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 December 2013

 

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.

 

Market Announcement — Presentation of Third Quarter 2013 Results

 

 

 

2.

 

Market Announcement — Earnings Release of Third Quarter 2013

 

 

 

3.

 

Summary of the Minutes of the 565th Meeting of the Board of Directors Held on April 23, 2013

 

 

 

4.

 

Summary of the Minutes of the 568th Meeting of the Board of Directors Held on June 6, 2013

 

 

 

5.

 

Summary of Principal Decisions of the 581th Meeting of the Board of Directors Held on November 29, 2013

 

 

 

6.

 

Market Announcement Dated December 2, 2013: For the Ninth Year Running — Cemig Included in the São Paulo Stock Exchange ISE Sustainability Index

 

 

 

7.

 

Notice to Stockholders Dated December 5, 2013: Dividends Payment on December 19 and 27, 2013

 

 

 

8.

 

Market Announcement Dated December 6, 2013: Standard & Poor’s Raises Cemig’s Ratings

 

 

 

9.

 

Market Announcement Dated December 6, 2013: Winner of Abrasca 2013 Best Annual Report Award

 

 

 

10.

 

Summary of Principal Decisions of the 582th Meeting of the Board of Directors Held on December 9, 2013

 

 

 

11.

 

Convocation Notice of the Extraordinary General Meeting of Stockholders to be Held on December 26, 2013

 

2



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 ENERGÉTICA DE MINAS GERAIS — CEMIG

 

 

 

 

 

By:

/s/ Luiz Fernando Rolla

 

 

Name:

Luiz Fernando Rolla

 

 

Title:

Chief Officer for Finance and Investor Relations

Date: December 10, 2013

 

 

3



Table of Contents

 

1. Market Announcement — Presentation of Third Quarter 2013 Results

 

4



Cemig: Third Quarter 2013 Results

 


Certain statements and estimates in this material may represent expectations about future events or results that are subject to risks and uncertainties that may be known or unknown. There is no guarantee that the events or results will take place as referred to in these expectations. These expectations are based on the present assumptions and analyses from the point of view of our management, in accordance with their experience and other factors such as the macroeconomic environment, market conditions in the electricity sector and expected future results, many of which are not under Cemig’s control. Important factors that could lead to significant differences between actual results and the projections about future events or results include Cemig’s business strategy, Brazilian and international economic conditions, technology, Cemig’s financial strategy, changes in the electricity sector, hydrological conditions, conditions in the financial and electricity markets, uncertainty on our results from future operations, plans, and objectives, and other factors. Because of these and other factors, the real results of Cemig may differ significantly from those indicated in or implied in such statements. The information and opinions herein should not be understood as a recommendation to potential investors and no investment decision should be based on the veracity, currentness or completeness of this information or these opinions. None of Cemig’s professionals nor any of their related parties or representatives shall have any liability for any losses that may result from the use of the content of this presentation. To evaluate the risks and uncertainties as they relate to Cemig, and to obtain additional information about factors that could give rise to different results from those estimated by Cemig, please consult the section on Risk Factors included in the Reference Form filed with the Brazilian Securities Commission (CVM) and on the 20-F form filed with the U.S. Securities and Exchange Commission (SEC). Financial amounts are in R$ million, unless otherwise indicated. Financial data reflect the adoption of IFRS. Disclaimer

 


Cemig maintains its growth path . Strategy of expansion in renewable sources . Enters controlling block of Renova • 51% interest in Brasil PCH . In 3Q13 equity holdings contribute 44% to 3Q13 net income . Selected for leading sustainability indices . Pays 2nd tranche of Interest on Equity: R$ 850mn, R$ 0.9968 per share * . Paid to shareholders in 2013: R$ 4.2bn, R$4.8778 per share* . Dividend yield 22% – Dividends declared in 2012 * For CIG and CIG.C

 


937 766 789 171 1,527 1,268 1,289 259 3,673 3,546 -3.6% +1.7% +3.0% Gain on dilution of equity holding in jointly held subsidiary . Results show robustness of the business portfolio .Adjusted Ebitda shows the growth path .Cemig maintains short term trading and sales strategy .Net revenue 3.6% lower year-on-year: .Renewal of concession transmissions under MP579 (Law 12783/13) .Extraordinary Tariff Review created by MP57 (Law 12783/13) Gain on dilution of equity holding in jointly held subsidiary Adjustment Adjusted Adjustment Adjusted 3Q12 3Q13 3Q12 Adjustment 3Q12 3Q13 3Q12 3Q12 3Q13 Our 3Q results Net revenue Ebitda Net income

 


Sustainability: Our commitment . DJSI – included for 14th year running (every year since DJSI created) . Dow Jones Emerging Markets Index – included for 2nd year running . ISE Corporate Sustainability Index (BM&FBovespa) – 8th year running . ET Carbon Ranking Leader Award – 1st placed in Brics 300 . – ranking for greenhouse gas emissions, transparency and reliability of data* . Included in UN Global Compact 100 Stock Index (GC100) . – includes 100 companies committed to corporate sustainability, also selected for capital market performance, worldwide. * Ranked by Environmental Investment Organisation of the UK.

 


Jaguara hydro power plant . Cemig GT wins injunction in renewed mandamus from Higher Appeal Court (STJ) against decision of Mining and Energy Ministry . Injunction gives Cemig GT control of Jaguara concession until final judgment . Cemig to own revenues from end of 1st concession (Aug 28, 2013) . Santo Antônio hydro power plant: Capacity increase approved . Decision expands generation capacity by 13.2% to 3,568 MW . 80 centimeters increase in reservoir level; installation of six more turbines . Project is now for total of 50 turbines . Itaocara hydro plant: Rescission of concession contract . Cemig’s Board decided to apply to Aneel for rescission of Contract 12/2001 Generation - Cemig plants

 


Renova: Focus on renewables Cemig GT enters at controlling stockholding block of Renova* .Acquisition of 51% of Brasil PCH (subject to approvals) •Investment of R$ 676mn .Brasil PCH has 13 Small Hydro Plants (PCHs), with total installed capacity of 291 MW – firm energy of 194 MW. .All PCH’s have long-term contracts selling to Proinfa (renewables program) .Cemig increasing its base of operational assets and consequent cash flow available to invest in growth 190.2 190.2 190.2 190.2 190.2 294.4 680.5 1,069.2 1,290.9 1,407.6 2014 2015 2016 2017 Renova – installed capacity, MW 484.6 870.7 1,259.4 1,481.1 1,597.8 7 Operational PCH Wind power  * As per published Material announcements: http://ri.cemig.com.br/enu/s-10-enu.html?idioma=enu

 


551 962 1,065 1,323 2009 2010 2011 2012 . 3Q13 gross revenue of R$376 mn, up 8% from 3Q12 .Natural gas volume up 8% from 3Q12 .Natural gas now serving Belo Horizonte hospital network .Mater Dei Hospital has signed 2,700 m³/month natural gas contract .Expansion of natural gas distribution network in Ipatinga 1,484 LTM Gaming: Growing business volume of natural gas sold (million m3)

 


3Q13 RESULTS

 


3,192 3,678 3,463 3,439 3,673 3,546 10,328 10,662 - 0.7% +15.3% +3.2% -3.6% . Commercial strategy yields record net revenue in 9M13 .Higher volume of sales to traders and generators .Gain from high spot market price .Growth in number of Cemig’s clients: .Cemig GT: growth 19% .Cemig D: growth 3% 1Q12 1Q13 2Q12 2Q13 3Q12 3Q13 9M12 9M13 Consolidated net revenue

 


2,795 2,793 21 -20 8 -7 -5 285 -2 -13 18 -87 -234 34 -0.1% 11 .Cost reduction program shows results in the quarter .PMSO 2% down in real terms (IPCA) .Increase in electricity prices in Brazilian market .Significant impact on cost of energy bought by distributors .Volume of electricity brought in Free Market up 88% .Charges for use of national grid down 89% 8,368 7,948 629 209 Development of the employee chart 1,069 subscribed PID voluntary retirement; 565 new employees up to Sep. 2013. Dec.’12 Jun. ’13 3Q13 Sep/13 Consolidated expenses – changes in 3Q13

 


4,764 6,430 6,482 5,865 Guidance 2013 Últimos 12 meses 1,240 1,591 1,214 1,252 1,527 1,289 3,982 4,132 Realized 81% Lower limit of Guidance* *Ebitda: calculated by same criterion used in guidance presented at Cemig/Apimec Investor Meeting of May 2013. +3.2% +28.3% +3.8% 12 -15.6% Ebitda: Guidance vs. Achieved Last 12 months 1Q12 1Q13 2Q12 2Q13 3Q12 3Q13 9M12 9M13 2,162 1,257 495 645 108 97 Cemig GT Guidance GT Cemig D Guidance D Light Taesa Gasmig Outras 1,851 2,137 1,731 2,127 Others Exceeded upper limit of Guidance in September 68% Operational expenses -0.1% 3Q12 3Q13 50% 7% 20% 23% Generation Transmission Distribution Others 631 865 604 617 937 789 2,172 2,271 By segment +2.2% +37.1% +4.6% -15.9% . Sales in spot market at high average prices .Equity holdings make major contribution to results .R$ 349 mn in equity income: 44% of 3Q13 net income .Lower net financial expenses .Cost of loans down 32.4% .Revenue from short term investments up 77.1% 1Q12 1Q13 2Q12 2Q13 3Q12 3Q13 9M12 9M13 Consolidated Ebitda

 


46% 43% 5% 4% 2% IPCA CDI IGP-M UFIR/RGR 1,225 1,684 1,169 1.066 935 1,201 509 2,310 2013 2014 2015 2016 2017 2018 2019 2020 6.2 5.53 5.03 5.33 5.04 5.47 jun/12 sep/12 dec/12 mar/13 jun/13 sep/13 52.4 49.6 49.9 46.3 40.1 36.3 28.7 26.9 Total net debt: R$ 5 billion OTHERS After 2019 Net Debt Stockholders’ Equity + Net debt 2011 1Q12 2Q12 3Q12 2012 1Q13 2Q13 3Q13 Consolidated net income

 


741 574 532 167 1,086 833 809 253 1,143 1,245 3T12 3T13 8,839 8,922 - 2.9% -7.3% +1% Gain on issue of shares Gain on issue of shares 3Q12 3Q13 3Q12 Adjustment 3Q12 3Q13 Adjusted 3Q12 Adjustment 3Q12 3Q13 Adjusted 3Q12 3Q13

 


48% 48% 1% 3% IPCA CDI IGP-M other 845 774 634 157 637 118 117 838 2013 2014 2015 2016 2017 2018 2019 em diante 6.06 5.6 5.14 4.81 5.18 5.64 jun/12 mar/13 jun/13 57.2 53.6 55.2 47.9 40.8 36.3 31.4 27.2 2011 1T12 2T12 3T12 2012 1T13 2T13 3T13 2.4 2.1 2.1 1.7 1.1 1.0 0.8 0.7 Total net debt: R$ 4.1 billion Net Debt Stockholders’ Equity + Net debt Net Debt Ebitda 2011 1Q12 2Q12 3Q12 2012 1Q13 2Q13 3Q13 After 2019 OTHERS sep/12 sep/13 dec/12

 


2,510 2,255 3Q12 3Q13 3Q12 3Q13 6,185 6,477 3Q12 3Q13 -50.1% 127 63 3Q12 3Q13 3Q12 3Q13 351 285 3Q12 3Q13 4.7% -10.2% -18.8%

 


Net Debt St. Eq. + N.debt 45% 39% 8% 7% 1% IPCA CDI IGP-M RGR 18 368 902 529 901 290 447 392 1,472 2013 2014 2015 2016 2017 2018 2019 6.73 5.96 5.41 5.64 4.88 5.26 jun/12 mar/13 jun/13 52.9 51.8 55.3 55.5 66.3 65.5 61.4 61.3 2011 1.9 1.9 2.1 2.3 2.6 3.5 3.7 4.0 OTHERS 2011 1Q12 2Q12 3Q12 2012 1Q13 2Q13 3Q13 After 2019 Net Debt Ebitda sep/12 sep/13 dec/12

 


Total cash available = cash + securities 19 Cash flow

 


Share performance – 2013 to Nov. 4 Shareholders in more than 40 countries .Average daily trading volume: •Bovespa: R$ 80 mn •NYSE: US$ 28 mn .Over 200 meetings/conferences with investors in various countries .Anefac Professional of The Year Award – Accountant, Leonardo George de Magalhães 4.9% 9.2% -7.3% 2.8% 55.9% -11.4% -4.2% CMIG4 CMIG3 LIGT3 TAEE11 RNEW11 IBOV IEE Capital market

 


. IR applications made available by Cemig for tablets and smartphones App Store (iOS) https://itunes.apple.com/us/app/cemig-relacoes-com -investidores/id681193412?mt=8&ls=1 Google Play (Android) https://play.google.com/store/search?q=cemig%20rela %C3%A7%C3%B5es%20com%20Investidore&c=apps Smartphones Tablets Cemig’s Investor Relations Apps

 


[LOGO]

 


Investor Relations Tel.: +55-31 3506 5024 Fax: +55-31 3506 5025

 


 

Investidores Telefone: (55-31) 3506-5024 Fax: (55-31) 3506-5025 Email: ri@cemig.com.br Website: http://ri.cemig.com.br

 


Table of Contents

 

2. Market Announcement — Earnings Release of Third Quarter 2013

 

28



Table of Contents

 

 

ANNOUNCEMENT OF THIRD QUARTER 2013 RESULTS

 

3Q 2013 NET PROFIT: R$ 789 MILLION

 

Highlights

 

·                  Cash flow, as measured by Ebitda, of R$ 1.3 billion in 3Q13

 

·                  Net revenue R$ 3.6 billion in 3Q13.

 

·                  CDE support to compensate the subsidies on TUSD (not added on the tariff review) — R$136mn in 3Q13

 

·                  Equity gain in subsidiaries contributed R$ 349mn to 3Q13 profit.

 

 

29



Table of Contents

 

Conference Call

 

Publication of 3Q13 results

 

Video webcast and conference call

 

November 14, 2013 (Thursday), at 10 a.m. (Brasília time)

 

The transmission of Cemig’s results will have simultaneous translation into English

and can be seen in real time by Video Webcast, at http://ri.cemig.com.br

— or heard by conference call on:

 

+ 55 (11) 3193 8150

 

Password: CEMIG

 

Cemig Investor Relations

 

http://ri.cemig.com.br/

ri@cemig.com.br

Tel –                     (+55–31) 3506-5024

Fax –                 (+55–31) 3506-5025

 

Cemig’s Executive Investor Relations Team

 

·                  Chief Finance and Investor Relations Officer

Luiz Fernando Rolla

 

·                  General Manager, Investor Relations

Antonio Carlos Vélez Braga

 

·                  Manager, Investor Market

Stefano Dutra Vivenza

 

30



Table of Contents

 

Contents

 

CONFERENCE CALL

30

CEMIG INVESTOR RELATIONS

30

CEMIG’S EXECUTIVE INVESTOR RELATIONS TEAM

30

DISCLAIMER

32

FROM THE CEO AND CFO

33

THE ECONOMIC CONTEXT

34

CEMIG: SHARE PERFORMANCE

37

CEMIG: SHARE PERFORMANCE FROM 3Q12 TO 3Q13

38

CEMIG’S LONG-TERM RATINGS

38

ECONOMIC SUMMARY

38

ADOPTION OF INTERNATIONAL ACCOUNTING RULES

38

CEMIG’S CONSOLIDATED ELECTRICITY MARKET

40

THE ELECTRICITY MARKET OF CEMIG D

43

THE ELECTRICITY MARKET OF CEMIG GT

43

BALANCE OF SOURCES AND USES OF ELECTRICITY — MWH

44

CONSOLIDATED OPERATIONAL REVENUE

44

SECTOR / REGULATORY CHARGES — DEDUCTIONS FROM REVENUE

47

OPERATIONAL COSTS AND EXPENSES

47

FINANCIAL REVENUES AND EXPENSES

50

FINANCIAL EXPENSES

50

FINANCIAL REVENUES

50

INCOME TAX AND SOCIAL CONTRIBUTION TAX

51

REGULATORY ASSETS AND LIABILITIES

51

EBITDA

52

DEBT

54

ACQUISITIONS

56

RENEWAL OF CONCESSIONS

57

DIVIDENDS

57

LIGHT — HIGHLIGHTS OF 3Q13

59

PRESS-RELEASE LIGHT 3T13

59

TAESA — HIGHLIGHTS OF 3Q13

60

FINANCIAL STATEMENTS BY COMPANY

61

INFORMATION BY OPERATIONAL SEGMENT

62

PERMITTED ANNUAL REVENUE (RAP)

64

PLANTS

65

APPENDICES

66

ENERGY BOUGHT FOR RESALE, MWH

66

 

31



Table of Contents

 

Disclaimer

 

Certain statements and estimates in this material may represent expectations about future events or results, which are subject to risks and uncertainties that may be known or unknown. There is no guarantee that the events or results will take place as referred to in these expectations.

 

These expectations are based on the present assumptions and analyses from the point of view of our management, in accordance with their experience and other factors such as the macroeconomic environment, market conditions in the electricity sector, and expected future results, many of which are not under Cemig’s control.

 

Important factors that could lead to significant differences between actual results and the projections about future events or results include Cemig’s business strategy, Brazilian and international economic conditions, technology, Cemig’s financial strategy, changes in the electricity sector, hydrological conditions, conditions in the financial and energy markets, uncertainty on our results from future operations, plans and objectives, and other factors. Because of these and other factors, Cemig’s results may differ significantly from those indicated in or implied by such statements.

 

The information and opinions herein should not be understood as a recommendation to potential investors, and no investment decision should be based on the veracity, currentness or completeness of this information or these opinions. None of Cemig’s professionals nor any of their related parties or representatives shall have any liability for any losses that may result from use of the content of this material.

 

To evaluate the risks and uncertainties as they relate to Cemig, and to obtain additional information about factors that could originate different results from those estimated by Cemig, please consult the section on Risk Factors included in the Reference Form filed with the Brazilian Securities Commission (CVM) and in the 20-F form filed with the U.S. Securities and Exchange Commission (SEC).

 

32



Table of Contents

 

From the CEO and CFO

 

Cemig’s CEO, Mr. Djalma Bastos de Morais, comments:

 

“The results for 3Q13 are in line with the directives of our Long-term Strategic Plan. We are continuing our strategy of sustainable growth, expanding the operations that can add value to our businesses and provide stockholders with an appropriate and attractive level of return on their investments. The acquisition of Brasil PCH, and our entry into the controlling stockholding block of Renova — two companies that generate electricity from renewable sources — are a practical application of this strategy. As well as growing through mergers and acquisitions, we continue to invest significantly in our concession area. In these initiatives we are working toward the long-term goal of our strategy:

 

To consolidate Cemig’s position, over the course of this decade, as the largest group in the Brazilian electricity sector by market value, with a presence in the natural gas market, and as a global leader in sustainability, admired by its clients and recognized for its solidity and performance”.

 

Cemig’s Chief Finance and Investor Relations Officer, Mr. Luiz Fernando Rolla, says:

 

“In this third quarter of 2013 Cemig continued to produce robust cash flow. Operational cash flow as measured by Ebitda was R$ 1.289 billion, 1.7% more than in the third quarter of 2012 (3Q12). This result is within the level we expected for the period, and in line with our forecasts of Ebitda between R$ 5.8 and R$ 6.4 billion in 2013. We can say that our strategy of expanding operational efficiency and achieving synergy gains and growth — through acquisitions, or through interests in new projects — has been successful. Net profit in the third quarter was R$ 789 million, and the total of cash and cash equivalents at the end of the quarter was R$ 4.67 billion. Both these figures ensure continued execution of the Long-term Strategic Plan and our dividend policy, and successful management of our debt — making Cemig an increasingly solid company, with an efficient corporate management.”

 

33



Table of Contents

 

THE ECONOMIC CONTEXT

 

In the third quarter of 2013 the principal factor affecting the markets was the decision of the US Federal Reserve not to withdraw its monetary stimuli in the United States.  Financial agents in general had it as a near-certainty that these stimuli would be reduced, and as a result had priced the dollar exchange rate to reflect reduction of the Fed’s asset buying program (as a result the Real appreciated to R$ 2.45 in August).  In a surprising decision, however, the Fed opted to maintain the expansionist monetary policy, arguing that economic indicators were not yet sufficiently good to withdraw the stimulus.

 

In spite of this, US GDP was growing at an annualized rate of 2.5% in the third quarter, above expectations — though this was largely due to positive variation in inventories.  Private consumption and non-residential investment in fact slowed, and government expenditure also contracted.  Unless demand increases in the near future, we believe a slowing down of the economy is possible.  Also, in the coming quarters the USA will have a major obstacle to overcome: political risk, as concerns are renewed on a possible further fiscal and budget impasse in Congress, and the consequent impact on the behavior of the US economy.

 

The appreciation of the dollar, the resulting volatility of the exchange rate due to speculation on when the stimuli would be withdrawn, and high long-term US interest rates affected international capital flows, principally affecting the emerging economies.  In Europe, confidence indicators signaled that the region is still in a phase of economic recovery, though gradual and irregular. The Purchasing Managers’ Index (PMI) — expressing the stance of services and industry in the euro zone — rose to 52.2 points in September (from 51.5 in August and 50.3 in July), its highest level in 27 months.  And UK GDP was up 0.8% from 2Q to 3Q13, which is the largest quarterly increase since 2010.  However, the unemployment rate in the euro zone remains high at 12.2%; and although its growth is slowing, it has not stopped growing since April 2011. As a result the European Central Bank and the Bank of England opted to keep interest rates unchanged at 0.5% p.a. for a further period, while also signaling the possibility of their adopting additional stimuli.

 

In China GDP was up 7.8% year-on-year in 3Q13 — a higher figure than its 7.5% YoY growth of 2Q13. This tended to reduce concern on a possible slowdown in the Chinese economy, which would be negative for emerging markets. In the third quarter the Chinese government adopted various measures to stimulate the economy, such as

 

34



Table of Contents

 

purchase of financial assets (aiming to increase monetary liquidity), and other actions that included reduction and simplification of taxes for small and medium-sized companies and for exports. Based on this, analysts continue to expect that China will reach its growth target of 7.5% for 2013.

 

In Brazil, the Central Bank took some action aiming to give more predictability to the interventions in the FX market, and reduce the Real’s strong depreciation trend, with a program of daily auctions of exchange rate swaps lasting until the end of this year. These measures were relatively successful in 3Q in containing the upward surge in the exchange rate, which closed 3Q13 at approximately R$ 2.20.

 

The Central Bank also increased the basic — Selic — interest rate from 8.0% to 9.0% p.a., during 3Q, continuing efforts to contain the inflation rate, which was 3.79% in the first nine months of the year, and 5.86% in the prior 12 months.

 

The most recent figures on economic activity from the IBGE reported Brazilian GDP growing 1.5% (seasonally adjusted) from 1Q to 2Q13, which was a positive surprise for the market, and 3.3% higher year-on-year (vs. 2Q12).

 

Brazilian industrial GDP was up 2.0% in 2Q13 from 1Q13, after a quarter-on-quarter contraction of 0.2% in the previous quarter — but according to data from the IBGE industry remained weak in the third quarter, contracting 1.4% — signaling weak performance for the economy as a whole in the third quarter.

 

Even so, Brazil’s Industrial Corporate Confidence Index rose in both August and September, reversing a fall in July, when it had nearly touched the dividing line between confidence and lack of confidence. We believe this is an important signal for recovery of the sector.  The consumer confidence index remains low, though stable.

 

In Minas Gerais the João Pinheiro Foundation reported the state’s contribution to GDP as 0.1% lower in 2Q13 than 1Q13, mainly due to farming output 11.1% lower, countered by industrial output 2.1% higher, reversing from a strong contraction in 1Q, while growth in the services sector was stable at 0.6%.

 

For the long term, we see the outlook for the Brazilian economy as positive.  In our view, the large-scale sporting events and investments in the oil and gas sector, among other projects, are unequalled opportunities for the country to improve infrastructure, and in parallel boost its economy — with positive consequences for the electricity sector, since

 

35



Table of Contents

 

production and distribution of electricity tend to grow at the same rate as industry as a whole.

 

According to the government’s Energy Research Company (EPE), total consumption in the Brazilian national grid in the first nine months of 2013 was up 3.2% year-on-year, and in the third quarter, up 3.9% (this year-on-year comparison for a single quarter was 3.0% in 2Q13).

 

The largest contribution to consumption growth was in the residential consumer category, up 6.9% YoY in 3Q13, due to (a) expansion of the consumer base — by 3.5%, from the end of 3Q12), and (b) average consumption per home up 2.9% YoY, reflecting growth in ownership and use of household appliances. The growth in appliance ownership partly reflects the “Improve My House” Program (Programa Minha Casa Melhor), launched in June 2013, which promoted acquisition of household appliances.

 

There was also strong growth in consumption by the commerce and services consumer category: up 5.3% YoY in 3Q13 — compared to 4.6% YoY in 2Q13 — although this rate of growth appears to be slowing (since these numbers are lower than those of 2012).

 

Consumption of electricity by the industrial consumer category, on the other hand, was up 1.1% YoY in 3Q13 (the same YoY figure as in 2Q13). On the other hand when seasonally adjusted this group’s consumption in 3Q was 0.3% lower than in 2Q — which is in line with the figures for industry found by the IBGE.

 

In the first nine months of 2013 (9M13) total consumption of electricity supplied by Cemig was only 0.6% higher than in 9M12, negatively affected by industrial consumption 4.5% lower in Minas Gerais State. In spite of this, EPE reported improvements in quarterly industrial electricity consumption in the state, on the modest increase in consumption by steel and mining (although the total was lower than in 2012).  Meanwhile consumption by the residential sector was up 6.8% YoY (reflecting an increase of 3.1% in the total number of Cemig’s consumers, together with average monthly consumption per consumer 3.4% higher); and consumption in the Commercial and Services sector was up 5.0% YoY.

 

Finally, we note that EPE has revised its forecast for electricity consumption in 2013: it now expects consumption through the National Grid system 3.3% higher than in 2012, reflecting a more modest recovery in the industrial sector — although the residential sector outperformed the previous forecast.

 

36



Table of Contents

 

Cemig: share performance

 

Security

 

Ticker

 

Currency

 

Close of
3Q12

 

Close of
3Q13

 

Change in
period

 

Cemig PN

 

CMIG4

 

R$

 

17.63

 

19.24

 

9

%

Cemig ON

 

CMIG3

 

R$

 

15.91

 

18.46

 

16

%

ADR PN

 

CIG

 

U$

 

8.61

 

8.64

 

0

%

ADR ON

 

CIG.C

 

U$

 

7.55

 

8.66

 

15

%

Ibovespa

 

Ibovespa

 

 

59,175

 

52,338

 

-12

%

IEEX

 

IEEX

 

 

30,091

 

27,037

 

-10

%

 

Sources: Economática

 

Cemig’s preferred shares (CMIG4) traded R$ 4.1 billion in São Paulo in 3Q13 — making it one of the most liquid stocks in Brazilian electricity and one of the most traded in the Brazilian market.

 

On the NYSE, ADRs for Cemig’s preferred shares (CIG) traded US$ 1.4 billion in 3Q13, reflecting the recognition the stock receives from the investor market, and securely identifying Cemig as a global investment option.

 

The Ibovespa (index of the São Paulo stock exchange) declined 12% over 12 months, closing September at 52,338 points, reflecting, in our view, growing investor pessimism about Brazil’s economy, and other factors including (i) performance of EBX Group shares, and (ii) depreciation of the dollar over much of the period, pressuring shares in oil- and mining-related stocks.  In 3Q13 the Ibovespa rose a little, but was still down in the first nine months of the year.

 

Cemig’s shares rose considerably in value over the 12 months to the end of 3Q13: the common stock by 16% and the preferred stock by 9%. This appreciation was much higher than that of the Ibovespa and the index of the Brazilian electricity sector for the period — reinforcing the perception of Cemig’s shares as a firm investment option.

 

37



Table of Contents

 

Cemig: Share performance from 3Q12 to 3Q13

 

 

Cemig’s long-term ratings

 

The leading rating agencies maintained their long-term credit rating outlook for Cemig:

 

 

 

Cemig

 

Cemig D

 

Cemig GT

 

Agency

 

Rating

 

Outlook

 

Rating

 

Outlook

 

Rating

 

Outlook

 

Fitch

 

AA(bra)

 

Negative

 

AA(bra)

 

Negative

 

AA(bra)

 

Negative

 

S&P

 

 

 

brAA

 

Stable

 

brAA-

 

Stable

 

Moody’s

 

Ba1

 

Negative

 

Baa3

 

Negative

 

Baa3

 

Negative

 

 

Economic summary

 

(mn)

 

3Q13

 

3Q12

 

Change %

 

Electricity sold, GWh (excluding CCEE)

 

15,578

 

15,081

 

3.30

 

Gross revenue, R$ million

 

4,708

 

5,185

 

(9.20

)

Net revenue, R$ million

 

3,546

 

3,673

 

(3.46

)

Adjusted Ebitda *

 

1,288,654

 

1,268,751

 

1.57

 

Adjusted Net profit *

 

788,841

 

766,386

 

2.93

 

 


*  Adjusted for non-recurring effect of Gain on dilution of interest in jointly-controlled subsidiaries.

 

Adoption of international accounting rules

 

The results given below are in accordance with the new accounting rules, reflecting the harmonization of Brazilian accounting rules with IFRS.

 

38



Table of Contents

 

PROFIT AND LOSS ACCOUNTS

 

FOR THE THIRD QUARTERS OF 2013 AND 2012

 

R$ 000 (except Net profit per share)

 

Consolidated

 

3Q13

 

3Q12

 

Change, %

 

REVENUE

 

3,545,896

 

3,673,146

 

(3.46

)

 

 

 

 

 

 

 

 

OPERATIONAL COSTS

 

 

 

 

 

 

 

Electricity bought for resale

 

(1,452,854

)

(1,168,200

)

24.37

 

Charges for the use of the national grid

 

(142,183

)

(229,268

)

(37.98

)

Personnel and managers

 

(290,789

)

(269,679

)

7.83

 

Employees’ and managers’ profit shares

 

(38,378

)

(58,288

)

(34.16

)

Post-retirement liabilities

 

(41,957

)

(33,498

)

25.25

 

Materials

 

(16,688

)

(24,020

)

(30.52

)

Outsourced services

 

(211,046

)

(216,488

)

(2.51

)

Depreciation and amortization

 

(186,589

)

(188,856

)

(1.20

)

Operational provisions

 

(33,644

)

(15,699

)

114.31

 

Royalties for use of water resources

 

(31,143

)

(44,173

)

(29.50

)

Infrastructure construction cost

 

(232,249

)

(465,924

)

(50.15

)

Others

 

(115,417

)

(81,092

)

42.33

 

TOTAL COST

 

(2,792,937

)

(2,795,185

)

(0.08

)

 

 

 

 

 

 

 

 

Equity gain (loss) in subsidiaries

 

349,106

 

460,639

 

(24.21

)

 

 

 

 

 

 

 

 

Profit before Financial revenue (expenses) and taxes

 

1,102,065

 

1,338,600

 

(17.67

)

 

 

 

 

 

 

 

 

Financial revenues

 

147,412

 

154,029

 

(4.30

)

Financial expenses

 

(266,727

)

(323,860

)

(17.64

)

Pretax profit

 

982,750

 

1,168,769

 

(15.92

)

 

 

 

 

 

 

 

 

Current and deferred income tax and Social Contribution tax

 

(193,909

)

(231,638

)

(16.29

)

NET PROFIT FOR THE PERIOD

 

788,841

 

937,131

 

(15.82

)

Non-recurring

 

 

 

 

 

 

 

Gain on dilution of equity interest in jointly-controlled subsidiaries

 

 

(170,745

)

 

 

ADJUSTED NET PROFIT FOR THE PERIOD

 

788,841

 

766,386

 

(2.93

)

 

 

 

 

 

 

 

 

Ebitda

 

1,288,654

 

1,527,456

 

(15.63

)

Non-recurring

 

 

(258,705

)

 

 

Adjusted Ebitda

 

1,288,654

 

1,268,751

 

(1.57

)

 

 

 

 

 

 

 

 

Basic and diluted profit per preferred share

 

0.82

 

0.97

 

 

 

Basic and diluted profit per common share

 

0.82

 

0.97

 

 

 

 

39



Table of Contents

 

Cemig’s consolidated electricity market

 

The figures we report for Cemig’s market comprise the sale of electricity by its distribution company, Cemig Distribuição (“Cemig D”) and its Generation and transmission company, Cemig Geração e Transmissão (“Cemig GT”).

 

This market can be summarized as: sales of electricity to both captive and free consumers, in the concession area of Minas Gerais and outside that state; sales of electricity to other agents of the electricity sector in the Free and Regulated Markets; sales under the Program to Encourage Alternative Electricity Sources (“Proinfa”); and sales on the CCEE (the wholesale market); with elimination of transactions between companies of the Cemig group.

 

This chart shows the breakdown of the Cemig Group’s sales to final consumers:

 

 

40



Table of Contents

 

The volume of electricity sold to final consumers in Cemig’s concession area in 3Q13 was 2.26% lower than in 3Q12.

 

 

 

MWh

 

Change

 

Average
price in

3Q13

 

Average
price in

3Q12

 

Consolidated

 

3Q13

 

3Q12

 

%

 

R$

 

R$

 

Residential

 

2,343,749

 

2,210,313

 

6.04

 

467.76

 

554.89

 

Industrial

 

6,002,381

 

6,594,665

 

(8.98

)

172.03

 

171.96

 

Commercial, Services and Others

 

1,436,847

 

1,358,282

 

5.78

 

391.51

 

449.88

 

Rural

 

910,719

 

826,834

 

10.15

 

229.61

 

263.42

 

Public authorities

 

209,886

 

201,149

 

4.34

 

383.17

 

449.49

 

Public illumination

 

317,629

 

313,113

 

1.44

 

244.56

 

277.93

 

Public service

 

316,123

 

299,377

 

5.59

 

254.86

 

306.58

 

Subtotal

 

11,537,334

 

11,803,733

 

(2.26

)

272.09

 

293.01

 

Own consumption

 

8,338

 

8,140

 

2.43

 

 

 

Wholesale supply to other concession holders(*)

 

4,032,768

 

3,268,901

 

23.37

 

157.02

 

139.13

 

Total

 

15,578,440

 

15,080,774

 

3.30

 

247.15

 

260.48

 

 


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

 

The following notes comment on the main consumer categories:

 

Residential:

 

Residential consumption was 15.04% of the total of electricity sold by Cemig in 3Q13.  The increase of 6.04% in relation to 3Q12 is associated with the increase of 3.1% in the number of consumer units.  Cemig D (Distribution) invoiced 205,983 consumers in 3Q13, while average monthly consumption per consumer was up 2.5% year-on-year — at 126.4 kWh/month in 3Q13, compared to 123.4 kWh/month in 3Q12. This reflected the continuing (though recently slower) growth rate of private consumption of goods and services, partly made possible by the federal government’s policy of stimulating consumption.

 

Industrial:

 

 

 

MWh

 

Change

 

Average
price

3Q13

 

Average
price

3Q12

 

 

 

3Q13

 

3Q12

 

%

 

R$

 

R$

 

Cemig GT (Generation and Transmission)

 

4,743,203

 

5,292,054

 

(10.37

)

143.23

 

136.69

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig D (Distribution)

 

1,025,795

 

1,043,940

 

(1.74

)

331.40

 

386.64

 

 

Industrial consumption was 38.53% of the total electricity sold by Cemig in 3Q13.  The total 8.98% lower than in 3Q12 reflects weaker industrial activity in the period.

 

41



Table of Contents

 

Commercial:

 

 

 

MWh

 

Change

 

Average
price

 

Average
price

 

 

 

3T13

 

3T12

 

%

 

3Q13

 

3Q12

 

Cemig GT (Generation, Transmission)

 

73,422

 

57,732

 

27.18

 

214.99

 

196.25

 

 

 

 

 

 

 

 

 

 

 

 

 

Cemig Distribuição

 

1,353,431

 

1,290,234

 

4.90

 

402.74

 

463.74

 

 

This category of clients consumed 9.22% of the electricity transacted by Cemig in 3Q13, totaling 5.78% more than in 3Q12, reflecting an increase of 19.25% in the number of consumers (942 new consumers).

 

Rural:

 

Rural consumption was 5.85% of the total volume of electricity sold, the total being 10.15% higher YoY, in 3Q13.  A key factor was the significant demand for electricity for irrigation.

 

Other consumer categories:

 

The other consumer categories — public authorities, public illumination, public service and Cemig’s own consumption — totaled 5.47% of the electricity transacted by Cemig, and 3.67% more than in 3Q12.

 

Supply to other electricity operators in the Free and Regulated Markets:

 

Cemig’s sales to agents of the electricity sector in Brazil’s Free and Regulated Markets totaled 25.89% of the volume of electricity transacted in 3Q13, 23.37% more than in 3Q12. The average price of the electricity energy sold was R$157.02/MWh on the 3Q13, 12.86% more than the 3Q12 (R$139.13/MWh).

 

42



Table of Contents

 

The electricity market of Cemig D

 

The concession area of Cemig D (Distribution) covers 567,748 km², approximately 97% of the Brazilian State of Minas Gerais. Cemig D has four electricity distribution concessions in Minas Gerais, under four concession contracts — for the Western, Eastern, Northern and Southern areas of the State.

 

The total sales of electricity by Cemig D (Distribution) to its captive market were 4.7% higher YoY in 3Q12, reflecting an increase in consumption per consumer unit, and 81,459 new consumers connected to Cemig’s distribution network in 3Q13.

 

The total number of consumers invoiced in 3Q13 was 7,712,033, 3.07% more than in 3Q12.  Of this total, 7,711,644 are captive consumers — an increase of 3.07% — and 389 are Free Consumers that use the distribution network of Cemig D — an increase of 20.01%.

 

The electricity market of Cemig GT

 

The consolidated total of electricity sold by Cemig GT means the total of sales made:

 

I.                     in the Free Market, to Free Consumers — in Minas Gerais and other states — and to other generators and traders;

 

II.                in the Regulated Market, to distributors; and

 

III.           in the CCEE (Brazil’s Electricity Trading Chamber).

 

Cemig GT’s electricity market was 0.9% smaller, in aggregate, in 3Q13 than in 3Q12.  This mainly reflects a total of electricity sold to industrial clients 10.37% lower than in 2Q12, due to the slowdown in industrial activity, the effect being mitigated by a volume of electricity sold to other concession holders 17.79% higher.

 

43



Table of Contents

 

Balance of sources and uses of electricity — MWh

 

 

 

MWh

 

Change

 

 

 

3Q13

 

3Q12

 

%

 

Total energy carried

 

 

 

 

 

 

 

Electricity transported for distributors

 

88,340

 

82,294

 

7.3

 

Electricity transported for free clients

 

5,051,380

 

5,174,499

 

(2.4

)

Own load

 

 

 

 

 

 

 

Consumption by captive market

 

6,485,671

 

6,193,100

 

4.7

 

Losses in distribution network

 

1,517,430

 

1,555,204

 

(2.4

)

 

Sources: Cemig D — Sources and Uses (PC/AR); Cemig D — Monitoring of Invoiced Market (PC/PM); Pontos de Medição 2005—2011 - CCEE Accounting — ME001 Report.

 

 

The total of Cemig D’s electricity losses in the 12-month period ending September 30, 2012 was 5,840 GWh, or 11.23% of the total of energy carried. In the same 12 months non-technical losses totaled 1,303 GWh — equal to 7.63% of the total electricity billed in the low-voltage market. This was a reduction of 1.04 p.p. in relation to the 12-month period ended on December 31, 2012.

 

Consolidated operational revenue

 

Total revenue from supply of electricity

 

Revenue from total supply of electricity in 3Q13 was R$ 3.85 billion, 1.99% less than the total for 3Q12 of R$ 3.93 billion.

 

The main factors affecting revenue in 3Q13 were:

 

44



Table of Contents

 

·                      Annual tariff adjustment for Cemig D, with average effects on consumer tariffs of 3.85%, effective from April 8, 2012 (full effect in 2013).

 

·                      Volume of energy invoiced to final consumers 2.26% lower.

 

·                      For captive consumers, an average reduction in tariffs of 18.14%, as a result of the Extraordinary Tariff Review created by Provisional Measure 579 of September 11, 2012. The tariffs were applied from January 24, 2013 to April 7, 2013, when the Periodic Tariff Review — which happens every 5 years under the concession contract — was completed.

 

·                      Tariff increase for Cemig D, with average effect on consumer tariffs of 2.99%, in effect from April 8, 2013.

 

·                  Adjustment of contracts for sale of electricity to free consumers in 2013 — the greater part of these contracts are indexed to the variation in the IGP-M inflation index.

 

 

 

R$

 

Change

 

Average
price

3Q13

 

Average
price

3Q12

 

Change

 

 

 

3Q13

 

3Q12

 

%

 

R$

 

R$

 

%

 

Residential

 

1,096,310

 

1,226,478

 

(10.61

)

467.76

 

554.89

 

(15.70

)

Industrial

 

1,032,581

 

1,134,035

 

(8.95

)

172.03

 

171.96

 

0.04

 

Commerce, Services and Others

 

562,534

 

611,063

 

(7.94

)

391.51

 

449.88

 

(12.98

)

Rural

 

209,113

 

217,807

 

(3.99

)

229.61

 

263.42

 

(12.83

)

Public authorities

 

80,421

 

90,415

 

(11.05

)

383.17

 

449.49

 

(14.76

)

Public illumination

 

77,680

 

87,025

 

(10.74

)

244.56

 

277.93

 

(12.01

)

Public services

 

80,566

 

91,782

 

(12.22

)

254.86

 

306.58

 

(16.87

)

Subtotal

 

3,139,205

 

3,458,605

 

(9.23

)

272.09

 

293.01

 

(7.14

)

Supply not yet invoiced, net

 

77,772

 

14,778

 

426.27

 

 

 

 

Supply to other concession holders(*)

 

633,218

 

454,786

 

39.23

 

157.02

 

139.13

 

12.86

 

Total

 

3,850,195

 

3,928,169

 

(1.98

)

247.15

 

260.48

 

(5.12

)

 


(*) Includes Contracts for Sale of Electricity in the Regulated Market (CCEARs), and ‘bilateral contracts’ with other agents.

 

Revenue from wholesale electricity sales

 

Revenue from supply to other concession holders was R$ 633mn in 3Q13, compared to R$ 455mn in 3Q12 - an increase of 39.23%.

 

The average price of electricity sold was R$ 157.02/MWh in 3Q13, 12.86% higher than in 3Q12 (R$ 139.13/MWh).

 

45



Table of Contents

 

Revenue from Use of Distribution Systems (the TUSD charge)

 

The revenue earned by Cemig D (Distribution) from the Tariff for Use of the Distribution Systems (TUSD) was R$ 205mn in 3Q 2013, a reduction of 55.63% from R$ 463mn in 3Q12. The main reason for the lower figure is the reduction in the tariff, perceived by Free Consumers as an average reduction of 33.22%, as from April 8, 2013.

 

Transmission concession revenue

 

The revenue from the transmission concession in 3Q13 was R$ 117mn, a reduction of 32.82% compared to 3Q12 (R$ 174mn). The change is basically due to renewal of the Company’s older transmission concessions which, as from 2013, began to be remunerated only for operation and maintenance of the infrastructure, under Provisional Measure 579 (converted into Federal Law 12783/13), thus reducing the RAP (Permitted annual revenue) of the transmission company by 65.88% for the period in question.

 

Revenue from transactions in electricity on the CCEE

 

Revenue from transactions on the Electricity Trading Market (CCEE) in 3Q12 was R$ 13.0mn, compared to R$ 46.8mn in 3Q12 — a reduction of 72.15%. This basically reflects a lower availability of electricity for trading.

 

Other operational revenues

 

This total includes charged services, sharing of infrastructure, the subsidy for the low-income electricity tariff, and other services provided under the concession. Operational revenues were R$ 290.9mn in 3Q13, compared to R$ 107.9mn in 3Q12. This difference was an increase of 169.57%, arising from the compensation from the Energy Development Account (Conta de Desenvolvimento Energético, or CDE), under Law 12783/13, to compensate for the subsidies in the Tariffs for Use of the Distribution System (TUSD) that were not incorporated into the tariff, in an amount totaling R$136 million in 3Q13.

 

46



Table of Contents

 

Sector / regulatory charges — deductions from revenue

 

The deductions from revenue for sector charges in 3Q13 totaled R$ 1.163 billion, 23.12% less than their total of R$ 1,512mn in 3Q12. This reflects the provisions of Law 12783, of January 2013, which reduced the charge for the Energy Development Account (CDE) (passed on to the consumer) by 71%, and abolished (a) the prorating of the Fuel Consumption Account (CCC), and (b) the charging of the quota for the Global Reversion Reserve (RGR) to holders of concessions and permissions.

 

The other deductions from revenue are taxes, calculated as a percentage of amounts invoiced. Hence their variations are substantially proportional to the changes in revenue.

 

Operational costs and expenses

 

Operational Costs and Expenses, excluding Financial revenue (expenses), totaled R$ 2.793 billion in 3Q13, 0.08% less than in 3Q12 (R$ 2.795 billion).

 

 

The following paragraphs outline the main variations in expenses:

 

Electricity bought for resale

 

This expense in 3Q13 was R$ 1.45 billion, 24.37% more than in 3Q12 (R$ 1.168 billion).  The main factors in the difference are:

 

47



Table of Contents

 

·                      Purchases of electricity for resale R$ 200 million higher in 3Q13, due to greater selling activity, associated with the higher cost of acquisition due to the higher market price of electricity.

 

·                      Lower net expenses on spot market purchases of electricity in the CCEE, reflecting the reimbursement by the Federal government of a part of the costs, in the amount of R$ 99mn.

 

·                      Allocation, to the distributors of the National Grid system, of physical energy and power guarantee quotas for the plants whose concessions were renewed under Law 12783 (of January 2013).

 

·                      Expenses on electricity from Itaipu 17.97% higher. This expense, linked to the US dollar, was R$ 273mn in 3Q13, compared to R$ 231mn in 3Q12 due, among other factors, to the depreciation of the Real against the dollar in 3Q13, compared to appreciation during 3Q12. The average value of the dollar applied to invoices in 9M13 was R$ 2.12/US$, 14.40% higher than the value of R$ 1.86/US$ applied in 9M12.

 

Charges for the use of the national grid

 

The expense on charges for use of the national grid in 3Q13 was R$ 142mn, 37.98% less than in 3Q12 (R$ 229mn). This is the result of Law 12783 (of January 2013), which reduced the sector charges and also renewed older transmission concessions, at the same time reducing the remuneration of the concession holders, which was reflected in lower transmission charges.

 

Personnel

 

 

 

3T13

 

3T12

 

Δ%

 

 

 

 

 

 

 

 

 

Remuneration and payroll costs/charges

 

246

 

247

 

0,4

 

Pension contributions — Defined contribution plan

 

17

 

14

 

21,4

 

Assistance benefits

 

33

 

31

 

6,5

 

 

 

296

 

292

 

1,4

 

 

48



Table of Contents

 

Personnel expenses (excluding the voluntary retirement programs, and the costs of personnel transferred to works in progress) were 4.4% lower in real terms in 3Q13 than 3Q12, after the wage increase of 6% under the annual collective work agreement of November 2012.  This reflected the PID (Retirement Incentive) Program.  The retirements covered by the program did not all take place in the third quarter, since the final deadline is December 2013.   The effects of the PID were partially offset by entry of 565 new employees.

 

Number of employees

Cemig (Holding company), Cemig GT and Cemig D

 

 

Post-retirement obligations

 

Post-retirement liabilities in 3Q13 were R$ 42 million, 25.25% higher than in 3Q12 (R$ 33 million).  The expense basically reflects monetary updating of the obligation and this variation arises, principally, from reduction of the discount rate on the actuarial obligations as from December 31, 2012 (3.66% in 2012, compared to 5.53% in 2011), which had the consequence of increasing the actuarial obligations recorded by the company as from that date.

 

Outsourced services

 

The expense on outsourced services in 3Q13 was R$ 211mn, 2.51% less than in 3Q12 (R$ 216mn).  The main differences were in contracting of outsourced workers (reduction of 47.33%), expenses on communication (reduction of 57.42%), and reduction in costs of disconnection and reconnection (down 57.88%).

 

49



Table of Contents

 

Other operational expenses, net

 

The other items of operational costs and expenses totaled R$ 115mn in 3Q13, 42.33% more than in 3Q12 (R$ 81mn).  This mainly reflects the Pasep and Cofins taxes applying to the reimbursement of funds made from the Energy Development Account (CDE) to compensate for the subsidies in the TUSD (Tariff for use of the Distribution System) that were not incorporated into client tariffs.

 

Equity method gains (losses)

 

The total of Equity gains (losses) in subsidiaries in 3Q13 was a gain of R$ 349 million, which is 24.21% less than the gain of R$ 461 million in 3Q12.

This reflects the fact that the figure for the previous year (3Q12) included the equity gain arising from the public offering of shares in Taesa.

 

Financial revenues and expenses

 

Financial revenues

 

 

Financial expenses

 

 

Cemig reports net financial expenses in 3Q13 of R$ 119mn, compared to net financial expenses of R$ 197.3mn in 3Q12.  The main factors in this are:

 

·                      revenue from cash investment 77.06% higher, at R$ 96mn in 3Q13, compared to R$ 54mn in 3Q12, due to a higher volume of cash available for investment in 2013;

 

·                      penalty fees for late payments of electricity bills 22.30% lower, at R$ 34mn in 3Q13, compared to R$ 44mn in 3Q12, reflecting a settlement with a major client in 2012 for non-payment of the TUSD charges in prior periods;

 

50



Table of Contents

 

·                      costs of loans and financings 32.41% lower, at R$ 179 million in 3Q13, compared to R$ 265 million in 3Q12, basically due to the reduction in the volume of funds raised indexed to the CDI rate; and

 

·                      monetary updating on loans and financings 34.63% lower, at R$ 30mn in 3Q13, compared to R$ 46mn in 3Q12.  This basically reflects a lower volume of funds raised that were indexed to IPCA inflation.

 

Income tax and Social Contribution tax

 

In 3Q13, Cemig’s expenses on income tax and the Social Contribution tax totaled R$ 194 million, on pre-tax profit of R$ 983 million, a percentage of 19.73%.

In 3Q12, Cemig’s expense on income tax and the Social Contribution tax totaled R$ 232 million, on pre-tax profit of R$ 1.169 billion, a percentage of 19.81%.

 

Regulatory Assets and Liabilities

 

Following the alignment of Brazilian accounting practices with IFRS, as from 2010 regulatory assets and liabilities are no longer recorded in the Company’s financial statements; and amounts relating to regulatory items are recognized in the Profit and loss account only as from the moment they are included in the Company’s tariff.

 

This table shows the effects that regulatory assets and liabilities would have had if they had been recognized in the Company’s Statement of financial position:

 

51



Table of Contents

 

 

 

Sep. 30, 2013

 

Dec. 31, 2012

 

Jan. 1, 2012

 

Assets

 

 

 

 

 

 

 

Anticipated expenses — CVA (1)

 

1,186,175

 

884,209

 

332,829

 

Review of the Tariff for Use of the Distribution Network (TUSD) (2)

 

 

3,089

 

3,089

 

Low-income subsidy

 

 

335

 

591

 

TUSD discounts — Source with incentive

 

57,312

 

59,627

 

26,620

 

TUSD discounts — Self-producers and Independent Producers

 

(346

)

7,597

 

29,137

 

Reduction of Tariff for use of transmission and distribution systems

 

2,959

 

 

 

Discounts for irrigation operations

 

9,826

 

8,338

 

20,231

 

Other regulatory assets

 

46,972

 

17,735

 

31,198

 

 

 

1,302,897

 

980,931

 

443,785

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

‘Portion A’

 

 

 

(9,646

)

Regulatory liabilities — CVA (1)

 

(821,113

)

(294,474

)

(559,253

)

Low-income subsidy

 

 

(1,493

)

(147,695

)

Other regulatory liabilities

 

(105,908

)

(4,487

)

(35,855

)

Effect on Stockholders’ equity of increase in stake in jointly-controlled subsidiary

 

 

5,248

 

5,248

 

 

 

(927,021

)

(295,206

)

(747,201

)

 


(1) Portion A Costs Variation Compensation Account (CVA).

(2) Tariff for Use of Distribution Systems (TUSD).

 

The net effects of regulatory assets and liabilities on the Company’s Profit and loss account, if they had been recorded, would have been as follows:

 

 

 

Sep. 30, 2013

 

Sep. 30, 2012

 

Net profit for the period

 

2,271,426

 

2,172,751

 

Anticipated expenses and Regulatory liabilities — CVA (1)

 

(385,959

)

261,843

 

Other regulatory items (2)

 

72,261

 

96,232

 

Effects of tax on Regulatory assets and liabilities

 

126,886

 

(148,248

)

Net profit for the period taking into account regulatory assets and liabilities

 

2,084,614

 

2,382,578

 

 


(1) Portion A Costs Variation Compensation Account (CVA).

(2) Tariff for Use of Distribution Systems (TUSD).

 

Ebitda

 

Cemig’s consolidated Ebitda in 3Q13 was 1.57% higher than in 3Q12:

 

Ebitda — R$mn 

 

3Q13

 

3Q12

 

Change
%

 

Net profit for the period

 

788,841

 

937,131

 

(15.82

)

+ Provision for income tax and Social Contribution tax

 

193,909

 

231,638

 

(16.29

)

+ Financial revenue (expenses)

 

119,315

 

169,831

 

(29.74

)

+ Amortization and depreciation

 

186,589

 

188,856

 

(1.20

)

= EBITDA

 

1,288,654

 

1,527,456

 

(15.63

)

— Adjustment for gain on dilution of interest in a jointly-controlled subsidiary

 

 

(258,705

)

 

= ADJUSTED EBITDA

 

1,288,654

 

1,268,751

 

1.57

 

 

52



Table of Contents

 

 

 

Adjusted consolidated Ebitda was slightly - 1.57% - higher, in line with profit being 2.9% higher than adjusted profit in 3Q12, this factor being partially offset by lower equity gain on subsidiaries (after disposal of the interest in the TBE Group), and by net revenue 3.46% lower. Cemig D’s Ebitda 18.88% lower in 3Q13 than 3Q12 mainly reflected its revenue being 5.61% lower YoY. Cemig GT’s Ebitda being 25.51% lower in 3Q13 than 3Q12 mainly reflected operational costs and expenses 41.45% higher (excluding the effects of depreciation and amortization), partially offset by net revenue 8.96% higher. Adjusting Cemig GT’s Ebitda for the non-recurring effect of the gain on disposal of an equity interest in a jointly-controlled subsidiary, which took place in 3Q12, the reduction would be 2.84%.

 

53



Table of Contents

 

Debt

 

 

Cemig’s total consolidated debt at September 30, 2013 was R$ 9.538 billion, 8.42% less than on December 31, 2012. The ratio debt/consolidated stockholders’ equity (equity = R$ 13.198 billion) was 72.27%, and book value per share was R$ 13.71.

 

 

54



Table of Contents

 

 

 

 

55



Table of Contents

 

ACQUISITIONS

 

BRASIL PCH

 

On June 14, 2013 Cemig GT signed a share purchase agreement with Petrobras for acquisition of 49% of the common shares of Brasil PCH.  On August 8, an Investment Agreement was signed between Cemig GT, Renova Energia S.A, RR Participações S.A, Light Energia S.A and Chipley (a special-purpose company), governing entry of Cemig GT into the controlling stockholding block of Renova, and assigning the Share Purchase Agreement for purchase of the interest in Brasil PCH to Chipley.

 

The transaction for acquisition of an interest in Brasil PCH was subject to rights of first refusal, and/or joint sale, held by the other stockholders of Brasil PCH.  At expiry of that right no party exercised a right of purchase, and only the stockholder Jobelpa S.A, holder of 2% of the shares, exercised the right of joint sale. Thus Chipley will acquire 51% of Brasil PCH, for R$ 676 mn, on the base date December 31, 2012, updated by the CDI rate plus 2% p.a. up to the date of payment. Completion is subject to approval by regulators.

 

The acquisition is part of the strategy in Cemig’s Long-Term Strategic Plan to aim for sustainable growth, through transactions that can add value to its present assets and provide its stockholders with the appropriate and attractive return on their investment.

 

For more information please see the Material Announcement at this link:

Brasil PCH Aquisition

 

56



Table of Contents

 

RENEWAL OF CONCESSIONS

 

The government passed Law 12783 (initially Provisional Measure 579), aiming to end discussion on the possibility of extension of the electricity concession covered by Articles 17 (Paragraph 5), 19 and 22 of Law 9074 of 1995.

 

Cemig opted not to renew its concessions for 18 hydroelectric plants. Cemig believes that it has the right to extension of its concessions for the Jaguara, São Simão and Miranda plants, whose initial periods have expiration dates in August 2013, January 2015 and December 2016, respectively, under the conditions in force prior to Provisional Measure 579, expressed in clauses of the concession contracts themselves and in Article 19 of Law 9074 of 1995.

 

On August 29, 2013, Cemig GT obtained an injunction from the Brazilian Higher Appeal Court (Superior Tribunal de Justiça, or STJ) in an application for order of mandamus against the decision by the Mining and Energy Ministry not to extend the concession of the Jaguara Hydroelectric Plant.  The Ministry alleges that extension of the concession is a discretionary right of the federal government.  The injunction was given by Justice Ari Pargendler, and ensures that Cemig will continue to operate Jaguara until final judgment of the action.

 

STJ - Jaguara

 

DIVIDENDS

 

Cemig’s dividend policy guarantees (i) distribution of 50% of Net profit as obligatory dividend to the company’s stockholders, subject to the other provisions of the bylaws and the applicable legislation; and (ii) allocation of the balance, after any retention specified in a capital budget and/or investment plan prepared by the management of Cemig, in obedience to the Strategic Plan and the dividend policy therein specified and duly approved, to constitute the earnings reserve for distribution of extraordinary dividends, up to the maximum limit specified by law.

 

57



Table of Contents

 

Without prejudice to the obligatory dividend, every two years Cemig will use this earnings reserve for distribution of extraordinary dividends up to the limit of cash available.

 

The Board of Directors may declare interim dividends, in the form of Interest on Equity, on account of accumulated profits, profit reserves, or profits found in the 6-monthly or interim financial statements.

 

This table shows payments made to stockholders over the last five years:

 

Date approved

 

Type of payment

 

Amount per
share, R$

 

April 30, 2013

 

Dividend

 

1.43

 

Dec. 20, 2012

 

Interest on Equity

 

1.99

 

Dec. 20, 2012

 

Extraordinary dividends

 

1.88

 

April 27, 2012

 

Dividend

 

1.90

 

Dec. 9, 2011

 

Extraordinary dividends

 

1.25

 

April 29 2011

 

Dividend

 

1.75

 

Dec. 16, 2010

 

Extraordinary dividends

 

1.32

 

April 29, 2010

 

Dividend

 

1.50

 

April 29 2009

 

Dividend

 

1.90

 

April 25, 2008

 

Dividend

 

1.78

 

 

Cemig’s dividend yield has been growing significantly over the last five years, providing an increasingly higher return to the stockholder:

 

 

58



Table of Contents

 

Light — Highlights of 3Q13

 

·                      Total energy sold in 3Q13 was 1.7% higher than in 3Q12, at 5,581 GWh, reflecting increased consumption by the Commercial segment — which was up 2.5% YoY — and the group Others, up 3.8% YoY.

 

·                      Consolidated net revenue in the quarter, excluding construction revenue, was R$ 1.615 billion, up 3.8% from 3Q12.  Revenue increased in all the sectors of the Company’s business, led by trading, in which revenue was up 102.5% YoY.

 

·                      Consolidated Ebitda in the quarter was R$ 722.0mn, 161.1% higher than in 3Q12, boosted by the receipt of cash transferred from the CDE fund totaling R$ 303.4mn, approved by Aneel in the tariff review, reimbursing costs of purchase of electricity incurred in the previous quarters.  Even excluding this effect, Ebitda was a significant 51.4% higher YoY.

 

·                      Net profit in 3Q13 was 282.1% higher than in 3Q12, at R$ 321.5mn in 3Q13, also reflecting the impact of the inflow of funds from the CDE.  Even so, without this effect profit was still up 44.1% YoY.

 

·                      Non-technical losses in the last 12 months were 43.7%, calculated as a percentage of the low-voltage market invoiced (Aneel criterion), representing a reduction of 1.7 percentage points from their level at the end of December 2012.

 

·                      The percentage of total billing collected in the quarter was 97.9%, in line with its level in 3Q12.  Provisions for doubtful receivables were 2.0% of gross revenue from invoicing of electricity, totaling R$ 37.1mn, almost in line with the provision in 3Q12.

 

·                      At the end of September Light had net debt of R$ 4.152 billion, 2.4% higher than at the end of June 2013.  Its leverage as expressed by Net debt/Ebitda was 2.68x.

 

·                     On November 5, 2013 Aneel approved the Tariff Review of Light SESA, with an effective average increase of 3.65% on consumers’ electricity bills, applied from November 7, 2013.

 

For more information please see this link:

Press-release Light 3T13

 

59



Table of Contents

 

Taesa — Highlights of 3Q13

 

·                      In 3Q13 Taesa entered a new phase of its development: it accounted the first complete quarter of TBE, insourced the O&M activities of the concessions of ATE, ATEII, ATE III and STE, and completed settlement of the Transmineiras deal, through its affiliated company EATE.

 

·                      Taesa reports consolidated IFRS net profit for 3Q13 of R$ 477.9 million, 59.6% higher than for 3Q12. Regulatory Ebitda (a non-IFRS measure) was R$ 315.8 million, R$ 24.6 million higher than in 3Q12, with Ebitda margin of 87.8%.

 

·                      The processing of insourcing O&M of ATE, ATEII, ATE III and STE — replacement of the outsourced group that previously providing this service with the company’s own internal staff team — was completed in September. The purpose of this was to reduce costs, and optimize the operations of these concessions, using the advantages of Taesa’s own technical expertise, and scale, and the privileged geographical position of its assets.

 

·                      On August 8, through the affiliate EATE, Taesa acquired 10% of the transmission companies Transudeste, Transleste and Transirapé. This purchase was settled on October 17 with a payment of R$ 33.5 million by EATE from its own funds.

 

On the following pages Taesa presents its results for 3Q13.

 

3Q13 Taesa Earnings

 

60



Table of Contents

 

FINANCIAL STATEMENTS BY COMPANY

 

FINANCIAL STATEMENTS SEPARATED BY COMPANY — SEPTEMBER 31, 2013

 

ITEM

 

HOLDING

 

CEMIG GT

 

CEMIG D

 

LIGHT

 

TAESA

 

GASMIG

 

CEMIG
TELECOM

 


CARVALHO

 

ROSAL

 

OTHERS

 

ELIMINATIONS/
TRANSFERS

 

TOTAL

 

ASSETS

 

14,835,981

 

12,586,529

 

12,543,353

 

4,975,832

 

4,867,312

 

1,071,575

 

427,251

 

176,385

 

154,770

 

3,874,234

 

(16,417,096

)

39,096,126

 

Cash and equivalents

 

426,884

 

896,246

 

632,464

 

615,617

 

241,878

 

38,888

 

22,459

 

9,499

 

12,176

 

222,760

 

 

3,118,871

 

Securities

 

1,107,621

 

788,388

 

468,687

 

 

82,445

 

46,354

 

40,060

 

11,566

 

10,515

 

158,957

 

 

2,714,593

 

Accounts receivable

 

 

 

610,217

 

1,633,317

 

450,112

 

88,151

 

138,938

 

 

5,727

 

3,912

 

64,607

 

(34,873

)

2,960,108

 

Taxes

 

425,826

 

96,436

 

1,452,490

 

359,148

 

315,868

 

65,869

 

28,581

 

554

 

89

 

16,124

 

 

2,760,985

 

Other assets

 

584,774

 

304,717

 

1,525,699

 

495,492

 

92,072

 

156,247

 

57,896

 

4,010

 

53

 

151,039

 

(532,810

)

2,839,189

 

Investments/ Fixed Intangible/ Financial Assets of Concession

 

12,290,876

 

9,890,525

 

6,830,696

 

3,055,463

 

4,046,898

 

625,279

 

278,255

 

145,029

 

128,025

 

3,260,747

 

(15,849,413

)

24,702,380

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES

 

14,835,981

 

12,586,529

 

12,543,353

 

4,975,832

 

4,867,312

 

1,071,575

 

427,251

 

176,385

 

154,770

 

3,874,234

 

(16,417,096

)

39,096,126

 

Suppliers and supplies

 

7,485

 

214,792

 

804,163

 

201,240

 

26,196

 

44,028

 

15,995

 

844

 

1,693

 

60,852

 

(52,828

)

1,324,460

 

Loans, financings and debentures

 

 

 

4,121,585

 

5,300,092

 

1,934,679

 

2,107,296

 

209,632

 

139,458

 

 

 

1,632,255

 

 

15,444,997

 

Interest on Equity, and dividends

 

1,169,349

 

172,975

 

119,947

 

30,721

 

5,190

 

21,774

 

 

7,467

 

10,519

 

56,762

 

(425,354

)

1,169,350

 

Post-retirement liabilities

 

212,833

 

611,595

 

1,867,137

 

446,285

 

 

 

756

 

 

 

 

 

3,138,606

 

Taxes

 

20,735

 

403,696

 

925,619

 

234,197

 

675,812

 

66,529

 

19,481

 

43,161

 

1,669

 

46,181

 

 

2,437,080

 

Other liabilities

 

227,653

 

534,603

 

876,983

 

314,372

 

59,060

 

183,249

 

3,413

 

3,667

 

2,079

 

190,929

 

(12,300

)

2,383,708

 

Stockholders’ equity

 

13,197,926

 

6,527,283

 

2,649,412

 

1,814,338

 

1,993,758

 

546,363

 

248,148

 

121,246

 

138,810

 

1,887,255

 

(15,926,614

)

13,197,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNT

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET OPERATIONAL REVENUE

 

241

 

3,721,617

 

6,799,591

 

1,820,132

 

746,884

 

531,608

 

106,672

 

43,103

 

32,829

 

424,662

 

(315,958

)

13,911,381

 

OPERATIONAL COSTS AND EXPENSES

 

(96,593

)

(2,022,718

)

(5,856,116

)

(1,474,636

)

(118,981

)

(439,963

)

(92,796

)

(10,203

)

(13,926

)

(200,390

)

234,492

 

(10,091,830

)

Electricity bought for resale

 

 

 

(903,049

)

(2,925,655

)

(958,151

)

 

 

 

(1,058

)

(4,149

)

(60,990

)

152,703

 

(4,700,349

)

Charges for use of the national grid

 

 

 

(188,072

)

(275,724

)

 

 

 

 

 

(1,638

)

(23,436

)

112,631

 

(376,239

)

Gas bought for resale

 

 

 

 

 

 

 

 

 

(398,595

)

 

 

 

 

 

(398,595

)

Personnel

 

(38,383

)

(245,980

)

(694,898

)

(75,213

)

(28,666

)

(10,537

)

(31,025

)

(974

)

(1,074

)

(16,911

)

 

(1,143,661

)

Employee profit share

 

(8,948

)

(44,387

)

(54,895

)

 

(3,481

)

 

(1,152

)

(123

)

(150

)

(868

)

 

(114,004

)

Post-retirement liabilities

 

(8,285

)

(28,456

)

(89,130

)

 

 

 

 

 

 

 

 

(125,871

)

Materials

 

(131

)

(59,383

)

(36,121

)

(4,802

)

(14,099

)

(573

)

(155

)

(216

)

(153

)

(693

)

 

(116,326

)

Outsourced services

 

(6,623

)

(99,659

)

(530,848

)

(108,004

)

(33,221

)

(2,650

)

(17,601

)

(1,987

)

(2,200

)

(37,268

)

23,421

 

(816,640

)

Depreciation and Amortization

 

(324

)

(215,971

)

(313,483

)

(95,062

)

(1,494

)

(16,612

)

(28,259

)

(4,160

)

(3,275

)

(42,792

)

(17,042

)

(738,474

)

Royalties for use of water resources

 

 

(90,168

)

 

 

 

 

 

(1,322

)

(965

)

(3,476

)

 

(95,931

)

Operational provisions (reversals)

 

(8,050

)

(8,267

)

(127,185

)

(49,770

)

681

 

 

(32

)

7

 

(7

)

(3,510

)

 

(196,133

)

Infrastructure construction cost

 

 

(80,696

)

(616,958

)

(147,898

)

(30,813

)

 

 

 

 

(822

)

 

(877,187

)

Other expenses, net

 

(25,849

)

(58,630

)

(191,219

)

(35,736

)

(7,888

)

(10,996

)

(14,572

)

(370

)

(315

)

(9,624

)

(37,221

)

(392,420

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity gain (loss) in subsidiaries

 

2,104,917

 

340,794

 

 

54,677

 

15,973

 

 

 

 

 

2,471

 

(2,515,993

)

2,839

 

Net income not performed

 

(80,959

)

 

 

 

 

 

 

 

 

 

 

(80,959

)

Gain (loss) on investment alienation

 

378,378

 

(94,080

)

 

 

 

 

 

 

 

 

 

284,298

 

Financial revenue

 

111,884

 

85,462

 

211,394

 

76,940

 

67,347

 

21,731

 

5,476

 

1,378

 

1,028

 

21,840

 

 

604,480

 

Financial expenses

 

(25,372

)

(365,704

)

(464,331

)

(191,005

)

(193,078

)

(15,632

)

(11,086

)

(261

)

(68

)

(54,993

)

4

 

(1,321,526

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PRE-TAX PROFIT

 

2,392,496

 

1,665,371

 

690,538

 

286,108

 

518,145

 

97,744

 

8,266

 

34,017

 

19,863

 

193,590

 

(2,597,455

)

3,308,683

 

Income tax and Social Contribution tax

 

(82,918

)

(491,019

)

(201,019

)

(33,964

)

(66,529

)

(32,983

)

(5,788

)

(12,317

)

(1,355

)

(39,214

)

 

(967,106

)

Deferred income tax and Social Contribution tax

 

(38,152

)

46,883

 

(33,886

)

(46,895

)

3,238

 

 

(1,810

)

783

 

(81

)

(227

)

 

(70,147

)

NET INCOME FOR THE PERIOD

 

2,271,426

 

1,221,235

 

455,633

 

205,249

 

454,854

 

64,761

 

668

 

22,483

 

18,427

 

154,149

 

(2,597,455

)

2,271,430

 

 

61



Table of Contents

 

Information by operational segment

 

INFORMATION BY OPERATIONAL SEGMENT — SEPTEMBER 31, 2013

 

ITEM

 

GENERATION

 

TRANSMISSION

 

DISTRIBUTION

 

TELECOMUNICATIONS

 

GAS

 

OTHERS

 

ELIMINATIONS

 

TOTAL

 

ASSETS

 

9,528,261

 

3,966,158

 

14,216,435

 

337,752

 

570,691

 

2,506,608

 

(411,796

)

30,714,109

 

INVESTMENTS IN THE SEGMENT

 

250,154

 

83,448

 

616,958

 

22,525

 

 

 

 

973,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET OPERATIONAL REVENUE

 

3,742,207

 

198,000

 

6,799,591

 

84,797

 

 

70,094

 

(232,209

)

10,662,480

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF ELECTRICITY SERVICE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF ELECTRICITY AND GAS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Electricity bought for resale

 

(935,052

)

 

 

(2,925,655

)

 

 

(9

)

133,152

 

(3,727,564

)

Charges for the use of the national grid

 

(193,218

)

(219

)

(275,725

)

 

 

 

72,887

 

(396,275

)

Total operational costs, Electricity and Gas

 

(1,128,270

)

(219

)

(3,201,380

)

 

 

(9

)

206,039

 

(4,123,839

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATIONAL COSTS AND EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Personnel and managers

 

(168,877

)

(79,150

)

(694,898

)

(9,770

)

 

(43,826

)

 

(996,521

)

Employees’ and managers’ profit shares

 

(30,102

)

(14,559

)

(54,895

)

(1,021

)

 

(9,384

)

 

(109,961

)

Post-retirement obligations

 

(19,122

)

(9,334

)

(89,130

)

 

 

(8,285

)

 

(125,871

)

Materials

 

(5,019

)

(3,082

)

(36,121

)

(100

)

 

(236

)

 

(44,558

)

Raw Material

 

(51,812

)

 

 

 

 

 

 

(51,812

)

Outsourced Services

 

(96,105

)

(21,804

)

(530,848

)

(15,229

)

 

(9,022

)

22,959

 

(650,049

)

Depreciation and Amortization

 

(232,772

)

 

 

(313,483

)

(22,972

)

 

(343

)

(4,144

)

(573,714

)

Royalties for use of water resources

 

(93,996

)

 

 

 

 

 

 

 

(93,996

)

Operational provisions

 

(5,527

)

(2,712

)

(127,185

)

(17

)

 

(11,359

)

(142

)

(146,942

)

Construction cost

 

 

(80,696

)

(616,958

)

 

 

 

 

(697,654

)

Other

 

(46,081

)

(14,082

)

(191,218

)

(13,637

)

 

(26,881

)

(616

)

(292,515

)

Total cost of operation

 

(749,413

)

(225,419

)

(2,654,736

)

(62,746

)

 

(109,336

)

18,057

 

(3,783,593

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL COST

 

(1,877,683

)

(225,638

)

(5,856,116

)

(62,746

)

 

(109,345

)

224,096

 

(7,907,432

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operational profit before Equity gains (losses) and Financial revenue (expenses)

 

1,864,524

 

(27,638

)

943,475

 

22,051

 

 

(39,251

)

(8,113

)

2,755,048

 

Equity gain (loss) in subsidiaries

 

16,098

 

438,747

 

122,574

 

(14,802

)

62,614

 

(25,543

)

 

599,688

 

Gain ons ale of Investments

 

 

(94,080

)

 

 

 

378,378

 

 

284,298

 

Net income not performed

 

 

 

 

 

 

(80,959

)

 

(80,959

)

Financial revenue

 

74,567

 

24,131

 

211,394

 

4,158

 

 

116,001

 

 

430,251

 

Financial expenses

 

(208,168

)

(163,663

)

(464,331

)

(3,142

)

 

(25,384

)

 

(864,688

)

PRE-TAX PROFIT

 

1,747,021

 

177,497

 

813,112

 

8,265

 

62,614

 

323,242

 

(8,113

)

3,123,638

 

Income tax and Social Contribution tax

 

(567,462

)

87,598

 

(234,905

)

(7,598

)

 

(129,845

)

 

(852,212

)

NET INCOME FOR THE PERIOD

 

1,179,559

 

265,095

 

578,207

 

667

 

62,614

 

193,397

 

(8,113

)

2,271,426

 

 

62



Table of Contents

 

ITEM

 

GENERATION

 

TRANSMISSION

 

DISTRIBUTION

 

TELECOMUNICATIONS

 

GAS

 

OTHERS

 

ELIMINATIONS

 

TOTAL

 

ASSETS

 

9,331,240

 

5,292,865

 

13,470,833

 

378,087

 

520,876

 

3,406,580

 

(642,628

)

31,757,853

 

INVESTMENTS IN THE SEGMENT

 

70,640

 

70,079