6-K

 

FORM 6-K

 

 

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13A-16 OR 15D-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

For the month of December 2016

Commission File Number 1-15224

 

 

Energy Company of Minas Gerais

(Translation of Registrant’s Name Into English)

 

 

Avenida Barbacena, 1200

30190-131 Belo Horizonte, Minas Gerais, Brazil

(Address of Principal Executive Offices)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.

Form 20-F  ☒                 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


Index

 

Item

 

Description of Items

1.  

2Q 2016 Results

 


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/ Franklin Moreira Gonçalves
 

Name: Franklin Moreira Gonçalves

Title:   Acting Chief Finance and

            Investor Relations Officer

Date: December 23, 2016


 

1. 2Q 2016 RESULTS


LOGO

 

CONTENTS

 

STATEMENTS OF FINANCIAL POSITION

     2   

CONSOLIDATED STATEMENTS OF INCOME

     4   

STATEMENTS OF COMPREHENSIVE INCOME

     6   

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY – CONSOLIDATED

     8   

STATEMENTS OF CASH FLOW

     10   

STATEMENTS OF ADDED VALUE

     12   

CONDENSED EXPLANATORY NOTES TO THE INTERIM FINANCIAL STATEMENTS

     13   
1.  

OPERATIONAL CONTEXT

     13   
2.  

BASIS OF PREPARATION

     14   
3.  

PRINCIPLES OF CONSOLIDATION

     18   
4.  

CONCESSIONS AND AUTHORIZATIONS

     18   
5.  

CASH AND CASH EQUIVALENTS

     22   
6.  

SECURITIES

     23   
7.  

CONSUMERS; TRADERS; CONCESSION HOLDERS – TRANSPORT OF ELECTRICITY

     24   
8.  

RECOVERABLE TAXES

     25   
9.  

INCOME TAX AND SOCIAL CONTRIBUTION TAX

     25   
10.  

ESCROW DEPOSITS

     28   
11.  

ENERGY DEVELOPMENT ACCOUNT (CDE) AND ‘FLAG TARIFF’ ACCOUNT FUNDS

     28   
12.  

FINANCIAL ASSETS AND LIABILITIES OF THE CONCESSION

     29   
13.  

INVESTMENTS

     36   
14.  

PROPERTY, PLANT AND EQUIPMENT

     49   
15.  

INTANGIBLE ASSETS

     51   
16.  

SUPPLIERS

     53   
17.  

TAXES

     54   
18.  

LOANS, FINANCINGS AND DEBENTURES

     55   
19.  

REGULATORY CHARGES

     60   
20.  

POST-RETIREMENT OBLIGATIONS

     60   
21.  

PROVISIONS

     61   
22.  

STOCKHOLDERS’ EQUITY AND REMUNERATION TO STOCKHOLDERS

     73   
23.  

REVENUE

     74   
24.  

OPERATIONAL COSTS AND EXPENSES

     78   
25.  

FINANCIAL REVENUE (EXPENSES)

     83   
26.  

RELATED PARTY TRANSACTIONS

     84   
27.  

FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

     87   
28.  

MEASUREMENT AT FAIR VALUE

     96   
29.  

OPERATING SEGMENTS

     98   
30.  

THE ANNUAL TARIFF ADJUSTMENT

     100   
31.  

NON-CASH TRANSACTIONS

     100   
32.  

SUBSEQUENT EVENTS

     100   

CONSOLIDATED ECONOMIC AND FINANCIAL PERFORMANCE

     104   

 

 

  

 

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.

 


LOGO

 

STATEMENTS OF FINANCIAL POSITION

AT JUNE 30, 2016 AND DECEMBER 31, 2015

ASSETS

(In thousands of Brazilian Reais – R$)

 

     Note      Consolidated
(Unaudited)
     Holding company
(Unaudited)
 
      June 30, 2016
Re-presented
     Dec. 31, 2015
Re-presented
     June 30, 2016
Re-presented
     Dec. 31, 2015
Re-presented
 

CURRENT

              

Cash and cash equivalents

     5         1,500,415         924,632         280,338         256,484   

Marketable securities

     6         932,321         2,426,746         88,804         127,390   

Consumers and traders; Concession holders – Transport of electricity

     7         3,294,449         3,764,477         —           —     

Financial assets of the concession

     12         997,954         873,699         —           —     

Recoverable taxes

     8         193,070         175,330         4,818         4,821   

Income tax and Social Contribution taxes recoverable

     9a         385,650         305,829         —           —     

Dividends receivable

        34,436         62,025         445,811         1,004,796   

Linked funds

        1,047         162         132         133   

Inventories

        40,817         37,264         12         10   

Advance to suppliers

     26         51,397         87,241         —           —     

Energy Development Account (CDE)

     11         63,751         71,695         —           —     

Other

        660,875         647,638         13,225         10,224   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL, CURRENT

        8,156,182         9,376,738         833,140         1,403,858   

NON-CURRENT

              

Marketable securities

     6         54,402         83,566         1,711         2,275   

Advance to suppliers

     26         110,042         60,000         —           —     

Consumers and traders; Concession holders – Transport of electricity

     7         139,491         133,691         —           —     

Recoverable taxes

     8         253,892         257,851         6,570         6,570   

Income tax and Social Contribution tax recoverable

     9a         177,330         205,620         177,330         205,620   

Deferred income tax and Social Contribution tax

     9b         1,653,023         1,498,479         917,142         778,120   

Escrow deposits

     10         1,873,767         1,813,341         506,658         483,264   

Other

        812,931         807,724         21,112         23,255   

Financial assets of the concession

     12         5,090,698         2,659,805         —           —     

Investments

     13         10,077,908         9,744,847         14,316,007         13,412,081   

Property, plant and equipment

     14         3,848,629         3,940,323         2,426         2,177   

Intangible assets

     15         10,487,061         10,275,104         1,868         1,918   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL, NON-CURRENT

        34,579,174         31,480,351         15,950,824         14,915,280   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL ASSETS

        42,735,356         40,857,089         16,783,964         16,319,138   
     

 

 

    

 

 

    

 

 

    

 

 

 

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

2


LOGO

 

STATEMENTS OF FINANCIAL POSITION

AT JUNE 30, 2016 AND DECEMBER 31, 2015

LIABILITIES

(In thousands of Brazilian Reais – R$)

 

     Note      Consolidated
(Unaudited)
     Holding company
(Unaudited)
 
      June 30, 2016
Re-presented
     Dec. 31, 2015
Re-presented
     June 30, 2016
Re-presented
     Dec. 31, 2015
Re-presented
 

Suppliers

     16         1,565,749         1,901,153         5,915         8,765   

Regulatory charges

     19         433,294         516,983         —           —     

Employees’ and managers’ profit shares

        15,652         114,031         920         7,986   

Taxes and charges

     17a         671,608         740,113         26,242         53,123   

Income tax and Social Contribution tax

     17b         13,011         10,646         —           —     

Interest on Equity, and dividends, payable

     22         572,872         1,306,815,         572,641         1,306,584   

Loans, financings and debentures

     18         4,618,734         6,300,359         —           —     

Payroll and related charges

        276,302         220,573         12,408         10,382   

Post-retirement obligations

     20         185,785         166,990         10,199         9,139   

Concessions payable

        2,900         2,811         —           —     

Concession Grant Fee – Auction 12/2015

     12         827,921         —           —           —     

Financial liabilities of the concession

     12         41,507         —           —           —     

Financial instruments – Put options

     13         1,679,455         1,245,103         1,679,455         1,245,103   

Other obligations

        480,412         548,495         3,921         5,200   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL, CURRENT

        11,385,202         13,074,072         2,311,701         2,646,282   

NON-CURRENT

              

Regulatory charges

     19         303,176         226,413         —           —     

Loans, financings and debentures

     18         10,829,029         8,866,178         —           —     

Taxes and charges

     17a         740,111         739,711         —           —     

Deferred income tax and Social Contribution tax

     9b         854,179         689,247         —           —     

Post-retirement obligations

     20         3,173,491         3,086,381         307,624         294,052   

Concessions payable

        19,119         18,578         —           —     

Provisions

     21         785,346         754,573         312,799         335,134   

Financial liabilities of the concession

     12         411,244         —           —           —     

Financial instruments – Put options

     13         173,625         147,614         —           —     

Other obligations

        262,667         266,646         57,816         59,972   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL, NON-CURRENT

        17,551,987         14,795,341         678,239         689,158   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL LIABILITIES

        28,937,189         27,869,413         2,989,940         3,335,440   

STOCKHOLDERS’ EQUITY

     22               

Share capital

        6,294,208         6,294,208         6,294,208         6,294,208   

Capital reserves

        1,924,503         1,924,503         1,924,503         1,924,503   

Profit reserves

        5,285,253         4,662,723         5,285,253         4,662,723   

Equity valuation adjustments

        61,082         102,264         61,082         102,264   

Retained earnings

        228,978         —           228,978         —     
     

 

 

    

 

 

    

 

 

    

 

 

 

EQUITY ATTRIBUTABLE TO CONTROLLING STOCKHOLDERS

        13,794,024         12,983,698         13,794,024         12,983,698   
     

 

 

    

 

 

    

 

 

    

 

 

 

EQUITY ATTRIBUTABLE TO NON-CONTROLLING STOCKHOLDER

        4,143         3,978         —           —     
     

 

 

    

 

 

    

 

 

    

 

 

 

STOCKHOLDERS’ EQUITY

        13,798,167         12,987,676         13,794,024         12,983,698   
     

 

 

    

 

 

    

 

 

    

 

 

 

TOTAL LIABILITIES AND EQUITY

        42,735,356         40,857,089         16,783,964         16,319,138   

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

3


LOGO

 

CONSOLIDATED STATEMENTS OF INCOME

FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 2016 AND 2015

R$ ‘000 (except Net profit per share)

 

     Note    Consolidated
(Unaudited)
    Holding company
(Unaudited)
 
      Jun. 30, 2016     Jun. 30, 2015     Jun. 30, 2016     Jun. 30, 2015  

NET REVENUE

   23      9,205,807        11,241,759        453        161   

OPERATING COSTS

           

COST OF ELECTRICITY AND GAS

   24         

Electricity purchased for resale

        (3,956,110     (4,733,681     —          —     

Charges for use of the National Grid

        (525,912     (492,643     —          —     

Gas bought for resale

        (427,009     (523,922     —          —     
     

 

 

   

 

 

   

 

 

   

 

 

 
        (4,909,031     (5,750,246     —          —     

OTHER COSTS

   24         

Personnel and managers

        (683,827     (539,889     —          —     

Materials

        (17,088     (24,813     —          —     

Raw materials and inputs for production of electricity

        (27     (74,971     —          —     

Outsourced services

        (353,972     (360,189     —          —     

Depreciation and amortization

        (382,969     (416,652     —          —     

Operating provisions

        (86,834     (77,903     —          —     

Infrastructure construction cost

        (583,733     (499,663     —          —     

Other

        (38,936     (104,733     —          —     
     

 

 

   

 

 

   

 

 

   

 

 

 
        (2,147,386     (2,098,813     —          —     

TOTAL COST

        (7,056,417     (7,849,059     —          —     

GROSS PROFIT

        2,149,390        3,392,700        453        161   

OPERATING EXPENSES

   24         

Selling expenses

        (174,566     (58,077     —          —     

G&A expenses

        (309,029     (276,265     (21,291     (25,983

Operating provisions

        (472,212     (137,025     (446,201     (137,025

Other operational expenses

        (286,341     (369,216     (23,537     (20,322
     

 

 

   

 

 

   

 

 

   

 

 

 
        (1,242,148     (840,583     (491,029     (183,330

Equity method gain (loss)

   13      14,042        95,810        502,706        2,130,839   

Fair value gain (loss) on stockholding transaction

   13      —          734,530        —          —     

Operational profit before Financial income (expenses) and taxes

        921,284        3,382,457        12,130        1,947,670   

Financial revenues

   25      609,260        524,855        71,455        13,422   

Financial expenses

   25      (1,233,847     (1,049,886     (3,204     (3,698
     

 

 

   

 

 

   

 

 

   

 

 

 

Profit before income tax and Social Contribution tax

        296,697        2,857,426        80,381        1,957,394   

Current income tax and Social Contribution taxes

   9c      (78,867     (745,033     (12,237     —     

Deferred income tax and Social Contribution tax

   9c      (10,499     (93,502     139,022        61,220   
     

 

 

   

 

 

   

 

 

   

 

 

 

PROFIT (LOSS) FOR THE PERIOD

        207,331        2,018,891        207,166        2,018,614   
     

 

 

   

 

 

   

 

 

   

 

 

 

Total of net profit for the year attributed to:

           

Interest of the controlling stockholders

        207,166        2,018,614        207,166        2,018,614   

Interest of non-controlling stockholder

        165        277        —          —     
     

 

 

   

 

 

   

 

 

   

 

 

 
        207,331        2,018,891        207,166        2,018,614   
     

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted profit per preferred share

   22      0.16        1.60        0.16        1.60   

Basic and diluted profit per common share

   22      0.16        1.60        0.16        1.60   

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

4


LOGO

 

CONSOLIDATED STATEMENTS OF INCOME

FOR THE THREE-MONTH PERIODS ENDED JUNE 30, 2016 AND 2015

(In thousands of Brazilian Reais – R$ – except Net profit per share)

 

     Note      Consolidated
(Unaudited)
    Holding company
(Unaudited)
 
      2Q16     2Q15     2Q16     2Q15  

NET REVENUE

     23         4,754,147        5,392,480        88        81   

OPERATING COSTS

           

COST OF ELECTRICITY AND GAS

     24            

Electricity purchased for resale

        (2,024,749     (2,312,277     —          —     

Charges for use of the National Grid

        (267,206     (251,254     —          —     

Gas bought for resale

        (189,146     (261,914     —          —     
     

 

 

   

 

 

   

 

 

   

 

 

 
        (2,481,101     (2,825,445     —          —     

OTHER COSTS

     24            

Personnel and managers

        (354,752     (272,821     —          —     

Materials

        (11,909     (14,261     —          —     

Raw materials and inputs for production of electricity

        (9     2,547        —          —     

Outsourced services

        (197,911     (185,997     —          —     

Depreciation and amortization

        (197,950     (175,813     —          —     

Operating provisions

        (6,352     (69,427     —          —     

Infrastructure construction cost

        (348,712     (266,090     —          —     

Other

        (30,279     (79,025     —          —     
     

 

 

   

 

 

   

 

 

   

 

 

 
        (1,147,874     (1,060,887     —          —     

TOTAL COST

        (3,628,975     (3,886,332     —          —     

GROSS PROFIT

        1,125,172        1,506,148        88        81   

OPERATING EXPENSES

     24            

Selling expenses

        (98,303     (31,377     —          —     

G&A expenses

        (103,138     (132,124     (9,239     (10,748

Operating provisions

        (377,187     (137,025     (360,667     (137,025

Other operational expenses

        (141,527     (160,655     (10,338     (943
     

 

 

   

 

 

   

 

 

   

 

 

 
        (720,155     (461,181     (380,244     (148,716

Equity method gain (loss)

     13         71,969        5,718        439,272        631,078   

Operational profit before Financial income (expenses) and taxes

        476,986        1,050,685        59,116        482,443   

Financial revenues

     25         390,398        242,751        48,924        7,468   

Financial expenses

     25         (602,427     (494,332     (1,345     (1,716
     

 

 

   

 

 

   

 

 

   

 

 

 

Profit before income tax and Social Contribution tax

        264,957        799,104        106,695        488,195   

Current income tax and Social Contribution taxes

     9c         (7,075     (286,276     (10,583     —     

Deferred income tax and Social Contribution tax

     9c         (55,758     21,436        105,935        45,937   
     

 

 

   

 

 

   

 

 

   

 

 

 

PROFIT (LOSS) FOR THE PERIOD

        202,124        534,264        202,047        534,132   
     

 

 

   

 

 

   

 

 

   

 

 

 

Total of net profit for the year attributed to:

           

Interest of the controlling stockholders

        202,047        534,132        202,047        534,132   

Interest of non-controlling stockholder

        77        132        —          —     
     

 

 

   

 

 

   

 

 

   

 

 

 
        202,124        534,264        202,047        534,132   
     

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted profit per preferred share

     22         0.16        0.42        0.16        0.42   

Basic and diluted profit per common share

     22         0.16        0.42        0.16        0.42   

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

5


LOGO

 

STATEMENTS OF COMPREHENSIVE INCOME

FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 2016 AND 2015

(In thousands of Brazilian Reais – R$)

 

     Consolidated
(Unaudited)
    Holding company
(Unaudited)
 
   Jun. 30, 2016     Jun. 30, 2015     Jun. 30, 2016     Jun. 30, 2015  

PROFIT (LOSS) FOR THE PERIOD

     207,331        2,018,891        207,166        2,018,614   

OTHER COMPREHENSIVE INCOME

        

Items that will not be reclassified to the Profit and loss account

        

Adjustment of actuarial liabilities – restatement of obligations of defined benefit plans, net of taxes

     (115     (118     —          —     

Equity gain on
Other comprehensive income in jointly-controlled subsidiary

     6,803        —          6,688        —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     6,688        (118     6,688        —     

Items that may be reclassified to the Profit and loss account

        

Exchange differences on Equity gain (loss) on
Other comprehensive income in jointly-controlled subsidiary

     (26,048     11,626        (26,058     11,592   

Foreign exchange conversion differences on transactions outside Brazil

     (10     84        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     (26,058     11,710        (26,058     11,592   
  

 

 

   

 

 

   

 

 

   

 

 

 

TOTAL COMPREHENSIVE INCOME FOR THE PERIOD

     187,961        2,030,483        187,796        2,030,206   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total of comprehensive income attributed to:

        

Interest of the controlling stockholders

     187,796        2,030,206        187,796        2,030,206   

Interest of non-controlling stockholder

     165        277        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     187,961        2,030,483        187,796        2,030,206   
  

 

 

   

 

 

   

 

 

   

 

 

 

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

6


LOGO

 

STATEMENTS OF COMPREHENSIVE INCOME

FOR THE THREE-MONTH PERIODS ENDED JUNE 30, 2016 AND 2015

(In thousands of Brazilian Reais – R$)

 

     Consolidated
(Unaudited)
    Holding company
(Unaudited)
 
   2Q16      2Q15     2Q16      2Q15  

PROFIT (LOSS) FOR THE PERIOD

     202,124         534,264        202,047         534,132   

OTHER COMPREHENSIVE INCOME

          

Items that may be reclassified to the Profit and loss account

          

Exchange differences on Equity gain (loss) on
Other comprehensive income in jointly-controlled subsidiary

     7,169         (1,636     7,174         (1,832

Foreign exchange conversion differences on transactions outside Brazil

     5         (196     —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 
     7,174         (1,832     7,174         (1,832
  

 

 

    

 

 

   

 

 

    

 

 

 

TOTAL COMPREHENSIVE INCOME FOR THE PERIOD

     209,298         532,432        209,221         532,300   
  

 

 

    

 

 

   

 

 

    

 

 

 

Total of comprehensive income attributed to:

          

Interest of the controlling stockholders

     209,221         532,300        209,221         532,300   

Interest of non-controlling stockholder

     77         132        —           —     
  

 

 

    

 

 

   

 

 

    

 

 

 
     209,298         532,432        209,221         532,300   
  

 

 

    

 

 

   

 

 

    

 

 

 

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

7


LOGO

 

STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY – CONSOLIDATED

FOR THE PERIODS ENDED JUNE 30, 2016 AND 2015

(In thousands of Brazilian Reais – R$)

 

(Unaudited)

   Share
capital
     Capital
reserves
     Profit
reserves
     Equity
valuation
adjustments
    Retained
earnings
     Total interest
of controlling
stockholders
    Non-controlling
stockholder
     Total of
Stockholders’
equity
 

BALANCES ON DECEMBER 31, 2015 (Re-presented)

     6,294,208         1,924,503         4,662,723         102,264        —           12,983,698        3,978         12,987,676   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Profit (loss) for the period

     —           —           —           —          207,166         207,166        165         207,331   

Other comprehensive income

                     

Adjustment of actuarial liabilities – restatement of obligations of the defined benefit plans, net of taxes

     —           —           —           (115     —           (115     —           (115

Equity gain (loss) on Other comprehensive income in subsidiary and jointly-controlled subsidiary

     —           —           —           (19,245     —           (19,245     —           (19,245

Foreign exchange conversion differences on transactions outside Brazil

     —           —           —           (10     —           (10     —           (10
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Total comprehensive income for the period

     —           —           —           (19,370     207,166         187,796        165         187,961   

Other changes in Stockholders’ equity:

                     

Portion of mandatory dividends that will not be distributed – Reversal of provision

     —           —           622,530         —          —           622,530        —           622,530   

Realization of reserves

                     

Valuation adjustments to Stockholders’ equity – deemed cost of PP&E

     —           —           —           (21,812     21,812         —          —           —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

BALANCES ON JUNE 30, 2016 (Re-presented)

     6,294,208         1,924,503         5,285,253         61,082        228,978         13,794,024        4,143         13,798,167   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

EQUITY ATTRIBUTABLE TO MINORITY STOCKHOLDERS

     —           —           —           —          —           —          4,143         4,143   

EQUITY ATTRIBUTABLE TO CONTROLLING STOCKHOLDERS

     6,294,208         1,924,503         5,285,253         61,082        228,978         13,794,024        —           13,794,024   

 

  

 

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.

 

8


LOGO

 

 

(Unaudited)

   Share
capital
     Capital
reserves
     Profit
reserves
     Equity
valuation
adjustments
    Retained
earnings
     Total interest
of controlling
stockholders
    Non-controlling
stockholder
    Total of
Stockholders’
equity
 

BALANCES ON DECEMBER 31, 2014

     6,294,208         1,924,503         2,593,868         468,332        —           11,280,911        4,041        11,284,952   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Profit (loss) for the period

     —           —           —           —          2,018,614         2,018,614        277        2,018,891   

Other comprehensive income

                    

Adjustment of actuarial liabilities – restatement of obligations of the defined benefit plans, net of taxes

     —           —           —           (118     —           (118     —          (118

Equity gain on Other comprehensive income in jointly-controlled subsidiary

     —           —           —           11,626        —           11,626        —          11,626   

Foreign exchange conversion differences on transactions outside Brazil

     —           —           —           84           84        —          84   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Total comprehensive income for the period

     —           —           —           11,592        2,018,614         2,030,206        277        2,030,483   

Other changes in Stockholders’ equity:

                    

Additional dividends proposed in 2014 to non-controlling stockholders

     —           —           —           —          —           —          (335     (335

Portion of mandatory dividends not distributed – reversal of provision

     —           —           797,316         —          —           797,316        —          797,316   

Realization of reserve for adjustments to Stockholders’ equity – deemed cost of PP&E

     —           —           —           (39,728     39,728         —          —          —     
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

BALANCES ON JUNE 30, 2015

     6,294,208         1,924,503         3,391,184         440,196        2,058,342         14,108,433        3,983        14,112,416   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

MINORITY INTERESTS

     —           —           —           —          —           —          3,983        3,983   

EQUITY ATTRIBUTABLE TO CONTROLLING STOCKHOLDERS

     6,294,208         1,924,503         3,391,184         440,196        2,058,342         14,108,433        3,983        14,112,416   

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

9


LOGO

 

STATEMENTS OF CASH FLOW

FOR THE PERIODS ENDED JUNE 30, 2016 AND 2015

(In thousands of Brazilian Reais – R$)

 

     Consolidated
(Unaudited)
    Holding company
(Unaudited)
 
   June 30,
2016
    June 30,
2015
    June 30,
2016
    June 30,
2015
 

CASH FLOW FROM OPERATIONS

        

Profit (loss) for the period

     207,331        2,018,891        207,166        2,018,614   

Expenses (revenues) not affecting cash and cash equivalents

        

Income tax and Social Contribution tax

     89,366        838,535        (126,785     (61,220

Depreciation and amortization

     398,717        428,708        260        241   

Losses on write-offs of PP&E and Intangible assets

     39,899        55,653        25        —     

Equity method gain (loss)

     (14,042     (95,810     (502,706     (2,130,839

Interest and monetary updating

     52,518        556,266        (52,666     —     

Fair value gain (loss) on stockholding transaction

     —          (734,530     —          —     

Provisions (reversals) for operational losses

     733,612        273,005        446,201        137,025   

CVA Account (Account for Compensation of Portion A items) and Other Financial Components in tariff adjustments

     663,555        (762,497     —          —     

POST-RETIREMENT OBLIGATIONS

     223,576        187,502        20,972        9,950   
  

 

 

   

 

 

   

 

 

   

 

 

 
     2,394,532        2,765,723        (7,533     (26,229

(Increase) / decrease in assets

        

Consumers and Traders

     291,711        (1,104,759     —          —     

CVA Account (Account for Compensation of Portion A items) and Other Financial Components in tariff adjustments

     341,694        806,923        —          —     

Funding from Energy Development Account (CDE)

     7,944        (116,543     —          —     

Recoverable taxes

     (13,781     (38,268     3        (15

Income tax and Social Contribution tax recoverable

     (206,075     (44,985     28,290        34,664   

Transport of electricity

     (2,049     (29,422     —          —     

Escrow deposits in litigation

     (21,159     (22,317     (219     562   

Dividends received from equity holdings

     345,406        151,393        540,054        300,863   

Financial assets of the concession

     161,826        4,818        —          —     

Other

     (27,944     (96,404     24,141        18,735   
  

 

 

   

 

 

   

 

 

   

 

 

 
     877,573        (489,564     592,269        354,809   

Increase (reduction) in liabilities

        

Suppliers

     (335,404     (139,653     (2,850     (1,037

Taxes and charges

     (68,105     89,570        (26,881     (37,571

Income tax and Social Contribution tax payable

     179,160        (1,415     (3,345     2,673   

Payroll and related charges

     55,729        13,937        2,026        404   

Regulatory charges

     (6,926     294,460        —          —     

Post-retirement obligations

     (117,671     (99,414     (6,340     (5,308

Other

     (208,228     91,459        (15,193     (5,830
  

 

 

   

 

 

   

 

 

   

 

 

 
     (501,445     248,944        (52,583     (46,669
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash generated by Operations

     2,770,660        2,525,103        532,153        281,911   

Interest paid on loans and financings

     (1,084,559     (846,938     —          (2,673

Income tax and Social Contribution tax paid

     (101,229     (707,985     (8,892     —     
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH GENERATED BY OPERATIONAL ACTIVITIES

     1,584,872        970,180        523,261        279,238   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

10


LOGO

 

     Consolidated
(Unaudited)
    Holding company
(Unaudited)
 
   June 30, 2016     June 30, 2015     June 30, 2016     June 30, 2015  

CASH FLOW IN INVESTMENT ACTIVITIES

        

Securities – Cash investments

     1,523,589        484,735        39,150        (61,585

Financial assets

     (1,472,264     (56,258     —          —     

Linked funds

     (885     1,056        1        268   

Investments

        

Acquisition of equity interests in investees

     —          (309,684     —          —     

Cash injection in Investees

     (643,254     (84,445     (426,660     (105,431

In PP&E

     (45,005     (30,629     (484     (1,220

In Intangible assets

     (466,716     (399,912     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH FROM (USED IN) INVESTMENT ACTIVITIES

     (1,104,535     (395,137     (387,993     (167,968
  

 

 

   

 

 

   

 

 

   

 

 

 

CASH FLOW IN FINANCING ACTIVITIES

        

New loans and debentures

     2,251,598        3,097,192        —          —     

Loans and debentures paid

     (2,044,738     (3,673,618     —          —     

Interest on Equity, and dividends

     (111,414     (128,745     (111,414     (128,745
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CASH FROM (USED IN) FINANCING ACTIVITIES

     95,446        (705,171     (111,414     (128,745
  

 

 

   

 

 

   

 

 

   

 

 

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

     575,783        (130,128     23,854        (17,475
  

 

 

   

 

 

   

 

 

   

 

 

 

STATEMENT OF CHANGES IN CASH AND CASH EQUIVALENTS

        

Beginning of period

     924,632        887,143        256,484        113,336   

End of period

     1,500,415        757,015        280,338        95,861   
  

 

 

   

 

 

   

 

 

   

 

 

 
     575,783        (130,128     23,854        (17,475
  

 

 

   

 

 

   

 

 

   

 

 

 

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

11


LOGO

 

STATEMENTS OF ADDED VALUE

FOR THE SIX-MONTH PERIODS ENDED JUNE 30, 2016 AND 2015

(In thousands of Brazilian Reais – R$)

 

     Consolidated
(Unaudited)
     Holding company
(Unaudited)
 
   Jun. 30, 2016            Jun. 30, 2015            Jun. 30, 2016           Jun. 30, 2015        

REVENUES

                  

Sales of electricity, gas and services

     13,304,975           15,831,447           499          161     

Distribution construction revenue

     552,099           443,405           —            —       

Transmission construction revenue

     31,634           56,258           —            —       

Revenue from financial updating of concession grant fee

     148,694           —             —            —       

Transmission indemnity revenue

     592,469           54,872           —            —       

Investments in property, plant and equipment

     35,335           5,895           —            —       

Other revenues

     2,407           1,158           —            —       

Provision for doubtful receivables

     (174,566        (58,077        —            —       
  

 

 

      

 

 

      

 

 

     

 

 

   
     14,493,047           16,334,958           499          161     

INPUTS ACQUIRED FROM THIRD PARTIES

                  

Electricity purchased for resale

     (4,348,815        (5,143,052        —            —       

Charges for use of national grid

     (585,301        (534,469        —            —       

Outsourced services

     (591,299        (597,819        (3,829       (4,196  

Gas bought for resale

     (427,009        (523,922        —            —       

Materials

     (330,061        (327,695        (45       (145  

Other operational costs

     (757,701        (394,935        (455,803       (145,902  
  

 

 

      

 

 

      

 

 

     

 

 

   
     (7,040,186        (7,521,892        (459,677       (150,243  

GROSS VALUE ADDED

     7,452,861           8,813,066           (459,178       (150,082  

RETENTIONS

                  

Depreciation and amortization

     (398,717        (428,708        (260       (241  
  

 

 

      

 

 

      

 

 

     

 

 

   

NET ADDED VALUE PRODUCED BY THE COMPANY

     7,054,144           8,384,358           (459,438       (150,323  

ADDED VALUE RECEIVED BY TRANSFER

                  

Equity method gain (loss)

     14,042           95,810           502,706          2,130,839     

Financial revenues

     609,260           524,855           71,455          13,422     

Fair value gain (loss) on stockholding transaction

     —             734,530           —            —       
  

 

 

      

 

 

      

 

 

     

 

 

   

ADDED VALUE TO BE DISTRIBUTED

     7,677,446           9,739,553           114,723          1,993,938     
  

 

 

      

 

 

      

 

 

     

 

 

   

DISTRIBUTION OF ADDED VALUE

                  
       %           %           %          %   
    

 

 

      

 

 

      

 

 

     

 

 

 

Employees

     933,243        12.16         861,466        8.85         28,984        25.26        29,700        1.49   

Direct remuneration

     646,198        8.42         617,457        6.34         9,690        8.45        20,484        1.03   

Benefits

     243,073        3.17         209,780        2.15         18,509        16.13        8,292        0.42   

FGTS fund

     43,972        0.57         34,229        0.35         785        0.68        924        0.05   

Taxes and charges

     5,174,448        67.39         5,683,751        58.36         (124,953     (108.92     (58,478     (2.93

Federal

     2,551,316        33.23         3,571,438        36.67         (125,194     (109.13     (58,714     (2.94

State

     2,615,849        34.07         2,106,430        21.63         48        0.04        105        0.01   

Municipal

     7,283        0.09         5,883        0.06         193        0.17        131        0.01   

Remuneration of external capital

     1,362,424        17.75         1,175,445        12.07         3,526        3.07        4,102        0.21   

Interest

     1,313,343        17.11         1,120,047        11.50         3,204        2.79        3,697        0.19   

Rentals

     49,081        0.64         55,398        0.57         322        0.28        405        0.02   

Remuneration of own capital

     207,331        2.70         2,018,891        20.73         207,166        180.58        2,018,614        101.24   

Retained earnings

     207,166        2.70         2,018,614        20.73         207,166        180.58        2,018,614        101.24   

Non-controlling stockholders’ interest in Retained earnings

     165        —           277        —           —          —          —          —     
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
     7,677,446        100.00         9,739,553        100.00         114,723        100.00        1,993,938        100.00   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

The Condensed Explanatory Notes are an integral part of the Interim Financial 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.

 

12


LOGO

 

CONDENSED EXPLANATORY NOTES TO THE INTERIM FINANCIAL STATEMENTS

FOR THE QUARTER AND SIX MONTHS ENDED JUNE 30, 2016

(In thousands of Brazilian Reais – R$ ’000 – except where otherwise indicated)

(Unaudited)

 

1. OPERATIONAL CONTEXT

 

a) The Company

Companhia Energética de Minas Gerais (‘Cemig’, also herein ‘the Company’, ‘Parent company’ or ‘Holding company’) is a listed corporation registered in the Brazilian Registry of Corporate Taxpayers (CNPJ) under Nº 17.155.730/0001-64, with shares traded on the BM&FBovespa (‘Bovespa’) at Corporate Governance Level 1; on the New York Stock Exchange (NYSE), through ADRs; and on the stock exchange of Madrid (‘Latibex’). It is domiciled in Brazil, with head office at Avenida Barbacena 1200, Belo Horizonte, capital of the state of Minas Gerais. It operates exclusively as a holding company, with interests in subsidiaries or jointly controlled entities, which are engaged in the activities of the construction and operation of systems for generation, transformation, transmission, distribution and sale of electricity, and also activities in the various fields of energy, for the purpose of commercial operation.

On December 21, 2015, Cemig D signed, with the Mining and Energy Ministry, the Fifth Amendment to its concession contracts, extending its electricity distribution concessions for a further 30 years, as from January 1, 2016. The new amendment establishes service quality and economic-financial parameters that Cemig D must meet during the new concession period.

On June 30, 2016 the Company’s consolidated current liabilities exceeded its consolidated current assets by R$ 3,229,020. The reason for this working capital deficiency was, primarily, new financings obtained in 2015 with short-term maturities for the Company’s Investment Program, and transfer of debentures from long term to short term, associated with the provision for dividends and Interest on Equity in the amount of R$ 633,967, in December 2015, and the provision for loss on put options in the amount of R$ 1,679,455 in June 2016. Another factor in this result was the amount of R$ 830,821, posted in Concessions payable, referring to the remaining balance of the debt owed by Cemig GT to the concession-granting power under the auction of the plants of Lot D.

Management monitors the Company’s cash flow, and for this purpose assesses measures to adjust the present situation of its financial assets and liabilities to the levels considered appropriate to meet its needs. In this case, in the first half of 2016 the Company carried out negotiations which resulted in issuance by Cemig D of a Bank Credit Note for R$ 695,000, debentures for R$ 1,615,000, and issuance of Promissory Notes by Cemig GT for R$ 620,000, in July 2016. See more details in Notes 18 and 32.

 

 

  

 

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


LOGO

 

Negotiations are in progress with financial institutions for rollover of the debt becoming due in 2016, for long-term maturities. Also, the Company has had positive cash flow from its operations, of R$ 1,584,872 to June 2016 and R$ 970,180 to June 2015.

On June 30, 2016 the current liabilities of the Holding company exceeded its current assets by R$ 1,478,561. This was principally the result of the provision for dividends in the amount of R$ 633,967 in December 2015, and the provision of R$ 1,679,455 for loss on put options.

Management monitors the Company’s cash flow, and for this purpose assesses measures to adjust the present situation of its financial assets and liabilities to the levels considered appropriate to meet its needs. Also, the Holding company has had positive cash flow from its operations, of R$ 523,261 to June 2016 and R$ 279,238 to June 2015.

The Company’s by-laws establish certain target levels for debt and investments which the Company’s management must obey. However, the Annual General Meeting of Stockholders of May 30, 2016 gave authorization to exceed these indicators, exceptionally for the year 2016, as follows:

 

     Target in the by-laws      Excess authorized by
the AGM
 

Consolidated debt / Ebitda

     2.00         4.12   

(Net debt) / (Net debt + Stockholders’ equity)

     40.00%         52.00%   

(Capex including acquisition of any assets) / Ebitda

     40.00%         146.00%   

 

2. BASIS OF PREPARATION

 

2.1 Statement of compliance

The interim Financial Statements have been prepared in accordance with Technical Pronouncement 21 –Interim Reporting (Pronunciamento Técnico 21 – Demonstração Intermediária, or CPC21), and IAS 34 –Interim Financial Reporting, issued by the International Accounting Standards Board (IASB); and are also presented in a form compliant with the rules issued by the Brazilian Securities Commission (Comissão de Valores Mobiliários, or CVM), applicable to preparation of Interim Financial Statements for the Quarterly Information (Informações Trimestrais, or ITR).

The Company has opted to present the individual and the consolidated Interim Financial Statements in a single group, since there is no difference in the values stated for (a) Stockholders’ equity and (b) Net profit (loss) between the individual and the consolidated Interim Financial Statements.

This Interim Quarterly Information has been prepared according to principles, practices and criteria consistent with those adopted in the preparation of the annual accounting statements at December 31, 2015. Thus, this Interim financial information should be read in conjunction with the re-presented financial statements for 2015, approved by the Company’s management on November 11, 2016.

All the material information used by Management in the management of the Company is in evidence in these interim financial 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.

 

14


LOGO

 

Authorization by the Company’s management for issuance of the original Interim accounting information for the period ended June 30, 2016 was given on August 11, 2016. This Re-presented Interim accounting information for the period ended June 30, 2016 was approved by the Company’s management on November 11, 2016, and reflects the effects of the adjustments described in Note 2.3 to this Interim accounting information.

 

2.2 Reconciling the Notes published in the annual financial statements and those in the Interim Financial Information

The table below shows the correlation between the Explanatory Notes published in the consolidated annual financial statements at December 31, 2015 and the consolidated interim financial accounting information at June 30, 2016.

The Company believes that this interim accounting information presents the material updating of information relating to its equity situation, and its results for the six months ended June 30, 2016, in compliance with the requirements for disclosure stated by the CVM (the Brazilian Securities Commission).

 

Number of the Note

  

Title of the Note

Dec. 31, 2015

  

June 30, 2016

  

1

   1    Operational context

2

   2    Basis of preparation

3

   3    Consolidation principles

4

   4    Concessions and authorizations

5

   29    Operational segments

6

   5    Cash and cash equivalents

7

   6    Marketable securities

8

   7    Consumers and traders; Concession holders – Transport of electricity

9

   8    Recoverable taxes

10

   9    Income tax and Social Contribution tax

11

   10    Escrow deposits

12

   11    Passthrough funding from the Energy Development Account (Conta de Desenvolvimento Energético, or CDE) and the Flag Tariff Centralizing Account

13

   12    Financial assets and liabilities of the concession

14

   13    Investments

15

   14    Property, plant and equipment

16

   15    Intangible assets

17

   16    Suppliers

18

   17    Taxes and social security

19

   18    Loans, financings and debentures

20

   19    Regulatory charges

21

   20    Post-retirement obligations

22

   21    Provisions

23

   22    Stockholders’ equity and remuneration to stockholders

24

   23    Revenue

25

   24    Operational costs and expenses

26

   25    Financial revenue (expenses)

27

   26    Related party transactions

28

   27    Financial instruments and risk management

29

   28    Measurement at fair value

32

   31    Transactions not involving cash

33

   32    Subsequent events

 

 

  

 

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


LOGO

 

The Explanatory Notes of the 2015 annual report that were not included in this present Quarterly Information because they had no material changes, and/or were not applicable to the interim information, are as follows:

 

Number

  

Title of the Note

30

   Insurance

31

   Commitments

 

2.3 Re-presentation of the financial statements

As a result of the conclusions and results identified by the independent investigation into projects in which Norte Energia S.A. has equity interests, Cemig has recognized in its financial statements the impacts arising from this result, in proportion to its holding in NESA (through Aliança Norte and Amazônia Energia), as follows:

 

Statement of financial position

   Note      Consolidated  
      June 30, 2016      Adjustments     30/06/2016
Re-presented
 

Assets

          

Non-current

          

Investments

     13         10,100,783         (22,875     10,077,908   
     

 

 

    

 

 

   

 

 

 

Total, non-current

        34,602,049         (22,875     34,579,174   
     

 

 

    

 

 

   

 

 

 

Total assets

        42,758,231         (22,875     42,735,356   
     

 

 

    

 

 

   

 

 

 

Stockholders’ equity

     22           

Profit reserves

        5,308,128         (22,875     5,285,253   
     

 

 

    

 

 

   

 

 

 

Total of stockholders’ equity

        13,821,042         (22,875     13,798,167   
     

 

 

    

 

 

   

 

 

 

Total liabilities and Stockholders’ equity

        42,758,231         (22,875     42,735,356   
     

 

 

    

 

 

   

 

 

 

 

Statement of financial position

   Note      Consolidated  
      2015      Adjustments     2015
Re-presented
 

Assets

          

Non-current

          

Investments

     13         9,767,722         (22,875     9,744,847   
     

 

 

    

 

 

   

 

 

 

Total, non-current

        31,503,226         (22,875     31,480,351   
     

 

 

    

 

 

   

 

 

 

Total assets

        40,879,964         (22,875     40,857,089   
     

 

 

    

 

 

   

 

 

 

Liabilities

          

Current

          

Interest on Equity, and Dividends, payable

     22         1,318,253         (11,438     1,306,815   
     

 

 

    

 

 

   

 

 

 

Total, current

        13,085,510         (11,438     13,074,072   
     

 

 

    

 

 

   

 

 

 

Total liabilities

        27,880,851         (11,438     27,869,413   
     

 

 

    

 

 

   

 

 

 

Stockholders’ equity

     22           

Profit reserves

        4,674,160         (11,437     4,662,723   
     

 

 

    

 

 

   

 

 

 

Total of stockholders’ equity

        12,999,113         (11,437     12,987,676   
     

 

 

    

 

 

   

 

 

 

Total liabilities and Stockholders’ equity

        40,879,964         (22,875     40,857,089   
     

 

 

    

 

 

   

 

 

 

 

  

 

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


LOGO

 

Statement of financial position

   Note      Holding company  
      Sep. 30, 2016      Adjustments     Jun. 30, 2016
Re-presented
 

Assets

          

Non-current

          

Investments

     13         14,338,882         (22,875     14,316,007   
     

 

 

    

 

 

   

 

 

 

Total, non-current

        15,973,699         (22,875     15,950,824   
     

 

 

    

 

 

   

 

 

 

Total assets

        16,806,839         (22,875     16,783,964   
     

 

 

    

 

 

   

 

 

 

Stockholders’ equity

     22           

Profit reserves

        5,308,128         (22,875     5,285,253   
     

 

 

    

 

 

   

 

 

 

Total of stockholders’ equity

        13,816,899         (22,875     13,794,024   
     

 

 

    

 

 

   

 

 

 

Total liabilities and Stockholders’ equity

        16,806,839         (22,875     16,783,964   
     

 

 

    

 

 

   

 

 

 

 

Statement of financial position

   Note      Holding company  
      2015      Adjustments     2015
Re-presented
 

Assets

          

Current

          

Dividends receivable

        1,015,491         (10,695     1,004,796   
     

 

 

    

 

 

   

 

 

 

Total, current

        1,414,553         (10,695     1,004,796   
     

 

 

    

 

 

   

 

 

 

Non-current

          

Investments

     13         13,424,261         (12,180     13,412,081   
     

 

 

    

 

 

   

 

 

 

Total, non-current

        14,927,460         (12,180     14,915,280   
     

 

 

    

 

 

   

 

 

 

Total assets

        16,342,013         (22,875     16,319,138   
     

 

 

    

 

 

   

 

 

 

Liabilities

          

Current

          

Interest on Equity, and dividends, payable

     22         1,318,022         (11,438     1,306,584   
     

 

 

    

 

 

   

 

 

 

Total, current

        2,657,720         (11,438     2,646,282   
     

 

 

    

 

 

   

 

 

 

Total liabilities

        3,346,878         (11,438     3,335,440   
     

 

 

    

 

 

   

 

 

 

Stockholders’ equity

     22           

Profit reserves

        4,674,160         (11,437     4,662,723   
     

 

 

    

 

 

   

 

 

 

Total of stockholders’ equity

        12,995,135         (11,437     12,983,698   
     

 

 

    

 

 

   

 

 

 

Total liabilities and Stockholders’ equity

        16,342,013         (22,875     16,319,138   
     

 

 

    

 

 

   

 

 

 

 

Statement of changes in stockholders’ equity

   Jun. 30, 2016      Adjustments     30/06/2016
Re-presented
 

Profit reserves

       

To Retained earnings

     5,308,128         (22,875     5,285,253   
  

 

 

    

 

 

   

 

 

 

Balance of Stockholders’ equity

     13,821,042         (22,875     13,798,167   
  

 

 

    

 

 

   

 

 

 

 

 

  

 

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


LOGO

 

Statement of changes in stockholders’ equity

   2015     Adjustments     2015
Re-presented
 

Retained earnings

      

Net profit for the period

     2,491,375        (22,875     2,468,500   

Dividends under the by-laws

     (1,267,935     11,438        (1,256,497

Profit reserves

      

To Retained earnings

     1,262,280        (11,437     1,250,843   
  

 

 

   

 

 

   

 

 

 

Total of profit reserves

     4,674,160        (11,437     4,662,723   

 

3. PRINCIPLES OF CONSOLIDATION

The reporting dates for the interim accounting information on the subsidiaries and jointly-controlled subsidiaries, used for the purposes of calculation of consolidation and equity method gains (losses) coincide with those of the Company.

The Company uses the criteria of full consolidation for the following companies which are direct equity investments of Cemig:

 

Subsidiary

   Form of valuation      June 30, 2016  
      Direct stake, %  

Cemig GT (Generation and Transmission)

     Consolidation         100.00   

Cemig Distribuição

     Consolidation         100.00   

Gasmig

     Consolidation         99.57   

Cemig Telecom

     Consolidation         100.00   

Rosal Energia

     Consolidation         100.00   

Sá Carvalho

     Consolidation         100.00   

Horizontes Energia

     Consolidation         100.00   

Usina Térmica Ipatinga

     Consolidation         100.00   

Cemig PCH

     Consolidation         100.00   

Cemig Trading

     Consolidation         100.00   

Efficientia

     Consolidation         100.00   

Cemig Comercializadora de Energia Incentivada

     Consolidation         100.00   

Barreiro Thermal Plant

     Consolidation         100.00   

Empresa de Serviços e Comercialização de Energia Elétrica

     Consolidation         100.00   

 

4. CONCESSIONS AND AUTHORIZATIONS

Renewal of the concessions of the Jaguara and São Simão Hydroelectric Plants

The company believes that it has the right to extension of these concessions, based on the original terms of the Concession Agreement, and is currently arguing this point in the courts, as follows:

The Jaguara hydroelectric plant

As specified in the concession the agreement for the Jaguara Plant, the Company applied for the extension of the concession. The Mining and Energy Ministry (‘MME’) refused the Company’s application, on the grounds that the application was made outside the time limits set by Law 12,783/13.

 

 

  

 

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.

 

18


LOGO

 

On June 20, 2013, Cemig GT obtained an interim injunction in its application to the Higher Appeal Court (Superior Tribunal de Justiça, or STJ) for order of mandamus No. 20,432/2013, against the decision of the MME not to entertain the application for extension of the period of concession of the Jaguara plant (424MW capacity, with average 336 MW assured offtake), which had an expiration date on August 28, 2013. The interim remedy, given by Reporting Justice Sérgio Kukina, ensured that Cemig GT would continue to operate the concession for the Jaguara plant until final judgment in the action. On August 23, 2013, Justice Sérgio Kukina ruled that the application for mandamus had failed.

On August 30, 2013 the STJ granted an interim order, published on September 3, 2013, in a new application for mandamus in the STJ, against the decision by the Mining and Energy Ministry which, in a dispatch published on August 23, 2013, refused, on its merits, the application by Cemig GT for extension of the concession of the Jaguara Plant under its Concession Agreement. This interim order gives Cemig GT the right to remain in control of the Jaguara Plant, commercially operating the public service concession granted to it, until final judgment of the case.

On June 24, 2015 the judgment on the application for mandamus brought by Cemig GT was completed. With all the votes given by the Justices of the first Section of the STJ, the applications made by Cemig GT were defeated by six judgment votes to 2.

On September 22, 2015, Cemig GT filed a further action, for Provisional Remedy, with the Federal Supreme Court (Supremo Tribunal Federal, or STF), to maintain the ownership of the concession for the Jaguara plant, on the initial bases of the concession agreement.

On November 3, 2015, the Reporting Justice of the Federal Supreme Court published a Dispatch requesting a position from the parties on their interest in holding a reconciliation hearing, due to the complexity and importance of the debate on the subject in the action for Provisional Remedy. On November 4, 2015, Cemig filed a statement with the Court stating its interest in such a hearing.

On December 21, 2015, Supreme Court Justice Dias Toffoli, rapporteur of the case, granted the application for interim injunction made by the Company, to suspend the effects of the judgment of the First Section of the STJ, and keep Cemig GT in possession of the concession to operate the Jaguara plant, on the initial bases of the concession agreement, until such time as the Supreme Court might make a decision to the contrary. On February 1, 2016, the decision granting the application for interim injunction applied for was published.

On February 15, 2016 the Panel Judgment of the STJ was published, containing the decision of the First Section of that Court, which refused to grant mandamus and refused the Special Appeal.

On February 22, 2016, in the STF, the Reporting Justice issued a Dispatch postponing continuity of the Reconciliation Hearing between Cemig GT and the federal government; the parties are currently awaiting a further dispatch to set a new date for continuation of that hearing, begun on December 15, 2015.

On March 1, 2016 the Company filed an Ordinary Appeal with the STJ against the panel judgment of February 15, 2016, and on April 11, 2016 the Justice Deputy Chair of the STJ issued a decision accepting that this Ordinary Appeal should be heard, and ordered it to be submitted to the STF.

Considering the present status of the legal dispute and supported by the opinion of its internal and external legal advisors, in the first half of 2016 the Company recognized the operational revenues and costs of this plant, in accordance with current accounting practices, in view of the fact that it remained in the control of the asset during this period.

 

 

  

 

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


LOGO

 

São Simão hydroelectric plant

On June 3, 2014, the Company filed a request for extension of the concession of the São Simão Hydroelectric Plant, since it believes that the concession contract for this plant is not subject to the new rules created by Provisional Measure 579 (which became Law 12783/2013).

On August 5, 2014, the Council of Aneel decided to recommend to the Mining and Energy Ministry (MME) that renewal of the concession for the São Simão plant should be refused.

On August 29, 2014, the Mining and Energy Minister decided to refuse the request for extension of the period of concession of the São Simão hydro plant, based on Opinion 559/2014/CONJURMME/CGU/AGU.

On September 10, 2014, Cemig GT filed a Hierarchy Appeal with the MME, with request for reconsideration, for the Mining and Energy Minister to reconsider his decision and to grant the Company’s request based only on Concession Contract 007/1997; and, successively, that the appeal should be sent to the President of the Republic, so that the President should issue a decision in favor of the Company’s request in the same terms. This appeal is still pending, awaiting consideration by the MME.

Notwithstanding this, on December 15, 2014 Cemig GT filed an application for mandamus (No. 21465/DF), with the Higher Appeal Court (STJ), requesting interim relief, against an act that was illegal and violated the net and certain right of the plaintiff, practiced by the Mining and Energy Minister, for the purpose of obtaining extension of the period of concession of the São Simão plant, based on the Concession Agreement.

On December 17, 2014, Justice Mauro Campbell granted an interim order (published on December 19, 2014) that Cemig GT should remain in control of the plant, commercially operating the public service concession conceded to it, until the final judgment on application for mandamus governing the Jaguara plant, or until a re-examination of the remedy just refused.

When the judgment in the application for mandamus governing the Jaguara plant was concluded, with rejection of the application, the Reporting Justice revoked the interim remedy given in the Application for mandamus relating to the São Simão plant, the decision on which was published on June 30, 2015.

On July 3, 2015, Cemig GT filed a Special Appeal for retraction of the decision by the Reporting Justice, or, if the court should not be of that opinion, that the appeal referred to should be submitted to consideration by the First Section of the STJ, for an interim remedy ordering that the Company should continue to hold the concession for the São Simão Plant, on the initial bases of the Concession 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.

 

20


LOGO

 

On July 10, 2015, the Energy Planning and Development Department (Secretaria de Planejamento e Desenvolvimento Energético) sent an official letter to Cemig GT requiring it to state whether the Company would be interested in remaining in possession of the São Simão Plant, on the new bases of Law 12783/13, until its assumption by the winner of a new tender to be held, in view of the repeal of the interim remedy.

In response to this new event, on July 22, 2015 Cemig GT filed a petition with the Chair of the STJ requesting the application for retraction made within the Special Appeal, in such a way that, through reconsideration of the decision appealed against, an interim remedy should be granted, to keep the Company as holder of the concession of the São Simão Plant, on the initial basis of the Concession Agreement, until final judgment be given on this application for mandamus, or, subsidiarily, that, at least, suspension effect should be attributed to the Special Appeal.

On August 20, 2015 it was stated that the MME would take the necessary measures to designate Cemig GT as provider of electricity generation service through the São Simão plant, under the quota regime, on the basis that the revocation of the interim order given in the application for mandamus had immediate enforceability.

In response, Cemig GT stated interest in remaining responsible for the provision of the electricity generation service of the São Simão plant, but pointed out that there are doubts as to the type, and legal security, of this provision of services, since the matter was still pending court and administrative decisions.

The MME, by Ministerial Order 432/2015, published on September 15, 2015, designated Cemig GT as the party responsible for provision of electricity generation service through the São Simão plant, under the quota regime (being responsible for the operation and maintenance of the plant without, however, having the right to its output of electricity, which will be allocated to the Guaranteed Power Offtake Auctions) until the taking over of the concession by the winner of the auction.

Further, in the judiciary, Cemig GT filed a further application for mandamus, to Justice Mauro Campbell Marques, requesting an annulment of the act of coercion, and assertion of the interim remedy that authorized the applicant to remain in possession and operation of the concession of the São Simão plant, on the initial bases of the contract, until final judgment was given on the application for mandamus governing the São Simão plant or, subsidiarily, until the merit of the Special Appeal would be considered.

Although judgments have been given against the pleadings put forward by the Company in relation to orders of mandamus, the Company continues to be confident of its right, based on a contractual clause, and the legislation currently in effect, and on the Opinions issued by renowned jurists. The chances of success in the court dispute have been categorized ‘possible’, by the Company’s internal and external legal advisers.

 

 

  

 

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


LOGO

 

Considering the present status of the legal dispute, and supported by the opinion of its internal and external legal advisers, the Company:

 

  recognized, up to the date of September 15, 2015, the operational revenues and costs of this plant, in accordance with current accounting practices, in view of the fact that it remained in control of the asset up to that date;

 

  considering the requirements of Ministerial Order 432/2015, as from September 16, 2015, ceased to recognize the expenses of depreciation on the São Simão plant, and began to recognize revenues relating to the provision of services of operation and maintenance of the plant, in accordance with the regime of quotas;

 

  transferred, on September 16, 2015, the amount of R$ 219,869 from its PP&E to the account line Other long term assets, considering that it is still under decision in the Courts. Based on the terms of the concession agreement, this asset is considered as having a recovery value higher than the value at which it is recorded.

Concession of the Miranda Hydroelectric Plant

On June 10, 2016, Cemig Geração e Transmissão filed application to the regulator, Aneel, to extend the period of the concession for the Miranda Hydroelectric Plant for 20 years. On July 12, 2016, Aneel, complying with the judgment vote of the Reporting Council Member in the case, José Jurhosa Junior, decided to submit the case “to the Mining and Energy Ministry with the recommendation not to give cognizance to the request by Cemig Geração e Transmissão S.A. – Cemig GT for extension of the period of concession of the Miranda Hydroelectric Plant, since it was made outside the period stipulated by Law 12783/2013”.

 

5. CASH AND CASH EQUIVALENTS

 

     Consolidated      Holding company  
   June 30, 2016      Dec. 31, 2015      June 30, 2016      Dec. 31, 2015  

Banks accounts

     46,927         51,939         4,643         4,161   

Cash investments

           

Bank certificates of deposit

     1,259,062         722,738         260,383         234,754   

Overnight (Repos)

     185,577         127,916         15,312         17,569   

Treasury Financial Bills

     8,401         5,659         —           —     

Other

     448         16,380         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,453,488         872,693         275,695         252,323   
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,500,415         924,632         280,338         256,484   
  

 

 

    

 

 

    

 

 

    

 

 

 

The financial investments are in transactions that are liquid, promptly convertible into a known amount of cash, are subject to insignificant risk of change in value, and have no restrictions on use. Fixed-rate or floating-rate Bank certificates of deposit (Certificados de Depósito Bancário, or CDBs) are remunerated at a percentage of the rate for interbank deposits (the Certificado de Depósito Interbancário, or CDI, rate), which is published by the Custody and Settlement Chamber (Câmara de Custódia e Liquidação, or Cetip). This percentage ranges from 75% to 108.5%, depending on the transaction.

Overnight repo transactions are short-term cash investments, with availability for redemption on the day following the date of investment. They are usually backed by treasury bills, notes or bonds and referenced to a fixed rate of approximately 14.4% p.a.

The Company’s exposure to interest rate risk and an analysis of sensitivity of financial assets and liabilities are given in Note 27 to this Interim Consolidated Financial Information.

 

 

  

 

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.

 

22


LOGO

 

6. SECURITIES

 

     Consolidated      Holding company  
   Jun. 30, 2016      Dec. 31, 2015      June 30, 2016      Dec. 31, 2015  

Cash investments

           

Current

           

Bank certificates of deposit

     107,538         1,716,944         19,531         30,804   

Financial Notes – Banks

     554,142         460,639         45,724         61,989   

Treasury Financial Bills

     119,282         87,938         10,535         12,588   

Debentures

     150,234         160,332         12,396         21,590   

Other

     1,125         893         618         419   
  

 

 

    

 

 

    

 

 

    

 

 

 
     932,321         2,426,746         88,804         127,390   

Non-current

           

Bank certificates of deposit

     33,692         42,011         —           —     

Financial Notes – Banks

     12,900         41,367         1,066         2,249   

Debentures

     —           —           645         —     

Other

     7,810         188         —           26   
  

 

 

    

 

 

    

 

 

    

 

 

 
     54,402         83,566         1,711         2,275   
  

 

 

    

 

 

    

 

 

    

 

 

 
     986,723         2,510,312         90,515         129,665   
  

 

 

    

 

 

    

 

 

    

 

 

 

Fixed-rate or floating-rate Bank certificates of deposit (Certificados de Depósito Bancário, or CDBs) are remunerated at a percentage of the rate for interbank deposits (Certificado de Depósito Interbancário, or CDI, rate), which is published by the Custody and Settlement Chamber (Câmara de Custódia e Liquidação, or Cetip). This percentage ranges from 98.5% to 109% depending on the transaction.

Bank Financial Bills (Letras Financeiras, or LFs) are fixed-rate fixed-income securities, issued by banks and remunerated at a percentage of the CDI rate published by Cetip. The remuneration rate on the LFs in Cemig’s portfolio varies between 104.8% and 112.7% of the CDI rate.

Treasury Financial Bills (LFTs) are fixed rate securities, the yield on which follows the daily variation of the Selic rate between the date of purchase and the date of purchase of the security.

Debentures are medium and long term debt securities, which give their holders a right of credit against the issuing company. The debentures in the portfolio of Cemig’s Investment Fund have a remuneration rate varying between 108% and 113% of the CDI rate.

Note 27 gives a classification of these securities. Cash investments in securities of related parties are shown in Note 26.

 

 

  

 

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


LOGO

 

7. CONSUMERS; TRADERS; CONCESSION HOLDERS – TRANSPORT OF ELECTRICITY

 

     Consolidated  
   Balances not
yet due
     Up to 90 days
past due
     More than 90
days past due
    June 30, 2016     Dec. 31, 2015  

Invoiced supply

     1,068,249         726,594         776,320        2,571,163        2,412,520   

Supply not yet invoiced

     981,618         —           —          981,618        1,125,479   

Wholesale supply to other concession holders

     121,927         21,847         2,294        146,068        98,814   

CCEE (Electricity Trading Chamber)

     53,815         —           942        54,757        516,362   

Concession holders – Transport of electricity

     157,993         11,057         203,436        372,486        370,438   

(–) Allowance for doubtful accounts

     —           —           (692,152     (692,152     (625,445
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     2,383,602         759,498         290,840        3,433,940        3,898,168   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Current assets

             3,294,449        3,764,477   

Non-current assets

             139,491        133,691   

The Company’s exposure to credit risk related to Consumers and Traders is given in Note 27.

The provision for the allowance for doubtful receivables is considered to be sufficient to cover any losses in the realization of these assets, and breaks down by type of consumer as follows:

 

     June 30, 2016      Dec. 31, 2015  

Residential

     260,945         210,957   

Industrial

     140,604         135,925   

Commercial, services and others

     129,099         116,684   

Rural

     20,033         18,877   

Public authorities

     11,288         11,546   

Public lighting

     3,901         5,052   

Public service

     9,818         9,783   

Charges for use of the network – TUSD

     111,513         111,513   

Other

     4,951         5,108   
  

 

 

    

 

 

 
     692,152         625,445   
  

 

 

    

 

 

 

Changes in the provision for doubtful receivables in the six months to June 30, 2016 were as follows:

 

Balance on December 31, 2014

     649,850   
  

 

 

 

New provisions

     58,077   

Written off

     (43,273
  

 

 

 

Balance on June 30, 2015

     664,654   
  

 

 

 

Balance on December 31, 2015

     625,445   
  

 

 

 

New provisions

     174,566   

Written off

     (107,859
  

 

 

 

Balance on June 30, 2016

     692,152   
  

 

 

 

 

 

  

 

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.

 

24


LOGO

 

8. RECOVERABLE TAXES

 

     Consolidated      Holding company  
   June 30, 2016      Dec. 31, 2015      June 30, 2016      Dec. 31, 2015  

Current

           

ICMS tax recoverable

     131,035         113,459         3,432         3,432   

PIS and Pasep taxes

     12,823         9,477         —           —     

Cofins tax

     39,442         43,755         1         —     

Other

     9,770         8,639         1,385         1,389   
  

 

 

    

 

 

    

 

 

    

 

 

 
     193,070         175,330         4,818         4,821   

Non-current

           

ICMS tax recoverable

     185,811         182,504         4,754         4,754   

PIS and Pasep taxes

     11,669         12,966         4         4   

Cofins tax

     54,185         60,155         16         16   

Other

     2,227         2,226         1,796         1,796   
  

 

 

    

 

 

    

 

 

    

 

 

 
     253,892         257,851         6,570         6,570   
  

 

 

    

 

 

    

 

 

    

 

 

 
     446,962         433,181         11,388         11,391   
  

 

 

    

 

 

    

 

 

    

 

 

 

The credits of the PIS, Pasep, Cofins and ICMS taxes, recorded in Non-current assets, arise from acquisitions of property, plant and equipment and can be offset over 48 months. The transfer to Non-current was made in accordance with estimates by management of the amounts that will be realized up to June 30, 2017.

 

9. INCOME TAX AND SOCIAL CONTRIBUTION TAX

 

a) Income tax and Social Contribution tax recoverable

The balances of income tax and Social Contribution tax refer to tax credits in corporate income tax returns of previous years and to advance payments which will be offset against federal taxes payable.

 

     Consolidated      Holding company  
   June 30, 2016      Dec. 31, 2015      June 30, 2016      Dec. 31, 2015  

Current

           

Income tax

     273,525         225,638         —           —     

Social Contribution tax

     112,125         80,191         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     385,650         305,829         —           —     

Non-current

           

Income tax

     154,173         191,978         154,173         191,978   

Social Contribution tax

     23,157         13,642         23,157         13,642   
  

 

 

    

 

 

    

 

 

    

 

 

 
     177,330         205,620         177,330         205,620   
  

 

 

    

 

 

    

 

 

    

 

 

 
     562,980         511,449         177,330         205,620   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

 

  

 

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


LOGO

 

b) Deferred income tax and Social Contribution tax

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

 

Deferred income tax and Social Contribution tax.

   Consolidated     Holding company  
   June 30, 2016     Dec. 31, 2015     June 30, 2016     Dec. 31, 2015  

Tax credits

        

Tax loss carryforwards

     255,270        236,168        229,258        234,529   

Provisions

     879,985        712,999        677,366        537,281   

Post-retirement obligations

     866,189        830,748        94,456        89,509   

Provision for doubtful receivables

     232,726        210,072        7,192        7,195   

Taxes payable – suspended liability (1)

     200,612        199,571        —          —     

Paid concession

     9,324        9,000        —          —     

Other

     22,676        54,378        229        2,214   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     2,466,782        2,252,936        1,008,501        870,728   
  

 

 

   

 

 

   

 

 

   

 

 

 

Deferred obligations

        

Funding cost

     (31,183     (20,532     —          —     

Deemed cost

     (272,854     (279,575     —          —     

Cost of acquisition of equity interests

     (490,445     (499,403     (91,359     (92,608

Financial charges capitalized

     (132,295     (107,676     —          —     

Tax on revenues not realized – Presumed Profit accounting method

     (3,319     (1,821     —          —     

Transmission assets: Indemnity gain

     (462,960     (261,521     —          —     

Updating of Financial assets

     (274,882     (273,155     —          —     

Other

     —          (21     —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     (1,667,938     (1,443,704     (91,359     (92,608
  

 

 

   

 

 

   

 

 

   

 

 

 

Total, net

     798,844        809,232        917,142        778,120   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

     1,653,023        1,498,479        917,142        778,120   

Total liabilities

     (854,179     (689,247     —          —     

 

(1) Refers to the court escrow deposit of PIS, Pasep and Cofins taxes charged on amounts of ICMS tax.

 

 

  

 

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.

 

26


LOGO

 

c) Reconciliation of the expense on income tax and Social Contribution tax

This table reconciles the nominal expenses on income tax (rate 25%) and the Social Contribution tax (rate 9%) with the actual expense, presented in the Statement of income:

 

     Consolidated     Holding company  
   1H16     1H15     1H16     1H15  

Pre-tax profit

     296,697        2,857,426        80,381        1,957,394   

Income tax and Social Contribution tax – nominal expense

     (100,877     (971,525     (27,329     (665,514

Tax effects applicable to:

        

Equity gain (loss) in subsidiaries (net of Interest on Equity)

     (9,851     35,444        153,240        726,150   

Gain on change in percentage equity interest in Aliança Geração

     —          88,392        —          —     

Non-deductible contributions and donations

     (1,804     (1,815     —          —     

Tax incentives

     1,109        4,302        50        —     

Tax credits not recognized

     (1,586     (539     (66     3   

Difference between Presumed Profit and Real Profit Methods

     34,286        15,093        —          —     

Income tax and Social Contribution tax correction to prior year tax return

     —          (114     —          —     

Non-deductible fines

     (7,582     (4,429     (14     (3

Excess reactive power and excess demand

     (6,157     (5,540     —          —     

Other

     3,096        2,196        904        584   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax and Social Contribution tax – effective credit (expense)

     (89,366     (838,535     126,785        61,220   
  

 

 

   

 

 

   

 

 

   

 

 

 

Effective rate

     30.14%        29.35%        (157.73)%        (3.13)%   

Current tax

     (78,867     (745,033     (12,237     —     

Deferred tax

     (10,499     (93,502     139,022        61,220   

 

     Consolidated     Holding company  
   2Q16     2Q15     2Q16     2Q15  

Pre-tax profit

     264,957        799,104        106,695        488,195   

Income tax and Social Contribution tax – nominal expense

     (90,085     (271,696     (36,276     (165,986

Tax effects applicable to:

        

Equity gain (loss) in subsidiaries (net of Interest on Equity)

     7,693        4,813        131,048        211,407   

Non-deductible contributions and donations

     (1,057     (1,020     —          —     

Tax incentives

     (2,195     2,328        20        —     

Tax credits not recognized

     578        (58     24        (5

Difference between Presumed Profit and Real Profit Methods

     25,627        8,368        —          —     

Income tax and Social Contribution tax – correction to prior year tax return

     —          (114     —          —     

Non-deductible fines

     (2,430     (2,207     (14     (1

Excess reactive power and excess demand

     (3,136     (2,680     —          —     

Other

     2,172        (2,574     550        522   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income tax and Social Contribution tax – effective credit (expense)

     (62,833     (264,840     95,352        45,937   
  

 

 

   

 

 

   

 

 

   

 

 

 

Effective rate

     23.71%        33.14%        89.37%        (9.41)%   

Current tax

     (7,075     (286,276     (10,583     —     

Deferred tax

     (55,758     21,436        105,935        45,937   

 

 

  

 

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


LOGO

 

10. ESCROW DEPOSITS

These payments are mainly for legal actions relating to employment-law contingencies and tax claims. The most important escrow deposits refer to tax disputes, which mainly concern: (i) income tax withheld at source on Interest on Equity; and (ii) the Pasep and Cofins taxes – in actions seeking exclude the ICMS tax itself from the taxable amount on which the Pasep and Cofins taxes are charged.

 

     Consolidated      Holding company  
   June 30,
2016
     Dec. 31,
2015
     June 30,
2016
     Dec. 31,
2015
 

Employment-law cases

     378,448         367,440         33,525         36,996   

Tax cases

           

Income tax on Interest on Equity

     14,774         14,774         —           —     

Pasep and Cofins taxes (1)

     743,398         751,318         —           10,604   

Credits of ICMS tax on PP&E

     —           35,674         —           —     

Donations and legacy tax (ITCD)

     43,396         33,848         42,957         42,711   

Urban property tax (IPTU)

     69,296         67,637         59,462         72,113   

Finsocial tax

     50,816         23,343         50,816         29,962   

Other

     235,150         185,439         42,874         15,029   
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,156,830         1,112,033         196,109         170,419   

Other

           

Monetary updating on AFAC from Minas Gerais State Government (2)

     239,445         239,445         239,445         239,445   

Regulatory

     59,528         56,523         25,519         24,253   

Third party liability

     12,495         9,810         6,065         5,757   

Consumer relations

     4,340         3,779         1,516         1,489   

Court embargo

     9,454         11,783         3,090         3,288   

Other

     13,227         12,528         1,389         1,617   
  

 

 

    

 

 

    

 

 

    

 

 

 
     338,489         333,868         277,024         275,849   
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,873,767         1,813,341         506,658         483,264   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) The balances of the escrow deposits relating to the Pasep and Cofins taxes have a corresponding provision in Taxes. See more details in Note 17.
(2) Administrative deposit seeking suspension of enforceability of the credit charged by Minas Gerais State Government for a difference in monetary updating on the Advance against Future Capital Increase (Adiantamento contra Futuro Aumento de Capital, or AFAC). For more details please see Note 21.

 

11. ENERGY DEVELOPMENT ACCOUNT (CDE) AND ‘FLAG TARIFF’ ACCOUNT FUNDS

Reimbursement of tariff subsidy payments

The subsidies applicable to tariffs charged to users of public electricity distribution service are reimbursed through payments of funds from the Energy Development Account (Conta de Desenvolvimento Energético, or CDE).

On June 30, 2016 the total appropriated as incoming subsidies was R$ 409,102 (R$ 362,898 in 2015). Of the amount provisioned, the Company has R$ 63,751 receivable (R$ 71,695 at December 31, 2015). This is recognized in current assets.

Payments from the Flag Tariff Funds Centralizing Account

The ‘Flag Account’ (‘Conta Bandeira’) manages the funds collected from captive customers of utilities of the national grid holding electricity distribution concessions and permissions – these were paid, on behalf of the CDE, directly to the Flag Account. The resulting funds are passed through by the Wholesale Trading Chamber (CCEE) to distribution agents, based on the differences between (i) realized costs of thermal generation and exposure to short-term market prices, and (ii) the amounts covered by the tariff.

 

 

  

 

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.

 

28


LOGO

 

On June 30, 2016, the amounts passed through from the Flag Account totaled R$ 341,694 (R$ 402,504 on June 30, 2015). They were recognized as a partial realization of the CVA credit receivable.

 

12. FINANCIAL ASSETS AND LIABILITIES OF THE CONCESSION

 

Financial assets of the concession

   Jun. 30, 2016      Dec. 31, 2015  

Assets related to infrastructure (a)

     

Transmission concessions

     471,512         401,139   

Distribution concessions

     176,708         135,983   

Indemnity receivable – Transmission

     1,646,598         1,054,129   

Indemnity receivable – Generation

     546,424         546,424   

Generation assets – Assets remunerated by tariff

     —           46,173   

Concession Grant Fee – Plants contracted at Auction 12/2015

     2,262,688         —     
  

 

 

    

 

 

 
     5,103,930         2,183,848   
  

 

 

    

 

 

 

CVA (Portion A Variation Compensation Account) and Other financial components in tariff adjustments (b)

     984,722         1,349,656   
  

 

 

    

 

 

 

Total

     6,088,652         3,533,504   
  

 

 

    

 

 

 

Current assets

     997,954         873,699   

Non-current assets

     5,090,698         2,659,805   

 

Financial liabilities of the concession

   Jun. 30, 2016      Dec. 31, 2015  

CVA (Portion A Variation Compensation Account) and
Other financial components in tariff adjustments (b)

     452,751         —     

Current liabilities

     41,507         —     

Non-current liabilities

     411,244         —     

 

a) Assets related to infrastructure

The distribution, transmission and gas contracts of the Company and its subsidies are within the criteria for application of Technical Interpretation ICPC 01 (IFRIC 12), which governs accounting of concessions. They refer to the investment made in infrastructure that will be the subject of indemnity by the Concession-granting power, during the period and at the end of the concessions, as specified in the regulations of the electricity sector and in the concession contracts signed by Cemig and its subsidiaries with the related concession-granting powers.

The portion of the assets of the concession that will be totally used up during the concession period is recorded as an Intangible asset and is completely amortized during the concession agreement period. The part of the value of the assets that will not be completely amortized by the end of the concession agreement period is reported as a Financial asset due to an unconditional right to receive cash or other financial asset directly from the grantor.

Indemnity receivable – Transmission

The Company’s transmission concession contracts are within the criteria for application of Technical Interpretation ICPC 01 (IFRIC 12), which deals with accounting of concessions, and refer to invested infrastructure that will be the subject of indemnity by the Concession-granting power during and at the end of their concession periods, as laid down in the regulations for the electricity sector, and in the concession contract.

Aneel Normative Resolution 589, of December 10, 2013, set the criteria for calculation of the New Replacement Value (Valor Novo de Reposição, or VNR) of the transmission facilities, for the purposes of indemnity.

 

 

  

 

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


LOGO

 

The valuation opinion delivered to Aneel on July 31, 2014 represented an indemnity to the Company in the amount of R$ 1,169,145, on base date December 31, 2012.

On July 12, 2016, Aneel sent to the Company the Report of Inspection with final Review of the Opinion sent by the Company, deciding the value of the indemnity at R$ 1,177,488, of which R$ 285,483 had been received in the first quarter of 2013.

On April 22, 2016 the Mining and Energy Ministry published its Ministerial Order 120, setting the deadline and method of payment of the remaining amount of the indemnity.

The Ministerial Order determined that the amounts homologated by Aneel should become part of the Regulatory Asset Base for Remuneration (Base de Remuneração Regulatória, or BRR) and that the cost of capital should be added to the related Permitted Annual Revenues (‘RAP’). We would point out that the information relating to the cost of capital was a subject of debate up to the date of issue of Ministerial Order 120.

The amount will be updated by the Expanded Consumer Price Index (Índice Nacional de Preços ao Consumidor Amplo, or IPCA), and the cost of capital will not be incorporated for the period from the extensions of the concessions up to the tariff-setting process of 2017. The latter is to be updated and remunerated at the real cost of own capital of the transmission segment of the industry as decided by Aneel in the methodologies of the Periodic Tariff Reviews for Revenues of Existing Concession Holders, currently 10.44% per year, to be paid over eight years by reimbursement through the RAP.

The Ministerial Order still depends on decisions that will be the subject of Public Hearings held by Aneel, which are listed in Aneel’s Regulatory Agenda for the second half of 2016 and the first half of 2017.

Based on the best information available, the Company made its estimate and recognized, in June 2016, the amount of R$ 548,734, as follows:

 

  R$ 20,381 relating to the difference between the amount of the Preliminary Revision made by Aneel on February 23, 2015 of the Opinion sent by the Company, R$ 1,157,106, and the Final Revision;

 

  R$ 90,442 representing the difference between the variations resulting from the IGP-M index and the IPCA index – since the Company had updated the balance by the IGP-M index until March 31, 2016;

 

  R$ 437,911 representing the remuneration from use of own capital, calculated on the basis of 10.44% p.a.

In addition, in the first half of 2016 the company recognized an item of R$ 47,735 for updating by the IGP-M index, up to May 2016, of the balance of indemnity receivable at the end of December 2015, in the amount of R$ 1,054,129.

For the new assets consisting of improvements and strengthening of facilities implemented by the transmission concession holders, Aneel calculates an additional portion of Permitted Annual Revenue (RAP) in accordance with a methodology specified in the Tariff Regulation Procedures (Procedimentos de Regulação Tarifária, or Proret).

Under these procedures, the revenue established in the Resolutions is payable to the transmission companies as from the date of start of commercial operation of the facilities. In the periods between reviews, the revenues associated with the improvements and strengthening of facilities are provisional. They are then definitively decided in the review immediately subsequent to the start of commercial operation of the facilities; this review then has effect backdated to the date of start of commercial operation. Any difference arising from the review of value is then applied in the RAP of the transmission company in equal parts up to the subsequent periodic review of RAP.

 

  

 

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.

 

30


LOGO

 

Indemnity receivable – Generation

In July 2015 a termination date was reached under Concession Contract 007/97, for several of the plants operated by the Company. As from the termination of the concession, the Company held the right to indemnity of the assets not yet indemnified, as specified in the concession contract referred to. The accounting balances corresponding to these assets, including the Deemed Cost, were transferred from Fixed assets to Financial assets on the date of termination of the concession in July 2015, and total R$ 546,424.

 

Generating plant

   Concession
expiry
date
     Installed
capacity
(MW)
     Net balance of
assets based on
Historic Cost at
Sep. 30, 2015
     Net value of assets
based on Deemed
Cost at

Dec. 31, 2014
 

Três Marias Hydroelectric Plant

     Jul. 2015         396.00         71,694         413,450   

Salto Grande Hydroelectric Plant

     Jul. 2015         102.00         10,835         39,379   

Itutinga Hydroelectric Plant

     Jul. 2015         52.00         3,671         6,923   

Camargos Hydroelectric Plant

     Jul. 2015         46.00         7,818         23,095   

Piau Small Hydroelectric Plant

     Jul. 2015         18.01         1,531         9,005   

Gafanhoto Small Hydroelectric Plant

     Jul. 2015         14.00         1,232         10,262   

Peti Small Hydroelectric Plant

     Jul. 2015         9.40         1,346         7,871   

Tronqueiras Small Hydroelectric Plant

     Jul. 2015         8.50         1,908         12,323   

Joasal Small Hydroelectric Plant

     Jul. 2015         8.40         1,379         7,622   

Martins Small Hydroelectric Plant

     Jul. 2015         7.70         2,132         4,041   

Cajuru Small Hydroelectric Plant

     Jul. 2015         7.20         3,576         4,252   

Paciência Small Hydroelectric Plant

     Jul. 2015         4.08         728         3,936   

Marmelos Small Hydroelectric Plant

     Jul. 2015         4.00         616         4,265   
     

 

 

    

 

 

    

 

 

 
        677.29         108,466         546,424   
     

 

 

    

 

 

    

 

 

 

As specified in Aneel Normative Resolution 615/2014, the Valuation Opinions proposing the amounts of the indemnity of the assets were delivered to Aneel by December 31, 2015. Based on the discussions and valuations currently in progress, management believes that the amount recorded is the best estimate of indemnity taking into account the information available up to the reporting date of the interim accounting statements at June 30, 2016.

From the termination of a concession contract until January 4, 2016, the plants were operated by the Company under the Quota regime, with remuneration by a tariff only to cover costs of operation and maintenance of the assets. From January 5, 2016 to May 31, 2016, with signature of the related concession contracts, the assets began to be operated in accordance with the terms of Auction won by Cemig GT on November 25, 2015 (‘Auction 12/2015’). As from June 1, 2016, the assets have been operated by the seven specific-purpose companies (‘the Generation SPCs’), which are wholly-owned subsidiaries of Cemig GT, created in compliance with the requirements of Auction 12/2015.

Concession Grant Fee – Auction 12/2015

Under Provisional Measure 579/2012, enacted as Law 12783/2013, the concessions of 14 plants of Cemig GT (Cajuru, Camargos, Gafanhoto, Itutinga, Joasal, Marmelos, Martins, Paciência, Peti, Piau, Salto Grande, Três Marias, Tronqueiras and Volta Grande), and those of the Jaguara, São Simão and Miranda plants were made subject to acceptance of predefined tariffs, and indemnity of the yet unamortized investments made for each plant. At the time, Cemig GT did not accept the terms for renewal.

 

 

  

 

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


LOGO

 

In November 2015, Cemig GT took part in Auction 12/2015 and won the concessions of Lot D. This lot comprises 18 plants – for five of which the concession had been previously held by Furnas S.A. – with total assured average power offtake of 420 MW, as follows:

 

Generating plant

   Concession
expiry date
     Installed capacity
(MW)
     Average physical offtake
guarantee level

(‘Assured Energy’) – MW
 

Três Marias Hydroelectric Plant

     Jan. 2045         396.00         239.00   

Salto Grande Hydroelectric Plant

     Jan. 2045         102.00         75.00   

Itutinga Hydroelectric Plant

     Jan. 2045         52.00         28.00   

Camargos Hydroelectric Plant

     Jan. 2045         46.00         21.00   

Piau Small Hydroelectric Plant

     Jan. 2045         18.01         13.53   

Gafanhoto Small Hydroelectric Plant

     Jan. 2045         14.00         6.68   

Peti Small Hydroelectric Plant

     Jan. 2045         9.40         6.18   

Tronqueiras Small Hydroelectric Plant

     Jan. 2045         8.50         3.39   

Joasal Small Hydroelectric Plant

     Jan. 2045         8.40         5.20   

Martins Small Hydroelectric Plant

     Jan. 2045         7.70         1.84   

Cajuru Small Hydroelectric Plant

     Jan. 2045         7.20         2.69   

Paciência Small Hydroelectric Plant

     Jan. 2045         4.08         2.36   

Marmelos Small Hydroelectric Plant

     Jan. 2045         4.00         2.74   

Coronel Domiciano Small Hydroelectric Plant (1)

     Jan. 2045         5.04         3.59   

Dona Rita Small Hydroelectric Plant (1)

     Jan. 2045         2.41         1.03   

Ervália Small Hydroelectric Plant (1)

     Jan. 2045         6.97         3.03   

Neblina Small Hydroelectric Plant (1)

     Jan. 2045         6.47         4.66   

Sinceridade Small Hydroelectric Plant (1)

     Jan. 2045         1.42         0.35   
     

 

 

    

 

 

 
        699.60         420.27   
     

 

 

    

 

 

 

 

1) Plants for which the concession was previously held by Furnas, which will be under the regime of assisted operation by the prior concession holder for a period of 180 calendar days from the date of signature of the contracts.

Information on installed capacity, offtake guarantees, and other operational information is, due to its nature, is not part of the scope of a review of interim financial statements, and has thus not been examined by the external auditors.

Signature of the contract for these plants gives Cemig the concession for their commercial operation for the next 30 years. In 2016 the whole of the output will be sold in the Regulated Market, under the Physical Guarantee Quota System (Sistema de Cota de Garantia Física or CGF); and in 2017, 70% of the output will be sold in the Regulated Market and 30% in the Free Market.

Cemig’s offer for the Lot was R$ 498,694, and the single Fee paid for the grant of the 30-year concession for the 18 hydroelectric plants was R$ 2,216,353. Of this fee, 65% was paid on January 4, 2016, and the payment for the remaining 35% (initially R$ 775,724) was paid on July 1, 2016 (updated by the Selic rate to a total payment of R$ 827,921). The contract was signed on January 5, 2016, at the Mining and Energy Ministry.

 

 

  

 

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.

 

32


LOGO

 

On Jun 8, 2016, title to Concession Contracts 08 to 16/2016, relating to the Auction won by Cemig GT on November 25, 2015, was transferred to the related specific-purpose companies, wholly-owned subsidiaries of Cemig GT, as follows:

 

     Balance at Dec. 31,
2015
     Addition      Monetary
updating
     Amortization     Balance at June 30,
2016
 

Cemig Geração Três Marias S.A.

     —           1,260,400         110,634         (83,042     1,287,992   

Cemig Geração Salto Grande S.A.

     —           395,523         34,818         (26,189     404,152   

Cemig Geração Itutinga S.A.

     —           147,662         14,019         (11,134     150,547   

Cemig Geração Camargos S.A.

     —           110,746         10,468         (8,289     112,925   

Cemig Geração Sul S.A.

     —           144,603         14,286         (11,662     147,227   

Cemig Geração Leste S.A.

     —           98,301         10,381         (8,856     99,826   

Cemig Geração Oeste S.A.

     —           59,118         6,284         (5,383     60,019   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Total

     —           2,216,353         200,890         (154,555     2,262,688   
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

The amount of the concession grant fee was recognized as a financial asset, due to the Company having the unconditional right to receive the amount paid, plus updating by the IPCA Index and remuneratory interest, during the period of the concession. The amortization corresponds to the amounts received monthly.

This table shows the changes in Financial assets of the concession related to infrastructure:

 

     Transmission     Generation     Distribution     Consolidated  

Balance on January 1, 2015

     1,272,986        —          5,943,682        7,216,668   
  

 

 

   

 

 

   

 

 

   

 

 

 

Addition

     146,030        —          —          146,030   

Written off

     (5,818     —          (59,863     (65,681

Transfer from Financial assets to Intangible assets, on renewal of concessions

     —          —          (7,161,504     (7,161,504

Assets acquired in business combination

     (2,035     —          808,119        806,084   

Generation – Indemnity receivable

     —          546,424        —          546,424   

Amounts received

     (10,250     —          —          (10,250

Monetary updating

     100,528        —          605,549        706,077   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance on December 31, 2015

     1,501,441        546,424        135,983        2,183,848   
  

 

 

   

 

 

   

 

 

   

 

 

 

Addition

     31,634        —          —          31,634   

Addition – Grant Fee – Plants

     —          2,216,353        —          2,216,353   

Written off

     (163     —          (352     (515

Amounts received

     (7,271     (154,555     —          (161,826

Transfer from Financial to Intangible assets

     —          —          35,752        35,752   

Monetary updating

     592,469        200,890        5,325        798,684   
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance on June 30, 2016

     2,118,110        2,809,112        176,708        5,103,930   
  

 

 

   

 

 

   

 

 

   

 

 

 

b) The CVA Account (Account for Compensation of Portion A items) and Other Financial Components in tariff adjustments

The Amendment that extended the period of the concession of Cemig D guarantees that, in the event of extinction of the concession, for any reason, the remaining balances (assets and liabilities) of any shortfall in payment or reimbursement through the tariff must also be included by the Concession-granting power in the total of the indemnity.

The balances on (i) the CVA Account (Compensation for Variation of Portion A items), (ii) the account for Neutrality of Sector Charges, and (iii) Other financial components in the tariff calculation, refer to the positive and negative differences between the estimate of the Company’s non-manageable costs and the payments actually made. The variations found are the subject of monetary updating based on the Selic Rate and compensated in the subsequent tariff adjustments.

 

 

  

 

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


LOGO

 

The balances of these financial assets and liabilities are shown below. Please note that in the Interim Accounting Information the balances of each line are presented at net value in assets or liabilities in accordance with the tariff adjustments homologated or to be homologated:

 

Balances at June 30, 2016

   Current     Non-current     Total assets      Total
liabilities
 
   Assets      Liabilities     Assets      Liabilities       

‘Portion A’ items

               

Quota for payment to the Energy Development Account (CDE)

     415,930         (22,788     —           (225,806     415,930         (248,594

Tariff for use of transmission facilities of grid participants

     2,149         (4,363     —           (10,347     2,149         (14,710

Tariff for transport of electricity provided by Itaipu

     12,172         —          1,657         —          13,829         —     

Proinfa – Program to encourage alternative sources of electricity

     32,825         (188     5,337         —          38,162         (188

System Service Charges (ESS) and Reserve Energy Charge (EER)

     —           (133,317     —           (12,860     —           (146,177

Electricity purchased for resale

     2,329,565         (1,519,769     231,440         (363,051     2,561,005         (1,882,820

‘Other financial components’

               

Overcontracting of supply

     —           (234,072     —           (37,614     —           (271,686

Neutrality of Portion A

     174,541         —          —           —          174,541         —     

Other financial items

     263,572         (373,037     —           —          263,572         (373,037

‘Flag Tariff’ amounts (1)

     —           (5     —           —          —           (5
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

TOTAL

     3,230,754         (2,287,539     238,434         (649,678     3,469,188         (2,937,217
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

Balance at December 31, 2015

   Current     Non-current     Total assets      Total
liabilities
 
   Assets      Liabilities     Assets      Liabilities       

‘Portion A’ items

               

Quota for payment to the Energy Development Account (CDE)

     248,672         —          88,130         —          336,802         —     

Tariff for use of transmission facilities of grid participants

     41,901         (328     3,123         —          45,024         (328

Tariff for transport of electricity provided by Itaipu

     7,913         (2     2,663         —          10,576         (2

Proinfa – Program to encourage alternative sources of electricity

     4,871         (1,168     1,784         —          6,655         (1,168

System Service Charges (ESS) and Reserve Energy Charge (EER)

     323         (254,826     —           (53,142     323         (307,968

Electricity purchased for resale

     2,020,792         (738,578     572,207         (204,410     2,592,999         (942,988

‘Other financial components’

               

Overcontracting of supply

     —           (407,958     —           (122,194     —           (530,152

Neutrality of Portion A

     88,056         (1,834     30,684         —          118,740         (1,834

Other financial items

     10,917         (699     170,345         —          181,262         (699

‘Flag Tariff’ amounts (1)

     —           (157,586     —           —          —           (157,586
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

TOTAL

     2,423,445         (1,562,979     868,936         (379,746     3,292,381         (1,942,725
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

 

(1) Billing arising from the Flag System not yet homologated by Aneel.

 

 

  

 

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.

 

34


LOGO

 

STATEMENT OF FINANCIAL POSITION

   Amounts ratified by
Aneel in the last tariff
adjustment
    Amounts to be ratified
by Aneel in the next
tariff adjustments
    June 30, 2016     Dec. 31, 2015  

Assets

     3,206,692        262,496        3,469,188        3,292,381   

Liabilities

     (2,221,970     (715,247     (2,937,217     (1,942,725
  

 

 

   

 

 

   

 

 

   

 

 

 

Total Net assets presented in
Statement of financial position

     984,722        (452,751     531,971        1,349,656   
  

 

 

   

 

 

   

 

 

   

 

 

 

Movement in balances of financial assets and liabilities:

 

Balance on December 31, 2014

     1,106,675   

(+) Net constitution of financial assets

     1,086,243   

(–) Amortization

     (279,405

(–) Receipt of funds from the ACR Account and from the Flag Tariff Funds Centralizing Account (Conta Centralizadora dos Recursos de Bandeiras Tarifárias – CCRBT)(1)

     (806,923

(+) Updating – Selic rate

     32,288   
  

 

 

 

Balance on June 30, 2015

     1,138,878   
  

 

 

 

Balance on December 31, 2015

     1,349,656   
  

 

 

 

(+) Net constitution of financial assets

     (432,169

(–) Amortization

     (231,386

(–) Payments from the Flag Tariff Funds Centralizing Account (1)

     (341,694

(+) Updating – Selic rate

     187,564   
  

 

 

 

Balance on June 30. 2016

     531,971   
  

 

 

 

 

(1) See more details in Note 11.
(2) Includes adjustment for homologation of the CVA by Aneel in May 2016.

 

 

  

 

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


LOGO

 

13. INVESTMENTS

This table gives a summary of the financial information on the affiliated companies and jointly-controlled entities. The information presented below has been adjusted by the percentage of the Company’s equity interest in each item.

 

     Consolidated      Holding company  
   June 30, 2016
Re-presented
     Dec. 31, 2015
Re-presented
     June 30, 2016
Re-presented
     Dec. 31, 2015
Re-presented
 

Cemig GT (Generation and Transmission)

     —           —           5,195,832         4,683,812   

Hidrelétrica Cachoeirão

     45,289         40,844         —           —     

Guanhães Energia

     21,020         18,444         —           —     

Hidrelétrica Pipoca

     28,887         26,237         —           —     

Retiro Baixo

     158,943         147,905         —           —     

Aliança Norte

     459,522         354,284         —           —     

Madeira Energia (Santo Antônio Plant)

     705,771         675,983         —           —     

FIP Melbourne (Santo Antônio Plant)

     730,395         703,403         —           —     

LightGer

     40,692         37,454         —           —     

Baguari Energia

     202,727         187,227         —           —     

Renova

     1,583,534         1,527,435         —           —     

Aliança Geração

     1,326,791         1,327,246         —           —     

Central Eólica Praias de Parajuru

     63,168         63,045         —           —     

Central Eólica Volta do Rio

     82,575         85,101         —           —     

Central Eólica Praias de Morgado

     60,983         62,071         —           —     

Amazônia Energia

     684,237         495,768         —           —     

Cemig Distribuição

     —           —           3,125,746         2,695,848   

Light

     1,158,116         1,187,722         1,158,116         1,187,722   

Taesa

     2,200,684         2,242,186         2,200,684         2,242,186   

Cemig Telecom

     —           —           171,137         169,006   

Gasmig

     —           —           1,436,966         1,406,371   

Rosal Energia

     —           —           139,658         121,822   

Sá Carvalho

     —           —           115,165         102,926   

Horizontes Energia

     —           —           49,934         70,539   

Usina Térmica Ipatinga

     —           —           4,105         3,898   

Cemig PCH

     —           —           89,947         84,956   

Companhia Transleste de Transmissão

     18,603         18,307         18,603         18,307   

Barreiro Thermal Plant

     —           —           32,011         29,703   

Companhia Transudeste de Transmissão

     18,530         17,536         18,530         17,536   

Empresa de Comercialização de Energia Elétrica

     —           —           27,547         9,120   

Companhia Transirapé de Transmissão

     21,384         19,298         21,384         19,298   

Transchile

     85,234         108,230         85,234         108,230   

Efficientia

     —           —           4,755         5,511   

Cemig Comercializadora de Energia Incentivada

     —           —           6,006         6,284   

Companhia de Transmissão Centroeste de Minas,

     18,478         17,528         18,478         17,528   

Cemig Trading

     —           —           33,804         29,840   

Axxiom Soluções Tecnológicas

     22,085         23,840         22,085         23,840   

Parati

     340,260         357,753         340,260         357,753   

Cemig Overseas (*)

     —           —           20         45   
  

 

 

    

 

 

    

 

 

    

 

 

 
     10,077,908         9,744,847         14,316,007         13,412,081   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(*) Cemig Overseas: company formed in Spain for assessment of investment opportunities outside Brazil.

The Company’s investees that are not consolidated are jointly-controlled entities, with the exception of the interest in the Santo Antônio power plant, which is an affiliated company in which the Company has significant influence.

 

 

  

 

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.

 

36


LOGO

 

This table shows the movement of investments in subsidiaries and jointly-controlled entities:

 

Holding company

   Dec. 31, 2015
Re-presented
     Equity gain
(loss)
(Net profit)
    Equity gain
(loss) (Other
comprehensive
income)
    Dividends     Other /
cash
injection
    Jun. 30, 2016
Re-presented
 

Cemig GT (Generation and Transmission)

     4,683,812         310,643        (664     202,041     —          5,195,832   

Cemig Distribuição

     2,695,848         (77,905     —          97,803     410,000        3,125,746   

Cemig Telecom

     169,006         (14,414     (115     —          16,660        171,137   

Rosal Energia

     121,822         17,836        —          —          —          139,658   

Sá Carvalho

     102,926         12,239        —          —          —          115,165   

Gasmig

     1,406,371         30,596        —          —          (1     1,436,966   

Horizontes Energia

     70,539         4,395        —          —          (25,000     49,934   

Usina Térmica Ipatinga

     3,898         207        —          —          —          4,105   

Cemig PCH

     84,956         5,400        —          (409     —          89,947   

Companhia Transleste de Transmissão

     18,307         2,340        —          (2,044     —          18,603   

Barreiro Thermal Plant

     29,703         2,308        —          —          —          32,011   

Companhia Transudeste de Transmissão

     17,536         1,808        —          (813     (1     18,530   

Empresa de Comercialização de Energia Elétrica

     9,120         18,427        —          —          —          27,547   

Companhia Transirapé de Transmissão

     19,298         2,086        —          —          —          21,384   

Transchile

     108,230         1,391        (24,387     —          —          85,234   

Efficientia

     5,511         (755     —          —          (1     4,755   

Cemig Comercializadora de Energia Incentivada

     6,284         50        —          (328     —          6,006   

Companhia de Transmissão Centroeste de Minas,

     17,528         2,973        —          (2,023     —          18,478   

Light

     1,187,722         (24,303     5,386        (10,689     —          1,158,116   

Cemig Trading

     29,840         32,771        —          (28,808     1        33,804   

Axxiom Soluções Tecnológicas

     23,840         (1,706     —          (49     —          22,085   

Parati

     357,753         (18,134     420        221        —          340,260   

Taesa

     2,242,186         194,468        —          (235,970     —          2,200,684   

Cemig Overseas

     45         (15     (10     —          —          20   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     13,412,081         502,706        (19,370     18,932        401,658        14,316,007   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*) Corresponds to 25% of the dividends proposed by Cemig GT and Cemig D on December 31, 2015, which were allocated to the Stockholders’ equity of those subsidiaries, in the second quarter of 2016, after approval by the Annual General Meeting, held on April 29, 2016.

 

 

  

 

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


LOGO

 

Consolidated

   Dec. 31. 2015
Re-presented
     Equity gain
(loss)
(Net profit)
    Equity gain
(loss) (Other
comprehensive
income)
    Dividends     Injections /
acquisitions
     Other     Jun. 30. 2016
Re-presented
 

Companhia Transleste de Transmissão

     18,307         2,340        —          (2,044     —           —          18,603   

Companhia Transudeste de Transmissão

     17,536         1,808        —          (813     —           (1     18,530   

Companhia Transirapé de Transmissão

     19,298         2,086        —          —          —           —          21,384   

Transchile

     108,230         1,391        (24,387     —          —           —          85,234   

Companhia de Transmissão Centroeste de Minas,

     17,528         2,973        —          (2,023     —           —          18,478   

Light

     1,187,722         (24,303     5,386        (10,689     —           —          1,158,116   

Axxiom Soluções Tecnológicas

     23,840         (1,706     —          (49     —           —          22,085   

Hidrelétrica Cachoeirão

     40,844         6,000        —          (1,555     —           —          45,289   

Guanhães Energia

     18,444         (15,064     —          —          17,640         —          21,020   

Hidrelétrica Pipoca

     26,237         2,649        —          —          —           1        28,887   

Madeira Energia (Santo Antônio Plant)

     675,983         (9,212     —          —          39,000         —          705,771   

FIP Melbourne (Santo Antônio Plant)

     703,403         (10,467     —          —          40,139         (2,680     730,395   

LightGer

     37,454         3,238        —          —          —           —          40,692   

Baguari Energia

     187,227         15,500        —          —          —           —          202,727   

Central Eólica Praias de Parajuru

     63,045         147        —          (25     —           1        63,168   

Central Eólica Volta do Rio

     85,101         (2,491     —          (35     —           —          82,575   

Central Eólica Praias de Morgado

     62,071         (1,043     —          (45     —           —          60,983   

Amazônia Energia (Belo Monte Plant)

     495,768         (421     —          —          188,890         —          684,237   

Ativas Data Center

     —           (15,506     —          —          —           15,506        —     

Parati

     357,753         (18,134     420        221        —           —          340,260   

Taesa

     2,242,186         194,468        —          (235,970     —           —          2,200,684   

Renova

     1,527,435         (183,237     (664     —          240,000         —          1,583,534   

Aliança Geração

     1,327,246         64,335        —          (64,790     —           —          1,326,791   

Aliança Norte (Belo Monte Plant)

     354,284         (12,347     —          —          117,585         —          459,522   

Retiro Baixo

     147,905         11,038        —          —          —           —          158,943   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 
     9,744,847         14,042        (19,245     (317,817     643,254         12,827        10,077,908   
  

 

 

    

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

 

 

 

  

 

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.

 

38


LOGO

 

Consolidated

   Dec. 31,
2014
     Equity gain
(loss)
(Net profit)
    Equity gain
(loss) (Other
comprehensive
income)
     Dividends     Injections /
acquisitions
     Other     Jun. 30,
2015
 

Companhia Transleste de Transmissão

     13,588         5,207        —           (1,626     —           —          17,169   

Companhia Transudeste de Transmissão

     12,725         3,604        —           (516     —           —          15,813   

Companhia Transirapé de Transmissão

     13,827         4,351        —           (570     —           —          17,608   

Transchile

     66,141         1,148        11,626         —          —           —          78,915   

Companhia de Transmissão Centroeste de Minas,

     20,985         1,282        —           (1,757     —           —          20,510   

Light

     1,199,236         7,387        —           —          —           —          1,206,623   

Axxiom Soluções Tecnológicas

     23,633         157        —           —          —           —          23,790   

Hidrelétrica Cachoeirão

     34,296         3,189        —           —          —           —          37,485   

Guanhães Energia

     67,428         (23,687     —           —          —           —          43,741   

Hidrelétrica Pipoca

     28,807         1,202        —           (1,271     —           —          28,738   

Madeira Energia (Santo Antônio Plant)

     674,183         (37,316     —           —          —           —          636,867   

FIP Melbourne (Santo Antônio Plant)

     707,910         (28,958     —           —          —           —          678,952   

LightGer

     38,900         (779     —           —          —           —          38,121   

Baguari Energia

     193,351         6,927        —           (11,898     —           34        188,414   

Central Eólica Praias de Parajuru

     61,999         350        —           —          —           66        62,415   

Central Eólica Volta do Rio

     84,023         341        —           —          —           —          84,364   

Central Eólica Praias de Morgado

     62,332         492        —           —          —           —          62,824   

Amazônia Energia (3)

     394,238         (2,996     —           —          97,541         —          488,783   

Ativas Data Center

     —           (14,565     —           —          —           14,565        —     

Epícares Empreendimentos (1)

     92,641         1,342        —           —          —           (93,983     —     

Parati

     370,359         393        —           (15,547     —           —          355,205   

Taesa

     2,187,623         188,777        —           (110,466     —           —          2,265,934   

Renova

     1,538,299         (47,588     —           —          —           —          1,490,711   

Aliança Geração (2)

     3,323         29,846        —           —          581,114         734,530        1,348,813   

Aliança Norte (4)

     —           (1,448     —           —          354,112         —          352,664   

Retiro Baixo

     149,944         (2,848     —           —          1,247         —          148,343   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
     8,039,791         95,810        11,626         (143,651     1,034,014         655,212        9,692,802   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

In the process of allocation of the acquisition prices of investments, intangible assets were identified relating to the rights of commercial operation of the regulated activities, and these were supported by economic and financial valuation opinions.

These amounts, adjusted for tax effects, will be amortized, on the straight-line basis, over the remaining periods of the authorizations for operation of each facility.

 

 

  

 

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


LOGO

 

This table gives the principal information on the subsidiaries and jointly-controlled entities, not adjusted for the percentage represented by the Company’s ownership interest:

 

Company

   Number
of shares
     Jun. 30, 2016      Dec. 31, 2015  
      Cemig
interest %
     Share
capital
     Stockholders’
equity

Re-presented
     Cemig
interest %
     Share
capital
     Stockholders’
equity

Re-presented
 

Cemig GT (Generation and Transmission)

     2,896,785,358         100.00         1,837,710         5,217,223         100.00         1,837,710         4,694,508   

Hidrelétrica Cachoeirão

     35,000,000         49.00         35,000         92,427         49.00         35,000         83,355   

Guanhães Energia

     137,608,000         49.00         137,608         42,898         49.00         137,608         37,641   

Hidrelétrica Pipoca

     41,360,000         49.00         41,360         58,953         49.00         41,360         53,545   

Madeira Energia* (Santo Antônio Plant)

     10,151,952,724         18.13         10,151,952         7,921,489         18.05         9,761,952         7,642,027   

Baguari Energia

     26,157,300         69.39         261,573         292,156         69.39         261,573         269,827   

Central Eólica Praias de Parajuru*

     70,560,000         49.00         70,560         128,914         49.00         70,560         128,663   

Central Eólica Volta do Rio*

     117,230,000         49.00         117,230         168,520         49.00         117,230         173,676   

Central Eólica Praias de Morgado*

     52,960,000         49.00         52,960         124,455         49.00         52,960         126,676   

LightGer

     79,078,937         49.00         79,232         83,045         49.00         79,232         76,439   

Aliança Norte* (Belo Monte Plant)

     30,020,525,290         49.00         887,135         954,269         49.00         647,166         739,498   

Amazônia Energia (Belo Monte Plant)

     977,451,523         74.50         977,452         936,318         74.50         723,409         683,340   

Aliança Geração*

     1,291,582,500         45.00         1,291,488         2,948,424         45.00         1,291,450         2,949,436   

Retiro Baixo*

     222,850,000         49.90         222,850         318,523         49.90         222,850         296,403   

Renova*

        34.15         2,806,255         4,630,216         27.37         2,526,253         5,580,690   

Cemig Distribuição

     2,359,113,452         100.00         2,361,998         3,125,747         100.00         2,361,998         2,695,849   

Light *

     203,934,060         26.06         2,225,822         4,448,595         26.06         2,225,822         4,562,203   

Cemig Telecom

     397,683,385         100.00         241,742         171,137         100.00         225,082         169,006   

Ativas Data Center

     167,616,327         49.00         167,616            49.0         133,616      

Rosal Energia

     46,944,467         100.00         46,944         139,658         100.00         46,944         121,822   

Sá Carvalho

     361,200,000         100.00         36,833         115,165         100.00         36,833         102,926   

Gasmig*

     409,255,483         99.57         665,429         1,443,171         99.57         665,429         1,408,036   

Horizontes Energia

     39,257,563         100.00         39,257         49,934         100.00         64,258         70,539   

Usina Térmica Ipatinga

     174,281         100.00         174         4,105         100.00         174         3,898   

Cemig PCH

     30,952,000         100.00         35,952         89,946         100.00         35,952         84,956   

Companhia Transleste de Transmissão

     49,569,000         25.00         49,569         74,412         25.00         49,569         73,228   

Barreiro Thermal Plant

     30,902,000         100.00         30,902         32,011         100.00         30,902         29,703   

Companhia Transudeste de Transmissão

     30,000,000         24.00         30,000         77,208         24.00         30,000         73,067   

Empresa de Comercialização de Energia Elétrica

     486,000         100.00         486         27,547         100.00         486         9,120   

Companhia Transirapé de Transmissão

     22,340,490         24.50         22,340         87,281         24.50         22,340         78,767   

Transchile

     56,407,271         49.00         194,703         173,946         49.00         236,861         220,878   

Efficientia

     6,051,944         100.00         6,052         4,755         100.00         6,052         5,510   

Cemig Comercializadora de Energia Incentivada

     5,000,000         100.00         5,000         6,006         100.00         5,000         6,284   

Companhia de Transmissão Centroeste de Minas,

     28,000,000         51.00         28,000         36,231         51.00         28,000         34,366   

Cemig Trading

     160,297         100.00         160         33,803         100.00         160         29,840   

Axxiom Soluções Tecnológicas

     17,200,000         49.00         46,600         45,071         49.00         46,600         48,653   

Parati

     1,432,910,602         25.00         1,432,910         1,362,228         25.00         1,432,910         1,432,200   

Taesa*

     1,033,496,721         43.36         3,042,034         5,075,378         43.36         3,042,034         5,171,093   

 

* Stockholders’ equity including the intangible asset relating to the right to commercial operation of the regulated activity.

 

 

  

 

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.

 

40


LOGO

 

On June 30, 2016, the current liabilities of some indirect subsidiaries were higher than their net assets, as follows:

Light: Negative consolidated net working capital, of R$ 949,210. It can be pointed out that there was consolidated operational cash flow of R$ 932,205 in the first half of 2016. Light expects improvement in operational cash flow during the year, due to the tariff adjustments obtained, the expected reduction of investments, and the improvement in the hydrological situation. Also, Light has been negotiating renewal of its short-term loans and financings, and lengthening of its debt profile.

Guanhães Energia: Negative consolidated net working capital, of R$ 225,240. The management of Guanhães Energia has been taking steps to improve its financial structure and working capital. These include rescheduling of its financings, lengthening of the maturities of loans contracted with financial institutions, and the possibility of injections of capital by its stockholders.

Madeira Energia: Madeira Energia and its subsidiary (Santo Antônio Energia) had excess of current liabilities over current assets, in the consolidated amount of R$ 42,561, mainly reflecting the account lines Suppliers, Loans and financings, and Contingency provisions. For solution to its situation of negative working capital, Santo Antônio Energia has the support of its own operational cash flow and, if necessary, injections of funds to be made by its stockholders.

Excess of Current liabilities over Current assets in Renova Energia at September 30, 2016

On September 30, 2016 the current liabilities of Renova Energia exceeded its current assets by R$ 1,450,975, and it has continued to present operational losses and negative cash flow. The main reasons for this situation are: (i) transactions to purchase supply of electricity, to honor commitments related to the delays in wind farms coming into operation; (ii) significant investments that are being allocated in construction of the Alto Sertão III wind farm complex; and (iii) delay in release of a long-term financing agreement with the BNDES.

The management of Renova Energia is taking a range of measures to rebalance its liquidity structure and cash flow. These actions include: reduction of the administrative and operational structure, reducing administrative costs; contracting of a long-term financing with the Brazilian Development Bank (BNDES) of R$ 930 million; postponement of certain projects, to balance cash flow; and financial support by the stockholders to ensure the Company’s liquidity.

Cemig’s management does not have any expectation of losses on the investments in Renova.

 

 

  

 

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.

 

41


LOGO

 

Acquisition of investments in jointly-controlled entities and affiliated companies

Investment in the Santo Antônio Hydroelectric Plant, through Madeira Energia S.A. (Mesa) and FIP Melbourne

The Company has direct and indirect investments in Madeira Energia S.A. (which holds an investment in Santo Antônio Energia S.A.) of R$1,436,166 on June 30, 2016.

Madeira Energia S.A. (‘Mesa’) and its subsidiary Santo Antônio Energia S.A. (‘Saesa’) are incurring establishment costs related to the construction of the Santo Antônio Hydroelectric Plant. The property, plant and equipment asset constituted by these expenditures totaled R$ 22,336,434 (consolidated) on June 30, 2016, and this amount, in accordance with financial projections prepared by its management, is to be absorbed by future revenues generated as from the start of operations of all the generator rotors of that entity. On June 30, 2016 the value of the property, plant and equipment assets proportional to Cemig GT’s equity ownership in this indirect subsidiary was R$ 4,049,595. During this development phase of the project, the jointly-controlled entity Mesa has reported recurring losses in its operations.

Mesa and its subsidiary Saesa have the benefit of direct and indirect cash investments by their shareholders.

On March 31, 2016, Mesa requested subscriptions of funds from its stockholders. Thus, FIP Melbourne, called upon its unit holders to subscribe the amounts corresponding to their holdings. Only Cemig GT complied with the request, changing its direct and indirect stockholdings in the project from 18.05% to 18.13%. Since June 2014 the funds have not participated in any subscription of funds, thus diluting their holdings.

The physical average offtake guarantee level for the Santo Antônio Hydro Plant is 2,218 MW. This was reached in September 2014 with the start of commercial operation of the 32nd generating rotor.

On November 19, 2014 SAAG Investimentos S.A. (SAAG) and Cemig GT filed an action for provisional remedy against Mesa, requesting an interim order to suspend, until consideration on the merit by the Arbitration Tribunal, the period for exercise, by SAAG and by Cemig GT, of the right of first refusal to subscribe the additional portion of the capital of Mesa, in the amount of R$ 174.72 million, approved in the Extraordinary General Meeting of Stockholders of Mesa held on October 21, 2014.

The action also requested suspension of all the effects of the decisions as they relate to SAAG and Cemig GT and to their interests in Mesa, including in relation to the dilution and the penalties specified in the Stockholders’ Agreement of Mesa.

Court of the Central Jurisdiction of São Paulo, and the arbitration referred to in the action for provisional remedy, if it takes place, will be in camera, under the Regulations of the Market Arbitration Chamber, and will have Mesa (and not Saesa) as a party. The chance of loss was initially assessed by the legal advisers of Cemig GT and SAAG as ‘possible’. In September 2016, due to the judgment given by the CAM, the chance of loss was re-assessed as ‘remote’.

 

 

  

 

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.

 

42


LOGO

 

Investment in the Belo Monte Plant through Amazônia Energia S.A. and Aliança Norte Energia

Norte Energia S.A. (‘NESA’) is the company holding ownership of the concession to operate the Belo Monte Hydroelectric Plant.

NESA will still require significant funds for costs of organization, development and pre-operational costs for completion of the plant. According to estimates and forecasts these costs will be repaid by the revenues from future operations. The programmed date for the last generating unit to start operation is January 2019.

On April 7, 2015, NESA was awarded interim judgment ordering Aneel to “abstain, until hearing of the application for an injunction made in the origin case, from applying to Appellant any penalties or sanctions in relation to the Belo Monte hydroelectric plant not coming into operation on the date established in the original timetable for the project, including those specified in an Aneel Normative Resolution and in the Concession Contract for the Belo Monte Hydroelectric Plant”.

Based on this injunction, all records and the accounting provisions inherent to compliance with the requirements of the concession contract were suspended, but Aliança Norte Energia continues to purchase electricity on the spot market to avoid any future penalties.

Eletrobras – Centrais Elétricas Brasileiras S.A. (‘Eletrobras’), which owns 49.98% of the share capital of NESA, contracted a specialized law office to investigate any irregularities in projects in which it has an interest. The scope included the investment in NESA, in which Cemig is a minority shareholder through Aliança Norte and Amazônia Energia. At the time of initial publication of these interim accounting statements this work was still in progress, and thus did not yet have any conclusive results. It should be noted that at that time the Company’s management had no knowledge of any preliminary result of these investigations. In the initial publication hereof, the company undertook, as and when progress of the investigations produced any significant information, to assess any impacts on the interim financial statements, which it undertook would be accounted for and/or disclosed when applicable.

Norte Energia (NESA) – risks related to compliance with laws and regulations

Summary of the conclusions of the independent investigation

Centrais Elétricas Brasileiras S.A. (Eletrobras), and Cemig GT (direct and indirect minority stockholder through Amazônia Energia S.A. and Aliança Norte Energia Participações S.A.), respectively hold equity interests of 49.98% and 11.74% in Norte Energia S.A. (‘NESA’). Eletrobras contracted a specialized law office to carry out an independent internal investigation for the purpose of finding any irregularities that may have taken place in projects in which it has a participation, including NESA. The motive for this procedure was investigations that were being carried out by the Public Attorneys’ Office on irregularities involving some of the contractors and suppliers in investments where Eletrobras was a stockholder, including NESA.

 

 

  

 

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.

 

43


LOGO

 

The final reports of the independent internal investigation include certain findings with impacts that have been estimated in the financial statements of NESA. It was found that certain contracts with some contractors and suppliers of the Belo Monte Hydroelectric Plant contain impacts estimated at 1% of the price of a contract, and other estimates of certain fixed amounts, to include bribes and activities of manipulation of bids considered to be of an unlawful nature.

Impacts on the financial statements

Based on the conclusions and results identified in the independent internal investigation, the management of NESA referred to Accounting Pronouncement CPC27 –Property, plant and Equipment, which correlates with IAS 16 –Assets and Equipment, and concluded that the amount of R$ 183,000, attributable to possible overinvoicing, bribes and/or fraudulent bids or activities considered to be of an unlawful nature, should not have been included in the historic cost of its assets, because such amounts would not have been necessary to establish the assets at the location and in the condition necessary for their functioning.

The management of NESA also concluded that it was impracticable to attempt precisely to identify the periods of the prior financial statements in which the excess of capitalized costs might have occurred, due to the fact that the information made available by the independent internal investigation does not individually specify the contracts, payments ad reporting periods in which these excesses could have occurred. It is also emphasized that the alleged undue payments were not made by NESA, but by contractors and suppliers of the Belo Monte hydroelectric plant, which also impeded identification of the precise amounts and period of the payments.

Thus, NESA applied the procedure specified in IAS 8 –Accounting Policies, Changes in Accounting Estimates and Errors, making adjustments for the estimated amounts of the excesses of capitalized costs, in a total of R$ 183,000, referring to illegal payments in the financial statements at December 31, 2015, due to the impracticability of identifying the adjustments for each previous period affected.

As a result of the adjustment made by NESA on December 31, 2015 Cemig recognized an adjustment in the amount of R$ 22,875, in Investments with counterpart in Equity gain (loss) in subsidiaries. Of this total, R$ 21,390 arises from the adjustment made by Cemig GT, and R$ 1,485 arises from the adjustment made by Light S.A., in accordance with the specifications of IAS 8 – Accounting Policies, Changes in Accounting Estimates and Errors.

Considering that the independent internal investigation was concluded on a date subsequent to the approval of issuance of the financial statements of Cemig and Cemig GT for the year ended December 31, 2015, and of their interim accounting information for the periods ended March 31 and June 30, 2016, the Management of Cemig and Cemig GT decided to re-present the financial statements referred to.

 

 

  

 

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.

 

44


LOGO

 

Put options

Put options for shares in Parati

Cemig granted to Fundo de Participações Redentor, which is a stockholder of Parati, an option to sell the totality of the shares which that fund holds in Parati, exercisable in May 2016. The exercise price of the option is calculated from the sum of the value of the amounts injected by the Fund into Parati, plus the running expenses of the fund, less Interest on Equity, and dividends, distributed by Parati.

The exercise price would be subject to monetary updating by the CDI (Interbank CD) Rate plus financial remuneration at 0.9% per year.

The Equity Fund owns common and preferred shares in Light, and at present exercises joint control, with the Company, over the activities of that company. This being so, this option has been considered to be a derivative instrument which should be accounted at fair value through profit or loss.

For the purposes of determination of the method to be used in measuring the fair value of this option, the Company, up to the first quarter of 2016, observed the daily trading volume of the shares of Light, and also the fact that such option, if exercised by the Fund, will require the sale to the Company, in a single transaction, of shares in Light in a quantity higher than the daily exchange trading averages. Thus, the Company had adopted the discounted cash flow method for measurement of the fair values of the options. The fair value of this option has been calculated on the basis of the estimated exercise price on the day of exercise of the option, less the fair value of the shares that are the subject of the put option, also estimated for the date of exercise, brought to present value at the date of the interim accounting statements, at the effective rate of 7.5% p.a. (discounting inflation effects). As a result of the changes in the Stockholders’ Agreement of Parati in the second quarter of 2016, described below, with consequences for the conditions and periods for exercise of the put option, the Company then began to use the Black-Scholes-Merton method for measurement of the fair value of the options.

 

 

  

 

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.

 

45


LOGO

 

Changes in the Stockholders’ Agreement of Parati

In the second quarter of 2016 Amendments were signed to the Stockholders’’ Agreement of Parati. The principal changes arising from these amendments are as follows:

 

  1) The maturity of the Put Option granted in 2011 by Cemig in favor of the unit holders of FIP Redentor, initially specified to be May 31, 2016, was postponed, to two separate exercise dates:

 

  a) First option exercise window: The intention to exercise may be stated by any direct stockholder/s who decide to do so, independently of the exercise of the Put Option by the other direct stockholders, up to September 23, 2016, inclusive, and shall cover only preferred shares in Parati, up to a limit of 153,634,195 preferred shares in Parati, representing 14.30% of the total shares in Parati held by the other direct stockholders. Cemig must make payment by November 30, 2016.

 

  b) Second payment window: The intention to exercise may be stated by any direct stockholder/s who decide to do so, independently of the exercise of the Put Option by the other direct stockholders, up to September 23, 2017, inclusive, and may cover the totality of the shares in Parati, being independent of any exercise, or not, of the Put Option in the first payment window. Cemig must make payment by November 30, 2017.

 

  2) The Put Option may now be exercised not only by FIP Redentor, but also by the direct stockholders of Parati, including but not limited to the unit holders of FIP Redentor, and/or their affiliates, who shall become holders of a Put Option and/or of the rights arising therefrom, under which each one of the direct stockholders shall individually have the right to sell any shares in Parati that they own.

 

  3) Conditions were included for bringing forward the date of exercise of the put option: In the event of any occurrence resulting in bringing forward of the option referred to, any direct stockholder may present to Cemig a notice of bringing forward of the option, at which moment the option shall be considered exercised by all the direct stockholders, over the totality of their shares.

 

  4) As guarantee for the full payment of the Put Option, on May 31, 2016 Cemig offered to the holders of the Put Option 55,234,637 common shares and 110,469,274 preferred shares that Cemig directly holds in Transmissora Aliança de Energia S.A. (Taesa), and as further guarantee, 53,152,298 shares that Cemig directly holds in Light.

Amount of the Company’s exposure

Based on the studies made, a liability of R$ 1,679,455 is recorded in the Company’s Interim Accounting Statements, for the difference between the exercise price and the estimated fair value of the assets.

 

 

  

 

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.

 

46


LOGO

 

This table shows the movement in the value of the options in the six-month periods ended June 30, 2016 and 2015:

 

Balance on December 31, 2014

     165,801   

Additions

     114,182   
  

 

 

 

Balance on June 30, 2015

     279,983   
  

 

 

 

Balance on December 31, 2015

     1,245,103   

Additions

     434,352   
  

 

 

 

Balance on June 30, 2016

     1,679,455   
  

 

 

 

In the calculation of the fair value of the option based on the BSM model the following variables are taken into account: the exercise price; the market closing price of the stock of Light on June 30, 2016 (as a proxy for the value of the indirect interest held by the direct stockholders of Parati in Light); the risk-free interest rate; the volatility of the price of the subject asset; and the time to maturity of the option.

The Company has made an analysis of the sensitivity of the exercise price of the option, varying the risk-free interest rate and the volatility, keeping the other variables of the model unchanged. This exercise employed scenarios for the risk-free interest rate at 7.9% p.a. and 17.6% p.a., and volatility between 15% and 60% p.a., resulting in estimates of minimum and maximum price for the put option of R$ 1,637,184 and R$ 1,723,714, respectively.

Put options for Units in FIP Melbourne

Cemig GT and the private pension plan entities participating in the investment structure of SAAG (comprising FIP Melbourne, Parma Participações S.A. and FIP Malbec – jointly, ‘the Investment Structure’) signed put options for units in the entities that comprise the Investment Structure (‘the Put Options’), which the private pension plan entities will be able to exercise in the eighty fourth month after June 2014. The exercise price of the put options will correspond to the amount invested by each private pension plan in the Investment Structure, updated pro rata temporis, by the Expanded National Consumer Price (IPCA) index published by the IBGE, plus interest at 7% per year, less such dividends and Interest on Equity as shall have been paid by SAAG to the pension plan entities. This option has been considered to be a derivative instrument which should be accounted at fair value through profit or loss.

To decide the method to be used for measuring the fair value of that option, since Madeira Energia is an unlisted company, the Company adopted the discounted cash flow method to measure the fair value of the options. The fair value of this option was calculated on the basis of the estimated exercise price on the day of exercise of the option, less the fair value of the shares that are the subject of the put option, also estimated for the date of exercise, brought to present value at the date of the interim accounting statements, at the effective rate of 8% p.a. (discounting inflation effects).

Based on the studies made, a liability of R$ 173,625 is recorded in the Company’s interim accounting statements, for the difference between the exercise price and the estimated fair value of the assets.

 

 

  

 

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.

 

47


LOGO

 

This table shows the movement in the value of the options in the six-month periods ended June 30, 2016 and 2015:

 

Balance on December 31, 2014

     29,029   

Additions

     46,251   
  

 

 

 

Balance on June 30, 2015

     75,280   
  

 

 

 

Balance on December 31, 2015

     147,614   

Additions

     26,011   
  

 

 

 

Balance on June 30, 2016

     173,625   
  

 

 

 

As a sensitivity analysis, one of the variables with most impact on the calculation of the options is the discount rate. A change of 1% in the discount rate alters the value of the options by approximately R$ 19 million.

Investment in Renova – Loss due to impairment of assets available for sale

Option contract

On September 18, 2015 a contract was signed giving Renova the option to sell to SunEdison, on or after March 31, 2016, up to 7,000,000 shares in TerraForm Global, which Renova had received under the agreement governing the first phase of the transaction for sale and exchange of assets.

The exercise price of this option was set at R$ 50.48 or US$15.00 at the exchange rate of the day, at SunEdison’s choice. The contract also gave SunEdison an option to buy the same 7 million shares on the same terms.

Renova also announced that it had notified SunEdison and TerraForm Global of its intention to exercise its option to sell 7 million shares in TerraForm Global owned by Renova, on the terms specified by contract and publicly stated in the Material Announcement published by Renova on September 18, 2015. On April 21, 2016, SunEdison applied for Chapter 11 protection in the United States. On June 1, 2016, the period for payment of the option by SunEdison expired.

Renova priced the option using the Black-Scholes-Merton mathematical model, the future expectation for the exchange rate, and credit risk.

In the first half of 2016 Renova recognized a loss of R$ 111,402, for the variation in the price of the option, taking credit risk into account. In addition it recognized a loss of R$ 62,995 relating to the extinction of the option, and opened arbitration proceedings seeking, among other items, indemnity for losses. At the date of issuance of this report Sun Edison had not settled this transaction.

The figures above refer to the full impact on Renova’s interim financial statements. The effect for Cemig was proportional to its interest, of 34.2%, in the investee, valued by the equity method.

 

 

  

 

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.

 

48


LOGO

 

Investment in TerraForm – pricing of the shares

The company also posted a loss, in the first half of 2016, of R$ 271,509, reflecting the negative volatility in the stock price of TerraForm in the period, in which Renova has an equity interest of 11.65%, valued on the basis of the market price of the shares.

The figures above refer to the full impact on Renova’s interim financial statements. The effect for Cemig was proportional to its interest, of 34.2%, in the investee, valued by the equity method.

Rescission of share purchase agreement

On April 1, 2016 Renova Energia S.A. (‘Renova’) informed its stockholders and the market in general that the share purchase agreement for sale to TerraForm Global, Inc. of the assets of the Espra Project (‘the Espra Contract’) owned by Renova had been canceled by agreement between the parties, and upon payment by TerraForm Global to Renova of a break-up fee of US$ 10.0 million. Thus the assets of the Espra project, comprising three small hydroelectric plants (SHPs), which placed generation contracts under the Proinfa regime, with aggregate installed capacity of 41.8 MW, remain in the Company as part of Renova’s portfolio of operational assets. As a result of the cancellation, TerraForm Global paid Renova a penalty payment of R$ 35,790 on April 1, 2016.

The Espra Contract was included in the first phase of the transaction with TerraForm Global and SunEdison, Inc. (‘SunEdison’) announced on July 15, 2015.

Distribution of natural gas – agreement between Gasmig and Petrobras

Gasmig signed a contract for the service of distribution of natural gas with Petrobras to supply the Nitrogen Fertilizers Unit (UFN-V) – an ammonia factory to be installed in the County of Uberaba, in the Minas Triangle Region. As a result of compliance with this contract being found momentarily not to be feasible, the parties are in negotiation for an amicable dissolution of the contract without penalty for either party.

Generation companies constituted – Lot D of Auction 12/2015 won by the company in 2015

As described in more details in Note 12, as a result of Cemig GT having won Lot D of Auction 12/2015 (award of concessions for 18 plants), in June 2016 the Company transferred ownership of the concessions of these plants to 7 new specific-purpose generation companies, wholly-owned subsidiaries of Cemig GT, which are now consolidated, as from this present Quarterly Information.

 

14. PROPERTY, PLANT AND EQUIPMENT

 

Consolidated

   June 30, 2016      Dec. 31, 2015  
   Historic cost      Accumulated
depreciation
    Net value      Historic cost      Accumulated
depreciation
    Net value  

In service

               

Land

     286,367         (9,523     276,844         286,633         (8,024     278,609   

Reservoirs, dams and watercourses

     4,894,422         (3,087,155     1,807,267         4,866,922         (3,036,877     1,830,045   

Buildings, works and improvements

     1,579,634         (1,150,326     429,308         1,576,926         (1,139,615     437,311   

Machinery and equipment

     3,927,667         (2,733,770     1,193,897         3,862,311         (2,670,212     1,192,099   

Vehicles

     29,000         (23,735     5,265         29,000         (20,918     8,082   

Furniture and utensils

     15,734         (12,141     3,593         15,685         (11,212     4,473   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
     10,732,824         (7,016,650     3,716,174         10,637,477         (6,886,858     3,750,619   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Under construction

     132,455         —          132,455         189,704         —          189,704   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net PP&E

     10,865,279         (7,016,650     3,848,629         10,827,181         (6,886,858     3,940,323   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

 

  

 

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.

 

49


LOGO

 

This table shows the movement in property, plant and equipment:

 

Consolidated

   Balance at
Dec. 31, 2015
     Addition      Written off     Depreciation     Transfers /
Capitalization
    Balance at
June 30,
2016
 

In service

              

Land

     278,609         —           (351     (1,498     84        276,844   

Reservoirs, dams and watercourses

     1,830,045         —           (3     (49,579     26,804        1,807,267   

Buildings, works and improvements

     437,311         —           (48     (11,880     3,925        429,308   

Machinery and equipment

     1,192,099         —           (11,864     (53,778     67,440        1,193,897   

Vehicles

     8,082         —           —          (1,299     (1,518     5,265   

Furniture and utensils

     4,473         —           (1     (161     (718     3,593   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
     3,750,619         —           (12,267     (118,195     96,017        3,716,174   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Under construction

     189,704         45,005         (6,237     —          (96,017     132,455   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net PP&E

     3,940,323         45,005         (18,504     (118,195     —          3,848,629   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

Consolidated

   Balance at
Dec. 31,
2014
     Addition      Written
off
    Transfer of
assets to
Aliança
Geração de
Energia
    Depreciation     Transfers /
Capitalization
    Balance at
June 30,
2015
 

In service

                

Land

     373,002         —           (17,429     (40,796     (1,886     3,768        316,659   

Reservoirs, dams and watercourses

     2,260,282         —           —          (163,123     (69,969     5,491        2,032,681   

Buildings, works and improvements

     609,572         —           (670     (115,659     (13,642     350        479,951   

Machinery and equipment

     2,053,249         —           (2,798     (308,207     (80,769     58,546        1,720,021   

Vehicles

     9,244         —           —          (335     (1,304     —          7,605   

Furniture and utensils

     4,207         —           (2     (199     (163     8        3,851   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     5,309,556         —           (20,899     (628,319     (167,733     68,163        4,560,768   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Under construction

     234,064         30,629         —          (3,077     —          (58,157     203,459   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net PP&E

     5,543,620         30,629         (20,899     (631,396     (167,733     10,006        4,764,227   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The average annual depreciation rate for the year 2016 is 3.39% (2.31% in 2015). The average annual depreciation rates, by activity, are:

 

Hydroelectric generation

  

Thermal generation

  

Management and other

  

Telecoms

2.86%

   4.45%    8.88%    5.96%

The company has identified no evidence of impairment of its Property, plant and equipment assets. The generation concession contracts provide that at the end of each concession the Concession-granting power shall determine the amount to be indemnified to the Company.

 

  

 

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.

 

50


LOGO

 

Management believes that the indemnity of these assets will be greater than the amount of their historic cost, after depreciation over their useful lives.

Aneel, under the Brazilian regulatory framework, is responsible for establishing the useful economic life of the generation and transmission assets in the electricity sector, and for periodically reviewing the estimates. The rates established by Aneel are used in the processes of reviewing tariff rates and calculating the indemnification amounts due to concession holders at the end of the concession period, and are recognized as a reasonable estimate of the useful life of the assets of the concession. Thus, these rates were used as the basis for depreciation of the Company’s property, plant, and equipment assets.

The depreciation of the items of property, plant and equipment assets is calculated on the total of property, plant and equipment in service, by the straight-line method, using the rates determined by Aneel for the assets related to electricity activities, and reflects the estimated useful life of the assets. The residual value of the assets is the remaining balance of the assets at the end of the concession. As established in the contract signed between the Company and the Nation, at the end of the concession the assets will revert to the Nation, which in turn will indemnify the Company for those assets that have not yet been totally depreciated. In cases where there is no indemnity, or there is uncertainty related to the indemnity, at the end of the concession, as in the cases of thermal generation, and hydroelectric generation as an independent power producer, no residual value is recognized, and the depreciation rates are adjusted so that all the assets are depreciated within the concession.

The company transferred to Financial assets the remaining accounting balances of the plants at July 2015 which will be the subject of indemnity by the concession-granting power. For more information please see Note 12.

Consortia

The Company is a partner in an electricity generation consortium for the Queimado plant, for which no separate company with independent legal existence was formed to manage the object of the concession, the controls being kept in Fixed assets and Intangible assets. The Company’s portion in the consortium is recorded and controlled individually in the respective types of PP&E and Intangible assets shown.

 

15. INTANGIBLE ASSETS

 

a) Composition of the balance at June 30, 2016 and December 31, 2015

 

Consolidated

   June 30, 2016      Dec. 31, 2015  
   Historic cost      Accumulated
amortization
    Amount
Residual value
     Historic cost      Accumulated
amortization
    Residual
value
 

In service

               

Useful life defined

               

Temporary easements

     11,749         (1,315     10,434         11,749         (1,315     10,434   

Paid concession

     19,169         (10,233     8,936         19,169         (9,894     9,275   

Assets of concession

     15,793,304         (6,812,379     8,980,925         15,607,708         (6,642,234     8,965,474   

Other

     63,111         (52,815     10,296         69,041         (53,751     15,290   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
     15,887,333         (6,876,742     9,010,591         15,707,667         (6,707,194     9,000,473   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Under construction

     1,476,470         —          1,476,470         1,274,631         —          1,274,631   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net intangible assets

     17,363,803         (6,876,742     10,487,061         16,982,298         (6,707,194     10,275,104   
  

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

  

 

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.

 

51


LOGO

 

 

Holding company

   Average
amortization
rate
    June 30, 2016      Dec. 31, 2015  
     Historic
cost
     Accumulated
amortization
    Residual
value
     Historic
cost
     Accumulated
amortization
    Residual
value
 

In service

                 

Useful life defined

                 

Software use rights

     20     3,789         (3,600     189         3,789         (3,550     239   

Brands and patents

     10     9         (6     3         9         (6     3   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 
       3,798         (3,606     192         3,798         (3,556     242   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Under construction

       1,676         —          1,676         1,676         —          1,676   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

Net intangible assets

       5,474         (3,606     1,868         5,474         (3,556     1,918   
    

 

 

    

 

 

   

 

 

    

 

 

    

 

 

   

 

 

 

 

b) Movement in Intangible assets

 

Consolidated

   Balance at
Dec. 31, 2015
     Addition      Written off     Amortization     Transfer     Balance at
June 30,
2016
 

In service

              

Useful life defined

              

Temporary easements

     10,434         —           —          —          —          10,434   

Paid concession

     9,275         —           —          (339     —          8,936   

Assets of concession

     8,965,474         —           (10,577     (278,076     304,104        8,980,925   

Other

     15,290         —           (6,224     (2,107     3,337        10,296   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
     9,000,473         —           (16,801     (280,522     307,441        9,010,591   

Under construction

     1,274,631         549,111         (4,079     —          (343,193     1,476,470   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Net intangible assets – Consolidated

     10,275,104         549,111         (20,880     (280,522     (35,752     10,487,061   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

 

Consolidated

   Balance at
Dec. 31,
2014
     Addition      Transfer of assets
to Aliança
Geração de
Energia
    Written
off
    Amortization     Transfer     Balance at
June 30,
2015
 

In service

                

Useful life defined

                

Temporary easements

     11,862         —           (1,202     —          (205     22        10,477   

Paid concession

     23,743         —           (12,517     —          (1,611     —          9,615   

Assets of concession

     2,223,034         —           —          (3,472     (256,227     32,405        1,995,740   

Other

     17,345         59         —          —          (2,932     (4,853     9,619   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     2,275,984         59         (13,719     (3,472     (260,975     27,574        2,025,451   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Under construction

     1,103,312         470,013         —          (1,366     —          (460,874     1,111,085   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net intangible assets

     3,379,296         470,072         (13,719     (4,838     (260,975     (433,300     3,136,536   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

52


LOGO

 

The annual average amortization rate is 4.12%. The average rates of annual amortization, by activity, set by the legislation in effect, are:

 

Hydroelectric generation

  

Thermal generation

  

Distribution

  

Management and other

  

Telecoms

6.58%    7.06%    3.59%    14.26%    7.74%

The Company has not found indications of impairment of its intangible assets, which have defined useful lives. The Company has no intangible assets with non-defined useful life. The amount of additions, R$ 470,072, includes R$ 82,395 (R$ 70,160 in the first half of 2015) under the heading Capitalized financial costs, as presented in Note 18.

Assets of the concession

In accordance with Technical Interpretation ICPC 01 –Concession contracts, the portion of the distribution infrastructure that will be amortized during the concession, comprising the distribution assets, net of the interests held by consumers (‘Special Obligations’), is reported in Intangible assets.

Aneel, under the Brazilian regulatory framework, is responsible for setting the economic useful life of the distribution assets of the electricity sector, periodically establishing a review in the valuation of these assets. The rates established by Aneel are used in the processes of reviewing tariff rates and calculating of the indemnity due at the end of the concession period, and are recognized as a reasonable estimate of the useful life of the assets of the concession. These rates, therefore, were used as a basis for valuation and amortization of intangible assets.

The intangible assets Temporary easements, Paid concessions, Right of commercial operation of concessions, and others, are amortized on the straight-line basis and the rates used are those set by Aneel. The Company has not identified indications of impairment of its intangible assets, which have defined useful lives.

 

16. SUPPLIERS

 

     Consolidated  
   June 30, 2016      Dec. 31, 2015  

Electricity on spot market – CCEE

     134,850         307,631   

Charges for use of grid

     79,233         81,211   

Electricity purchased for resale

     683,525         647,149   

Itaipu Binacional

     192,600         314,859   

Gas bought for resale

     216,810         235,537   

Materials and services

     258,731         314,766   
  

 

 

    

 

 

 
     1,565,749         1,901,153   
  

 

 

    

 

 

 

Current

     1,565,749         1,901,153   

 

  

 

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.

 

53


LOGO

 

 

17. TAXES

 

a) Taxes and charges

The non-current obligations for Pasep and Cofins taxes refer to the legal proceedings challenging the constitutionality of inclusion of the ICMS tax as part of the taxable amount for calculation of the amounts of Pasep and Cofins taxes payable, and seeking authorization to offset the amounts paid over the last ten years. The Company and its subsidiaries Cemig D (Distribution) and Cemig GT (Generation and Transmission) obtained interim relief from the court allowing them not to make the payment, and authorizing payment through court deposits (starting in 2008), and maintained this procedure until July 2011. After that date, while continuing to challenge the basis of the calculation in court, they opted to pay the taxes monthly. Additionally, in July 2015 the Company began to make provision for Pasep and Cofins taxes on updating of Financial assets, in accordance with tax legislation coming into force on that date.

 

     Consolidated      Holding company  
   June 30, 2016      Dec. 31, 2015      June 30, 2016      Dec. 31, 2015  

Current

           

ICMS tax

     512,022         462,336         18,091         18,091   

Cofins tax

     90,402         156,657         4,630         26,895   

Pasep tax

     19,280         33,332         983         5,708   

Social security contributions

     20,987         22,464         1,824         1,740   

Other

     28,917         65,324         714         689   
  

 

 

    

 

 

    

 

 

    

 

 

 
     671,608         740,113         26,242         53,123   

Non-current

           

Cofins tax

     608,841         608,503         —           —     

Pasep tax

     131,270         131,208         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     740,111         739,711         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,411,719         1,479,824         26,242         53,123   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

b) Income tax and Social Contribution tax

 

     Consolidated  
   June 30, 2016      Dec. 31, 2015  

Current

     

Income tax

     9,293         7,619   

Social Contribution tax

     3,717         3,027   
  

 

 

    

 

 

 
     13,011         10,646   
  

 

 

    

 

 

 

 

  

 

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.

 

54


LOGO

 

 

18. LOANS, FINANCINGS AND DEBENTURES

 

Financing source

   Principal
maturity
     Charges Annual cost, %      Currency      Consolidated  
            Jun. 30, 2016      Dec. 31,
2015
 
            Current      Non-current      Total      Total  

FOREIGN CURRENCY

                    

Banco do Brasil: – Various Bonds (1)

     2024         Various         US$         1,327         16,427         17,754         32,109   

KfW

     2016         4.50         Euro         1,168         —           1,168         2,803   

KfW

     2018         1.78         Euro         3,728         5,774         9,502         11,627   
           

 

 

    

 

 

    

 

 

    

 

 

 

Debt in foreign currency

              6,223         22,201         28,424         46,539   

BRAZILIAN CURRENCY

                    

Banco do Brasil

     2017         108.33% of the CDI Rate         R$         66,856         —           66,856         143,937   

Banco do Brasil

     2017         108.00% of CDI         R$         286,422         147,449         433,871         433,877   

Banco do Brasil

     2018         104.10% of CDI         R$         385,193         540,000         925,193         924,666   

Banco do Brasil (6)

     2018         128.00% of CDI         R$         319,232         300,000         619,232         803,698   

Banco do Brasil

     2017         111.00% of CDI         R$         49,736         —           49,736         99,759   

Banco do Brasil

     2020         114.00% of CDI         R$         8,176         492,405         500,581         499,017   

BNDES

     2026         TJLP + 2.34%         R$         7,973         70,058         78,031         81,339   

BNDES

     2020         TJLP + 2.48%         R$         2,307         7,954         10,261         11,323   

CEF

     2018         119.00% of CDI         R$         100,693         58,334         159,027         200,876   

CEF

     2020         132.14% of CDI         R$         (2,113)         681,106         678,993         —     

Eletrobras

     2023         Ufir RGR + 6.00 to 8.00%         R$         19,681         57,187         76,868         184,764   

Large consumers

     2018         Various         R$         3,205         2,847         6,052         7,866   

Finep

     2018         TJLP + 5% and TJLP + 2.5%         R$         3,158         3,919         7,077         8,651   

Pipoca Consortium

     2016         IPCA index         R$         185         —           185         185   

Promissory Notes – 8th Issue (3)

     2016         111.70% of CDI Rate         R$         —           —           —           1,889,352   

Promissory Notes – 6th Issue (2)

     2016         120.00% of CDI         R$         1,541,442         —           1,541,442         1,440,907   

BASA

     2018         CDI + 1.9%         R$         11,677         119,229         130,906         121,172   

Promissory Notes – 1st Issue (4)

     2016         110.40% of CDI         R$         24,713         —           24,713         22,601   
           

 

 

    

 

 

    

 

 

    

 

 

 

Debt in Brazilian currency

              2,828,536         2,480,488         5,309,024         6,873,990   
           

 

 

    

 

 

    

 

 

    

 

 

 

Total of loans and financings

              2,834,759         2,502,689         5,337,448         6,920,529   
           

 

 

    

 

 

    

 

 

    

 

 

 

Debentures, 2nd Issue (3)

     2017         IPCA + 7.96%         R$         250,119         230,787         480,906         441,462   

Debentures – 3rd Issue, 1st Series (2)

     2017         CDI Rate + 0.90%         R$         506,198         —           506,198         539,943   

Debentures – 3rd Issue, 3rd Series (2)

     2022         IPCA + 6.20%         R$         21,035         918,567         939,602         922,328   

Debentures – 3rd Issue, 2nd Series (2)

     2019         IPCA + 6.00%         R$         6,079         274,222         280,301         274,892   

Debentures – 3rd Issue, 2nd Series (3)

     2021         IPCA + 4.70%         R$         24,432         1,414,061         1,438,493         1,402,391   

Debentures – 3rd Issue, 3rd series (3)

     2025         IPCA + 5.10%         R$         15,866         843,531         859,397         839,429   

Debentures – 3rd Issue, 3rd series (3)

     2018         CDI + 0.69%         R$         21,943         410,709         432,652         461,258   

Debentures – 6th Issue, 1st Series (2)

     2018         CDI + 1.6%         R$         145,978         970,892         1,116,870         1,037,256   

Debentures – 6th Issue, 2nd Series (2)

     2020         IPCA +8.07%         R$         2,256         29,580         31,836         29,185   

Debentures, 4th Issue (3)

     2018         CDI + 4.05%         R$         60,735         1,593,182         1,653,917         —     

Debentures – 4th Issue, 2nd Series (2)

     2016         CDI + 0.85%         R$         537,326         —           537,326         501,398   

Debentures – 5th Issue, 1st Series (2)

     2018         CDI + 1.6%         R$         119,059         1,400,000         1,519,059         1,411,646   

Debentures (5)

     2016         TJLP + 3.12%         R$         16,411         —           16,411         41,009   

Debentures (5)

     2018         CDI + 1.6%         R$         648         100,000         100,648         102,862   

Debentures (5)

     2018         CDI + 0.74%         R$         33,368         33,339         66,707         100,111   

Debentures (5)

     2022         TJLP + 7.82% (75%); Selic + 1.82% (25%)         R$         14,538         102,841         117,379         124,416   

Debentures – 1st Issue, 1st Series (4)

     2018         TJLP + 3.62%         R$         3,938         2,285         6,223         8,099   

Debentures – 1st Issue, 2nd Series (4)

     2018         TJLP + 4.32%         R$         1,461         847         2,308         3,004   

Debentures – 1st Issue, 3rd Series (4)

     2018         TJLP + 1.72%         R$         543         315         858         1,121   

Debentures – 1st Issue, 4th Series (4)

     2018         TJLP + 3.62%         R$         1,184         686         1,870         2,437   

Debentures – 1st Issue, 5th Series (4)

     2018         TJLP + 4.32%         R$         483         280         763         1,002   

Debentures – 1st Issue, 6th Series (4)

     2018         TJLP + 1.72%         R$         375         216         591         759   
           

 

 

    

 

 

    

 

 

    

 

 

 

Total, debentures

              1,783,975         8,326,340         10,110,315         8,246,008   
           

 

 

    

 

 

    

 

 

    

 

 

 

Overall total – Consolidated

              4,618,734         10,829,029         15,447,763         15,166,537   
           

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Interest rates vary from 2.00 to 8.00% p.a. Six-month Libor plus spread of 0.81% to 0.88% p.a.
(2) Cemig Geração e Transmissão.
(3) Cemig Distribuição.
(4) Cemig Telecom.
(5) Gasmig.
(6) On April 22, 2016 Cemig D signed amendments to two Bank Credit Notes issued in favor of Banco do Brasil, for a total of R$ 600 million, to roll over existing debt.

The interest rate is 128.00% of the CDI rate, p.a., and the funds will be paid in four six-monthly installments with final maturity in April 2018.

 

  

 

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.

 

55


LOGO

 

Guarantees

The guarantees of the debtor balance on loans and financings, on June 30, 2015, were as follows:

 

Promissory Notes and Sureties

     12,903,610   

Receivables

     1,980,986   

Without guarantee

     563,167   
  

 

 

 

TOTAL

     15,447,763   
  

 

 

 

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

 

     2016      2017      2018      2019      2020      2021      2022      After 2022      Total  

Currency

                          

US dollar

     1,327         —           —           —           —           —           —           16,427         17,754   

Euro

     3,032         4,238         3,400         —           —           —           —           —           10,670   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, foreign-currency denominated

     4,359         4,238         3,400         —           —           —           —           16,427         28,424   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Indexors

                          

IPCA (1)

     320,207         230,399         136,572         618,397         784,725         784,076         523,297         633,047         4,030,720   

Ufir / RGR (2)

     10,591         16,749         16,357         12,910         11,210         3,407         3,264         2,380         76,868   

CDI (3)

     3,400,384         3,485,049         3,505,885         437,773         234,836         —           —           —           11,063,927   

URTJ / TJLP (4)

     34,892         34,938         32,058         29,046         29,155         26,798         26,796         28,089         241,772   

IGP–DI (5)

     902         852         841         841         370         —           —           —           3,806   

TR (6)

     1,749         199         99         199         —           —           —           —           2,246   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, governed by indexors

     3,768,725         3,768,186         3,691,812         1,099,166         1,060,296         814,281         553,357         663,516         15,419,339   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Overall total

     3,773,084         3,772,424         3,695,212         1,099,166         1,060,296         814,281         553,357         679,943         15,447,763   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) Expanded National Consumer Price (IPCA) Index.
(2) Fiscal Reference Unit (Ufir / RGR).
(3) CDI: Interbank Rate for Certificates of Deposit.
(4) URTJ: Interest rate reference unit.
(5) IGP-DI (‘General – Domestic Availability’ Price Index).
(6) TR Reference Interest Rate

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

 

Currency

   Accumulated
variation in
1H16, %
    Accumulated
variation in
1H15, %
     Indexor      Accumulated
variation in
1H16, %
     Accumulated
variation in
1H15, %
 

US dollar

     (17.80     16.81         IPCA index         4.42         6.17   

Euro

     (16.68     7.23         CDI rate         6.72         5.92   

 

  

 

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.

 

56


LOGO

 

The changes in loans, financings and debentures were as follows:

 

     Consolidated  

Balance on December 31, 2014

     13,508,738   

Financings obtained net of funding costs

     3,097,192   

Monetary and exchange rate variation

     231,044   

Financial charges provisioned

     720,556   

Financial charges paid

     (846,938

Amortization of financings

     (3,673,618
  

 

 

 

Balance on June 30, 2015

     13,036,974   
  

 

 

 

Balance on December 31, 2015

     15,166,537   

Loans and financings obtained

     2,311,965   

Funding costs

     (60,367
  

 

 

 

Financings obtained net of funding costs

     2,251,598   

Monetary and exchange rate variation

     168,729   

Financial charges provisioned

     990,196   

Financial charges paid

     (1,084,559

Amortization of financings

     (2,044,738
  

 

 

 

Balance on June 30, 2016

     15,447,763   
  

 

 

 

Borrowing costs capitalized

The Company transferred to Intangible assets the costs of loans and financings linked to works, as follows:

 

     Jun. 30, 2016     Jun. 30, 2015  

Costs of loans and financings

     990,196        720,556   

Financial costs transferred to Intangible assets

     (82,395     (70,160
  

 

 

   

 

 

 

Net effect in Profit and loss account

     907,801        650,396   
  

 

 

   

 

 

 

The value of the charges capitalized, R$ 82,395, has been excluded from the Statement of Cash Flow, in the additions to the Cash flow in investment activities, because it does not represent an outflow of cash for acquisition of the related asset.

The average rate of capitalization of the loans and financings whose costs were transferred to works was 8.38% at June 30, 2016, and 7.55% in the same period of 2015.

Funding raised

This table gives the consolidated totals of funds raised in 1H16:

 

Financing source

   Principal maturity      Annual financial cost, %      Amount raised *  

Brazilian currency

        

Caixa Econômica Federal

     2020         132.14% of CDI Rate         675,008   

Debentures

     2018         CDI + 4.05%         1,574,625   

KfW

     2018         1.78         1,965   
        

 

 

 

Financings obtained net of funding costs

           2,251,598   
        

 

 

 

 

  

 

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.

 

57


LOGO

 

In March 2016 Cemig D issued a Bank Credit Note in favor of Caixa Econômica Federal, in the amount of R$ 695,000, for payment of debts of the Company becoming due in the first half of 2016. The interest rate is 132.14% of the CDI rate, p.a., with maturity of 48 months, grace period of 18 months for payment of the principal, payment of interest quarterly in this period, and amortization over 30 months, with monthly payment of installments of principal and interest. Caixa Econômica Federal will disburse the funds in eight installments, over the months of March through May, 2016. Of this total, R$ 355 million was released in March 2016, R$ 300 million in April 2016 and R$ 40 million in May 2016.

In March 2016 Cemig D completed its fourth issue of non-convertible debentures, in the amount of R$ 1,615,000, in a single series, with issue date December 15, 2015 and maturity at three years. These debentures carry annual remuneration at the CDI rate +4.05% p.a.; the principal will be amortized in two equal installments becoming due in December 2017 and December 2018. The proceeds will be used for payment of the Company’s Eighth Issue of promissory notes.

Debentures

The debentures issued by the Company are not convertible into shares, and have the following characteristics:

 

Issuer

   Type of guarantee      Annual cost, %      Expiration      June 30,
2016
     Dec. 31,
2015
 

Cemig GT – 3rd Issue – 1st Series

     Unsecured         CDI Rate + 0.90%         2017         506,198         539,943   

Cemig GT – 3rd Issue – 3rd Series

     Unsecured         IPCA + 6.20%         2022         939,602         922,328   

Cemig GT – 3rd Issue – 2nd Series

     Unsecured         IPCA + 6.00%         2019         280,301         274,892   

Cemig GT – 4th Issue

     Unsecured         CDI Rate + 0.85%         2016         537,326         501,398   

Cemig GT – 5th Issue

     Unsecured         CDI + 1.6%         2018         1,519,059         1,411,646   

Cemig D – 3rd Issue – 1st Series

     Surety         CDI + 0.69%         2018         432,652         461,258   

Cemig D – 3rd Issue – 2nd Series

     Surety         IPCA + 4.70%         2021         1,438,493         1,402,391   

Cemig D – 3rd Issue – 3rd Series

     Surety         IPCA + 5.10%         2025         859,397         839,429   

Cemig D – 6th Issue – 1st Series

     Surety         CDI + 1.6%         2018         1,116,870         1,037,256   

Cemig D – 6th Issue – 2nd Series

     Surety         IPCA +8.07%         2020         31,836         29,185   

Cemig D – 4th Issue

     None         IPCA + 7.96%         2017         480,906         441,462   

Cemig D – 4th Issue

     Surety         CDI + 4.05%         2018         1,653,917         —     

Gasmig

     Unsecured         TJLP + 3.12%         2016         16,411         41,009   

Gasmig

     Unsecured         CDI + 1.6%         2018         100,648         102,862   

Gasmig

     Unsecured         CDI + 0.74%         2018         66,707         100,111   

Gasmig

     Unsecured        
 
TJLP+7.82 (75%) and
Selic+1.82(25%)
  
  
     2022         117,379         124,416   

Cemig Telecom – 1st Issue – 1st Series

     Receivables (Revenue)         TJLP + 3.62%         2018         6,223         8,099   

Cemig Telecom – 1st Issue – 2nd Series

     Receivables (Revenue)         TJLP + 4.32%         2018         2,308         3,004   

Cemig Telecom – 1st Issue – 3rd Series

     Receivables (Revenue)         TJLP + 1.72%         2018         858         1,121   

Cemig Telecom – 1st Issue – 4th Series

     Receivables (Revenue)         TJLP + 3.62%         2018         1,870         2,437   

Cemig Telecom – 1st Issue – 5th Series

     Receivables (Revenue)         TJLP + 4.32%         2018         763         1,002   

Cemig Telecom – 1st Issue – 6th Series

     Receivables (Revenue)         TJLP + 1.72%         2018         591         759   
           

 

 

    

 

 

 

TOTAL

              10,110,315         8,246,008   
           

 

 

    

 

 

 

For the debentures issued by the Company, there are no restrictive covenants, nor agreements for renegotiation, nor debentures held in treasury. There is an early maturity cross-default clause in the event of non-payment of any pecuniary obligation with individual or aggregate value greater than R$ 50 million.

 

  

 

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.

 

58


LOGO

 

Restrictive covenants

The Company has financing contracts with the Brazilian Development Bank (BNDES), with covenants related to financial indices, calculated annually in a balance sheet audited by an independent auditing company registered with the CVM, as follows: The Company’s subsidiaries Gasmig and Cemig Telecom also have covenants, as shown below.

 

Covenant ratio

   Requirement  

CEMIG:

  

Stockholders’ equity of Guarantor / Total assets of Guarantor (1)

     30.0% or more   

Stockholders’ equity of Guarantor / Total assets of Guarantor (Cemig) (2)

     30% or more   

Net debt / Ebitda (2)

     4x or less   

GASMIG:

  

Ebitda / Debt servicing (3)

     1.3 or more   

Total liabilities / Total assets (3)

     Less than 0.6   

TELECOM:

  

Ebitda / Debt servicing (4)

     1.10 or more   

Ebitda margin (Ebitda / Net operational revenue) (4)

     0.30 or more   

Equity / Total assets (4)

     0.30 or more   

Total financial debt / Ebitda (4)

     3.50 or less   

 

(1) If the subsidiary Cemig GT does not succeed in achieving the required ratio, it will have six months from the end of the business year in which the ratio was found, to: (i) constitute real guarantees which in the assessment of the BNDES represent 130.00% of the value of the debtor balance of the contract; or (ii) present an interim balance sheet, audited by an auditor registered with the CVM, that indicates the return to the index required.
(2) If it does not meet the required indices, the Company must, within 30 calendar days from the date of written notice by the BNDES on non-achievement of one of the indices, constitute real guarantees which in the assessment of the BNDES represent 130.00% of the value of the amount outstanding under the contract, unless the levels referred to have been re-established within that period.
(3) Cross default: Certain contractually specified situations can cause early maturity of other debts.
(4) Non-compliance with these clauses by Telecom may result in blockage of the funds in the Retention Account, early maturity of the contract, and execution of the guarantees. These obligations can be principally summed up as maintaining, from the time of issue of the debentures to their final maturity, at least three of the four financial ratios above, which must be met at the end of each half-year, i.e. on June 30 and December 31.

On June 30, 2016, all the covenants were complied with.

 

  

 

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.

 

59


LOGO

 

 

19. REGULATORY CHARGES

 

     Consolidated  
   June 30, 2016      Dec. 31, 2015  

Global Reversion Reserve (RGR)

     50,590         47,780   

Energy Development Account (CDE)

     187,344         281,552   

Eletrobras – Compulsory loan

     1,207         1,207   

Aneel inspection charge

     3,053         2,968   

Energy Efficiency

     256,116         207,162   

Research and Development

     194,615         159,510   

Energy System Expansion Research

     1,848         1,765   

National Scientific and Technological Development Fund

     3,418         3,251   

Proinfa – Alternative Energy Program

     7,228         6,550   

Emergency capacity charge

     30,997         30,996   

Consumer charges – ‘Flag Tariff’ system

     54         655   
  

 

 

    

 

 

 
     736,470         743,396   
  

 

 

    

 

 

 

Current liabilities

     433,294         516,983   

Non-current liabilities

     303,176         226,413   

 

20. POST-RETIREMENT OBLIGATIONS

The Forluz Pension plan (a Supplementary retirement pension plan)

Changes in net liabilities were as follows:

 

Holding company

   Pension plans and
retirement
supplement plans
    Health
Plan
    Dental
Plan
    Life
insurance
    Total  

Net liabilities on December 31, 2014

     39,335        63,185        1,986        38,577        143,083   

Expense recognized in the Profit and loss account

     3,557        3,921        125        2,347        9,950   

Contributions paid

     (2,804     (2,057     (61     (386     (5,308
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net liabilities on June 30, 2015

     40,088        65,049        2,050        40,538        147,725   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net liabilities on December 31, 2015

     199,183        74,034        1,958        28,016        303,191   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expense recognized in the

Profit and loss account

     13,878        5,069        138        1,887        20,972   

Contributions paid

     (3,080     (2,728     (68     (464     (6,340
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net liabilities on June 30, 2016

     209,981        76,375        2,028        29,439        317,823   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                       Jun. 30, 2016     Dec. 31,2015  

Current liabilities

           10,199        9,139   

Non-current liabilities

           307,624        294,052   

 

  

 

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.

 

60


LOGO

 

 

Consolidated

   Pension plans and
retirement
supplement plans
    Health
Plan
    Dental
Plan
    Life
insurance
    Total  

Net liabilities on December 31, 2014

     799,487        1,120,185        31,946        680,034        2,631,652   

Expense recognized in the Profit and loss account

     72,284        71,012        2,036        42,170        187,502   

Contributions paid

     (56,967     (35,405     (1,056     (5,986     (99,414
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net liabilities on June 30, 2015

     814,804        1,155,792        32,926        716,218        2,719,740   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net liabilities on December 31, 2015

     1,346,388        1,323,516        30,090        553,377        3,253,371   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Expense recognized in the Profit and loss account

     92,858        91,204        2,074        37,440        223,576   

Contributions paid

     (62,625     (45,164     (1,123     (8,759     (117,671
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net liabilities on June 30, 2016

     1,376,621        1,369,556        31,041        582,058        3,359,276   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
                       Jun. 30, 2016     Dec. 31,2015  

Current liabilities

           185,785        166,990   

Non-current liabilities

           3,173,491        3,086,381   

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

The amounts recorded in the expenses posted in the profit and loss account are for the portions of the expenses on post-retirement obligations, plus the financial charges and monetary updating of the debt agreed with the Foundation.

 

21. PROVISIONS

The Company and its subsidiaries are parties in certain legal and administrative proceedings before various courts and government bodies, arising in the normal course of business, regarding employment-law, civil, tax, environmental and regulatory matters, and other issues.

Actions in which the company would be debtor

The Company and its subsidiaries have made Provisions for contingencies in relation to the legal actions in which, based on the assessment of the Company and its legal advisors, the chances of loss (i.e. that an outflow of funds to settle the obligation will be necessary) are assessed as ‘probable’, 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.

 

61


LOGO

 

 

     Consolidated  
   Dec. 31, 2015      Additions      Reversals     Settled     Jun. 30, 2016  

Employment-law cases

     289,841         43,232         (4,435     (20,493     308,145   

Civil cases

            

Consumer relations

     17,378         7,922         (616     (6,033     18,651   

Other civil cases

     28,792         10,593         (76     (2,535     36,774   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     46,170         18,515         (692     (8,568     55,425   

Tax

     69,014         4,478         (1,295     (762     71,435   

Environmental matters

     60         —           (57     —          3   

Regulatory

     45,180         14,020         (1,068     (1,905     56,227   

Corporate

     268,953         —           (29,502     —          239,451   

Other

     35,355         28,462         (2,477     (6,680     54,660   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     754,573         108,707         (39,526     (38,408     785,346   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

     Consolidated  
   Dec. 31, 2014      Additions      Reversals     Settled     Jun. 30, 2015  

Employment-law cases

     322,525         35,517         —          (12,931     345,111   

Civil cases

            

Consumer relations

     19,215         7,032         (2,081     (6,478     17,688   

Other civil cases

     24,272         12,035         —          (5,574     30,733   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     43,487         19,067         (2,081     (12,052     48,421   

Tax

     73,059         4,979         (9,685     (477     67,876   

Environmental matters

     1,215         5         (1,164     (1     55   

Regulatory

     35,385         2,843         —          (217     38,011   

Corporate

     239,445         13,639         —          —          253,084   

Other

     39,859         1,814         (10,439     (861     30,373   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     754,975         77,864         (23,369     (26,539     782,931   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

     Holding company  
   Dec. 31, 2015      Additions      Reversals     Settled     Jun. 30, 2016  

Employment-law cases

     29,169         10,286         —          (3,941     35,514   

Civil cases

            

Consumer relations

     3,294         3         (617     —          2,680   

Other civil cases

     1,289         2,162         (76     (35     3,340   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     4,583         2,165         (693     (35     6,020   

Tax

     10,306         2,254         (1,157     (682     10,721   

Regulatory

     21,696         —           (1,068     —          20,628   

Corporate

     268,953         —           (29,502     —          239,451   

Other

     427         62         —          (24     465   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     335,134         14,767         (32,420     (4,682     312,799   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

62


LOGO

 

 

     Holding company  
   Dec. 31, 2014      Additions      Reversals     Closed     June 30, 2015  

Employment-law cases

     31,688         5,360         —          (3,149     33,899   

Civil cases

            

Consumer relations

     3,250         558         (924     (12     2,872   

Other civil cases

     171         1,886         —          (632     1,425   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 
     3,421         2,444         (924     (644     4,297   

Tax

     9,828         2,480         (2,652     (547     9,109   

Environmental matters

     313         —           (313     —          —     

Regulatory

     23,065         2,876         —          (1     25,940   

Corporate

     239,445         13,639         —          —          253,084   

Other

     1,007         82         (149     (4     936   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Total

     308,767         26,881         (4,038     (4,345     327,265   
  

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

The Company’s management, in view of the long periods and manner of working of the Brazilian judiciary, tax and regulatory systems, believes that it is not practicable to provide information that would be useful to the users of these financial statements about the time when any cash outflows, or any possibility of reimbursements, might take place in fact. The Company’s management believes that any disbursements in excess of the amounts provisioned, when the respective processes are completed, will not significantly affect the Company’s result of operations or financial position.

The details on the principal provisions and contingent liabilities are given below, these being the best estimates of expected future disbursements for these contingencies:

Provisions, for legal actions with chances of loss assessed as ‘probable’; and Contingent liabilities, for actions in which the chances of loss are assessed as ‘possible’:

Employment-law cases

The Company and its subsidiaries are parties in various legal actions brought by its employees and by employees of service providing companies. Most of these claims relate to overtime and additional pay, severance payments, various benefits, salary adjustments and the effects of such items on a supplementary retirement plan. In addition to these actions, there are others relating to outsourcing of labor, complementary additions to or re-calculation of retirement pension payments by Forluz, and salary adjustments.

The aggregate amount of these contingencies is approximately R$ 976,327 (R$ 971,908 on December 31, 2015), of which R$ 308,145 (R$ 289,841 on December 31, 2015) has been provisioned – the amount estimated as probably necessary for settlement of these disputes.

The increase in the amount of the contingency is due, among other factors, to the larger volume of legal actions being taken by former employees, arising from severances over recent years, and also the higher volume of actions on remuneration for hazardous work, due to new legal arguments which have emerged following recent legislative changes.

Consumer relations

The Company and its subsidiaries are parties in various civil actions relating to indemnity for pain and suffering and for material damages, arising, principally, from allegations of irregularity in measurement of consumption, and claims of undue charging, in the normal course of business, totaling R$ 18,651 (R$ 18,049 on December 31, 2015), of which R$ 17,688 (R$ 17,378 on December 31, 2015) has been provisioned – this being the probable estimate for funds needed to settle these disputes.

 

  

 

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.

 

63


LOGO

 

Other civil cases

Cemig and its subsidiaries are parties in various civil actions claiming indemnity for pain and suffering and for material damages, among others, arising from incidents occurring in the normal course of business, in the amount of R$ 241,581 (R$ 185,048 on December 31, 2015), of which R$ 36,774 (R$ 28,792 on December 31, 2015) – the amount estimated as probably necessary for settlement of these disputes – has been provisioned.

Tax

The Company and its subsidiaries are parties in numerous administrative and court actions relating to taxes, including, among other matters, subjects relating to the ICMS (Value Added) tax on goods and services; the Urban Property Tax (Imposto sobre a Propriedade Territorial Urbana, or IPTU); the Rural Property Tax (ITR); the Tax on Donations and Legacies (ITCD); the Social Integration Program (Programa de Integração Social, or PIS); the Contribution to Finance Social Security (Contribuição para o Financiamento da Seguridade Social, or Cofins); Corporate Income Tax (Imposto de Renda Pessoa Jurídica, or IRPJ); the Social Contribution Tax (Contribuição Social sobre o Lucro Líquido, or CSLL); and applications to stay tax execution on tax matters. The aggregate amount of these contingencies is approximately R$ 371,671 (R$ 257,334 on December 31, 2015), of which R$ 71,435 (R$ 69,014 on December 31, 2015) has been provisioned – the amount estimated as probably necessary for settlement of these disputes.

Environmental matters

The Company and its subsidiaries are involved in environmental matters, in which the subjects include protected areas, environmental licenses, recovery of environmental damage, and other matters, in the approximate total amount of R$ 28,110 (R$ 25,720 on December 31, 2015), of which R$ 3 (R$ 60 on December 31, 2015) has been provisioned – the amount estimated as probably necessary for settlement of these disputes.

Regulatory

The Company and its subsidiaries are parties in numerous administrative and court proceedings in which the main issues disputed are:(i) the tariff charges in invoices for use of the distribution system by a self-producer; (ii) alleged violation of targets for continuity indicators in retail supply of electricity; and (iii) the tariff increase made during the federal government’s economic stabilization plan referred to as the “Cruzado Plan”, in 1986. The aggregate amount of these contingencies is approximately R$ 229,587 (R$ 201,871 on December 31, 2015), of which R$ 56,227 (R$ 45,180 on December 31, 2015) has been provisioned – the amount estimated as probably necessary for settlement of these disputes.

 

  

 

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.

 

64


LOGO

 

Corporate

Difference of monetary updating on the Advance against Future Capital Increase (AFAC) made by the Minas Gerais State Government

On December 19, 2014 the Finance Secretary of Minas Gerais State sent an Official Letter to Cemig requesting recalculation of the amounts relating to the Advances against Future Capital Increase made in 1995, 1996, and 1998, which were returned to Minas Gerais State in December 2011, for review of the criterion used by the Company for monetary updating, arguing that application of the Selic rate would be more appropriate, replacing the IGP-M index.

On December 29, 2014 the Company made an administrative deposit applying for suspension of enforceability of the credit being requested by the state, and for its non-inclusion in the Register of Debts owed to the state and in the Registry of Defaulted Payments owed to the State (Cadin).

Based on the opinion of our legal advisors, the chances of loss have been assessed as ‘probable’ and the amount of R$ 239,451 (R$ 268,953 on December 31, 2015), the estimated probable amount of funds that might be used to settle the matter, has been provisioned, with a counterpart in Financial revenue (expenses).

Other legal actions in the normal course of business

Alleged breach of contract – services of cleaning power line paths and firebreaks

The Company is a party in disputes alleging losses suffered as a result of supposed breach of contract at the time of provision of services of cleaning of power line pathways and firebreaks. The amount provisioned is R$ 26,432 (R$ 23,653 at December 31, 2015), this being estimated as the likely amount of funds necessary to settle this dispute.

Other legal actions

In addition to the issues described above, the Company is involved, on plaintiff or defendant side, in other cases, of smaller scale, related to the normal course of its operations, with an estimated total amount of R$ 156,201 (R$ 126,444 on December 31, 2015), of which R$ 28,228 (R$ 11,702 on December 31, 2015) – the amount estimated as probably necessary for settlement of these disputes – has been provisioned. Management believes that it has appropriate defense for these actions, and does not expect these issues to give rise to significant losses that could have an adverse effect on the Company’s financial position or profit.

 

  

 

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.

 

65


LOGO

 

Contingent liabilities – for cases in which the chances of loss are assessed as ‘possible’, and the company believes it has arguments of merit for legal defense

Tax and similar charges

The Company is a party in numerous administrative and court proceedings in relation to taxes and similar charges. Below are details of the principal cases:

Indemnity for the employees’ future benefit – the ‘Anuênio’

In 2006 the Company paid an indemnity to its employees, totaling R$ 177,686, in exchange for rights to future payments (referred to as the Anuênio) for time of service, which would otherwise be incorporated, in the future, into salaries. The company did not pay income tax nor Social Security contributions in relation to these amounts because it considered that those obligations are not applicable to amounts paid as an indemnity. However, to avoid the risk of a future fine arising from a differing interpretation by the federal tax authority and the National Social Security Institution (Instituto Nacional de Seguridade Social, or INSS), the Company decided to apply for an order of mandamus, which permitted payment into Court of R$ 241,328 (R$ 236,671 at December 31, 2015). This was posted in Escrow deposits in litigation. The updated amount of the contingency is R$ 276,883 (R$ 263,819 on December 31, 2015) and, based on the arguments above, Management has classified the chance of loss as ‘possible’.

Social Security contributions

The Brazilian federal tax authority (Secretaria da Receita Federal) has brought administrative proceedings against the Company in relation to Social Security contributions, under various headings: profit sharing payments; the Workers’ Food Program (‘PAT’); the education assistance payment; food allowance payment; Special Additional Retirement Pension; overtime; hazardous work; Sest and Senat payments; and penalty payments for non-compliance with an accessory obligation. The Company has presented defenses and awaits judgment. The amount of the contingency is approximately R$ 1,434,860 (R$ 1,361,429 on December 31, 2015). The Company has assessed the chances of loss as ‘possible’ – reflecting among other considerations the assessment that these legal actions against the company are likely to be unsuccessful, grounded on evaluation of the claims and the related case law.

Non-homologation of offsetting of tax credit

The federal tax authority did not accept (and ratify) the Company’s declared offsetting of federal taxes using credits arising from undue or excess payment of federal taxes (corporate income tax, the Social contribution tax on net profit, and the PIS and Cofins taxes). The Company is contesting the non-homologation of the amounts offset. The amount of the contingency is R$ 320,783 (R$ 681,751 on December 31, 2015). The Company has assessed the chance of loss as ‘possible’, since it believes that it has complied with the relevant requirements of the National Tax Code (Código Tributário Nacional, or CTN).

 

  

 

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.

 

66


LOGO

 

Corporate tax return – restitution and offsetting

The Company was a party in an administrative case which involved requests for restitution and compensation of credits arising from tax carryforward balances indicated in the corporate tax returns for the calendar years from 1997 to 2000, and also for excess payments identified by the corresponding tax payment receipts (DARFs and DCTFs). Due to completion of all appeals in the administrative sphere, an ordinary legal action has been filed, for the approximate total amount of R$ 508,476 (R$ 482,032 on December 31, 2015). The chances of loss in this action are assessed as ‘possible’, due to nullities in the conduct of the administrative proceedings and the understanding that mistaken assumptions were used by the inspectors in the administrative judgment, and also based on analysis of the Company’s argument and documents of proof.

Income tax withheld at sourced (IRRF) on capital gain in a stockholding transaction

The federal tax authority issued an infringement notice to Cemig as a jointly responsible party with its jointly-controlled entity Parati S.A. Participações em Ativos de Energia Elétrica (Parati), relating to withholding income tax (Imposto de Renda Retido na Fonte, or IRRF) allegedly applicable to a capital gain in a stockholding transaction relating to the purchase by Parati, and sale by Enlighted, on July 7, 2011, of 100.00% of the equity in Luce LLC (a company with head office in Delaware, USA), holder of 75.00% of the shares in the Luce Brasil equity investment fund (‘FIP Luce’), which was indirect holder, through Luce Empreendimentos e Participações S.A., of approximately 13.03% of the total and voting stock of Light S.A. (‘Light’). The amount of the contingency is approximately R$ 288,860 (R$ 202,081 on December 31, 2015). The chance of loss has been assessed as ‘possible’.

Social Contribution tax on net income (CSLL)

The federal tax authority issued a tax infringement claim against the Company for the business years 2012 and 2013, alleging non-addition, or deduction, by the Company, of amounts relating to the following items in calculating the Social Contribution tax on net income: i) taxes with demand suspended; ii) donations and sponsorship (Law 8313/91); and iii) fines for various alleged infractions. The amount of this contingency is R$ 259,507 (R$ 226,579 on December 31, 2015). The Company has classified the chances of loss as ‘possible’, in accordance with the analysis of the case law on the subject.

 

  

 

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.

 

67


LOGO

 

Regulatory matters

Public Lighting Contribution ‘(CIP)

The Company is a party in several actions seeking declaration of nullity of the clause in the Electricity Supply Contracts for public illumination signed between the Company and the various municipalities of its concession area, and restitution by the Company of the difference representing the amounts charged in the last 20 years, in the event that the courts recognize that these amounts were unduly charged. The actions are grounded on a supposed mistake by Cemig in the estimate of time that was used for calculation of the consumption of electricity for public illumination, funded by the Public Lighting Contribution (Contribuição para Iluminação Pública, or CIP).

The Company believes it has arguments of merit for defense in these claims, since the charge at present made is grounded on Aneel Normative Resolution 456/2000. As a result it has not constituted a provision for this contingency, the amount of which is estimated at R$ 1,324,633 (R$ 1,300,338 on December 31, 2015). The Company has assessed the chances of loss in this action as ‘possible’, due to the Consumer Defense Code (Código de Defesa do Consumidor, or CDC) not being applicable, because the matter is governed by the specific regulation of the electricity sector, and because Cemig complied with Aneel Resolutions 414 and 456, which deal with the subject.

Accounting of electricity sale transactions in the Electricity Trading Chamber (CCEE)

In an action dating from August 2002, AES Sul Distribuidora challenged in the courts the criteria for accounting of electricity sale transactions in the wholesale electricity market (Mercado Atacadista de Energia, or MAE), predecessor of the present Electricity Trading Chamber (Câmara de Comercialização de Energia Elétrica, or CCEE), during the period of rationing. It obtained an interim judgment in its favor in February 2006, which ordered Aneel, working with the CCEE, to comply with the claim by AES Sul and recalculate the settlement of the transactions during the rationing period, leaving out of account Aneel’s Dispatch 288 of 2002. This was to have been put into effect in the CCEE as from November 2008, resulting in an additional disbursement for Cemig, referring to the expense on purchase of electricity in the spot market on the CCEE, in the approximate amount of R$ 250,659 (R$ 230,346 on December 31, 2015). On November 9, 2008 the Company obtained an injunction in the Regional Federal Appeal Court suspending the obligatory nature of the requirement to pay into court the amount that would have been owed under the Special Financial Settlement made by the CCEE.

The Company has classified the chance of loss as ‘possible’, since this is a unique action – no similar action having previously been heard – and because it deals with the General Agreement for the Electricity Sector, in which the Company has the full documentation to support its arguments.

 

  

 

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.

 

68


LOGO

 

System Service Charges (ESS) – Resolution issued by the National Energy Policy Council

Resolution 3 of the National Energy Policy Council (Conselho Nacional de Política Energética, or CNPE) of March 6, 2013 established new criteria for the prorating of the cost of the additional dispatching of thermal plants. Under the new criteria, the costs of the System Service Charges for Electricity Security (Encargos do Serviço do Sistema, or ESS), which were previously prorated in full between Free Consumers and Distributors, was now to be prorated between all the agents participating in the National Grid System, including generators and traders.

In May 2013, the Brazilian Independent Electricity Producers’ Association (Associação Brasileira dos Produtores Independentes de Energia Elétrica, or Apine), of which the Company is a member, obtained an interim court remedy suspending the effects of Articles 2 and 3 of CNPE Resolution 3, exempting generators from payment of the ESS under that Resolution.

As a result of the interim remedy, the Wholesale Trading Chamber (CCEE) carried out the financial settlement for transactions from April through December 2013 using the criteria prior to the said Resolution. As a result, the Company recorded the costs of the ESS in accordance with the criteria for financial settlement published by the CCEE, without the effects of CNPE Resolution 3.

The applications by the plaintiff (Apine) were granted in the first instance, confirming the interim remedy granted in favor of its members, including Cemig GT and its subsidiaries. This decision was the subject of an appeal, distributed to the 7th Panel of the TRF (Tribunal Federal Regional – Regional Federal Court) of the 1st Region, in which judgment is awaited.

The amount of the contingency is approximately R$ 171,474 (R$ 155,251 on December 31, 2015). In spite of the successful judgment at the first instance, the Association’s legal advisers still considered the chances of loss in this contingency as ‘possible’. The Company agrees with this, since there are not yet elements to make it possible to foresee the outcome of the Appeal filed by the federal government.

PP&E assets in service

In August 2014 Aneel filed a notice of infringement alleging that the Company had not met all the requirements in relation to appropriation of costs in works and other procedures adopted, and its compliance with the current legislation. This is a type of inspection/complaint that has never happened before, relating as it does to the Electricity Sector Property Control Manual. The amount of this contingency is R$ 69,937 (R$ 66,170 on December 31, 2015). The Company has classified the chances of loss as ‘possible’, because it believes it has arguments of merit for legal defense, due to the regularity and legality of the Rules issued by Aneel, which orient the actions of the Company, and also due to compliance with the Normative Resolutions of Aneel in relation to the requirements of law; and also the public interest in the transfer of electricity assets; and has therefore not constituted a provision for this action.

 

  

 

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.

 

69


LOGO

 

Tariff increases

Exclusion of consumers inscribed as low-income

The Federal Public Attorneys’ Office filed a class action against the Company and Aneel, to avoid exclusion of consumers from classification in the Low-income Residential tariff sub-category, requesting an order for the Company to pay 200% of the amount allegedly paid in excess by consumers. Judgment was given in favor of the plaintiffs, but the Company and Aneel have filed an interlocutory appeal and await judgment. The amount of the contingency is approximately R$ 241,541 (R$ 222,449 on December 31, 2015). The Company has classified the chances of loss as ‘possible’ due to other favorable judgments on this theme.

The Periodic Tariff Review – Neutrality of ‘Portion A’

The Municipal Association for Protection of the Consumer and the Environment (Associação Municipal de Proteção ao Consumidor e ao Meio Ambiente, or Amprocom) filed a class action against the Company and against Aneel, requiring identification of all consumers allegedly damaged in the processes of Periodic Review and Annual Adjustment of tariffs in the period 2002 to 2009, and restitution, through credits on electricity bills, of any amounts unduly charged arising from non-consideration of the impact of future variations in consumer electricity demand on non-manageable cost components, from the distributor’s non-manageable costs (‘Portion A’ costs), and the allegedly undue inclusion of these gains in manageable costs of the distributor (‘Portion B’’ costs), causing economic/financial imbalance of the contract. This is an action that could affect all distribution concession holders, which could thus lead to a new Electricity Sector Agreement. The estimated amount of the contingency is R$ 303,128 (R$ 276,321 on December 31, 2015). The Company has classified the chances of loss as ‘possible’, because it believes it has arguments of merit for legal defense, and has therefore not made a provision for this action.

Environmental matters

Impact arising from construction of plants

An environmental association, in a class action, has claimed indemnity for supposed collective environmental damages as a result of the construction and operation of the Nova Ponte Hydroelectric Plant.

Due to the changes made in the environmental legislation and the trend toward a consensus in case law, the Company has re-evaluated the amounts of the claims in the action to R$ 353,064 (R$ 314,015 on December 31, 2015), and revised the assessment of chances of loss to ‘remote’, because it believes it has arguments of merit for legal defense, and the adversary party has not demonstrated elements to prove its arguments.

 

  

 

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.

 

70


LOGO

 

The Public Attorneys of Minas Gerais State, together with an associations and individuals, filed class actions requiring the company to invest at least 0.5% of the gross annual operational revenue, since 1997, from the Emborcação, Pissarrão, Funil, Volta Grande, Poquim, Paraúna, Miranda, Nova Ponte, Rio de Pedras and Peti plants in protection and environmental preservation of the water tables existing in the counties where these plants are located, and indemnity proportional to alleged irrecoverable environmental damage caused, arising from omission to comply with Minas Gerais State Law 12503/1997. The Company has filed appeals to the Higher Appeal Court (STJ) and the Federal Supreme Court (STF). Based on the opinions of its legal advisers, the Company believes that this is a matter involving legislation at infra-constitutional level (there is a Federal Law with an analogous object) and thus a constitutional matter, on the issue of whether the state law is constitutional or not, so that the final decision is a matter for the national Higher Appeal Court (STJ) and the Federal Supreme Court (STF). No provision has been made, since Management has classified the chance of loss as ‘possible’. The amount of the contingency is R$ 109,890 (R$ 99,000 on December 31, 2015).

The Public Attorneys’ Office of Minas Gerais State has filed class actions requiring the formation of a Permanent Preservation Area (Área de Preservação Permanente, or APP) around the reservoir of the Capim Branco hydroelectric plant, suspension of the effects of the environmental licenses, and recovery of alleged environmental damage. Based on the opinion of its legal advisors in relation to the changes that have been made in the new Forest Code and in the case law on this subject, the Company has classified the chance of loss in this dispute as ‘possible’. The estimated value of the contingency is R$ 69,603 (R$ 64,338 on December 31, 2015).

Other contingent liabilities

Early settlement of the CRC (Earnings Compensation) Account

The Company is a party in an administrative proceeding before the Audit Court of the State of Minas Gerais which challenges: (i) a difference of amounts relating to the discount offered by Cemig for early payment of the credit owed to Cemig by the State under the Receivables Assignment Contract in relation to the CRC Account (Conta de Resultados a Compensar, or Earnings Compensation Account) – this payment was completed in the first quarter of 2013; and also (ii) possible undue financial burden on the State after the signature of the Amendments that aimed to re-establish the economic and financial balance of the Contract. The amount of the contingency is approximately R$ 383,589 (R$ 363,452 on December 31, 2015), and the Company believes that it has met the legal requirements, having based its actions on the Opinion of the Public Accounting Attorneys’ Office of the Audit Board of the State of Minas Gerais. Thus, it has assessed the chances of loss as ‘possible’, since it believes that the adjustment was made in faithful obedience to the legislation applicable to the case.

 

  

 

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.

 

71


LOGO

 

‘Light for Everyone’ Program – challenges by suppliers relating to contracts

The Company is a party in disputes alleging losses suffered as a result of supposed breach of contract at the time of implementation of part of the rural electrification program known as Luz Para Todos (‘Light for Everyone’). The estimated amount is R$ 223,001 (R$ 202,145 on December 31, 2015). No provision has been made. The Company has classified the chance of loss as ‘possible’ as a result of the analysis that has been made of the argument and documentation used by the contracted parties in attempting to make the Company liable for any losses that allegedly occurred.

The Company is also a party in other disputes arising from alleged non-compliance with contracts in the normal course of business, for an estimated total of R$ 36,704 (R$ 33,097 on December 31, 2015). The Company has classified the chances of loss as ‘possible’, after analysis of the case law on this subject.

Irregularities in competitive tender proceedings

The Company is a party in a dispute alleging irregularities in competitive tender proceedings, governed by an online invitation to bid. The estimated amount on June 30, 2016 is R$ 25,208 (R$ 44,423 on December 31, 2015) and no provision has been made. The Company has classified the chances of loss as ‘possible’, after analysis of the case law on this subject.

Alteration of the monetary updated index of employment-law cases

The Higher Employment-Law Appeal Court (Tribunal Superior do Trabalho, or TST), considering a position adopted by the Federal Supreme Court (Supremo Tribunal Federal, STF) in two actions on constitutionality that dealt with the index for monetary updating of federal debts, decided on August 4, 2015 that employment-law debts in actions not yet decided that discuss debts subsequent to June 30, 2009 should be updated based on the variation of the IPCA-E (Expanded National Consumer Price Index), rather than of the TR reference interest rate. On October 16, 2015 an interim injunction was given by the STF that suspended the effects of the TST decision, on the grounds that decisions on matters of general constitutional importance should be decided exclusively by the STF.

The estimated value of the difference between the monetary updating indices of the employment-law cases is R$ 140,651 (R$ 139,508 on December 31, 2015). No additional provision has been made, since the Company, based on the assessment by its legal advisers, has assessed the chances of loss in the action as ‘possible’, as a result of the decision by the STF, and of there being no established case law, nor analysis by legal writers, on the subject, after the injunction given by the Federal Supreme Court.

 

  

 

Av. Barbacena 1200

  Santo Agostinho   30190-131 Belo Horizonte, MG   Brazil   Tel.: +55 31 3506-5024   Fax +55 31 3506-5025

 

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

 

72


LOGO

 

 

22. STOCKHOLDERS’ EQUITY AND REMUNERATION TO STOCKHOLDERS

The Company’s registered share capital on June 30, 2016 is R$ 6,294,208, in 420,764,708 common shares and 838,076,946 preferred shares, all with nominal value of R$ 5.00.

Profit (loss) per share

The number of shares used in the calculation of basic and diluted profit (loss) per share is as follows:

 

Number of shares

   Jun. 30, 2016     Jun. 30, 2015     2Q16     2Q15  

Common shares

     420,764,708        420,764,708        420,764,708        420,764,708   

Preferred shares

     838,076,946        838,076,946        838,076,946        838,076,946   
  

 

 

   

 

 

   

 

 

   

 

 

 
     1,258,841,654        1,258,841,654        1,258,841,654        1,258,841,654   

Shares in Treasury

     (560,718     (560,718     (560,718     (560,718
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     1,258,280,936        1,258,280,936        1,258,280,936        1,258,280,936   
  

 

 

   

 

 

   

 

 

   

 

 

 

The Company does not have any dilutive instruments; each class of share carries an equal share in profits.

The following is the calculation of the basic and diluted profit per share:

 

     Jun. 30, 2016      Jun. 30, 2015      2Q16      2Q15  

Net profit (loss) (A)

     207,166         2,018,614         202,047         534,132   

Total shares (B)

     1,258,280,936         1,258,280,936         1,258,280,936         1,258,280,936   
  

 

 

    

 

 

    

 

 

    

 

 

 

Basic and diluted profit (loss) per share ( = A/B ) – R$

     0.16         1.60         0.16         0.42   
  

 

 

    

 

 

    

 

 

    

 

 

 

Equity valuation adjustments

 

Equity valuation adjustments

   Consolidated  
   June 30, 2016     Dec. 31, 2015  

Adjustments to actuarial liabilities – Employee benefits

     (120,515     (120,514

Other comprehensive income in subsidiary and jointly-controlled subsidiary

    

Deemed cost of PP&E assets

     698,392        720,203   

Adjustments on conversion of the financial statements

     54,872        80,930   

Adjustments to actuarial liabilities – Employee benefits

     (571,754     (578,647

Cash flow hedge instruments

     87        292   
  

 

 

   

 

 

 
     181,597        222,778   
  

 

 

   

 

 

 

Equity valuation adjustments

     61,082        102,264   
  

 

 

   

 

 

 

Dividends declared in relation to the result for 2015

The Annual General Meeting, held on April 29, 2016, approved payment of dividends totaling R$ 633,968, which is less than the mandatory minimum dividend.

 

  

 

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.

 

73


LOGO

 

Mandatory dividends not distributed

On April 29, 2016 the Annual General Meeting decided, after assessment of the position stated by the Board of Directors and the Opinion issued by the Audit Board, and in accordance with the requirements of Paragraphs 4 and 5 of Article 202 of the Corporate Law, to hold the amount of R$ 633,967 in Stockholders’ equity, in the account Reserve for obligatory dividends not distributed, to be paid as soon as the Company’s financial situation should permit.

In the context of the re-presentation of this Interim accounting information, considering that the Net profit for the year ended December 31, 2015, approved by the Annual General Meeting held on April 29, 2016 in the amount of R$ 2,491,375 was altered to R$ 2,468,500, the amount of the dividends retained in Stockholders’ equity on December 31, 2015, of R$ 633,967, was altered to R$ 622,530.

Also, in compliance with Paragraph 5 of Article 202 of the Corporate Law, Management filed with the CVM, on May 3, 2016, a Notice to Stockholders in which it explained the reasons why it suggested to the Annual General Meeting that payment of the dividends specified in the by-laws of 50% of the profit for the year, would not be compatible with the Company’s current financial situation. This is mainly due to: the Company’s net working capital being negative on December 31, 2015; indicators of debt; and also the effects of the present macroeconomic situation on sales prices of electricity; with effects on the Company’s revenue.

 

23. REVENUE

 

     Consolidated  
   1H16     1H15  

Revenue from supply of electricity (a)

     11,528,165        10,957,746   

Revenue from use of the electricity distribution systems (TUSD) (b)

     836,580        730,882   

CVA, and Other financial components in tariff calculations (c)

     (663,555     762,497   

Transmission revenue

    

Transmission concession revenue

     147,769        126,503   

Transmission construction revenue (d)

     31,634        56,258   

Transmission indemnity revenue – Reimbursement through RAP

     592,469        54,872   

Distribution construction revenue (d)

     552,099        443,405   

Revenue from financial updating of concession grant fee (e) *

     148,694        —     

Transactions in electricity on the CCEE (f)

     51,672        1,712,090   

Supply of gas

     697,492        850,720   

Other operational revenues (g)

     706,852        691,008   

Taxes and charges applied to Revenue (h)

     (5,424,064     (5,144,222
  

 

 

   

 

 

 

Net operational revenue

     9,205,807        11,241,759   
  

 

 

   

 

 

 

 

     Consolidated  
   2Q16     2Q15  

Revenue from supply of electricity (a)

     5,613,352        5,818,505   

Revenue from use of the electricity distribution systems (TUSD) (b)

     427,495        520,785   

CVA, and Other financial components in tariff calculations (c)

     (531,351     212,227   

Transmission revenue

    

Transmission concession revenue

     74,724        63,705   

Transmission construction revenue (d)

     24,946        25,325   

Transmission indemnity revenue – Reimbursement through RAP

     561,226        54,872   

Distribution construction revenue (d)

     323,766        240,765   

Revenue from financial updating of concession grant fee (e) *

     67,928        —     

Transactions in electricity on the CCEE (f)

     49,042        701,158   

Supply of gas

     318,841        425,217   

Other operational revenues (g)

     345,608        381,722   

Taxes and charges applied to Revenue (h)

     (2,521,430     (3,051,801
  

 

 

   

 

 

 

Net operational revenue

     4,754,147        5,392,480   
  

 

 

   

 

 

 

 

* Net of financial updating of the remaining balance to be paid for the concession grant

 

  

 

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.

 

74


LOGO

 

 

a) Revenue from supply of electricity

This table shows supply of electricity by type of consumer:

 

     MWh (1)      R$  
   1H16      1H15      1H16     1H15  

Residential

     5,016,742         4,949,413         3,959,674        3,396,315   

Industrial

     9,509,867         11,588,756         2,663,146        2,773,044   

Commercial, Services and Others

     3,384,948         3,260,567         2,284,760        1,867,090   

Rural

     1,683,739         1,544,410         678,786        596,703   

Public authorities

     451,683         441,322         276,061        249,062   

Public lighting

     673,420         660,596         266,756        239,972   

Public service

     612,103         596,686         268,675        246,266   
  

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     21,332,502         23,041,750         10,397,858        9,368,452   
  

 

 

    

 

 

    

 

 

   

 

 

 

Own consumption

     19,086         18,914         —          —     

Uninvoiced retail supply, net

     —           —           (118,569     201,267   
  

 

 

    

 

 

    

 

 

   

 

 

 
     21,351,588         23,060,664         10,279,289        9,569,719   
  

 

 

    

 

 

    

 

 

   

 

 

 

Wholesale supply to other concession holders (2)

     5,806,389         6,918,908         1,207,084        1,475,371   

Wholesale supply not yet invoiced, net

     —           —           41,792        (87,344
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

     27,157,977         29,979,572         11,528,165        10,957,746   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

     MWh (1)      R$  
   2Q16      2Q15      2Q16     2Q15  

Residential

     2,526,223         2,386,270         1,936,040        1,849,553   

Industrial

     4,671,891         5,771,862         1,316,086        1,487,893   

Commercial, Services and Others

     1,697,134         1,563,963         1,121,528        1,020,258   

Rural

     959,912         749,687         356,233        342,554   

Public authorities

     236,278         223,734         141,615        143,258   

Public lighting

     344,358         329,545         128,891        139,821   

Public service

     319,218         280,302         131,728        137,440   
  

 

 

    

 

 

    

 

 

   

 

 

 

Subtotal

     10,755,014         11,305,363         5,132,121        5,120,777   
  

 

 

    

 

 

    

 

 

   

 

 

 

Own consumption

     9,634         9,095         —          —     

Uninvoiced retail supply, net

     —           —           (159,590     157,212   
  

 

 

    

 

 

    

 

 

   

 

 

 
     10,764,648         11,314,458         4,972,531        5,277,989   
  

 

 

    

 

 

    

 

 

   

 

 

 

Wholesale supply to other concession holders (2)

     3,109,757         2,883,357         655,322        628,072   

Wholesale supply not yet invoiced, net

     —           —           (14,501     (87,556
  

 

 

    

 

 

    

 

 

   

 

 

 

Total

     13,874,405         14,197,815         5,613,352        5,818,505   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

(1) Information not reviewed by the external auditors.
(2) Includes Regulated Market Electricity Sale Contracts (CCEARs) and ‘bilateral contracts’ with other agents.

 

  

 

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.

 

75


LOGO

 

 

b) Revenue from Use of Distribution Systems (the TUSD charge)

A significant part of the large industrial consumers in the concession area of Cemig D are now ‘Free Consumers’ – energy is sold to them by the Cemig group’s generation and transmission company, Cemig GT, and by other generators. When these users became Free Consumers, they began to pay separate charges for use of the distribution network. This line (‘TUSD’) records those charges.

 

c) The CVA (Portion ‘A’ Costs Variation Compensation) Account, and Other financial components, in tariff adjustments

The balances arising from (i) the CVA Account (Compensation Account for Variation of Portion A items), and (ii) Other financial components in the tariff calculation, refer to the positive and negative differences between the estimate of the Company’s non-manageable costs and the payments actually made. The amounts recognized arise from allocations and realizations effected in the current period or to be homologated in tariff adjustment processes. For more information see Note 12.

 

d) Construction Revenue

Construction Revenue is entirely offset by Construction costs, and corresponds to the Company’s investments in assets of the transmission and distribution concessions in the period.

 

e) Revenue from financial updating of the Concession Grant Fee

Represents updating by the IPCA index, plus remuneratory interest, on the Concession Grant Fee for the concession awarded as Lot D of Auction 12/2015. For more details see Note 12.

 

f) Revenue from transactions in electricity in the CCEE (Wholesale Trading Chamber)

The revenue from transactions made through the Electricity Trading Chamber (Câmara de Comercialização de Energia Elétrica, or CCEE) is the monthly positive net balance of settlements of transactions for purchase and sale of electricity in the Spot Market, through the CCEE.

 

g) Other operating revenues

 

     Consolidated  
   1H16      1H15  

Charged services

     2,940         8,801   

Telecoms services

     58,298         66,268   

Services rendered

     81,022         59,694   

Subsidy payments received (*)

     510,577         459,159   

Rental and leasing

     48,841         46,513   

Other

     5,174         50,573   
  

 

 

    

 

 

 
     706,852         691,008   
  

 

 

    

 

 

 

 

     Consolidated  
   2Q16      2Q15  

Charged services

     1,515         4,674   

Telecoms services

     29,187         31,964   

Services rendered

     42,236         29,863   

Subsidy payments received (*)

     245,074         264,001   

Rental and leasing

     24,217         25,469   

Other

     3,379         25,751   
  

 

 

    

 

 

 
     345,608         381,722   
  

 

 

    

 

 

 

 

(*) Revenue recognized for the tariff subsidies applicable to users of distribution services, reimbursed by Eletrobras.

 

  

 

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.

 

76


LOGO

 

 

h) Taxes and Sector / Regulatory charges – deductions from revenue

 

     Consolidated  
   1H16      1H15  

Taxes on revenue

     

ICMS tax (1)

     2,614,288         2,104,461   

Cofins tax

     1,012,785         1,047,848   

PIS and Pasep taxes

     219,886         227,470   

Other

     3,444         2,955   
  

 

 

    

 

 

 
     3,850,403         3,382,734   

Charges to the consumer

     

Global Reversion Reserve (R.G.R.)

     15,613         17,110   

Energy Efficiency Program (P.E.E.)

     33,894         28,293   

Energy Development Account (C.D.E)

     1,025,429         1,156,695   

Research and Development (R&D)

     24,696         28,938   

National Scientific and Technological Development Fund – FNDCT

     24,696         28,882   

Energy System Expansion Research (E.P.E.)

     12,348         14,525   

Consumer charges – Proinfa alternative sources program

     20,022         12,699   

Electricity Services Inspection Charge

     17,682         19,636   

Royalties for use of water resources

     56,062         54,817   

Consumer charges – the ‘Flag Tariff’ system

     343,219         399,893   
  

 

 

    

 

 

 
     1,573,661         1,761,488   
  

 

 

    

 

 

 
     5,424,064         5,144,222   
  

 

 

    

 

 

 

 

     Consolidated  
   2Q16      2Q15  

Taxes on revenue

     

ICMS tax

     1,284,853         1,155,744   

Cofins tax

     479,826         513,785   

PIS and Pasep taxes

     104,170         111,616   

Other

     1,775         1,488   
  

 

 

    

 

 

 
     1,870,624         1,782,633   

Charges to the consumer

     

Global Reversion Reserve (R.G.R.)

     7,067         8,535   

Energy Efficiency Program (P.E.E.)

     23,591         13,909   

Energy Development Account (C.D.E)

     465,804         858,556   

Research and Development (R&D)

     14,920         13,470   

National Scientific and Technological Development Fund – FNDCT

     14,920         13,445   

Energy System Expansion Research (E.P.E.)

     7,460         6,761   

Consumer charges – Proinfa alternative sources program

     10,180         6,371   

Electricity Services Inspection Charge

     8,915         10,158   

Royalties for use of water resources

     27,995         25,192   

Consumer charges – the ‘Flag Tariff’ system

     69,954         312,771   
  

 

 

    

 

 

 
     650,806         1,269,168   
  

 

 

    

 

 

 
     2,521,430         3,051,801   
  

 

 

    

 

 

 

 

(1) As from January 1, 2016, the rate for consumers in the Commercial, services and other activities category was changed from 18% to 25% (Decree 46924, of November 29, 2015).

 

  

 

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.

 

77


LOGO

 

 

24. OPERATIONAL COSTS AND EXPENSES

 

     Consolidated      Holding company  
   1H16      1H15      1H16     1H15  

Personnel (a)

     843,215         669,147         17,157        21,402   

Employees’ and managers’ profit shares (reversal)

     6,200         145,216         (4,234     4,388   

Post-retirement obligations

     159,277         115,218         17,808        6,393   

Materials

     23,878         31,327         45        145   

Raw materials and inputs for production of electricity

     27         74,971         —          —     

Outsourced services (b)

     400,783         412,953         3,829        4,196   

Electricity bought for resale (c)

     3,956,110         4,733,681         —          —     

Depreciation and amortization

     398,717         428,708         260        241   

Operational provisions (reversals) (d)

     733,612         273,005         446,201        137,025   

Charges for use of the National Grid

     525,912         492,643         —          —     

Gas bought for resale

     427,009         523,922         —          —     

Infrastructure construction costs (e)

     583,733         499,663         —          —     

Other operational expenses, net (f)

     240,092         289,188         9,963        9,540   
  

 

 

    

 

 

    

 

 

   

 

 

 
     8,298,565         8,689,642         491,029        183,330   
  

 

 

    

 

 

    

 

 

   

 

 

 

 

     Consolidated     Holding company  
   2Q16      2Q15     2Q16     2Q15  

Personnel (a)

     429,808         332,709        7,075        8,215   

Employees’ and managers’ profit shares (reversal)

     6,200         64,243        (4,234     138   

Post-retirement obligations

     84,091         57,609        9,166        3,197   

Materials

     12,898         17,445        25        55   

Expenses (recovery of expenses) on raw materials and inputs for production of electricity

     9         (2,547     —          —     

Outsourced services (b)

     192,779         214,124        2,009        2,354   

Electricity bought for resale (c)

     2,024,749         2,312,277        —          —     

Depreciation and amortization

     199,684         181,587        130        125   

Operational provisions (reversals) (d)

     481,842         229,841        360,667        129,037   

Charges for use of the National Grid

     267,206         251,254        —          —     

Gas bought for resale

     189,146         261,914        —          —     

Infrastructure construction costs (e)

     348,712         266,090        —          —     

Other operational expenses, net (f)

     112,006         160,967        5,406        5,595   
  

 

 

    

 

 

   

 

 

   

 

 

 
     4,349,130         4,347,513        380,244        148,716   
  

 

 

    

 

 

   

 

 

   

 

 

 

 

a) Personnel expenses

 

     Consolidated     Holding company  
   1H16     1H15     1H16     1H15  

Remuneration and salary-related charges and expenses

     667,667        589,944        10,654        22,026   

Supplementary pension contributions – Defined-contribution plan

     51,827        39,039        2,752        2,148   

Assistance benefits

     90,488        68,752        1,626        1,351   
  

 

 

   

 

 

   

 

 

   

 

 

 
     809,982        697,735        15,032        25,525   

Provision for retirement premium (Reversal)

     4,664        1,585        195        (10

Employee voluntary retirement program

     63,885        —          2,089        —     

( – ) Personnel costs transferred to Works

     (35,316     (30,173     (159     (4,113
  

 

 

   

 

 

   

 

 

   

 

 

 
     33,233        (28,588     2,125        (4,123
  

 

 

   

 

 

   

 

 

   

 

 

 
     843,215        669,147        17,157        21,402   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

78


LOGO

 

 

     Consolidated     Holding
company
 
   2Q16     2Q15     2Q16     2Q15  

Remuneration and salary-related charges and expenses

     320,476        294,307        2,500        7,966   

Supplementary pension contributions – Defined-contribution plan

     23,878        20,033        1,304        1,104   

Assistance benefits

     41,958        34,117        700        696   
  

 

 

   

 

 

   

 

 

   

 

 

 
     386,312        348,457        4,504        9,766   

Provision for retirement premium (Reversal)

     (1,700     171        (68     13   

Employee voluntary retirement program

     63,885        —          2,089        —     

( – ) Personnel costs transferred to Works

     (18,689     (15,919     550        (1,564
  

 

 

   

 

 

   

 

 

   

 

 

 
     43,496        (15,748     2,571        (1,551
  

 

 

   

 

 

   

 

 

   

 

 

 
     429,808        332,709        7,075        8,215   
  

 

 

   

 

 

   

 

 

   

 

 

 

The Programmed Voluntary Retirement Plan (PDVP)

For the period from April 18 to May 31, 2016, the Company created the PDVP. Those eligible to take part were any employees who will have worked with Cemig for 25 years or more by December 31, 2016. The PDVP offered the normal severance payments specified by law, including payment for the period of notice, deposit of the ‘penalty’ payment of 40% of the FGTS Base Value to the employee’s FGTS fund, and the other payment specified by the legislation. Severance of the employees is to take place over the period from June 2 to October 20, 2016, in accordance with guidelines set by the Company. A total of 621 employees have signed up for the program. The amounts of the severance payments have been 100% provisioned, as shown in the above table.

 

b) Outsourced services

 

     Consolidated      Holding
company
 
   1H16      1H15      1H16      1H15  

Meter reading and bill delivery

     67,520         58,876         —           —     

Communication

     26,449         29,730         186         190   

Maintenance and conservation of electrical facilities and equipment

     123,491         108,626         48         44   

Building conservation and cleaning

     47,570         45,028         346         148   

Contracted labor

     6,209         1,831         —           4   

Freight and airfares

     2,789         4,599         831         1,034   

Accommodation and meals

     5,587         8,535         94         127   

Security services

     12,483         12,506         —           —     

Consultancy

     6,957         5,417         229         601   

Maintenance and conservation of furniture and utensils

     15,808         11,513         340         69   

Maintenance and conservation of vehicles

     4,642         5,574         46         9   

Disconnection and reconnection

     1,765         15,932         —           —     

Environment

     8,343         12,027         —           —     

Legal services

     9,071         12,771         583         1,022   

Legal procedural costs

     1,885         1,010         26         25   

Tree pruning

     5,390         11,639         —           —     

Cleaning of power line pathways

     4,020         14,743         —           —     

Reproduction printing and legal publications

     7,560         6,480         106         95   

Inspection of consumer units

     468         2,091         —           —     

Printing of tax invoices and electricity bills

     1,815         2,428         —           —     

Other expenses

     40,961         41,597         994         828   
  

 

 

    

 

 

    

 

 

    

 

 

 
     400,783         412,953         3,829         4,196   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

  

 

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.

 

79


LOGO

 

 

     Consolidated      Holding company  
   2Q16      2Q15      2Q16      2Q15  

Meter reading and bill delivery

     31,710         29,436         —           —     

Communication

     11,868         18,999         97         109   

Maintenance and conservation of electrical facilities and equipment

     57,628         50,236         32         21   

Building conservation and cleaning

     24,474         23,694         178         92   

Contracted labor

     3,944         975         —           —     

Freight and airfares

     1,758         2,719         495         752   

Accommodation and meals

     3,414         4,344         62         79   

Security services

     6,406         6,136         —           —     

Consultancy

     2,928         2,737         87         274   

Maintenance and conservation of furniture and utensils

     1,450         8,125         118         53   

Maintenance and conservation of vehicles

     2,535         2,936         28         5   

Disconnection and reconnection

     585         8,249         —           —     

Environment

     5,071         4,717         —           —     

Legal services

     4,347         6,117         311         348   

Legal procedural costs

     1,501         636         11         13   

Tree pruning

     3,412         6,691         —           —     

Cleaning of power line pathways

     2,078         9,218         —           —     

Reproduction printing and legal publications

     4,723         3,508         45         44   

Inspection of consumer units

     199         1,099         —           —     

Printing of tax invoices and electricity bills

     879         1,251         —           —     

Other expenses

     21,869         22,301         545         564   
  

 

 

    

 

 

    

 

 

    

 

 

 
     192,779         214,124         2,009         2,354   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

c) Electricity purchased for resale

 

     Consolidated  
   1H16     1H15  

Supply from Itaipu Binacional

     607,291        770,844   

Physical guarantee quota contracts

     251,160        113,484   

Quotas of Angra I and II nuclear plants

     108,453        99,079   

Spot market

     290,924        467,403   

Proinfa

     162,730        123,009   

‘Bilateral’ contracts

     142,091        165,669   

Electricity acquired in Regulated Market auctions

     1,212,275        2,085,475   

Electricity acquired in the Free Market

     1,573,891        1,318,089   

Credits of Pasep and Cofins taxes

     (392,705     (409,371
  

 

 

   

 

 

 
     3,956,110        4,733,681   
  

 

 

   

 

 

 

 

     Consolidated  
   2Q16     2Q15  

Supply from Itaipu Binacional

     290,716        401,174   

Physical guarantee quota contracts

     120,581        55,934   

Quotas of Angra I and II nuclear plants

     54,226        50,121   

Spot market

     192,600        191,014   

Proinfa

     81,365        61,504   

‘Bilateral’ contracts

     73,229        83,083   

Electricity acquired in Regulated Market auctions

     553,236        967,811   

Electricity acquired in the Free Market

     858,042        689,518   

Credits of Pasep and Cofins taxes

     (199,246     (187,882
  

 

 

   

 

 

 
     2,024,749        2,312,277   
  

 

 

   

 

 

 

 

  

 

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.

 

80


LOGO

 

 

d) Operational provisions (reversals)

 

     Consolidated     Holding company  
   1H16     1H15     1H16     1H15  

Allowance for doubtful receivables

     174,566        58,077        —          —     

Contingency provisions (reversals)

        

Employment-law cases

     38,797        35,517        10,286        5,360   

Civil cases

     17,823        16,986        1,472        1,520   

Tax

     3,183        (4,706     1,097        (172

Environmental matters

     (57     (1,159     —          (313

Regulatory

     12,952        2,843        (1,068     2,876   

Corporate

     —          13,639        —          13,639   

Other

     25,985        (8,625     62        (67
  

 

 

   

 

 

   

 

 

   

 

 

 
     98,683        54,495        11,849        22,843   
  

 

 

   

 

 

   

 

 

   

 

 

 
     273,249        112,572        11,849        22,843   
  

 

 

   

 

 

   

 

 

   

 

 

 

Provision for options related to investments

        

Parati Put option (Note 14)

     434,352        114,182        434,352        114,182   

SAAG Put option (Note 14)

     26,011        46,251        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     460,363        160,433        434,352        114,182   
  

 

 

   

 

 

   

 

 

   

 

 

 
     733,612        273,005        446,201        137,025   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

     Consolidated     Holding company  
   2Q16     2Q15     2Q16     2Q15  

Allowance for doubtful receivables

     98,303        30,973        —          —     

Contingency provisions (reversals)

        

Employment-law cases

     (10,931     19,369        1,034        3,664   

Civil cases

     9,903        6,564        2,667        1,741   

Tax

     2,864        2,048        2,203        1,289   

Environmental matters

     —          2        —          —     

Regulatory

     (8,162     (73     (331     1,147   

Corporate

     —          13,639        —          13,639   

Other

     18,292        (3,114     41        (6,625
  

 

 

   

 

 

   

 

 

   

 

 

 
     11,966        38,435        5,614        14,855   
  

 

 

   

 

 

   

 

 

   

 

 

 
     110,269        69,408        5,614        14,855   
  

 

 

   

 

 

   

 

 

   

 

 

 

Provision for options related to investments

        

Parati Put option (Note 14)

     355,053        114,182        355,053        114,182   

SAAG Put option (Note 14)

     16,520        46,251        —          —     
  

 

 

   

 

 

   

 

 

   

 

 

 
     371,573        160,433        355,053        114,182   
  

 

 

   

 

 

   

 

 

   

 

 

 
     481,842        229,841        360,667        129,037   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

81


LOGO

 

 

e) Construction cost

 

     Consolidated  
   1H16      1H15  

Personnel and managers

     32,496         28,208   

Materials

     264,113         203,950   

Outsourced services

     201,752         190,423   

Other

     85,372         77,082   
  

 

 

    

 

 

 
     583,733         499,663   
  

 

 

    

 

 

 

 

     Consolidated  
   2Q16      2Q15  

Personnel and managers

     17,895         17,373   

Materials

     163,144         91,132   

Outsourced services

     122,324         108,982   

Other

     45,349         48,603   
  

 

 

    

 

 

 
     348,712         266,090   
  

 

 

    

 

 

 

 

f) Other operational expenses, net

 

     Consolidated      Holding company  
   1H16      1H15      1H16      1H15  

Leasing and rentals

     47,528         53,429         309         394   

Advertising

     3,090         2,146         118         344   

Own consumption of electricity

     11,517         9,338         —           —     

Subsidies and donations

     9,078         8,423         —           —     

Paid concession

     1,420         5,605         —           —     

Insurance

     4,919         4,444         1,950         1,889   

CCEE annual charge

     3,952         4,157         1         1   

Net loss on deactivation and disposal of assets

     42,314         45,505         2         —     

Forluz – Current running costs

     12,481         11,625         617         667   

Collection agents

     35,548         34,358         —           —     

Other expenses

     68,245         110,158         6,966         6,245   
  

 

 

    

 

 

    

 

 

    

 

 

 
     240,092         289,188         9,963         9,540   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Consolidated      Holding company  
   2Q16      2Q15      2Q16      2Q15  

Leasing and rentals

     24,017         25,571         152         336   

Advertising

     1,289         720         118         342   

Own consumption of electricity

     5,716         5,468         —           —     

Subsidies and donations

     4,856         5,024         —           —     

Paid concession

     786         1,388         —           —     

Insurance

     2,189         2,128         904         946   

CCEE annual charge

     1,949         2,086         —           —     

Net loss on deactivation and disposal of assets

     30,272         27,399         —           —     

Forluz – Current running costs

     6,470         6,105         319         396   

Collection agents

     17,673         16,874         —           —     

Other expenses

     16,789         68,204         3,913         3,575   
  

 

 

    

 

 

    

 

 

    

 

 

 
     112,006         160,967         5,406         5,595   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operational Leasing

The Company has operational leasing contracts relating, mainly, to vehicles and buildings used in its operational activities. Their amounts are not material in relation to the Company’s total costs.

 

  

 

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.

 

82


LOGO

 

25. FINANCIAL REVENUE (EXPENSES)

 

     Consolidated     Holding company  
   1H16     1H15     1H16     1H15  

FINANCIAL REVENUES

        

Interest income from cash investments

     135,477        92,701        15,413        8,448   

Late charges on overdue electricity bills

     142,333        96,840        —          —     

Foreign exchange variations

     43,967        68,739        1        15   

Monetary updating

     27,893        9,482        6,983        1,407   

Monetary updating – CVA

     187,564        32,288        —          —     

Monetary updating on litigation escrow deposits

     39,267        —          23,175        —     

Pasep and Cofins charged on financial revenues

     (39,157     —          (7,447     —     

Updating of financial assets – Remun. Assets (BRR)

     5,325        193,673        —          —     

Contractual penalty payments

     6,335        12,675        —          33   

Adjustment to present value

     721        1,205        —          —     

Other

     59,535        17,252        33,330        3,519   
  

 

 

   

 

 

   

 

 

   

 

 

 
     609,260        524,855        71,455        13,422   

FINANCIAL EXPENSES

        

Costs of loans and financings

     (907,801     (609,549     —          —     

Foreign exchange variations

     (17,179     (72,237     —          (1

Monetary updating on loans and financings

     (185,407     (226,356     —          —     

Monetary updating – Paid concession

     (2,755     (7,074     —          —     

Charges and monetary updating on Post-retirement liabilities

     (64,299     (72,284     (3,164     (3,557

Monetary updating – CCEE obligations

     (13,844     —          —          —     

Other

     (42,562     (62,386     (40     (140
  

 

 

   

 

 

   

 

 

   

 

 

 
     (1,233,847     (1,049,886     (3,204     (3,698
  

 

 

   

 

 

   

 

 

   

 

 

 

NET FINANCIAL REVENUE (EXPENSES)

     (624,587     (525,031     68,251        9,724   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

     Consolidated     Holding company  
   2Q16     2Q15     2Q16     2Q15  

FINANCIAL REVENUES

        

Interest income from cash investments

     76,671        53,704        8,505        5,471   

Late charges on overdue electricity bills

     68,625        50,329        —          —     

Foreign exchange variations

     29,182        15,716        —          1   

Monetary updating

     11,754        4,916        3,342        147   

Monetary updating – CVA

     167,832        —          —          —     

Monetary updating on litigation escrow deposits

     7,778        —          4,030        —     

Pasep and Cofins charged on financial revenues

     (26,918     —          (5,972     —     

Updating of financial assets – Remun. Assets (BRR)

     3,479        102,120        —          —     

Contractual penalty payments

     3,739        9,299        —          —     

Adjustment to present value

     8,095        44        7,718        —     

Other

     40,161        6,623        31,301        1,849   
  

 

 

   

 

 

   

 

 

   

 

 

 
     390,398        242,751        48,924        7,468   

FINANCIAL EXPENSES

        

Costs of loans and financings

     (479,323     (317,036     —          —     

Foreign exchange variations

     (53     (10,691     —          (1

Monetary updating on loans and financings

     (69,172     (91,139     —          —     

Monetary updating – Paid concession

     (1,327     (1,085     —          —     

Monetary updating – CVA

     —          (8,198     —          —     

Charges and monetary updating on Post-retirement liabilities

     (26,817     (34,469     (1,320     (1,696

Monetary updating – CCEE obligations

     3,972        —          —          —     

Other

     (29,707     (31,714     (25     (19
  

 

 

   

 

 

   

 

 

   

 

 

 
     (602,427     (494,332     (1,345     (1,716
  

 

 

   

 

 

   

 

 

   

 

 

 

NET FINANCIAL REVENUE (EXPENSES)

     (212,029     (251,581     47,579        5,752   
  

 

 

   

 

 

   

 

 

   

 

 

 

The expenses of Pasep and Cofins taxes apply to Interest on Equity.

 

  

 

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.

 

83


LOGO

 

 

26. RELATED PARTY TRANSACTIONS

The Company’s principal balances and transactions with related parties, shown consolidated, are:

 

COMPANY

   ASSETS      LIABILITIES      REVENUE      EXPENSES  
   Jun. 30,
2016
     Dec. 31,
2015
     Jun. 30,
2016
     Dec. 31,
2015
     Jun. 30,
2016
     Jun. 30,
2015
     Jun. 30,
2016
    Jun. 30,
2015
 

Controlling stockholder

                      

Minas Gerais State Government

                      

Current

                      

Consumers and Traders (1)

     37,357         18,674         —           —           76,735         67,541         —          —     

Financings – BDMG

     —           —           4,608         8,619         —           —           (1,470     (405

Administrative deposit – AFAC (2)

     —           —           —           —           29,502         —           —          (13,639

Non-current

                      

Financings – BDMG

     —           —           24,096         50,067         —           —           —          —     

Administrative deposit – AFAC (2)

     —           —           239,451         268,953         —           —           —          —     

Jointly-controlled subsidiary

                      

Aliança Geração

                      

Current

                      

Transactions in electricity (3)

     —           —           8,735         10,519         —           —           (70,261     (20,754

Provision of services (4)

     1,492         199         —           —           5,184         —           —          —     

Baguari Energia

                      

Current

                      

Transactions in electricity (3)

     —           —           877         1,478         —           —           (3,341     (2,195

Interest on Equity, and dividends

     5,788         5,788         —           —           —           —           —          —     

Madeira Energia

                      

Current

                      

Transactions in electricity (3)

     —           —           29,759         15,639         —           —           (277,799     (38,029

Advance for future delivery of power supply (5)

     —           86,941         —           —           —           —           —          —     

LightGer

                      

Current

                      

Transactions in electricity (3)

     —           —           —           —           —           —           (10,076     (6,198

Pipoca

                      

Current

                      

Transactions in electricity (3)

     —           —           1,433         1,481         —           —           (8,694     (1,705

Interest on Equity, and dividends

     —           593         —           —           —           —           —          —     

Guanhães Energia

                      

Current

                      

Transfers for increase of capital (6)

     —           —           17,640         —           —           —           —          —     

Renova

                      

Current

                      

Transactions in electricity (3)

     —           —           1,690         1,518         —           —           (73,749     (7,651

Accounts receivable (7)

     51,397         —           —           —           —           —           —          —     

Non-current

                      

Accounts receivable (7)

     16,042         60,000                    

Advance for future delivery of power supply (8)

     94,000         —           —           —           —           —           —          —     

Taesa

                      

Current

                      

Transactions in electricity (3)

     —           —           10,390         11,234         —           —           (47,213     (20,310

Companhia Transirapé de Transmissão

                      

Current

                      

Transactions in electricity (3)

     —           —           817         673         —           —           (4,080     (944

Interest on Equity, and dividends

     678         678         —           —           —           —           —          —     

Transleste

                      

Current

                      

Transactions in electricity (3)

     —           —           194         242         —           —           (1,027     (350

Provision of services (4)

     111         111         —           —           491         134         —          —     

Interest on Equity, and dividends

     1,044         —           —           —           —           —           —          —     

Light

                      

Current

                      

Transactions in electricity (3)

     423         593         470         470         36,121         9,927         (416     —     

Interest on Equity, and dividends

     13,631         43,972         —           —           —           —           —          —     

 

  

 

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.

 

84


LOGO

 

 

COMPANY

   ASSETS      LIABILITIES      REVENUE      EXPENSES  
   Jun. 30,
2016
     Dec. 31,
2015
     Jun. 30,
2016
     Dec. 31,
2015
     Jun. 30,
2016
     Jun. 30,
2015
     Jun. 30,
2016
    Jun. 30,
2015
 

Jointly-controlled subsidiary

                      

Parati

                      

Current

                      

Interest on Equity, and dividends

     8,586         8,807         —           —           —           —           —          —     

Axxiom

                      

Current

                      

Provision of services (9)

     —           —           6,896         5,925         —           —           (32,118     (11,103

Interest on Equity, and dividends

     144         96         —           —           —           —           —          —     

Other related parties

                      

FIC Pampulha

                      

Current

                      

Marketable securities

     1,160,453         1,030,612         —           —           67,013         46,638         —          —     

Non-current

                      

Marketable securities

     20,736         16,905         —           —           —           —           —          —     

Forluz

                      

Current

                      

Post-retirement obligations (10)

     —           —           82,167         75,970         —           —           (92,858     (72,283

Personnel expenses (11)

     —           —           —           —           —           —           (51,827     (39,039

Administrative running costs (12)

     —           —           —           —           —           —           (12,481     (11,625

Operational leasing (13)

     —           —           1,545         1,544         —           —           (9,265     (9,044

Non-current

                      

Post-retirement obligations (10)

     —           —           1,294,454         1,270,418         —           —           —          —     

Cemig Saúde (Health)

                      

Current

                      

Health Plan and Dental Plan (14)

     —           —           87,044         78,889         —           —           (93,278     (73,049

Non-current

                      

Health Plan and Dental Plan (14)

     —           —           1,313,553         1,274,717         —           —           —          —     

 

The main conditions relating to the related party transactions are as follows:

(1) Refers to sale of electricity to the government of the State of Minas Gerais – equivalent to arm’s-length transactions, since the price of the electricity is that defined by Aneel through a Resolution referring to the Company’s annual tariff adjustment.
(2) This refers to the recalculation of the monetary updating of amounts relating to the Advance against Future Capital Increase (AFAC), which were returned to the State of Minas Gerais (see Note 21).
(3) Transactions in electricity between generators and distributors were made in auctions organized by the federal government; transactions for transport of electricity, made by transmission companies, arise from the centralized operation of the National Grid carried out by the National System Operator (ONS). These transactions thus take place on terms equivalent to those that prevail in arm’s length transactions.
(4) Refers to contract to provide plant operation and maintenance services.
(5) Effected in February 2015, in accordance with a condition of the electricity Sale Contract between Cemig GT and Saesa signed on March 19, 2009. For the purpose of settlement, this amount will be updated at a rate of 135% of the CDI rate, and will be offset against invoicing by Saesa for supply of electricity. The offsetting was completed on March 15, 2016.
(6) The company provided capital to the jointly-controlled subsidiary Guanhães Energia S.A., which was settled on July 1, 2016. For more information see Explanatory Note 13.
(7) This refers to an item receivable from Renova Energia, which will be settled by an initial payment of R$ 6 million by January 10, 2018, plus 11 monthly installments, the last becoming due in December 2018, with monetary updating at 150% of the CDI rate.
(8) Effected in December 2015 and June 2016, in accordance with conditions of the electricity Sale Contracts between Cemig GT and Renova. For the purpose of settlement, this amount will be updated at a rate of 155% of the CDI rate, and will be offset by the invoicing by Renova for supply of electricity as from January 2017.
(9) Refers to obligations and expenses on development of management software.
(10) The contracts of Forluz are updated by the Expanded Consumer Price Index (IPCA) calculated by the Brazilian Geography and Statistics Institute (Instituto Brasileiro de Geografia e Estatística, or IBGE) (See Note 20) and will be amortized up to the business year of 2024.
(11) The Company’s contributions to the pension fund for the employees participating in the Mixed Plan, and calculated on the monthly remuneration (see Explanatory Note 24), in accordance with the regulations of the Fund.
(12) Funds for annual current administrative costs of the Pension Fund in accordance with the specific legislation of the sector. The amounts are estimated as a percentage of the Company’s payroll.
(13) Rental of the head office building.
(14) Contribution by the sponsor to the employees’ Health Plan and Dental Plan (See Explanatory Note 20).

For more information on the principal transactions please see Notes 7, 16 and 23.

 

  

 

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.

 

85


LOGO

 

Guarantees and sureties for loans, financings and debentures

Cemig is provider of surety or guarantee of loans, financings and/or debentures of the following related parties – not consolidated in the financial statements because they relate to jointly-controlled entities or affiliated companies:

 

Related party

   Relationship      Type      Object of
guarantee
     Expiration      Jun. 30,
2016
 

Light / Norte Energia S.A.

     Jointly-controlled subsidiary         Counter-guarantee         Financing         2042         683,615   

Norte Energia S.A.

     Affiliated         Surety         Financing         2042         2,864,303   

Santo Antônio Energia S.A.

     Jointly-controlled subsidiary         Surety         Financing         2034         1,992,544   

Santo Antônio Energia S.A.

     Jointly-controlled subsidiary         Surety         Debentures         2037         707,632   

Guanhães

     Jointly-controlled subsidiary         Surety         Promissory Note         2017         76,503   

Centroeste

     Jointly-controlled subsidiary         Surety         Financing         2023         9,931   
              

 

 

 
                 6,334,528   
              

 

 

 

At June 30, 2015, Management believes that no provisions are necessary in the Company’s accounting statements for the purpose of meeting any obligations arising under these sureties and/or guarantees.

Cash investments in FIC Pampulha of Cemig and its subsidiaries and affiliates

Cemig and its subsidiaries and affiliates invest part of their financial resources in a Investment Fund, which has the characteristics of fixed income and obeys the Company’s cash investment policy. The amounts invested by the fund are accounted under ‘Securities’ in Current and Non-current assets on June 30, 2016, in proportion to the interests held by the companies in the fund.

The funds applied in this investment fund are allocated only in public and private fixed income securities, subject only to credit risk, with various maturity periods, obeying the unit holders’ cash flow needs.

The financial investments in securities of related parties, corresponding to the proportionate holding of the Cemig group in the investment fund, are as follows:

 

Issuer of security

   Type      Annual rate      Expiration      Jun. 30, 2016  
            Cemig: 6.11%      Cemig GT:
21.97%
     Cemig D:
29.76%
     Other
subsidiaries:
16.22% *
     Total  

Axxiom

     Debentures         109.00% of CDI Rate         01/29/2017         324         1,167         1,580         861         3,932   

Cemig GT

     Debentures         CDI + 0.75%         12/23/2016         3,241         11,654         15,785         8,603         39,283   

Cemig GT

     Debentures         CDI + 0.90%         02/15/2017         612         2,200         2,979         1,622         7,413   

Cemig GT

     Debentures         CDI Rate + 1.60%         07/15/2018         3,410         12,262         16,607         9,051         41,330   

Ativas

     Debentures         CDI + 3.50%         07/01/2017         1,445         5,197         7,039         3,835         17,516   

Ativas

     Debentures         CDI + 3.50%         07/01/2017         1,807         6,496         8,798         4,795         21,896   

ETAU

     Debentures         108.00% of CDI         12/01/2019         613         2,205         2,988         1,628         7,434   

Brasnorte

     Debentures         108.00% of CDI         06/22/2016         —           —           —           —           —     

Cemig GT

     Debentures         CDI + 3.93%         12/10/2018         645         2,317         3,139         1,709         7,810   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
              12,097         43,498         58,915         32,104         146,614   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*) Refers to the other companies consolidated by Cemig, which also have participation in the investment funds.

 

  

 

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.

 

86


LOGO

 

 

Issuer of security

   Type      Annual rate      Expiration      Dec. 31, 2015  
            Cemig:
10.17%
     Cemig GT:
29.71%
     Cemig D:
22.22%
     Other
subsidiaries:
37.90% *
     Total  

Axxiom

     Debentures         109.00% of CDI Rate         01/29/2017         1,154         3,369         2,520         4,297         11,340   

Cemig GT

     Debentures         CDI + 0.75%         12/23/2016         5,071         14,807         11,076         18,891         49,845   

Cemig GT

     Debentures         CDI + 0.90%         02/15/2017         1,100         3,212         2,402         4,099         10,813   

Cemig GT

     Debentures         CDI + 1.60%         07/15/2018         5,442         15,889         11,884         20,271         53,486   

Ativas

     Debentures         CDI + 3.50%         07/01/2017         2,213         6,461         4,832         8,242         21,748   

Ativas

     Debentures         CDI + 3.50%         07/01/2017         2,766         8,076         6,041         10,303         27,186   

ETAU

     Debentures         108.00% of CDI         12/01/2019         1,023         2,988         2,235         3,812         10,058   

Brasnorte

     Debentures         108.00% of CDI         06/22/2016         289         845         632         1,077         2,843   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
              19,058         55,647         41,622         70,992         187,319   
           

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(*) Refers to the other companies consolidated by Cemig, which also have participation in the investment funds.

Remuneration of key management personnel

The total costs of key management personnel, in the first six months of 2016 and 2015, are shown in this table:

 

     Jun. 30,
2016
    Jun. 30,
2015
 

Remuneration

     11,579        8,838   

Profit shares

     (799     609   

Assistance benefits

     747        501   
  

 

 

   

 

 

 

Total

     11,527        9,948   
  

 

 

   

 

 

 

 

27. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT

The financial instruments of the Company and its subsidiaries are restricted to the following: Cash and cash equivalents; Securities; Consumers and Traders, and Concession holders (for transport of electricity); Financial assets of the concession related to infrastructure; Linked funds; Escrow deposits in litigation; the CVA (Portion A Costs Variation Compensation) Account and Other Financial Components in tariff adjustments; Loans and financings; Concession obligations payable; Suppliers; Post-employment obligations; and Put options. Gains and losses on transactions are recorded in full in the profit and loss account for the business year or in Stockholders’ equity, by the accrual method.

The Company’s financial instruments and those of its subsidiaries are initially recorded at fair value and measured in accordance with the following classifications:

 

Loans and receivables: This category contains: Cash equivalents; Credits receivable from consumers and traders, and from concession holders (for transport of electricity); Linked funds; Financial assets related to the CVA account, and Other financial components, in calculation of tariffs; Escrow deposits in litigation; Financial assets of the concession not covered by Law 12783/1; and financial assets related to Auction 12/2015 for award of generation plants. They are recognized at their nominal realization value, which is similar to fair value.

 

Financial Instruments at fair value through profit or loss: Securities held for trading, and Put options, are in this category. They are valued at fair value and the gains or losses are recognized directly in the Statement of income.

 

  

 

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.

 

87


LOGO

 

 

Financial instruments held to maturity: Securities are in this category, when there is positive intention to hold them to maturity. They are measured at the amortized cost, using the effective interest method.

 

Financial instruments available for sale: In this category are Financial assets of the concession related to distribution infrastructure covered by Law 12783/13. They are measured at New Replacement Value (Valor Novo de Reposição, or VNR), equivalent to fair value on the date of these interim accounting statements.

 

Non-derivative financial liabilities: In this category are Loans and financings; Obligations under debentures; Debt agreed with the Pension Fund (Forluz); Concessions payable; and Suppliers. They are measured at amortized cost using the effective rates method. The Company has calculated the fair value of its Loans, financings and debentures using 128% of the CDI rate – based on its most recent funding. For the following, the Company considered fair value to be substantially equal to book value: Loans, financings and debentures with annual rates between IPCA + 6.00% to 8.07% and CDI + 2.00% to 4.05%. For the financings from the BNDES and Eletrobras, fair value is conceptually similar to the book value, due to the specific characteristics of the transactions.

 

Financial liabilities referring to put options: The put options for units in FIP Melbourne are measured at fair value using the discounted cash flow method. For measurement of the fair value of the put options for shares in Parati, the discounted cash flow method was used up to first quarter 2016. As a result of the changes in the Stockholders’ Agreement of Parati in the second quarter of 2016, the Company then began to use the Black-Scholes-Merton method for measurement of the fair value of the options for shares in Parati (more details in Note 13). The company has calculated the fair value of these options on the basis of the estimated exercise price on the day of exercise of the option, less the fair value of the shares that are the subject of the put option, also estimated for the date of exercise, both brought to present value at the date of these interim accounting 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.

 

88


LOGO

 

 

Financial instrument category

   June 30, 2016      Dec. 31, 2015  
   Book value      Fair value      Book value      Fair value  

Financial assets:

           

Loans and receivables

           

Cash equivalents – Banks

     46,927         46,927         51,939         51,939   

Cash equivalents – Cash investments

     1,453,488         1,453,488         872,693         872,693   

Receivable from consumers and traders

     3,172,966         3,172,966         3,639,243         3,639,243   

Concession holders – Transport of electricity

     260,974         260,974         258,925         258,925   

Concession Grant Fee

     2,262,688         2,262,688         —           —     

Financial assets of the concession related to Transmission and Generation infrastructure

     2,193,022         2,193,022         1,600,553         1,600,553   

Reimbursement of tariff subsidies, and Funding from the Energy Development Account (CDE)

     63,751         63,751         71,695         71,695   

Escrow deposits

     1,873,767         1,873,767         1,813,341         1,813,341   

CVA and Other financial components in tariff adjustment

     984,722         984,722         1,349,656         1,349,656   

Linked funds

     1,047         1,047         162         162   
  

 

 

    

 

 

    

 

 

    

 

 

 
     12,313,352         12,313,352         9,658,207         9,658,207   

Available for sale

           

Financial assets of the concession related to

Distribution infrastructure

     176,708         176,708         135,983         135,983   

Held to maturity

           

Marketable securities

     72,360         71,592         224,860         223,873   

Measured at fair value through profit or loss:

           

Held for trading

           

Marketable securities

     914,363         914,363         2,285,452         2,285,452   

Financial liabilities:

           

Measured at fair value through profit or loss:

           

Put options

     1,853,080         1,853,080         1,392,717         1,392,717   

Valued at amortized cost

           

Suppliers

     1,565,749         1,565,749         1,901,153         1,901,153   

Loans, financings and debentures

     15,447,763         15,216,230         15,166,537         15,543,680   

Concessions payable

     849,940         847,037         21,388         19,275   

Debt agreed with pension fund (Forluz)

     813,244         813,244         811,573         811,573   

CVA and Other financial components in tariff adjustment

     452,751         452,751         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     19,129,447         18,895,011         17,900,651         18,275,681   
  

 

 

    

 

 

    

 

 

    

 

 

 

Risk management

Corporate risk management is a management tool that is an integral part of the Company’s corporate governance practices, and is aligned with the process of Planning, which sets the Company’s strategic business objectives.

The Company has a Financial Risks Management Committee, the purpose of which is to implement guidelines and monitor the financial risk of transactions that could negatively affect the Company’s liquidity or profitability, recommending hedge protection strategies to control the Company’s exposure to foreign exchange rate risk, interest rate risk, and inflation risks.

The principal risks to which the Company is exposed are 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.

 

89


LOGO

 

Exchange rate risk

Cemig and its subsidiaries are exposed to the risk of increase in exchange rates, especially of the US dollar against the Real, with significant impact on indebtedness, profit and cash flow.

The net exposure to exchange rates is as follows:

 

Exposure to exchange rates

   June 30, 2016      Dec. 31, 2015  
   Foreign
currency
     R$      Foreign
currency
     R$  

US dollar

           

Loans and financings (Note 18)

     5,531         17,754         8,223         32,109   

Suppliers (Itaipu Binacional)

     56,307         192,600         82,983         314,859   
  

 

 

    

 

 

    

 

 

    

 

 

 
     61,838         210,354         91,206         346,968   

Euro

           

Loans and financings – Euro (Note 18)

     3,013         10,670         3,395         14,430   
     

 

 

       

 

 

 

Net liabilities exposed

        221,024            361,398   
     

 

 

       

 

 

 

 

(*) BNDES monetary unit – reflects the weighted average of the FX variations in the BNDES Basket of Currencies.

Sensitivity analysis

Based on information received from its external financial consultants, the Company estimates that in a probable scenario the variation of the exchange rates of foreign currencies in relation to the Real on June 30, 2017 will an appreciation of the dollar by 14.61%, to R$ 3.679, and appreciation of the Euro by 14.69%, to R$ 4.061. The Company has made a sensitivity analysis of the effects on the Company’s profit arising from depreciation of the Real exchange rate by 25%, and by 50%, in relation to this ‘probable’ scenario.

 

Risk: foreign exchange rate exposure

   Base scenario
Jun. 30, 2015
     ‘Probable’
scenario
     ‘Possible’
scenario: FX
depreciation 25%
     ‘Remote’
scenario: FX
depreciation 50%
 

US dollar

           

Loans and financings (Note 18)

     17,754         20,348         25,436         30,525   

Suppliers (Itaipu Binacional)

     192,600         220,740         275,940         331,140   
  

 

 

    

 

 

    

 

 

    

 

 

 
     210,354         241,088         301,376         361,665   

Euro

           

Loans and financings (Note 18)

           
     10,670         12,237         15,295         18,357   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net liabilities exposed

     221,024         253,325         316,671         380,022   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net effect of FX variation

        32,301         95,647         158,998   
     

 

 

    

 

 

    

 

 

 

Interest rate risk

Cemig and its subsidiaries are exposed to the risk of increase in international interest rates, affecting loans and financings in foreign currency with floating interest rates (principally Libor), in the amount of R$ 59,108 (R$ 71,852 on December 31, 2015).

 

  

 

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.

 

90


LOGO

 

The Company is exposed to the risk of increase in domestic Brazilian interest rates through its net liabilities, indexed to the variations in the Selic and CDI rates, as follows:

 

Risk: Exposure to domestic interest rate changes

   Consolidated  
   June 30, 2016     Dec. 31, 2015  

Assets

    

Cash equivalents – Cash investments (Note 5)

     1,453,488        872,693   
  

 

 

   

 

 

 

Securities (Note 6)

     986,723        2,510,312   

Linked funds

     1,047        162   

CVA and Other Financial components in tariffs – Selic rate (Note 18)

     984,722        1,349,656   
  

 

 

   

 

 

 
     3,425,980        4,732,823   

Liabilities

    

Loans, financings and debentures – CDI rate (Note 18)

     (11,063,927     (10,734,336

Loans, financings and debentures – TJLP rate (Note 18)

     (241,772     (283,160

CVA and Other Financial components in tariffs – Selic rate (Note 12)

     (452,751     —     
  

 

 

   

 

 

 
     (11,758,450     (11,017,496
  

 

 

   

 

 

 

Net liabilities exposed

     (8,332,470     (6,284,673
  

 

 

   

 

 

 

Sensitivity analysis

The Company estimates that, in a probable scenario, on June 30, 2017 the Selic rate will be 12.75% p.a. and the TJLP will be 7.00% p.a. The Company has made a sensitivity analysis of the effects on its profit arising from increases in rates of 25% and 50% in relation to this ‘probable’ scenario. Variation in the CDI rate accompanies the variation in the Selic rate.

Estimation of the scenarios for the path of interest rates will consider the projection of the Company’s scenarios, based on its financial consultants.

 

Risk: Increase in Brazilian interest rates

   June 30, 2016     June 30, 2017  
   Book value     ‘Possible’
scenario:
Selic 12.75%
TJLP 7.00%
    ‘Probable’
scenario:
Selic 15.94%
TJLP 8.75%
    ‘Remote’
scenario:
Selic 19.13%

TJLP 10.50%
 

Assets

        

Cash equivalents (Note 5)

     1,453,488        1,638,808        1,685,174        1,731,540   

Securities (Note 6)

     986,723        1,112,530        1,144,007        1,175,483   

Linked funds

     1,047        1,180        1,214        1,247   

CVA and Other financial components in tariff adjustments – Selic rate

     984,722        1,110,274        1,141,687        1,173,099   
  

 

 

   

 

 

   

 

 

   

 

 

 
     3,425,980        3,862,792        3,972,082        4,081,369   

Liabilities

        

Loans and financings – CDI (Note 18)

     (11,063,927     (12,474,578     (12,827,517     (13,180,456

Loans and financings – TJLP (Note 18)

     (241,772     (258,696     (262,927     (267,158

CVA and Other financial components in tariff adjustments – Selic rate (Note 12)

     (452,751     (510,477     (524,920     (539,362
  

 

 

   

 

 

   

 

 

   

 

 

 
     (11,758,450     (13,243,751     (13,615,364     (13,986,976
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets (liabilities) exposed

     (8,332,470     (9,380,959     (9,643,282     (9,905,607
  

 

 

   

 

 

   

 

 

   

 

 

 

Net effect of variation in interest rates

       (1,048,489     (1,310,812     (1,573,137
    

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

91


LOGO

 

Risk of increase in inflation

On June 30, 2016 the Company is exposed to the risk of increase in inflation, as follows:

 

Exposure to increase in inflation

   June 30,
2016
    Dec. 31,
2015
 

Assets

    

Financial assets of the concession – Distribution infrastructure – IPCA index (Note 12) *

     125,900        120,853   

Financial assets of the concession – Transmission infrastructure – IPCA (Note 12)

     1,646,598        1,054,129   

Concession Grant Fee – IPCA (Note 12)

     2,262,688        —     
  

 

 

   

 

 

 
     4,035,186        1,174,982   

Liabilities

    

Loans, financings and debentures – IPCA (Note 18)

     (4,030,720     (3,909,872

Paid concession

     (827,921     —     

Debt agreed with pension fund (Forluz) – IPCA

     (813,244     (811,573
     (5,671,885     (4,721,445
  

 

 

   

 

 

 

Net assets (liabilities) exposed

     (1,636,699     (3,546,463
  

 

 

   

 

 

 

 

* Value of the Financial assets of the concession homologated by Aneel, by its Dispatch 729 of March 25, 2014.

Sensitivity analysis

In relation to the most significant inflation risk, the Company estimates that, in a probable scenario, on June 30, 2017 the IPCA inflation index will be 5.71%. The Company has made a sensitivity analysis of the effects on its profit arising from increases in inflation of 25% and 50% in relation to the ‘probable’ scenario, naming these the ‘possible’ and ‘remote’ scenarios, respectively.

 

Risk: increase in Brazilian inflation

   Jun. 30,
2016
    June 30, 2017  
   Amount
Book value
    ‘Probable’
scenario

IPCA
5.71%
    ‘Possible’
scenario

IPCA
7.14%
    ‘Remote’
scenario

IPCA
8.57%
 

Assets

        

Financial assets of the concession – Distribution infrastructure – IPCA (Note 12)

     125,900        133,092        134,889        136,690   

Financial assets of the concession – Transmission infrastructure – IPCA (Note 12)

     1,646,598        1,740,655        1,764,165        1,787,711   

Concession Grant Fee – IPCA (Note 12)

     2,262,688        2,391,937        2,424,244        2,456,600   
  

 

 

   

 

 

   

 

 

   

 

 

 
     4,035,186        4,265,684        4,323,298        4,381,001   

Liabilities

        

Loans, financings and debentures – IPCA index (Note 18)

     (4,030,720     (4,260,962     (4,318,513     (4,376,153

Paid concession – IPCA

     (827,921     (875,213     (887,035     (898,874

Debt agreed with pension fund (Forluz) – IPCA

     (813,244     (859,698     (871,310     (882,939
  

 

 

   

 

 

   

 

 

   

 

 

 
     (5,671,885     (5,995,873     (6,076,858     (6,157,966
  

 

 

   

 

 

   

 

 

   

 

 

 

Net assets (liabilities) exposed

     (1,636,699     (1,730,189     (1,753,560     (1,776,965
  

 

 

   

 

 

   

 

 

   

 

 

 

(Net effect of variation in IPCA index)

       (93,490     (116,861     (140,266
    

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

92


LOGO

 

Liquidity risk

Cemig has sufficient cash flow to cover the cash needs related to its operating activities.

The Company manages liquidity risk with a group of methods, procedures and instruments that are coherent with the complexity of the business, and applied in permanent control of the financial processes, to guarantee appropriate risk management.

Cemig manages liquidity risk by permanently monitoring its cash flow in a conservative, budget-oriented manner. Balances are projected monthly, for each one of the companies, over a period of 12 months, and daily liquidity is projected over 180 days.

Short-term investments must comply with certain rigid investing principles established in the Company’s Cash Investment Policy, which was approved by the Financial Risks Management Committee. These include applying its resources in investment funds investing in private credit securities, without market risk, and investment of the remainder directly in bank CDs or repo contracts which earn interest at the CDI rate.

In managing cash investments, the Company seeks to obtain profitability on its investment transactions through performing a rigid analysis of financial institutions’ credit, obeying operational limits with banks based on assessments that take into account the financial institutions’ ratings, risk exposures and equity position. It also seeks greater returns on investments by strategically investing in securities with longer investment maturities, while bearing in mind the Company’s minimum liquidity control requirements.

The greater part of the electricity produced by the Company is generated by hydroelectric plants. A prolonged period of scarce rainfall can result in lower water volumes in the plants’ reservoirs, possibly causing losses due to increased costs of purchasing electricity, due to replacement by thermoelectric generation, or reduction of revenues due to reduction in consumption caused by implementation of wide-ranging programs for saving of electricity. Prolongation of generation by thermoelectric plants can pressure costs of acquisition of electricity for the distributors, causing a greater need for cash, and can impact future tariff increases – as indeed happened with the Extraordinary Tariff Review granted to the distributors in March 2015.

On the reporting date of these interim accounting statements, the Company (holding company and consolidated) had an excess of current liabilities over current assets as described in Explanatory Note 1.

The flow of payments of the Company’s obligations, under debt agreed with the pension fund, and under loans, financings and debentures, for floating and fixed rates, including future interest up to contractual maturity dates, is shown in the table below:

 

  

 

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.

 

93


LOGO

 

 

Consolidated

   Up to 1
month
     1 to 3
months
     3 months to
1 year
     1 to 5 years      Over 5
years
     Total  

Financial instruments at (interest rates):

                 

- Floating rates

                 

Loans, financings and debentures

     186,035         1,009,052         4,484,135         12,125,974         2,214,231         20,019,427   

Concessions payable

     828,159         701         1,831         9,408         13,379         853,478   

Debt agreed with pension fund (Forluz)

     10,565         31,925         87,856         584,939         504,712         1,219,997   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     1,024,759         1,041,678         4,573,822         12,720,321         2,732,322         22,092,902   

- Fixed rate

                 

Suppliers

     1,444,329         121,420         —           —           —           1,565,749   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     2,469,088         1,163,098         4,573,822         12,720,321         2,732,322         23,658,651   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Holding company

   Up to 1
month
     1 to 3
months
     3 months to
1 year
     1 to 5
years
     Over 5
years
     Total  

Financial instruments at (interest rates):

                 

- Floating rates

                 

Debt agreed with pension fund (Forluz)

     520         1,571         4,323         28,779         24,832         60,025   

- Fixed rate

                 

Suppliers

     5,915         —           —           —           —           5,915   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     6,435         1,571         4,323         28,779         24,832         65,940   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Credit risk

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

The allowance for doubtful debtors on June 30, 2016, considered to be adequate in relation to the credits in arrears receivable by the Company and its subsidiaries, was R$ 692,152.

In relation to the risk of losses resulting from insolvency of the financial institutions at which the Company or its subsidiaries have deposits, a Cash Investment Policy was approved and has been in effect since 2004.

Cemig manages the counterparty risk of financial institutions based on an internal policy approved by its Financial Risks Management Committee.

This Policy assesses and scales the credit risks of the institutions, the liquidity risk, the market risk of the investment portfolio and the Treasury operational risk.

All investments are made in financial securities that have fixed-income characteristics, the majority of them indexed to the CDI rate. The Company does not carry out any transactions that would incorporate volatility risk into its interim accounting statements.

As a management instrument, Cemig divides the investment of its funds into direct purchases of securities (own portfolio) and two investment funds. The investment funds invest the funds exclusively in fixed income products, and companies of the Group are the only unit holders. They obey the same policy adopted in the investments for the Company’s directly-held own portfolio.

 

  

 

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.

 

94


LOGO

 

The minimum requirements for concession of credit to financial institutions are centered on three items:

 

1. Rating by three risk rating agencies.
2. Equity greater than R$ 400 million.
3. Basel ratio above 12.

Banks that exceed these thresholds are classified in three groups, by the value of their equity; and within this classification, limits of concentration by group and by institution are set, as follows:

 

Group

   Stockholders’ equity    Concentration    Limit per bank
(% of Equity)**

A1

   Over R$ 3.5 billion    Minimum of 80%    Between 6% and 9%

A2

   R$ 1.0 billion to R$ 3.5 billion    Maximum 20%    Between 5% and 8%

B

   R$ 400 million to R$ 1.0 billion    Maximum 20%    Between 5% and 7%

 

(1) The percentage assigned to each bank depends on an individual assessment of indicators such as liquidity, quality of the credit portfolio, and other aspects.

Further to these points, Cemig also establishes two concentration limits:

 

1. No bank may have more than 30% of the Group’s portfolio.
2. No bank may have more than 50% of the portfolio of any individual company.

Risk of early maturity of debt

The subsidiaries Cemig GT, Cemig D and Cemig Telecom have financing contracts with restrictive covenants normally applicable to this type of transaction, relating to compliance by the guarantor of Cemig GT and Cemig D, Cemig, and by Gasmig, with a financial index, required to be compliant annually; and by Cemig Telecom, required to be compliant twice yearly, on June 30 and December 31. Non-compliance with these clauses, which is checked annually at the end of the year, obliges the debtor to constitute additional guarantees, on penalty of accelerating maturity of the debt.

On June 30, 2016, as also on December 31, 2015, Cemig Telecom was compliant with three of the four financial ratio covenants to which it was subject – as permitted by the debenture issue contract (which requires compliance with at least 3 of the 4 ratios from the issue date up to final maturity, on penalty of early maturity, or blockage of funds in the Retention Account).

On June 30, 2016, all the covenants were complied with.

Capital management

This table shows the Company’s net liabilities and its Stockholders’ equity at June 30, 2016:

 

     June 30, 2016
Re-presented
    Dec. 31, 2015
Re-presented
 

Total liabilities

     28,937,189        27,869,413   

(–) Cash and cash equivalents

     (1,500,415     (924,632

(–) Linked funds

     (1,047     (162
  

 

 

   

 

 

 

Net liabilities

     27,435,727        26,944,619   
  

 

 

   

 

 

 

Total of stockholders’ equity

     13,798,167        12,987,676   
  

 

 

   

 

 

 

Net liabilities / Stockholders’ equity

     1.99        2,07   

 

  

 

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.

 

95


LOGO

 

 

28. MEASUREMENT AT FAIR VALUE

The Company measures its financial assets and liabilities at fair value. Fair value is a market-based measurement that should be determined based on assumptions that market participants would use in pricing an asset or liability. The Fair Value Hierarchy aims to increase consistency and comparability: it divides the inputs used in measuring fair value into three broad levels, as follows:

 

Level 1 – Active market – Quoted prices: A financial instrument is considered to be quoted in an active market if the prices quoted are promptly and regularly made available by an exchange or organized over-the-counter market, by operators, by brokers or by a market association, by entities whose purpose is to publish prices, or by regulatory agencies, and if those prices represent regular arm’s length market transactions.

 

Level 2 – No active market – Valuation technique: For an instrument that does not have an active market, fair value should be found by using a method of valuation/pricing. Criteria such as data on the current fair value of another instrument that is substantially similar, or discounted cash flow analysis or option pricing models, may be used. The objective of the valuation technique is to establish what would be the transaction price on the measurement date in an arm’s-length transaction motivated by business considerations.

 

Level 3 – No active market – Unobservable inputs: The fair value of investments in securities for which there are no prices quoted on an active market, and/or of derivatives linked to them which are to be settled by delivery of unquoted securities, is determined based on generally accepted valuation techniques, mainly related to discounted cash flow analysis.

The following is a summary of the instruments that are measured at fair value:

 

R$ ’000

   Balance
at June 30,
2016
    Fair value at June 30, 2016  
     Active market –
Quoted prices

(Level 1)
     No active market –
Valuation
technique
(Level 2)
    No active market –
Unobservable
inputs

(Level 3)
 

Assets

         

Marketable securities

         

Bank certificates of deposit

     95,138        —           95,138        —     

Treasury Financial Notes (LFTs)

     119,282        —           119,282        —     

Financial Notes – Banks

     549,709        549,709         —          —     

Debentures

     150,234        —           150,234        —     
  

 

 

   

 

 

    

 

 

   

 

 

 
     914,363        549,709         364,654        —     

Linked funds

     169        —           169        —     

Financial assets of the concession

related to infrastructure

     176,708        —           —          176,708   
  

 

 

   

 

 

    

 

 

   

 

 

 
     1,091,240        549,709         364,823        176,708   

Liabilities

         

Put options: (1)

     (1,853,080     —           (1,853,080     —     
  

 

 

   

 

 

    

 

 

   

 

 

 
     (761,840     549,709         (1,488,257     176,708   
  

 

 

   

 

 

    

 

 

   

 

 

 

 

(1) Starting in the second quarter of 2016 the Company is using the Black-Scholes-Merton method for measuring the fair value of the options. See more details in Note 13.

 

  

 

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.

 

96


LOGO

 

 

R$ ’000

   Balance
at Dec. 31,
2015
    Fair value at December 31, 2015  
     Active market –
Quoted prices

(Level 1)
     No active market –
Valuation
technique
(Level 2)
     No active market –
Unobservable
inputs

(Level 3)
 

Assets

          

Marketable securities

          

Bank certificates of deposit

     1,577,172        —           1,577,172         —     

Treasury Financial Notes (LFTs)

     87,938        —           87,938         —     

Financial Notes – Banks

     460,010        460,010         —           —     

Debentures

     160,332        —           160,332         —     
  

 

 

   

 

 

    

 

 

    

 

 

 
     2,285,452        460,010         1,825,442         —     

Linked funds

     162        —           162         —     

Financial assets of the concession

related to infrastructure

     135,983        —           —           135,983   
  

 

 

   

 

 

    

 

 

    

 

 

 
     2,421,597        460,010         1,825,604         135,983   

Liabilities

          

Put options

     (1,392,717     —           —           (1,392,717
  

 

 

   

 

 

    

 

 

    

 

 

 
     1,028,880        460,010         1,825,604         (1,256,734
  

 

 

   

 

 

    

 

 

    

 

 

 

Fair value calculation of financial positions

Financial assets of the concession related to infrastructure: Measured at New Replacement Value (Valor novo de reposição, or VNR), according to criteria established in regulations by the Concession-granting power (‘Grantor’), based on fair value of the assets in service belonging to the concession and which will be revertible at the end of the concession, and on the Weighted average cost of capital (WACC) used by the Grantor, which reflects the concession holder’s return on the operations of the concession. The VNR and the WACC are public information disclosed by the Grantor and by Cemig. The movement in financial assets of the concession is shown in Note 12.

Cash investments: The fair value of cash investments is calculated taking into consideration the market prices of the security, or market information that makes such calculation possible, and future rates in the fixed income and FX markets applicable to similar securities. The market value of the security is deemed to be its maturity value discounted to present value by the discount factor obtained from the market yield curve in Reais.

Put options: The Company has adopted the discounted cash flow method for measurement of the fair value of the options in SAAG using the most up-to-date information relating to the business plans of the Companies and the Black-Scholes-Merton method for measurement of the fair value of the options in Parati. The fair value of these options has been calculated on the basis of the estimated exercise price on the exercise date of the option, less the fair value of the shares that are the subject of the put option, also estimated for the date of exercise, brought to present value at the reporting date. The movement in relation to the put options, and other information, is given in Note 13.

 

29. OPERATING SEGMENTS

The operating segments of Cemig reflect the structure of the regulatory framework for the Brazilian electricity sector, with different legislation for the sectors of generation, transmission and distribution of electricity. The Company also operates in gas and telecommunications; and in other businesses which have a smaller impact on the profit from its operations.

These segments are reflected in the Company’s management, organizational structure, and monitoring of results. In accordance with the regulatory framework of the Brazilian electricity sector, there is no segmentation by geographical area.

 

  

 

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.

 

97


LOGO

 

 

INFORMATION BY MARKET SEGMENT AT JUNE 30, 2016 (Re-presented)

 

Item

   Electricity     Telecoms     Gas     Other     Eliminations     Total  
   Generation     Transmission     Distribution            

ASSETS OF THE SEGMENT

     14,913,613        4,845,708        18,077,100        319,448        2,468,380        2,568,787        (457,680     42,735,356   

Additions to the segment

     2,097,928        31,634        533,039        18,461        19,060        —          —          2,700,122   

Investments in subsidiaries and jointly-controlled entities

     6,194,534        2,362,913        1,498,376        —          —          22,085        —          10,077,908   

NET REVENUE

     2,670,416        761,129        5,184,255        48,950        569,887        61,613        (90,443     9,205,807   

COST OF ELECTRICITY AND GAS

                

Electricity purchased for resale

     (1,474,709     —          (2,495,624     —          —          (3     14,226        (3,956,110

Charges for use of the National Grid

     (149,463     (161     (436,904     —          —          —          60,616        (525,912

Gas bought for resale

     —          —          —          —          (427,009     —          —          (427,009
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operational costs, total

     (1,624,172     (161     (2,932,528     —          (427,009     (3     74,842        (4,909,031

OPERATIONAL COSTS AND EXPENSES

                

Personnel

     (137,414     (62,380     (587,896     (13,122     (20,271     (22,132     —          (843,215

Employees’ and managers’ profit shares

     (213     (614     (9,511     —          —          4,138        —          (6,200

Post-retirement obligations

     (24,528     (11,047     (105,895     —          —          (17,807     —          (159,277

Materials

     (5,510     (1,962     (17,437     (47     (812     (66     1,929        (23,905

Outsourced services

     (63,812     (14,644     (312,807     (10,900     (6,543     (4,230     12,153        (400,783

Depreciation and amortization

     (111,045     6,952        (243,855     (16,338     (26,536     (7,895     —          (398,717

Operational provisions (reversals) *

     (46,339     (5,301     (236,124     354        —          (446,202     —          (733,612

Construction costs

     —          (31,634     (533,039     —          (19,060     —          —          (583,733

Other operational expenses, net

     (37,933     (2,970     (176,731     (7,778     (5,250     (10,949     1,519        (240,092
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of operation

     (426,794     (123,600     (2,223,295     (47,831     (78,472     (505,143     15,601        (3,389,534

OPERATIONAL COSTS AND EXPENSES

     (2,050,966     (123,761     (5,155,823     (47,831     (505,481     (505,146     90,443        (8,298,565

OPERATIONAL PROFIT BEFORE EQUITY GAINS (LOSSES) AND FINANCIAL REVENUE (EXPENSES)

     619,450        637,368        28,432        1,119        64,406        (443,533     —          907,242   

Equity method gain (loss)

     (131,375     205,066        (42,437     (15,506     —          (1,706     —          14,042   

Financial revenues

     87,092        2,174        434,121        2,195        7,824        75,854        —          609,260   

Financial expenses

     (649,533     (2,478     (555,716     (3,419     (19,462     (3,239     —          (1,233,847
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PRE-TAX PROFIT

     (74,366     842,130        (135,600     (15,611     52,768        (372,624     —          296,697   

Income tax and Social Contribution tax

     (11,354     (197,661     15,258        66        (14,379     118,704        —          (89,366
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET PROFIT (LOSS)

     (85,720     644,469        (120,342     (15,545     38,389        (253,920     —          207,331   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest of the controlling stockholders

     (85,720     644,469        (120,342     (15,545     38,224        (253,920     —          207,166   

Non-controlling stockholder

     —          —          —          —          165        —          —          165   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     (85,720     644,469        (120,342     (15,545     38,389        (253,920     —          207,331   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

(*) The expense of R$ 446,202 recorded as operating provisions in the Others column refers substantially to expenses on the option to purchase investments held by the parent company and described in Note 13.

 

  

 

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.

 

98


LOGO

 

 

INFORMATION BY MARKET SEGMENT AT JUNE 30, 2015

 

Item

   Electricity     Telecoms     Gas     Other     Eliminations     Total  
   Generation     Transmission     Distribution            

ASSETS OF THE SEGMENT

     12,291,223        3,823,976        16,889,074        331,997        2,406,602        1,509,611        (139,187     37,113,296   

Additions to the segment

     973,263        56,258        443,405        25,352        22,535        —          —          1,520,813   

Investments in subsidiaries and jointly-controlled entities

     5,691,235        2,415,948        1,206,623        —          —          378,995        —          9,692,801   

NET REVENUE

     4,288,463        243,196        6,104,659        61,202        681,325        44,277        (181,363     11,241,759   

COSTS

                

Electricity purchased for resale

     (1,267,840     —          (3,578,613     —          —          (30     112,802        (4,733,681

Charges for use of the National Grid

     (145,579     (130     (399,779     —          —          —          52,845        (492,643

Gas bought for resale

     —          —          —          —          (523,922     —          —          (523,922
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operational costs, total

     (1,413,419     (130     (3,978,392     —          (523,922     (30     165,647        (5,750,246

OPERATIONAL COSTS AND EXPENSES

                

Personnel

     (101,664     (60,751     (462,450     (7,094     (11,977     (25,211     —          (669,147

Employees’ and managers’ profit shares

     (29,827     (8,322     (101,732     (946     —          (4,389     —          (145,216

Post-retirement obligations

     (17,138     (8,139     (83,548     —          —          (6,393     —          (115,218

Materials

     (80,913     (2,137     (22,310     (38     (739     (161     —          (106,298

Outsourced services

     (56,547     (15,479     (333,383     (13,356     (2,664     (5,253     13,729        (412,953

Depreciation and amortization

     (154,280     —          (224,462     (18,088     (26,003     (5,875     —          (428,708

Operational provisions (reversals)

     (43,006     1,132        (93,465     (641     —          (137,025     —          (273,005

Construction costs

     —          (56,258     (443,405     —          —          —          —          (499,663

Other operational expenses, net

     (24,921     (6,598     (219,896     (9,776     (13,389     (16,595     1,987        (289,188
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total cost of operation

     (508,296     (156,552     (1,984,651     (49,939     (54,772     (200,902     15,716        (2,939,396

OPERATIONAL COSTS AND EXPENSES

     (1,921,715     (156,682     (5,963,043     (49,939     (578,694     (200,932     181,363        (8,689,642

OPERATIONAL PROFIT BEFORE EQUITY GAINS (LOSSES) AND FINANCIAL REVENUE (EXPENSES)

     2,366,748        86,514        141,616        11,263        102,631        (156,655     —          2,552,117   

Equity method gain (loss)

     (101,930     204,369        7,387        (14,565     —          549        —          95,810   

Gain on stockholding reorganization

     734,530        —         —          —          —          —          —          734,530   

Financial revenues

     54,535        15,690        421,772        1,794        13,756        17,308        —          524,855   

Financial expenses

     (385,694     (94,805     (538,234     (2,880     (24,482     (3,791     —          (1,049,886
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

PRE-TAX PROFIT

     2,668,189        211,768        32,541        (4,388     91,905        (142,589     —          2,857,426   

Income tax and Social Contribution tax

     (839,399     (3,095     (19,968     (3,349     (27,524     54,800        —          (838,535
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

NET PROFIT (LOSS)

     1,828,790        208,673        12,573        (7,737     64,381        (87,789     —          2,018,891   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest of the controlling stockholders

     1,828,790        208,673        12,573        (7,737     64,104        (87,789     —          2,018,614   

Non-controlling stockholder

     —          —          —          —          277        —          —          277   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
     1,828,790        208,673        12,573        (7,737     64,381        (87,789     —          2,018,891   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

  

 

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.

 

99


LOGO

 

 

30. THE ANNUAL TARIFF ADJUSTMENT

On May 24, 2016 Aneel approved the result of the Annual Tariff Adjustment for Cemig D. It represented an average tariff increase of 3.78%, in effect on May 28, 2016, through May 27, 2017.

 

31. NON-CASH TRANSACTIONS

In the half-year periods ended June 30, 2016 and 2015, the Company had the following transactions not involving cash, which are not reflected in the Cash flow statements:

 

     June 30, 2016      June 30, 2015  

Paid concession – not yet paid

     775,723         —     

Construction revenue and expenses

     583,733         499,663   

Financial charges capitalized

     82,395         70,160   

Rollover of debt

     600,000         —     

Cash injection in Amazônia Energia

     —           36,393   

Cash injection in Aliança Norte

     —           22,378   

Transfers from Intangible assets to Financial assets

     35,752         423,294   

Fair value gain (loss) on stockholding transaction

     —           734,530   

Assets transferred to Aliança Geração de Energia S.A.

     —           581,114   

 

32. SUBSEQUENT EVENTS

Issue of Bank Credit Note

On October 24, 2016 Cemig GT issued a Bank Credit Note in favor of Banco do Brasil, in the total amount of R$ 600 million, for the purpose of making payments of transactions entered into with Banco do Brasil itself. This loan has an annual interest rate of 132.90% of the CDI rate, and will be paid in four half-yearly installments, with the last maturity in October 2018.

Concession of the Miranda Hydroelectric Plant

On October 26, 2016 the Mining and Energy Ministry refused the administrative application made by Cemig for extension of the period of the concession to operate the Miranda Hydroelectric Plant on the basis of compliance with the original terms of the concession contract – made prior to Law 12,783 of 2013. The concession period concerned, of the Miranda Plant, is in December 2016.

The company is studying any possible administrative or legal measures, and will keep its stockholders and the market appropriately and timely updated on any material developments relating to this matter.

 

  

 

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.

 

100


LOGO

 

Issue of Promissory Notes

On July 1, 2016 Cemig GT concluded its seventh issue of Commercial Promissory Notes, for a total of R$ 620 million. The net proceeds will be allocated to payment of the second portion of the Concession Grant Fee for the hydroelectric plants in Lot D of Aneel Auction 12/2015, and to strengthen the Company’s working capital. The Notes have maturity at 360 days, on June 26, 2017, and pay remuneratory interest equal to 128% of the annual accumulated effect of the average one-day ‘DI’, ‘over extra-grupo’ rates for interbank deposits, to be paid on the maturity date. This issue has a surety guarantee from the controlling stockholder, Cemig.

Disposal of shares in Taesa owned by Cemig

On August 31, 2016 the Board of Directors of Cemig decided to monetize up to 40,702,230 Units in Transmissora Aliança de Energia Elétrica S.A. (‘Taesa’), corresponding to 40,702,230 common shares and 81,404,460 Preferred shares in Taesa owned by Cemig.

On September 29, 2016, Taesa published the commencement announcement for a secondary public offering, with restricted placement efforts, of certificates of deposit of nominal, book-entry shares without par value, each representing one common and two preferred nominal, book-entry shares without par value, free and unencumbered by any lien or charge (‘Units’), issued by Taesa and owned by Fundo de Investimentos em Participações Coliseu (FIP Coliseu), and Cemig.

The offering comprised secondary public distribution, with restricted placement efforts, of 65,702,230 Units owned by the Vendor Stockholders, at the price of R$ 19.65 per Unit, resulting in a total amount of R$ 1,291 million. The offering transaction was settled on October 24, 2016.

Since this was a public offering with restricted efforts exclusively for secondary distribution, there was no inflow of funds to Taesa. The Vendor Stockholders received all of the net proceeds from the sale of the Units, which was a total of R$ 1,276 million, of which R$ 791 million was received by Cemig.

After the settlement of the Offering, FIP Coliseu owned 153,775,790 common shares, representing 26.03% of the voting stock of Taesa and 14.88% of the total share capital of Taesa, and Cemig owned 252,369,999 common shares in Taesa, representing 42.72% of the voting stock, and 73,646,184 preferred shares in Taesa, which when added to the common shares represent a total holding of 31.54% of the share capital of Taesa. The Units in circulation (other than those held by FIP Coliseu, by Cemig, by the Company’s managers and the shares held in treasury) are now 53.58% of the total share capital of Taesa and 31.24% of the total voting stock of Taesa.

 

  

 

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.

 

101


LOGO

 

Investment Agreement for subscription of capital in Ativas

On August 25, 2016 Cemig Telecom S.A., a wholly-owned subsidiary entity of Cemig, signed an Investment Agreement with Sonda Procwork Outsourcing Informática Ltda., a company of the the Chilean group Sonda S.A., for injection of capital into Ativas Data Center S.A., in partnership with Ativas Participações S.A., a company controlled by the Asamar Group.

Sonda is the leading company providing IT services in Latin America, with a presence in 10 countries, and 17,000 employees. This strategic alliance strengthens the commitment of Ativas to its present and future clients, continuing to ensure high standards of security and availability.

On October 19, 2016, after the conditions precedent specified in the Investment Agreement had been complied with, the transaction was completed.

Sonda, through providing cash of R$ 114 million, became the holder of a 60% equity interest in Ativas, with Cemig Telecom holding 19.6%, and Ativas Participações holding 20.4% of the company’s total capital.

Notice of intention to exercise put option

On September 6, 2016 Cemig received from Banco BTG Pactual (‘BTG Pactual’) Notice of Intention to Exercise a Put Option giving irrevocable notice of exercise of BTG Pactual’s right to sell to Cemig: 153,634,195 preferred shares (‘Shares Subject of the Put Option’), comprising its stockholding interest in Parati S.A. – Participações em Ativos de Energia Elétrica (‘Parati’). This option was exercised under the ‘First Exercise Window’ specified in Clauses 6.1 and 6.2 of the Stockholders’ Agreement of the Parati, signed on April 11, 2011, as amended, between Companhia Energética de Minas Gerais – Cemig, Banco Santander (Brasil) S.A., BV Financeira S.A. – Crédito, Financiamento e Investimento, BB – Banco de Investimento S.A., and Banco BTG Pactual S.A.; with Parati as consenting party (‘the Parati Stockholders’ Agreement’). Cemig has until November 30 to effect the acquisition of the shares or indicate a third party which will do so.

Sale of interest in Transchile

On September 12, 2016 Cemig signed a Share Purchase Agreement for sale of the whole of its interest related to Transchile Charrúa Transmisión S.A. – corresponding to 49% of the share capital – to Ferrovial Transco Chile SpA., a company controlled by Ferrovial S.A., for US$ 56.6 million. On October 6, 2016, all of the shares in Transchile Charrúa Transmisión S.A. held by Cemig, namely 49% (forty nine percent) of the total capital, were transferred to Ferrovial Transco Chile SpA., completing the sale.

 

  

 

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.

 

102


LOGO

 

Payment of loans

On October 21, 2016 Cemig D settled two Commercial Credit Notes (and their amendments) in favor of Banco do Brasil S.A. with final maturities in April 2018, totaling R$ 600 million of principal plus interest of R$ 25 million, calculated at the date of actual settlement. The payment was made from the Company’s own funds.

On October 24, 2016 Cemig GT made payments totaling R$ 716 million to Banco do Brasil S.A. of the installments under: two Fixed Credit Contracts, in the amount of R$ 286 million; and Bank Credit Notes, in the amount of R$ 430 million. The payments were made with funds from a new lending transaction, also with Banco do Brasil S.A., and complemented with the Company’s own funds.

100% split of Parati, with proportional absorption by RME and Lepsa.

On October 31, 2016, Parati and its wholly-owned subsidiaries Rio Minas Energia Participações S.A. (’RME’’) and Luce Empreendimentos e Participações S.A. (’LEPSA’) held General Meetings of Stockholders, approving 100% split of Parati, and absorption of its assets and liabilities by RME and Lepsa. With the extinction of Parati, Cemig, Banco Santander S.A., BV Financeira S.A., BB–Banco de Investimento S.A. and Banco BTG Pactual S.A. became the stockholders of RME and of Lepsa, with equity interests identical to those which they previously held in Parati.

Legal instruments have been signed to formalize the related alterations to the rights and obligations relating to the Put Option granted by Cemig to the Direct Stockholders on shares in Parati, with the result that the said rights and obligations now apply, instead, to the shares in RME and Lepsa, since these two companies received the whole of the assets and liabilities that were split off as a result of the 100% split of their controlling and sole stockholder, Parati.

Receipt of dividends from Taesa

In August Cemig received dividends from Taesa in the amount of R$ 86,065.

 

  

 

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.

 

103


LOGO

 

CONSOLIDATED ECONOMIC AND FINANCIAL PERFORMANCE

(Figures in R$ ’000 unless otherwise indicated)

(Unaudited)

Profit (loss) for 1H16

For the first half of 2016 (1H16) Cemig reports profit of R$ 207,331, which is 89.73% lower than its profit of R$ 2,018,891 in first half 2015 (1H15). The following pages describe the main variations between the two periods in revenues, costs, expenses and financial items.

Ebitda (earnings before interest, tax, depreciation and amortization)

Cemig’s consolidated Ebitda in first half 2016 was 65.36% below that of first half 2015:

 

Ebitda – R$ ‘000

   1H16      1H15      Change, %  

Net profit for the period

     207,331         2,018,891         (89,73

+ Income tax and Social Contribution tax

     89,366         838,535         (89,34

+ Financial revenue (expenses)

     624,587         525,031         18,96   

+ Depreciation and amortization

     398,717         428,708         (7,00
  

 

 

    

 

 

    

 

 

 

= Ebitda

     1,320,001         3,811,165         (65,36
  

 

 

    

 

 

    

 

 

 

 

LOGO

 

Ebitda is a non-accounting measure prepared by the Company, reconciled with its financial statements in accordance with the specifications in CVM Circular SNC/SEP 01/2007 and CVM Instruction 527 of October 4, 2012. It comprises: net profit, adjusted for the effects of net financial revenue (expenses), depreciation, amortization and income tax and the Social Contribution tax. Ebitda is not a measure recognized by Brazilian GAAP nor by IFRS; it does not have a standard meaning; and it may be non-comparable with measures with similar titles provided by other companies. Cemig publishes Ebitda because it uses it to measure its own performance. Ebitda should not be considered in isolation or as a substitution for net profit or operational profit, nor as an indicator of operational performance or cash flow, nor to measure liquidity nor the capacity for payment of debt.

Cemig’s Ebitda in 1H16 being 65.36% lower than in 1H15 was mainly due to: (i) lower revenue; and (ii) the extraordinary fair value gain in a stockholding transaction in 2015. In line with the lower Ebitda, Ebitda margin was 14.34% in 1H16, compared to 33.90% in 1H15 – a reduction of 57.70% in the numerical scale of Ebitda margin.

 

  

 

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.

 

104


LOGO

 

Revenue from supply of electricity

Revenue from supply of electricity in 1H16 was R$ 11,528,165, which was 5.21% higher than in 1H15 (R$ 10,957,746).

Final consumers

Total revenue from electricity sold to final consumers, excluding Cemig’s own consumption, in 1H16 was R$ 10,279,289 – this was 10.99% more than the figure for 1H15, of R$ 9,569,719.

The main factors in revenue in 2015 were:

 

The Extraordinary Tariff Adjustment (RTE) for Cemig D, which resulted in an average increase in consumers’ tariffs of 28.76%, applicable from March 2, 2015 (full effect in 2016).

 

The Annual Tariff Adjustment for Cemig D, with average effect on consumer tariffs of 7.07%, effective from April 8, 2015 (full effect in 2016).

 

The Annual Tariff Adjustment, with average effect on consumer tariffs of 3.78%, effective from May 28, 2016.

 

Volume of electricity sold 7.41% lower.

Cemig’s electricity market

The total for sales in Cemig’s consolidated electricity market comprises sales to:

 

(I) Captive consumers in Cemig’s concession area in the State of Minas Gerais;

 

(II) Free Consumers in both the State of Minas Gerais and other States of Brazil, in the Free Market (Ambiente de Contratação Livre, or ACL);

 

(III) other agents of the electricity sector – traders, generators and independent power producers, also in the Free Market;

 

(IV) Distributors, in the Regulated Market (Ambiente de Contratação Regulada, or ACR); and

 

(V) the Wholesale Trading Chamber (Câmara de Comercialização de Energia Elétrica, or CCEE)

( – eliminating transactions between companies of the Cemig Group).

The tables below show Cemig’s market in more detail, itemizing transactions in 1H16 compared with 1H15.

 

  

 

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.

 

105


LOGO

 

This table shows consumption itemized by type of consumer:

 

     MWh (1)  
   Jun. 30, 2016      Jun. 30, 2015      Change, %  

Residential

     5,016,742         4,949,413         1.36   

Industrial

     9,509,867         11,588,756         (17.94

Commercial, Services and Others

     3,384,948         3,260,567         3.81   

Rural

     1,683,739         1,544,410         9.02   

Public authorities

     451,683         441,322         2.35   

Public lighting

     673,420         660,596         1.94   

Public service

     612,103         596,686         2.58   
  

 

 

    

 

 

    

 

 

 

Subtotal

     21,332,502         23,041,750         (7.42
  

 

 

    

 

 

    

 

 

 

Own consumption

     19,086         18,914         0.91   
  

 

 

    

 

 

    

 

 

 
     21,351,588         23,060,664         (7.41
  

 

 

    

 

 

    

 

 

 

Wholesale supply to other concession holders (2)

     5,806,389         6,918,908         (16.08
  

 

 

    

 

 

    

 

 

 

Total

     27,157,977         29,979,572         (9.41
  

 

 

    

 

 

    

 

 

 

 

(1) Information in MWh has not been reviewed by external auditors.
(2) Includes Regulated Market Electricity Sale Contracts (CCEARs) and ‘bilateral contracts’ with other agents.

A highlight is volume of electricity sold to industrial users 17.94% lower, basically due to lower levels of economic activity in 2016, with a direct effect on consumption of electricity by this user segment.

On the other hand consumption by the rural consumer category was 9.02% higher, mainly reflecting higher use for irrigation, and also growth in the number of consumers.

Revenue from Use of Distribution Systems (the TUSD charge)

This is revenue from charging of the Tariff for Use of the Distribution System (Tarifa de Uso do Sistema de Distribuição, or TUSD), to Free Consumers, for transport of electricity sold. In the first half of 2016 it totaled R$ 836,580, compared to R$ 730,882 in the first half of 2015 – a year-on-year increase of 14.46%.

The main factors affecting revenue from use of the network in 1H16 were:

 

A tariff effect of 96.21% in 2015, due to the Extraordinary Tariff Adjustment as from March 2, 2015, and the Annual Tariff Adjustment of April 2015 (full effect in 2016).

 

Reduction of 0.52% in the tariff for Free Consumers, given in the annual tariff adjustment of May 28, 2016.

 

Volume of energy transported 7.80% higher.

 

  

 

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.

 

106


LOGO

 

CVA and Other financial components in tariff adjustment

In its interim accounting information Cemig recognizes the difference between actual non-controllable costs (in which the CDE, and electricity bought for resale, are significant components) and the costs that were used as the basis of decision of the rates charged to consumers. This balance represents the amounts that will be passed through in the forthcoming tariff adjustments of Cemig Distribuição: a realization of R$ 663,555 in the first half of 2016, compared to an addition of R$ 762,497 in 1H15. The difference is principally due to the lower costs of electricity acquired in auctions in 2016, and receipt of passthrough funds from the Flag Tariff Account.

For more details please see Note 12.

Transmission indemnity revenue

In the 2Q16 Cemig recognized revenue of R$ 592,469, in relation to the following events:

 

R$ 43,735 for monetary updating of the balance of indemnity receivable by the IGP-M index, up to May 2016;

 

R$ 20,381 relating to the difference between the amount of the Preliminary Revision made by Aneel on February 23, 2015 of the Opinion sent by the Company, R$ 1,157,106, and the Final Revision;

 

R$ 90,442 representing the difference between the variations resulting from the IGP-M index and the IPCA index – since the Company had updated the balance receivable, up to May 2016, by the IGP-M;

 

R$ 437,911, representing the cost of own capital, calculated on the basis of 10.44% p.a.

Revenue from transactions in the Wholesale Trading Chamber (CCEE)

Revenue from Transactions in the Wholesale Electricity Market (CCEE) in 1H16 was R$ 51,672, compared to R$ 1,712,090 in 1H15 – a reduction of 96.98% year-on-year. This is mainly due to (a) the spot price (Preço de Liquidação de Diferenças, or PLD) being 87.51% lower year-on-year in the wholesale market (at R$ 48.53/MWh in 2016 compared to R$ 388.48/MWh in 2015); and (b) the lower quantity of electricity available for settlement in the wholesale market in 2016, mainly because of the output from the São Simão Plant being allocated to serve the Regulated Market under the ‘quota’ regime, as from September 16, 2015, in accordance with Ministerial Order 432/2015. The company now recognizes only the revenue from provision of the services of operation and maintenance of that plant. Thus, the volume of electricity becoming available from the Company was used basically in complying with its contracts with final consumers and other concession holders.

 

  

 

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.

 

107


LOGO

 

Revenue from supply of gas

The Company reported revenue from supply of gas 18.01% lower year-on-year in 1H16, at R$ 697,492, compared to R$ 850,720 in 1H15, mainly due to the volume of gas sold being 33.88% lower, at 505,094m³, in 1H6, compared to 1H15 (763,944m³) – this effect being partially offset by the adjustments in rates charged.

Construction Revenue

Construction and infrastructure revenues (transmission, distribution and gas) totaled R$ 583,733 in 1H16, 16.83% more than their total of R$ 499,663 in 1H15. This revenue is fully offset by Construction costs, of the same amount, and corresponds to the Company’s investments in assets of the concession in the period.

Other items of operational revenues

The Company’s Other revenues were 4.54% higher in 1H16, at R$ 854,621, than in 1H15 (R$ 817,511).

Sector / Regulatory charges – deductions from revenue

The charges that are recorded as deductions from operational revenue totaled R$ 5,424,064 in 1H16, 5.44% more than in 1H15 (R$ 5,144,222).

The deductions and charges with the most significant impact on revenue are mainly taxes, calculated as a percentage of sales revenue. Thus their variations arise, substantially, from the changes in revenue.

Operational costs and expenses (excluding Financial revenue/expenses)

Operational costs and expenses in 1H16 totaled R$ 8,298,565, which was 4.50% lower than in 1H16 (R$ 8,689,642). There is more information on the components of Operational costs and expenses in Note 24.

The following paragraphs comment on the main variations:

Electricity purchased for resale

The expense on electricity bought for resale in 1H16 was R$ 3,956,110, which compares to R$ 4,733,681 in 1H15, a year-on-year reduction of 16.43%. The main factors are:

 

Expenses on electricity acquired at auctions 41.87% lower, at R$ 1,212,275 in 1H16, vs. R$ 2,085,475 in 1H15, mainly due to some of the thermoelectric plants being deactivated in 2016 due to the improvement in the level of the reservoirs of the hydroelectric plants in the system, with a resulting reduction in the expense on combustion fuel for those plants.

 

  

 

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.

 

108


LOGO

 

 

The expense on electricity from Itaipu Binacional was 21.22% lower. This amount is indexed to the US dollar, and was R$ 607,291 in 1H16, compared to R$ 770,844 in 1H15. This change basically reflects the the reduction of the tariff, which was US$ 38.07/kW-month in 1H15, and was US$ 25.78/kW-month from January 2016.

 

The cost of purchases of supply in the short-term market was lower by 37.76% – at R$ 290,924 in 1h16, vs. R$ 467,403 in 1H15) – reflecting the lower cost of electricity in the wholesale market in 2016.

Charges for Use of the Transmission Network

Charges for use of the transmission network in 1H16 totaled R$ 525,912, compared to R$ 492,643 in 1H15, a year-on-year increase of 6.75%.

This expense is payable by electricity distribution and generation agents for use of the facilities that are components of the national grid. The amounts to be paid are set by an Aneel Resolution.

This is a non-manageable cost: the difference between the amounts used as a reference for calculation of tariffs and the costs actually incurred is compensated for in the subsequent tariff adjustment.

Operating provisions

Operational provisions in 1H16 were R$ 733,612, 168.72% higher than in 1H15 (R$ 273,005). The main factors in this change are:

 

Constitution of a provision, in 2016, of R$ 460,363 for the options related to the investments in Parati and SAAG, in comparison with a total provision of R$ 160,433 in 2015. More details on the criteria for making of these provisions are in Note 13 (Under Put options).

 

Higher provisions for doubtful receivables: R$ 174,566 in 1H16, compared to R$ 58,077 in 1H15 – mainly reflecting a higher level of default, influenced by the significant increase in elecricity tariffs put in place in 2015, and also the Brazilian macroeconomic context.

 

Higher provisions for contingencies, among which we highlight: higher regulatory provisions – at R$ 12,952 in 1H16, vs. R$ 2,843 in 1H15, reflecting an administrative infringement notice served by Aneel, relating to valuation of electricity distribution services. For more information see Note 21.

 

  

 

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.

 

109


LOGO

 

Personnel

The expense on personnel in 1H16 was R$ 843,215, 26.01% higher than in 1H15 (R$ 669,147). This arises mainly from the following factors:

 

Salary increases of 3% from March 2015 (full effect in 2016), as a result of the collective negotiation decided by the courts on application from organizations representing the employees.

 

Salary increases of 10.33% under the Collective Work Agreement, as from November 2015.

 

Recognition, in 1H16, of an expense of R$ 63,885 on the voluntary retirement plan.

Employees’ and managers’ profit shares

This expense in 1H16 was R$ 6,200, compared to R$ 145,216 in 1H15. The difference reflects the Company’s lower profit – since it is calculated as a percentage of profit.

Raw materials and inputs for production of electricity

The expense on raw materials and inputs for production of electricity was R$ 27 in 1H16, or 99.96% less than in 1H15 (R$ 74,971). This reflects the fact that the Igarapé Thermal Generation Plant was de-activated as from August 2015, at the orders of the National Electricity System Operator (ONS) – so that the Company ceased to buy the fuel oil required to operate it.

Construction cost

Infrastructure Construction Costs were R$ 583,733 in 1H16, 16.83% higher than in 1H15 (R$ 499,663). This line records the Company’s investment in assets of the concession in the period, and is fully offset by the line Construction Revenue, in the same amount.

Gas bought for resale

In 1H16 the company records an expense of R$ 427,009 on acquisition of gas, 18.50% lower than its comparable expense of R$ 523,922 in 1H15. The lower figure reflects a lower volume of gas purchased (503,495m³ in 1H16 compared to 758,347m³ in 1H15).

Fair value gain (loss) on stockholding transaction

In 2015 the Company posted a gain of R$ 734,530 on the constitution of Aliança Geração de Energia, as described in more detail in Note 13.

 

  

 

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.

 

110


LOGO

 

Equity method gain (loss)

In 1H16 Cemig posted a net equity method gain of R$ 14,042, which compares with a net gain of R$ 95,810 in 1H15. The difference mainly reflects a loss of R$ 183,238 in 2016 on the interest in Renova Energia, due primarily to the loss posted on investment in TerraForm and write-down for the put option with SunEdison, as described in more detail in Note 13.

Net financial revenue (expenses)

Cemig reported net financial expenses in 1H16 of R$ 624,587, which compares with net financial expenses of R$ 525,031 in 1H15. The main factors are:

 

Lower gain on updating of financial assets reported for the Remuneration Assets Base (BRR): R$ 5,325 in 1H16, vs. R$ 193,673 in 1H15. This reflects the reduction in the BRR after the renewal of the concession contract in December 2015. See more details in Note 12.

 

Monetary updating on loans and financings 48.93% higher, at R$ 907,801 in 1H16, compared to R$ 609,549 in 1H15. This mainly reflects higher debt indexed to the CDI Rate in 2016; and also the higher aggregate CDI rate over the period: 6.72% in 1H16, compared to 5.92% in 1H15.

 

It also reflects monetary updating on the balances of the CVA Account and the Other financial components element in tariff increases, being R$ 187,564 in 1H16, compared to R$ 32,288 in 1H15, due to the higher net balance of the assets in 2016.

For a breakdown of financial revenues and expenses please see Note 25.

Income tax and Social Contribution tax

In 1H16, the expense on income tax and the Social Contribution tax totaled R$ 89,366, on pre-tax profit of R$ 296,697, an effective rate of 30.12%.

In 1H15, the expense on income tax and the Social Contribution tax totaled R$ 838,535, on pre-tax profit of R$ 2,857,426, an effective rate of 29.35%. These effective rates are reconciled with the nominal tax rates in Note 9.

 

  

 

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.

 

111


LOGO

 

Results for the second quarter

For the second quarter of 2016 (2Q16) Cemig reports profit of R$ 202,124, which is 62.17% lower than its profit of R$ 534,264 in second quarter 2015 (2Q15). The following pages describe the main variations between the two periods in revenues, costs, expenses and financial items.

Ebitda (earnings before interest, tax, depreciation and amortization)

Cemig’s consolidated Ebitda in 2Q16 was 45.09% lower than in 2Q15:

 

Ebitda – R$ ‘000

   2Q16      2Q15      Change, %  

Net profit for the period

     202,124         534,264         (62.17

+ Income tax and Social Contribution tax

     62,833         264,840         (76.28

+ Financial revenue (expenses)

     212,029         251,581         (15.72

+ Depreciation and amortization

     199,684         181,587         9.97   
  

 

 

    

 

 

    

 

 

 

= Ebitda

     676,670         1,232,272         (45.09
  

 

 

    

 

 

    

 

 

 

 

LOGO

 

Ebitda is a non-accounting measure prepared by the Company, reconciled with its financial statements in accordance with the specifications in CVM Circular SNC/SEP 01/2007 and CVM Instruction 527 of October 4, 2012. It comprises: net profit, adjusted for the effects of net financial revenue (expenses), depreciation, amortization and income tax and the Social Contribution tax. Ebitda is not a measure recognized by Brazilian GAAP nor by IFRS; it does not have a standard meaning; and it may be non-comparable with measures with similar titles provided by other companies. Cemig publishes Ebitda because it uses it to measure its own performance. Ebitda should not be considered in isolation or as a substitution for net profit or operational profit, nor as an indicator of operational performance or cash flow, nor to measure liquidity nor the capacity for payment of debt.

Cemig’s consolidated Ebitda in 2Q16 being 45.09% lower than in 2Q15 was mainly a reflection of lower revenue: R$ 4,754,147 in 2Q16, vs. R$ 5,392,480 in 2Q15. In line with the lower Ebitda, Ebitda margin in 2Q16 was 14.24%, compared to 22.85% in 2Q15 – a proportionate reduction in numerical terms of 37.67%.

Revenue from supply of electricity

Total revenue from supply of electricity to final consumers in 2Q16 was R$ 5,613,352, or 3.53% less than the revenue of R$ 5,818,505 in 2Q15.

Final consumers

Total revenue from electricity sold to final consumers, excluding Cemig’s own consumption, in 2Q16 was R$ 4,972,531, or 5.79% less than the figure for 2Q15, of R$ 5,277,989.

 

  

 

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.

 

112


LOGO

 

The main factors in revenue in 2015 were:

 

An annual tariff adjustment, with average effect on consumer tariffs of 3.78%, effective from May 28, 2016.

 

Volume of electricity sold to final consumers 5.63% lower year-on-year.

 

The revenue from the ‘Flag Tariff’ system was lower, due to the alteration of the ‘flag’ which was in effect: the ‘Green Flag’ was in force in 2Q16, whereas the ‘Red Flag’ was in force in 2Q15. As a result the amount received in 2016 was only R$ 28,666, compared to R$ 387,280 in 2015 – a reduction of 92.60%.

Cemig’s electricity market

The total for sales in Cemig’s consolidated electricity market comprises sales to:

 

(I) Captive consumers in Cemig’s concession area in the State of Minas Gerais;

 

(II) Free Consumers in both the State of Minas Gerais and other States of Brazil, in the Free Market (Ambiente de Contratação Livre, or ACL);

 

(III) other agents of the electricity sector – traders, generators and independent power producers, also in the Free Market;

 

(IV) Distributors, in the Regulated Market (Ambiente de Contratação Regulada, or ACR); and

 

(V) the Wholesale Trading Chamber (Câmara de Comercialização de Energia Elétrica, or CCEE)

( – eliminating transactions between companies of the Cemig Group).

The tables below show Cemig’s market in more detail, itemizing transactions in 2Q16 and comparing with 2Q15. This table shows consumption itemized by type of consumer:

 

     MWh (1)  
   2Q16      2Q15      Change, %  

Residential

     2,526,223         2,386,270         5.86   

Industrial

     4,671,891         5,771,862         (19.06

Commercial, Services and Others

     1,697,134         1,563,963         8.51   

Rural

     959,912         749,687         28.04   

Public authorities

     236,278         223,734         5.61   

Public lighting

     344,358         329,545         4.49   

Public service

     319,218         280,302         13.88   
  

 

 

    

 

 

    

 

 

 

Subtotal

     10,755,014         11,305,363         (4.87
  

 

 

    

 

 

    

 

 

 

Own consumption

     9,634         9,095         5.93   
  

 

 

    

 

 

    

 

 

 
     10,764,648         11,314,458         (4.86
  

 

 

    

 

 

    

 

 

 

Wholesale supply to other concession holders (2)

     3,109,757         2,883,357         7.85   
  

 

 

    

 

 

    

 

 

 

Total

     13,874,405         14,197,815         (2.28
  

 

 

    

 

 

    

 

 

 

 

(1) Information in MWh has not been reviewed by external auditors.
(2) Includes Regulated Market Electricity Sale Contracts (CCEARs) and ‘bilateral contracts’ with other agents.

A highlight is volume of electricity sold to industrial users 19.06% lower, basically due to lower levels of economic activity in 2016, with a direct effect on consumption of electricity by this user segment.

 

  

 

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.

 

113


LOGO

 

Revenue from Use of Distribution Systems (the TUSD charge)

This is revenue from charging of the Tariff for Use of the Distribution System (Tarifa de Uso do Sistema de Distribuição, or TUSD), to Free Consumers, for transport of electricity sold. In 2Q16 it was R$ 427,495, compared to R$ 520,785 in 2Q15 – i.e. 17.91% lower year-on-year.

In the second quarter of 2015, Aneel decided the new CDE charges, in compliance with a court injunction that suspended part of the payment of the CDE charge for members of the Brazilian Association of Large Industrial Consumers and Free Consumers of Electricity (Associação Brasileira de Grandes Consumidores Industriais de Energia e de Consumidores Livres, or Abrace). This suspension resulted in the company’s Revenue from Use of the Network in the second quarter 2016 being lower than in second quarter 2015.

CVA and Other financial components in tariff adjustment

In its interim accounting information Cemig recognizes the difference between actual non-controllable costs (in which the CDE, and electricity bought for resale, are significant components) and the costs that were used as the basis of decision of the rates charged to consumers. This balance represents the amounts that will be passed through in the forthcoming tariff adjustments of Cemig Distribuição: a realization of R$ 531,351 in the second quarter of 2016, compared to an addition of R$ 212,227 in 2Q15. This variation is principally due to the reduction of the costs of electricity acquired in auctions in relation to the costs used as a basis for tariffs.

For more details please see Note 12.

Revenue from transactions in the Wholesale Trading Chamber (CCEE)

Revenue from Transactions in the Wholesale Electricity Market (CCEE) in 2Q16 was R$ 49,042, compared to R$ 701,158 in 2Q15 – a reduction of 93.01 % year-on-year. This is mainly due to (a) the spot price (Preço de Liquidação de Diferenças, or PLD) being 82.52% lower year-on-year in the wholesale market (at R$ 62.37/MWh in 2016 compared to R$ 356.81/MWh in 2015); and (b) the lower quantity of electricity available for settlement in the wholesale market in 2016, mainly because of the output from the São Simão Plant being allocated to serve the Regulated Market under the ‘quota’ regime, as from September 16, 2015. The company now recognizes only the revenue from provision of the services of operation and maintenance of that plant.

Transmission indemnity revenue

In 2Q16 Cemig recognized revenue of R$ 561,226, in relation to the following events:

 

R$ 12,491 for monetary updating of the balance of indemnity receivable by the IGP-M index, up to May 2016;

 

  

 

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.

 

114


LOGO

 

 

R$ 20,381 relating to the difference between the amount of the Preliminary Revision made by Aneel on February 23, 2015 of the Opinion sent by the Company, R$ 1,157,106, and the Final Revision;

 

R$ 90,442 representing the difference between the variations resulting from the IGP-M index and the IPCA index – since the Company had updated the balance receivable, up to May 2016, by the IGP-M;

 

R$ 437,911, representing the cost of own capital, calculated on the basis of 10.44% p.a.

Revenue from supply of gas

The Company reported revenue from supply of gas 25.02% lower year-on-year in 2Q16, at R$ 318,841, compared to R$ 425,217 in 2Q15, mainly due to the lower volume of gas sold: 216,135m³ in 2Q16, compared to 380,536m³ in 2Q15.

Construction Revenue

Construction and infrastructure revenues (transmission, distribution and gas) totaled R$ 348,712 in 2Q16, 31.05% more than their total of R$ 266,090 in 2Q15. This revenue is fully offset by Construction costs, of the same amount, and corresponds to the Company’s investments in assets of the concession in the period.

Other items of operational revenues

The Company’s Other revenues were 5.63% lower in 2Q16 (at R$ 420,332), than in 2Q15 (R$ 445,427).

Sector / Regulatory charges – deductions from revenue

The total of these taxes and charges reported as deductions from revenue in 2Q16 was R$ 2,521,430 – or 17.38% lower than in 2Q15 (R$ 3,051,801).

The Energy Development Account – CDE

Payments to the Energy Development Account (CDE) are decided by an Aneel Resolution. The purpose of the CDE is to cover costs of concession indemnities, tariff subsidies, the subsidy for balanced tariff reduction, the low-income consumer subsidy, the coal consumption subsidy, and the Fuels Consumption Account (CCC). The charges for the CDE in 2Q16 were R$ 465,804, compared to R$ 858,556 in 2Q15.

This is a non-manageable cost: the difference between the amounts used as a reference for setting of tariffs and the costs actually incurred is compensated for in the subsequent tariff adjustment.

 

  

 

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.

 

115


LOGO

 

Consumer charges – the ‘Flag Tariff’ system

Lower charges in the Flag Tariff system: the ‘Green Flag’ was in force in 2Q16, while the ‘Red Flag’ was in force in 2Q15. The charges to the consumer under the Flag Tariff system totaled R$ 69,953 in 2Q16, or 77.63% less than the charges of R$ 312,771 in 2Q15.

Operational costs and expenses (excluding Financial revenue/expenses)

Operational costs and expenses were not significantly different between the two periods: they were R$ 4,349,130 in 2Q16, and R$ 4,347,513 in 2Q15. There is more information on the components of Operational costs and expenses in Note 24.

The following paragraphs comment on the main variations:

Electricity purchased for resale

The expense on electricity bought for resale in 2Q16 was R$ 2,024,749, or 12.43% less than in 2Q15 (R$ 2,312,277). The main factors are:

 

Expenses on electricity acquired at auctions 42.84% lower, at R$ 553,236 in 2Q16, vs. R$ 967,811 in 2Q15, mainly due to some of the thermoelectric plants being deactivated in 2016 due to the improvement in the level of the reservoirs of the hydroelectric plants in the system, with a resulting reduction in the expense on combustion fuel for those plants.

 

The expense on electricity from Itaipu Binacional 27.53% lower year-on-year, at R$ 290,716 in 2Q16, compared to R$ 401,174 in 2Q15. This change basically reflects the reduction of the tariff, which was US$38.07/kW-month in 2Q15, and was US$ 25.78/kW-month from January 2016.

Charges for use of the Transmission Network

Charges for use of the national grid in 2Q16 totaled R$ 267,206, compared to R$ 251,254 in 2Q15, a year-on-year increase of 6.35%.

This expense is payable by electricity distribution and generation agents for use of the facilities that are components of the national grid. The amounts to be paid are set by an Aneel Resolution.

This is a non-manageable cost: the difference between the amounts used as a reference for calculation of tariffs and the costs actually incurred is compensated for in the subsequent tariff adjustment.

Operating provisions

Operational Provisions were 109.64% higher year-on-year in the quarter – an expense of R$ 481,842 in 2Q16, compared to R$ 229,841 in 2Q15. The main factors in this change are:

 

  

 

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.

 

116


LOGO

 

 

Provisions, of R$ 355,053 and R$ 16,520, respectively, made for the put options on the investments in Parati and SAAG. More details on the criteria for making of these provisions are in Note 13 (Under Put options).

 

Higher provisions for doubtful receivables: R$ 98,303 in 2Q16, compared to R$ 30,973 in 2Q15 – mainly reflecting a higher level of default, influenced by the significant increase in elecricity tariffs put in place in 2015, and also the Brazilian macroeconomic context

Personnel

Personnel expenses were R$ 429,808 in 2Q16, compared to R$ 332,709 in 2Q16, an increase of 29.18%. This arises mainly from the following factors:

 

Salary increases, under the Collective Work Agreement, of 10.33%, as from November 2015.

 

Recognition, in 2Q16, of an expense of R$ 63,885 on the voluntary retirement plan.

Employees’ and managers’ profit shares

This expense in 2Q16 was R$ 6,200, compared to R$ 64,243 in 2Q15. The difference reflects the Company’s lower profit – since it is calculated as a percentage of profit.

Raw materials and inputs for production of electricity

The expense on raw materials and inputs for production of electricity was R$ 9 in 2Q16, compared to R$ 2,547 in 2Q15. This reflects the fact that the Igarapé Thermal Generation Plant was de-activated as from August 2015, at the orders of the National Electricity System Operator (ONS) – so that the Company ceased to buy the fuel oil required to operate it.

Construction cost

Infrastructure construction cost in 2Q16 was R$ 348,712, 31.05% more than in 2Q15 (R$ 266,090). This line records the Company’s investment in assets of the concession in the period, and is fully offset by the line Construction Revenue, in the same amount.

Gas bought for resale

In 2Q16 the Company recorded an expense of R$ 189,146 on acquisition of gas, 27.78% lower than its comparable expense of R$ 261,914 in 2Q15. This is basically due to a lower volume of gas purchased (215,901m³ in 2Q16, vs. 377,681m³ in 2Q15).

 

  

 

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.

 

117


LOGO

 

Equity method gain (loss)

In 2Q16 Cemig posted a net equity method gain of R$ 71,969, which compares with a net gain of R$ 5,718 in 2Q15. This principally reflects the effects of the interests in Madeira Energia, Renova and Guanhães Energia, which in aggregate provided a net loss by the equity method of R$ 71,359 in the second quarter of 2015, as described in more detail in Note 13.

Net financial revenue (expenses)

Cemig reported net financial expenses in 2Q16 of R$ 212,029, compared to net financial expenses of R$ 251,581 in 2Q15. The main factors are:

 

Higher revenue from monetary variation on the CVA balances and Other financial components of tariffs as a result of the higher balance of these assets in 2016: R$ 167,832 in 2Q16, compared to an expense of R$ 8,198 in 2Q15.

 

Higher revenue from financial investments, of R$ 76,671 in 2Q16, compared to R$ 53,704 in 2Q15, primarily due to a higher balance of financial investments in 2016, and a higher variation from the CDI rate in the period (3.31% in 2Q16, vs. 2.98% in 2Q15).

 

Lower gain from updating of the Remuneration Base of Assets (BRR): R$ 3,479 in 2Q16, compared to R$ 102,120 in 2Q15. This reflects the reduction in the BRR after the renewal of the concession contract in December 2015. See more details in Note 12.

 

Expense on monetary updating of loans and financings 24.10% lower, at R$ 69,172 in 2Q16, compared to R$ 91,139 in 2Q15. This is due to the lower variation represented by the IPCA index in the period (1.75% in 2Q16, compared to 2.26% in 2Q15).

 

Charges for loans and financings 51.19% higher, at R$ 479,323 in 2Q16, compared to R$ 317,036 in 2Q15. This mainly reflects higher debt indexed to the CDI rate; and also the higher variation provided by the CDI rate, itself, at 3.31% in 2Q16 compared to 2.98% in 2Q15.

For a breakdown of financial revenues and expenses please see Note 25.

Income tax and Social Contribution tax

In 2Q16, the expense on income tax and the Social Contribution tax totaled R$ 62,833, on pre-tax profit of R$ 264,957, an effective rate of 23.71%.

In 2Q15, the expense on income tax and the Social Contribution tax totaled R$ 264,840, on pre-tax profit of R$ 799,104, an effective rate of 33.14%. These effective rates are reconciled with the nominal tax rates in Note 9.

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

 

  

 

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.

 

118


LOGO

 

 

  

(The original is signed by:)

 

  
Mauro Borges Lemos    Paulo Roberto Castellari Porchia    Fabiano Maia Pereira
Chief Executive Officer    Deputy CEO   

Chief Finance and Investor Relations

Officer

 

Luís Fernando Paroli Santos    Franklin Moreira Gonçalves    Márcio Lúcio Serrano
Chief Distribution and Sales Officer   

Chief Generation and Transmission

Officer

  

Chief Officer for Human Relations and

Resources

 

Mauro Borges Lemos    Luís Fernando Paroli Santos    Dimas Costa
Chief Corporate Management Officer   

Chief Institutional Relations and

Communication Officer

 

   Chief Trading Officer
César Vaz de Melo Fernandes       Raul Lycurgo Leite

Chief Business Development Officer

 

      Chief Counsel
Leonardo George de Magalhães       Leonardo Felipe Mesquita

Controller

CRC-MG 53.140

     

Accounting Manager

Accountant – CRC-MG-85.260

 

  

 

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.

 

119