507

 

 

 

 

 

 

 

 

 

 

 

Deferred obligations

 

 

 

 

 

 

 

 

 

Income tax

 

20,941

 

29,290

 

20,941

 

29,290

 

Social Contribution tax

 

7,539

 

10,544

 

7,539

 

10,544

 

Cofins tax

 

6,366

 

8,904

 

6,366

 

8,904

 

Pasep tax

 

1,382

 

1,933

 

1,382

 

1,933

 

 

 

36,228

 

50,671

 

36,228

 

50,671

 

 

 

492,522

 

360,349

 

490,725

 

359,178

 

 

 

 

 

 

 

 

 

 

 

Non-current

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cofins tax

 

32,771

 

26,863

 

32,771

 

26,863

 

Pasep tax

 

7,115

 

5,832

 

7,115

 

5,832

 

 

 

39,886

 

32,695

 

39,886

 

32,695

 

Deferred obligations

 

 

 

 

 

 

 

 

 

Income tax

 

74,832

 

71,647

 

74,832

 

71,647

 

Social Contribution tax

 

26,938

 

25,793

 

26,938

 

25,793

 

Cofins tax

 

6,318

 

5,499

 

6,318

 

5,499

 

Pasep tax

 

1,372

 

1,194

 

1,372

 

1,194

 

 

 

109,460

 

104,133

 

109,460

 

104,133

 

 

 

149,346

 

136,828

 

149,346

 

136,828

 

 

The “deferred obligations” in Current refer basically to the assets and liabilities linked to the General Agreement for the Electricity Sector and other regulatory issues, and become due as and when these assets and liabilities are realized.

 

The non-current obligations for Pasep and Cofins taxes refer to the legal action challenging the constitutionality of the inclusion of ICMS tax in the taxable amount for these taxes, and applying for offsetting of the amounts paid in the last 10 years. The Company obtained a Court injunction enabling it not to make the payment and authorizing payment into Court starting from 2008.

 

The non-current deferred obligations for income tax and Social Contribution refer, substantially, to the recognition of financial instruments (FX variation, and hedge transactions) by the cash method, which are payable as and when realized, by payment or redemption, and to assets and liabilities linked to regulatory issues, which become payable as and when the latter are realized.

 

The non-current Pasep and Cofins liabilities refer substantially to assets and liabilities linked to regulatory issues, which become payable as and when they are realized.

 

184



Table of Contents

 

14) – LOANS, FINANCINGS AND DEBENTURES

 

Consolidated

 

09/30/2009

 

06/30/2009

 

FINANCING SOURCES

 

Principal
maturity

 

Annual financial
cost (%)

 

Currency

 

Current

 

Non-
current

 

Total

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FOREIGN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banco do Brasil (1)

 

2009

 

3.90

 

JPY

 

79,182

 

 

79,182

 

80,214

 

BNP Paribas

 

2010

 

Libor + 1.875

 

US$

 

12,165

 

 

12,165

 

13,212

 

BNP Paribas

 

2012

 

5.89

 

Euro

 

2,942

 

4,345

 

7,287

 

9,361

 

Unibanco (2)

 

2009

 

6.50

 

US$

 

8,539

 

 

8,539

 

9,221

 

Unibanco (3)

 

2009

 

5.00

 

US$

 

6,329

 

 

6,329

 

6,859

 

Debt in foreign currency

 

 

 

 

 

 

 

109,157

 

4,345

 

113,502

 

118,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BRAZILIAN CURRENCY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Banco Credit Suisse First Boston S.A.

 

2010

 

106.00 of CDI

 

R$

 

75,157

 

 

75,157

 

75,164

 

Banco do Brasil

 

2009

 

111.00 of CDI

 

R$

 

69,221

 

 

69,221

 

67,582

 

Banco do Brasil

 

2013

 

CDI + 1.70

 

R$

 

15,170

 

81,623

 

96,793

 

95,281

 

Banco do Brasil

 

2013

 

107.60 of CDI

 

R$

 

1,198

 

30,000

 

31,198

 

30,481

 

Banco do Brasil

 

2014

 

104.10 of CDI

 

R$

 

36,744

 

900,000

 

936,744

 

915,910

 

Banco Itaú BBA

 

2013

 

CDI + 1.70

 

R$

 

29,601

 

151,748

 

181,349

 

183,108

 

Banco Votorantim

 

2010

 

113.50 of CDI

 

R$

 

650

 

25,125

 

25,775

 

25,150

 

Brazilian Development Bank (BNDES)

 

2026

 

URTJ +2.34

 

R$

 

3,231

 

116,097

 

119,328

 

108,980

 

Bradesco

 

2013

 

CDI + 1.70

 

R$

 

18,507

 

131,783

 

150,290

 

146,440

 

Bradesco

 

2014

 

CDI + 1.70

 

R$

 

163

 

1,820

 

1,983

 

1,932

 

Debentures (4)

 

2009

 

CDI + 1.20

 

R$

 

388,234

 

 

388,234

 

378,768

 

Debentures (4)

 

2011

 

104.00 of CDI

 

R$

 

24,567

 

238,816

 

263,383

 

257,531

 

Debentures – Minas Gerais state government (4)(6)

 

2031

 

IGP-M

 

R$

 

 

35,978

 

35,978

 

34,934

 

Eletrobrás (6)

 

2013

 

Finel+ 7.50 to 8.50

 

R$

 

12,326

 

39,031

 

51,357

 

54,480

 

Santander do Brasil

 

2013

 

CDI + 1.70

 

R$

 

7,655

 

22,286

 

29,941

 

30,554

 

Unibanco

 

2009

 

CDI + 2.98

 

R$

 

109,513

 

 

109,513

 

106,371

 

Unibanco

 

2013

 

CDI + 1.70

 

R$

 

33,567

 

161,096

 

194,663

 

195,509

 

Banco Votorantim

 

2013

 

CDI + 1.70

 

R$

 

784

 

2,326

 

3,110

 

3,200

 

Energ Power (9)

 

2012

 

IPCA

 

R$

 

109

 

764

 

873

 

873

 

Finep (9)

 

2015

 

URTJ + 5.00

 

R$

 

27

 

7,950

 

7,977

 

4,462

 

Orteng Equipamentos e Sistemas (9)

 

2012

 

IPCA

 

R$

 

47

 

330

 

377

 

377

 

Construtora Quebec (9)

 

2012

 

IPCA

 

R$

 

150

 

1,052

 

1,202

 

1,202

 

Unibanco(5)

 

2020

 

TJLP + 2.55

 

R$

 

172

 

7,018

 

7,190

 

7,363

 

Banco do Brasil (5)

 

2020

 

TJLP + 2.55

 

R$

 

683

 

28,223

 

28,906

 

29,589

 

BNDES (7)

 

2033

 

TJLP + 2.40

 

R$

 

 

171,408

 

171,408

 

162,354

 

Debentures (7)

 

2013

 

IPCA

 

R$

 

 

157,703

 

157,703

 

154,503

 

CCB Banco Bradesco (8)

 

2009

 

CDI + 0.84

 

R$

 

7,350

 

 

7,350

 

2,028

 

Caixa Ec. Fed. (Federal Savings Bank) (10)

 

2022

 

TJLP + 3.50

 

R$

 

 

62,462

 

62,462

 

 

Caixa Ec. Fed. (11)

 

2022

 

TJLP + 3.50

 

R$

 

 

55,864

 

55,864

 

 

Caixa Ec. Fed. (12)

 

2022

 

TJLP + 3.50

 

R$

 

 

86,730

 

86,730

 

 

Debt in Brazilian currency

 

 

 

 

 

 

 

834,826

 

2,517,233

 

3,352,059

 

3,074,126

 

Overall total

 

 

 

 

 

 

 

943,983

 

2,521,578

 

3,465,561

 

3,192,993

 

 


(1) to (3)

 

Swaps for exchange of rates were contracted. The following are the rates for the loans and financings taking the swaps into account:        

(1)  111.00% of CDI rate;         (2) CDI + 2.98% p.a.;         (3) CDI + 3.01% p.a.

(4)

 

Nominal, unsecured, book-entry debentures not convertible into shares, without preference.

(5)

 

Loan borrowed by the jointly-controlled subsidiary Hidrelétrica Cachoeirão S.A.

(6)

 

Contracts adjusted to present value, as per changes to the Corporate Law made by Law 11638/07.

(7)

 

Loan contracted for the jointly-controlled subsidiary Madeira Energia S.A.

(8)

 

Loan contracted for the jointly-controlled subsidiary Hidrelétrica Pipoca S.A.

(9)

 

Loan for subscription of the registered capital of Hidrelétrica Pipoca S.A.

(10)

 

Loan contracted for the jointly-controlled subsidiary Praia de Morgado S.A..

(11)

 

Loan contracted for the jointly-controlled subsidiary Praia de Parajuru S.A..

(12)

 

Loan contracted for the jointly-controlled subsidiary Volta do Rio S.A..

 

185



Table of Contents

 

The consolidated composition of loans, by currency and indexor, with the respective amortization, is as follows:

 

 

 

2009

 

2010

 

2011

 

2012

 

2013

 

2014

 

2015

 

2016 and
following
years

 

Total

 

Currency

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US dollar

 

21,065

 

5,968

 

 

 

 

 

 

 

27,033

 

Euro

 

45

 

2,897

 

2,897

 

1,448

 

 

 

 

 

7,287

 

Yen

 

79,182

 

 

 

 

 

 

 

 

79,182

 

 

 

100,292

 

8,865

 

2,897

 

1,448

 

 

 

 

 

113,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indexors

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

IGP-M inflation index

 

 

 

 

 

 

 

 

35,978

 

35,978

 

Eletrobrás Finel internal index

 

3,082

 

12,325

 

12,326

 

12,326

 

11,298

 

 

 

 

51,357

 

IPCA (Expanded Consumer Price Index)

 

 

613

 

1,225

 

103,121

 

55,197

 

 

 

 

160,156

 

Interbank CD rate – CDI

 

687,975

 

252,072

 

390,308

 

451,947

 

481,947

 

300,455

 

 

 

2,564,704

 

Others

 

2,890

 

20,834

 

29,616

 

29,778

 

29,778

 

38,348

 

36,726

 

351,493

 

539,864

 

 

 

693,947

 

285,844

 

433,475

 

597,172

 

578,220

 

338,803

 

36,726

 

351,894

 

3,352,059

 

 

 

794,239

 

294,709

 

436,372

 

598,620

 

578,220

 

338,803

 

36,726

 

387,872

 

3,465,561

 

 

The principal currencies and indexors used for monetary updating of loans and financings had the following variations:

 

 

 

Change in
quarter ended
09/30/2009

 

Change YTD in
2009

 

 

 

Change in
quarter ended
09/30/2009

 

Change
YTD in 2009

 

Currency

 

%

 

%

 

Indexor

 

%

 

%

 

US dollar

 

(8.89

)

(23.92

)

IGP-M

 

(0.38

)

(1.61

)

Euro

 

(5.06

)

(19.67

)

Finel

 

(0.08

)

(0.32

)

Yen

 

(2.24

)

(23.21

)

Selic

 

2.19

 

7.67

 

 

 

 

 

 

 

CDI

 

2.15

 

7.59

 

 

The movement on loans and financings is as follows:

 

Balance at June 30, 2009

 

3,192,993

 

Acquisition of subsidiaries – Consolidated loans

 

200,466

 

Loans and financings obtained

 

24,315

 

Monetary and FX variation

 

(5,252

)

Financial charges provisioned

 

77,436

 

Adjustment to present value

 

2,206

 

Financial charges paid

 

(21,181

)

Amortization of financings

 

(5,422

)

Balance at September 30, 2009

 

3,465,561

 

 

Restrictive covenant clauses

 

Cemig GT has loans and financings with restrictive covenant clauses. These were fully complied with on September 30, 2009.

 

186



Table of Contents

 

15) – REGULATORY CHARGES

 

 

 

Consolidated and Holding
company

 

 

 

09/30/2009

 

06/30/2009

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

15,461

 

13,054

 

Fuel Consumption Account – CCC

 

4,732

 

4,186

 

Energy Development Account – CDE

 

5,455

 

4,540

 

Aneel inspection charge

 

1,386

 

1,386

 

Alternative Energy Program – Proinfa

 

2,574

 

2,199

 

National Scientific and Technological Development Fund – FNDCT

 

2,123

 

3,177

 

Research and development

 

60,579

 

57,164

 

Energy system expansion research

 

1,061

 

1,589

 

 

 

93,371

 

87,295

 

 

 

 

 

 

 

Current liabilities

 

83,585

 

80,643

 

Non-current liabilities

 

9,786

 

6,652

 

 

16) – POST-EMPLOYMENT OBLIGATIONS

 

Cemig GT is one of the sponsors of the Forluminas Social Security Foundation — Forluz, a non-profit legal entity whose object is to provide its associates and participants and their dependents and beneficiaries with a financial income supplementing retirement and pension, in accordance with the private pension plan to which they are linked.

 

Forluz makes the following supplementary pension benefit plans available to its participants:

 

The Mixed Benefits Plan (“Plan B”): A defined-contribution plan at the stage of accumulation of funds, for retirement benefits for normal time of service, and defined-benefit coverage for disability or death of participants still in active employment, and also receipt of benefits for time of contribution. The contributions of the Sponsors are equal to the basic monthly contributions of the participants, and this is the only plan open for joining by new participants.

 

Cemig GT’s contribution to this plan is 27.52% for the portion with defined benefit characteristics, relating to the coverage for invalidity or death of an active participant, and this is used for amortization of the defined obligations through an actuarial calculation. The remaining 72.48%, relating to the portion of the plan with defined-contribution characteristics, goes to the nominal accounts of the participants and is recognized in the income statement for the year by the cash method, under Personnel expenses.

 

Hence, the obligations for payment of supplementary pension benefits under the Mixed Plan, with defined contribution characteristics, and their respective assets, in the amount of R$ 537,391, are not presented in this Explanatory Note.

 

Pension Benefits Balances Plan (“Plan A”): This includes all the active and assisted participants who opted to migrate from the previous Defined Benefit Plan, and are entitled to a proportional benefit by balances. For participants who are still working, this benefit has been deferred to the retirement date.

 

Defined Benefit Plan: This is the benefit plan adopted by Forluz up to 1998, which completes the average real salary of the employee’s last three working years in the Company in relation to the amount of the Official Social Security benefit. Six active employees and 45 retirees or pension holders are inscribed in this plan.

 

Independently from the plans made available by Forluz, Cemig GT also maintains payments for part of the life insurance premium for retirees, and contributes to a health plan and a dental plan for the employees, retirees and dependents, which are administered by Forluz.

 

187



Table of Contents

 

Separation of the Health Plan

 

On August 26, 2008 the Executive Board of Forluz, complying with orders issued by the Private Pension Plans Authority (SPC), decided to transfer management of the Cemig Integrated Health Plan (PSI) to a separate entity to be created for that purpose. The reason for the decision was the SPC’s belief that it would be impossible to maintain those participants in the Health Plan who were not simultaneously inscribed in the pension and retirement plans. To protect the interests of its participants, and also to comply with the SPC’s ruling, Forluz opted to separate the activities, keeping the present dental and pension plans within itself.  The period planned for conclusion of the process of separation of the health plan is 12 months, during which time all the existing coverage and benefits will be maintained.

 

Amortization of actuarial obligations

 

Part of the actuarial obligation for post-employment benefits, in the amount of R$ 208,109 on September 30, 2009 (R$ 211,193 on June 30, 2009), was recognized as an obligation payable by Cemig GT and is being amortized up to June 2024, through monthly installments calculated by the system of constant installments (the so-called “Price” table). The amounts are updated by the IPCA (Amplified National Consumer Price) Index published by the Brazilian Geography and Statistics Institute (IBGE), plus 6% per year.

 

The liabilities and expenses recognized by the Company in connection with the Supplementary Retirement Plan, Health Plan and Life Insurance Plan are adjusted in accordance with the terms of CVM Decision CVM 371 and an Opinion prepared by independent actuaries. Hence the financial updating of the obligation in the debt agreed with Forluz mentioned in the previous paragraph does not produce accounting effects in the Income statement of Cemig GT.  The most recent actuarial valuation was made for base-date December 31, 2008.

 

The movement in net liabilities has been as follows:

 

 

 

Consolidated and Holding company

 

 

 

Pension plans and
retirement
supplement plans

 

Health plan

 

Dental plan

 

Life
insurance

 


Total

 

Net liabilities on June 30, 2009

 

85,345

 

79,880

 

3,924

 

104,027

 

273,176

 

Expense (revenue) recognized in the Income statement

 

548

 

3,958

 

243

 

2,584

 

7,333

 

Contributions paid

 

(7,742

)

(1,891

)

(42

)

(621

)

(10,296

)

Net liabilities on September 30, 2009

 

78,151

 

81,947

 

4,125

 

105,990

 

270,213

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

18,757

 

 

 

 

18,757

 

Non-current liabilities

 

59,394

 

81,947

 

4,125

 

105,990

 

251,456

 

 

17) – CONTINGENCY PROVISIONS

 

The Company makes contingency provisions for lawsuits in which the chances of loss are assessed as “probable”, as follows:

 

188



Table of Contents

 

 

 

Balance on
06/30/2009

 

Additions

 

Balance on
09/30/2009

 

Labor-law cases

 

 

 

 

 

 

 

Various

 

227

 

4

 

231

 

 

 

 

 

 

 

 

 

Civil cases

 

 

 

 

 

 

 

Environmental

 

7,065

 

165

 

7,230

 

Other

 

1,203

 

646

 

1,849

 

 

 

8,268

 

811

 

9,079

 

 

 

 

 

 

 

 

 

Total

 

8,495

 

815

 

9,310

 

 

Environmental administrative proceedings

 

Cemig GT was served an infringement notice by the Minas Gerais State Forests Institute (IEF), alleging that it omitted to take measures to protect the fish population, causing fish deaths, as a result of the flow and operation of the machinery of the Três Marias Hydroelectric Plant. The Company presented a defense, and rates the risk of loss in this action as “probable”, in the amount of R$ 7,230 – which is duly provisioned.

 

Legal actions with risk of loss classified as “possible”

 

Additionally, there are legal actions of a labor-law, civil or tax nature in progress, the chances of loss in which have been estimated as “possible”. These are periodically reassessed, and do not require the constitution of a provision in the Income statement. They are as follows:

 

Social Security and tax obligations – indemnity for the “Anuênio”.

 

In 2006, Cemig GT paid an indemnity to its employees, in the amount of R$ 41,660, in exchange for their rights to future payments known as the “Anuênio”, which would have been incorporated into salaries over a future period. The company did not pay income tax nor Social Security in relation to these amounts because it considered that these obligations are not applicable to amounts paid as an indemnity. However, to avoid the risk of a future fine arising from a different interpretation by the federal tax authority and the National Social Security Institution, the Company decided to apply for an order of Mandamus, which allowed payment into Court of the potential obligations, in the amount of R$ 28,716. These are posted in Deposits connected to legal actions. The Company believes it has arguments of merit for defense, and thus has made no provision for any losses on this case.

 

Regulatory contingency – CCEE

 

In an action dating from August 2002, AES Sul Distribuidora has challenged in the courts the criteria for accounting of electricity sale transactions in the wholesale electricity market during the period of rationing. It obtained a judgment in its favor in February 2006, which orders Aneel and the CCEE to comply with AES’s claim, and recalculate the settlement of the transactions during the rationing period leaving out of account its Dispatch No. 288/2002. This was to be put into effect in the CCEE in November 2008, resulting in an additional disbursement for Cemig, referring to the expense on purchase of energy in the short-term market, in the CCEE, the value of which on September 30, 2009 would be approximately R$ 91,504. On November 9, 2008 the Company obtained an injunction in the Regional Federal Court suspending the obligatory nature of the requirement to pay into court the amount that would have been owed under the Special Financial Settlement made by the CCEE.  Due to the above, no provision is constituted for this dispute, since the Company believes it has arguments on the merit for defense against this claim. It rates the chances of loss in this matter as “possible”.

 

189



Table of Contents

 

18) – STOCKHOLDERS’ EQUITY

 

On September 30, 2009 the registered capital of Cemig GT was R$ 2,896,785, represented by 2,896,785,358 nominal common shares, without par value, wholly owned by Cemig.

 

In a meeting held on June 25, 2009, the Board of Directors of Cemig approved payment of Interest on Equity, calculated as part of the minimum obligatory dividend for 2009, in the amount of R$ 107,136; on September 29, 2009 the Board approved a further amount of Interest on Equity, of R$ 52,654; both to be paid in 2010. The tax benefits arising from payment of Interest on Equity were, respectively, R$ 36,426 and R$ 17,902. These were recognized in the period ending September 30, 2009.

 

19) – REVENUE FROM SUPPLY OF ELECTRICITY

 

This table gives the breakdown of Cemig GT’s supply of electricity, by type of consumer:

 

 

 

Consolidated

 

 

 

(Not reviewed by external auditors)

 

 

 

 

 

 

 

Number of consumers

 

MWh

 

R$

 

 

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

Industrial

 

138

 

130

 

12,161,980

 

14,402,686

 

1,308,430

 

1,382,995

 

Commercial

 

1

 

 

3,441

 

 

9,604

 

 

Retail supply not invoiced, net

 

 

 

 

 

(19,723

)

24,042

 

 

 

139

 

130

 

12,165,421

 

14,402,686

 

1,298,311

 

1,407,037

 

Wholesale supply to other concession holders (*)

 

44

 

42

 

11,514,114

 

9,046,560

 

1,216,570

 

810,609

 

Transactions in energy on the CCEE

 

 

 

1,577,657

 

980,332

 

117,022

 

114,235

 

Total

 

183

 

172

 

25,257,192

 

24,429,578

 

2,631,903

 

2,331,881

 

 


(*) Includes Contracts for Sale of Electricity in the Regulated Market (CCEARs), and “bilateral contracts” with other agents.

 

20) – REVENUE FOR USE OF THE NETWORK

 

This revenue is from the tariff charged to agents in the electricity sector, including Free Consumers connected to the high voltage network, for use of the basic transmission grid owned by the Company, associated with the Brazilian national grid. Amounts receivable are recorded in Assets, under “Transport of electricity”. In June 2009 Cemig GT recognized in full the revenue of R$ 158,090 to be paid to the Company as a result of the Transmission Tariff Review, as described in Explanatory Note 6.

 

 

 

Consolidated

 

 

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

Revenue from use of the basic network

 

402,351

 

367,913

 

System connection revenue

 

97,395

 

93,871

 

Revenue from backdated adjustment under Transmission Tariff Review

 

136,657

 

 

 

 

636,403

 

461,784

 

 

190



Table of Contents

 

21) – DEDUCTIONS FROM OPERATIONAL REVENUE

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

Taxes on revenue

 

 

 

 

 

 

 

ICMS tax

 

241,975

 

240,498

 

259,420

 

Cofins tax

 

231,325

 

231,031

 

188,732

 

PIS and Pasep taxes

 

55,434

 

55,370

 

40,810

 

ISS value added tax on services, and other taxes

 

365

 

365

 

544

 

 

 

529,099

 

527,264

 

489,506

 

 

 

 

 

 

 

 

 

Charges to the consumer

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

68,028

 

68,028

 

61,213

 

Energy Development Account – CDE

 

20,610

 

20,610

 

28,853

 

Fuel Consumption Account – CCC

 

18,513

 

18,513

 

27,074

 

Research and Development – R&D

 

10,010

 

10,010

 

8,466

 

National Scientific and Technological Development Fund – FNDCT

 

9,883

 

9,883

 

8,466

 

Energy System Expansion Research – EPE

 

4,942

 

4,942

 

3,610

 

 

 

131,986

 

131,986

 

137,682

 

 

 

661,085

 

659,250

 

627,188

 

 

22) – OPERATIONAL COSTS AND EXPENSES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

Personnel expenses

 

234,764

 

234,326

 

191,183

 

Post-employment obligations

 

21,999

 

21,999

 

36,013

 

Materials

 

10,303

 

10,022

 

10,518

 

Raw materials and inputs for generation

 

4,070

 

4,070

 

65,185

 

Outsourced services

 

88,241

 

87,658

 

69,256

 

Depreciation and amortization

 

169,904

 

168,838

 

167,245

 

Royalties for use of water resources

 

105,163

 

105,163

 

94,888

 

Provisions (reversals) for operational losses

 

911

 

911

 

(1,013

)

Charges for the use of the basic transmission grid

 

208,356

 

208,356

 

200,945

 

Electricity bought for resale

 

116,716

 

116,227

 

(399

)

Other operational expenses, net

 

48,157

 

47,323

 

59,497

 

 

 

1,008,584

 

1,004,893

 

893,318

 

 

a) PERSONNEL EXPENSES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

Remuneration and salary-related charges and expenses

 

176,185

 

175,747

 

160,236

 

Supplementary pension contributions – Defined contribution plan

 

11,408

 

11,408

 

11,060

 

Assistance benefits

 

18,463

 

18,463

 

18,226

 

 

 

206,056

 

205,618

 

189,522

 

(-) Personnel costs transferred to Works in progress

 

(12,391

)

(12,391

)

(8,877

)

 

 

193,665

 

193,227

 

180,645

 

The PPD Voluntary Retirement Program (a)

 

 

 

10,538

 

The PDV Temporary Voluntary Retirement Program (b)

 

41,099

 

41,099

 

 

 

 

234,764

 

234,326

 

191,183

 

 

191



Table of Contents

 


Employee special retirement programs

 

(a) The PPD Permanent Voluntary Retirement Program

 

The Company has a permanent Voluntary Retirement Program (named PPD), which applies to any free and spontaneous terminations of employment contracts. Its main financial incentives include payment of 3 gross amounts of the employee’s monthly remuneration and 6 months’ contributions to the Health Plan after leaving the company, deposit of the extra payment of 40% of the balance of the employee’s FGTS fund, as would be applicable if termination were by the employer, and payment of up to 24 months’ contributions to the Pension Fund and the National Social Security System after termination of the contract, in accordance with certain criteria established in the regulations of the program.

 

Since this program was begun, in March 2008, 143 employees of Cemig GT have joined it, and provisions for the financial incentives were recognized in the income statement in 2008.

 

(b)  The PDV Temporary Voluntary Retirement Program

 

In April 2009 Cemig put in place a temporary Voluntary Retirement Program – named the PDV – which employees were able to join between April 22 and June 5, 2009.

 

The financial incentive for employees who subscribed to the PDV program is an indemnity that varies between 3 and 16 times the employee’s monthly remuneration, according to criteria set in the Program’s regulations, among which the main factor is the time of contribution remaining for qualification for full retirement benefits under the National Social Security program. Another of the incentives is payment of the contribution to the pension fund and the National Social Security System up to the date when the employee would meet the requirements for retirement benefits under the National System (limited to 5 years), and deposit of the extra payment of 40% on the balance of the FGTS fund (which would be obligatory if the contract were being rescinded by the employer).

 

Additionally, Cemig guarantees full payment of the costs of the group life insurance plan (for 6 months) and the health plan (for 12 months), from the date of the employee leaving the Company, which must be between June 2009 and September 2010.

 

Since this program was begun, 207 employees of Cemig GT have joined it, and provisions for the financial incentives, totaling R$ 41,099, have been recognized.

 

b) OUTSOURCED SERVICES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

 

 

 

 

 

 

 

 

Communication

 

3,096

 

3,085

 

2,729

 

Maintenance and conservation of electricity facilities and equipment

 

7,733

 

7,733

 

12,199

 

Building conservation and cleaning

 

12,582

 

12,578

 

11,119

 

Contracted labor

 

3,899

 

3,899

 

1,754

 

Freight and airfares

 

2,789

 

2,788

 

2,507

 

Accommodation and meals

 

3,687

 

3,664

 

3,435

 

Security services

 

6,300

 

6,300

 

6,244

 

Consultancy

 

6,447

 

6,325

 

2,271

 

Maintenance and conservation of furniture and utensils

 

2,082

 

2,082

 

1,403

 

Maintenance and conservation of vehicles

 

2,698

 

2,697

 

2,499

 

Electricity

 

3,345

 

3,342

 

4,097

 

Environment

 

9,486

 

9,486

 

4,994

 

Others

 

24,097

 

23,679

 

14,005

 

 

 

88,241

 

87,658

 

69,256

 

 

192



Table of Contents

 

23) – NET FINANCIAL EXPENSES

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

09/30/2009

 

09/30/2008

 

FINANCIAL REVENUES

 

 

 

 

 

 

 

Revenue from cash investments

 

90,774

 

89,995

 

88,485

 

Arrears penalty payments on electricity bills

 

1,452

 

1,452

 

7,227

 

Monetary updating on General Agreement for the Electricity Sector

 

2,952

 

2,952

 

21,654

 

FX variations

 

34,208

 

34,208

 

5

 

Pasep and Cofins taxes on financial revenues

 

(248

)

(248

)

(2,646

)

Gains on financial instruments (Note 25)

 

2,818

 

2,818

 

1,976

 

Adjustment to present value

 

1,486

 

1,486

 

15,149

 

Other

 

22,740

 

18,762

 

46,123

 

 

 

156,182

 

151,425

 

177,973

 

 

 

 

 

 

 

 

 

FINANCIAL EXPENSES

 

 

 

 

 

 

 

Charges on loans and financings

 

(220,754

)

(216,601

)

(259,323

)

FX variations

 

(10

)

(10

)

(11,276

)

Monetary updating on loans and financings

 

(92

)

(92

)

(15,005

)

Losses on financial instruments (Note 25)

 

(40,303

)

(40,303

)

(18,104

)

Provisions for losses on “Free Energy” transactions

 

7,915

 

7,915

 

(18,346

)

Adjustment to present value

 

(7,400

)

(7,400

)

(4,337

)

Other

 

(43,472

)

(37,913

)

(31,331

)

 

 

(304,116

)

(294,404

)

(357,722

)

NET FINANCIAL REVENUE (EXPENSES)

 

(147,934

)

(142,979

)

(179,749

)

 

193



Table of Contents

 

24) – RELATED PARTY TRANSACTIONS

 

As mentioned in Explanatory Note 1, the Company is a wholly-owned subsidiary of Companhia Energética de Minas Gerais — Cemig, of which the controlling stockholder is the government of the Brazilian State of Minas Gerais.

 

Cemig D (Cemig Distribuição S.A.) and Light S.A. are also subsidiaries of Cemig.

 

Cemig GT’s principal balances and transactions with related parties are:

 

COMPANY

 

ASSETS

 

LIABILITIES

 

REVENUES

 

EXPENSES

 

Item

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

09/30/2008

 

09/30/2009

 

09/30/2008

 

CEMIG

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest on Equity, and dividends

 

 

 

198,058

 

153,302

 

 

 

 

 

Affiliates and holding company

 

660

 

660

 

396

 

667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig D

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliates and holding company

 

10,021

 

10,031

 

25,893

 

4,877

 

 

 

 

 

Supply of electricity (1)

 

34,501

 

49,877

 

4,925

 

6,107

 

89,380

 

63,510

 

(21,635

)

(17,282

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Light

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supply of electricity (1)

 

571

 

391

 

405

 

405

 

6,829

 

16,098

 

 

(3,957

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Minas Gerais state government

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxes, charges and contributions ICMS tax (4)

 

41,379

 

31,320

 

28,170

 

27,767

 

(241,975

)

(259,420

)

 

 

Taxes offsetable ICMS tax (4)

 

8,531

 

18,158

 

 

 

 

 

 

 

Debentures (2)

 

 

 

35,978

 

34,934

 

 

 

(3,193

)

(928

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FORLUZ

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Post-employment obligations current (3)

 

 

 

18,757

 

18,652

 

 

 

(21,999

)

(36,013

)

Post-employment obligations non-current (3)

 

 

 

251,456

 

254,524

 

 

 

 

 

Others

 

 

 

4,272

 

4,297

 

 

 

 

 

Personnel expenses (5)

 

 

 

 

 

 

 

(11,408

)

(11,060

)

Current administration expense (6)

 

 

 

 

 

 

 

(2,156

)

(2,093

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Affiliates and subsidiaries / parent company

 

12

 

13

 

3,866

 

 

 

 

 

 

 


Main material comments on the above transactions:

 

(1)

The Company has contracts for purchase of electricity from Cemig GT and Light, arising from the public electricity auction of 2005, for 8 years’ supply and with annual adjustment by the IGP-M inflation index.

(2)

Private issue of non-convertible debentures for R$ 120,000, updated by the IGP—M inflation index, for completion of the Irapé hydroelectric plant, with redemption after 25 years from the issue date. The amount at November 31, 2008 has been adjusted to present value in accordance with Law 11638/07.

(3)

The contracts of Forluz are updated by the Amplified Consumer Price Index (IPCA), calculated by the Brazilian Geography and Statistics Institute (IBGE) (see Explanatory Note 15) and will be amortized up to the business year of 2024.

(4)

The transactions with ICMS tax posted in the financial statements refer to transactions for sale of energy and are carried out in conformity with the specific legislation of the State of Minas Gerais.

(5)

Cemig’s contributions to the Pension Fund related to the employees participating in the Mixed Plan (see Explanatory Note 15), calculated on the monthly remunerations in accordance with the regulations of the Fund.

(6)

Funds for annual current administrative costs of the Pension Fund in accordance with the specific legislation of the sector. The amounts are estimated as a percentage of the Company’s total payroll.

 

For more information on the main transactions, see Explanatory Notes 7, 13, 14, 16, 19, 22 and 23.

 

194



Table of Contents

 

25) – FINANCIAL INSTRUMENTS

 

The financial instruments used by Cemig GT are restricted to Cash and cash equivalents, Consumers and traders, Loans and financings, Obligations under debentures, and index contracts swaps– the gains and losses obtained on the transactions are registered in full by the accrual method.

 

The Company’s financial instruments were recognized at fair value and are classified as follows:

 

·                  Held for trading: In this category are cash investments and derivative investments (mentioned in item “b”).  They are valued at fair value and the gains or losses are recognized directly in the Income statement.

·                  Receivables:  Credits owed by consumers and traders are in this category. They are recognized at their nominal realization value, similar to the fair values.

·                  Loans and financings, and Obligations under debentures: These are measured at the amortized cost using the effective interest rates method, and adjusted to fair value.  Gains or losses are recognized in the Income statement as and when they incurred.

·                  Derivative financial instruments: These are valued at fair value and the gains or losses are recognized directly in the income statement.

 

a) Management of risks

 

Corporate risk management is a management tool that is part of the practices of Corporate Governance, aligned with the process of planning, which sets the strategic objectives of the Company’s business.

 

The Company has a Financial Risks Management Committee, which aims to implement guidelines and monitor the financial risk of transactions which might negatively affect the Company’s liquidity and profitability, recommending hedge/protection strategies in relation to foreign exchange, interest rate and inflation risks. These have effects that are in line with the Company’s strategy.

 

Cemig GT’s principal exposure risks are listed below:

 

Exchange rate risk

 

Cemig GT is exposed to the risk of increase in exchange rates, which could affect debt, net profit and cash flow.

 

The net exposure to exchange rates is as follows:

 

 

 

Consolidated and Holding
company

 

 

 

09/30/2009

 

06/30/2009

 

EXPOSURE TO EXCHANGE RATES

 

 

 

 

 

US dollar

 

 

 

 

 

Loans and financings

 

27,033

 

29,292

 

(–) Contracted hedges / swaps (*)

 

63,819

 

62,728

 

 

 

90,852

 

92,020

 

Yen

 

 

 

 

 

Loans and financings

 

79,182

 

80,214

 

(–) Contracted hedge transactions

 

(76,843

)

(78,604

)

 

 

2,339

 

1,610

 

Euro

 

 

 

 

 

Loans and financings

 

7,287

 

9,361

 

Net liability exposure

 

100,478

 

102,991

 

 


(*) Includes the contracted transaction for R$ 75,000 – See item “b”.

 

195



Table of Contents

 

The Company estimates that, in a probable scenario, the appreciation of the exchange rates of foreign currencies against the Real at the end of the next 12 months will be 1.23%. The Company has made a sensitivity analysis of the effects on its results arising from increases in the exchange rate of 25% and 50%, in relation to the scenario that it rates as “probable” – considering these alternative scenarios as “possible” and “remote”, respectively.

 

Risk: FX exposure

 

Present
exposure

 

“Probable”
scenario

 

“Possible”
scenario:
depreciation of
25%

 

“Remote”
scenario”
depreciation of
50%

 

 

 

 

 

 

 

 

 

 

 

US dollar

 

 

 

 

 

 

 

 

 

Loans and financings

 

27,033

 

27,366

 

34,207

 

41,049

 

(–) Contracted hedges and swaps

 

63,819

 

64,605

 

80,756

 

96,908

 

 

 

90,852

 

91,971

 

114,963

 

137,957

 

Yen

 

 

 

 

 

 

 

 

 

Loans and financings

 

79,182

 

80,157

 

100,197

 

120,236

 

(–) Contracted hedge transactions

 

(76,843

)

(77,789

)

(97,237

)

(116,684

)

 

 

2,339

 

2,368

 

2,960

 

3,552

 

Euro

 

 

 

 

 

 

 

 

 

Loans and financings

 

7,287

 

7,377

 

9,221

 

11,065

 

 

 

 

 

 

 

 

 

 

 

Net liability exposure

 

100,478

 

101,716

 

127,144

 

152,573

 

 

 

 

 

 

 

 

 

 

 

Net effect of exchange rate depreciation

 

 

 

(1,238

)

(26,666

)

(52,095

)

 

Interest rate risk

 

Cemig GT is exposed to the risk of increase in international interest rates, affecting loans and financings in foreign currency with floating interest rates (principally Libor), in the amount of R$ 12,165 at September 30, 2009.

 

In relation to the risk of increase in domestic Brazilian interest rates, the Company’s exposure arises from its net liabilities indexed to variation in interest rates, which are as follows:

 

 

 

Consolidated

 

Holding company

 

 

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

EXPOSURE OF CEMIG TO BRAZILIAN INTEREST RATES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Cash investments (Note 3)

 

1,405,283

 

1,070,063

 

1,292,818

 

1,060,617

 

Regulatory assets (Notes 5 and 6)

 

157,365

 

180,409

 

157,365

 

180,409

 

 

 

1,562,648

 

1,250,472

 

1,450,183

 

1,241,026

 

Liabilities

 

 

 

 

 

 

 

 

 

Loans, financings and debentures (Note 14)

 

(2,564,704

)

(2,515,008

)

(2,564,704

)

(2,515,008

)

Regulatory assets (Note 12)

 

 

(12,148

)

 

(12,148

)

Contracted hedge / swap transactions

 

(13,024

)

(15,876

)

(13,024

)

(15,876

)

 

 

(2,577,728

)

(2,543,032

)

(2,577,728

)

(2,543,032

)

Net liability exposure

 

(1,015,080

)

(1,292,560

)

(1,127,545

)

(1,302,006

)

 

The risk of increase in the Selic interest rate is considered to be the most significant interest rate risk. The Company estimates that, in a probable scenario, the Selic rate on September 30, 2010 will be 9.50%.  The Company has made a sensitivity analysis of the effects on its results arising from increases in the Selic rate of 25% and 50%, in relation to the scenario that it considers as “probable” – considering these alternative scenarios as “possible” and “remote”, respectively.

 

196



Table of Contents

 

Risk: Increase in domestic interest rates

 

Present
exposure

Selic 8.75%

 

“Probable”
scenario: Selic
9.50%

 

“Possible”
scenario: Selic
11.88%

 

“Remote”
scenario: Selic
14.25%

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

Cash investments

 

1,405,283

 

1,415,823

 

1,499,268

 

1,482,574

 

Regulatory assets

 

157,365

 

158,545

 

162,291

 

160,020

 

 

 

1,562,648

 

1,574,368

 

1,661,559

 

1,642,594

 

Liabilities

 

 

 

 

 

 

 

 

 

Loans

 

(2,564,704

)

(2,583,939

)

(2,644,979

)

(2,705,763

)

Contracted hedge / swap transactions

 

(13,024

)

(13,122

)

(13,432

)

(13,740

)

 

 

(2,577,728

)

(2,597,061

)

(2,658,411

)

(2,719,503

)

Net liability exposure

 

(1,015,080

)

(1,022,693

)

(1,046,852

)

(1,070,909

)

 

 

 

 

 

 

 

 

 

 

Net effect of the variation in the Selic rate

 

 

 

(7,613

)

(31,772

)

(55,829

)

 

Credit risk

 

The risk of losses as a result of difficulty in receiving amounts billed to its clients is considered to be low. The Company carries out monitoring for the purpose of reducing default, on an individual basis, with its consumers.  Negotiations are also established to make possible receipt of any receivables in arrears.

 

Energy scarcity risk

 

The electricity sold is generated, almost entirely, by hydroelectric power plants. A prolonged period of scarcity of rainfall could result in the reduction of the volume of water in the Company’s reservoirs, adversely affecting the recovery of their volume, and resulting in losses as a result of increased costs of acquisition of electricity, or reduction of revenues in the event of adoption of a renewed rationing program, like the one put in place by the federal government in 2001.

 

Risk of early maturity of debt

 

The Company has contracts for loans and financings, with the restrictive covenant clauses normally applicable to these types of operation, related to economic and financial indices, cash flow and other indicators meeting certain levels. Non-compliance with these covenants could result in early maturity of debt. On September 30, 2009 the covenants were fully complied with.

 

Risk of non-renewal of concessions

 

The Company has concessions for commercial operation of generation, transmission and distribution services, and its Management expects that they will be renewed by Aneel and/or the Mining and Energy Ministry. If the regulatory bodies do not grant the applications for renewals of these concessions, or if they decide to renew them upon imposition of additional costs for the Company (“concessions for consideration”) or setting of a price ceiling, the present levels of profitability and activity could be altered.

 

b) Financial instruments – derivatives

 

The derivative instruments contracted by Cemig GT have the purpose of protecting its operations against the risks arising from foreign exchange variation and are not used for speculative purposes.

 

The principal amounts of derivatives transactions are not posted in the balance sheet, since they refer to transactions which do not require payments in full. Only payments of the gains or losses that actually occur are posted in the financial statements. The net results of these transactions amounted to: a loss of R$ 37,485 in the first nine months of 2009 (‘9M09’); and a loss of R$ 16,128 in the first nine months of 2008 (‘9M08’). These items were posted in Financial revenue (expenses).

 

197



Table of Contents

 

Method of calculation of the fair value of positions

 

The fair value of financial investments is calculated taking into consideration the market prices of the security, or market information that makes such calculation possible, and future rates for similar securities. The market value of the security corresponds to its maturity value brought to present value by the discount factor obtained from the market yield curve in Reais.

 

This table shows the derivative instruments contracted by Cemig GT on September 30, 2009.

 

 

 

 

 

 

 

 

 

 

 

 

 

Lost not realized

 

Accumulated Effect

 

Receivable by

 

Payable by Cemig

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Receivable

 

Payable

 

Cemig Geração

 

Geração e

 

Maturity

 

Market

 

Principal amount contract*

 

Book Value

 

Fair Value

 

Amount

 

Amount

 

e Transmissão

 

Transmissão

 

period

 

Trading

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

06/30/2009

 

09/30/2009

 

09/30/2009

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US$ exchange rate + interest (5.58% p.a. to 7.48% p.a.)

 

R$ 100% of CDI+interest (2.98% p.a to 3.01% p.a.)

 

From 10/2009 to 11/2009

 

Over the counter (OTC)

 

US$6,288

 

US$6,288

 

(23.732

)

(21.520

)

(23.976

)

(21.636

)

 

(578

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

¥(Japanese Yen) exchange rate + interest (3.90 % p.a.)

 

R$ Brazilian interest rate - CDI (111% of CDI)

 

12/2009

 

Over the counter (OTC)

 

¥3,878,825

 

¥3,878,825

 

(29.034

)

(25.561

)

(30.179

)

(40.812

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

R$ 106% of CDI

 

R$ or US$ 48% of CDI or exchange rate (the highest)

 

04/2010

 

Over the counter (OTC)

 

R$75,000

 

R$75,000

 

86

 

89

 

86

 

89

 

2.395

 

(355

)

 

 

 

 

 

 

 

 

 

 

 

 

(52.680

)

(46.992

)

(54.069

)

(62.359

)

2.395

 

(933

)

 

c) Sensitivity analysis

 

The two first derivate instruments shown in the table above indicate that the Company is exposed to the variation in the CDI rate. The Company estimates that the CDI rate on September 30, 2010 will be 9.50%. The Company has made a sensitivity analysis of the effects on its results arising from increases in the CDI rate of 25% and 50%, in relation to September 30, 2009 – scenarios which it assesses as “possible” and “remote”, respectively.

 

In these “possible” and “remote” scenarios, the CDI rate at September 30, 2010, would be: 11.88% and 14.25%, respectively.

 

The last derivative instrument shown in the table above indicates that the Company is exposed to the monthly variation in the exchange rate for the US dollar against the Real if it is higher than 48% of the variation in the CDI rate. The Company estimates that the exchange rate of the US dollar against the Real on September 30, 2010 will be R$ 1.80. The Company has made a sensitivity analysis of the effects on the Company’s results arising from uniform increases, in the US dollar exchange rate, of 25% and 50%, in 2009 – the chances of which we rate as “possible” and “remote”, respectively.  In these “possible” and “remote” scenarios, the US$ exchange rate at September 30, 2010, would be, respectively, R$ 2.25 and R$ 2.70.

 

 

 

Base

 

“Probable”
scenario

 

“Possible”
scenario

 

“Remote”
scenario

 

Risk: Increase in domestic interest rates

 

 

 

 

 

 

 

 

 

Contracts in US$ and Yen

 

(88,024

)

(88,684

)

(90,779

)

(92,865

)

Net effect of the variation in the Selic rate

 

 

 

(660

)

(2,755

)

(4,841

)

 

 

 

 

 

 

 

 

 

 

Risk: Increase in US$ exchange rate

 

 

 

 

 

 

 

 

 

Contracts updated at 106.00% of CDI

 

75,000

 

75,924

 

94,905

 

113,886

 

Net effect of variation of US$ 

 

 

 

(924

)

(19,905

)

(38,886

)

 

198



Table of Contents

 

26) – SUBSEQUENT EVENT

 

a) On October 30, 2009 Cemig GT issued 270 commercial promissory notes of its third issue, all nominal and in physical form, in a single series, with nominal unit value of R$ 10,000,000.00, comprising a total value of R$ 2,700,000,000.00. The promissory notes have the guarantee of Cemig.

 

b) On November 3, 2009 that Share Purchase Agreement signed with Terna S.p.A. was settled with payment and transfer of the shares owned by Terna to Transmissora do Atlântico de Energia Elétrica S.A. – Taesa, in which Cemig GT holds 49% of the registered capital. The purchase was of 173,527,113 common shares, representing approximately 65.85% of the total capital of Terna (see more information on note 9.

 

CONSOLIDATED ECONOMIC AND FINANCIAL PERFORMANCE

 

(Amounts are in thousands of Reais unless otherwise indicated.)

 

A.  YEAR-ON-YEAR COMPARISONS FOR THE 9 MONTHS

 

Net profit for the period

 

Cemig GT posted net profit of R$ 1,003,849 for January through September 2009 (‘9M09’), 29.20% more than its net profit of R$ 776,977 in January through September 2008 (‘9M08’). The better result in 2009 mainly reflects net revenue 19.83% higher, partially offset by operational expenses 12.90% higher; and also to the extraordinary revenue of R$ 158,090, recorded in 2009, resulting from the Review of the Transmission Tariff.

 

Ebitda (method of calculation not reviewed by external auditors)

 

Cemig GT’s Ebitda in 9M09 was 21.98% higher than in 9M08. Adjusted for the non-recurring items, it was 13.65% higher.

 

Due to the announcement of the Transmission Tariff Review for Cemig GT, Aneel decided on repositioning of the Company’s Annual Permitted Transmission Revenue (RAP) at 5.35%, in the financial amount of R$ 158,090, arising from the effect of the repositioning being backdated to 2005.

 

There was also an impact on Ebitda, in 9M09, of R$ 41,099, from the expenses of the PDV Voluntary Retirement Program.

 

Ebitda – R$ 

 

09/30/2009

 

09/30/2008

 

Change, %

 

Net profit

 

1,003,849

 

776,977

 

29.20

 

+ Income tax and Social Contribution tax

 

441,858

 

325,078

 

35.92

 

+ Profit shares

 

21,947

 

14,760

 

48.69

 

+ Financial revenues (expenses)

 

147,934

 

179,749

 

(17.70

)

+ Depreciation and amortization

 

169,904

 

167,245

 

1.59

 

= EBITDA

 

1,785,492

 

1,463,809

 

21.98

 

Non-recurring items:

 

 

 

 

 

 

 

+ The PDV/PPD Retirement Program

 

41,099

 

4,359

 

84.85

 

– Review of Transmission Revenue – Technical Note 214/2009

 

(158,090

)

 

 

= ADJUSTED EBITDA

 

1,668,501

 

1,468,168

 

13.65

 

 

199



Table of Contents

 

 

The higher Ebitda in 9M09 than 9M08 mainly reflects net revenue 19.83% higher, partially offset by operational expenses (excluding effects of depreciation and amortization) 15.51% higher.

 

Ebitda margin was also higher year-on-year, at 68.04% in 9M09, compared to 66.84% in 9M08.

 

Revenue from supply of electricity

 

Revenue from sales of electricity in 9M09 was R$ 2,631,903, compared to R$ 2,331,881 in 9M08 – an increase of 12.87%.

 

This result arises primarily from revenues from electricity sold to other concession holders being 27.28% higher year-on-year, due to two auctions for sales to distributors, in which electricity was sold for tariffs between R$ 125.00 and R$ 145.77. As a result, revenue from electricity sold was R$ 1,216,570 in 3M09, 50.08% more than in 9M08 (R$ 810,609).

 

On the other hand, the volume of energy sold to Free Consumers in 9M09 was 15.53% lower, at 12,165,421 MWh, than in 9M08 (14,402,686 MWh) – for revenue of R$ 1,298,311, 7.3% lower than in 9M08 (R$ 1,407,037). Partially mitigating this reduction was the annual adjustment in these contracts, most of which are indexed to the IGP-M inflation index.

 

Revenue from use of the network

 

This revenue is primarily for use by generating and distributors of the facilities that make up Cemig’s components of the national grid. The amounts are set by Aneel resolution, and were 37.81% higher in 9M09 than in 9M08. The difference is mainly due to the accounting, in June 2009, of backdated Annual Permitted Revenue (RAP) from previous periods, totaling R$ 158,090, as a result of the Review of the Transmission Tariff being backdated over the period from July 1, 2005 to June 30, 2009.

 

Deductions from operational revenues

 

Deductions from operational revenues in 9M09 totaled R$ 661,085, 5.40% more than in 9M08 (R$ 627,188). Main year-on-year variations in the deductions from revenue:

 

The Fuel Consumption Account – CCC

 

The deduction from revenue for the CCC account in 9M09 was R$ 18,513, 31.62% less than in 9M08 (R$ 27,074). This refers to the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, divided up between electricity concession holders by an Aneel Resolution. Cemig GT merely passes through this cost, to Eletrobrás, after charging it to Free Consumers on their invoices for use of the grid.

 

Energy Development Account – CDE

 

The deduction from revenue for the CDE account in 9M09 was R$ 20,610, 28.57% less than in 9M08 (R$ 28,57). The payments are specified by an Aneel Resolution. Cemig GT merely passes through this cost, to Eletrobrás, after charging it to Free Consumers on their invoices for use of the grid.

 

200



Table of Contents

 

The other deductions from revenue are for taxes that are calculated as a percentage of invoiced revenue. Hence their variations are substantially the same in percentage terms as the changes in revenue.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding Net financial revenue/expenses) in 9M09 totaled R$ 1,008,584, 12.90% more than in 9M08 (R$ 893,318). This mainly reflects differences in Electricity bought for resale, Costs of raw materials and inputs, Personnel expenses, and Post-employment benefits.

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 9M09 totaled R$ 234,764, 22.80% more than their total of R$ 191,183 in 9M08. This primarily reflects:

 

·                  The salary increase of 7.26% given to employees in November 2008.

·                  Provision for the PDV Voluntary Retirement Program, in the amount of R$ 41,099, in 9M09.

·                  Higher transfer of costs from personnel expenses to works in progress (R$ 12.391 in 9M09, vs. R$ 8.877 in 9M08), due to the higher capital expenditure program in 2009.

 

Post-employment obligations

 

The expense on post-employment obligations in 9M09 was R$ 21.999, 38.91% less than the expense of R$ 36,013 posted in 9M08. This expense basically consists of interest on Cemig GT’s actuarial liabilities, net of the expected return on assets held by the pension plans, estimated by an external actuary. The lower expense in 2009 basically reflects the adjustment made to the actuarial assumptions in December 2008, which resulted in a reduction of the Company’s net obligations.

 

Raw materials and inputs for generation

 

This expense in 9M09 was R$ 4,070, 93.76% less than the expense of R$ 65,185 posted in 9M08. This is because in 2008 there were purchases of fuel for the Igarapé thermal plant, which came into operation due to low reservoir levels – and to serve electricity demand from Argentina.

 

Electricity bought for resale

 

The expense on this account in 9M09 was R$ 116,716, which compares with a reversal of expenses, of R$ 339, in 9M08. The difference is due to higher purchases of electricity in 2009 related to the sales activity.

 

Outsourced services

 

The expense on this account in 9M09 was R$ 88,241, 27.41% higher than the expense of R$ 69,256 posted in 9M08. The increase is due to the variations in spending on hired labor, environment expenses, consulting with ownership of expenses related to contracting of services related to the analysis of acquisition of new projects and spending on legal services for the success in the rural property tax on wetlands.

 

Financial revenues (expenses)

 

The company posted net financial expenses of R$ 147,934 in 9M09, 17.70% less than the net financial expenses of R$ 179,749 reported for 9M08. The items in net financial expenses with the largest variations are:

 

201



Table of Contents

 

·                  Revenue from cash investments was 2.59% higher year-on-year, due to a higher volume of cash invested in 2009.

 

·                  Reversal of the provision for loss on “Free Energy” receivables in the amount of R$ 7,915, in 2009, compared with a provision of R$ 18,346 in 2008 – reflecting an adjustment made to the future estimate for realization of credits receivable under the RTE.

 

·                  Net loss on FX variations in 2009, in the amount of R$ 3,287, net of the compensatory effects relating to financial instruments, which compares to a net loss of R$ 27,399 in 2008, arising basically from loans and financings in foreign currency indexed to the US dollar and the yen. This result arises principally from the appreciation of the Real against the dollar and the yen in 9M09, compared to depreciation in 2008. The dollar and the yen depreciated against the Real, in 9M09, by 23.92% and 23.21%, respectively – while in 9M08 they appreciated, by 8.07% and 13.55%, respectively, against the Real.

 

·                  Costs of loans and financings in Brazil were 14.84% lower year-on-year, due to amortizations in the period and a lower accumulated CDI rate (the main indexor of contracts).

 

·                  Revenue from monetary variation on the General Agreement for the Electricity Sector 86.37% lower – at R$ 2,952 in 2009, vs. R$ 21,654 in 2008 – reflecting the reduction of the asset, due to receipt of amounts owed, through electricity invoices.

 

·                  An expense on monetary variation on loans and financings 99.39% lower year-on-year (R$92 in 2009 compared with R$ 15,005 in 2008), mainly due to the lower variation in the IGP-M inflation index and IPCA index in 9M09 than in 9M08.

 

·                  Other financial revenues 50.70% lower year-on-year (R$ 22,740 in 2009 compared with R$ 46,123 in 2008), mainly due to accounting in 2008 of revenue of R$ 13,875 under the agreement reached with Econ Energia S.A. for reparation of damages due to non-supply of electricity contracted in January through March 2008.

 

·                  Other financial expenses 38.46% higher, due to penalty payments totaling R$ 31,152 accounted in September 2009 due to rescission of a contract with a Free Consumer. The electricity made available will be sold to other consumers.

 

For a breakdown of financial revenues and expenses, please see Explanatory Notes 23 and 25 to the Quarterly Information.

 

Income tax and Social Contribution tax; effective tax rate

 

Cemig GT’s expense on income tax and the Social Contribution tax in 9M09 was R$ 441,858, on profit of R$ 1,467,654, before tax effects, a percentage of 30.11%. In 9M08 this expense was R$ 325,078, on profit of R$ 1,116,815, before tax effects, a percentage of 29.11%. These effective rates are reconciled with the nominal rates in Explanatory Note 8 to the Quarterly Information. Tax advantages of R$ 54,329 in 9M09, and R$ 47,262 in 9M08, resulted from payment of Interest on Equity.

 

202



Table of Contents

 

B.  YEAR-ON-YEAR COMPARISONS FOR THE QUARTER

 

INCOME STATEMENTS FOR THE THIRD QUARTERS OF 2009 AND 2008

 

 

 

Third
quarter
2009

 

Third
quarter
2008

 

Change, %

 

OPERATIONAL REVENUE

 

 

 

 

 

 

 

Revenue from supply of electricity

 

891,815

 

862,241

 

3.43

 

Revenue from use of the network

 

170,794

 

158,302

 

7.89

 

Other operational revenues

 

5,803

 

8,128

 

(28.60

)

Gross operational revenue

 

1,068,412

 

1,028,671

 

3.86

 

Deductions from operational revenue

 

(221,828

)

(221,824

)

 

Net operational revenue

 

846,584

 

806,847

 

4.92

 

 

 

 

 

 

 

 

 

OPERATIONAL COSTS AND EXPENSES

 

 

 

 

 

 

 

Personnel expenses

 

(65,332

)

(56,786

)

15.05

 

Forluz post-employment obligations

 

(7,333

)

(12,004

)

(38.91

)

Materials

 

(3,611

)

(3,657

)

(1.26

)

Raw materials and inputs

 

 

(23,478

)

 

Outsourced services

 

(35,349

)

(26,197

)

34.94

 

Depreciation and amortization

 

(57,089

)

(56,330

)

1.35

 

Royalties for use of water resources

 

(35,073

)

(32,550

)

7.75

 

Operational provisions

 

(359

)

(344

)

4.36

 

Electricity bought for resale

 

(45,802

)

 

 

Charges for the use of the basic transmission grid

 

(65,942

)

(71,740

)

(8.08

)

Other expenses, net

 

(17,964

)

(25,639

)

(29.93

)

 

 

(333,854

)

(308,725

)

8.14

 

Operational profit

 

512,730

 

498,122

 

2.93

 

NET FINANCIAL REVENUE (EXPENSES)

 

(54,712

)

(75,575

)

(27.61

)

Profit before income tax and Social Contribution tax

 

458,018

 

422,547

 

8.39

 

Income tax and Social Contribution tax

 

(133,077

)

(124,141

)

7.20

 

Profit shares

 

(5,730

)

(4,921

)

16.44

 

Net profit for the period

 

319,211

 

293,485

 

8.77

 

 

203



Table of Contents

 

Net profit for the quarter

 

In the third quarter of 2009 (3Q09), Cemig reported net profit of R$ 319,211, 8.77% more than the net profit of R$ 293,485 reported for the third quarter of 2008 (3Q08). The higher result primarily reflects Net revenue 4.92% higher year-on-year.

 

Ebitda (method of calculation not reviewed by external auditors)

 

Ebitda in 3Q09 was 2.77% higher than in 3Q08:

 

EBITDA

 

3Q09

 

3Q08

 

Change, %

 

Net profit

 

319,211

 

293,485

 

8.77

 

+ Current and deferred income tax and Social Contribution tax

 

133,077

 

124,141

 

7.20

 

+ Profit shares

 

5,730

 

4,921

 

16.44

 

+ –Financial revenues (expenses)

 

54,712

 

75,575

 

(27.61

)

+ Depreciation and amortization

 

57,089

 

56,330

 

1.35

 

= EBITDA

 

569,819

 

554,452

 

2.77

 

Non-recurring items:

 

 

 

 

 

 

 

+ The PDV/PPD Retirement Program

 

3,896

 

 

 

= ADJUSTED EBITDA

 

573,715

 

554,452

 

3.47

 

 

 

The higher Ebitda in 3Q09 than in 3Q08 mainly reflects net revenue 4.92% higher, partially offset by operational expenses (excluding effects of depreciation and amortization) 9.66% higher.

 

Ebitda margin was lower – at 67.31% in 3Q09, than in 3Q08 (68.72%).

 

204



Table of Contents

 

Revenue from supply of electricity

 

 

 

MWh (**)

 

R$

 

 

 

Third
quarter 2009

 

Third
quarter
2008

 


Change, %

 

Third
quarter
2009

 

Third
quarter
2008

 


Change,
%

 

Industrial

 

4,018,184

 

5,255,216

 

(23.54

)

439,416

 

502,775

 

(12.60

)

Commercial

 

1,296

 

 

 

3,371

 

 

 

Uninvoiced supply , net

 

 

 

 

12,642

 

20,256

 

(37.59

)

 

 

4,019,480

 

5,255,216

 

(23.51

)

455,429

 

523,031

 

(12.93

)

Wholesale supply to other concession holders (*)

 

4,164,971

 

3,000,375

 

38.82

 

412,691

 

288,919

 

42.84

 

Transactions in electricity on the CCEE

 

548,999

 

378,316

 

45.12

 

23,695

 

50,291

 

(52.88

)

Total

 

8,733,450

 

8,633,907

 

1.15

 

891,815

 

862,241

 

3.43

 

 


(*) Includes Contracts for Sale of Energy in the Regulated Market (CCEARs) and “bilateral contracts” with other agents.

(**) Information in MWh has not been reviewed by external auditors.

 

Revenue from supply of electricity in 3Q09 was R$ 891,815, higher than in 3Q08 (R$ 862,241) by 3.43%.

 

This mainly reflects a higher volume of electricity sold to other concession holders and under “bilateral contracts” – contracted at the auctions of electricity to the distributors – with an average tariff between R$ 125.00 and R$ 145.77. The resulting revenue, at R$ 412,691 in 3Q09, was 42.84% higher than in 3Q08 (R$ 288,919).

 

At the same time, volume of electricity sold to Free Consumers, at 4,019,480 MWh in 3Q09, was 23.51% lower than in 3Q08 (5,255,216 MWh), reflecting the effect of the global financial crisis on electricity demand in 2009. Revenues from these sales totaled R$ 455,429 in 3Q09, 12.93% less than in 3Q08 (R$ 523,031). Part of this lower level was offset by the annual adjustments in these contracts, in relation to the previous year, which for the most part are indexed to the IGP-M inflation index.

 

Revenue from use of the network

 

This revenue is from the tariff charged to agents in the electricity sector, including Free Consumers connected to the high voltage network, for use of the basic transmission grid owned by the Company, associated with the Brazilian national grid. Amounts receivable are recorded in Assets, under “Concession holders — Transport of electricity”. The revenue 7.89% higher in 3Q09 than 3Q08 is mainly due to repositioning under the Transmission Tariff Review of 5.35%, added to the IGP-M inflation index from June, 2008 to May, 2009.

 

205



Table of Contents

 

Deductions from operational revenues

 

 

 

3Q09

 

3Q08

 

Change, %

 

ICMS tax

 

78,163

 

94,229

 

(17.05

)

Cofins tax

 

79,454

 

67,512

 

17.69

 

PIS and Pasep taxes

 

17,250

 

14,497

 

18.99

 

ISS value added tax on services

 

140

 

186

 

(24.73

)

 

 

175,007

 

176,424

 

(0.80

)

 

 

 

 

 

 

 

 

Global Reversion Reserve – RGR

 

23,609

 

19,854

 

18.91

 

Energy Development Account – CDE

 

8,342

 

9,515

 

(12.33

)

Fuel Consumption Account – CCC

 

7,197

 

8,333

 

(13.63

)

Research and Development – R&D

 

3,250

 

3,080

 

5.52

 

National Scientific and Technological Development Fund (FNDCT)

 

2,949

 

3,080

 

(4.25

)

Energy System Expansion Research – EPE

 

1,474

 

1,538

 

(4.16

)

 

 

46,821

 

45,400

 

3.13

 

 

 

221,828

 

221,824

 

 

 

Main year-on-year variations in the deductions from revenue:

 

The Fuel Consumption Account – CCC

 

This refers to the costs of operation of the thermal plants in the Brazilian national grid and isolated systems, divided up between electricity concession holders by an Aneel Resolution. This amount is charged to Free Consumers, on their invoice for use of the basic grid, and passed on to Eletrobrás, hence Cemig GT acts only as an agent to pass on this cost. Cemig GT’s contribution to the CCC was 13.63% less in 3Q09 than in 3Q08.

 

Energy Development Account – CDE

 

Payments of the CDE are specified by Aneel Resolution. They were 12.33% higher in 3Q09 than in 3Q08. Cemig GT merely passes on this cost, to Eletrobrás, after charging it to Free Consumers on their invoices for use of the grid.

 

The other deductions from revenue are for taxes that are calculated as a percentage of invoiced revenue. Hence their variations are substantially the same in percentage terms as the changes in revenue.

 

Operational costs and expenses (excluding Financial revenue/expenses)

 

Operational costs and expenses (excluding Financial revenue/expenses) totaled R$ 333,854 in 3Q09, 8.14% higher than in 3Q08 (R$ 308,725). This variation mainly reflects increases in costs of Electricity bought for resale, Outsourced services, Personnel expenses and Post-employment benefits.

 

The main year-on-year variations in these expenses were:

 

Personnel expenses

 

Personnel expenses in 3Q09, at R$ 65,332, were 15.05% higher than in 3Q08 (R$ 56,786). This reflects the salary increase of 7.26% given to employees in November 2008, and also a provision of R$ 3,896 for the PDV Temporary Voluntary Retirement Program, posted in 3Q09.

 

206



Table of Contents

 

Post-employment obligations

 

Expenses on post-employment obligations totaled R$ 7,333 in 3Q09, 38.91% less than in 3Q08 (R$ 12,004). This expense basically consists of interest on Cemig GT’s actuarial liabilities, net of the expected return on assets held by the pension plans, estimated by an external actuary. The lower expense in 2009 basically reflects the adjustment made to the actuarial assumptions in December 2008, which resulted in a reduction of the Company’s net obligations.

 

Raw materials and inputs for generation

 

This expense was R$ 23,478 in the third quarter of 2008, for purchase of fuel for the Igarapé thermal plant, which was dispatched in 2008 due to low reservoir levels.

 

Electricity bought for resale

 

This expense was R$ 45,802 in 3Q09, due to higher sales of electricity in the year.

 

Charges for use of the transmission grid

 

The expense on charges for use of the transmission network totaled R$ 65,942 in 3Q09, 8.08% less than in 3Q08 (R$ 71,740). These charges, set by an Aneel Resolution, are payable by electricity distribution and generation agents for use of the facilities that are components of the national grid.

 

Depreciation and amortization

 

The expense on depreciation and amortization was similar in the two periods: R$ 57,089 in 3Q09 and R$ 56,330 in 3Q08.

 

Outsourced services

 

The expense on this account in 3Q09 was R$ 35,349, 34.94% higher than the expense of R$ 26,197 posted in 3QM08. The increase is due to the variations in consulting with ownership of expenses related to contracting of services related to the analysis of acquisition of new projects and spending on legal services for the success in the rural property tax on wetlands.

 

Other expenses, net

 

The expense on this account in 3Q09 was R$ 17,964, 29.93% lower than the expense of R$ 25,639 posted in 3QM08. The lower expenses in 2009 is due mainly to the expenses with taxes (property tax, IPVA and others), granting costly and disposal gains.

 

207



Table of Contents

 

Financial revenues (expenses)

 

 

 

3Q09

 

3Q08

 

Change, %

 

FINANCIAL REVENUES

 

 

 

 

 

 

 

Revenue from cash investments

 

27,375

 

36,917

 

(25.85

)

Arrears penalty payments on electricity bills

 

472

 

985

 

(52.08

)

Monetary updating on the General Agreement for the Electricity Sector

 

733

 

1,376

 

(46.73

)

FX variations

 

4,770

 

(7,994

)

 

Pasep and Cofins taxes on financial revenues

 

(40

)

(769

)

(94.80

)

Gains on financial instruments

 

949

 

(5,594

)

 

Adjustment to present value

 

555

 

7,078

 

(92.16

)

Other

 

11,348

 

21,868

 

(48.11

)

 

 

46,162

 

53,867

 

(14.30

)

FINANCIAL EXPENSES

 

 

 

 

 

 

 

Charges on loans and financings

 

(68,224

)

(94,009

)

(27.43

)

Monetary updating – CCEE

 

 

(4,523

)

 

FX variations

 

(2

)

(11,268

)

(99.98

)

Losses on financial instruments

 

8,290

 

(160

)

 

Provision for losses on recovery of the Extraordinary Tariff Recomposition – RTE

 

(391

)

(789

)

(50.44

)

Adjustment to present value

 

(2,829

)

(2,734

)

3.47

 

Other

 

(37,718

)

(15,959

)

136.34

 

 

 

(100,874

)

(129,442

)

22.07

 

 

 

(54,712

)

(75,575

)

(27.61

)

 

The Company had net financial expenses in both years, but significantly lower in 3Q09, at R$ 54,712, compared to R$ 75,575 in 3Q08. Main factors were:

 

·                  Revenue from cash investments R$ 9,542 lower in 3Q09, due to the lower volume of cash invested.

 

·                  Net gains on FX variations in 3Q09, in the amount of R$ 14,007 (net of the compensatory effects relating to financial instruments), compared to a net loss of R$ 25,016 in 3Q08, arising basically from loans and financings in foreign currency indexed to the US dollar and the yen. This principally reflects the appreciation of the Real against the dollar and the yen in 3Q09, compared to depreciation in 3Q08.

 

·                  Costs of loans and financings in Brazil were 27.43% lower year-on-year, due to amortizations in the period, and a lower accumulated CDI rate (the main indexor of contracts).

 

·                  Other financial revenues 48.11% lower in 3Q09 – at R$ 11,348, compared to R$ 21,868 in 3Q08 – this is because there were tax credits from previous years accounted in 3Q08.

 

·                  Other financial expenses 135.77% higher, due to penalty payments totaling R$ 31,152 accounted in September 2009 due to rescission of a contract with a Free Consumer. The electricity made available will be sold to other consumers.

 

Income tax and Social Contribution tax; effective tax rate

 

In 3Q09, Cemig GT’s expense on income tax and the Social Contribution tax was R$ 133,077, on pre-tax profit of R$ 458,018, a percentage of 29.05%. In 3Q08 the expense on income tax and the Social Contribution tax was R$ 124,141, on profit of R$ 422,547, before tax effects – a percentage of 29.38%. Tax advantages of R$ 17,902 in 3Q09, and R$ 15,994 in 3Q08, resulted from payment of Interest on Equity.

 

**********************

 

208



Table of Contents

 

INDEPENDENT AUDITORS’ REVIEW REPORT

 

To

The Board of Directors

Cemig Geração e Transmissão S.A.

Belo Horizonte - MG

 

1.               We have reviewed the Quarterly Financial Information – ITR of Cemig Geração e Transmissão S.A. (the Company) and the consolidated Quarterly Financial Information of the Company and its subsidiaries for the quarter ended September 30, 2009, comprising the balance sheets, the statements of income, changes in shareholders’ equity and of cash flows, the explanatory notes and management report, which are the responsibility of its management.

 

2.               Our review was conducted in accordance with the specific rules set forth by the IBRACON – The Brazilian Institute of Independent Auditors, in conjunction with the Federal Accounting Council – CFC, and consisted mainly of the following: (a) inquiries and discussions with the persons responsible for the Accounting, Finance and Operational areas of the company and its subsidiaries as to the main criteria adopted in the preparation of the Quarterly Financial Information – ITR; and (b) reviewing information and subsequent events that have or may have relevant effects on the financial position and operations of the Company and its subsidiaries.

 

3.               Based on our review, we are not aware of any material modification that should be made in accounting information included in the Quarterly Financial Information – ITR described above, for it to be in accordance with the rules issued by the Brazilian Securities Commission (CVM), applicable to the preparation of the Quarterly Financial Information – ITR, including the Instruction CVM Nº 469/08.

 

4.               As mentioned in Note 2 to the financial information, the accounting practices adopted in Brazil have been changed in 2008 and the effects of the first time adoption were recognized of the Company and its subsidiaries on the fourth quarter of 2008 and disclosure in the financial statements for the year ended December 31, 2008. The statement of income, changes in shareholders’ equity and cash flow for the quarter ended September 30, 2008, presented in connection with the Quarterly Financial Information – ITR, did not change for comparison purposes, as permitted by Direct Release/CVM/SNC/SEP nº 02/2009 (Ofício Circular).

 

209



Table of Contents

 

5.               As described in Notes 5, 12 and 17 to the financial information, Cemig Geração e Transmissão S.A. has assets and liabilities recorded in relation to transactions for the sale and purchase of energy and other transactions on the Electricity Trading Chamber (CCEE) (previously called “MAE”). These amounts were recorded on the basis of calculations prepared and published by the CCEE for transactions carried out to September 30, 2009, and may be changed as a result of decisions in current Court Proceedings brought by companies in the sector, in relation to the interpretation of the rules of the wholesale energy market in effect at the moment in which referred transactions are realized.

 

 

November 12, 2009

 

 

Original report in Portuguese signed by

 

 

KPMG Auditores Independentes

CRC SP014428/O-6-F-MG

 

 

Marco Túlio Fernandes Ferreira

Accountant CRCMG058176/O-0

 

210



Table of Contents

 

5.                                                                                       Analysis of Third Quarter Results, Companhia Energética de Minas Gerais – CEMIG

 

211



 

Growth strategy based on the business portfolio Analysis of Results Third Quarter 2009 1/34

 

212



Disclaimer Some statements in this presentation constitute “forward-looking statements” as defined by the American Securities Law, and are subject to risks and uncertainties. “Forward-looking statements” are projections that may differ from final numbers and are not controlled by us. For a discussion of the risks and uncertainties as they relate to us, please see our 2008 Form 20F, in particular item 3, which contains “Basic Information - Risk Factors.” All amounts are in Brazilian GAAP. (In millions of reais unless otherwise indicated) This presentation is a translation, provided for information only. The original text is in Portuguese. 2/34

 

213



Execution of strategy raises Cemig to a new level The Strategic Plan determines sustainable growth, seeking to add shareholder value over the long term. Absolute leadership in sector consolidation                                                Significant growth in the transmission segment Creation of pioneering structure for expansion in the electricity sector Strategic partnerships are part of the growth model Financial strength positions Cemig as the leader in growth opportunities Credit quality makes it easier to access funds 3/34

 

214



 

Consolidated results in the third quarter of 2009 Net Income +8.64% 2.754 2.993 EBITDA -1.60% 1.090 1.072 Net Income +9.88% 516 567 3Q08 |3Q09 3Q08 3Q09 3Q08 3Q09 The Strategic Plan guides growth in all areas of activity Business portfolio ensures growth in consolidated results Results arising from commercial strategy focused on serving clients and taking advantage of market opportunities Commercialization of energy from Cemig GT continues driving our results EBITDA margin advances to 36% Change in EBITDA reflects non-controllable expenses of Cemig D 4/34

 

215



 

Third Quarter 2009 Highlights 5/34

 

216



 

Acquisition of Terna Part. concluded Payment of R$ 2.15 billion on November 3, 2009 The operation involved the purchase of 85.26% of the voting capital, and 65.85% of the total capital Price paid is equal to R$ 37.14 per “unit” (2 preferred shares + one common share) Represents a multiple of nearly 7.6 times EBITDA Acquisition in partnership with Investment Fund - FIP Coliseu Largest FIP created to invest in the Brazilian electricity sector: R$ 1.33 billion Attractive to investors, as it comprises assets already in operation Innovative acquisition structure enables Cemig to use it in other expansion opportunities, in line with its long-term Strategic Plan 6/34

 

217



 

Fip Coliseu: efficient vehicle for growth in the transmission sector INSTITUTIONAL INVESTORS Shareholders Agreement FIP COLISEU TAESA S.A. 51,00% KT MINORITY KT Total Capital ON - ---,-- PN - Common Shares PN Preferred Shares 85,27% ON 65,86% KT 14,73% ON - 100.00% PN 34,14% KT Terna Participacocs Terna’s new name: Transmissora Aliança de Energia Elétrica S.A - Taesa After the OPA (special public offering), the composition of the shares to be acquired from the minority shareholders will be as follows: Common shares: 49% Cemig GT and 51% FIP Preferred shares: 100% Cemig 7/34

 

218



 

Increased participation in TBE Approved by the Board of Directors on October 29 Seller: MDU Resources Luxembourg II LLC, S.a.r.l Approximate amount: R$ 100 million referring to September 30, 2009. Final amount depends on whether or not the partners exercise their right of first refusal Shares in the following companies will be acquired: Company Voting Capital Total Capital 13.3% 13.3% ENTE ERTE ECTE 13.3% 13.3% Up to 10% Up to 10% The operation still depends on approval by ANEEL, BNDES and other financing entities This acquisition shows Cemig’s growth strategy through minority shares, ensuring partners the right of first refusal 8/34

 

219



 

Cemig advances in the transmission sector Segment with greatest cash flow predictability and stability Long-duration contracts readjusted for inflation After the expanded participation in TBE and acquisition of Terna, contribution of the transmission business to the Company’s consolidated EBITDA would have been close to 14% in 2008 (pro forma) New installed transmission capacity will reach 8,022 Km Grid with national reach: presence in 13 Brazilian states and in the Federal District Potential for synergies to be explored 9/34

 

220



 

Credit quality: Cemig ensures founds for expansion R$ 2.7 billion raised in Cemig GT promissory notes, with strong demand from the market Funds will be used to acquire TERNA and for other investments Financial indicators regarding indebtedness remain within the limits of the Company’s By-Laws projected for acquisition scenarios Standard and Poor’s releases Cemig’s rating: Global: Cemig H,D and GT: BB National: Cemig H and GT: brAA- Cemig D: brAA Moody’s confirms investment Grade status for Cemig D and Cemig GT (Aa1.br), with Cemig H just one notch below (Aa2.br) 10/34

 

221



 

New generation projects: continuous growth Start Up of Baguari Hydroelectric Plant Installed Capacity: 140 MW Cemig’s Participation: 34% 120 days earlier than the initial schedule Start Up of Parajuru Wind Plant 28.8 MW of installed capacity Cemig’s Participation: 49% Presence in the wind sector is strategic Brazilian potential estimated to be 140 GW By the end of the year, an additional 70.8 MW will be inaugurated by Cemig We are studying more than 400 MW in new projects through partnerships Cemig’s new installed generation capacity: 6,754 MW 11/34

 

222



 

Investment Program Basic Investment Program(l) Acquisitions in 2009: Expanded participation in TBE to 38.13%: acquisition of Brookfield portion for R$ 505 million, and participation in MDU for almost R$ 100 million (*) Acquisition of 49% in three wind plants - R$ 213 million: payment in August Acquisition of Tema Participates - R$ 1.05 billion (Cemig parcel does not indude OPA): payment on Nov. 3, 2009 Business Through Sept 2009(3) 2009(2) 2010 2011 2012 0.0 CEMIG Generation and Generation Transmission Environment Others Sub-Transmission Distribution Environment Others Others 16.8 6.3 0.4 1.1 139.2 132.8 87.7 72.2 47.8 55.5 65.0 7.7 10.9 13.4 6.8 11.8 4.4 20.6 20.4 17.7 18.4 836.8 380.6 226.8 188.0 179.6 331.1 271.0 255.0 260.6 5.8 10.1 10.3 11.0 119.2 100.7 98.3 119.7 0.7 0.7 0.7 0.7 (1) Estimated values as of 2009, in accordance with company planning, at prices from June 2009. These include routine basic investments for the Distribution, Generation, Transmission and Holding Companies (P1). (2) Includes the Cresce Minas Program (3) Does not include increased participation in TBE: R$ 505 million (*) Refers to Sept. 30, 2009. Approximate values, depending on partners’ options 12/34

 

223



 

Market Recognition Sustainability Selected as Utilities Supersector Leader by the Dow Jones Sustainability Index 10th consecutive year in the Index, since its creation Classified as a leader in sustainability by OEKOM OEKOM is one of the main sustainability rating agencies in the world Institutions that consider OEKOM criteria currently represent 90 billion Euros Telecommunications - Infovias Two awards were given by Anuario Telecom 2009: Company of the Year 2008, as best network infrastructure company One of the 10 most profitable telecom companies in the country in 2008 36th Apimec Award Best publicly traded company: Efficiency category in relating with its investors and in attention to sending information Best Investor Relations professional Dow Jones Sustainability Indexes Corporate Responsibility TELECOM. 2009 ekom research ABRACONEE Award Best balance sheet in the electricity sector among publicly traded companies 13/34

 

224



 

Analysis of 3rd Quarter 2009 Results ENERGY SALES REVENUES AND EXPENSES EBITDA NET INCOME OTHER ANALYSIS 14/34

 

225



 

Consolidated sales volume - 3Q09 Electricity sold - GWh: Changes by consumer category in 3Q09/3Q08 15,552 156 1,537 50 41 25 607 429 15,242 -1.99% 3Q08 Residential Industrial Commercial Rural Others Supply PLD 3Q09 In Brazil, the industrial sector was the area most affected by the crisis For the Cemig group, this impact was softened (reduction of only 2% in energy sold) due to: Cemig GT contracts have take-or-pay clauses of a minimum of 90% Experience in marketing leads to innovative solutions Cemig successfully reallocates energy available from free clients Growth in supply due to sales to distributors in adjustment auction Increased consumption in distributors’ Residential and Commercial classes 15/34

 

226



 

Cemig GT sales volume - GWh Electricity sold - GWh: variations by consumer category in 3Q09 8.633 1.237 46 1.211 172 8.733 +1,16% 3Q08 FreeClient Commercial Regulated CCEE(PLD) 3Q09 Commercial strategy ensures a sales record for Cemig GT Reduced demand from free clients was mitigated by sales in adjustment auction Available energy was used in short-term contracts with distributors at better prices: R$145/MWh Crisis turns into an opportunity to increase market share and improve commercial relationship with clients Electricity sold, by market (GWh) 3Q08 4Q08 1Q09 2Q09 3Q09 CCEE REGULA E ACL FREE CLIENT 16/34 378 378 773 255 549 3.000 3.036 3.012 4.337 4.165 5.255 5.159 4.138 4.009 4019

 

227



 

Cemig D sales by category in 3Q09 Electricity sold - GWh: changes 3Q09 Adjusted energy sold - GWh: changes in 3Q09 5,765 5,666 5,664 5,666  3Q08 3Q09 3Q08 3Q09 -1.70% RESIDENTIAL INDUSTRIAL COMMERCIAL RURAL OTHERS Market at the same level of 3Q08, due to the performance of the residential and commercial sectors Drop in industrial consumption amplified by migration of load to the free market Adjusted by this migration, this drop would be 13% Sales growth in 2009 signals recovery in each quarter: + 2.6% (3Q09/2Q09) Sales by category-GWh Final Consumer 3Q09 3Q08 VAR% RESIDENTIAL 1,951 1,806 8.0 INDUSTRIAL 1,220 1,496 (18.4) COMMERCIAL 1,102 1,055 4.5 RURAL 675 715 (5.6) OTHERS 718 693 3.6 TOTAL 5,666 5,765 (1.7) 13% 12% 34%  19% 22% 17/34

 

228



 

Analysis of 3rd Quarter 2009 Results ENERGY SALES REVENUES AND EXPENSES EBITDA NET INCOME OTHER ANALYSIS 18/34

 

229



 

Consolidated net revenue Evolution of Consolidated Net Revenue - 3Q09/3Q08 R$ million 2.754 186 163 28 42 66 123 39 2.993 3Q08 End Users TUSD CCEE Network Use (*) Others Deductions 3Q09 Robust growth of 8.7 in net income (3Q09/3Q08) Sales to final consumers continue to grow intensely Perspectives for improvement in growth in net income in 4Q09 (*) Economic offset from tariff revision recorded in the first quarter of 2009 19/34

 

230



 

Consolidated operating expenses – 3Q09 Evolution of consolidated expenses - 3Q09/3Q08 Quartely Expenses- R$ Million  1,835 2,093 14.1% 3Q08 3Q09 285 33 3 24 -3 -25 5 8  -13 -13 -23 -23 PURCHASED ENERGY PERSONNEL DEPRECIATION BASIC TRANSMISSION CONTRACTED SERVICE POST-RETIREMENT MATERIALS ROYALTIES GAS PURCHASED OPERATING PROVISIONS RAW MATERIAL OTHERS Increase in operating expenses due to non-controllable costs Growth in energy purchases due to the 24% increase in the average tariff for energy purchased for resale 20/34 +8, 68%

 

231



 

 Analysis of 3rd Quarter 2009 Results ENERGY SALES REVENUES AND EXPENSES EBITDA NET INCOME OTHER ANALYSIS 21/34

 

232



 

EBITDA by Company Evolution in EBITDA by company in 3Q09/3Q08 1.090 66 8 16 2 23 35 1.072 -1,60% 3Q08 Cemig D Cemig GT RME Gasmig TBE Others 3Q09 Business portfolio ensures stability  Results of Cemig GT due to commercial strategy Results of Cemig D: Non-controllable expenses 6% 1% 4% 6% 30% 53% EBITDA by Company 3Q09 Cemig D Cemig GT RME Gasmig TBE Others 22/34

 

233



 

EBITDA and EBITDA Margin - Consolidated Quarterly Evolution of Consolidated EBITDA EBITDA margin % 40 34 33 35 36 37 1,090 948 780 1,035 1,072 1,067 3Q08 4Q08 1Q09 2Q09 3Q09 Market Expectation EBITDA margin grows for the second consecutive quarter, reaching 36% EBITDA remains stable in relation to the pre-crisis period (3Q09/3Q08) Value realized in line with market expectations 23/34

 

234



 

Analysis of 3rd Quarter 2009 Results ENERGY SALES REVENUES AND EXPENSES EBITDA NET INCOME OTHER ANALYSIS 24/34    

 

235



 

Net income by company Evolution of net income by company in 3Q09/3Q08 516 12 26 18 2 19 14 567 +9.88% 3Q08 Cemig D Cemig GT RME Gasmig TBE Others 3Q09 2% 4% 2% 2% 56% 34% Net Income by Company - 3Q09 Net Income has grown approximately 10% Results of Cemig GT reflects company’s commercial strategy Transmission sector immune to by market oscillations CEMIG D CEMIG GT RME GASMIG TBE OTHERS 25/34

 

236



 

Consolidated net income Quarterly evolution of consolidated net income (net margin %) net margin% 19 10 14 18 19 18 516 281 336 524 567 523 3Q08 4Q08 1Q09 2Q09 3Q09 Market Expectation We attained our best Net Income in the last 4 quarters Results driven by growth in all operations Commercial strategy and balanced business portfolio resulted in Net Margin reaching 19% 26/34

 

237



 

Analysis of 3rd Quarter 2009 Results ENERGY SALES REVENUES AND EXPENSES EBITDA NET INCOME OTHER ANALYSIS 27/34

 

238



 

Strong Cash Flow Position Sustains Investments CASH FLOW STATEMENT VALUES IN MILLION OF REAIS 3Q09 3Q08 Cash at start of period 2,251 2,002 Cash from operations 1,363, 1,331 Net income 567 516 Depreciation and amortization 173 170 Suppliers 36 85 Deferred Tariff Adjustment - 99 Regulatory Asset - Transmission Tariff Review 21 - Other adjustments 566 461 Financing activity 100 29 Financing obtained and capital increases 121 69 Payment of loans and financing (9) (40) Interest on Own Capital and Dividends (12) - Investment activity (945) (350) Investments (50) (377) Property, Plant and Equipment/Intangible (895) (27) Cash at the end of period 2.769 3.012 28/34

 

239



 

Debt profile lengthened with cost reductions Maturity Schedule (Average period: 4 years) 1,063 887 1,016 1,249 1,339 1,104 491 244 676 2009 2010 2011 2012 2013 2014 2015 2016 2017 a 2031 1% 8% 4% 11% 5% 1% 1% 4% 65% Yen Dolar CDI Others Ipca Igpm Urtj RGR/Finel Tr Main Indexes Captured basic interest rate reduction 9.7-set/08 9.0-dez/08 7.3-mar/09 5.8-jun/09 5.4-set/09 Consolidated Debt 9/30/2009 Description Cemig Consolidated Cemig GT Cemig D Total Debt 8,069 3,464 2,614 Debt in Foreign Currency 405 5% 113 3% 206 8% Net Debt (1) 5,300 2,049 2,101 EBITDA/interest 5.49 7.15 3.69 Net Debt/EBITDA 1.38 0.91 2.19 Net Debt./(Net Debt + Equity) 32.98% 32.15% 44.31% (1) Net Debt = Total Debt - Availabilities 29/34

 

240



 

Balanced operations portfolio sustains growing EBITDA EBITDA by Business - 3Q09 GENERATION TRANSMISSION DISTRIBUTION GAS EBITDA by Company EBITDA 3Q09 9M09 Cemig GT 564 1,779 Cemig D 321 623 RME 66 140 TBE 41 81 Gasmig 14 36 Infovias 16 48 Others 50 181 TOTAL 1,072 2,888 30/34

 

241



 

WE ARE EXPANDING OUR NATIONAL LEADERSHIP Largest distribution company - Market share: 12% 3rd-largest transmission group - Market share: 10%* 3rd-largest generation group - Market share: 7% Long-term goal is to attain 20% market share in the power sector Transmission Transmission under construction Cemig Free Client Energy purchase Gas Distribution Distribution Generation Generation under Construction Wind generation under construction See All Aproximately due to Terna acquisition 31/34

 

242



 

Investor Relations ri@cemig.com.br Telephone: (55-31) 3506-5024 Fax: (55-31) 3506-5025 CEMIG A Melhor Energia do Brasil. 32/34

 

243



 

Glossary ACR: Regulated Contracting Environment in which purchases and sales involving Distributors occur by means of public auctions. ACL: Free Contracting Environment, in which purchases and sales of electricity among Free Clients, Marketers and Generators occur, through freely negotiated bilateral contracts. ANEEL: The Brazilian energy sector is regulated by ANEEL, an independent federal regulatory agency. BRGAAP: Brazilian accounting principles. CCC - Conta Consumo de Combustiveis Fósseis [Fossil Fuel Consumption Account]: The CCC was created to generate financial reserves to cover higher costs associated with greater use of thermoelectric plants in the event of drought, as a function of the fact that marginal operating costs of thermoelectric plants are higher than those of hydroelectric plants. Every energy company must make an annual contribution to the CCC. The annual contributions are calculated based on cost estimates of the fuel required by thermoelectric plants in the following year. CCEE - Câmara de Comercializaçâo de Energia Elètrica [Electricity Marketing Council]: Its purpose is to make marketing electricity on the National Interconnected System viable. CDE - Conta de Desenvolvimento Energètico [Energy Development Account]: Source of the subsidy created to make alternative sources of energy - such as wind-driven and biomass - competitive, and to promote unrversalization of electricity services. Its resources come from annual payments made by concessionaires for the use of public assets, penalties and fines imposed by ANEEL, and the CDE will remain operational for 25 years, and it will be administered by Eletiobrâs. DEC - Durâçao Equivalente de Intemipçâo por Unidade Consumidora [Equivalent Duration of Interruption per Consumer Unit]: During a period observed in each consumer unit of a group that is being considered, the average interval of time of an interruption in electricity distribution. Dividend Yield: The annual percentage of return that a shareholder receives in the form of dividends and Interest on Own Capital (per share) in relation to the share price. FEC - Freqüéncia Equivalente de Interrupçâo de Energia [Equivalent Frequency of Electricity Interruption]: Number of interruptions in electricity distribution that occur on average during an observed period, in each consumer unit of a determined group. GSF: Generating Scaling Factor. The factor used to determine the Allocated Energy from each generator participating in the National Interconnected System. It is calculated as a function of availability of generation and the verified market, among other parameters. FIDC (Receivables Fund) - Fund of credit rights. It is formed of realizable assets. Hedge: Term that means safeguard. It is a mechanism used by people or companies who need to protect themselves against price fluctuations that usually occur in commodities or exchange markets. EBITDA: Earnings Before Interest (Financial Results), Taxes, Depredation and Amortization. It states the Generation of Operating Cash of a company, and provides a snapshot of how much money a company is generating from its main business. EBITDA / NET OPERATING REVENUES (EBITDA MARGIN): Percentage that relates Generation of Operating Cash with Operating Revenues. It shows the percentage at which revenues become cash after operations, giving an idea of the business’ profitability. 33/34

 

244



 

Glossary Payout - Percent of net income to be distributed as dividends. P/L (Price to Earnings Ratio) - Relationship between share price and profit per share. PL-Shareholders’ Equity PLD - Price for liquidation of Differences, called “Spot” price. RTD- Deferred Tariff Adjustment: ANEEL defined the results of the periodic tariff adjustment of Cemig Distribution, which includes restatement of electricity supply tariffs at levels that are compatible with preserving the economic-financial balance of the concession contract, providing sufficient revenues to cover efficient operating costs and adequate remuneration on investments. The average adjustment that was applied on a provisory basis to Cemig’s tariffs on April 8, 2003 was 31.53%, while the definitive tariff restatement for CEMIG should have been 44.41%. The 12.88% difference will be offset through an increase in each projected tariff adjustment to occur from 2004 to 2007, cumulatively. The difference between the tariff adjustment to which Cemig Distribution has a right and the tariff effectively charged consumers was recognized as a Regulatory Asset. RTE - Extraordinary Tariff Restatement: Tariff adjustment granted in December 2001 to distributors and generators in regions that experienced rationing. Projected in the General Agreement of the Electricity Sector, it resulted in a 2.9% increase to tariffs for residential consumers (with the exception of low Income Consumers) and rural consumers, and 7.9% for other consumers. The objective of the adjustment was to replace the losses that energy distributors and generators had from the reduced consumption imposed by the government The duration of the adjustment varies according to the time necessary to recover each concessionaire’s losses. RGR - Global Reversion Reserve: Annual number embedded in concessionaires’ costs to generate resources for expansion and improvement of public electricity services. The amounts are collected on a monthly basis in favor of Eletrobras, which is responsible for administering resources, and they must also be used by Procel. Total Shareholder Return - This is the shareholder return obtained by adding dividends (yield) and the percentage appreciation of the shares. TUSD - Distribution System Usage Tariffs: The TUSD is paid by generation companies and by Free Clients for use of the distribution system of the distribution concessionaire to which the generator or free client is connected, and it is revised annually according to the inflation index and investments made by the distributors in the previous year to maintain and expand the network. The amount to be paid by the user connected to the distribution system is calculated by multiplying the amount of energy contracted with the distribution concessionaire for each connection point, in kW, by the tariff in RS/kW, which is established by ANEEL. UHE - Hydroelectric Plant: Plant that uses mechanical energy from water to turn the turbines and generate electricity. UTE - Thermoelectric Plant: Plant in which the chemical energy contained in fossil fuels is converted into electricity. Market value - This is the value of the company calculated by multiplying the number of shares by their respective price. WACC - Weighted Average Cost of Capital: average weighted cost of capital. 34/34

 

245



Table of Contents

 

6.                                                                                       Summary of Principal Decisions of the 99th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., October 23, 2009

 

246



Table of Contents

 

GRAPHIC

 

CEMIG GERAÇÃO E TRANSMISSÃO S.A.

 

Listed Company

CNPJ 06.981.176/0001-58

NIRE 31300020550

 

Board meeting of October 23, 2009:

 

Summary of principal decisions

 

At its 99th meeting, held on October 23, 2009, the Board of Directors of Cemig Geração e Transmissão S.A. decided the following:

 

1.               Signing of an amendment to a contract for implementation of the CresceMinas Program — Transmission and Sub-transmission Lot 3.

 

2.               Signing of an amendment to a contract for implementation of the CresceMinas Program — Transmission and Sub-transmission Lot 6.

 

3.               Signing of documents in the process of acquisition of Terna Participações S.A.

 

4.               Refinancing of debt.

 

5.               Guidelines for the Collective Work Agreement.

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

247



Table of Contents

 

7.                                                                                       Summary of Principal Decisions of the 100th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., November 13, 2009

 

248



Table of Contents

 

 

CEMIG GERAÇÃO E TRANSMISSÃO S.A.

 

Listed Company

CNPJ 06.981.176/0001-58

NIRE 31300020550

 

Board meeting of November 13, 2009:

 

Summary of principal decisions

 

At its 100th meeting, held on November 13, 2009, the Board of Directors of Cemig Geração e Transmissão S.A. decided the following:

 

·      Increase in the capital of Empresa Brasileira de Transmissão de Energia S.A. - EBTE.

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

249



Table of Contents

 

8.                             Summary of Minutes of the 92nd Meeting of the Board of Directors, Cemig Distribuição S.A., August 24, 2009

 

250



Table of Contents

 

 

CEMIG DISTRIBUIÇÃO S.A.

 

CNPJ 06.981.180/0001-16 – NIRE 31300020568

 

Summary of minutes of the 92nd meeting of the Board of Directors.

 

Date, time and place:

August 24, 2009, at 11.30 a.m., at the Company’s head office,

 

Av. Barbacena 1200, 17th Floor, A1 Wing, Belo Horizonte, Minas Gerais, Brazil

Meeting Committee:

Chairman: Sergio Alair Barroso;

 

Secretary: Anamaria Pugedo Frade Barros

 

Summary of proceedings:

 

I          The Chairman asked the Board Members present whether any of them had conflict of interest in relation to the matters on the agenda of this meeting, and all stated that there was no such conflict of interest.

 

II       The Board approved:

 

a)       The proposal by the Chairman, in view of the resignation of the Chief Officer for the Gas Division, José Carlos de Mattos, as per a letter in the Company’s possession, and in view of the provisions of Clause 18, §3, of Cemig’s Bylaws, the provisions of the sole sub-paragraph of Clause 13 of the Bylaws of Cemig D, and to elect Mr. Márcio Augusto Vasconcelos Nunes, duly described in the minutes of this meeting, as Chief Officer for the Gas Division, to fulfill the same period of office as the other current Chief Officers, that is to say until the first meeting of the Board of Directors held after the Annual General Meeting of 2010, in view of his election by the Board of Directors of Cemig, just prior to this present meeting, as Chief Officer for the Gas Division of that Company.

b)        The minutes of this meeting.

 

III     The Board authorized:

 

a)       Signature of the Partnership Undertakings with Cemig, Cemig GT and the Municipal Councils for the Rights of Children and Adolescents participating in the AI6% Program, for the pass- through of donations raised from employees of Cemig, Cemig D and Cemig GT, in the maximum amount of R$ 2,200,000, and payment of part of 1% of the income tax owed by Cemig, Cemig D and Cemig GT, into Municipal Funds for the Rights of Children and Adolescents, for application in programs and projects developed in the ambit of the Municipality, valid until August 31, 2010.

 

b)       Signature of the following amendments to contracts:

·    the Sixth Amendment to Contract 4570007711, with MG Setel Serviços em Telecomunicações e Eletricidade Ltda.;

·    the Fifth Amendment to Contract 4570007953, with Holos Consultores Associados Ltda.; and

·    the Fifth and Six Amendments to Contracts 4570007716 and 4570007959, with Engedata Engenharia e Informática Ltda.,

to extend those contracts, on an exceptional basis, from 60 to 72 months, relating to the services of consumer meter reading in kWh, of the “B” Group, through micro-data readers, in the area of operation of the Distribution Services Management Units of: Uberlândia, Montes Claros and Governador Valadares.

 

IV       The Board Re-ratified CRCA (Board Spending Decision) 060/2008, to alter the value of Technical and Financial Cooperation Working Agreement 30.058/08, signed with the Minas Gerais State Transport and Public Works Department (Setop/MG) and the Minas Gerais State Highways Department (DER/MG), the object being to reallocate service and execution of public illumination in the works of extension of the cover structure for the Arrudas brook (Ribeirão Arrudas) and construction of the Hospitais Station, the other terms of that CRCA remaining unchanged.

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

251



Table of Contents

 

V        Votes against: The Board approved the election of the chief officer, referred to in subclause “a” of Item II above, with votes against by the Board members Evandro Veiga Negrão de Lima and Jeffery Atwood Safford.

 

VI       The Chairman stated that, since the matter of signature of the amendment to a contract with A&C Centro de Contatos S.A. had not yet been made available, it would be dealt with at a later date.

 

VII     The Chairman stated that the members of the Executive Board are now as follows:

 

CEO:

Djalma Bastos de Morais;

Deputy CEO:

Arlindo Porto Neto;

Chief Trading Officer:

Bernardo Afonso Salomão de Alvarenga;

Chief Distribution and Sales Officer:

Fernando Henrique Schüffner Neto;

Chief Officer for Finance, Investor Relations

 

Officer and Control of Holdings:

Luiz Fernando Rolla;

Director without specific designation:

Luiz Henrique de Castro Carvalho;

Chief Corporate Management Officer:

Marco Antonio Rodrigues da Cunha.

Chief New Business Development Officer:

José Carlos de Mattos;

Chief Officer for the Gas Division

Márcio Augusto Vasconcelos Nunes

 

VIII  The elected Chief Officer stated — in advance — that he is not subject to any prohibition on exercise of commercial activity, that he does not occupy any post in any company that could be considered a competitor of the Company, and that he does not have nor represent any interest conflicting with that of Cemig D, and assumed a solemn undertaking to become aware of, obey and comply with the principles, ethical values and rules established by the Code of Ethical Conduct of Government Workers and of the Senior Administration of the State of Minas Gerais.

 

IX      The following spoke on general matters and business of interest to the Company:

 

The Chairman;

 

 

 

 

The Vice-Chairman;

 

 

 

 

Board members:

 

André Araújo Filho,

 

Jeffery Atwood Safford,

 

 

Evandro Veiga Negrão de Lima,

 

Maria Estela Kubitschek Lopes;

Chief Officers:

 

Marco Antonio Rodrigues da Cunha,

 

Fernando Henrique Schüffner Neto;

Superintendent:

 

Ricardo Luiz Diniz Gomes;

 

 

Manager:

 

João José Magalhães Soares.

 

 

 

The following were present:

 

Board members:

 

Sergio Alair Barroso,

 

Maria Estela Kubitschek Lopes,

 

 

Djalma Bastos de Morais,

 

Jeffery Atwood Safford,

 

 

Alexandre Heringer Lisboa,

 

Marco Antonio Rodrigues da Cunha,

 

 

André Araújo Filho,

 

Cezar Manoel de Medeiros,

 

 

Eduardo Lery Vieira,

 

Fernando Henrique Schüffner Neto,

 

 

Evandro Veiga Negrão de Lima,

 

Franklin Moreira Gonçalves,

 

 

Francelino Pereira dos Santos,

 

Lauro Sérgio Vasconcelos David,

 

 

Guy Maria Villela Paschoal,

 

Paulo Sérgio Machado Ribeiro;

 

 

João Camilo Penna,

 

 

Superintendent:

 

Ricardo Luiz Diniz Gomes;

 

 

Manager:

 

João José Magalhães Soares;

 

 

Secretary:

 

Anamaria Pugedo Frade Barros.

 

 

 

(Signed:) Anamaria Pugedo Frade Barros

 

Registry with the Commercial Board of Minas Gerais State:
I certify registration on: November 5, 2009
Under number: 4228750.
Protocol No. : 09/708.490-5
(Signed:) Marinely Paula Bomfim

General Secretariat Office

 

252



Table of Contents

 

9.                                                                                       Summary of Principal Decisions of the 93rd Meeting of the Board of Directors, Cemig Distribuição S.A., October 23, 2009

 

253



Table of Contents

 

GRAPHIC

 

CEMIG DISTRIBUIÇÃO S.A.

 

Listed Company

CNPJ 06.981.180/0001-16

 

Board Meeting of October 23, 2009:

 

Summary of principal decisions

 

At its 93rd meeting, held on October 23, 2009, the Board of Directors of Cemig Distribuição S.A. decided the following:

 

1.               Signing of an amendment to a contract for implementation of the CresceMinas Program — Transmission and Sub-transmission Lot 1.

 

2.               Signing of an amendment to a contract for implementation of the CresceMinas Program — Transmission and Sub-transmission Lot 2.

 

3.               Signing of an amendment to a contract for implementation of the CresceMinas Program — Transmission and Sub-transmission Lot 3.

 

4.               Signing of an amendment to a contract for implementation of the CresceMinas Program — Transmission and Sub-transmission Lot 6.

 

5.               Contracting of services of rental of equipment, temporary use of software and maintenance and technical assistance for the meter reading information capture system.

 

6.               Signing of a technical and financial working agreement with the State of Minas Gerais, through its Sport and Youth Department (SEEJ), with the state Government Secretariat (Segov) as consenting party.

 

7.               Refinancing of debt.

 

8.               Guidelines for the Collective Work Agreement

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

254



Table of Contents

 

10.                          Summary of Minutes of the 466th Meeting of the Board of Directors, Companhia Energética de Minas Gerais — CEMIG, June 24, 2009

 

255



Table of Contents

 

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG

 

LISTED COMPANY
CNPJ 17.155.730/0001-64
NIRE 31300040127

 

Summary of minutes of the 466th meeting of the Board of Directors

 

Date, time and place:

June 24, 2009 at 9.30 a.m. at the company’s head office,

 

Av. Barbacena 1200, 18th Floor, Belo Horizonte, Minas Gerais, Brazil.

 

 

Meeting Committee:

Chairman: Sergio Alair Barroso;

 

Secretary: Anamaria Pugedo Frade Barros

 

Summary of proceedings:

 

I          The Chairman asked the Board Members present whether any of them had conflict of interest in relation to the matters on the agenda of this meeting, and all stated that there was no such conflict of interest.

 

II       The Board approved:

 

a)       The proposal by the Chairman, in view of the resignation of the Chief Officer for the Gas Division, José Carlos de Mattos, as per a letter in the Company’s possession, to elect Mr. Márcio Augusto Vasconcelos Nunes, duly described in the minutes of this meeting, as Chief Officer for the Gas Division, to fulfill the same period of office as the other current Chief Officers, that is to say until the first meeting of the Board of Directors held after the Annual General Meeting of 2010.

 

b)       Vote by the representative of the Company in the Extraordinary General Meeting of Stockholders of Gasmig, in favor of:

 

A)       Authorizing the private issue of nonconvertible debentures to be subscribed by BNDESPar, under BNDESPar Decision Dir. 83/2009, of August 17, 2009, and signing, with BNDESPar, of the Contractual Undertaking to Subscribe a Private Issue of Non- convertible Debentures.

 

B)       Signing of the Private Deed of the First Debenture Issue by Gasmig.

 

C)       Signing of the Contract of Assignment and Linking of Revenues, Administration of Accounts and Other Matters between Gasmig, BNDESPar and the Collecting/Depository Bank to be contracted, for the purpose of guaranteeing punctual and full payment of any obligations arising from the dimension of Gasmig’s First Issue.

 

c)        The minutes of this meeting.

 

III      The Board authorized:

 

a)       Signing of Partnership Undertakings with Cemig GT, Cemig D and the Municipal Councils for the Rights of Children and Adolescents participating in the AI6% Program, for the pass-through of donations raised from employees of Cemig, Cemig D and Cemig GT, in the maximum amount of R$ 2,200,000, and payment of part of 1% of the income tax owed by Cemig, Cemig D and Cemig GT, into Municipal Funds for the Rights of Children and Adolescents, for application in programs and projects developed in the ambit of the Municipality, valid until August 31, 2010.

 

b)       Signing, as Consenting Party, of the Counter-guarantee Contract between Usina Termelétrica Barreiro S.A. and an insurance company, to provide a counter-guarantee to a court guarantee insurance contract, for the period of 12 months, able to be extended, by amendments, until completion of Case No. 002409534852-0, before the 7th State Tax Court.

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

256



Table of Contents

 

IV       The Board elected Mr. Márcio Augusto Vasconcelos Nunes as a sitting member of the Board of Directors of Gasmig, to serve for the current period of office, that is, until the Annual General Meeting to be held in 2011 or until a duly elected successor is sworn in; and as CEO of that company, to serve the present mandate, that is to say, until the first meeting of the Board of Directors held after the Annual General Meeting of 2011 or until a duly elected successor is sworn in.

 

V        Votes against: The election of a chief officer, referred to in subclause “a” of Item II above, took place with votes against by the Board members Evandro Veiga Negrão de Lima and Jeffery Atwood Safford.

 

VI      The Chairman stated that the members of the Executive Board are now as follows:

 

CEO:

Djalma Bastos de Morais;

Deputy CEO:

Arlindo Porto Neto;

Chief Trading Officer:

Bernardo Afonso Salomão de Alvarenga;

Chief Distribution and Sales Officer:

Fernando Henrique Schüffner Neto;

Chief Officer for Finance, Investor Relations

 

Officer and Control of Holdings:

Luiz Fernando Rolla;

Chief Generation and Transmission Officer:

Luiz Henrique de Castro Carvalho;

Chief Corporate Management Officer:

Marco Antonio Rodrigues da Cunha.

Chief New Business Development Officer:

José Carlos de Mattos;

Chief Officer for the Gas Division:

Márcio Augusto Vasconcelos Nunes

 

VII    The Chief Officer elected stated , in advance, that he is not subject to any prohibition on exercise of commercial activity, that he does not occupy any post in a company that could be considered a competitor of the Company, and that he does not have nor represent any interest conflicting with that of Cemig, and assumed a solemn undertaking to become aware of, obey and comply with the principles, ethical values and rules established by the Code of Ethical Conduct of Government Workers and Senior Administration of the State of Minas Gerais.

 

IX      The following spoke on general matters and business of interest to the Company.

 

Board members; Chief Officer Marco Antonio Rodrigues da Cunha; Superintendent Ricardo Luiz Diniz Gomes; and Manager João José Magalhães Soares.

 

The following were present:

 

Board members:

 

Sergio Alair Barroso,

 

Maria Estela Kubitschek Lopes,

 

 

Djalma Bastos de Morais,

 

Jeffery Atwood Safford,

 

 

Alexandre Heringer Lisboa,

 

Marco Antonio Rodrigues da Cunha,

 

 

André Araújo Filho,

 

Cezar Manoel de Medeiros,

 

 

Eduardo Lery Vieira,

 

Fernando Henrique Schüffner Neto,

 

 

Evandro Veiga Negrão de Lima,

 

Franklin Moreira Gonçalves,

 

 

Francelino Pereira dos Santos,

 

Lauro Sérgio Vasconcelos David,

 

 

Guy Maria Villela Paschoal,

 

Paulo Sérgio Machado Ribeiro;

 

 

João Camilo Penna,

 

 

Superintendent:

 

Ricardo Luiz Diniz Gomes;

 

 

Manager:

 

João José Magalhães Soares;

 

 

Secretary:

 

Anamaria Pugedo Frade Barros.

 

 

 

(Signed:) Anamaria Pugedo Frade Barros

 

Registry with the Commercial Board of Minas Gerais State:
I certify registration on: November 5, 2009
Under number: 4228751.
Protocol No. : 09/708.491-3
(Signed:) Marinely Paula Bomfim

General Secretariat Office

 

257



Table of Contents

 

11.                                                                                 Summary of Principal Decisions of the 467th Meeting of the Board of Directors, Companhia Energética de Minas Gerais – CEMIG, October 23–28, 2009

 

258



Table of Contents

 

GRAPHIC

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG

 

Listed Company

CNPJ 17.155.730/0001-64

NIRE 31300040127

 

Board Meeting of October 23, 2009:

 

Summary of principal decisions

 

At its 467th meeting, begun on October 23 and concluded on October 28, 2009, the Board of Directors of Companhia Energética de Minas Gerais decided the following:

 

1.               Appointment of Directors of Cemig to management of Transmissora Atlântico de Energia Elétrica S.A. – Taesa.

 

2.               Acquisition of assets.

 

3.               Concession of guarantee in transactions to be contracted with Banco do Brasil.

 

4.               Filing of legal action against the federal government in relation to the rate of the Finsocial tax.

 

5.               Signing of documents in the process of acquisition of Terna Participações S.A.

 

6.               Guidelines for the Collective Work Agreement.

 

7.               Exceeding of the financial covenants specified in the Bylaws.

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

259



Table of Contents

 

12.                                                                                 Material Announcement, CEMIG’s Board of Directors approves a share purchase agreement for acquisition of shares of ENTE, ERTE and ECTE, Companhia Energética de Minas Gerais — CEMIG, October 28, 2009

 

260



Table of Contents

 

GRAPHIC

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG

 

LISTED COMPANY

CNPJ 17.155.730/0001-64

NIRE: 33300266003

 

MATERIAL ANNOUNCEMENT

 

Cemig (Companhia Energética de Minas Gerais), a listed company with securities traded on the stock exchanges of São Paulo, New York and Madrid, hereby publicly informs the Brazilian Securities Commission (CVM), the São Paulo Stock, Commodities and Futures Exchange (BM&F Bovespa S.A.) and the market in general, in accordance with CVM Instruction 358 of January 3, 2002, as amended, that:

 

On October 28, 2009 the Board of Directors of Cemig authorized the signature of a Share Purchase Agreement with MDU Resources Luxembourg II LLC, S.a.r.l. for acquisition of shares representing 13.3% of the voting and total stock of Empresa Norte de Transmissão de Energia S.A. (ENTE), 13.3% of the voting and total stock of Empresa Regional de Transmissão de Energia S.A. (ERTE) and up to 10% of the voting and total stock of Empresa Catarinense de Transmissão de Energia S.A. (ECTE).

 

Conclusion of the transaction and actual acquisition of the shares by CEMIG is subject to approval of transfer of the shares by the Brazilian Electricity regulator, Aneel (National Electricity Agency), by the Brazilian Development Bank (BNDES), and by other financing bodies.

 

Belo Horizonte, October 28, 2009

 

Luiz Fernando Rolla

Chief Officer for Finance, Investor Relations and Control of Holdings

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

261



Table of Contents

 

13.                                                                                 Market Announcement, Commencement of Public Distribution of Commercial Promissory Notes, Cemig Geração e Transmissão S.A., October 30, 2009

 

262



Table of Contents

 

 

Cemig Geração e Transmissão S.A.

 

COMPANHIA ABERTA

 

CNPJ 06.981.176/0001-58

NIRE 31300020550

 

MARKET ANNOUNCEMENT

 

Cemig Geração e Transmissão S.A. – CEMIG GT, a wholly-owned publicly-held subsidiary of CEMIG, hereby inform the Brazilian Comissão de Valores Mobiliários (CVM) (Securities Commission), the BM&F Bovespa S.A. – Bolsa de Valores, Mercadorias e Futuros and the market in general, in accordance with Instruction 358 of the Brazilian Comissão de Valores Mobiliários (CVM) (Securities Commission), of January 3, 2002, as amended, that:

 

In accordance with the Announcement of Commencement of Public Distribution published on September 10, 2009 and republished on September 30, 2009, Cemig’s wholly-owned subsidiary Cemig Geração e Transmissão S.A. (“Cemig GT”) has today issued 270 Commercial Promissory Notes, of its third issue, each with nominal unit value of R$ 10,000,000.00, making up a total amount of R$2,700,000,000.00. The notes are nominal, physically issued, in a single series, and have the guarantee of CEMIG.

 

Belo Horizonte, October 30, 2009

 

Marco Antonio Rodrigues da Cunha

Acting Chief Officer for Finance, Investor Relations and Control of Holdings

 

Av. Barbacena 1200 /12th floor  Santo Agostinho  30190-131 Belo Horizonte, MG  Brazil  Tel.: +55 31 3506-5024  Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

263



Table of Contents

 

14.                                                                                 Announcement of Completion of Public Distribution of Commercial Promissory Notes, Cemig Geração e Transmissão S.A.

 

264



Table of Contents

 

This announcement is for information only, and is not an offer of Promissory Notes for sale.

 

ANNOUNCEMENT OF COMPLETION OF PUBLIC DISTRIBUTION OF COMMERCIAL PROMISSORY

NOTES ISSUED BY

 

 

CEMIG GERAÇÃO E TRANSMISSÃO S.A.

Registered with the CVM – CVM Nº: 02032-0

CNPJ Nº: 06.981.176/0001-58 – NIRE: 0623221310098

Av. Barbacena 1200, 12th floor, B1 Wing, Santo Agostinho

30190-131 Belo Horizonte, Minas Gerais, Brazil

 

ISIN Code: BRCMGTNPM023

 

Risk rating: Fitch: F1+(bra)

 

LEAD MANAGERS

 

 

BB – BANCO DE INVESTIMENTO S.A. IS THE LEAD MANAGER

 

CEMIG GERAÇÃO E TRANSMISSÃO S.A. (“the Issuer” or “the Company”), BB BANCO DE INVESTIMENTO S.A. (“BBBI or “the Lead Manager”), CAIXA ECONÔMICA FEDERAL (“Caixa”), HSBC CORRETORA DE TÍTULOS E VALORES MOBILIÁRIOS S.A. (“HSBC”), BANCO VOTORANTIM S.A (“Votorantim”), BES INVESTIMENTO DO BRASIL S.A. – BANCO DE INVESTIMENTO (“BES”), and BANCO BTG PACTUAL S.A. (formerly named Banco UBS PACTUAL S.A. (“BTG Pactual”) (when referred to jointly, “the Managers”) hereby inform the public, in accordance with the terms of CVM Instruction 400, of December 29, 2003, as amended, of the closing of the public offering (“the Offering”) of 270 (two hundred and seventy) commercial promissory notes of the Issuer’s Third Issue, all nominal and physically issued, in a single series, with Nominal Unit Value of R$ 10,000,000.00 (ten million Reais) on the Issue Date (“the Promissory Notes”), making up a total of:

 

R$ 2,700,000,000.00

 

The Issue was approved in meetings of the Board of Directors of the Company held on July 23, 2009 and August 27, 2009, the minutes of which were filed with the Commercial Board of the State of Minas Gerais (“JUCEMG”) on September 3 and 8, 2009, under numbers 4189606 and 4191508, respectively, and published on September 9, 2009 in the Official Gazette of the State of Minas Gerais, and in the newspapers “Valor Econômico – Edição Nacional” and “O Tempo”. The Promissory Notes have the guarantee of Companhia Energética de Minas Gerais (“the Guarantor”), as approved in meetings of the Guarantor’s Board of Directors, held on July 23, 2009 and August 27, 2009, the minutes of which were filed at JUCEMG on August 27 and September 4, 2009, under the numbers 4186137 and 4190555, and published, on September 3 and 9, 2009, respectively, in the Official Gazette of the State of Minas Gerais and in the newspapers “Valor Econômico – Edição Nacional” and “O Tempo”.

 

265



Table of Contents

 

This table gives final data on the distribution of the Offering:

 

 

 

 

 

Promissory

 

Acquisition

 

 

 

 

 

Notes

 

value (R$

 

Type of Acquirer of the Promissory Notes

 

Acquirers

 

acquired

 

million)

 

Individuals

 

1

 

1

 

10

 

Investment clubs

 

 

 

 

Investment funds

 

105

 

214

 

2.140

 

Private pension plan entities

 

8

 

8

 

80

 

Insurance companies

 

2

 

2

 

20

 

Foreign investors

 

 

 

 

Intermediary Institutions participating in the distribution consortium

 

 

 

 

Financial institutions linked to the Issuer and/or to the participants of the distribution consortium

 

 

 

 

Other financial institutions

 

8

 

45

 

450

 

Other legal entities linked to the Issuer and/or to the distribution consortium participants

 

 

 

 

Other legal entities

 

 

 

 

Partners, managers, employees, attorneys-in-fact and other persons linked to the Issuer and/or to the consortium participants

 

 

 

 

Others

 

 

 

 

Total

 

124

 

270

 

2.700

 

 

The Promissory Notes have been registered for placement and trading on the NOTA – Commercial Notes Module, managed and operated by CETIP S.A. – Over-the-counter Market for Assets and Derivatives.

 

The Offering was duly registered with the CVM on October 6, 2009, under Nº CVM/SRE/RNP/2009/033.

 

MANDATED AND CUSTODIAN BANK

 

Banco Bradesco S.A.

 

Cidade de Deus, s/nº, Vila Yara

 

06029-900 Osasco, SP, Brazil

 

CNPJ Nº 60.746.948/0001-12

 

 

The present Public Offer or program was prepared in accordance with the Self-Regulation rules of ANBID for Public Offers for Distribution and Acquisition of Securities, thus complying with the minimum standards of information required by ANBID, and ANBID has no responsibility for the said information, nor for the quality of the Issuer and/or the Offering party/ies, nor of the participating institutions nor of the securities that are the subject of the present Public Offer/program. This seal does not imply an investment recommendation. Prior registration or analysis of this distribution does not imply, on the part of ANBID, a guarantee of the veracity of the information provided nor any judgment on the quality of the issuing company nor the securities to be distributed.

 

266



Table of Contents

 

15.                                                                                 Market Announcement, Commencement of Public Distribution of Commercial Promissory Notes, Companhia Energética de Minas Gerais — CEMIG, October 30, 2009

 

267



Table of Contents

 

GRAPHIC

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

 

LISTED COMPANY

 

CNPJ 17.155.730/0001-64

NIRE 33300266003

 

MARKET ANNOUNCEMENT

 

Companhia Energética de Minas Gerais – CEMIG, a listed company with securities traded on the stock exchanges of São Paulo, New York and Madrid, in accordance with CVM Instruction 358 of January 3, 2002 as amended, hereby publicly informs the Brazilian Securities Commission (CVM – Comissão de Valores Mobiliários), the São Paulo Stock Exchange (BM&F Bovespa S.A. – Bolsa de Valores, Mercadorias e Futuros) and the market in general that:

 

In accordance with the Announcement of Commencement of Public Distribution published on September 10, 2009 and republished on September 30, 2009, Cemig’s wholly-owned subsidiary Cemig Geração e Transmissão S.A. (“Cemig GT”) has today issued 270 Commercial Promissory Notes, of its third issue, each with nominal unit value of R$ 10,000,000.00, making up a total amount of R$2,700,000,000.00. The notes are nominal, physically issued, in a single series, and have the guarantee of CEMIG.

 

Belo Horizonte, October 30, 2009

 

Marco Antonio Rodrigues da Cunha

Acting Chief Officer for Finance, Investor Relations and Control of Holdings

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

268



Table of Contents

 

16.                                                                                 Material Announcement, Payment for and Transfer of TERNA Shares, Companhia Energética de Minas Gerais — CEMIG, November 3, 2009

 

269



Table of Contents

 

GRAPHIC

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG

 

LISTED COMPANY

CNPJ 17.155.730/0001-64

NIRE: 33300266003

 

MATERIAL ANNOUNCEMENT

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG, a listed company with securities traded on the stock exchanges of São Paulo, New York and Madrid, and CEMIG GERAÇÃO E TRANSMISSÃO S.A. – CEMIG GT, a company registered with the Brazilian Securities Commission (CVM) and a wholly-owned subsidiary of Cemig, in accordance with CVM Instruction 358 of January 3, 2002, as amended, hereby publicly inform the Brazilian Securities Commission (CVM), the São Paulo Stock, Commodities and Futures Exchange (BM&F Bovespa S.A.) and the market in general, that:

 

On today’s date payment was made for the shares in Terna Participações S.A. (TERNA), owned by Terna – Rete Elettrica Nazionale S.p.A. (Terna S.p.A.), and these shares were transferred to Transmissora do Atlântico de Energia Elétrica S.A. – TAESA, in which CEMIG GT holds an interest of 49% (forty nine per cent) of the registered capital.

 

The shareholders in TAESA, a corporation with head office in the city of Rio de Janeiro, are:

 

Cemig Geração e Transmissão S.A. – CEMIG GT

and        Fundo de Investimentos em Participações Coliseu (“FIP Coliseu”).

 

In the transaction, 173,527,113 common shares, representing approximately 85.26% of the voting shares and approximately 65.85% of the total shares of TERNA, were purchased and transferred.

 

The total price was R$ 2,148,379,099.24, corresponding to R$ 37.14 per Unit of TERNA, each Unit comprising one common share and two preferred shares, and R$ 12.38 per common share or preferred share.

 

Additionally, TAESA will, on a date to be announced, make a public offer for acquisition of the shares in TERNA that are in circulation, for the purpose of ensuring equal treatment for the other shareholders of TERNA to that given to Terna S.p.A., in accordance with the Bylaws of Terna, the Brazilian Corporate Law (Law 6.404/76), CVM Instruction 361/2002, and the Level 2 Differentiated Practice Regulations of BM&FBovespa S.A.

 

Terna is a holding company operating in electricity transmission in 11 states of Brazil through the following companies which it controls or in which it has shareholding interests:

 

TSN -  Transmissora Sudeste Nordeste S.A.;

Novatrans Energia S.A.;

ETEO - Empresa de Transmissão de Energia do Oeste S.A.;

ETAU - Empresa de Transmissão do Alto Uruguai S.A.;

Brasnorte Transmissora de Energia S.A. e Terna Serviços Ltda.,

 

Together, these companies hold in aggregate 3,716 kilometers of transmission lines, comprising components of the Brazilian National Electricity Transmission Grid.

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG  Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

270



Table of Contents

 

For TAESA and its shareholders, the acquisition of TERNA represents an excellent investment opportunity and consolidates its presence in the Brazilian electricity transmission market.

 

Belo Horizonte, November 3, 2009

 

Luiz Fernando Rolla

Chief Officer for Finance, Investor Relations and Control of Holdings

 

271



Table of Contents

 

17.                                                                                 Market Announcement, Projected Payment Amount for Shares of ENTE, ERTE and ECTE, Companhia Energética de Minas Gerais — CEMIG, November 4, 2009

 

272



Table of Contents

 

GRAPHIC

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG

 

LISTED COMPANY

 

CNPJ 17.155.730/0001-64

NIRE 33300266003

 

MARKET ANNOUNCEMENT

 

COMPANHIA ENERGÉTICA DE MINAS GERAIS – CEMIG, a publicly-held company with shares traded on the São Paulo, New York and Madrid stock exchanges, and CEMIG GERAÇÃO E TRANSMISSÃO S.A. – CEMIG GT, a wholly-owned publicly-held subsidiary of CEMIG, hereby inform the Brazilian Comissão de Valores Mobiliários (CVM) (Securities Commission), the BM&F Bovespa S.A. – Bolsa de Valores, Mercadorias e Futuros and the market in general, in accordance with Instruction 358 of the Brazilian Comissão de Valores Mobiliários (CVM) (Securities Commission), of January 3, 2002, as amended, in addition to Material Announcement published in October 28, 2009, that:

 

The total amount Cemig intends to disburse for the acquisition of the interests held by MDU in ENTE, ERTE and ECTE, should be approximately R$ 100 million (one hundred million Reais), based on September 30, 2009 prices. However, the final amount can be calculated only on the closing date, after the exercise of rights of preference by the other partners / shareholders. Cemig will publish the final amount of this acquisition at the appropriate time.

 

Belo Horizonte, November 04, 2009

 

Luiz Fernando Rolla

Chief Officer for Finance, Investor Relations and Control of Holdings

 

Av. Barbacena 1200   Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

273