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 April 2010

 

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.

 

Earnings Release 2009 for Companhia Energética de Minas Gerais – CEMIG, Companhia Energética de Minas Gerais – CEMIG

 

 

 

2.

 

Market Announcement, Reply to BM&F Bovespa Inquiry, Companhia Energética de Minas Gerais – CEMIG, March 16, 2010

 

 

 

3.

 

Summary of Principal Decisions of the 479th Meeting of the Board of Directors, Companhia Energética de Minas Gerais – CEMIG, March 16, 2010

 

 

 

4.

 

Summary of Principal Decisions of the 108th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., March 16, 2010

 

 

 

5.

 

Summary of Principal Decisions of the 102nd Meeting of the Board of Directors, Cemig Distribuição S.A., March 16, 2010

 

 

 

6.

 

Summary of Principal Decisions of the 480th Meeting of the Board of Directors, Companhia Energética de Minas Gerais – CEMIG, March 19, 2010

 

 

 

7.

 

Summary of Principal Decisions of the 481st Meeting of the Board of Directors, Companhia Energética de Minas Gerais – CEMIG, March 23, 2010

 

 

 

8.

 

Summary of Principal Decisions of the 109th Meeting of the Board of Directors, Cemig Geração e Transmissão S.A., March 23, 2010

 

 

 

9.

 

Summary of Principal Decisions of the 103rd Meeting of the Board of Directors, Cemig Distribuição S.A., March 23, 2010

 

 

 

10.

 

Notice to Shareholders of Companhia Energética de Minas Gerais – CEMIG, Companhia Energética de Minas Gerais – CEMIG, March 23, 2010

 

 

 

11.

 

Notice to Shareholders of Cemig Geração e Transmissão S.A., Cemig Geração e Transmissão S.A., March 23, 2010

 

 

 

12.

 

Notice to Shareholders of Cemig Distribuição S.A., Cemig Distribuição S.A., March 23, 2010

 

2



Table of Contents

 

13.

 

Material Announcement, Option Contract for Sale of the Share Units of Luce Investment Fund, Companhia Energética de Minas Gerais – CEMIG, March 24, 2010

 

 

 

14.

 

Market Announcement, Explanation on the Percentage of the Capital of Light S.A. that Cemig Will Be Acquiring If the Sales Option is Exercised, Companhia Energética de Minas Gerais – CEMIG, March 24, 2010

 

 

 

15.

 

Material Announcement, Completion of Light Share Purchase Transaction, Companhia Energética de Minas Gerais – CEMIG, March 25, 2010

 

 

 

16.

 

Material Announcement, Third Amendment to Electricity Distribution Concession Contracts, Companhia Energética de Minas Gerais – CEMIG, March 29, 2010

 

 

 

17.

 

Convocation and Proposal by the Board of Directors to The Ordinary and Extraordinary General Meeting of Stockholders to be held on April 29, 2010, Companhia Energética de Minas Gerais – CEMIG, March 23, 2010

 

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: April 2, 2010

 

 

4



Table of Contents

 

1.                                                                                       Earnings Release 2009 for Companhia Energética de Minas Gerais – CEMIG, Companhia Energética de Minas Gerais – CEMIG

 

5



Table of Contents

 

 

EARNINGS RELEASE

 

2009

 

Cemig H

 

This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.

 

6



Table of Contents

 

Sergio Alair Barroso, Chairman of Cemig’s Board of Directors, commented on the 2009 results:

 

“The year 2009 will be remembered as a milestone in Cemig’s history – as the period in which, in spite of an economic context of crisis and uncertainty, the Company maintained its path of growth and of value addition for its shareholders.

 

The actions taken in 2009 are part of a group of strategies arising from our Long Term Strategic Plan, which establishes the directives guidelines of our growth for the long term.

 

And this growth is the fruit of the alignment of interests between the shareholders, a solid balance sheet, and a diversified portfolio of businesses that minimizes risks and generates higher incomes, year after year.

 

With this privileged situation we were able, over the year 2009, to position ourselves as outright leaders in the process of consolidation of the Brazilian electricity sector, with acquisitions exceeding R$ 3.6 billion in value, in the sectors of power generation, transmission and distribution – which are and will continue to be our core businesses.

 

To maintain our growth path we created unprecedented structures for expansion, which maintain our model of strategic partnerships, with total respect for minority shareholders and with the best corporate governance practices.

 

7



Table of Contents

 

Today we can say, with great pride, that Cemig is a unique example of alignment between the State and the private sector and, with 117,000 shareholders in more than 40 countries, it is already a global investment option, with a history of continuous growth, respect for stakeholders and addition of value.”

 

Cemig’s CEO, Djalma Bastos de Morais, said:

 

“The exceptional results that Cemig has presented for 2009 reflect the success of the strategy of our Long Term Strategic Plan, which has enabled Cemig to grow sustainably, with robust operational results and strong governance.

 

In spite of the challenges that it faced, Cemig showed solidity in its fundamentals, and we overcame this crisis with growth, even creating new models for partnerships.

 

We are consolidating within our expectations the operation of The Terna acquisition, now called Taesa. We also increased our holding in TBE. Therefore we are expanding our activities in electricity transmission, adding more stability and predictability to the Company’s results.

 

At the end of 2009 we increased our stake in Light, a transaction to be concluded during this year, which is a strategic move that will allow Cemig to increase efficiency and capture synergies.

 

We emphasize that keeping a balanced portfolio of businesses, allied to our financial discipline and our strategy for

 

8



Table of Contents

 

sales of electricity, enabled us to mitigate the impact of the cooling of the economy on the Company’s consolidated results.

 

As well as growing through acquisitions we also continued our expansion through new projects. We inaugurated operation of the Baguari hydroelectric plant, with installed capacity of 140MW.

 

And in 2009 we also started commercial operation of the 29MW Parajuru Wind Farm, which further increases the percentage of environmentally clean sources in our total generation – a factor which is essential for facing the challenges of the new century, but also one that has been a routine concern in our company, which has been part of the Down Jones Sustainability Index for the last 10 years.

 

The results now presented are further evidence that we are on the right growth path, leading to increasing earnings and consequently distribution of higher dividends. All these are the fruit of the decisions taken in recent years, which are constantly adding value to our businesses, positioning Cemig as leader in the consolidation of the Brazilian electricity sector.”

 

Luiz Fernando Rolla, Cemig’s Chief Officer for Finance, Investor Relations and Control of Holdings, made these comments:

 

“In 2009 our company continued to present consistent, robust cash flow, as a result of our portfolio of businesses, which maximizes return in the long term with a low level of risk.

 

9



Table of Contents

 

Our EBITDA reached the figure of R$ 4 billion, with EBITDA’s margin of 35%, a positive effect of our policy of maintaining high levels of quality in the management of assets, and operational efficiency – the excellence of which is evidenced by our net income, of R$ 1.8 billion in the year.

 

This level of results reflects the execution of our Long Term Strategic Plan, reflecting the correctness of growth via acquisitions and new projects, overcoming the adverse circumstances of a year characterized by a global economic crisis.

 

We went through the final stage of our Tariff Review, which reduced the tariffs of our distribution company, sharing with our consumers the gains in efficiency achieved in the previous tariff cycle. This review happened in the context of a scenario of economic slowdown and stress in the international capital markets, which in turn affected the consumption of our industrial clients. With the stability of our generating company revenue’s guaranteed by contracts with minimum take-or-pay of 90%, we helped our corporate clients by rapidly and creatively placing the electricity that they would not need in 2009, and at the same time increasing our earnings for the year through short-term sale contracts in the Regulated Market at R$ 145 per MWh.

 

We continued to seek greater operational efficiency, which included investment in a voluntary retirement program, which will reduce personnel costs as from the last quarter of 2010. With the results as foreseen by our Strategic Plan now materializing,

 

10



Table of Contents

 

we went forward in the process of consolidation in the electricity sector, successfully concluding the acquisition of Terna Participações S.A., in a transaction involving a total of approximately R$ 5 billion, including the debt, through the use of an innovative structure – partnership with an Equity Investment Fund, FIP Coliseu, created with one asset already in operation.  Due to the needs of this acquisition, and with a view to keeping Cemig well-positioned in relation to the opportunities that we see in the future, we raised approximately R$ 2.7 billion, while, however, not omitting to take the appropriate care of the structure of our balance sheet, which has just received one of the sector’s best credit ratings from S&P.

 

Summing up, we can say emphatically that the execution of our Long Term Strategic Plan, preserving the solidity of our balance sheet, with financial discipline and technological excellence – and while maintaining our dividend policy – have expanded our operation to 20 states of Brazil, and to Chile, growing in a balanced and sustainable manner, at all times having in view addition of value for our shareholders.

 

On the following pages are the highlights of our financials for 2009.”

 

11



Table of Contents

 

(Figures are in R$ ‘000, except where otherwise stated)

 

2009 headlines

 

·

EBITDA:

 

R$ 4.039 billion

 

 

 

 

 

 

·

Net income:

 

R$ 1.861 billion

 

 

 

 

 

 

·

Net revenue:

 

R$ 11.705 billion

 

 

 

 

 

 

·

Cash position:

 

R$ 4.426 billion

 

 

·

 Volume sold in 2009:

 

60,909 GWh

 

12



Table of Contents

 

Economic summary

 

 

 

 

 

 

 

 

R$ million

 

 

 

2009

 

2008

 

Change (%)

 

Electricity sold, GWh

 

60,909

 

59,761

 

1.92

 

Gross revenue

 

17,442

 

16,487

 

5.79

 

Net revenue

 

11,705

 

10,890

 

7.48

 

EBITDA

 

4,039

 

4,099

 

(1.46

)

Net Income

 

1,861

 

1,887

 

(1.38

)

 

Share price performance

 

Stock Exchanges (Bovespa, NYSE, Latibex)

 

 

 

2009

 

2008

 

r%

 

CMIG3

 

24.40

 

18.67

 

30.69

 

CMIG4

 

31.60

 

24.04

 

31.45

 

IBOVESPA

 

68,588

 

37,550

 

82.66

 

IEE (Electric Energy Index)

 

24,327

 

15,291

 

59.09

 

 

 

 

2009

 

2008

 

r%

 

CIG.C

 

13.91

 

10.25

 

35.71

 

 

 

 

 

 

 

 

 

CIG

 

18.06

 

13.16

 

37.23

 

 

 

 

 

 

 

 

 

DOW JONES

 

10,428

 

8,776

 

18.82

 

 

13



Table of Contents

 

Consolidated electricity market

 

Electricity volume sold

 

Cemig’s annual volume of electricity sold increased once again in 2009 – to a total of 60,909 GWh: this was 1.92% more than the volume sold in 2008 (59,762 GWh).

 

Through a successful commercial and trading strategy, the Cemig Group succeeded in re-allocating, in the Regulated Market, excesses of electricity of Free Consumers that became available in the Free Market. This resulted in Cemig’s wholesale supply to other concession holders being 25.57% higher in 2009 than 2008, at 13,860 GWh.

 

The main sales made by the Group Cemig in the wholesale market were through the Adjustment Auction that took place in the first half of 2009 – when this supply was sold for a price around R$ 145/MWh.

 

14



Table of Contents

 

This table gives the breakdown of our sales and the related growth percentages:

 

 

 

GWh

 

 

 

Electricity sales volume 

 

2009

 

2008

 

r%

 

Residential

 

9,744

 

9,011

 

8.13

 

Industrial

 

22,637

 

26,681

 

(15.16

)

Commercial

 

6,198

 

5,886

 

5.30

 

Rural

 

2,221

 

2,308

 

(3.77

)

Other categories

 

3,636

 

3,575

 

1.71

 

Sub-total: final consumers

 

44,436

 

47,461

 

(6.37

)

Own consumption

 

51

 

52

 

1,92

 

Wholesale supply to other concession holders

 

13,860

 

11,037

 

25.57

 

Transactions in electricity on the CCEE

 

2,542

 

1,212

 

109.79

 

Sales under Proinfa program

 

20

 

 

 

TOTAL

 

60,909

 

59,762

 

1.92

 

 

Electricity market: Distribution

 

Cemig D

 

In spite of the fall in economic activity in its concession area, Cemig D – the group’s distribution company – sold 22,332 GWH to final consumers, 0.3% more than in 2008 (when it sold 22,259 GWh).

 

The reduction in sales to the industrial customers was basically due to migration by captive consumers to the Free Market, and also a reduction in demand by industrial companies, specifically in metals and mining sectors, which began to show signs of recovery in consumption only in the second half of the year.

 

15



Table of Contents

 

However, this reduction in consumption by industrial companies was offset by a robust growth of consumption by the residential and commercial categories, of 8.5% and 5.7% in the year, respectively.

 

The market is already showing a good outlook for 2010, reflecting expectation of growth in the Brazilian GDP, and consequent recovery in the level of activity in the industrial sector.

 

Cemig D’s sales by consumer category in 2009 and 2008:

 

 

 

GWh

 

 

 

Cemig D: sales volume

 

2009

 

2008

 

r%

 

Residential

 

7,774

 

7,164

 

8.51

 

Industrial

 

4,826

 

5,563

 

(13.25

)

Commercial

 

4,642

 

4,391

 

5.72

 

Rural

 

2,208

 

2,296

 

(3.8

)

Other categories

 

2,882

 

2,845

 

1,30

 

TOTAL

 

22,332

 

22,259

 

0.33

 

 

Breakdown of Cemig D’s 2009 sales volume by consumer category:

 

GRAPHIC

 

This table shows sources and uses of Cemig D’s electricity in 2009:

 

16



Table of Contents

 

Cemig D sources and uses of electricity

 

GWh

 

 

 

2009

 

2008

 

Change,
%

 

Total energy carried

 

(a + b + c)

 

42,610

 

45,214

 

-5.8

%

Average volume transported for concession holders

 

(a)

 

239

 

262

 

-8.8

%

Average volume transported for Free Consumers

 

(b)

 

14,841

 

17,282

 

-14.1

%

Own load

 

c = (d + e)

 

27,530

 

27,670

 

-0.5

%

Captive consumer market

 

(d)

 

22,332

 

22,259

 

0.3

%

Losses in our distribution network

 

(e)

 

5,198

 

5,411

 

-3.9

%

 

Electricity market: Generation

 

Cemig GT

 

For Cemig GT, the fall in sales to final consumers was more than compensated by sales of wholesale supply to concession holders, which were approximately 30.72%higher than in 2008.

 

With the reallocation of this supply and the success of our commercial strategy, the final result of the year for Cemig GT was an increase in sales of the order of 4% from 2008.

 

Breakdown of Cemig GT’s sales by consumer category:

 

 

 

GWh

 

 

 

Sales of Cemig GT

 

2009

 

2008

 

D%

 

Final consumers

 

16,423

 

19,561

 

(16)

%

Wholesale supply

 

15,792

 

12,081

 

30.72

%

Transactions in the CCEE

 

2,031

 

1,173

 

73.15

%

Sales under Proinfa program

 

20

 

-

 

-

 

TOTAL

 

34,267

 

32,817

 

4.44

%

 

17



Table of Contents

 

Revenue from supply of electricity

 

Cemig’s gross revenue in 2009 was R$17.44 billion, 5.79% higher than the R$16.48 billion recorded in 2008.

 

Main factors affecting revenue in 2009:

 

·                  Tariff increase for Cemig Distribuição Company, with average effect on consumer tariffs of 6.21%, starting from April 8th, 2009.

 

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

 

·                  Posting of regulatory liabilities arising from the adjustment in Cemig Distribuição Company’s Tariff Review, with effect backdated to 2008, representing a reduction in gross revenue of R$ 214 million, in 2009.

 

·                  Increase of 1.92% in the volume of energy invoiced to final consumers (excluding internal consumption).

 

·                  Average tariff 7.97% higher, at R$ 283.78/MWh in 2009, compared to R$ 262.83/MWh in 2008. The lower average tariff in 2008 mainly reflects the reduction in the tariffs of Cemig Distribuição Company with effect from April 8th, 2008, as a result of the Tariff Review.

 

18



Table of Contents

 

Revenue from wholesale electricity sales

 

Revenue from electricity sold to other concession holders in 2009 was R$ 1.6 billion, compared to R$ 1.0 billion in 2008 – an increase of 61.46%.

 

This mainly reflects the increase of 25.57% in the volume of electricity sold to other concession holders, and under “bilateral contracts”, through two new contracts made in auctions of electricity to the distributors, 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. The volume of electricity sold to other concession holders through “bilateral contracts” was 13,859GWh in 2009, compared to 11,037GWh in 2008.

 

Revenue from use of the network

 

This revenue comprises the charge made to Free Consumers on the electricity sold by other agents of the electricity sector. Its reduction in 2009 reflects: (i) the average tariff in 2009 being approximately 3% lower; (ii) a higher volume of electricity bought from sources benefiting from incentives – with reduced TUSD (network use charge), and (iii) a lower volume of transport of electricity to Free Consumers, a result of

 

19



Table of Contents

 

the effect of the world economic crisis on Brazilian manufacturing output.

 

This revenue was 3.44%, or R$ 74 million higher in 2009, at R$ 2.2 billion (compared to R$ 2.1 billion in 2008).

 

TUSD

 

The revenue of Cemig D and Light from the Tariff for Use of the Distribution System (TUSD) was 14.04% lower, at R$ 1.2 billion, in 2009, than in 2008 (R$ 1.4 billion).

 

Also included in this line are revenues for (i) use of the National Grid, (ii) use of the connection system, and (iii) the “adjustment portion” arising from the review of the transmission tariff. These were, respectively, R$ 762 million, R$ 132 million and R$ 120 million.

 

Another item is the extraordinary revenue of R$ 137 million, posted in 2009, for the backdated effect of Cemig GT’s tariff review – for the period from July 1st, 2005 to June 30, 2009.

 

For more information see Explanatory Note 28 to the Consolidated Financial Statements.

 

20



Table of Contents

 

Net Income

 

The Cemig Group’s net income for 2009 was at the same level as in 2008: consolidated 2009 net income for the year was R$ 1.8 billion, slightly (1.38%) less than the 2008 profit of R$ 1.8 billion. When adjusted for non-recurring items it shows an increase of 7.4%.

 

The reduction most prominently reflects the Tariff Review that Cemig D underwent in 2008, with an average reduction of its consumer tariffs by 12.08%, in effect from April 2008 – with its first full-year effect in the result for 2009. This retraction was offset by (i) the increase in the profitability of Cemig GT – which produced net income R$ 323 million higher than in 2008; and also by (ii) the R$ 43 million net income higher than 2008 coming from TBE Company. This chart shows the breakdown of net income by company:

 

Net Income by company – 2009

 

GRAPHIC

 

21



Table of Contents

 

EBITDA

 

Cemig’s EBITDA in 2009 was 1.46% lower than in 2008. When the comparison is adjusted for non-recurring items, EBITDA in 2009 is 4.64% higher than in 2008.

 

This table shows EBITDA and net income adjusted for non-recurring items:

 

IMPACT OF NON-RECURRING ITEMS

 

2009

 

2008

 

Ebitda

 

4,039

 

4,099

 

Non-recurring adjustments (*)

 

 

 

 

 

+ Employee retirement program

 

206

 

50

 

- Tariff review of Cemig D – Net revenue

 

214

 

-63

 

+ Tariff review of Cemig D – operational expenses

 

-21

 

4

 

 

 

 

 

 

 

+ Revenue of Transmission – Technical Note 214/2009

 

-158

 

-

 

Adjusted Ebitda

 

4,280

 

4,090

 

Net income

 

1,861

 

1,887

 

Non-recurring adjustments (*)

 

 

 

 

 

RME Financial Compensation

 

-

 

-55

 

RME PIS COFINS Provision Reversion

 

-

 

-71

 

+ Employee retirement program

 

136

 

33

 

- Tariff review of Cemig D – Net revenue

 

141

 

-42

 

+ Tariff review of Cemig D – operational expenses

 

-14

 

3

 

+ Revenue of Transmission – Technical Note 214/2009

 

-104

 

-

 

Adjusted Net income

 

2,020

 

1,755

 

 


(*) The non-recurring adjustments correspond to the company’s interpretation on events which it deems to be extraordinary, not related to current operations.

 

The main non-recurring effects are:

 

·                  As a consequence of the 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 million.

 

22



Table of Contents

 

·                  Publication of the final, definitive conclusion of the Tariff Review of Cemig D resulted in a reduction of the costs of the “Reference Company” used by ANEEL to reimburse Cemig D for its controllable costs, with effect backdated to April 2008. The impact of these backdated effects on EBITDA was R$ 193 million.

 

·                  The expense on the employees’ voluntary retirement program in 2009 also impacted EBITDA in the amount of R$ 206 million.

 

Cemig GT’s contribution to the group’s cash flow was higher in 2009, at 60% of the total. This reflects both Cemig GT’s sales strategy in the year, and also the impact of Cemig D’s Tariff Review.

 

This chart shows the breakdown of EBITDA by company:

 

EBITDA by Company, 2009

 

GRAPHIC

 

23



Table of Contents

 

Deductions from operational revenue

 

The total of Cemig’s deductions from operational revenues in 2009 was R$ 5.7 billion, 4.42% lower than the total deduction of R$ 5.6 billion in 2008. The main variations between the two years are as follows:

 

The Fuel Consumption Account – CCC

 

The deduction from revenue for the CCC in 2009 was R$ 493 million, 31.82% more than in 2008 (R$ 374 million). This is a contribution for the costs of operation of the thermal plants in the national grid and in the isolated systems. It is shared between electricity concession holders, on a basis set by an ANEEL Resolution.

 

This is a non-controllable cost: the amount booked for electricity distribution is passed through in full to the tariff. For the amount related to transmission the 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 by the Company to Eletrobrás.

 

Energy Development Account – CDE

 

The deduction from revenue for the CDE in 2009 was R$ 408 million, 4.35% more than in 2008 (R$ 391 million). The payments are specified by an ANEEL Resolution. 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 Company merely

 

24



Table of Contents

 

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

 

Global Reversion Reserve – RGR

 

The charge deducted from revenue for the RGR in 2009 was R$ 190 million, compared to R$ 180 million in 2008. 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 have not been calculated and deducted from revenue in 2009.

 

25



Table of Contents

 

Operational costs and expenses (excluding Financial revenue (expenses))

 

Operational costs and expenses

 

 

 

2009

 

2008

 

Change,
%

 

Non-controllable costs

 

 

 

 

 

 

 

Electricity bought for resale

 

3,706

 

2,960

 

25.20

 

Royalties for use of water resources

 

154

 

131

 

17.56

 

Charges for the use of the basic transmission grid

 

831

 

724

 

14.78

 

 

 

4,691

 

3,815

 

22.96

 

Controllable costs

 

 

 

 

 

 

 

Personnel and managers

 

1,297

 

1,105

 

17.38

 

Post-employment obligations

 

149

 

264

 

(43.56

)

Materials

 

107

 

105

 

1.90

 

Raw materials and inputs for power generation

 

4

 

70

 

(94.29

)

Outsourced services

 

822

 

676

 

21.60

 

Operational provisions

 

106

 

206

 

(48.54

)

Gas purchased for resale

 

167

 

229

 

(27.07

)

Depreciation and amortization

 

736

 

715

 

2.94

 

Other expenses, net

 

323

 

321

 

0.62

 

 

 

3,711

 

3,691

 

0.54

 

 

 

8,402

 

7,506

 

11.94

 

 

Operational costs and expenses (excluding Financial revenue (expenses)) totaled R$ 8.4 billion in 2009, compared to R$ 7.5 billion in 2008, an increase of 11.94%. 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 a

 

26



Table of Contents

 

lower cost of post-employment obligations, and lower operational provisions.

 

The main variations in operational expenses were:

 

Personnel expenses

 

Personnel expenses in 2009 totaled R$ 1.297 billion, vs. R$ 1.105 billion in 2008, an increase of 17.38%. This result is mainly due to the salary increases of 4.88% and 7.26% given to employees in November 2008 and 2009, respectively; and also the provision, of R$ 206 million, made in 2009 for the PDV - Voluntary Retirement Program – partially offset by the effect of the number of employees being 6.49% lower in 2009.

 

There is a breakdown of personnel expenses in Explanatory Note 31 to the Consolidated Financial Statements.

 

Electricity bought for resale

 

The expense on electricity bought for resale in 2009 was R$ 3.706 billion, 25.20% higher than the figure of R$ 2.960 billion for 2008. The difference is due to higher purchases of electricity in 2009, related to sales activity.

 

This is a non-controllable cost: the expense recognized in the income statement is the amount passed on to the tariff.

 

27



Table of Contents

 

For more information please see Explanatory Note 31 to the Consolidated Financial Statements.

 

Post-employment obligations

 

Expenses on post-employment obligations in 2009 were R$ 131 million, compared to R$ 264 million in 2008, a reduction of 50.38%. 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 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.

 

Depreciation and amortization

 

The expense on depreciation and amortization was 2.94% higher, at R$ 736 million, in 2009, than in 2008 (R$ 715 million).

 

Financial revenues (expenses)

 

The company posted net financial expenses of R$ 219 million in 2009, which compares with net financial expenses of R$ 94 million in 2008. The main factors are:

 

·                  An extraordinary item of financial revenue, of R$ 83 million, in 2008, for financial compensation payable by the shareholders of RME for Cemig’s waiver of exercise of the option to buy the generation assets of Light for a previously agreed amount.

 

28



Table of Contents

 

·                  Costs of loans and financings in Brazil were 21.54% lower year-on-year in 2009, due to amortizations in the period, and a lower CDI rate (the main indexor of contracts).

 

·                  Lower monetary updating on loans and financings, at R$ 9 million in 2009, compared with R$ 92 million in 2008. This is basically due to lower inflation indexes variations in 2009 than in 2008.

 

·                  Revenue of R$ 108 million 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.

 

·                  Revenue from net monetary adjustment on regulatory assets (CVA, the Deferred Tariff Adjustment, and the General Agreement for the Electricity Sector) 59.79% lower in 2009 than 2008. In 2009 this revenue was R$ 78 million, compared with R$ 194 million in 2008. The change is mainly because the value of the regulatory assets had been reduced in 2009 – as they were paid off by receipt of the credit amounts in the tariff through clients’ electricity bills.

 

·                  Net gains on FX variations in 2009, of R$ 98 million, net of the compensatory effects created by financial instruments, compared to a net loss of R$ 91 million in 2008, arising basically from loans and financings in foreign currency indexed to the US dollar and the yen. This principally reflects appreciation of the Real against the US dollar and the Yen in 2009, compared to depreciation in 2008. The dollar and the Yen depreciated against the Real, in 2009, by 25.49% and 27.10%, respectively – while in 2008 they

 

29



Table of Contents

 

appreciated, respectively, by 31.94% and 62.89%, against the Real.

 

For a breakdown of financial revenues and expenses, please see Explanatory Note 32 to the financial statements.

 

Income tax and Social Contribution tax

 

In 2009 Cemig’s expenses on income tax and the Social Contribution totaled R$ 911 million, on net income of R$ 3.083 billion before tax effects, a percentage of 29.5%.

 

Cemig’s expenses in 2008 on income tax and the Social Contribution totaled R$ 914 million on net income of R$ 3.291 billion before tax, a percentage of 27.8%. These effective rates are reconciled with the nominal rates in Explanatory Note 13 to the Consolidated Financial Statements.

 

30



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. The effective 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

 

31



Table of Contents

 

CEMIG GT – Tables I to III

 

TABLE I

 

Operating Revenues (consolidated) - CEMIG GT

Values in million of Reais

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Sales to end consumers

 

467

 

455

 

3

 

527

 

(11

)

1,765

 

1,934

 

(9

)

Supply + Transactions in the CCEE

 

459

 

437

 

5

 

295

 

56

 

1,792

 

1,220

 

47

 

Revenues from Trans. Network

 

216

 

171

 

26

 

155

 

39

 

852

 

617

 

38

 

Others

 

12

 

6

 

100

 

6

 

100

 

30

 

29

 

3

 

Subtotal

 

1,154

 

1,069

 

8

 

983

 

17

 

4,439

 

3,800

 

17

 

Deductions

 

(249

)

(222

)

12

 

(236

)

6

 

(910

)

(863

)

5

 

Net Revenues

 

905

 

847

 

7

 

747

 

21

 

3,529

 

2,937

 

20

 

 

TABLE II

 

Operating Expenses (consolidated) - CEMIG GT

Values in millions of reais

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Personnel/Administrators/Councillors

 

74

 

65

 

14

 

69

 

7

 

309

 

260

 

19

 

Depreciation and Amortization

 

66

 

57

 

16

 

57

 

16

 

236

 

224

 

5

 

Charges for Use of Basic Transmission Network

 

67

 

66

 

2

 

71

 

(6

)

275

 

272

 

1

 

Contracted Services

 

63

 

36

 

75

 

45

 

40

 

151

 

114

 

32

 

Forluz – Post-Retirement Employee Benefits

 

7

 

7

 

-

 

12

 

(42

)

29

 

48

 

(40

)

Materials

 

6

 

4

 

50

 

6

 

-

 

16

 

17

 

(6

)

Royalties

 

35

 

35

 

-

 

32

 

9

 

140

 

127

 

10

 

Operating Provisions

 

(17

)

-

 

-

 

2

 

-

 

(16

)

1

 

-

 

Other Expenses

 

21

 

18

 

17

 

32

 

(34

)

69

 

91

 

(24

)

Purchased Energy

 

32

 

46

 

(30

)

13

 

-

 

149

 

13

 

-

 

Raw material for production

 

-

 

-

 

-

 

5

 

(100

)

4

 

70

 

(94

)

Total

 

354

 

334

 

6

 

344

 

3

 

1,362

 

1,237

 

10

 

 

TABLE III

 

Statement of Results (Consolidated) - CEMIG GT

Values in millions of reais

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Net Revenue

 

905

 

847

 

7

 

747

 

21

 

3,529

 

2,937

 

20

 

Operating Expenses

 

(353

)

(334

)

6

 

(344

)

3

 

(1,362

)

(1,237

)

10

 

EBIT

 

552

 

513

 

8

 

403

 

37

 

2,167

 

1,700

 

27

 

EBITDA

 

618

 

570

 

8

 

460

 

34

 

2,403

 

1,924

 

25

 

Financial Result

 

(89

)

(55

)

62

 

(65

)

37

 

(236

)

(245

)

(4

)

Provision for Income Taxes, Social Cont & Deferred Income Tax

 

(125

)

(133

)

(6

)

(58

)

116

 

(567

)

(383

)

48

 

Employee Participation

 

(33

)

(6

)

450

 

(71

)

(54

)

(55

)

(86

)

(36

)

Net Income

 

305

 

319

 

513

 

209

 

46

 

1,309

 

986

 

33

 

 

32



Table of Contents

 

CEMIG D – Tables I to IV

 

TABLE I

 

CEMIG D Market

 

 

 

(GWh)

 

GW

 

Quarter

 

Captive Consumers

 

TUSD ENERGY1

 

T.E.D2

 

TUSD PICK3

 

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

 

4Q09

 

5,740

 

4,304

 

10,043

 

22.4

 

 


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

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Sales to end consumers

 

2,494

 

2,394

 

4

 

2,047

 

22

 

8,981

 

8,547

 

5

 

TUSD

 

318

 

307

 

4

 

405

 

(21

)

1,163

 

1,432

 

(19

)

Subtotal

 

2,812

 

2,701

 

4

 

2,452

 

15

 

10,144

 

9,979

 

2

 

Others

 

52

 

28

 

86

 

-

 

-

 

117

 

45

 

160

 

Subtotal

 

2,864

 

2,729

 

5

 

2,452

 

17

 

10,261

 

10,024

 

2

 

Deductions

 

(1,016

)

(968

)

5

 

(934

)

9

 

(3,876

)

(3,877

)

(0

)

Net Revenues

 

1,848

 

1,761

 

5

 

1,518

 

22

 

6,385

 

6,147

 

4

 

 

33



Table of Contents

 

TABLE III

 

Operating Expenses (consolidated) - CEMIG D

Values in millions of reais

 

 

 

4th Q. 2009

 

3rd Q. 2008

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Purchased Energy

 

940

 

884

 

6

 

631

 

49

 

3,068

 

2,416

 

27

 

Personnel/Administrators/Councillors

 

166

 

180

 

(8

)

196

 

(15

)

859

 

748

 

15

 

Depreciation and Amortization

 

115

 

80

 

44

 

83

 

39

 

357

 

354

 

1

 

Charges for Use of Basic Transmission Network

 

138

 

138

 

-

 

113

 

22

 

531

 

459

 

16

 

Contracted Services

 

161

 

115

 

40

 

114

 

41

 

525

 

426

 

23

 

Forluz – Post-Retirement Employee Benefits

 

23

 

23

 

-

 

37

 

(38

)

92

 

149

 

(38

)

Materials

 

19

 

22

 

(14

)

23

 

(17

)

81

 

80

 

1

 

Operating Provisions

 

5

 

37

 

(86

)

27

 

(81

)

66

 

89

 

(26

)

Other Expenses

 

81

 

41

 

98

 

50

 

62

 

217

 

173

 

25

 

Total

 

1,648

 

1,520

 

8

 

1,274

 

29

 

5,796

 

4,894

 

18

 

 

TABLE IV

 

Statement of Results (Consolidated) - CEMIG D

Values in millions of reais

 

 

 

4th Q. 2009

 

3rd Q. 2008

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Net Revenue

 

1,848

 

1,761

 

5

 

1,519

 

22

 

6,385

 

6,147

 

4

 

Operating Expenses

 

(1,649

)

(1,521

)

8

 

(1,274

)

29

 

(5,797

)

(4,895

)

18

 

EBIT

 

199

 

240

 

(17

)

245

 

(19

)

588

 

1,252

 

(53

)

EBITDA

 

314

 

320

 

(2

)

325

 

(3

)

945

 

1,606

 

(41

)

Financial Result

 

(36

)

43

 

(184

)

7

 

(614

)

(1

)

(6

)

(83

)

Provision for Income Taxes, Social Cont & Deferred Income Tax

 

(12

)

(74

)

(84

)

6

 

(300

)

(87

)

(274

)

(68

)

Employee Participation

 

(92

)

(19

)

384

 

(215

)

(57

)

(162

)

(263

)

(38

)

Net Income

 

59

 

190

 

(69

)

43

 

37

 

338

 

709

 

(52

)

 

34



Table of Contents

 

CEMIG Consolidated – Tables I to XII

 

TABLE I

 

Energy Sales (Consolidated)

 

 

 

4th Q. 2009

 

3rd Q. 2008

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Residential

 

2,485

 

2,391

 

4

 

2,279

 

9

 

9,744

 

9,011

 

8

 

Industrial

 

5,886

 

5,619

 

5

 

7,034

 

(16

)

22,637

 

26,681

 

(15

)

Commercial

 

1,645

 

1,456

 

13

 

1,539

 

7

 

6,198

 

5,886

 

5

 

Rural

 

566

 

678

 

(17

)

629

 

(10

)

2,221

 

2,308

 

(4

)

Others

 

939

 

897

 

5

 

895

 

5

 

3,636

 

3,575

 

2

 

Electricity sold to final consumers

 

11,521

 

11,041

 

4

 

12,376

 

(7

)

44,436

 

47,461

 

(6

)

Own Consumption

 

13

 

13

 

3

 

13

 

-

 

51

 

52

 

(2

)

Supply

 

4,123

 

3,463

 

19

 

2,618

 

57

 

13,860

 

11,037

 

26

 

Transactions on the CCEE

 

552

 

726

 

(24

)

209

 

164

 

2,562

 

1,212

 

111

 

TOTAL

 

16,209

 

15,242

 

6

 

15,216

 

7

 

60,909

 

59,762

 

2

 

 

TABLE II

 

Sales per Company

 

Cemig Distribution

 

2009

 

GWh

 

Industrial

 

4,826

 

Residencial

 

7,774

 

Rural

 

2,208

 

Commercial

 

4,642

 

Others

 

2,882

 

Sub total

 

22,332

 

Wholesale supply

 

219

 

Total

 

22,551

 

 

Cemig GT

 

2009

 

GWh

 

Free Consumers

 

16,423

 

Wholesale supply

 

15,810

 

Wholesale supply Cemig Group

 

10,487

 

Wholesale supply bilateral contracts

 

3,052

 

Total

 

2,271

 

 

Independent Generation

 

2009

 

GWh

 

Horizontes

 

78

 

Ipatinga

 

211

 

Sá Carvalho

 

493

 

Barreiro

 

84

 

CEMIG PCH S.A

 

121

 

Rosal

 

263

 

Capim Branco

 

78

 

Total

 

1,945

 

 

RME (25%)

 

2009

 

GWh

 

Industrial

 

464

 

Residencial

 

1,969

 

Commercial

 

1,518

 

Rural

 

12

 

Others

 

809

 

Wholesale supply

 

1,168

 

Transactions in the CCEE (PLD)

 

213

 

Total

 

6,153

 

 

Cemig Consolidated by Company

 

2009

 

GWh

 

Participação

 

Cemig Distribution

 

22,551

 

37

%

Cemig GT

 

34,264

 

56

%

Wholesale Cemig Group

 

6,153

 

10

%

Wholesale Light Group

 

1,945

 

3

%

Independent Generation

 

(3,666

)

-6

%

RME

 

(338

)

-1

%

Total

 

60,909

 

100

%

 

35



Table of Contents

 

TABLE III

 

Operating Revenues (consolidated)

Values in million of Reais

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Sales to end consumers

 

3,619

 

3,193

 

13

 

3,270

 

(2

)

12,877

 

12,526

 

3

 

TUSD

 

386

 

247

 

56

 

404

 

(39

)

1,231

 

1,432

 

(14

)

Effects of the Definitive Tariff Review

 

66

 

66

 

-

 

-

 

-

 

(71

)

-

 

-

 

Subtotal

 

4,071

 

3,506

 

16

 

3,674

 

(5

)

14,037

 

13,958

 

1

 

Supply + Transactions in the CCEE

 

547

 

403

 

36

 

164

 

146

 

1,774

 

1,159

 

53

 

Revenues from Trans. Network

 

259

 

278

 

(7

)

188

 

48

 

1,014

 

718

 

41

 

Gas Supply

 

73

 

83

 

(12

)

95

 

(13

)

307

 

385

 

(20

)

Others

 

(73

)

131

 

(156

)

-

 

-

 

310

 

268

 

16

 

Subtotal

 

4,877

 

4,401

 

11

 

4,121

 

7

 

17,442

 

16,488

 

6

 

Deductions

 

(1,507

)

(1,408

)

7

 

(1,366

)

3

 

(5,737

)

(5,598

)

2

 

Net Revenues

 

3,370

 

2,993

 

13

 

2,755

 

9

 

11,705

 

10,890

 

7

 

 

TABLE IV

 

Operating Expenses (consolidated)

Values in R$ million

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Personnel/Administrators/Councillors

 

272

 

278

 

(2

)

282

 

(4

)

1,296

 

1,105

 

17

 

Forluz – Post-Retirement Employee Benefits

 

43

 

37

 

16

 

77

 

(44

)

149

 

264

 

(44

)

Materials

 

28

 

27

 

4

 

32

 

(13

)

107

 

105

 

2

 

Raw material for production

 

-

 

-

 

-

 

5

 

(100

)

4

 

70

 

(94

)

Contracted Services

 

290

 

170

 

71

 

202

 

44

 

822

 

676

 

22

 

Purchased Energy

 

1,177

 

1,019

 

16

 

775

 

52

 

3,706

 

2,960

 

25

 

Depreciation and Amortization

 

219

 

173

 

27

 

173

 

27

 

736

 

715

 

3

 

Royalties

 

39

 

42

 

(7

)

33

 

18

 

154

 

131

 

18

 

Operating Provisions

 

17

 

39

 

(56

)

30

 

(43

)

106

 

206

 

(49

)

Charges for Use of Basic Transmission Network

 

218

 

198

 

10

 

193

 

13

 

831

 

724

 

15

 

Gas Purchased for Resale

 

38

 

44

 

(14

)

61

 

(38

)

167

 

229

 

(27

)

Other Expenses

 

98

 

66

 

48

 

117

 

(16

)

324

 

321

 

1

 

Total

 

2,439

 

2,093

 

17

 

1,980

 

23

 

8,402

 

7,506

 

12

 

 

36



Table of Contents

 

TABLE V

 

Financial Result Breakdown

Values in millions of reais

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Financial Revenues

 

197

 

190

 

4

 

199

 

-1

 

882

 

1094

 

-19

 

Income from Investments

 

89

 

51

 

75

 

92

 

-3

 

272

 

293

 

-7

 

Fines on Energy Accounts

 

30

 

78

 

-62

 

42

 

-29

 

169

 

169

 

0

 

CRC Contract/State (interest + monetary variation)

 

30

 

-13

 

-331

 

35

 

-14

 

149

 

154

 

-3

 

Monetary variation

 

89

 

0

 

0

 

163

 

-45

 

91

 

232

 

-61

 

Exchange Rate Variations

 

-2

 

29

 

-107

 

-9

 

-78

 

116

 

13

 

792

 

PASEP/COFINS

 

-13

 

-9

 

44

 

-12

 

8

 

-40

 

-45

 

-11

 

Financial Compensation RME

 

0

 

0

 

0

 

0

 

0

 

0

 

83

 

-100

 

Adjustment to Present Value

 

1

 

1

 

0

 

-56

 

-102

 

2

 

18

 

-89

 

Derivatives

 

1

 

0

 

0

 

27

 

-96

 

1

 

31

 

-97

 

Others

 

-28

 

53

 

-153

 

-83

 

-66

 

122

 

146

 

-16

 

Financial Expenses

 

-335

 

-200

 

68

 

-328

 

2

 

-1101

 

-1187

 

-7

 

Charges on Loans and Financing

 

-250

 

-118

 

112

 

-231

 

8

 

-799

 

-851

 

-6

 

Monetary variation

 

-12

 

0

 

0

 

-37

 

-68

 

-15

 

-37

 

-

 

Exchange Rate Variations

 

-1

 

-12

 

-92

 

-79

 

-99

 

-18

 

-135

 

0

 

Monetary Variation Liabilities - Loans and Financing

 

-3

 

1

 

-400

 

-18

 

-83

 

-9

 

-92

 

-90

 

CPMF

 

0

 

0

 

0

 

3

 

-100

 

0

 

-4

 

-100

 

Provision for Losses from Tariff Recomposition

 

8

 

-8

 

-200

 

-1

 

-900

 

8

 

-25

 

-132

 

Adjustment to Present Value

 

7

 

-3

 

0

 

131

 

-95

 

0

 

108

 

-100

 

Reversal of provision for PIS and Cofins taxes

 

-8

 

0

 

0

 

-108

 

0

 

0

 

0

 

0

 

Losses from Derivatives

 

-10

 

-4

 

150

 

23

 

-143

 

-90

 

0

 

0

 

Other

 

-66

 

-56

 

18

 

-11

 

500

 

-178

 

-151

 

18

 

Financial Result

 

-138

 

-10

 

1280

 

-129

 

7

 

-219

 

-93

 

135

 

 

TABLE VI

 

Statement of Results (Consolidated)

Values in millions of reais

 

 

 

4th Q. 2009

 

3rd Q. 2009

 

Chge%

 

4th Q. 2008

 

Chge%

 

2009

 

2008

 

Chge%

 

Net Revenue

 

3,370

 

2,993

 

13

 

2,754

 

22

 

11,705

 

10,890

 

7

 

Operating Expenses

 

(2,439

)

(2,094

)

16

 

(1,980

)

23