UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13A-16 OR 15D-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of September, 2018
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 ☒ Form 40-F ☐
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): ☐
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): ☐
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 ☐ No ☒
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
FORWARD-LOOKING STATEMENTS
This report contains statements about expected future events and financial results that are forward-looking and subject to risks and uncertainties. Actual results could differ materially from those predicted in such forward-looking statements. Factors which may cause actual results to differ materially from those discussed herein include those risk factors set forth in our most recent Annual Report on Form 20-F filed with the Securities and Exchange Commission. CEMIG undertakes no obligation to revise these forward-looking statements to reflect events or circumstances after the date hereof, and claims the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995.
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/ Maurício Fernandes Leonardo Júnior | |
Name: Maurício Fernandes Leonardo Júnior Title: Chief Finance and Investor Relations Officer |
Date: September 11, 2018
MARKET ANNOUNCEMENT DATED JULY 12, 2018: REPLY TO B3 INQUIRY LETTER 1441/2018-SAE OF JULY, OF JULY 11, 2018
1
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MARKET ANNOUNCEMENT
Reply to B3 Inquiry Letter 1441/2018-SAE, of July 11, 2018
Inquiry by B3 (São Paulo Stock Exchange)
Cia. Energética de Minas Gerais CEMIG
To Mr. Maurício Fernandes Leonardo Júnior
Chief Investor Relations Officer
Subject: Request for information on news media report
A news report in the newspaper Valor Econômico of July 11, 2018, under the headline:
Cemig considering re-opening bond issue,
contains, among other information, statements that Cemig:
1. | intends to raise up to US$ 500 million through re-opening of the bond issue that has previously been placed outside Brazil, with maturity in 2024; and |
2. | has begun conversations with investors and may possibly complete the transaction this week. |
We request information/explanations on the items indicated, by July 12, 2018, including your confirmation of them or otherwise, and also any other information that is considered to be important.
Reply by CEMIG
Dear Ms. Ana Lucia da Costa Pereira,
Supervision Office for Companies and Equity Securities Offers B3 S.A.
In response to Official Letter 1441/2018-SAE, of July 11, 2018, we inform you that Companhia Energética de Minas Gerais Cemig (Cemig or the Company) is permanently assessing alternatives for improvement of its capital structure, lengthening of its debt profile and reduction of the cost of its debt.
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
2
Consequently the Company, in the normal course of its business, is continuously consulting financial institutions and investors, in Brazil and the rest of the world, as to the conditions on which they would open credit lines for financing of the Companys business.
In the case referred to, financing in the external market through issue of Eurobonds is one possible alternative. As an example, in December 2017 Cemig Geração e Transmissão S.A. (Cemig GT), a wholly-owned subsidiary of Cemig, placed an issue of US$1 billion, and in that issue the indicative demand was US$3.7 billion. Thus, it was natural to suppose that a further issue in this market would be a viable financing option, in addition to the alternatives available in the local market.
It is appropriate to highlight the characteristics of this type of transaction, in which, initially, the Company prospects qualified investors on potential interest in financing it. Once interest has been identified, the Company may opt to indicate a price level for the transaction, with the objective of quantifying the potential volume of a transaction. If the volume, at the indicated price level, indicates the possibility of success for the transaction the company may opt to begin a process of bookbuilding, culminating in pricing of an issue.
At the same time, when accessing the external debt market it is essential to obey the regulation and practices specific to this market, avoiding broad disclosure by the Company prior to the pricing, due to the risk that this could have adverse effects on the success of the transaction.
In line with this, yesterday the Company carried out an initial monitoring, but without this meaning that the transaction, at that moment, was feasible. It was only today that Cemig priced the re-opening of the Eurobond issue, in the amount of US$500 million, and, naturally, published a Material Announcement with the related information.
In relation to the media report referred to, in the interests of success of the transaction, and consequently, in the interests of the Company and its stakeholders, no statement of any kind was made prior to the pricing, in accordance, we would note, with the regulation and specific practices of this market, to avoid adverse risks for the transaction.
Cemig takes this opportunity to reiterate its commitment to transparency and best market practices in communication with the market.
Belo Horizonte, July 12, 2018.
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
3
MATERIAL ANNOUNCEMENT DATED JULY 17, 2018: RENOVA DEALING WITH FURTHER OFFERS AFTER END OF BROOKFIELD NEGOTIATION
4
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MATERIAL ANNOUNCEMENT
Renova dealing with further offers after end of Brookfield negotiation
In accordance with CVM Instruction 358 of January 3, 2002 as amended, Cemig (Companhia Energética de Minas Gerais listed and traded on the stock exchanges of São Paulo, New York and Madrid), hereby reports to the Brazilian Securities Commission (CVM), the São Paulo Stock Exchange (BM&F Bovespa S.A.) and the market that on todays date its affiliated company Renova Energia S.A. published the following Material Announcement:
| In relation to news reports published today, and in compliance with CVM Instruction 358/2002 as amended, Renova Energia S.A. (RNEW11) (Renova) reports that after the ending of negotiations with Brookfield Energia Renovável S.A. for sale of the Alto Sertão III Wind Power project, it continues to negotiate a sale of this asset. |
Renova also reports that it has received non-binding offers for acquisition of this asset from several investors, and that these are in the process of due diligence.
No exclusivity has been given to any of the parties interested.
Renova reaffirms its commitment to keep stockholders and the market duly and opportunely informed in accordance with the applicable legislation.
Belo Horizonte, July 17, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
5
MATERIAL ANNOUNCEMENT DATED JULY 18, 2018: SETTLEMENT OF ADDITIONAL EUROBOND TRANCHE
6
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MATERIAL ANNOUNCEMENT
Settlement of additional Eurobond tranche
In continuation of the Material Announcement published on December 7, 2018 and in compliance with CVM Instruction 358 of January 3, 2002 as amended, Cemig (Companhia Energética de Minas Gerais listed on the stock exchanges of São Paulo, New York and Madrid), hereby reports to the Brazilian Securities Commission (CVM), the São Paulo Stock Exchange (B3) and the market as follows:
Today (July 18) Cemigs wholly-owned subsidiary Cemig Geração e Transmissão S.A. (Cemig GT) completed financial settlement of the additional tranche of Eurobonds arising from re-opening of the initial issue made on December 5, 2017.
The additional tranche, for US$500 million, with settlement of principal in December 2024, with six-monthly interest, was priced on July 12, 2018 at yield of 9.14% p.a.
A hedge transaction was concomitantly contracted, for the whole period of the issue, comprising:
| a call spread on the principal, in which Cemig GT is protected over the interval between R$ 3.85/US$ and R$ 5.00/US$; and |
| a swap transaction for 100% of the interest, exchanging the 9.25% annual coupon for a rate equivalent to125.52% of the CDI rate. |
This rate is significantly more advantageous than the cost of the original issue, which was for a rate equivalent to 150% of the CDI rate.
The net proceeds will be allocated to payment of debts with shorter maturities and higher average cost, resulting in lengthening of the debt profile and reduction of the Companys financial expenses.
Belo Horizonte, July 18, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
7
SUMMARY OF PRINCIPAL DECISIONS OF THE 738TH
MEETING OF THE BOARD OF DIRECTORS HELD ON JULY 18, 2018:
8
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE
BOARD OF DIRECTORS
Meeting of July 18, 2018
SUMMARY OF PRINCIPAL DECISIONS
At its 738th meeting, held on July 18, 2018, the Board of Directors of Cemig (Companhia Energética de Minas Gerais) decided the following: |
1. | Internal Regulations of the Board of Directors. |
2. | Orientation of vote in meeting of Efficiency: |
| Constitution of a company. |
| Capital increase. |
| Signature of investment agreement and stockholders agreement. |
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
9
MINUTES OF THE EXTRAORDINARY GENERAL MEETING OF STOCKHOLDERS HELD ON JULY 23, 2018
10
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
CNPJ 17.155.730/0001-64 NIRE 31300040127
MINUTES
OF THE
EXTRAORDINARY GENERAL MEETING OF STOCKHOLDERS
HELD ON
JULY 23, 2018
On the twenty third day of July of the year two thousand and eighteen at 11 a.m., at Avenida Barbacena 1,219, 23rd Floor, B Wing, Santo Agostinho, Belo Horizonte, Minas Gerais, Brazil, stockholders representing more than two-thirds of the voting stock of Companhia Energética de Minas Gerais Cemig met in Extraordinary General Meeting, on first convocation, as verified in the Stockholders Attendance Book, where all placed their signatures and made the required statements.
The stockholder The State of Minas Gerais was represented by the State Attorney Mr. Wallace Alves dos Santos, for the Office of the General Attorney of the State of Minas Gerais, in accordance with the current legislation.
Initially, Mr. Carlos Henrique Cordeiro Finholdt, a stockholder and on behalf of Cemigs Corporate Executive Office, stated that there was a quorum for an Extraordinary General Meeting of Stockholders; and that the stockholders present should choose the Chair of this Meeting, in accordance with Clause 11 of the Companys by-laws.
Asking for the floor, the representative of the stockholder The State of Minas Gerais put forward the name of Neila Maria Barreto Leal, representative of the stockholder Bernardo Afonso Salomão de Alvarenga, to chair the meeting.
The proposal of the representative of the stockholder The State of Minas Gerais was put to debate, and subsequently to the vote, and approved unanimously, that is to say by 389,348,730 votes.
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
11
The Chair then declared the meeting open and invited me, Carlos Henrique Cordeiro Finholdt, for Cemigs Corporate Executive Office, to be secretary of the meeting, and asked me to read the convocation notice, which was published, on June 21, 22 and 23, 2018 in the publications: Minas Gerais, official journal of the Powers of the State, on pages 25, 33 and 23 respectively; and in the newspaper O Tempo, on pages 13, 25 and 21, respectively, the content of which is as follows:
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
12
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
CNPJ 17.155.730/0001-64 NIRE 31300040127
EXTRAORDINARY GENERAL MEETING OF STOCKHOLDERS
JULY 23, 2018
CONVOCATION
Stockholders are hereby called to an Extraordinary General Meeting of Stockholders to be held on July 23, 2018 at 10 a.m., at the companys head office, Av. Barbacena 1219, 23rd floor, Belo Horizonte, Minas Gerais, Brazil, to decide on:
| Election of members of the Audit Board nominated by the majority stockholder, to serve the rest of the current period of office. |
Stockholders may opt to exercise their right to vote through the remote voting system, in accordance with CVM Instruction 481/2009, by sending the related Remote Voting Form via their custody agent, or the mandated bank, or directly to the Company.
Proxy votes
Any stockholder who wishes to be represented by proxy at the said General Meeting of Stockholders should obey the precepts of Article 126 of Law 6406 of 1976, as amended, and of §2 of Article 10 of Clause 10 of the by-laws, by exhibiting at the time, or previously depositing at the Companys head office, preferably by July 19, 2018, the proof of ownership of the shares, issued by the depositary financial institution, an identity document, and a power of attorney with specific powers, at Cemigs Corporate Executive Office (Superintendência da Secretaria Geral) at Av. Barbacena 1219 23rd Floor, Belo Horizonte, Minas Gerais, Brazil.
Belo Horizonte, June 19, 2018 Adézio de Almeida Lima Chair of the Board of Directors
The representative of the stockholder The State of Minas Gerais stated that the Office of the General Attorney of the State, as formal representative of the controlling stockholder, would make a statement of position to this Meeting in the terms of Official Letter OF 0079/2018, of May 16, 2018.
In accordance with CVM Instruction 481/2009, the Chair then asked the Secretary to read the spreadsheet of summary consolidated voting, recording the votes given by Remote Voting Forms, published to the Market on July 20 of this year, which will be at the disposal of stockholders for any consultation.
The Chair then stated that an Extraordinary General Meeting of Stockholders had been held on July 11, 2018, at which, due to approval of the Companys new by-laws, to adapt to Federal Law 13,303 of June 30, 2016 and Minas Gerais State Decree 47154 of February 20, 2017, the members of the Audit Board nominated by the holders of preferred shares were elected; and at that meeting it was not possible for the majority stockholder to nominate members for the Audit Board.
The representative of The State of Minas Gerais then put forward the following nominations for membership of the Audit Board:
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
13
As sitting members:
José Afonso Bicalho Beltrão da Silva |
Brazilian, married, economist, resident and domiciled in Belo Horizonte, MG at Rua Curitiba 2233/501, Lourdes, CEP 30170-122, bearer of Identity Card MG568870, issued by the Minas Gerais State Public Safety Department, and CPF nº 098044046-72; | |
Marco Antônio de Rezende Teixeira |
Brazilian, married, lawyer, resident and domiciled in Belo Horizonte, MG, at Rua Senhora das Graças 64/801, Cruzeiro, CEP 30310-130, bearer of Identity Card M611582, issued by the Minas Gerais State Public Safety Department, and CPF 371515926-04; and | |
Camila Nunes da Cunha Pereira Paulino |
Brazilian, married, public relations executive, resident and domiciled in Belo Horizonte, Minas Gerais at Rua Eugênio Murilo Rubião 185/601, Anchieta, CEP 30310-540, bearer of Identity Card MG11491274, issued by the Public Safety Department of Minas Gerais State, and CPF 053194916-89. |
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
14
and as their respective substitute members:
Helvécio Miranda Magalhães Junior |
Brazilian, single, doctor, resident and domiciled in Belo Horizonte, MG, at Rua Cláudio Manoel 735/1104, Funcionários, CEP 30140-100, bearer of Identity Card 161715-0, issued by the Minas Gerais State Public Safety Department, and CPF 561966446-53; | |
Flávia Cristina Mendonça Faria Da Pieve |
Brazilian, married, lawyer, resident and domiciled in Belo Horizonte, Minas Gerais at Rua Fábio Couri 155/502, Torre 2, Luxemburgo, CEP 30380-560, bearer of Identity Card M8033108, issued by the Public Safety Department of Minas Gerais State, and CPF 037964286-73; and | |
Wieland Silberschneider |
Brazilian, divorced, economist, domiciled in Belo Horizonte, Minas Gerais, at Rua Herculano de Freitas 1210/301, Gutierrez, CEP 30441-023, bearer of Identity Card MG-1072289, issued by the Minas Gerais State Civil Police (PCMG), and CPF 451960796-53. |
Asking for the floor, the representative of the stockholder BNDES Participações S.A. (BNDESPar), although not being part of the group voting on this occasion, stated the understanding that obedience to the prohibitions in Article 17 of the State Companies Law for nominations to an Audit Board, independently of the legal dispute on whether they are mandatory, are the best corporate governance practice for formation of the Audit Board, in that they ensure a higher level of professionalism, and recommended that all the Companys stockholders should adopt them in their nominations.
It was also the understanding of BNDESPar that, in spite of the juridical support for this election and for the nominations made for it, considering the transitory nature of the court decision, given as it was in an interim remedy and already subject to contestation, it would be prudent for the controlling stockholder of the Company to aim for a composition of the Audit Board in line with the view taken by the CVM in Case 19957.004466/2018-41, to avoid any later need for re-composition of that Board, even before the end of the current period of office, which would harm the continuity of its work. BNDESPar also alerted the meeting that the other requirements and prohibitions in the State Companies Law should be complied with, including the need for one of the nominees to be a government employee with a permanent link to the public administration.
The representative of the stockholder The State of Minas Gerais then reported that the Judiciary of Minas Gerais State had granted a request for urgent relief in the following terms:
a) | suspending the effect of the recommendation / decision issued by the CVM contained in Official Announcement 227/2018/CVM/SEP/GEA-1 (SEI 19957.005738/2018-20); and thus requiring the CVM to abstain from opening any administrative proceedings tending to punish the controlling stockholder, or Cemig, in any case where the reason for action is application of the prohibitions stated in §2 of Article 17 of Law 13303/2016 in relation to the members of Cemigs Audit Board, until any subsequent court decision, on penalty of a fine in the event of non-compliance; |
b) | consequent order that Cemig should urgently (subject to the minimum timing required by the law and by its by-laws), in a General Meeting of Stockholders, elect the members of its Audit Board, based on the names already put forward by The State of Minas Gerais, as majority stockholder, on May 16, 2018, subject to the requirement in Article 26 of Law 13303/2016, as regulated by State Decree 47154/2017, but without the prohibitions established by that Law in relation to the members of the Board of Directors (§ 2º of Article 17 of Law 13303/2016); on penalty of a procedural fine in the event of non-compliance with the decision. |
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
15
The nominations of the representative of the stockholder The State of Minas Gerais were put to debate, and to the vote, and approved by a majority of votes, as follows:
Group |
Votes in favor |
Votes against |
Abstentions | |||||||||
Sitting and substitute member: |
||||||||||||
José Afonso Bicalho Beltrão da Silva and Helvécio Miranda Magalhães Júnior |
83,211,485 | 14,147,598 | 32,423,830 | |||||||||
Marco Antônio de Rezende Teixeira and Flávia Cristina Mendonça Faria Da Pieve |
83,211,484 | 14,147,598 | 32,423,827 | |||||||||
Camila Nunes da Cunha Pereira Paulino and Wieland Silberschneider |
83,211,484 | 14,147,597 | 32,423,826 |
The Audit Board members elected declared in advance that they are not subject to any prohibition on exercise of commercial activity, that they are not subject to any of the prohibitions in Law 6404/1976 or Law 13303/2016, nor in Minas Gerais State Decree 47154/2017, and that they comply with the criteria and requirements of the applicable legislation and regulations; they made a solemn commitment to become aware of, obey and comply with the principles, ethical values and rules established by the Code of Professional Conduct of Companhia Energética de Minas Gerais Cemig, and the Code of Ethical Conduct of Government Workers and Senior Administration of the State of Minas Gerais.
The Chair stated that, subject to swearing-in of the new members of the Audit Board being conditional upon presentation of the declaration statements contained in the applicable federal and state legislation, the composition of the Audit Board is now as follows:
Audit Board
Sitting members: | Substitute members: | |
José Afonso Bicalho Beltrão da Silva, | Helvécio Miranda Magalhães Júnior, | |
Marco Antônio de Rezende Teixeira, | Flávia Cristina Mendonça Faria Da Pieve, | |
Camila Nunes da Cunha Pereira Paulino, | Wieland Silberschneider, | |
Rodrigo de Mesquita Pereira, | Michele da Silva Gonsales, | |
Cláudio Morais Machado; | Carlos Roberto de Albuquerque Sá. |
The meeting being opened to the floor, since no-one else wished to speak, the Chair ordered the meeting suspend for the time necessary for writing of the minutes.
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
16
The session being reopened, the Chair put the said minutes to debate and to the vote, and they were approved unanimously, that is to say, by 389,348,730 votes; verifying that they had been signed, she closed the meeting.
For the record, I, Carlos Henrique Cordeiro Finholdt, Secretary, wrote these minutes and sign them, together with all those present.
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
17
MARKET NOTICE DATED JULY 26, 2018: REPLY TO CVM INQUIRY LETTER 289/2018/CVM/SEP/GEA-1
18
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MARKET NOTICE
Reply to CVM Inquiry Letter 289/2018/CVM/SEP/GEA-1
Question asked by the Brazilian Securities Commission (CVM)
Rio de Janeiro, July 25, 2018.
Maurício Fernandes Leonardo Júnior
Investor Relations Director
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
Av. Barbacena, 1200, 5º andar/ B1
Santo Agostinho, Belo Horizonte, MG
CEP: 30.190-131
Tel: (31) 3506-5024
Fax: (31) 3506-5026
Email: ri@cemig.com.br
cc: emissores@bvmf.com.br
Subject: Request for information on news media report
Dear Sir,
1. | We refer to the news report published today in the news medium Valor Econômico, in the Empresas (Companies) section, under the headline: |
Cemig assessing Plan B for sale of Light
which contains the following statements:
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
19
| Facing challenges in its efforts to sell its interest in Light, the Minas Gerais state company Cemig is assessing a Plan B for payment of the put option exercised against it, which is to be settled in November of this year. The priority continues to be the sale of control of the Rio de Janeiro electricity distributor Light, but, since the proposals received so far have not been considered attractive, Cemig is working with an alternative for payment of the put option that will avoid Light becoming a state company. |
According to one source, Cemig needs approximately R$ 600 million to pay the option. There is R$ 100 million deposited in a guarantee account, which remained from the proceeds of the sale of part of the control stockholding in the transmission company Taesa. The idea is to rely on the sale of Cemig Telecom to finance the rest.
The minimum price established for the assets of Cemig Telecom, which will be auctioned on August 8, is R$ 367 million. Since there are many bidders interested in the company, Cemigs expectation is that the transaction will be made for a premium over the minimum price. According to Cemig, there are 17 investors interested.
Valor has found that they include Brazils principal telephone network operators, mobile telephone tower companies, investment funds, and foreign companies, such as Sterlite Power Grid of India.
Even resolving the problem relating to the put option, Cemig will still need to avoid allowing Light to become a majority-state-controlled company. With settlement of the put option, its interest will increase from 43% to 52% of Light, which could cause early maturity of debts due to covenants in financing contracts.
[...]
A possible problem involves the situation of Renova Energia, controlled by Cemig and by Light. As well as its net debt of R$ 1.3 billion, while generating extremely low cash flow, Renova needs funds to complete the works on the Alto Sertão III wind complex, which are behind schedule.
Valor has found that between R$ 300 and R$ 400 million is still needed to complete the project. Further to this, there is R$ 200 million in debts to suppliers that need to be settled. With the present debt, and the problems resulting from the works being behind schedule, such as the exposure to the electricity spot market, these costs could make the return on the project unfeasible.
2 | We request a statement by your company on the truthfulness of this report, and if it is true, reasons why Cemig understood that this was not a matter for a Material Announcement, and also commentaries on other information considered important on the subject. |
3 | This statement must be given through the Empresa.NET System, in the category: Market notice, sub-category: Responses to consultations by CVM/B3; Media News Report and should include a transcription of this Official Letter. |
4 | We warn you that, by order of our Company Relations Supervision Management, using its legal powers under Sub-item II of Article 9 of Law No. 6385/1976 and CVM Instruction 452/07, a coercive fine of R$ 1,000 (one thousand Reais) is applicable, without prejudice to other administrative sanctions, for non-compliance with the requirement contained in this Official Letter, which is sent exclusively by e-mail, by July 26, 2018, notwithstanding the provisions of §1 of Article 6 of CVM Instruction 358/02. |
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
20
Reply by CEMIG
Dear Mr. Cláudio José Paulo, Acting Manager
In reply to Official Letter 289/2018/CVM/SEP/GEA-1, Cemig states as follows:
Cemig believes that transparency and accountability are not only legally imposed duties but indispensable prerequisites for efficient management.
For this reason, aiming to keep investors duly informed, Cemig has published Material Announcements, on June 1, 2017 and July 7, 2017, announcing and updating its program of disinvestment which, among other aims, seeks to enhance the Companys financial equilibrium, through accelerated reduction of its net indebtedness.
Cemig reiterates that the assets referred to in the article published by the newspaper Valor Econômico are part of the said disinvestment program, and that it has been keeping the market and other interested parties updated on the processes of sale of those assets.
As of todays date, there is no new information which, under CVM Instruction 358/2002, would justify publication of a further Material Announced on any of these subjects.
Finally, Cemig encourages the communications media, for the benefit of its readers, always to state its sources, and once again re-emphasizes that it is available for verification of information.
Belo Horizonte, July 26, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
21
MARKET ANNOUNCEMENT DATED JULY 30, 2018: PRE-PAYMENT OF DEBT
22
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MARKET ANNOUNCEMENT
Pre-payment of debt
Cemig (Companhia Energética de Minas Gerais) listed and traded on the stock exchanges of São Paulo, New York and Madrid hereby informs the CVM (the Brazilian Securities Commission (CVM), the São Paulo stock Exchange (B3) and the market as follows:
On July 27, 2018 Cemigs wholly-owned subsidiary Cemig Geração e Transmissão S.A. (Cemig GT), following the re-opening of its Eurobond issue, made early payment of R$ 385 million, or 25vs% of the total nominal balance, of its 7th Debenture Issue, the cost of which was 140% of the CDI rate, and which had original maturity date on December 23, 2021.
Cemig believes this once again demonstrates its commitment to reducing financial expenses and lengthening its debt profile, improving profitability and enhancing its credit quality.
Belo Horizonte, July 30, 2018.
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
23
MATERIAL ANNOUNCEMENT DATED AUGUST 8, 2018:
CEMIG TELECOM ASSETS SOLD FOR SIGNIFICANT PREMIUMS
24
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MATERIAL ANNOUNCEMENT
Cemig Telecom assets sold for significant premiums
Cemig (Companhia Energética de Minas Gerais listed, with securities traded on the stock exchanges of São Paulo, New York and Madrid), as per CVM Instruction 358 of January 3, 2002, as amended, hereby reports to the Brazilian Securities Commission (CVM), the São Paulo Stock Exchange (BM&F Bovespa S.A.) and the market as follows:
Today Cemig held the Public Auction for sale of its telecommunications assets not within scope of primary use, as specified in Tender Announcement 500-Y12121.
| The winning bid for Lot 1, presented by American Tower do Brasil Internet das Coisas Ltda., was for R$571,000,000.00 (five hundred seventy one million Reais), that is to say 70.41% above the minimum sale value specified in the Tender Announcement. |
| The winning bid for Lot 2, presented by Algar Soluções em TIC S.A., was for R$77,890,000.00 (seventy seven million, eight hundred ninety thousand Reais), i.e. 139.86% above the minimum sale value specified in the Tender Announcement. |
The winning bidders were qualified during the session. Cemig will declare the winners after expiration of the period for appeals. After signature of the Asset Sale Agreements, conclusion of the transaction will depend on compliance with suspensive conditions stated in the Tender Announcement, including approval by the Brazilian competition authority, CADE (Conselho Administrativo de Defesa Econômica), if applicable.
The minutes of the public auction session are available on Cemigs Electronic Procurement Site (http://compras.cemig.com.br/).
Cemig reiterates its commitment to keep stockholders and the market timely informed in accordance with the applicable law and regulations.
Belo Horizonte, August 8, 2018
Daniel Faria Costa
Acting Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
25
SUMMARY OF PRINCIPAL DECISIONS OF THE 740TH
MEETING OF THE BOARD OF DIRECTORS HELD ON AUGUST 10, 2018
26
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
BOARD OF DIRECTORS
Meeting of August 10, 2018
SUMMARY OF PRINCIPAL DECISIONS
At its 740th meeting, held on August 10, 2018, the Board of Directors of Cemig (Companhia Energética de Minas Gerais) decided the following: |
1. | Convocation of an Extraordinary General Meeting of Stockholders to be held on September 18, 2018, at11 a.m., to deal with election of members of the Audit Board nominated by the controlling stockholder. |
2. | Reprofiling of the debt of Santo Antônio Energia S.A. (Saesa), with guarantee by Cemig, such guarantee to be limited to the proportion of Cemigs equity interest in Saesa. |
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
27
MATERIAL ANNOUNCEMENT DATED AUGUST 16, 2018:
LIGHT IS EVALUATING THE POSSIBILITY OF RAISING FUNDS THROUGH A PUBLIC OFFERING
28
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MATERIAL ANNOUNCEMENT
Light is Evaluating the Possibility of Raising Funds through a Public Offering
Cemig (Companhia Energética de Minas Gerais listed in São Paulo, New York and Madrid), in compliance with CVM Instruction 358 of January 3, 2002 as amended, hereby reports to the Brazilian Securities Commission (CVM), the São Paulo Stock Exchange (B3) and the market as follows:
Cemigs affiliated company, Light S.A. (Light) has today published the following Material Announcement:
| Light S.A. (Company), under the terms of Instruction No. 358, dated as of January 3, 2002 of the Brazilian Securities Exchange Commission (Comissão de Valores MobiliáriosCVM), as amended, hereby informs its shareholders and the market in general that it is evaluating the possibility of raising funds through a public offering of common shares issued by the Company (Offering), and, as a preliminary and preparatory act for the potential Offering, signed a non-binding memorandum of understanding (Memorandum) aiming to anchor a portion of such potential Offering by investment funds led by GP Investments, Ltd. (Investors). |
The Memorandum is a preliminary and non-binding document, which only establishes indicative terms and conditions in case the Offering, in fact, occurs. However, the Company emphasizes that the effective pursuit of the Offering and the proposed anchoring by the Investors are subject to several factors and conditions, amongst others, market conditions, and there is no guarantee that neither will occur or under which terms and condition. As of this date, there is no definitive guarantee as to the performance of the Offering, as well as its structure and volume. Any future offering of shares will be conducted in accordance with the applicable regulations and legislation.
The Company will keep the Market informed of any development or deliberations regarding the potential Offering and the potential transaction proposed by the Investors, with due regard to the restrictions contained in CVM rules and other applicable legislation.
Belo Horizonte, August 16, 2018.
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
29
NOTICE TO STOCKHOLDERS DATED AUGUST 17, 2018:
EXTRAORDINARY GENERAL MEETING OF SEPTEMBER 18 POSTPONED
30
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
NOTICE TO STOCKHOLDERS
EGM of September 18 postponed
Cemig (Companhia Energética de Minas Gerais) hereby notifies stockholders that the Extraordinary General Meeting of Stockholders called for September 18, 2018, as decided by the Board Meeting of August 10, 2018, has been postponed to a later date, to be decided by the Board of Directors.
Belo Horizonte, August 17, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
31
MATERIAL ANNOUNCEMENT DATED AUGUST 24, 2018: CONTRACTS FOR SALE OF TELECOM ASSETS SIGNED
32
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MATERIAL ANNOUNCEMENT
Contracts for sale of Telecom assets signed
Complementing its Material Announcement of August 8, 2018, and in accordance with CVM Instruction 358 of January 3, 2002, as amended, Cemig (Companhia Energética de Minas Gerais - listed and traded on the stock exchanges of São Paulo, New York and Madrid), hereby reports to the Brazilian Securities Commission (CVM), the São Paulo Stock Exchange (B3) and the market as follows:
Today, August 24, 2018, Cemig signed Contracts for sale of assets with:
| American Tower do Brasil Internet das Coisas Ltda., winning bidder for Lot 1 of Public Tender Auction Nº 500-Y12121, and |
| Algar Soluções em TIC S.A., winning bidder for Lot 2 of the same tender, |
for: - sale of telecommunications assets not within Cemigs scope of primary use; and
- assignment of contractual positions in the contracts associated with those assets.
Conclusion of these transactions is subject to suspensive conditions stated in the Tender Announcement, including approval by the Brazilian Monopolies Authority, CADE.
Cemig reiterates its commitment to keep stockholders and the market timely informed in accordance with the applicable law and regulations.
Belo Horizonte, August 24, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
33
MATERIAL ANNOUNCEMENT DATED AUGUST 31, 2018: REIMBURSEMENT FOR SÃO SIMÃO AND MIRANDA PLANTS RECEIVED
34
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MATERIAL ANNOUNCEMENT
Reimbursement for São Simão and Miranda plants received
Cemig (Companhia Energética de Minas Gerais listed in São Paulo, New York and Madrid), in compliance with CVM Instruction 358 of January 3, 2002 as amended, hereby reports to the Brazilian Securities Commission (CVM), the São Paulo Stock Exchange (B3) and the market as follows:
Today (Aug. 31, 2018) Cemigs wholly-owned subsidiary Cemig Geração e Transmissão S.A. (Cemig GT) received the amounts of reimbursement relating to the assets not previously amortized or depreciated in the basic plans of the São Simão and Miranda hydroelectric plants, as specified in Mining and Energy Ministry Ministerial Order 291/2017.
The total of these amounts received today is R$ 1,139,355,248.29.
Belo Horizonte, August 31, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
35
MARKET NOTICE DATED SEPTEMBER 4, 2018: CEMIG AWARDED ANEFAC TRANSPARENCY TROPHY
36
COMPANHIA ENERGÉTICA DE MINAS GERAIS CEMIG
LISTED COMPANY CNPJ 17.155.730/0001-64 NIRE 31300040127
MARKET NOTICE
Cemig awarded Anefac Transparency Trophy
Cemig (Companhia Energética de Minas Gerais listed with securities traded on the stock exchanges of São Paulo, New York and Madrid) hereby informs the CVM (the Brazilian Securities Commission), the São Paulo Stock Exchange (B3) and the public as follows:
Cemig has once again been awarded the Anefac Transparency Trophy the award created in 1997 to encourage transparency in Brazilian companies financial reporting.
The trophy is a joint initiative of:
| the Brazilian National Association of Finance, Management and Accounting Executives (Associação Nacional dos Executivos de Finanças, Administração e Contabilidade, or Anefac) |
| the Accounting, Actuarial and Financial Research Institution Foundation (Fundação Instituto de Pesquisas Contábeis, Atuariais e Financeiras Fipecafi) of the School of Applied Economics (FEA) of São Paulo University (USP), and |
| Serasa Experian. |
Cemigs award, in the category Listed companies with billing over R$ 5 billion, reflects the clarity of its financial statements and the quality of the information published.
The winning companies were chosen by masters degree and doctorate students of FEA/Fipecafi after analysis of the financial statements of more than two thousand companies.
Belo Horizonte, September 4, 2018
Maurício Fernandes Leonardo Júnior
Chief Finance and Investor Relations Officer
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
37
TIMETABLE FOR REALEASE OF SECOND QUARTER 2018 RESULTS
38
Second Quarter 2018 Results Presentation
Cemig
(BM&FBOVESPA: CMIG3, CMIG4; NYSE: CIG, CIG.C; Latibex: XCMIG)
announces its
TIMETABLE for Release of 2Q2018 Results:
Publication
August 14, 2018 (Tuesday)
(after the closing of markets in São Paulo and New York)
The information will be available on our website: http://ri.cemig.com.br
Webcast and Conference call
August 16, 2018 (Thrusday), at 2:00 p.m. (Brasília time)
Transmission of the results with simultaneous translation into English
by webcast at:
http://ri.cemig.com.br
or
by conference call at:
+ 55 11 2188-0155 (1st option) or
+ 55 11 2188-0188 (2nd option)
Password: CEMIG
Conference Call Playback:
Phone: (55 11) 2188-0400
Available: From August 16 to 30, 2018
For any questions please call +55 31 3506-5024.
Av. Barbacena 1200 |
Santo Agostinho | 30190-131 Belo Horizonte, MG | Brazil | Tel.: +55 31 3506-5024 | Fax +55 31 3506-5025 | |||||
This text is a translation, provided for information only. The original text in Portuguese is the legally valid version. |
39
PRESENTATION OF SECOND QUARTER 2018 RESULTS
40
2Q18
Results
41
Disclaimer
Certain statements and estimates in
this material may represent expectations about future events or results, which are subject to risks and uncertainties, which 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, and market conditions in the electricity sector; and on our expectations for future results, many of which are not under our control.
Important factors that could lead to significant differences between actual results and the projections about future events or results include our business strategy, Brazilian and
international economic conditions, technology, our 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, our real 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 our 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 in the 20-F form filed with the U.S. Securities and Exchange
Commission SEC.
In this material, financial amounts are in R$ million (R$ mn) unless otherwise stated.
Financial data reflect the adoption of IFRS.
42
Hightlights
Ebitda
R$810 million in 2Q18
Growth of 9.5% (2Q18/2Q17)
R$1,817 million
Reduction of 1.3%
(1H18/1H17)
PMSO
R$710 million
Reduction of R$177 million (2Q18/2Q17)
R$1,378 million
Reduction of 14.0%
(1H18/1H17)
Net profit
(adjusted)
R$236 million
Growth of 71% (2Q18/2Q17)
R$700 million
Increase of 45.5%
(1H18/1H17)
Telecom assets
R$649 million - Total amount
Premium of 76.8% on auction reserve price
Success in asset sale auction
Hedge on Eurobond issue
Accounting effect in net profit: R$296 million
Second tranche issued: US$500 million July 2018
43
Telecom assets
On August 8, 2018 Cemig held its
public auction of telecom assets
Winning bids
Presented by American Tower do
Brasil
R$571 million, 70.41% above reserve price
Lot 1
Lot 2
Presented by Algar Soluções
R$77.9 million, 139.86% above reserve price
After signature of the sale agreements, conclusion
of the transaction will depend on:
compliance with suspensive conditions as stated in the tender announcement,
including, if applicable, approval by the Brazilian competition authority, CADE.
Divestment
44
Accounting - Eurobonds
Net financial expenses:
additional R$ 449 million
R$532 million Expense (in R$) on FX variation with increase in USD exchange rate
R$83 million Gain on financial instruments
Financial instruments adopted for protection
of foreign currency-denominated debt
Protection of interest payments- Swap
The transaction replaces payment of interest charges at 9.25% in US dollars with 150.49% of the local CDI rate
Protection of the principal - Call Spread
Protection for variation in R$/US$ Exchange rate
between floor of R$3.25 and ceiling of R$5.00
Within this band, the Company pays the floor amount, at maturity. If the ceiling is exceeded, at maturity the Company
pays the floor level of R$3.25 plus the difference between the US$/R$ exchange rate and the ceiling level of R$5.00.
Fair value calculation:
The main variables used in the calculation of fair value of these hedge transactions are:
Expectations for future variations in the CDI rate and
the US dollar exchange
rate.
Note:
The net expense of R$449 million is non-cash: it is an
accounting effect.
Cash flow is protected from FX variation by the financial instruments contracted.
The foreign exchange variation expense not being offset, in the half-year, by the hedge instruments contracted, resulted in a net negative accounting effect for the transaction in
this period and was caused by expected future values for variation resulting from the CDI rate (as indicated by the domestic future interest rates curve) being higher than the figures indicated by the future curve for the R$/US$ exchange
rate. This situation, which occurred basically in the months of May and June 2018, was due to the instability of the macroeconomic scenario.
Hedge
45
Cemigs electricity market
Volume sold -
(GWh)
2Q17 Residential Industrial Commercial Rural Others Wholesale 2Q18
Total energy billed Cemig D
Electricity transported
Consumption by captive market
Market Cemig GT
Free clients
ACL - Free contracts
Regulated Market
46
Cemig D Losses
Technical losses
Mar/17
Jun/17
Sep/17
Dec/17
Mar/18
Jun/18
Technical losses (GWh)
Technical Losses / Total Load (%)
Regulatory Losses (%)
Total losses
Total losses (GWh)
Total Losses / Total Load (%)
Regulatory Losses (%)
47
Consolidated operational expenses
Change in
consolidated operational expenses 2Q18/2Q17
PMSO
Personnel
Materials
Contracted Services
Others
Post-Retirement
Purchased Energy
Depreciation/ Amortization
Operating Provisions
Charges for Use of Basic
Transmission Network
Gas bought for resale
Others
-20.0%
2Q18/2Q17
-35.1%
2Q18/2Q17
1Q17
2Q17*
3Q17
4Q17
1Q18
2Q18*
* Expense on employees joining the voluntary retirement plan: R$26 million in 2Q18 and
R$165 million in 2Q17
48
Ebitda consolidated
Growth of 9.5 % - 2Q18/2Q17
2Q17
Revennues
PMSO
Non- controling cost
Others
Loss on Equity
Telecom
Depreciation
2Q18
1H17
1H18
By Company
Cemig GT
Cemig D
Others
1ºQ
2ºQ
49
Net profit consolidated
Growth of 71% 2Q18/2Q17
1ºQ
2ºQ
Custos/Despesas
2Q17
Revennues
PMSO
Non-controling cost
Others
Loss on Equity
Financial results
Others
2Q18
Hedge adjustment
2Q18 Adjusted
1H17
1H18 Adjusted
Net profit Cemig GT
Net profit Cemig D
2Q17
1Q18
2Q18 Adjusted
50
Eurobonds
An additional tranche of the December 5,
2017 Eurobond issue was issued on July 18, 2018
Amount: US$500 million
Yield:
9.14% p.a.
Interest: Six-monthly
Maturity of principal: December 2024
Financial instruments adopted for protection of foreign currency-denominated debt in the additional tranche:
Protection of interest payments: Swap
The transaction replaces the payments of interest
charges at 9.25% in US dollars with 125.52% of the local CDI rate.
Protection of the principal: Call Spread
Protection for variation in the USD exchange rate between: floor of R$3.85 and ceiling of R$5.00
Within this band, the Company pays the floor amount, at maturity. If the ceiling is exceeded, at maturity the Company pays the floor level plus the difference
between the US$/R$ exchange rate and the ceiling level of R$5.00.
Retap
51
Cemig, consolidated: debt profile
Maturities
timetable
Total net debt: R$13.3 billion
Average tenor: 3.9 years
Cemig GT: amortized R$ 533 million in Debentures and made early repayment of R$ 385 million, with proceeds of the second Eurobond tranche.
2018
2019
2020
2021
2022
2023
2024
After 2024
Maturities timetable pós Retap
Consolidated debt (in R$ of July 2018) - including
expectation of use of 2nd Eurobond tranche
Without change
Payment with Retap
proceeds
Retap
Amortization
Cost of debt- %
2015
2016
jun/17
set/17
2017
mar/18
jun/18
Real Nominal
Main indexors
CDI
IPCA
DOLLAR
OTHER
Leverage
52
Covenant
Net debt/Ebitda
Eurobonds´ Covenant - (LTM last twelve months)
Cemig H
Cemig GT
Reprofiling´s Covenant - (LTM last twelve months)
Cemig D
2017
jun/18
2018
jun/19
2019
Limit Realized
53
Cash flow
Cash start of 2018
Profit 1H18
Expenses (revenues) not affecting cash
Interest aid on loans and financings
Supplies
Others
Capital increase
Loans and debentures
Cash investments
Investments
Cash end of 1H18
Securities
Cash
Operations
-R$9
Financing
-R$269
Investment
R$189
Total
1,293
54
CEMIG
Investor relations Tel.: +55 (31) 3506-5024
ri@cemig.com.br
http://ri.cemig.com.br
CMIG3
CMIG4
NÍVEL 1
BOVESPA BRASIL
CIG
LISTED
NYSE
CIG.C
LATIBEX
XCMIG
ISE 2018
Índice de Sustentabilidade Empresarial
MEMBER OF
Dow Jones
Sustainability Indices
In Colaboration with RobecoSAM
55
56
CEMIG
2Q18 RESULTS
2Q18 EBITDA: R$ 810 MILLION
Main facts of 2Q18:
∎ | Net financial expense of R$449 million from foreign Exchange variation on US-dollar due to the Eurobond issue, partially offset by gain on financial instruments- the adjustment to fair value of the swap transaction |
∎ | Equity earnings contribution from subsidiaries negative: R$ 83 million |
∎ | 2Q18 results do not count on hydro plants auctioned in 2017 |
∎ | Gain with operational efficiency |
o | the PMSO decreased by 177 million 20% lower (2Q18 / 2Q17) |
Indicators GWh: |
2Q18 | 2Q17 | Change% | |||||||||
Electricity sold (excluding CCEE) |
14,076 | 13,540 | 3.96 | |||||||||
Indicators R$´000: |
2Q18 | 2Q17 | Change% | |||||||||
Sales on CCEE |
25,639 | 198,529 | (87.09 | ) | ||||||||
Gross revenue |
8,207,936 | 7,788,240 | 5.39 | |||||||||
Net revenue |
5,533,199 | 5,205,029 | 6.30 | |||||||||
Ebitda (IFRS) |
810,143 | 739,642 | 9.53 | |||||||||
Net profit |
(60,370 | ) | 138,114 | | ||||||||
Earnings per share PN (preferred) shares |
(0,04 | ) | 0,11 | | ||||||||
Ebitda margin |
14.64% | 14.21% | 0.43pp |
57
Publication of 2Q18 results
Video webcast and conference call
August 16, 2018 (Thursday), at 2 p.m. Brasĺlia time
This transmission on Cemigs 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) 2188-0155 (1st option) or
+ 55 (11) 2188-0188 (2nd option)
Password: CEMIG
Playback of Video Webcast: Site: http://ri.cemig.com.br Click on the banner and download. Available for 90 days |
Conference call Playback: Tel.: +55 (11) 2188-0400 Password: CEMIG Português (Available from August 16-30, 2018)
|
http://ri.cemig.com.br/
ri@cemig.com.br
Tel.: +55 (31) 3506-5024
Fax: +55 (31) 3506-5025
Cemigs Executive Investor Relations Team
∎ | Chief Finance and Investor Relations Officer |
Maurício Fernandes Leonardo Júnior
∎ | General Manager, Investor Relations |
Antônio Carlos Vélez Braga
∎ | Manager, Investor Market |
Robson Laranjo
58
58 | ||||
58 | ||||
58 | ||||
59 | ||||
60 | ||||
61 | ||||
62 | ||||
63 | ||||
63 | ||||
64 | ||||
64 | ||||
66 | ||||
68 | ||||
68 | ||||
69 | ||||
70 | ||||
75 | ||||
75 | ||||
80 | ||||
81 | ||||
82 | ||||
83 | ||||
85 | ||||
86 | ||||
86 | ||||
87 | ||||
87 | ||||
88 | ||||
90 | ||||
92 | ||||
93 | ||||
93 |
59
Certain statements and estimates in this material may represent expectations about future events or results, which are subject to risks and uncertainties, which 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 Cemigs control.
Important factors that could lead to significant differences between actual results and the projections about future events or results include Cemigs business strategy, Brazilian and international economic conditions, technology, Cemigs 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. Due to these and other factors, Cemigs 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 Cemigs 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 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 in the 20-F form filed with the U.S. Securities and Exchange Commission (SEC).
60
Cemigs shares and ADRs market prices, vs. indices
Security |
Ticker | Currency | June 30, 2018 |
Close of 2017 |
Change in the period % |
|||||||||||||
Cemig PN |
CMIG4 | R$ | 7.30 | 6.46 | 12.9% | |||||||||||||
Cemig ON |
CMIG3 | R$ | 6.60 | 6.38 | 3.4% | |||||||||||||
ADR PN |
CIG | US$ | 1.84 | 1.93 | 4.6% | |||||||||||||
ADR ON |
CIG.C | US$ | 1.72 | 1.84 | 6.7% | |||||||||||||
Bovespa index |
Ibovespa | | 72,763 | 76,402 | 4.8% | |||||||||||||
IEEX |
IEEX | | 38,562 | 39,732 | 2.9% |
Source: Economática.
Trading volume in Cemigs preferred shares (CMIG4) totaled R$ 10.12 billion in 2Q18, a daily average of R$ 82.26 million this is 12.86% higher than in 2Q17. Average daily trading in the common (ON) shares was R$ 8.77 million. Cemigs shares, by volume in the aggregate of common (ON) and preferred (PN) shares were the second most liquid in Brazils electricity sector in the period, and among the most traded in the whole Brazilian equity market.
On the New York Stock Exchange the volume traded in ADRs for Cemigs preferred shares (CIG) in 2Q18 was US$1.04 billion. We see this as reflecting recognition by the investor market, and maintaining Cemigs position as a global investment option.
The São Paulo stock exchange Ibovespa index fell 4.8% in the first half of 2018 (1H18), closing the half-year at 72,763 points. Cemigs shares outperformed the principal Brazilian stock index and also the Brazilian electricity sector index: in 1H18 the common (ON) shares rose 3.4%, and the preferred (PN) shares rose 12.9%. The price of the ADRs for Cemigs preferred shares, traded in New York, fell 4.6% in the period.
61
This table shows credit risk ratings and outlook for Cemigs companies as provided by the principal rating agencies:
Brazilian rating:
Agency |
Cemig | Cemig D | Cemig GT | |||||||||
Rating | Outlook | Rate | Outlook | Rating | Outlook | |||||||
Fitch |
BBB-(bra) | Stable | BBB-(bra) | Stable | BBB-(bra) | Stable | ||||||
S&P |
brBBB | Positive | brBBB | Positive | brBBB | Positive | ||||||
Moodys |
B2.br | Stable | B2.br | Stable | B2.br | Stable |
Global rating:
Agency |
Cemig | Cemig D | Cemig GT | |||||||||
Rating | Outlook | Rating | Outlook | Rating | Outlook | |||||||
Fitch |
B | Stable | B | Stable | B | Stable | ||||||
S&P |
B | Positive | B | Positive | B | Positive | ||||||
Moodys |
B3 | Stable | B3 | Stable | B3 | Stable |
Ratings of Eurobonds:
Agency |
Cemig | Cemig D | Cemig GT | |||||||||
Rating | Outlook | Rating | Outlook | Rating | Outlook | |||||||
Fitch |
B | Stable | BB | Stable | B | Stable | ||||||
S&P |
B | Stable | B | Stable | B | Stable |
62
The results presented below are prepared in accordance with Brazilian accounting rules, which now embody harmonization to IFRS (International Financial Reporting Standards). They are expressed in thousands of Reais (R$ 000), except where otherwise noted.
Consolidated R$000 |
2Q18 | 2Q17 | Change% | |||||||||
REVENUE |
5,533,199 | 5,205,029 | 6.30 | |||||||||
OPERATING COSTS |
||||||||||||
Personnel |
(348,576 | ) | (535,954 | ) | (34.96 | ) | ||||||
Employees and managers profit shares |
(3,150 | ) | (6,007 | ) | (47.56 | ) | ||||||
Post-retirement obligations |
(86,126 | ) | (97,390 | ) | (11.57 | ) | ||||||
Materials |
(18,416 | ) | (15,829 | ) | 16.34 | |||||||
Outsourced services |
(254,553 | ) | (238,140 | ) | 6.89 | |||||||
Electricity purchased for resale |
(2,818,905 | ) | (2,649,330 | ) | 6.40 | |||||||
Depreciation and amortization |
(198,309 | ) | (209,435 | ) | (5.31 | ) | ||||||
Operating provisions |
(134,112 | ) | (161,386 | ) | (16.90 | ) | ||||||
Charges for use of the national grid |
(416,038 | ) | (197,764 | ) | 110.37 | |||||||
Gas bought for resale |
(293,225 | ) | (262,651 | ) | 11.64 | |||||||
Infrastructure construction costs |
(202,974 | ) | (240,475 | ) | (15.59 | ) | ||||||
Other operating expenses, net |
(85,246 | ) | (90,938 | ) | (6.26 | ) | ||||||
|
|
|
|
|
|
|||||||
TOTAL COST |
(4,859,630 | ) | (4,705,299 | ) | 3.28 | |||||||
|
|
|
|
|
|
|||||||
Equity method gains in non-consolidated investees |
(83,107 | ) | 30,477 | | ||||||||
Operational profit before Financial revenue (expenses) and taxes |
590,462 | 530,207 | 11.36 | |||||||||
Financial revenues |
249,315 | 169,010 | 47.51 | |||||||||
Financial expenses |
(946,147 | ) | (510,564 | ) | 85.31 | |||||||
|
|
|
|
|
|
|||||||
Pre-tax profit |
(106,370 | ) | 188,653 | (156.38 | ) | |||||||
Current and deferred income tax and Social Contribution tax |
24,628 | (50,539 | ) | | ||||||||
|
|
|
|
|
|
|||||||
LOSS (GAIN) ON CONTINUING OPERATIONS |
(81,742 | ) | 138,114 | | ||||||||
|
|
|
|
|
|
|||||||
Profit in the period from discontinued operationsTelecom |
21,372 | | | |||||||||
|
|
|
|
|
|
|||||||
NET LOSS (GAIN) FOR THE PERIOD |
(60,370 | ) | 138,114 | | ||||||||
|
|
|
|
|
|
63
Results for second quarter 2018
For the second quarter of 2018 (2Q18) Cemig reports a loss of R$ 60,370, which compares to net profit of R$ 138,114 in 2Q17.
This primarily reflected significant net non-operational expenses of R$ 449,088, comprising:
(i) | FX variation on the debt raised in December 2017 (Eurobond issue); |
| partially offset by the effects of: |
(ii) | adjustment to fair value of the swap transaction made by the Company to replace the interest payments on the Eurobonds (expressed in the issue as 9.25% p.a. in US dollars) by 150.49% of the Brazilian domestic CDI rate, with a hedge contracted for the principal for US dollar exchange rate variation between a floor of R$ 3.25 and a ceiling of R$ 5.00 in this case the floor value will be paid by the Company at maturity. |
Cemigs consolidated electricity market
The Cemig Group sells electricity through: its distribution company, Cemig Distribuição (Cemig D); its generation and transmission company, Cemig Geração e Transmissão (Cemig GT); and its other wholly-owned subsidiaries Horizontes Energia, Sá Carvalho, Cemig PCH, Rosal Energia, Cemig Geração Camargos, Cemig Geração Itutinga, Cemig Geração Salto Grande, Cemig Geração Três Marias, Cemig Geração Leste, Cemig Geração Oeste, and Cemig Geração Sul.
i. | This market comprises sales of electricity to: |
ii. | captive consumers in Cemigs concession area in the State of Minas Gerais; |
iii. | Free Consumers in both the State of Minas Gerais and other States of Brazil, in the Free Market (Ambiente de Contratação Livre, or ACL); |
iv. | other agents of the electricity sector traders, generators and independent power producers, also in the ACL; and |
v. | distributors, in the Regulated Market (Ambiente de Contratação Regulada, or ACR). |
64
In 2Q18 the Cemig Group sold a total volume of 14,076,058 MWh, which was 3.96% less than in 2Q17.
Sales of electricity to final consumers in 2Q18, plus Cemigs own consumption, totaled 11,101,488 MWh, or 3.81% more than in 2Q17.
Sales to distributors, traders, other generating companies and independent power producers in 2Q18 totaled 2,974,570 MWh or 4.51% more than in 2Q17.
In June 2018 the Cemig Group invoiced 8,395,664 clients a growth of 1.0% in the consumer base since June 2017. Of these, 8,395,283 were final consumers (including Cemigs own consumption), and 381 were other agents in the Brazilian power industry.
The chart below itemizes the sales of the Cemig Group to final consumers in the year, by consumer category:
65
Total consumption of electricity (GWh)
Consolidated |
MWh | Change,% | Average price 2Q18 R$ |
Average price 2Q17 R$ |
||||||||||||||||
2Q181 | 2Q17 | |||||||||||||||||||
Residential |
2,557,762 | 2,496,022 | 2.47 | 761.63 | 772.27 | |||||||||||||||
Industrial |
4,524,750 | 4,450,891 | 1.66 | 253.97 | 278.99 | |||||||||||||||
Commercial, Services and Others |
2,155,487 | 1,892,746 | 13.88 | 498.74 | 579.24 | |||||||||||||||
Rural |
954,766 | 953,709 | 0.11 | 424.59 | 431.02 | |||||||||||||||
Public authorities |
220,791 | 226,041 | (2.32 | ) | 595.45 | 611.42 | ||||||||||||||
Public lighting |
345,401 | 341,420 | 1.17 | 369.86 | 394.25 | |||||||||||||||
Public services |
331,174 | 324,405 | 2.09 | 428.80 | 439.25 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Subtotal |
11,090,131 | 10,685,234 | 3.79 | 448.94 | 476.55 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Own consumption |
11,357 | 8,788 | 29.23 | | | |||||||||||||||
Wholesale supply to agents in Free and Regulated Markets (*) |
2,974,570 | 2,846,261 | 4.51 | 257.69 | 366.81 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
14,076,058 | 13,540,283 | 3.96 | 414.75 | 428.39 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
(*) | Includes Regulated Market Electricity Sale Contracts (CCEARs) and bilateral contracts with other agents. |
The electricity market of Cemig D
Electricity billed to captive clients by Cemig D and electricity transported for Free Clients and distributors with access to its network totaled 11,204,337 MWh in 2Q18, or 5.69% more than in 2Q17.
There are two components of this reduction: consumption by the captive market 0.3% higher YoY, and use of the network by Free Clients 13.7% higher YoY.
66
In June 2018 Cemig D billed 8,395,120 consumers, or 1.00% more consumers than in June 2017. Of this total, 1,068 were Free Consumers using the distribution network of Cemig D.
Cemig D |
Number of clients | Change, % |
||||||||||
2Q18 | 2Q17 | |||||||||||
Residential |
6,807,112 | 6,739,939 | 1.00 | |||||||||
Industrial |
73,261 | 73,896 | (0.86 | ) | ||||||||
Commercial, Services and Others |
719,192 | 715,815 | 0.47 | |||||||||
Rural |
710,131 | 696,276 | 1.99 | |||||||||
Public authorities |
64,171 | 63,857 | 0.49 | |||||||||
Public lighting |
6,185 | 5,924 | 4.41 | |||||||||
Public services |
13,253 | 12,875 | 2.94 | |||||||||
|
|
|
|
|
|
|||||||
8,393,305 | 8,308,582 | 1.02 | ||||||||||
|
|
|
|
|
|
|||||||
Power transported |
||||||||||||
Industrial |
556 | 509 | 9.23 | |||||||||
Commercial |
504 | 394 | 27.92 | |||||||||
Rural |
5 | 3 | 66.67 | |||||||||
Concession holder |
3 | 3 | | |||||||||
|
|
|
|
|
|
|||||||
1,068 | 909 | 17.49 | ||||||||||
|
|
|
|
|
|
|||||||
Total |
8,395,120 | 8,310,242 | 1.02 | |||||||||
|
|
|
|
|
|
An important item is that the volume sold to industrial users was 4.07% lower, which was mainly due to three factors: (a) disconnections of consumer units; (b) migration of captive consumers to the Free Market; and (c) reduction of consumption due to the truck drivers strike, which took place at the end of May 2018. Also, volume sold to the commercial consumer category was 2.07% lower year-on-year, mainly due to migration of captive consumers to the Free Market.
At the same time, sales were higher year-on-year in three other categories: 2.47% higher in the residential consumer category reflecting addition of new consumer units; 1.17% higher in public lighting; and 2.09% higher in supply to public services.
67
Physical totals of transport and distribution MWh
MWh | Change % |
|||||||||||
2Q18 | 2Q17 | |||||||||||
Total energy carried |
||||||||||||
Electricity transported for distributors |
75,858 | 80,429 | (5.68 | ) | ||||||||
Electricity transported for Free Clients |
4,806,097 | 4,292,825 | 11.96 | |||||||||
Own load |
8,002,427 | 7,858,785 | 1.83 | |||||||||
Consumption by captive market |
6,331,252 | 6,313,550 | 0.28 | |||||||||
Losses in distribution network |
1,671,175 | 1,545,235 | 8.15 | |||||||||
|
|
|
|
|
|
|||||||
Total energy carried |
12,884,381 | 12,232,040 | 5.33 | |||||||||
|
|
|
|
|
|
The electricity market of Cemig GT
Cemig GT billed a total of 7,555,811 MWh in 2Q18, or 7.00% higher than in 2Q17.
The number of clients billed by Cemig GT in June 2018, at 1,284, was 9.6% higher than at the end of June 2017. Of these: 1,210 were industrial, commercial and rural clients, 46 were distribution companies, and 28 were companies in the category of traders, generators and independent power producers.
Free Clients in the industrial, commercial and rural consumer categories consumed 4,586,309 MWh in 2Q18, or 60.7% of the total volume of energy provided by Cemig GT, and 9.3% higher than in 2Q17.
This increase total reflects consumption by commercial clients 51.2% higher.
Trading of electricity to other agents in the electricity sector in the Free Market totaled 2,339,728 MWh in 2Q18, 4.6% higher than in 2Q17.
68
Sales of energy in the Regulated Market, including those to Cemig D, totaled 629,774 MWh in 2Q18, or 0.1% higher than in 2Q17, due to differences of seasonalization of distributors contracts between the two periods and contractual reduction.
Cemig GT |
(MWh) | Change,% | ||||||||||
2Q18 | 2Q17 | |||||||||||
Free Clients |
||||||||||||
Industrial |
3,430,046 | 3,373,679 | 1.67 | |||||||||
Commercial |
851,996 | 563,620 | 51.16 | |||||||||
Rural |
315 | 3,660 | (91.39 | ) | ||||||||
Free Market Free contracts |
2,339,728 | 2,237,418 | 4.57 | |||||||||
Regulated Market |
597,555 | 596,028 | 0.26 | |||||||||
Regulated Market Cemig D |
32,218 | 32,894 | (2.06 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total |
7,251,858 | 6,807,298 | 6.53 | |||||||||
SPCs of Cemig GT |
||||||||||||
Free Clients |
||||||||||||
Industrial |
303,952 | 254,438 | 19.46 | |||||||||
|
|
|
|
|
|
|||||||
Total |
7,555,810 | 7,061,737 | 7.00 | |||||||||
|
|
|
|
|
|
QUALITY INDICATORS DEC / DECi and FEC / FECi
Cemig is continuously taking action to improve operational management, organization of the logistics of emergency services, and its permanent regime of inspections and preventive maintenance of substations, lines and distribution networks. It also invests in training of its staff for improved qualifications, state-of-the-art technologies, and standardization of work processes, aiming to uphold the quality of electricity supply, and as a result maintain the satisfaction of clients and consumers.
The charts below show Cemigs indicators for duration and frequency of outages DEC and FEC, since January 2016.
69
DEC Average outage duration experienced by consumer hours/consumer/month
Internal DEC Average consumer outage duration due to factors internal to concession holder hours/consumer/month
FEC Average outage frequency experienced by consumer outages/consumer/month
Internal FEC Average outage frequency experienced by consumer due to factors internal to concession holder outages/consumer/month
Consolidated operational revenue
Revenue from supply of electricity
Total revenue from supply of electricity in 2Q18 was R$ 5,838,104, 0.65% higher than in 2Q17 (R$ 5,800,520).
70
Final consumers
Total revenue from electricity sold to final consumers, excluding Cemigs own consumption, in 2Q18 was R$ 4,978,835, or 2.22% less than in 2Q17 (R$ 5,092,073). The main factors in this revenue were:
◾ | the annual tariff adjustment for Cemig D, effective May 28, 2017 (full effect in 2018) with average negative effect on consumer tariffs of 10.66%; |
◾ | the Annual Tariff Adjustment for Cemig D effective Monday, May 28, 2018, with an average positive effect on consumer tariffs of 23.19%; and |
◾ | volume of electricity sold to final consumers 3.79% higher year-on-year. |
R$000 | Change | Average price |
Average price |
Change | ||||||||||||||||||||
2Q18 | 2Q17 | % | 2Q18 | 2Q17 | % | |||||||||||||||||||
R$ | R$ | |||||||||||||||||||||||
Residential |
1,948,068 | 1,927,607 | 1.06 | 761.63 | 772.27 | (1.38 | ) | |||||||||||||||||
Industrial |
1,149,137 | 1,241,737 | (7.46 | ) | 253.97 | 278.99 | (8.97 | ) | ||||||||||||||||
Commercial, Services and Others |
1,075,019 | 1,096,355 | (1.95 | ) | 498.74 | 579.24 | (13.90 | ) | ||||||||||||||||
Rural |
405,384 | 411,069 | (1.38 | ) | 424.59 | 431.02 | (1.49 | ) | ||||||||||||||||
Public authorities |
131,469 | 138,206 | (4.87 | ) | 595.45 | 611.42 | (2.61 | ) | ||||||||||||||||
Public lighting |
127,749 | 134,604 | (5.09 | ) | 369.86 | 394.25 | (6.19 | ) | ||||||||||||||||
Public services |
142,009 | 142,495 | (0.34 | ) | 428.80 | 439.25 | (2.38 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
4,978,835 | 5,092,073 | (2.22 | ) | 448.94 | 476.55 | (5.79 | ) | ||||||||||||||||
Supply not yet invoiced, net |
130,096 | (70,182 | ) | | | | | |||||||||||||||||
Wholesale supply to other concession holders (*) |
766,525 | 1,044,045 | (26.58 | ) | 257.69 | 366.81 | (29.75 | ) | ||||||||||||||||
Wholesale supply not yet invoiced, net |
(37,352 | ) | (265,416 | ) | (85.93 | ) | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
5,838,104 | 5,800,520 | 0.65 | 414.75 | 428.39 | (3.18 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(*) | Includes Regulated Market Electricity Sale Contracts (CCEARs) and bilateral contracts with other agents. |
Revenue from Use of Distribution Systems (the TUSD charge)
This is revenue from charging Free Consumers the Tariff for Use of the Distribution System (Tarifa de Uso do Sistema de Distribuição, or TUSD) on the volume of energy distributed. In 2Q18 this revenue was R$ 440,599, or 0.73% higher than in 2Q17 (R$ 437,427), with the following factors:
◾ | reduction of approximately 40% in the TUSD in the annual tariff adjustment for Cemig D of 2017, in effect from May 28, 2017 (full effect in 2018); |
◾ | upward adjustment of approximately 36% in the TUSD, in Cemig Ds 2018 annual tariff adjustment, effective from May 28, 2018; and |
71
◾ | volume of energy transported 13.66% higher, due to a higher level of activity by industrial consumers, mainly related to the ferroalloys sector. |
CVA and Other financial components in tariff adjustments
In its interim accounting information Cemig recognizes the difference between actual amounts of non-controllable costs (in which the CDE, and electricity bought for resale, are significant components) and the figures that were used as assumptions for these costs in calculating rates charged to consumers. The amount of this difference is passed through to clients in Cemig Ds next tariff adjustment in 2Q18 this represented a revenue (gain) of R$ 627,893, whereas in 2Q17 it produced a reduction (expense) of R$ 29,294. The difference in this case is mainly due a higher difference, in 2018, between costs of energy and the coverage provided by the tariff, generating a financial asset to be reimbursed to the Company through the next tariff adjustment.
Changes in balances of financial assets and liabilities:
R$000 | ||||
Balance at Mar. 31, 2017 |
(718,742 | ) | ||
|
|
|||
Net constitution of financial liabilities |
159,139 | |||
Assets realized |
(188,433 | ) | ||
Payments from the Flag Tariff Centralizing Account |
(142,781 | ) | ||
Updating Selic rate |
(21,911 | ) | ||
|
|
|||
Balance on June 30, 2017 |
(912,728 | ) | ||
|
|
|||
Balance at Mar. 31, 2018 |
242,546 | |||
|
|
|||
Net constitution of financial assets |
563,662 | |||
Assets realized |
64,231 | |||
OthersR&D Reimbursement |
(114,782 | ) | ||
Payments from the Flag Tariff Centralizing Account |
(12,404 | ) | ||
Updating Selic rate |
10,839 | |||
|
|
|||
Balance on June 30, 2018 |
754,092 | |||
|
|
Transmission indemnity revenue
In 2Q18 this revenue was R$ 96,678, a reduction of 52.61% compared to 1Q17 (R$ 204,025). We highlight the amount of R$ 149,255 recorded for 2Q17, relating to the backdated difference of transmission concession assets the values of which were not included in the calculation basis for revenues in the previous tariff reviews. The Company reports the updating of the amount of indemnity receivable based on the average regulatory cost of capital, as specified in the sector regulations.
72
Remaining balance to be received through RAP
The remaining balance, of R$ 472,356 at June 30, 2018 (R$ 544,471 at December 31, 2017), was incorporated into the Remuneration Assets Base, and is being recovered via RAP.
Generation Indemnity Revenue
In 2Q18 the Company recognized revenue of R$ 17,218 for the adjustment to the balance not yet amortized relating to the basic plans of the concessions for the São Simão and Miranda Hydroelectric Plants, to be indemnified as per Ministerial Order 291/17.
Plants operated under the Quotas regime as from January 1, 2016
As from August 2013, there were expiry dates of the concessions for various plans operated by Cemig GT under Concession Contract 007/1997. As from the termination of the concession, Cemig GT held the right to indemnity of the assets not yet amortized, as specified in that concession contract. The accounting balances corresponding to these assets, including the Deemed Cost, are recognized in Financial assets. Their total at June 30, 2018 was R$ 816,411.
The Miranda and São Simão plants
The amounts for the basic plan of these plants were transferred to the account Indemnities receivable, and are updated in monetary terms in accordance with Mining and Energy Ministry Order 291, of August 3, 2017, as shown below:
Plant: |
Miranda | São Simão | Total | |||||||||
Concession termination date: |
Dec. 2016 | Jan. 2015 | ||||||||||
Net value of assets of the Basic Plan based on Deemed Cost at Dec. 31, 2017 |
609,995 | 202,744 | 812,739 | |||||||||
Adjustment (1) |
174,157 | 40,855 | 215,012 | |||||||||
|
|
|
|
|
|
|||||||
Amounts in Mining and Energy Ministry Order |
784,152 | 243,599 | 1,027,751 | |||||||||
Monetary updating |
25,373 | 31,222 | 56,595 | |||||||||
|
|
|
|
|
|
|||||||
Net balance of the assets of the Basic Plan at Dec. 31, 2017 |
809,525 | 274,821 | 1,084,346 | |||||||||
Monetary updating |
25,729 | 8,734 | 34,463 | |||||||||
|
|
|
|
|
|
|||||||
Net balance of the assets of the Basic Plan at June 31, 2018 |
835,254 | 283,555 | 1,118,809 | |||||||||
|
|
|
|
|
|
(1) | Adjustment, under Mining and Energy Ministry Order 291/2017, of the non-amortized balance of the concessions of the São Simão and Miranda plants. |
73
Revenue from power trading transactions in the Wholesale Trading Exchange (CCEE)
Revenue from transactions in electricity on the CCEE in 2Q18 was R$ 25,639, compared to R$ 198,529 in 2Q17 a year-on-year reduction of 87.09%. The difference is due to the lower volume of electricity available for settlement in the wholesale market in 2018.
Revenue from supply of gas
Cemig reports revenue from supply of gas 14.69% higher YoY in 2Q18, at R$ 470,908, compared to R$ 410,604 in 2Q17 reflecting higher tariffs to consumers, in spite of a reduction in volume of consumption in reaction to these higher tariffs.
Market (R$ 000 m3/day) |
2013 | 2014 | 2015 | 2016 | 2017 | 2Q18 | ||||||||||||||||||
Residential |
0.17 | 0.72 | 1.04 | 3.38 | 11.44 | 15.91 | ||||||||||||||||||
Commercial |
20.38 | 23.15 | 22.42 | 24.68 | 32.67 | 35.63 | ||||||||||||||||||
Industrial |
2,734.95 | 2,849.24 | 2,422.78 | 2,173.76 | 2,453.22 | 2,384.86 | ||||||||||||||||||
Others |
106.33 | 99.64 | 119.87 | 120.19 | 126.15 | 142.49 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total market excluding thermal generation |
2,861.83 | 2,972.75 | 2,566.11 | 2,322.01 | 2,623.47 | 2,578.89 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Thermal |
1,214.50 | 1,223.99 | 1,309.13 | 591,52 | 990.89 | 542.32 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
4,076.33 | 4,196.74 | 3,875.24 | 2,913.53 | 3,614.36 | 3,121.21 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Gasmig began supplying gas to the residential market. In June 2018 it invoiced 36,416 households compared to 22,536 in June 2017.
Number of clients |
2013 | 2014 | 2015 | 2016 | 2017 | June 30, 2018 |
||||||||||||||||||
Residential |
455 | 1,446 | 3,820 | 14,935 | 30,605 | 36,416 | ||||||||||||||||||
Commercial |
152 | 177 | 218 | 394 | 591 | 660 | ||||||||||||||||||
Industrial |
119 | 111 | 113 | 112 | 107 | 107 | ||||||||||||||||||
Others |
91 | 88 | 62 | 49 | 50 | 50 | ||||||||||||||||||
Thermal generation |
2 | 2 | 2 | 2 | 2 | 2 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
819 | 1,824 | 4,215 | 15,492 | 31,355 | 37,235 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
74
The total of these taxes and charges reported as deductions from revenue in 2Q18 was R$ 2,674,737 an increase of 3.54% in relation to their total of R$ 2,583,211 in 2Q17.
Consumer charges the Flag Tariff system
Charges to the consumer arising from the Flag Tariff system in 2Q18 were 93.48% lower year-on-year at R$ 8,287 in 2Q18, in contrast to R$ 127,177 in 2Q17.
In the Flag Tariff system, higher rates come into effect depending on the level of water in the countrys reservoirs: the Red Flag imposes the highest extra tariff and was in effect with the scarcity of rainfall in April and May 2017.
The Flag Tariff component history | ||||
April 2018 |
May 2018 |
June 2018 | ||
Green | Yellow | Red II | ||
April 2017 |
May 2017 |
June 2017 | ||
Red | Red | Green |
Operational costs and expenses
Operational costs and expenses totaled R$ 4,859,630 in 2Q18, or 3.28% higher than in 2Q17 (R$ 4,705,299).
75
The following paragraphs comment on the main variations:
Electricity purchased for resale
The expense on electricity bought for resale in 2Q18 was R$ 2,818,905, or 6.40% more than in 2Q17 (R$ 2,649,330). The main factors in the higher figure are:
Cemig D (distribution):
The expense on electricity bought for resale by Cemig D in 2Q18 was R$ 1,927,103, or 15.00% more than in 2Q17 (R$ 1,675,757). The main factor was the expense on supply bought at auction being 19.09% higher YoY, at R$ 764,807 in 2Q18, vs. R$ 642,185 in 2Q17. This in turn was mainly due to inclusion of the supply coming from MCSD (Excess/Deficit Compensation Mechanism) assignments for new-build projects, which resulted in the expense being R$ 127,780 higher than in 2Q17 partially offset by lower volume in quantity and availability contracts (5,709,270 MWh in 2Q18 and 6,522,682 MWh no 2Q17).
R$000 |
2Q18 | 2Q17 | ||||||
Supply from Itaipu Binacional |
345,177 | 322,771 | ||||||
Physical guarantee quota contracts |
149,437 | 120,925 | ||||||
Quotas for Angra I and II nuclear plants |
66,711 | 60,944 | ||||||
Spot market |
621,825 | 545,330 | ||||||
Bilateral contracts |
73,011 | 74,230 | ||||||
Supply acquired in auctions on the Regulated Market |
764,807 | 642,185 | ||||||
Proinfa Program |
79,849 | 75,322 | ||||||
Distributed generation |
19,539 | 2,247 | ||||||
Credits of Pasep and Cofins taxes |
(193,253 | ) | (168,197 | ) | ||||
|
|
|
|
|||||
1,927,103 | 1,675,757 | |||||||
|
|
|
|
Cemig GT:
Cemig GTs expense on electricity bought for resale in 2Q18 was R$ 897,095, or 8.51% less than in 2Q17 (R$ 980,581). This reflects a volume of energy purchased 11.88% lower YoY in 2Q18 at 4,726,875 MWh, vs. 5,364,064 MWh in 2Q17; partially offset by the effect of average price per MWh in 2Q18 being 3.82% higher YoY (at R$ 189.79 in 2Q18, vs. R$ 182.81 in 2Q17).
76
R$000 |
Consolidated | |||||||
2Q18 | 2Q17 | |||||||
Electricity on spot market CCEE |
50,248 | 25,173 | ||||||
Electricity acquired in the Free Market |
922,797 | 1,036,149 | ||||||
Bilateral contracts |
8,873 | | ||||||
Credits of Pasep and Cofins taxes |
(84,823 | ) | (80,741 | ) | ||||
|
|
|
|
|||||
897,095 | 980,581 | |||||||
|
|
|
|
Operating provisions
Operational provisions were 16.90% lower year-on-year in the quarter at R$ 134,112 in 2Q18, compared to R$ 161,386 in 2Q17. The main fator is the reversal in employment-law contingencies, compensated by provisions with investment options as described bellow:
◾ | In 2Q18 there was a reversal, of R$ 20,114, in the total provision for employment-law contingencies, in 2Q18, compared with new provisions totaling R$ 114,419 made in 2Q17. The reversal is the consequence of judgments given in favor of the Company, against claims by plaintiffs. |
◾ | In 2Q18 provisions of R$ 27,519, and R$ 20,231, respectively, were made for the RME/ LEPSA and SAAG investment options compared to reversals of provisions, in 2Q17, of R$ 8,020 and R$ 5,334 respectively, for the same two items. |
Balance of liabilities, consolidated R$000 |
Balance on Jun. 30, 2018 |
Balance on Dec. 31, 2017 |
||||||
Put options for shares in RME and Lepsa |
569,286 | 507,232 | ||||||
Put option SAAG |
336,199 | 311,593 | ||||||
Put / call options Ativas and Sonda |
(3,849 | ) | (3,801 | ) | ||||
|
|
|
|
|||||
901,636 | 815,024 | |||||||
|
|
|
|
Default
With the conjunction of several factors the Brazilian macroeconomic context of lower economic activity, which created unemployment; the adverse hydrological situation; and the increase in tariffs, which had been held down the debt owed by Cemigs clients has grown to higher than average levels. The good news is that the efforts made by Cemig to counter default in 2017 resulted in the default index being reduced, and the Company has kept these indices under control in 2018.
77
To combat a record level of default in 2018 Cemig redoubled efforts to reduce customer arrears. An additional budget has been approved for efforts to recover the losses of revenue. Some results have already been achieved. Since December 2016 there has been no significant increase in the default percentages, showing that they are being kept under control. We expect to see a more consistent decline in the percentages from now on. Default in June 2018 was 3.42% lower than in June 2017.
The Company uses various tools of communication and collection to prevent increase in default. These include contact by telephone, email, collection requests by text and by letter, negative posting on credit registers, collection through the courts and, principally, disconnection of supply. Aneel Resolution 414 allows supply to be cut off after 15 days from receipt of a notice to the defaulting consumer.
As well as these various collection methods, in 2018 Cemig is structuring a new management model for the client relationship. Innovations will include making negotiation for settlement of arrears by installments available on line. The aim of the proposal is to provide a wide range of interactions with clients and facilitate access to means of negotiation and payment.
78
People
The expense on personnel in 2Q18 was R$ 348,576, or 34.96% lower than in 2Q17 (R$ 535,954). The lower figure, in spite of the 1.83% salary increase from November 2017 under the collective agreement, mainly reflects the much lower expense on the voluntary retirement program 84.48% lower, at R$ 25,666, in 2Q18, than in 2Q17 (R$ 165,422 ).
In April 2018, 117 employees of Cemig Telecom were transferred to the Cemig holding company, in the part referred to as supplementary staff. As and when these employees are allocated to areas of Cemig D and Cemig GT, they will be transferred to each of those companies.
Gas bought for resale
In 2Q18 the Company recorded an expense of R$ 293,225 on acquisition of gas, 11.64% more than its comparable expense of R$ 262,651 in 2Q17. This basically reflects the higher volume of gas bought for resale (454,622m³ in 2Q18, vs. 308,850m³ in 2Q17).
79
Equity in earnings of unconsolidated investees
In 2Q18 Cemig posted a net loss by the equity method in unconsolidated investees of R$ 83,107, which compares with a net gain of R$ 30,477 in 2Q17. This mainly reflects negative equity method contributions from the interests in (a) Renova and (b) the Santo Antônio hydroelectric plant.
|
Equity method gain (loss) 2Q18 |
Equity method gain (loss) 2Q17 |
||||||
Companhia Transleste de Transmissão |
| 1,322 | ||||||
Companhia Transudeste de Transmissão |
| 1,047 | ||||||
Companhia Transirapé de Transmissão |
| 1,157 | ||||||
Companhia de Transmissão Centroeste de Minas |
1,052 | 1,374 | ||||||
Light |
(21,137 | ) | (19,424 | ) | ||||
Axxiom Soluções Tecnológicas |
(2,344 | ) | (2,309 | ) | ||||
LEPSA |
| (6,085 | ) | |||||
RME |
(5,844 | ) | (6,060 | ) | ||||
Hidrelétrica Cachoeirão |
4,026 | 3,150 | ||||||
Guanhães Energia |
(154 | ) | (571 | ) | ||||
Hidrelétrica Pipoca |
498 | 732 | ||||||
Madeira Energia (Santo Antônio plant) |
(50,959 | ) | (25,558 | ) | ||||
FIP Melbourne (Santo Antônio plant) |
(42,919 | ) | (22,451 | ) | ||||
Lightger |
283 | 1,175 | ||||||
Baguari Energia |
5,935 | 5,954 | ||||||
Central Eólica Praias de Parajuru |
(4,336 | ) | (616 | ) | ||||
Central Eólica Volta do Rio |
(7,321 | ) | (1,847 | ) | ||||
Central Eólica Praias de Morgado |
(3,005 | ) | (1,522 | ) | ||||
Amazônia Energia (Belo Monte Plant) |
17,422 | (2,638 | ) | |||||
Ativas Data Center |
(128 | ) | (766 | ) | ||||
Taesa |
54,476 | 20,530 | ||||||
Renova |
(47,776 | ) | 64,799 | |||||
Itaocara |
(3,286 | ) | | |||||
Aliança Geração |
8,236 | 15,891 | ||||||
Aliança Norte (Belo Monte plant) |
9,928 | 120 | ||||||
Retiro Baixo |
4,246 | 3,073 | ||||||
|
|
|
|
|||||
Total |
(83,107 | ) | 30,477 | |||||
|
|
|
|
80
Net financial revenue (expenses)
Cemig reported net financial expenses in 2Q18 of R$ 696,832, which compares with net financial expenses of R$ 341,554 in 2Q17. The main factors are:
◾ | Costs of loans and financings 17.11% lower, at R$ 316,703 in 2Q18, compared to R$ 382,076 in 2Q17. This lower figure is due to lower debt indexed to the CDI rate and a lower value for the CDI rate itself, representing a total of 1.56% over the period of 2Q18, compared to 2.55% over 2Q17. |
◾ | Revenue from late charges on client electricity bills 41.85% higher, at R$ 92,288 in 2Q18, compared to R$ 65,069 in 2Q17. A major component of this increase comes from the effects of renegotiation of amounts owed on electricity bills by entities of the Minas Gerais State administration on recognition of the interest due. |
◾ | Income from cash investments 70.13% lower in 2Q18, at R$ 18,123, compared to R$ 60,663 in 2Q17. This mainly reflects (a) the lower CDI rate in the quarter (1.56% over the period of 2Q18, vs. 2.55% over 2Q17), and (b) a lower total of cash invested in 2Q18. |
◾ | An expense of R$ 532,000 for foreign exchange variation on US dollar-denominated funding (the Eurobond issue); this being partially offset by a gain of R$ 82,912 on financial instruments the adjustment to fair value of the swap transaction contracted to cover the Eurobond issue. The net expense in 2Q18 is thus R$ 449,088. |
The swap transaction substituted the issues interest rate of 9.25% p.a. in US dollars by 150.49% of the Brazilian domestic CDI rate. For the principal a hedge was contracted for US dollar exchange rates between a floor of R$ 3.25 and a ceiling of R$ 5.00 in this case the floor value will be paid by the Company at maturity.
The net negative effect of the transaction in the quarter, consequence of the foreign exchange variation expense not being offset by the hedge instruments contracted, arises basically from the higher curve of future expectations for the CDI rate than for the R$/US$ exchange rate which occurred basically in the months of May and June 2018, due to the instability of the macroeconomic scenario.
81
Expectations for future variations in the CDI rate and the US dollar exchange rate are the main variables used in the calculation of fair value of the hedge transactions referred to.
Note that the next expense referred to is not a cash effect, except for the first six-monthly interest payment of the transaction, in which the effect of exchange rate variation, for that installment only, was offset by a revenue amount received in the hedge linked to the transaction.
◾ | Monetary updating of CVA balances: this provided a financial revenue item of R$ 10,839 in 2Q18, in contrast to a financial expense of R$ 21,911 in 2Q17. The positive and negative balances of CVA are updated by the Selic rate. |
Cemigs consolidated Ebitda in 2Q18 was 9.53% higher than in 2Q17.
Ebitda R$ million |
2Q18 | 2Q17 | Change,% | |||||||||
Net profit (loss) for the period |
(60,370 | ) | 138,114 | | ||||||||
+ Income tax and Social Contribution tax |
(24,628 | ) | 50,539 | | ||||||||
+ Net financial revenue (expenses) |
696,832 | 341,554 | 104.02 | |||||||||
+ Depreciation and amortization |
198,309 | 209,435 | (5.31 | ) | ||||||||
|
|
|
|
|
|
|||||||
= EBITDA |
810,143 | 739,642 | 9.53 | |||||||||
|
|
|
|
|
|
82
The Companys consolidated total debt at June 30, 2018 was R$ 14,604,054, 1.43% less than at December 31, 2017.
83
Cemigs debt increased by R$ 206 million over the first half of 2018, in spite of the Company having amortized a volume larger than the new funds raised in the period. This is mainly due to the appreciation of approximately 16% in the US dollar against the Real, in the second quarter of the year, which directly affected the balance of the debt under the Eurobonds when expressed in the local currency. It is important to note that in spite of this effect, which increased gross debt in Reais, and the debt indicators, the Company is protected from the effects of exchange rate variation on this debt for the interest payments and charges, by a swap; and for the principal (US$ 1 billion), through a call spread for the interval between R$ 3.25 and R$ 5.00. In this case the Company will pay, at maturity, the amount of the floor of this range; and if the ceiling is exceeded, the Company will pay the floor level of R$ 3.25 plus the difference between the US$/R$ exchange rate and the ceiling level of R$ 5.00. Thus, Cemig has recorded an asset of R$ 131 million in the financial statements, at fair value, referring to the hedge, while the value on the curve of this asset represents R$ 584 million.
R$000 |
June 30, 2018 |
Dec. 31, 2017 |
% | |||||||||
Cemig |
||||||||||||
Total debt |
14,604,054 | 14,397,697 | 1.43 | |||||||||
Net debt |
13,311,235 | 12,279,303 | 8.40 | |||||||||
Cemig GT |
||||||||||||
Total debt |
8,640,574 | 8,320,163 | 3.85 | |||||||||
Net debt |
7,982,183 | 7,381,202 | 8.16 | |||||||||
Cemig D |
||||||||||||
Total debt |
5,628,552 | 5,682,691 | (0.95 | ) | ||||||||
Net debt |
5,325,107 | 4,851,213 | 9.77 |
Additional Eurobond issue
On July 18, 2018 Cemig GT completed financial settlement of an additional tranche to its initial Eurobond issue completed on December 5, 2017. The new tranche, of R$ 500 million, brings the total of the issue to R$ 1.9 billion. The issue has six-monthly coupon of 9.14% p.a., with maturity of the principal in 2024.
Concomitantly with the settlement a hedge transaction was contracted, for the whole period of the issue, comprising:
| a call spread on the principal, in which Cemig GT is protected over the interval between R$ 3.85/US$ and R$ 5.00/US$; and |
| a swap for 100% of the interest, exchanging the 9.25% annual coupon for a rate equivalent to 125.52% of the CDI rate. |
The net proceeds will be allocated to payment of debts with shorter maturities and higher average cost, resulting in lengthening of the debt profile and reduction of the Companys financial expenses.
84
Payment of debentures
On July 16, 2018 Cemig GT amortized the first and second series of its 6th debenture issue, in the amount of R$ 533 million.
On July 27, 2018, with the additional tranche of the Eurobond issue, Cemig GT made early settlement of R$ 385 million, or 25%, of the balance of the nominal unit value of its 7th issue of non-convertible debentures, of which the cost was 140% of the CDI rate with original maturity on December 23, 2021.
For so long as any of the Notes are Outstanding, Cemig and Cemig GT will include calculations of each sub-item of Covenant EBITDA, Covenant Net Debt and Total Secured Debt, in addition to calculations for the following financial covenant ratios: Covenant Net Debt / Covenant EBITDA and Total Secured Debt /EBITDA.
12 months |
June 30, 2018 | |||||||
R$ (in million) |
GT | H | ||||||
Net income for the period/year (i) |
(36 | ) | 925 | |||||
Net financial expenses |
1,170 | 1,118 | ||||||
Income tax and Social Contribution tax |
266 | 577 | ||||||
Depreciation and amortization |
145 | 850 | ||||||
|
|
|
|
|||||
EBITDA |
1,545 | 3,470 | ||||||
minus minority interest result |
673 | 338 | ||||||
minus provision for the variation in value of the put option obligations |
98 | 385 | ||||||
minus non-operating result (which includes any gains on asset sales and any asset write-off or impairments) |
41 | (2 | ) | |||||
plus non-cash expenses and non-cash charges, to the extent they are non-recurring |
| | ||||||
minus non-cash credits and gains increasing net income, to the extent they are non-recurring |
(243 | ) | (720 | ) | ||||
plus any cash payments made on a consolidated basis during such period relating to non-cash charges that were added back in determining covenant EBITDA in any prior period |
| | ||||||
plus expenses related to adherence to the Minas Gerais State Tax Credits Regularization Plan (Plano de Regularização de Créditos Tributários PRCT), incurred in the third quarter of 2017 |
30 | 562 | ||||||
minus non-cash revenues related to transmission and generation indemnification |
(407 | ) | (407 | ) | ||||
plus cash dividends received from minority investments (as measured in the statement of cash flows) |
207 | 394 | ||||||
minus monetary updating of concession grant fees |
(324 | ) | (324 | ) | ||||
plus cash inflows related to power generation concession grant fee |
245 | 245 | ||||||
plus cash inflows related to transmission revenue for cost of capital coverage |
526 | 526 | ||||||
plus cash inflows from generation indemnification, provided that such amount shall not exceed 30% of the sum of clauses (i) through this definition of Covenant EBITDA |
| | ||||||
|
|
|
|
|||||
Covenant EBITDA |
2,391 | 4,467 | ||||||
|
|
|
|
|||||
Consolidated Indebtedness |
8,641 | 14,604 | ||||||
plus debt contracts with Forluz |
241 | 1,067 | ||||||
plus carrying liability of any put option obligation |
414 | 1,042 | ||||||
minus escrow account amounts deposited to satisfy any put option obligation |
| (89 | ) | |||||
minus consolidated cash and cash equivalents; plus consolidated marketable securities recorded as current assets |
(647 | ) | (1,229 | ) | ||||
|
|
|
|
|||||
Covenant Net Debt |
8,649 | 15,395 | ||||||
|
|
|
|
|||||
Covenant net debt/covenant EBITDA |
3.62 | 3.45 | ||||||
Limit Covenant Net Debt to Covenant EBITDA Ratio |
5.50 | 5.00 | ||||||
Total Secured Debt |
6.211 | |||||||
Covenant EBITDA |
4.467 | |||||||
Total Secured Debt to Covenant EBITDA Ratio |
1.39 | |||||||
Limit Covenant Net Debt to Covenant EBITDA Ratio |
1.75 |
85
RESULTS SEPARATED BY BUSINESS SEGMENT
INFORMATION BY MARKET SEGMENT ON JUNE 30, 2018 |
||||||||||||||||||||||||||||||||
ELECTRICITY | ||||||||||||||||||||||||||||||||
ITEM |
GENERATION | TRANSMISSION | DISTRIBUTION | GAS | TELECOM | OTHER | ELIMINATIONS | TOTAL | ||||||||||||||||||||||||
ASSETS OF THE SEGMENT |
14,368,687 | 3,811,813 | 19,732,927 | 1,812,803 | 311,017 | 1,689,160 | (46,049 | ) | 41,680,358 | |||||||||||||||||||||||
Investments in subsidiaries and jointly-controlled entities |
4,709,952 | 1,130,140 | 1,838,752 | | | 24,708 | | 7,703,552 | ||||||||||||||||||||||||
ADDITIONS TO THE SEGMENT |
170,045 | | 361,492 | 20,969 | 7,631 | 1,016 | | 561,153 | ||||||||||||||||||||||||
Additions to the financial asset |
| 4,732 | | | | | | 4,732 | ||||||||||||||||||||||||
CONTINUING OPERATIONS |
||||||||||||||||||||||||||||||||
NET REVENUE |
3,038,039 | 326,689 | 6,454,706 | 730,704 | | 65,045 | (146,553 | ) | 10,468,630 | |||||||||||||||||||||||
COST OF ELECTRICITY AND GAS |
||||||||||||||||||||||||||||||||
Electricity purchased for resale |
(1,705,024 | ) | | (3,412,396 | ) | | | (3 | ) | 34,825 | (5,082,598 | ) | ||||||||||||||||||||
Charges for use of the national grid |
(126,922 | ) | | (780,585 | ) | | | | 98,927 | (808,580 | ) | |||||||||||||||||||||
Gas bought for resale |
| | | (556,459 | ) | | | | (556,459 | ) | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Operational costs, total |
(1,831,946 | ) | | (4,192,981 | ) | (556,459 | ) | | (3 | ) | 133,752 | (6,447,637 | ) | |||||||||||||||||||
OPERATIONG COSTS AND EXPENSES |
||||||||||||||||||||||||||||||||
Personnel |
(114,985 | ) | (52,575 | ) | (460,306 | ) | (24,147 | ) | (9,893 | ) | (18,334 | ) | | (680,240 | ) | |||||||||||||||||
Profit sharing |
(2,901 | ) | (1,577 | ) | (12,674 | ) | | 351 | (5,926 | ) | | (22,727 | ) | |||||||||||||||||||
Post-retirement obligations |
(23,053 | ) | (13,317 | ) | (112,669 | ) | | | (20,358 | ) | | (169,397 | ) | |||||||||||||||||||
Materials |
(3,436 | ) | (1,727 | ) | (26,875 | ) | (854 | ) | (709 | ) | (115 | ) | 10 | (33,706 | ) | |||||||||||||||||
Outsourced services |
(49,049 | ) | (18,880 | ) | (410,579 | ) | (8,275 | ) | (2,878 | ) | (9,123 | ) | 8,438 | (490,346 | ) | |||||||||||||||||
Depreciation and amortization |
(81,980 | ) | | (292,240 | ) | (36,142 | ) | (704 | ) | (234 | ) | | (411,300 | ) | ||||||||||||||||||
Operational provisions |
(36,369 | ) | (3,962 | ) | (148,588 | ) | | (213 | ) | (78,187 | ) | | (267,319 | ) | ||||||||||||||||||
Construction costs |
| (4,732 | ) | (361,492 | ) | (17,419 | ) | | | | (383,643 | ) | ||||||||||||||||||||
Other operating expenses, net |
(23,434 | ) | (7,800 | ) | (110,686 | ) | (5,674 | ) | (1,991 | ) | (6,375 | ) | 4,353 | (151,607 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total cost of operation |
(335,207 | ) | (104,570 | ) | (1,936,109 | ) | (92,511 | ) | (16,037 | ) | (138,652 | ) | 12,801 | (2,610,285 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
OPERATING COSTS AND EXPENSES |
(2,167,153 | ) | (104,570 | ) | (6,129,090 | ) | (648,970 | ) | (16,037 | ) | (138,655 | ) | 146,553 | (9,057,922 | ) | |||||||||||||||||
Equity method loss (gain) in non-consolidated investes |
(140,412 | ) | 102,474 | 16,743 | | (763 | ) | (4,275 | ) | | (26,233 | ) | ||||||||||||||||||||
OPERATIONAL PROFIT BEFORE FINANCIAL |
||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
REVENUE (EXPENSES) |
730,474 | 324,593 | 342,359 | 81,734 | (16,800 | ) | (77,885 | ) | | 1,384,475 | ||||||||||||||||||||||
Financial revenues |
244,465 | 14,640 | 182,241 | 27,825 | 780 | 21,218 | | 491,169 | ||||||||||||||||||||||||
Financial expenses |
(1,006,540 | ) | (2,343 | ) | (312,299 | ) | (19,984 | ) | (2,861 | ) | (1,774 | ) | | (1,345,801 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
PRE-TAX PROFIT |
(31,601 | ) | 336,890 | 212,301 | 89,575 | (18,881 | ) | (58,441 | ) | | 529,843 | |||||||||||||||||||||
Income and Social Contribution taxes |
(22,990 | ) | (61,996 | ) | (67,386 | ) | (27,954 | ) | 5,769 | 27,567 | | (146,990 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
GAIN (LOSS) ON CONTINUING OPERATIONS |
(54,591 | ) | 274,894 | 144,915 | 61,621 | (13,112 | ) | (30,874 | ) | | 382,853 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Profit in the period from discontinued operations |
| | | | 21,372 | | | 21,372 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
NET PROFIT (LOSS) |
(54,591 | ) | 274,894 | 144,915 | 61,621 | 8,260 | (30,874 | ) | | 404,225 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Interest of the controlling shareholders |
(54,591 | ) | 274,894 | 144,915 | 61,323 | 8,260 | (30,874 | ) | | 403,927 | ||||||||||||||||||||||
Interest of non-controlling shareholders |
| | | 298 | | | | 298 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
(54,591 | ) | 274,894 | 144,915 | 61,621 | 8,260 | (30,874 | ) | | 404,225 | |||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86
Description |
2018 | June/18 | ||||||
GENERATION |
55 | 8 | ||||||
Investment program |
55 | 8 | ||||||
Capital commitments |
257 | 150 | ||||||
Alianga Norte |
72 | 42 | ||||||
SPE - Guanhaes |
60 | 35 | ||||||
SPE - Amazonia Energia Participagdes S.A. (Belo Monte) |
120 | 70 | ||||||
Usina Hidreletrica Itaocara S.A. |
5 | 3 | ||||||
TRANSMISSION |
154 | 3 | ||||||
Investment program |
154 | 3 | ||||||
CEMIG D |
1,131 | 394 | ||||||
Investment program |
1,131 | 394 | ||||||
|
|
|
|
|||||
Total |
1,597 | 555 | ||||||
|
|
|
|
87
Sources and uses of electricity
88
89
Plant |
Company | Type | Cemigs Interest |
Installed Capacit (MW) |
Assured Energy (average MW) |
Installed Capacit Cemig (MW)* |
Assured Energy Cemig (average MW)* |
Year Concession or Authorization Expires |
||||||||||||||||||||
Emborcação |
CEMIG GT | Hydroelectric | 100.00% | 1,192.00 | 499.70 | 1,192.00 | 499.70 | 7/23/2025 | ||||||||||||||||||||
Nova Ponte |
CEMIG GT | Hydroelectric | 100.00% | 510.00 | 270.10 | 510.00 | 270.10 | 7/23/2025 | ||||||||||||||||||||
Irapé |
CEMIG GT | Hydroelectric | 100.00% | 399.00 | 207.90 | 399.00 | 207.90 | 2/28/2035 | ||||||||||||||||||||
Igarapé |
CEMIG GT | Thermal | 100.00% | 131.00 | 71.30 | 131.00 | 71.30 | 8/13/2024 | ||||||||||||||||||||
Queimado |
CEMIG GT | Hydroelectric | 82.50% | 105.00 | 67.90 | 86.63 | 56.02 | 1/2/2033 | ||||||||||||||||||||
Volta do Rio |
CEMIG GT | Wind Farm | 49.00% | 42.00 | 18.41 | 20.58 | 9.02 | 12/26/2031 | ||||||||||||||||||||
Praias de Parajuru |
CEMIG GT | Wind Farm | 49.00% | 28.80 | 8.39 | 14.11 | 4.11 | 9/24/2032 | ||||||||||||||||||||
Praia do Morgado |
CEMIG GT | Wind Farm | 49.00% | 28.80 | 13.20 | 14.11 | 6.47 | 12/26/2031 | ||||||||||||||||||||
Paracambi (Cemig) |
CEMIG GT | SHP | 49.00% | 25.00 | 19.53 | 12.25 | 9.57 | 2/19/2031 | ||||||||||||||||||||
Rio de Pedras |
CEMIG GT | SHP | 100.00% | 9.28 | 2.15 | 9.28 | 2.15 | 9/19/2024 | ||||||||||||||||||||
Poço Fundo |
CEMIG GT | SHP | 100.00% | 9.16 | 5.79 | 9.16 | 5.79 | 8/19/2025 | ||||||||||||||||||||
São Bernardo |
CEMIG GT | SHP | 100.00% | 6.82 | 3.42 | 6.82 | 3.42 | 8/19/2025 | ||||||||||||||||||||
Paraúna |
CEMIG GT | SHP | 100.00% | 4.28 | 1.90 | 4.28 | 1.90 | | ||||||||||||||||||||
Salto Morais |
CEMIG GT | SHP | 100.00% | 2.39 | 0.60 | 2.39 | 0.60 | 7/1/2020 | ||||||||||||||||||||
Sumidouro |
CEMIG GT | SHP | 100.00% | 2.12 | 0.53 | 2.12 | 0.53 | 7/8/2015 | ||||||||||||||||||||
Anil |
CEMIG GT | SHP | 100.00% | 2.08 | 1.10 | 2.08 | 1.10 | 7/8/2015 | ||||||||||||||||||||
Xicão |
CEMIG GT | SHP | 100.00% | 1.81 | 0.61 | 1.81 | 0.61 | 8/19/2025 | ||||||||||||||||||||
Luiz Dias |
CEMIG GT | SHP | 100.00% | 1.62 | 0.61 | 1.62 | 0.61 | 8/19/2025 | ||||||||||||||||||||
Central Mineirão |
CEMIG GT | Solar | 100.00% | 1.42 | | 1.42 | | | ||||||||||||||||||||
Santa Marta |
CEMIG GT | SHP | 100.00% | 1.00 | 0.58 | 1.00 | 0.58 | 7/8/2015 | ||||||||||||||||||||
Pissarrão |
CEMIG GT | SHP | 100.00% | 0.80 | 0.55 | 0.80 | 0.55 | 11/19/2004 | ||||||||||||||||||||
Jacutinga |
CEMIG GT | SHP | 100.00% | 0.72 | 0.57 | 0.72 | 0.57 | Não Tem | ||||||||||||||||||||
Santa Luzia |
CEMIG GT | SHP | 100.00% | 0.70 | 0.23 | 0.70 | 0.23 | 2/25/2026 | ||||||||||||||||||||
Lages * |
CEMIG GT | SHP | 100.00% | 0.68 | 0.54 | 0.68 | 0.54 | 6/24/2010 | ||||||||||||||||||||
Três Marias |
CEMIG G. TRÊS MARIAS | Hydroelectric | 100.00% | 396.00 | 239.00 | 396.00 | 239.00 | 1/4/2046 | ||||||||||||||||||||
Salto Grande |
CEMIG G. SALTO GRANDE | Hydroelectric | 100.00% | 102.00 | 75.00 | 102.00 | 75.00 | 1/4/2046 | ||||||||||||||||||||
Itutinga |
CEMIG G. ITUTINGA | Hydroelectric | 100.00% | 52.00 | 28.00 | 52.00 | 28.00 | 1/4/2046 | ||||||||||||||||||||
Camargos |
CEMIG G. CAMARGOS | Hydroelectric | 100.00% | 46.00 | 21.00 | 46.00 | 21.00 | 1/4/2046 | ||||||||||||||||||||
Peti |
CEMIG G. LESTE | SHP | 100.00% | 9.40 | 6.18 | 9.40 | 6.18 | 1/4/2046 | ||||||||||||||||||||
Tronqueiras |
CEMIG G. LESTE | SHP | 100.00% | 8.50 | 3.39 | 8.50 | 3.39 | 1/4/2046 | ||||||||||||||||||||
Ervália |
CEMIG G. LESTE | SHP | 100.00% | 6.97 | 4.66 | 6.97 | 4.66 | 1/4/2046 | ||||||||||||||||||||
Neblina |
CEMIG G. LESTE | SHP | 100.00% | 6.47 | 0.35 | 6.47 | 0.35 | 1/4/2046 | ||||||||||||||||||||
Dona Rita |
CEMIG G. LESTE | SHP | 100.00% | 2.40 | 1.03 | 2.40 | 1.03 | 1/4/2046 | ||||||||||||||||||||
Sinceridade |
CEMIG G. LESTE | SHP | 100.00% | 1.42 | 3.59 | 1.42 | 3.59 | 1/4/2046 | ||||||||||||||||||||
Gafanhoto |
CEMIG G. OESTE | SHP | 100.00% | 14.00 | 6.68 | 14.00 | 6.68 | 1/4/2046 | ||||||||||||||||||||
Martins |
CEMIG G. OESTE | SHP | 100.00% | 7.70 | 1.84 | 7.70 | 1.84 | 1/4/2046 | ||||||||||||||||||||
Cajuru |
CEMIG G. OESTE | SHP | 100.00% | 7.20 | 2.69 | 7.20 | 2.69 | 1/4/2046 | ||||||||||||||||||||
Piau |
CEMIG G. SUL | SHP | 100.00% | 18.01 | 13.53 | 18.01 | 13.53 | 1/4/2046 | ||||||||||||||||||||
Joasal |
CEMIG G. SUL | SHP | 100.00% | 8.40 | 5.20 | 8.40 | 5.20 | 1/4/2046 | ||||||||||||||||||||
Cel. Domiciano |
CEMIG G. SUL | SHP | 100.00% | 5.04 | 3.03 | 5.04 | 3.03 | 1/4/2046 | ||||||||||||||||||||
Paciência |
CEMIG G. SUL | SHP | 100.00% | 4.08 | 2.36 | 4.08 | 2.36 | 1/4/2046 | ||||||||||||||||||||
Marmelos |
CEMIG G. SUL | SHP | 100.00% | 4.00 | 2.74 | 4.00 | 2.74 | 1/4/2046 | ||||||||||||||||||||
Sá Carvalho |
Sá Carvalho | Hydroelectric | 100.00% | 78.00 | 56.10 | 78.00 | 56.10 | 12/1/2024 | ||||||||||||||||||||
Rosal |
Rosal Energia | Hydroelectric | 100.00% | 55.00 | 29.10 | 55.00 | 29.10 | 5/8/2032 | ||||||||||||||||||||
Pai Joaquim |
CEMIG PCH | SHP | 100.00% | 23.00 | 13.91 | 23.00 | 13.91 | 4/1/2032 | ||||||||||||||||||||
Salto Voltão |
Horizontes Energia | SHP | 100.00% | 8.20 | 7.36 | 8.20 | 7.36 | 10/4/2030 | ||||||||||||||||||||
Salto do Passo Velho |
Horizontes Energia | SHP | 100.00% | 1.80 | 1.64 | 1.80 | 1.64 | 10/4/2030 | ||||||||||||||||||||
Machado Mineiro |
Horizontes Energia | SHP | 100.00% | 1.72 | 1.14 | 1.72 | 1.14 | 7/8/2025 | ||||||||||||||||||||
Aimorés |
ALIANÇA | Hydroelectric | 45.00% | 330.00 | 181.90 | 148.50 | 81.86 | 12/20/2035 | ||||||||||||||||||||
Amador Aguiar I (Capim Branco I) |
ALIANÇA | Hydroelectric | 39.32% | 240.00 | 154.40 | 94.36 | 60.70 | 8/29/2036 | ||||||||||||||||||||
Igarapava |
ALIANÇA | Hydroelectric | 23.69% | 210.00 | 134.20 | 49.75 | 31.80 | 12/30/2028 | ||||||||||||||||||||
Amador Aguiar II (Capim Branco II) |
ALIANÇA | Hydroelectric | 39.32% | 210.00 | 131.70 | 82.56 | 51.78 | 8/29/2036 | ||||||||||||||||||||
Funil |
ALIANÇA | Hydroelectric | 45.00% | 180.00 | 84.60 | 81.00 | 38.07 | 12/20/2035 | ||||||||||||||||||||
Porto Estrela |
ALIANÇA | Hydroelectric | 30.00% | 112.00 | 61.80 | 33.60 | 18.54 | 7/10/2032 | ||||||||||||||||||||
Candonga |
ALIANÇA | Hydroelectric | 22.50% | | | | | 5/25/2035 | ||||||||||||||||||||
Baguari |
BAGUARI ENERGIA | Hydroelectric | 34.00% | 140.00 | 84.70 | 47.60 | 28.80 | 8/15/2041 | ||||||||||||||||||||
Cachoeirão |
Hidrelétrica Cachoeirão | SHP | 49.00% | 27.00 | 16.37 | 13.23 | 8.02 | 7/25/2030 | ||||||||||||||||||||
Pipoca |
Hidrelétrica Pipoca | SHP | 49.00% | 20.00 | 11.90 | 9.80 | 5.83 | 9/10/2031 | ||||||||||||||||||||
SHPs |
Light Energia | SHP | 48.86% | 855.14 | 620.70 | 417.82 | 303.27 | | ||||||||||||||||||||
Paracambi (Light) |
Lightger | SHP | 24.92% | 25.00 | 19.53 | 6.23 | 4.87 | 2/16/2031 | ||||||||||||||||||||
SHPs |
Renova Energia | SHP | 44.62% | 41.80 | 24.40 | 18.65 | 10.89 | | ||||||||||||||||||||
SHPs |
Brasil PCH | SHP | 22.76% | 291.00 | 192.68 | 66.22 | 43.85 | | ||||||||||||||||||||
Belo Monte |
Norte | Hydroelectric | 12.91% | 5,121.99 | 4,571.00 | 661.04 | 589.93 | 26/08/2045 | ||||||||||||||||||||
Retiro Baixo |
Retiro Baixo | Hydroelectric | 49.90% | 82.00 | 36.60 | 40.92 | 18.26 | 8/25/2041 | ||||||||||||||||||||
Santo Antônio |
SAE | Hydroelectric | 18.13% | 3,568.30 | 2,424.00 | 646.90 | 439.45 | 6/12/2046 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
14,828.02 | 10,475.61 | 5,710.06 | 3,418.79 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
São Simão |
CEMIG GT | Hydroelectric | 100.00% | 1,710.00 | 1,281.00 | 1,710.00 | 1,281.00 | Temporarily |
90
RAP (Permitted Annual Revenue - Transmission ) - 2017/2018 cycle |
||||||||||||
Annual Permitted Revenue (RAP) |
RAP | % Cemig | Cemig Consolidado |
|||||||||
Cemig GT |
709,016,589 | 100.00% | 709,016,589 | |||||||||
|
|
|
|
|
|
|||||||
Cemig GT |
687,018,817 | 100.00% | 687,018,817 | |||||||||
Cemig Itajuba |
21,997,772 | 100.00% | 21,997,772 | |||||||||
|
|
|
|
|
|
|||||||
Centroeste |
17,399,265 | 51.00% | 8,873,625 | |||||||||
|
|
|
|
|
|
|||||||
Taesa |
2,328,434,417 | 21.68% | 504,804,582 | |||||||||
|
|
|
|
|
|
|||||||
Transleste |
12,241,196 | 30.00% | 2,653,891 | |||||||||
Transudeste |
7,334,302 | 29.00% | 1,590,077 | |||||||||
Transirapé |
9,771,428 | 29.50% | 2,118,446 | |||||||||
ETEO |
88,077,706 | 100.00% | 19,095,247 | |||||||||
ETAU |
24,216,647 | 52.58% | 5,250,169 | |||||||||
NOVATRANS |
517,164,423 | 100.00% | 112,121,247 | |||||||||
TSN |
427,855,624 | 100.00% | 92,759,099 | |||||||||
GTESA |
9,361,375 | 100.00% | 2,029,546 | |||||||||
PATESA |
25,008,641 | 100.00% | 5,421,873 | |||||||||
Munirah |
36,484,440 | 100.00% | 7,909,826 | |||||||||
Brasnorte |
10,062,251 | 38.66% | 2,181,496 | |||||||||
São Gotardo |
5,203,930 | 100.00% | 1,128,212 | |||||||||
NTE |
153,424,301 | 100.00% | 33,262,388 | |||||||||
STE |
81,598,032 | 100.00% | 17,690,453 | |||||||||
ATE I |
149,036,948 | 100.00% | 32,311,210 | |||||||||
ATE II |
230,277,807 | 100.00% | 49,924,229 | |||||||||
ATE III |
116,301,579 | 100.00% | 25,214,182 | |||||||||
EATE |
177,139,821 | 49.98% | 38,403,913 | |||||||||
STC |
17,592,992 | 39.99% | 3,814,161 | |||||||||
Lumitrans |
10,651,737 | 39.99% | 2,309,297 | |||||||||
ENTE |
112,564,897 | 49.99% | 24,404,070 | |||||||||
ERTE |
25,266,463 | 49.99% | 5,477,769 | |||||||||
ETEP |
28,183,293 | 49.98% | 6,110,138 | |||||||||
ECTE |
9,074,626 | 19.09% | 1,967,379 | |||||||||
EBTE |
34,269,232 | 74.49% | 7,429,570 | |||||||||
ESDE |
6,548,398 | 49.98% | 1,419,693 | |||||||||
ETSE |
3,722,327 | 19.09% | 807,000 | |||||||||
|
|
|
|
|
|
|||||||
Light |
8,941,679 | 48.86% | 1,938,556 | |||||||||
|
|
|||||||||||
RAP TOTAL CEMIG |
1,224,633,352 | |||||||||||
|
|
91
CEMIG D Market |
||||||||||||||||
(GWh) | GW | |||||||||||||||
Quarter |
Captive Consumers | TUSD ENERGY1 | T.E.D2 | TUSD PICK3 | ||||||||||||
1Q16 |
6,408 | 4,053 | 10,460 | 29 | ||||||||||||
2Q16 |
6,711 | 4,497 | 11,208 | 29 | ||||||||||||
3Q16 |
6,365 | 4,424 | 10,788 | 29 | ||||||||||||
4Q16 |
6,402 | 4,409 | 10,811 | 30 | ||||||||||||
1Q17 |
6,249 | 4,274 | 10,523 | 30 | ||||||||||||
2Q17 |
6,314 | 4,287 | 10,601 | 31 | ||||||||||||
3Q17 |
6,232 | 4,586 | 10,817 | 31 | ||||||||||||
4Q18 |
6,221 | 4,591 | 10,813 | 31 | ||||||||||||
1Q18 |
6,201 | 4,637 | 10,838 | 31 | ||||||||||||
2Q18 |
6,331 | 4,873 | 11,204 | 30 |
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 w hich the TUSD is invoiced, according to demand contracted (Portion B). |
Operating Revenues |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Sales to end consumers |
4,085 | 4,006 | 2.0 | 7,921 | 8,184 | (3.2 | ) | |||||||||||||||||
TUSD |
445 | 447 | | 825 | 915 | (9.8 | ) | |||||||||||||||||
CVA and Other financial components in tariff adjustment |
628 | (29 | ) | | 1,069 | (332 | ) | | ||||||||||||||||
Construction revenue |
191 | 240 | (20.2 | ) | 361 | 421 | (14.2 | ) | ||||||||||||||||
Others |
304 | 298 | 2.2 | 664 | 575 | 15.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
5,654 | 4,961 | 14.0 | 10,840 | 9,763 | 11.0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Deductions |
(2,183 | ) | (2,109 | ) | 3.5 | (4,385 | ) | (4,143 | ) | 5.9 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Revenues |
3,471 | 2,852 | 21.7 | 6,455 | 5,620 | 14.9 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Personnel/Administrators/Councillors |
234 | 390 | (39.8 | ) | 460 | 644 | (28.5 | ) | ||||||||||||||||
Employee Participation |
(1 | ) | 4 | | 13 | 18 | (28.2 | ) | ||||||||||||||||
Forluz Post-Retirement Employee Benefits |
57 | 67 | (14.2 | ) | 113 | 132 | (14.5 | ) | ||||||||||||||||
Materials |
14 | 12 | 20.0 | 27 | 20 | 34.0 | ||||||||||||||||||
Contracted Services |
212 | 188 | 12.6 | 411 | 361 | 13.8 | ||||||||||||||||||
Purchased Energy |
1,927 | 1,676 | 15.0 | 3,412 | 3,054 | 11.7 | ||||||||||||||||||
Depreciation and Amortization |
147 | 133 | 10.6 | 292 | 263 | 11.1 | ||||||||||||||||||
Operating Provisions |
64 | 156 | (59.2 | ) | 149 | 293 | (49.3 | ) | ||||||||||||||||
Charges for Use of Basic Transmission Network |
410 | 152 | 169.9 | 781 | 314 | 148.4 | ||||||||||||||||||
Cost from Operation |
191 | 240 | (20.2 | ) | 361 | 421 | (14.2 | ) | ||||||||||||||||
Other Expenses |
63 | 70 | (9.9 | ) | 111 | 139 | (20.4 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
3,320 | 3,088 | 7.5 | 6,129 | 5,659 | 8.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Results |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Net Revenue |
3,471 | 2,852 | 21.7 | 6,455 | 5,620 | 14.9 | ||||||||||||||||||
Operating Expenses |
3,320 | 3,088 | 7.5 | 6,129 | 5,659 | 8.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBIT |
151 | (237 | ) | | 326 | (40 | ) | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
299 | (103 | ) | | 618 | 223 | 176.6 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial Result |
(59 | ) | (115 | ) | (48.1 | ) | (130 | ) | (228 | ) | (43.0 | ) | ||||||||||||
Provision for Income Taxes, Social Cont & |
(29 | ) | 111 | | (67 | ) | 77 | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
62 | (240 | ) | | 128 | (191 | ) | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
92
Operating Revenues |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Sales to end consumers |
1,012 | 1,003 | 0.9 | 1,898 | 1,933 | (1.8 | ) | |||||||||||||||||
Supply |
703 | 760 | (7.6 | ) | 1,347 | 1,401 | (3.8 | ) | ||||||||||||||||
Revenues from Trans. Network |
151 | 114 | 32.2 | 295 | 241 | 22.1 | ||||||||||||||||||
Gain on monetary updating of Concession Grant Fee |
75 | 71 | 5.9 | 157 | 150 | 4.3 | ||||||||||||||||||
Transactions in the CCEE |
32 | 192 | (83.1 | ) | 154 | 412 | (62.6 | ) | ||||||||||||||||
Construction revenue |
4 | 4 | (10.6 | ) | 5 | 7 | (32.6 | ) | ||||||||||||||||
Transmission indemnity revenue |
97 | 204 | (52.6 | ) | 147 | 270 | (45.7 | ) | ||||||||||||||||
Generation indemnity revenue |
17 | | | 34 | | | ||||||||||||||||||
Others |
14 | 7 | 100.8 | 28 | 17 | 59.3 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
2,105 | 2,356 | (10.6 | ) | 4,064 | 4,432 | (8.3 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Deductions |
(392 | ) | (361 | ) | 8.5 | (789 | ) | (763 | ) | 3.4 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Revenues |
1,713 | 1,995 | (14.1 | ) | 3,276 | 3,669 | (10.7 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Personnel/Administrators/Councillors |
85 | 120 | (29.0 | ) | 165 | 212 | (22.0 | ) | ||||||||||||||||
Employees and managers profit shares |
| 1 | | 5 | 6 | 0.8 | ||||||||||||||||||
Forluz Post-Retirement Employee Benefits |
19 | 21 | (10.5 | ) | 36 | 41 | (10.8 | ) | ||||||||||||||||
Materials |
3 | 3 | (11.8 | ) | 5 | 6 | (15.4 | ) | ||||||||||||||||
Raw Materials and Supplies Energy Production |
| | | | | | ||||||||||||||||||
Contracted Services |
35 | 37 | (6.1 | ) | 62 | 64 | (3.2 | ) | ||||||||||||||||
Depreciation and Amortization |
37 | 45 | (19.1 | ) | 73 | 86 | (15.3 | ) | ||||||||||||||||
Operating Reserves |
31 | 6 | 423.5 | 40 | 61 | (35.6 | ) | |||||||||||||||||
Charges for Use of Basic Transmission Network |
56 | 84 | (33.6 | ) | 126 | 166 | (24.4 | ) | ||||||||||||||||
Purchased Energy |
897 | 981 | (8.5 | ) | 1,693 | 1,715 | (1.3 | ) | ||||||||||||||||
Construction Cost |
4 | 4 | (10.6 | ) | 5 | 7 | (32.6 | ) | ||||||||||||||||
Other Expenses |
18 | 8 | 119.0 | 31 | 28 | 10.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
1,183 | 1,310 | (9.7 | ) | 2,239 | 2,391 | (6.4 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Results |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Net Revenue |
1,713 | 1,995 | (14.1 | ) | 3,276 | 3,669 | (10.7 | ) | ||||||||||||||||
Operating Expenses |
(1,183 | ) | (1,310 | ) | (9.7 | ) | (2,239 | ) | (2,391 | ) | (6.4 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBIT |
530 | 685 | (22.6 | ) | 1,037 | 1,278 | (18.9 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equity equivalence results |
(109 | ) | 40 | | (140 | ) | 14 | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
457 | 769 | (40.6 | ) | 970 | 1,379 | (29.7 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial Result |
(650 | ) | (238 | ) | 173.1 | (755 | ) | (533 | ) | 41.6 | ||||||||||||||
Provision for Income Taxes, Social Cont & Deferred Income Tax |
49 | (141 | ) | | (75 | ) | (229 | ) | (67.4 | ) | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
(180 | ) | 346 | | 67 | 531 | (87.4 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Energy Sales (Consolidated)(GWh) |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Residential |
2,558 | 2,496 | 2.5 | 5,151 | 5,033 | 2.3 | ||||||||||||||||||
Industrial |
4,525 | 4,451 | 1.7 | 8,553 | 8,704 | (1.7 | ) | |||||||||||||||||
Commercial |
2,155 | 1,893 | 13.9 | 4,198 | 3,805 | 10.3 | ||||||||||||||||||
Rural |
955 | 954 | 0.1 | 1,720 | 1,752 | (1.8 | ) | |||||||||||||||||
Others |
897 | 892 | 0.6 | 1,776 | 1,752 | 1.4 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
11,090 | 10,685 | 3.8 | 21,399 | 21,046 | 1.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Own Consumption |
11 | 9 | 29.2 | 23 | 18 | 30.1 | ||||||||||||||||||
Supply |
2,975 | 2,846 | 4.5 | 5,607 | 5,740 | (2.3 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
14,076 | 13,540 | 4.0 | 27,030 | 26,805 | 0.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
93
Energy Sales |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Residential |
1,948 | 1,928 | 1.1 | 3,866 | 3,919 | (1.4 | ) | |||||||||||||||||
Industrial |
1,149 | 1,242 | (7.5 | ) | 2,255 | 2,424 | (7.0 | ) | ||||||||||||||||
Commercial |
1,075 | 1,096 | (1.9 | ) | 2,144 | 2,236 | (4.1 | ) | ||||||||||||||||
Rural |
405 | 411 | (1.4 | ) | 748 | 779 | (4.0 | ) | ||||||||||||||||
Others |
401 | 415 | (3.4 | ) | 781 | 821 | (4.8 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Electricity sold to final consumers |
4,979 | 5,092 | (2.2 | ) | 9,794 | 10,179 | (3.8 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Unbilled Supply, Net |
93 | (336 | ) | | (26 | ) | (109 | ) | (75.9 | ) | ||||||||||||||
Supply |
767 | 1,044 | (26.6 | ) | 1,468 | 1,502 | (2.3 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
5,838 | 5,801 | 0.6 | 11,236 | 11,572 | (2.9 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Operating Revenues |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Sales to end consumers |
5,109 | 5,022 | 1.7 | 9,842 | 10,145 | (3.0 | ) | |||||||||||||||||
TUSD |
441 | 437 | 0.7 | 814 | 900 | (9.6 | ) | |||||||||||||||||
Supply |
729 | 779 | (6.4 | ) | 1,394 | 1,428 | (2.4 | ) | ||||||||||||||||
Transactions in the CCEE |
26 | 199 | (87.1 | ) | 160 | 425 | (62.4 | ) | ||||||||||||||||
CVA and Other financial components in tariff adjustment |
628 | (29 | ) | | 1,069 | (332 | ) | | ||||||||||||||||
Gain on monetary updating of Concession Grant Fee |
75 | 71 | 5.9 | 157 | 150 | 4.3 | ||||||||||||||||||
Revenues from Trans. Network |
106 | 85 | 24.3 | 207 | 177 | 16.4 | ||||||||||||||||||
Construction revenue |
206 | 240 | (14.4 | ) | 384 | 441 | (13.0 | ) | ||||||||||||||||
Gas supply |
471 | 411 | 14.7 | 899 | 821 | 9.5 | ||||||||||||||||||
Transmission Indemnity Revenue |
97 | 204 | (52.6 | ) | 147 | 270 | (45.7 | ) | ||||||||||||||||
Generation Indemnity Revenue |
17 | | | 34 | | | ||||||||||||||||||
Others |
304 | 370 | (17.7 | ) | 751 | 719 | 4.4 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Subtotal |
8,208 | 7,788 | 5.4 | 15,857 | 15,145 | 4.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Deductions |
(2,675 | ) | (2,583 | ) | 3.5 | (5,389 | ) | (5,127 | ) | 5.1 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Revenues |
5,533 | 5,205 | 6.3 | 10,469 | 10,018 | 4.5 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Operating Expenses |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Personnel/Administrators/Councillors |
349 | 536 | (35.0 | ) | 680 | 917 | (25.8 | ) | ||||||||||||||||
Employee Participation |
3 | 6 | (47.6 | ) | 23 | 25 | (8.7 | ) | ||||||||||||||||
Forluz Post-Retirement Employee Benefits |
86 | 97 | (11.6 | ) | 169 | 192 | (11.8 | ) | ||||||||||||||||
Materials |
18 | 16 | 16.3 | 34 | 27 | 24.3 | ||||||||||||||||||
Contracted Services |
255 | 238 | 6.9 | 490 | 447 | 9.8 | ||||||||||||||||||
Purchased Energy |
2,819 | 2,649 | 6.4 | 5,083 | 4,742 | 7.2 | ||||||||||||||||||
Depreciation and Amortization |
198 | 209 | (5.3 | ) | 411 | 411 | 0.1 | |||||||||||||||||
Operating Provisions |
134 | 161 | (16.9 | ) | 267 | 370 | (27.7 | ) | ||||||||||||||||
Charges for Use of Basic Transmission Network |
416 | 198 | 110.4 | 809 | 404 | 100.0 | ||||||||||||||||||
Gas bought for resale |
293 | 263 | 11.6 | 556 | 485 | 14.7 | ||||||||||||||||||
Cost from Operation |
203 | 240 | (15.6 | ) | 384 | 441 | (13.0 | ) | ||||||||||||||||
Other Expenses |
85 | 91 | (6.3 | ) | 152 | 187 | (19.1 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
4,860 | 4,705 | 3.3 | 9,058 | 8,649 | 4.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
94
Financial Result Breakdown |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Financial revenues |
249 | 169 | 47.5 | 491 | 349 | 40.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue from cash investments |
18 | 61 | (70.1 | ) | 42 | 125 | (66.7 | ) | ||||||||||||||||
Arrears penalty payments on electricity bills |
92 | 65 | 41.9 | 168 | 138 | 21.8 | ||||||||||||||||||
Exchange rate |
| 9 | | 3 | 18 | (85.4 | ) | |||||||||||||||||
Monetary updating |
26 | 19 | 37.8 | 38 | 37 | 2.3 | ||||||||||||||||||
Monetary updating CVA |
83 | | | 180 | | | ||||||||||||||||||
Taxes applied to Financial Revenue |
(11 | ) | (11 | ) | | (20 | ) | (22 | ) | | ||||||||||||||
Other |
41 | 26 | 55.4 | 80 | 53 | 51.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial expenses |
(946 | ) | (511 | ) | 85.3 | (1,346 | ) | (1,083 | ) | 24.2 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Costs of loans and financings |
(316 | ) | (382 | ) | (17.4 | ) | (603 | ) | (828 | ) | (27.2 | ) | ||||||||||||
Exchange rate |
(561 | ) | (19 | ) | 2,918.8 | (581 | ) | (19 | ) | 3,023.0 | ||||||||||||||
Monetary updating loans and financings |
(27 | ) | (26 | ) | 4.2 | (65 | ) | (69 | ) | (5.3 | ) | |||||||||||||
Monetary updating paid concessions |
(2 | ) | 1 | | (2 | ) | 1 | | ||||||||||||||||
Charges and monetary updating on Post-employment obligations |
(15 | ) | (17 | ) | (8.8 | ) | (33 | ) | (36 | ) | (7.9 | ) | ||||||||||||
Other |
(26 | ) | (69 | ) | (62.5 | ) | (61 | ) | (133 | ) | (53.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial revenue (expenses) |
(697 | ) | (342 | ) | 104.0 | (855 | ) | (734 | ) | 16.4 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Statement of Results |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Net Revenue |
5,533 | 5,205 | 6.3 | 10,469 | 10,018 | 4.5 | ||||||||||||||||||
Operating Expenses |
4,860 | 4,705 | 3.3 | 9,058 | 8,649 | 4.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBIT |
674 | 500 | 34.8 | 1,411 | 1,369 | 3.0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equity gain in subsidiaries |
(83 | ) | 30 | | (26 | ) | 60 | | ||||||||||||||||
Profit from discontinued operations - Telecom |
21 | | | 21 | | | ||||||||||||||||||
Depreciation and Amortization |
198 | 209 | 5.3 | 411 | 411 | (0.1 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
810 | 740 | 9.5 | 1,817 | 1,840 | (1.2 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial Result |
(697 | ) | (342 | ) | (104.0 | ) | (855 | ) | (734 | ) | (16.4 | ) | ||||||||||||
Provision for Income Taxes, Social Cont & Deferred Income Tax |
25 | (51 | ) | | (147 | ) | (214 | ) | 31.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
(60 | ) | 138 | | 404 | 481 | (15.9 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Financial Result Breakdown |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Financial revenues |
249 | 169 | 47.5 | 491 | 349 | 40.8 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue from cash investments |
18 | 61 | (70.1 | ) | 42 | 125 | (66.7 | ) | ||||||||||||||||
Arrears penalty payments on electricity bills |
92 | 65 | 41.9 | 168 | 138 | 21.8 | ||||||||||||||||||
Exchange rate |
| 9 | | 3 | 18 | (85.4 | ) | |||||||||||||||||
Monetary updating |
26 | 19 | 37.8 | 38 | 37 | 2.3 | ||||||||||||||||||
Monetary updating - CVA |
83 | | | 180 | | | ||||||||||||||||||
Taxes applied to Financial Revenue |
(11 | ) | (11 | ) | | (20 | ) | (22 | ) | | ||||||||||||||
Other |
41 | 26 | 55.4 | 80 | 53 | 51.6 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial expenses |
(946 | ) | (511 | ) | 85.3 | (1,346 | ) | (1,083 | ) | 24.2 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Costs of loans and financings |
(316 | ) | (382 | ) | (17.4 | ) | (603 | ) | (828 | ) | (27.2 | ) | ||||||||||||
Exchange rate |
(561 | ) | (19 | ) | 2,918.8 | (581 | ) | (19 | ) | 3,023.0 | ||||||||||||||
Monetary updating loans and financings |
(27 | ) | (26 | ) | 4.2 | (65 | ) | (69 | ) | (5.3 | ) | |||||||||||||
Monetary updating paid concessions |
(2 | ) | 1 | | (2 | ) | 1 | | ||||||||||||||||
Charges and monetary updating on Post-employment obligations |
(15 | ) | (17 | ) | (8.8 | ) | (33 | ) | (36 | ) | (7.9 | ) | ||||||||||||
Other |
(26 | ) | (69 | ) | (62.5 | ) | (61 | ) | (133 | ) | (53.7 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial revenue (expenses) |
(697 | ) | (342 | ) | 104.0 | (855 | ) | (734 | ) | 16.4 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
95
Statement of Results |
2Q18 | 2Q17 | Change% | 1H2018 | 1H2017 | Change% | ||||||||||||||||||
Net Revenue |
5,533 | 5,205 | 6.3 | 10,469 | 10,018 | 4.5 | ||||||||||||||||||
Operating Expenses |
4,860 | 4,705 | 3.3 | 9,058 | 8,649 | 4.7 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBIT |
674 | 500 | 34.8 | 1,411 | 1,369 | 3.0 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Equity gain in subsidiaries |
(83 | ) | 30 | | (26 | ) | 60 | | ||||||||||||||||
Profit from discontinued operations Telecom |
21 | | | 21 | | | ||||||||||||||||||
Depreciation and Amortization |
198 | 209 | 5.3 | 411 | 411 | (0.1 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
EBITDA |
810 | 740 | 9.5 | 1,817 | 1,840 | (1.2 | ) | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Financial Result |
(697 | ) | (342 | ) | (104.0 | ) | (855 | ) | (734 | ) | (16.4 | ) | ||||||||||||
Provision for Income Taxes, Social Cont & Deferred Income Tax |
25 | (51 | ) | | (147 | ) | (214 | ) | 31.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Income |
(60 | ) | 138 | | 404 | 481 | (15.9 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flow Statement |
2Q18 | 2Q17 | Change% | |||||||||
Cash at beginning of period |
1,030 | 995 | 3.5 | |||||||||
|
|
|
|
|
|
|||||||
Cash generated by operations |
(8 | ) | 1,767 | | ||||||||
|
|
|
|
|
|
|||||||
Net profit |
383 | 481 | (20.4 | ) | ||||||||
Current and deferred income tax and Social Contribution tax |
147 | 214 | (31.3 | ) | ||||||||
Depreciation and amortization |
412 | 411 | 0.2 | |||||||||
CVA and other financial components |
(1,069 | ) | 332 | | ||||||||
Equity gain (loss) in subsidiaries |
26 | (60 | ) | | ||||||||
Provisions (reversals) for operational losses |
267 | 370 | (27.8 | ) | ||||||||
Dividends received from equity holdings |
197 | 157 | 25.5 | |||||||||
Interest paid on loans and financings |
(672 | ) | (711 | ) | (5.5 | ) | ||||||
Foreign exchange variations |
554 | 1 | 55,300.0 | |||||||||
Suppliers |
(190 | ) | 24 | | ||||||||
Others |
(63 | ) | 548 | | ||||||||
|
|
|
|
|
|
|||||||
Financing activities |
(269 | ) | (1,066 | ) | 74.8 | |||||||
|
|
|
|
|
|
|||||||
Financings obtained and capital increase |
396 | 60 | 560.0 | |||||||||
Payments of loans and financings |
(775 | ) | (855 | ) | (9.4 | ) | ||||||
Interest on Equity, and dividends |
| (271 | ) | | ||||||||
Capital Increase |
110 | | | |||||||||
|
|
|
|
|
|
|||||||
Investment activity |
188 | (750 | ) | (125.1 | ) | |||||||
|
|
|
|
|
|
|||||||
Securities Financial Investment |
734 | (125 | ) | | ||||||||
Acquisition of ownership interest and future capital commitments |
(150 | ) | (186 | ) | (19.4 | ) | ||||||
Fixed and Intangible assets |
(396 | ) | (439 | ) | (9.8 | ) | ||||||
|
|
|
|
|
|
|||||||
Cash at end of period |
941 | 946 | (0.5 | ) | ||||||||
|
|
|
|
|
|
|||||||
Total Cash |
1,293 | 2,118 | ||||||||||
|
|
|
|
96
BALANCE SHEETS (CONSOLIDATED) ASSETS |
03/31/2018 | 12/31/2017 | ||||||
CURRENT |
6,966 | 8,537 | ||||||
|
|
|
|
|||||
Cash and cash equivalents |
941 | 1,030 | ||||||
Securities |
288 | 1,058 | ||||||
Consumers and traders |
3,759 | 3,885 | ||||||
Financial assets of the concession |
565 | 848 | ||||||
Tax offsetable |
150 | 174 | ||||||
Income tax and Social Contribution tax recoverable |
406 | 340 | ||||||
Dividends receivable |
10 | 77 | ||||||
Linked funds |
111 | | ||||||
Inventories |
34 | 38 | ||||||
Advances to suppliers |
97 | 77 | ||||||
Other credits |
605 | 904 | ||||||
|
|
|
|
|||||
NON-CURRENT |
34,714 | 33,703 | ||||||
|
|
|
|
|||||
Securities |
64 | 30 | ||||||
Consumers and traders |
77 | 255 | ||||||
Tax offsetable |
231 | 231 | ||||||
Income tax and Social Contribution tax recoverable |
11 | 21 | ||||||
Deferred income tax and Social Contribution tax |
1,944 | 1,871 | ||||||
Escrow deposits in legal actions |
2,380 | 2,336 | ||||||
Other credits |
1,419 | 644 | ||||||
Financial assets of the concession |
7,278 | 6,605 | ||||||
Investments |
7,704 | 7,792 | ||||||
PP&E |
2,421 | 2,762 | ||||||
Intangible assets |
11,185 | 11,156 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
41,680 | 42,240 | ||||||
|
|
|
|
97
BALANCE SHEETS LIABILITIES AND SHAREHOLDERS EQUITY |
03/31/2018 | 12/31/2017 | ||||||
CURRENT |
7,859 | 8,662 | ||||||
|
|
|
|
|||||
Suppliers |
2,153 | 2,343 | ||||||
Regulatory charges |
434 | 513 | ||||||
Profit shares |
19 | 9 | ||||||
Taxes |
287 | 705 | ||||||
Income tax and Social Contribution tax |
67 | 115 | ||||||
Interest on Equity, and dividends, payable |
428 | 428 | ||||||
Loans and financings |
2,741 | 2,371 | ||||||
Payroll and related charges |
223 | 207 | ||||||
Post-retirement liabilities |
237 | 232 | ||||||
Other obligations |
701 | 1,232 | ||||||
Provisions for losses on investments |
569 | 507 | ||||||
|
|
|
|
|||||
NON-CURRENT |
19,142 | 19,248 | ||||||
|
|
|
|
|||||
Regulatory charges |
278 | 250 | ||||||
Loans and financings |
11,863 | 12,027 | ||||||
Taxes |
28 | 28 | ||||||
Income tax and Social Contribution tax |
718 | 735 | ||||||
Provisions |
668 | 678 | ||||||
Post-retirement liabilities |
4,005 | 3,954 | ||||||
Provisions for losses on investments |
336 | 337 | ||||||
Other obligations |
1,246 | 1,239 | ||||||
|
|
|
|
|||||
STOCKHOLDERS EQUITY |
14,675 | 14,326 | ||||||
|
|
|
|
|||||
Share capital |
7,294 | 6,294 | ||||||
Capital reserves |
2,250 | 1,925 | ||||||
Profit reserves |
5,968 | 5,729 | ||||||
Adjustments to Stockholders equity |
(837 | ) | (837 | ) | ||||
Advance against Future Capital Increase |
| 1,215 | ||||||
|
|
|
|
|||||
NON-CONTROLLING STOCKHOLDERS EQUITY |
4 | 4 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES |
41,680 | 42,240 | ||||||
|
|
|
|
98