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 Registrants Name Into English)
Avenida Barbacena, 1200
30190-131 Belo Horizonte, Minas Gerais, Brazil
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No x
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
Item |
|
Description of Item |
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
Notice to Shareholders of Cemig Distribuição S.A., Cemig Distribuição S.A., March 23, 2010 |
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
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 |
|
1. Earnings Release 2009 for Companhia Energética de Minas Gerais CEMIG, Companhia Energética de Minas Gerais CEMIG
EARNINGS RELEASE
2009
Cemig H
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version.
Sergio Alair Barroso, Chairman of Cemigs Board of Directors, commented on the 2009 results:
The year 2009 will be remembered as a milestone in Cemigs 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.
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.
Cemigs 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 Companys 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
sales of electricity, enabled us to mitigate the impact of the cooling of the economy on the Companys 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, Cemigs 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.
Our EBITDA reached the figure of R$ 4 billion, with EBITDAs 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 revenues 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,
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 sectors 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.
(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 |
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 |
|
Consolidated electricity market
Electricity volume sold
Cemigs 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 Cemigs 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.
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 groups 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.
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 Ds 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 Ds 2009 sales volume by consumer category:
This table shows sources and uses of Cemig Ds electricity in 2009:
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 GTs 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 |
% |
Revenue from supply of electricity
Cemigs gross revenue in 2009 was R$17.44 billion, 5.79% higher than the R$16.48 billion recorded in 2008.
Main factors affecting revenue in 2009:
· Tariff increase for Cemig Distribuição Company, with average effect on consumer tariffs of 6.21%, starting from April 8th, 2009.
· Reduction in Cemig Distribuição Companys tariff, with an average reduction impact across all consumer tariffs of 12.08%, from April 8th, 2008 (full effect in 2009).
· Posting of regulatory liabilities arising from the adjustment in Cemig Distribuição Companys Tariff Review, with effect backdated to 2008, representing a reduction in gross revenue of R$ 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.
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
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 GTs 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.
Net Income
The Cemig Groups 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
EBITDA
Cemigs 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 companys 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 companys Annual Permitted Transmission Revenue (RAP) at an increase of 5.35%, backdated to 2005, resulting in recognition of extraordinary revenue of R$ 158 million.
· 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 GTs contribution to the groups cash flow was higher in 2009, at 60% of the total. This reflects both Cemig GTs sales strategy in the year, and also the impact of Cemig Ds Tariff Review.
This chart shows the breakdown of EBITDA by company:
EBITDA by Company, 2009
Deductions from operational revenue
The total of Cemigs 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
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.
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
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.
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 Cemigs 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 Cemigs waiver of exercise of the option to buy the generation assets of Light for a previously agreed amount.
· 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
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 Cemigs 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%.
Cemigs 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.
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 |
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 |
|
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 |
|
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 |
) |
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 |
% |
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 |
|
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 |
|