Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F ___X___ Form 40-F _______
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes _______ No___X____
Marketletter 1Q15
Summary
|
Página |
|
Conference Call in Portuguese May 18, 2015 2:00 PM (Brasília) 1:00 PM (New York) 6:00 PM (London) Phone: 55 (11) 3137-8030 Password: 9532 |
IV. Eletrobras Companies Information |
03 | ||
V. Market Data of Eletrobras Companies |
24 | ||
VI.Generation Data – Asset under Integral Responsability |
25 | ||
VII. Transmission – Assets under Integral Responsability |
29 | ||
VIII. Distribution Data |
35 | ||
IX. Investments |
37 |
Conference Call in English May 18, 2015 2:00 PM (Brasília) 1:00 PM (New York) 6:00 PM (London) Telefone: +1 786 837 9597 (+44) 20 3318 3776 ( London) Senha: 9532 | |
X. Employees - Effective Headcount |
39 |
||
XI.SPEs Data |
64 |
||
|
|
||
|
|
||
|
|
||
| |||
|
|
IR Contact: www.eletrobras.com/elb/ri | |
|
|
2
Marketletter 1Q15
IV. Eletrobras Companies Information
IV.1 Financial Statements with Consolidation Purposes
Asset on 03/31/2015 |
Eletrobras Holding |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG-D |
ED Roraima |
ED Amazonas |
Eliminations |
Total |
Current |
|||||||||||||||||
Financial Asset – Itaipu (Parent Company) |
3,258,010 |
- |
3,258,010 | ||||||||||||||
Fuel Consumption Account - CCC (Parent Company) |
479,572 |
- |
479,572 | ||||||||||||||
Cash and Cash Equivalent |
1,400,994 |
2,356 |
519,998 |
19,590 |
352,200 |
3,890 |
46,890 |
28,699 |
37,982 |
6,463 |
17,320 |
15,763 |
160,228 |
6,687 |
260,898 |
2,879,958 | |
Clients (Consumers and Resellers) |
352,560 |
738,842 |
420,902 |
222,250 |
1,052,467 |
- |
263,728 |
43,264 |
305,646 |
201,971 |
285,961 |
63,741 |
764,257 |
47,690 |
440,043 |
458,030 |
4,745,292 |
Financing and Loan - principal |
4,905,182 |
3,256 |
3,281 |
1,416 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
20,000 |
2,550,774 |
2,382,361 |
Financing and Loan - Charges |
496,741 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
92,945 |
403,796 |
Marketable Securities |
1,727,511 |
897,812 |
516,003 |
117,331 |
1,264,855 |
53,219 |
19,241 |
- |
2,032 |
11,684 |
431 |
- |
- |
- |
38,707 |
- |
4,648,826 |
Dividends to Receive (Equity Participation Remuneration) |
691,107 |
110,360 |
19,310 |
4,715 |
- |
750 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
542,304 |
283,938 |
Deferred Fiscal Asset (Taxes and Contributions) |
213,541 |
13,166 |
21,237 |
19,111 |
155,454 |
2,507 |
17,415 |
5,090 |
6,822 |
9,391 |
21,915 |
7,925 |
5,743 |
9,252 |
28,537 |
537,106 | |
Income Tax and Social Contribution |
928,190 |
232,162 |
91,812 |
39,447 |
- |
- |
14,874 |
- |
- |
- |
6,914 |
1,458 |
- |
- |
- |
1,314,857 | |
Derivatives |
- |
- |
- |
102,628 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
102,628 | ||
Reimbursement Right |
208,751 |
- |
- |
393,650 |
- |
- |
98,190 |
55,752 |
968,246 |
43,995 |
90,731 |
87,085 |
198,444 |
3,561,640 |
- |
5,706,484 | |
Linked Deposits |
- |
10,998 |
3,073 |
- |
- |
- |
- |
- |
1 |
- |
464 |
- |
- |
12,316 |
26,852 | ||
Stored Material |
525 |
29,941 |
87,094 |
35,817 |
88,198 |
- |
67,846 |
26,486 |
5,800 |
31,324 |
10,002 |
1,546 |
34,233 |
1,753 |
112,778 |
533,343 | |
Amounts to Receive 12,783/2013 Law |
1,181,598 |
1,530,421 |
383,147 |
343,153 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3,438,319 | ||
Nuclear Fuel Storage |
- |
- |
- |
- |
- |
340,319 |
- |
- |
- |
- |
- |
- |
- |
340,319 | |||
Financial Asset – Annual Allowed Revenue (Transmission) |
- |
77,769 |
69,775 |
414,634 |
- |
- |
- |
- |
- |
- |
- |
- |
562,178 | ||||
Financial Asset - Indemnitiable Concessions (Transmission) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | |||||
Financial Asset - Indemnitiable Concessions (Distribution) |
- |
- |
- |
- |
- |
- |
38,671 |
47,774 |
473,721 |
13,120 |
63,901 |
445 |
135,465 |
773,097 | |||
Financial Asset - Indemnitiable Concessions (Generation) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||
Others |
424,440 |
245,749 |
337,875 |
105,706 |
287,632 |
- |
42,033 |
6,577 |
54,285 |
18,666 |
24,509 |
31,127 |
213,746 |
18,590 |
442,588 |
220,292 |
2,033,231 |
TOTAL CURRENT ASSET |
14,878,373 |
3,663,993 |
3,636,700 |
1,021,378 |
4,454,871 |
60,366 |
812,346 |
208,306 |
506,990 |
1,295,520 |
884,768 |
225,875 |
1,329,193 |
282,861 |
5,052,972 |
3,864,345 |
34,450,167 |
LONG-TERM ASSET |
|||||||||||||||||
Non - Current |
|||||||||||||||||
Financial Asset – Itaipu (Parent Company) |
3,327,422 |
3,327,422 | |||||||||||||||
Fuel Consumption Account - CCC (Parent Company) |
|||||||||||||||||
Clients (Consumers and Resellers) |
162,089 |
435,242 |
7,494 |
543,531 |
12,142 |
211,029 |
26,573 |
224,105 |
24,095 |
47,352 |
3,375 |
79,626 |
1,776,653 | ||||
Financing and Loan - principal |
29,105,837 |
2,289 |
3,189 |
3,782 |
15,567,554 |
13,547,543 | |||||||||||
Marketable Securities |
207,886 |
2,861 |
177 |
228 |
16,192 |
227,344 | |||||||||||
Deferred Fiscal Asset (Taxes and Contributions) |
166,908 |
6,014 |
14,708 |
2,741 |
- |
27,834 |
7,369 |
9,067 |
4,521 |
2,424 |
176,903 |
1,543 |
2,139,771 |
2,559,803 | |||
Income Tax and Social Contribution |
1,464,148 |
1,006,083 |
2,470,231 | ||||||||||||||
Derivatives |
102,764 |
102,764 | |||||||||||||||
Reimbursement Right |
2,252,937 |
237,664 |
68,235 |
3,006,855 |
5,565,691 | ||||||||||||
Linked Deposits |
1,604,924 |
492,959 |
653,719 |
152,426 |
437,344 |
51 |
67,135 |
6,484 |
41,081 |
73,501 |
13,044 |
5,488 |
100,555 |
20,844 |
364,610 |
4,034,165 | |
Amounts to Receive 12,783/2013 Law |
|||||||||||||||||
Nuclear Fuel Storage |
623,882 |
623,882 | |||||||||||||||
Financial Asset – Annual Allowed Revenue (Transmission) |
1,880,031 |
2,009,105 |
1,592,339 |
3,017,346 |
8,498,821 | ||||||||||||
Financial Asset - Indemnitiable Concessions (Transmission) |
4,530,060 |
1,476,705 |
513,455 |
1,732,910 |
8,253,130 | ||||||||||||
Financial Asset - Indemnitiable Concessions (Distribution) |
891,695 |
807,575 |
674,929 |
328,807 |
2,126,748 |
174,652 |
1,413,750 |
6,418,156 | |||||||||
Financial Asset - Indemnitiable Concessions (Generation) |
1,270,819 |
651,800 |
1,644,392 |
3,567,011 | |||||||||||||
Advance for Equity Participation |
176,855 |
18,173 |
672,160 |
561,715 |
25,068 |
172,855 |
1,281,116 | ||||||||||
Others |
959,389 |
403,605 |
194,564 |
98,693 |
1,467,909 |
437,299 |
117,251 |
773 |
3,910 |
1,318 |
86 |
598,526 |
3,454 |
9,073 |
2,359,718 |
1,936,132 | |
NON – CURRENT TOTAL ASSET |
37,008,550 |
9,033,178 |
5,838,505 |
3,472,132 |
7,816,502 |
2,792 |
1,128,316 |
151,569 |
1,151,947 |
3,173,563 |
917,917 |
598,564 |
3,066,276 |
272,103 |
8,658,077 |
18,100,127 |
64,189,864 |
INVESTMENTS |
49,630,056 |
5,526,531 |
4,147,897 |
2,859,160 |
2,700,026 |
99,356 |
- |
- |
168 |
1,806 |
146 |
- |
(573) |
- |
12,938 |
44,299,442 |
20,678,069 |
FIXED ASSET |
131,671 |
5,918,096 |
1,357,984 |
2,962,044 |
7,459,357 |
51 |
10,823,843 |
1,561,839 |
22,363 |
29,523 |
24,508 |
7,212 |
127,492 |
13,619 |
1,352,843 |
31,792,445 | |
INTANGIBLE ASSET |
- |
108,563 |
56,512 |
220,346 |
103,785 |
32 |
56,673 |
2,165 |
6,928 |
51,002 |
20,115 |
32,627 |
65,884 |
16,739 |
575,206 |
1,316,577 | |
NON – CURRENT ASSET TOTAL |
86,770,277 |
20,586,368 |
11,400,898 |
9,513,682 |
18,079,670 |
102,231 |
12,008,832 |
1,715,573 |
1,181,406 |
3,255,894 |
962,686 |
638,403 |
3,259,079 |
302,461 |
10,599,064 |
62,399,569 |
117,976,955 |
ASSET TOTAL |
101,648,650 |
24,250,361 |
15,037,598 |
10,535,060 |
22,534,541 |
162,597 |
12,821,178 |
1,923,879 |
1,688,396 |
4,551,414 |
1,847,454 |
864,278 |
4,588,272 |
585,322 |
15,652,036 |
66,263,914 |
152,427,122 |
3
Marketletter 1Q15
Liability on 03/31/15 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG D |
ED Roraima |
Amazonas |
Eliminations |
Total |
CURRENT |
|||||||||||||||||
National Treasure Credit (Parent Company) |
|||||||||||||||||
Compulsory Loan (Parent Company) |
62,810 |
62,810 | |||||||||||||||
Fuel Consumption Account - CCC (Parent Company) |
222,152 |
222,152 | |||||||||||||||
Suppliers |
386,038 |
264,161 |
367,805 |
119,647 |
757,838 |
804 |
425,590 |
292,449 |
216,261 |
1,018,675 |
146,466 |
138,221 |
906,148 |
320,498 |
3,614,463 |
412,000 |
8,563,064 |
Financing and Loan - principal |
2,484,086 |
422,897 |
284,649 |
291,269 |
519,421 |
1,105,832 |
231,654 |
296,875 |
117,019 |
364,649 |
36,793 |
252,763 |
7,479 |
647,656 |
2,537,689 |
4,525,353 | |
Financing and Loan - Charges |
638,520 |
155,268 |
16,011 |
37,462 |
27,669 |
13,955 |
14,651 |
7 |
27,501 |
12,356 |
30,765 |
5,077 |
115,497 |
863,745 | |||
Bonds |
261,304 |
14,357 |
75,785 |
351,446 | |||||||||||||
Taxes and Social Contribution |
25,903 |
273,560 |
87,370 |
52,052 |
64,578 |
32 |
45,576 |
25,296 |
79,173 |
39,718 |
162,907 |
16,894 |
259,133 |
6,353 |
38,243 |
1,176,788 | |
Income Tax and Social Contribution |
109,129 |
82,282 |
270 |
155 |
6,116 |
303 |
1,128 |
199,383 | |||||||||
Derivatives |
32,069 |
1,311 |
33,380 | ||||||||||||||
Reimbursement Obligations |
684,643 |
37,462 |
11,431 |
733,536 | |||||||||||||
Advance from Clients (Antecipated Sold Enegy) |
447,683 |
52,958 |
500,641 | ||||||||||||||
Shareholders Remuneration (dividends to pay) |
61,606 |
13 |
9,552 |
457,000 |
68,019 |
531,399 |
64,791 | ||||||||||
Estimated Obligations |
102,726 |
139,696 |
178,468 |
79,322 |
210,018 |
211 |
267,524 |
9,782 |
7,484 |
18,964 |
33,731 |
3,466 |
42,950 |
15,450 |
54,874 |
1,164,666 | |
Provision for Contingencies |
37,171 |
37,171 | |||||||||||||||
Post-Employment Benefits (Complementary Pension Fund) |
7,846 |
62,172 |
92,815 |
2,019 |
9,790 |
9,471 |
24,994 |
30,938 |
240,045 | ||||||||
Leasing |
128,730 |
128,730 | |||||||||||||||
Onerous Contract |
1,687 |
1,687 | |||||||||||||||
Concessions to Pay - UBP |
1,219 |
2,139 |
3,358 | ||||||||||||||
Sector Charges (Regulatory Charges) |
142,909 |
129,474 |
44,372 |
324,192 |
23,158 |
2,631 |
7,843 |
38,060 |
20,288 |
29,730 |
299,580 |
3,072 |
1,065,309 | ||||
Others |
58,728 |
268,932 |
135,982 |
320,449 |
365,267 |
116,303 |
19,702 |
76,577 |
30,388 |
284,822 |
16,289 |
310,722 |
46,200 |
116,549 |
(267,760) |
1,899,150 | |
CURRENT TOTAL |
5,214,810 |
1,839,943 |
1,374,869 |
1,219,857 |
2,796,296 |
1,202 |
2,007,728 |
701,355 |
737,262 |
1,274,262 |
1,065,358 |
254,052 |
2,208,784 |
395,980 |
4,609,792 |
(3,864,345) |
21,837,205 |
NON CURRENT |
|||||||||||||||||
National Treasure Credit (Parent Company) |
|||||||||||||||||
Compulsory Loan (Parent Company) |
454,739 |
454,739 | |||||||||||||||
Fuel Consumption Account - CCC (Parent Company) |
480,564 |
480,564 | |||||||||||||||
Global Reversal Reserve (Parent Company) |
7,155,717 |
7,155,717 | |||||||||||||||
Suppliers |
452,569 |
21,284 |
967,919 |
233,087 |
979,161 |
128,541 |
7,386,818 |
10,169,379 | |||||||||
Financing and Loan - principal |
19,676,486 |
8,526,065 |
830,144 |
3,302,189 |
4,077,053 |
4,172,121 |
1,897,635 |
693,113 |
594,678 |
721,108 |
208,161 |
323,103 |
37,844 |
1,494,825 |
15,534,200 |
31,020,325 | |
Bonds |
208,525 |
210,444 |
418,969 | ||||||||||||||
Taxes and Social Contribution |
662,355 |
13,572 |
50,572 |
10,748 |
3,595 |
40,155 |
4,152 |
18,036 |
803,185 | ||||||||
Income Tax and Social Contribution |
472,742 |
93,484 |
49,298 |
13,266 |
37,487 |
666,277 | |||||||||||
Derivatives |
59,365 |
59,365 | |||||||||||||||
Reimbursement Obligations |
143,233 |
125,189 |
57,209 |
2,254,762 |
2,580,393 | ||||||||||||
Advance from Clients (Antecipated Sold Enegy) |
704,494 |
704,494 | |||||||||||||||
Estimated Obligations |
61,653 |
85,581 |
12,420 |
20,013 |
67,306 |
1,611 |
47,165 |
1,467 |
198 |
297,414 | |||||||
Provision for Contingencies |
4,655,424 |
506,343 |
1,511,133 |
78,113 |
604,218 |
157,619 |
90,279 |
136,014 |
101,192 |
10,767 |
594,159 |
48,393 |
368,329 |
8,861,983 | |||
Provision for uncovered liabilities on invested Companies |
4,255,677 |
101,962 |
(3,132,924) |
1,224,715 | |||||||||||||
Post-Employment Benefit (Complementary Pension Fund) |
448,407 |
242,466 |
861,496 |
160,943 |
44,801 |
49,817 |
3,511 |
46,131 |
26,934 |
116,315 |
2,851 |
450 |
2,004,122 | ||||
Leasing |
1,180,022 |
1,180,022 | |||||||||||||||
Provision for Onerous Contract |
899,998 |
109,510 |
45,542 |
1,055,050 | |||||||||||||
Concessions to Pay - UBP |
36,162 |
24,478 |
60,640 | ||||||||||||||
Sector Charges (Regulatory Charges) |
101,531 |
267,187 |
41,184 |
33,090 |
168,127 |
611,119 | |||||||||||
Asset Demobilization Obligation (Nuclear Power Plant discontinuation) |
1,335,934 |
1,335,934 | |||||||||||||||
Advance for future capital incresae |
199,073 |
39,619 |
63,988 |
12,984 |
18,521 |
8,307 |
245 |
16,416 |
12,787 |
172,867 |
199,073 | ||||||
Others |
806,697 |
562,503 |
5,843 |
118,281 |
150,949 |
111,313 |
55,581 |
1,331,518 |
499 |
1,009 |
15,873 |
19,328 |
463,683 |
(2,393,060) |
1,250,017 | ||
NON CURRENT ASSET TOTAL |
38,605,526 |
11,638,695 |
3,777,950 |
3,962,244 |
6,380,513 |
13,266 |
5,894,110 |
1,942,562 |
951,324 |
3,218,386 |
940,861 |
595,152 |
2,462,705 |
294,364 |
13,148,889 |
(21,233,051) |
72,593,496 |
|
|||||||||||||||||
STOCKHOLDERS’ EQUITY |
|||||||||||||||||
Capital social |
31,305,331 |
6,531,154 |
9,753,953 |
4,295,250 |
11,563,279 |
118,054 |
6,607,258 |
845,510 |
726,447 |
1,325,124 |
1,256,331 |
475,789 |
3,475,679 |
684,204 |
4,610,171 |
(52,268,203) |
31,305,331 |
Capital Reserves |
26,048,342 |
5,123,332 |
4,916,199 |
(10,039,531) |
26,048,342 | ||||||||||||
Profit Reserves |
2,259,039 |
1,074,209 |
1,246,516 |
215 |
2,596 |
(2,323,536) |
2,259,039 | ||||||||||
Additional Dividend Purpose |
25,623 |
456,777 |
(482,400) |
||||||||||||||
Profit/Losses accumulated |
1,256,472 |
410,657 |
(3,390,412) |
69,057 |
130,767 |
1,430 |
(1,636,062) |
(1,536,327) |
(667,825) |
(1,266,358) |
(1,421,251) |
(460,293) |
(3,733,519) |
(785,721) |
(6,714,563) |
21,000,420 |
1,256,472 |
Other Comprehensive Income |
(3,040,870) |
(1,293,420) |
(1,394,961) |
(126,391) |
(39,607) |
28,430 |
(51,856) |
(31,817) |
(58,812) |
6,155 |
(422) |
174,624 |
(3,505) |
(2,253) |
2,793,835 |
(3,040,870) | |
Non - Controlling Shareholders Participation |
15,211 |
152,897 |
168,108 | ||||||||||||||
|
|||||||||||||||||
STOCKHOLDERS’ EQUITY TOTAL |
57,828,314 |
10,771,723 |
9,884,779 |
5,352,959 |
13,357,732 |
148,129 |
4,919,340 |
(720,038) |
(190) |
58,766 |
(158,765) |
15,074 |
(83,216) |
(105,022) |
(2,106,645) |
(41,166,518) |
57,996,422 |
|
|||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY TOTAL |
101,648,650 |
24,250,361 |
15,037,598 |
10,535,060 |
22,534,541 |
162,597 |
12,821,178 |
1,923,879 |
1,688,396 |
4,551,414 |
1,847,454 |
864,278 |
4,588,272 |
585,322 |
15,652,036 |
(66,263,914) |
152,427,122 |
4
Marketletter 1Q15
Statement of Income on 03/31/15 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG D |
ED Roraima |
Amazonas |
Eliminations |
Total |
OPERATING REVENUE |
803,581 |
1,672,100 |
915,067 |
383,304 |
1,406,561 |
501,108 |
120,420 |
377,881 |
287,277 |
340,135 |
91,577 |
1,161,456 |
59,398 |
843,440 |
364,423 |
8,598,882 | |
Electric Energy Supply (Sell) |
670,086 |
980,940 |
33,912 |
990,024 |
569,359 |
129,369 |
256,204 |
3,117,486 | |||||||||
Electric Energy Supply (Generation) |
3,718 |
213,753 |
91,690 |
303,556 |
309,043 |
921,760 | |||||||||||
Short Term Electric Energy |
259,762 |
148,135 |
87,932 |
5,887 |
384,803 |
886,519 | |||||||||||
Operation Revenue and Renewed Plants Maintenance |
143,333 |
307,666 |
4,108 |
455,107 | |||||||||||||
Construction Revenue |
80,532 |
5,630 |
7,658 |
93,820 | |||||||||||||
Financial – Return on Investment |
|||||||||||||||||
Financial Effect ITAIPU (Parent Company) |
121,201 |
121,201 | |||||||||||||||
Renewed Lines Operation and Maintenance Revenue |
203,441 |
133,189 |
119,134 |
107,946 |
347,818 | ||||||||||||
Operation and Maintenance Revenue |
233,109 |
14,133 |
25,096 |
1,429 |
273,767 | ||||||||||||
Construction Revenue - Transmission |
79,385 |
147,315 |
16,414 |
50,586 |
293,700 | ||||||||||||
Financial – Return on Investment |
57,870 |
8,629 |
55,497 |
81,758 |
203,754 | ||||||||||||
Electric Energy Supply - Distribution |
427,070 |
364,529 |
381,639 |
109,084 |
1,572,487 |
72,764 |
189,606 |
3,117,179 | |||||||||
Construction Revenue - Distribution |
20,688 |
31,518 |
28,122 |
11,926 |
54,367 |
2,149 |
26,922 |
175,692 | |||||||||
CVA and Other Financial items |
42,162 |
709 |
40,758 |
1,980 |
151,763 |
45,076 |
282,448 | ||||||||||
Others Operating Revenue |
12,294 |
28,961 |
5,529 |
17,218 |
58,751 |
786 |
29,004 |
25,242 |
29,586 |
1,012 |
61,142 |
2,136 |
67,986 |
273 |
339,374 | ||
. |
|||||||||||||||||
(-) Circulation Taxes |
(27,728) |
(186) |
(1,108) |
(71) |
(86,759) |
(56,861) |
(89,449) |
(20,153) |
(428,792) |
(10,106) |
(92,019) |
(813,232) | |||||
(-)Federal Taxes |
(134,192) |
(75,591) |
(37,440) |
(134,667) |
(52,665) |
(6,395) |
(38,523) |
(31,155) |
(41,545) |
(6,330) |
(151,111) |
(6,928) |
(88,008) |
(804,550) | |||
(-) Sector Charges |
(60,897) |
(69,552) |
(6,043) |
(72,039) |
(15,586) |
(3,269) |
(12,361) |
(46,381) |
(8,892) |
(5,963) |
(98,126) |
(594) |
(7,637) |
(407,340) | |||
(-)Others Deductions (including Service tax) |
(421) |
(205) |
(63) |
(858) |
(3,400) |
(324) |
(84) |
21 |
(274) |
(23) |
10 |
(5,621) | |||||
. |
|||||||||||||||||
OPERATING EXPENSES |
(1,579,519) |
(1,013,399) |
(805,734) |
(232,280) |
(1,137,679) |
(918) |
(418,713) |
(205,112) |
(310,688) |
(297,413) |
(297,362) |
(118,132) |
(1,188,216) |
(99,160) |
(683,783) |
666,253 |
(7,721,855) |
Personnel |
(94,770) |
(228,453) |
(199,359) |
(82,801) |
(274,871) |
(659) |
(137,369) |
(23,348) |
(32,177) |
(28,240) |
(37,342) |
(8,309) |
(76,496) |
(15,202) |
(85,795) |
(1,325,191) | |
Material |
(700) |
(7,896) |
(3,867) |
(2,449) |
(755) |
(15) |
(7,917) |
(24,466) |
(273) |
(1,055) |
(1,208) |
(222) |
(3,327) |
(178) |
(6,974) |
(61,302) | |
Services |
(24,657) |
(149,484) |
(44,700) |
(23,220) |
(48,428) |
(156) |
(59,762) |
(14,306) |
(15,487) |
(30,352) |
(14,168) |
(13,873) |
(117,845) |
(3,537) |
(57,960) |
(617,935) | |
Realignment Staff Plan |
|||||||||||||||||
Energy purchased for Resale |
(693,124) |
(148,611) |
(81,507) |
(63,465) |
(409,215) |
(98,944) |
(201,278) |
(180,026) |
(168,954) |
(64,673) |
(778,028) |
(33,424) |
(255,083) |
254,770 |
(2,921,562) | ||
Charges on Electric Energy Grid Usage |
(111,800) |
(176,178) |
(3,834) |
(132,130) |
(19,565) |
(9,130) |
(21,371) |
(4,350) |
(15,111) |
(3,787) |
(42,449) |
(49,874) |
124,962 |
(464,617) | |||
Construction - Generation |
(80,532) |
(5,630) |
(7,658) |
(93,820) | |||||||||||||
Construction - Transmission |
(79,385) |
(147,315) |
(16,414) |
(50,586) |
(293,700) | ||||||||||||
Construction - Distribution |
(20,688) |
(31,518) |
(28,122) |
(11,926) |
(54,367) |
(2,149) |
(26,922) |
(175,692) | |||||||||
Fuel used for electric energy production |
(130,483) |
(70,757) |
(88,933) |
(2,630) |
(11,202) |
4,886 |
(299,119) | ||||||||||
Remuneration and Reimbursement (Royalties) |
(27,184) |
(2,753) |
(3,266) |
(65,047) |
(1,824) |
(100,074) | |||||||||||
Fixed Asset Depreciation – Assets linked to Administration |
(1,250) |
(4,869) |
(16,124) |
(446) |
(4,964) |
(7) |
(1,732) |
(149) |
(497) |
(1,135) |
(198) |
(1,495) |
(2,625) |
(2,087) |
(37,578) | ||
Fixed Asset Depreciation – Assets linked to Generation |
(49,128) |
(8,753) |
(25,782) |
(102,838) |
(87,019) |
(20,097) |
(3,141) |
(296,758) | |||||||||
Fixed Asset Depreciation - Leasing |
(14,424) |
(14,424) | |||||||||||||||
Intangible Amortization - Assets linked to Administration |
(2,699) |
(2,565) |
(2,242) |
(1,570) |
(2,638) |
(149) |
(549) |
(541) |
(1,120) |
(14,073) | |||||||
Intangible Amortization - Assets linked to Generation |
(360) |
(1,212) |
(4) |
(11,147) |
(12,723) | ||||||||||||
Intangible Amortization - Assets linked to Transmission |
(54) |
(54) | |||||||||||||||
Intangible Amortization - Assets linked to Distribution |
(6,904) |
(7,997) |
(7,418) |
(3,175) |
(27,073) |
(34,901) |
(87,468) | ||||||||||
Intangible Amortization - Financial Asset |
|||||||||||||||||
Donations and Contributions |
(49,412) |
(6,420) |
(4,916) |
(1,542) |
(15) |
(70) |
(62) |
(62,437) | |||||||||
Operational Provisions |
(553,970) |
59,377 |
(11,984) |
172 |
(29,387) |
(13,082) |
(5,377) |
7,155 |
6,862 |
(5,050) |
(4,170) |
(43,122) |
(30,097) |
(43,451) |
(338,689) |
(327,435) | |
Others |
(161,636) |
(45,472) |
(29,326) |
(5,779) |
(17,815) |
(81) |
(696) |
(6,516) |
(19,595) |
(19,629) |
(18,854) |
(7,258) |
(44,014) |
(746) |
(86,308) |
(52,168) |
(515,893) |
OPERATING RESULT BEFORE FINANCIAL RESULT |
(775,938) |
658,701 |
109,333 |
151,024 |
268,882 |
(918) |
82,395 |
(84,692) |
67,193 |
(10,136) |
42,773 |
(26,555) |
(26,760) |
(39,762) |
159,657 |
301,830 |
877,027 |
FINANCING REVENUE (EXPENSES) |
|||||||||||||||||
Revenue from financial Investments |
135,610 |
21,055 |
36,022 |
7,896 |
35,720 |
1,605 |
111 |
447 |
454 |
310 |
188 |
2,032 |
33 |
1,544 |
243,027 | ||
Revenue of interest rate, comission and taxes (Loans and Financing) |
694,732 |
14,352 |
426,237 |
282,847 | |||||||||||||
Debt Charges |
(550,324) |
(205,655) |
(33,464) |
(79,208) |
(79,226) |
(12,822) |
(78,287) |
(29,204) |
(21,657) |
(61,297) |
(13,299) |
(24,250) |
(1,649) |
(281,622) |
463,096 |
(1,008,868) | |
Charges - Leasing |
(69,066) |
(69,066) | |||||||||||||||
Charges – Remuneration to Shareholders |
(5,466) |
(245) |
(1,824) |
(7,535) | |||||||||||||
Moratorium Increaes on electricity |
46,612 |
1,253 |
16,174 |
18,677 |
2,334 |
8,698 |
13,000 |
2,810 |
16,682 |
126,240 | |||||||
Net Monetary Update |
335,626 |
(54,735) |
5,079 |
(46,391) |
(30,897) |
(5,544) |
26,345 |
(11,443) |
(9,315) |
(1,590) |
(22,346) |
6,759 |
(424) |
191,124 | |||
Net Exchange Update |
658,694 |
(27,280) |
(119,402) |
66,204 |
(110) |
(262) |
(236,674) |
341,170 | |||||||||
Others financial revenues |
15,723 |
5,625 |
17,584 |
18,967 |
29,757 |
72,750 |
105 |
2,112 |
3,210 |
5,627 |
39,250 |
(676) |
121,088 |
331,122 | |||
Others financial expenses |
(88,615) |
(29,784) |
(5,589) |
(1,429) |
(75,297) |
(13) |
(24,558) |
(2,289) |
(16,513) |
(14,426) |
(8,805) |
(1,386) |
(28,148) |
(35,123) |
(331,975) | ||
Indemnities Remuneration – 12,783/13 Law |
163,382 |
226,286 |
51,654 |
54,011 |
(1) |
495,332 | |||||||||||
FINANCIAL RESULT |
1,242,592 |
(111,787) |
262,092 |
(48,756) |
(166,657) |
1,592 |
96,030 |
(82,294) |
(14,742) |
(35,164) |
(60,480) |
(13,277) |
(270,136) |
4,467 |
(246,921) |
36,859 |
593,418 |
RESULTS OF INVESTMENTS IN SUBSIDIARIES |
971,927 |
(31,714) |
(13,812) |
(601) |
38,405 |
910 |
924,167 |
40,948 | |||||||||
Revenue with Equivalency |
971,927 |
924,167 |
47,760 | ||||||||||||||
Expenses with Equivalency |
(31,714) |
(13,812) |
(601) |
38,405 |
910 |
(6,812) | |||||||||||
OPERATING RESULT |
1,438,581 |
515,200 |
357,613 |
101,667 |
140,630 |
1,584 |
178,425 |
(166,986) |
52,451 |
(45,300) |
(17,707) |
(39,832) |
(296,896) |
(35,295) |
(87,264) |
(585,478) |
1,511,393 |
Result with concessions renewed – 12,783/13 Law |
|||||||||||||||||
Others Expenses and Revenues |
|||||||||||||||||
RESULT BEFORE INCOME TAX, SOCIAL CONTRIBUTION, EMPLOYEES PARTICIPATION AND MANAGEMENT AND THE MINORITY PARTICPATION |
1,438,581 |
515,200 |
357,613 |
101,667 |
140,630 |
1,584 |
178,425 |
(166,986) |
52,451 |
(45,300) |
(17,707) |
(39,832) |
(296,896) |
(35,295) |
(87,264) |
(585,478) |
1,511,393 |
Current Income Tax and Social Contribution |
(104,543) |
(88,661) |
(11,519) |
(29,136) |
(155) |
(55,358) |
(289,372) | ||||||||||
Deferred Income Tax and Social Contribution |
(183,335) |
106,040 |
(20,237) |
2,600 |
(41,566) |
(136,498) | |||||||||||
Fiscal Incentives Revenue |
11,414 |
16,673 |
28,087 | ||||||||||||||
RESULT BEFORE PARTICIPATION |
1,255,246 |
410,657 |
386,406 |
69,911 |
130,767 |
1,429 |
123,067 |
(166,986) |
10,885 |
(45,300) |
(17,707) |
(39,832) |
(296,896) |
(35,295) |
(87,264) |
(585,478) |
1,113,610 |
ELIMINATION FROM PROFIT |
|||||||||||||||||
Minority Participation |
|||||||||||||||||
NET PROFIT OF THE PERIOD |
1,255,246 |
410,657 |
386,406 |
69,911 |
130,767 |
1,429 |
123,067 |
(166,986) |
10,885 |
(45,300) |
(17,707) |
(39,832) |
(296,896) |
(35,295) |
(87,264) |
(585,478) |
1,113,610 |
5
Marketletter 1Q15
Cash Flow on 03/31/15 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG D |
ED Roraima |
Amazonas |
Eliminations |
Total |
Operating Activities |
|||||||||||||||||
Profit (loss) before income tax and social contribution |
1,438,581 |
515,200 |
357,613 |
101,667 |
140,630 |
1,585 |
178,425 |
-166,986 |
52,451 |
-45,300 |
-17,707 |
-39,832 |
-296,896 |
-35,295 |
-87,264 |
585,479 |
1,511,393 |
Adjustments to conciliate the profit with the cash generated by operations |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Depreciation and amortization |
1,250 |
57,056 |
27,442 |
29,682 |
109,430 |
7 |
91,389 |
21,046 |
6,904 |
9,043 |
8,553 |
3,914 |
28,568 |
2,625 |
66,820 |
651 |
463,078 |
Amortization of Intangible – Distribution/Transmission |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Monetary and currency variation |
(994,320) |
(38,374) |
(246,396) |
(3,821) |
96,288 |
- |
(60,660) |
110 |
(26,083) |
11,443 |
3,335 |
1,590 |
261,156 |
- |
424 |
(293,799) |
(995,308) |
Financing charges |
(212,177) |
170,736 |
33,464 |
59,568 |
79,226 |
- |
12,822 |
68,973 |
29,204 |
21,657 |
53,604 |
13,299 |
24,249 |
1,301 |
139,741 |
460,283 |
35,384 |
Equity Method |
(971,927) |
31,714 |
13,812 |
601 |
(38,405) |
(712) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(923,969) |
(40,948) |
Provision for uncovered liability |
338,689 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
12,783/2013 Law Effects |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Provision for doubtful credit liquidation |
12,380 |
5,667 |
12,590 |
(151) |
1,336 |
- |
- |
- |
(10,617) |
(6,995) |
3,168 |
5,007 |
39,210 |
30,644 |
21,738 |
- |
113,977 |
Provisions for contingencies |
168,262 |
(2,948) |
30,326 |
(21) |
20,942 |
- |
2,160 |
5,377 |
1,568 |
133 |
1,882 |
1,841 |
- |
(405) |
23,690 |
- |
252,807 |
Provision for loss with Investments |
22,254 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
22,254 |
Provision for staff realignment |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Provision for reduction on recoverable amount of Investment (Impairment) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Provision for onerous contracts |
- |
(69,937) |
(5,214) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(75,151) |
Provision for loss with Financial Asset |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Provision (reversal) for losses in the fixed asset |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Provision (reversal) for enviromental compensation |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Global reversal reserve charges |
67,768 |
59,347 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
59,347 |
67,768 |
Adjustment to Present Value / Market Amount |
(5,068) |
- |
- |
(326) |
- |
- |
21,454 |
- |
(73) |
- |
- |
- |
- |
- |
- |
- |
15,987 |
Minority Participation in Result |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
214,600 |
214,600 |
Charges on Shareholders funds |
5,466 |
- |
- |
245 |
- |
- |
- |
1,824 |
- |
- |
- |
- |
- |
- |
- |
- |
7,535 |
Write-off Assets |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Financial Asset Revenue by IRR |
- |
(57,870) |
- |
(55,497) |
(81,758) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(195,125) |
Derivatives |
- |
- |
- |
- |
42,992 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
42,992 |
Others |
(11,591) |
389 |
488 |
147 |
(10,696) |
- |
(82,593) |
(286) |
(12,906) |
6,672 |
352 |
(2,678) |
- |
179 |
2,963 |
6,692 |
(102,868) |
(Increase) decrease on operating asset/liability |
(1,446,163) |
(56,374) |
(166,384) |
129,606 |
(497,060) |
(11,349) |
124,898 |
62,869 |
(613) |
43,555 |
(9,819) |
9,630 |
440,427 |
5,380 |
198,608 |
- |
(395,682) |
Cash from Operating Activities |
(1,586,597) |
614,606 |
57,741 |
261,700 |
(137,075) |
(10,469) |
287,895 |
(7,073) |
39,835 |
40,208 |
43,368 |
(7,229) |
496,714 |
4,429 |
366,720 |
- |
942,692 |
Payment of financial charges |
(352,710) |
(161,384) |
(33,788) |
(57,529) |
(69,917) |
- |
(32,005) |
(6,992) |
(301) |
(2,913) |
- |
(943) |
(15,673) |
- |
(65,736) |
(490,939) |
(308,952) |
Payment of charges of global reversal reserve |
(53,414) |
(66,022) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(66,022) |
(53,414) |
Financial charges receivable |
540,823 |
132 |
- |
126 |
- |
- |
- |
- |
- |
- |
- |
- |
15,270 |
- |
- |
490,939 |
65,412 |
Remuneration from equity investments received |
- |
10,851 |
5,891 |
4 |
4,212 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
20,958 |
Annual allowed Revenue Receiving (Financial Asset) |
- |
66,364 |
22,142 |
73,449 |
65,867 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
227,822 |
Financial Asset Indemnities Receiving |
- |
326,260 |
301,575 |
89,237 |
78,237 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
795,309 |
Payment of income tax and social contribution |
(67,147) |
- |
- |
(10,693) |
- |
(155) |
(23,590) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(101,585) |
Complementary security fund payment |
(3,010) |
(20,989) |
(33,953) |
(1,745) |
- |
- |
(16,782) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(76,479) |
Payment of lawsuit contingencies |
(342,220) |
- |
(2,109) |
- |
(6) |
- |
- |
- |
- |
- |
(2,264) |
- |
- |
- |
- |
- |
(346,599) |
Lawsuit Deposits |
(27,313) |
(7,717) |
(2,098) |
(3,855) |
(12,698) |
- |
(6,331) |
169 |
1,326 |
(2,766) |
- |
- |
(11,150) |
- |
(26,278) |
- |
(98,711) |
Net Cash from Operating Activities |
(1,891,588) |
762,101 |
315,401 |
350,694 |
(71,380) |
(10,624) |
209,187 |
(13,896) |
40,860 |
34,529 |
41,104 |
(8,172) |
485,161 |
4,429 |
274,706 |
- |
1,066,453 |
Financing Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans and financing obtained |
2,179,372 |
21 |
- |
- |
20,500 |
- |
95,000 |
35,629 |
24,997 |
5,015 |
6,146 |
13,626 |
50,000 |
- |
25,298 |
80,301 |
2,375,303 |
Loans and financing payable - principal |
(785,200) |
(84,646) |
(77,056) |
(53,179) |
(49,923) |
- |
(14,163) |
(7,957) |
(13,562) |
(4,996) |
(8,388) |
(2,235) |
(89,079) |
(426) |
(47,098) |
(781,274) |
(456,634) |
Payment to Shareholders |
(384) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(384) |
Payment of refinancing of taxes and contributions - Principal |
- |
- |
- |
(4,658) |
- |
- |
- |
- |
(2,954) |
- |
- |
- |
- |
- |
- |
- |
(7,612) |
Compulsory Loan and Global Reversal reserve |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Receiving of advance for future capital increase |
- |
- |
(82,145) |
3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Amount received on Bonds Emission |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Payment to complementary pension fund |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Others |
- |
- |
13 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
13 |
Net Cash from Financing Activities |
1,393,788 |
(84,625) |
(159,188) |
(57,834) |
(29,423) |
- |
80,837 |
27,672 |
8,481 |
19 |
(2,242) |
11,391 |
(39,079) |
(426) |
(21,800) |
- |
1,910,686 |
Investment Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing and Loans Concessions |
(82,508) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(20,000) |
(100,301) |
(2,207) |
Receiving of Loans and Financing Ceded |
964,601 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
781,274 |
183,327 |
Renegotiated Credits of energy receivables |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Acquisition of property, unit and equipment |
(4,837) |
(48,344) |
(115,123) |
(195,706) |
(16,488) |
(15) |
(318,092) |
(10,794) |
- |
(579) |
(173) |
(27) |
(1,194) |
(2,128) |
(1,146) |
305,434 |
(1,020,080) |
Acquisition of intangible assets |
- |
(4,041) |
(2,377) |
(1,579) |
(1,268) |
- |
(1,172) |
- |
- |
(513) |
(763) |
- |
7,221 |
(2,245) |
(1,115) |
76,365 |
(84,217) |
Acquisition of concession assets |
- |
(159,917) |
(161,574) |
(16,414) |
(50,967) |
- |
- |
- |
(20,688) |
(31,518) |
(26,084) |
(11,926) |
(407,408) |
(228) |
(32,353) |
- |
(919,077) |
Concession for advance of future capital increase |
- |
- |
- |
(57,728) |
(512) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(58,240) |
Acquisition/Contribution of capital in equity participation |
(109,703) |
(255,503) |
(185,059) |
(28,803) |
(69,382) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(648,450) |
Net Cash Flow in controlled company acquisition (CELG) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Others |
- |
- |
1,926 |
- |
- |
3 |
- |
- |
(290) |
- |
- |
- |
- |
(1) |
- |
- |
1,638 |
Net Cash from investments activities |
767,553 |
(467,805) |
(462,207) |
(300,230) |
(138,617) |
(12) |
(319,264) |
(10,794) |
(20,978) |
(32,610) |
(27,020) |
(11,953) |
(401,381) |
(4,602) |
(54,614) |
- |
(2,547,306) |
Increase (decrease) in cash and cash equivalents |
269,753 |
209,671 |
(305,994) |
(7,370) |
(239,420) |
(10,636) |
(29,240) |
2,982 |
28,363 |
1,938 |
11,842 |
(8,734) |
44,701 |
(599) |
198,292 |
- |
429,833 |
Cash and cash equivalent – beginning of period - 12/31/14 |
88,194 |
1,692 |
658,063 |
26,960 |
344,024 |
14,529 |
18,361 |
25,717 |
9,619 |
4,525 |
5,478 |
24,497 |
131,719 |
7,286 |
62,606 |
- |
1,407,078 |
Cash and cash equivalent – end of period - 03/31/15 |
357,947 |
2,356 |
519,998 |
19,590 |
352,200 |
3,890 |
46,890 |
28,699 |
37,982 |
6,463 |
17,320 |
15,763 |
176,420 |
6,687 |
260,898 |
- |
1,836,911 |
|
269,753 |
664 |
(138,065) |
(7,370) |
8,176 |
(10,639) |
28,529 |
2,982 |
28,363 |
1,938 |
11,842 |
(8,734) |
44,701 |
(599) |
198,292 |
- |
429,833 |
6
Marketletter 1Q15
Asset on 03/31/2014 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG-D |
ED Roraima |
Amazonas |
Eliminations |
Total |
Current Asset |
|||||||||||||||||
Financial Asset – Itaipu |
235,644 |
- |
235.644 | ||||||||||||||
Cash and Cash Equivalent |
2,823,499 |
9,166 |
933,298 |
576,729 |
482,611 |
55,637 |
4,965 |
47,183 |
23,611 |
16,597 |
10,461 |
18,098 |
25,715 |
124,718 |
5.152.288 | ||
Clients (Consumers and Resellers) |
459,953 |
878,361 |
347,591 |
219,109 |
1,444,403 |
165,630 |
64,575 |
219,871 |
190,755 |
209,455 |
43,433 |
44,393 |
404,132 |
255,872 |
4.435.789 | ||
Financing and Loan - principal |
4,564,736 |
3,201 |
3,423 |
1,354 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
2,342,761 |
2.229.953 | ||
Financing and Loan - Charges |
531,423 |
- |
2 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
121,133 |
410.292 | ||
Renegotiated Credits |
- |
- | |||||||||||||||
Marketable Securities |
1,505,932 |
797,272 |
1,646,164 |
- |
1,755,419 |
126,924 |
- |
- |
- |
- |
- |
- |
- |
- |
5.831.711 | ||
Dividends to Receive (Equity Participation Remuneration) |
367,428 |
85,217 |
14,816 |
2,057 |
- |
4,268 |
- |
- |
- |
- |
- |
- |
- |
- |
228,178 |
245.608 | |
Deferred Fiscal Asset (Taxes and Contributions) |
359,234 |
12,687 |
22,967 |
31,235 |
29,148 |
1,855 |
42,345 |
17,118 |
11,058 |
11,241 |
9,815 |
6,857 |
4,361 |
34,640 |
594.561 | ||
Income Tax and Social Contribution |
1,846,835 |
114,897 |
96,451 |
52,119 |
45,580 |
17,965 |
- |
- |
- |
8,297 |
910 |
- |
- |
2.183.054 | |||
Derivatives |
- |
- |
- |
- |
102,589 |
- |
- |
- |
- |
- |
- |
- |
- |
102.589 | |||
Reimbursement Right - CCC (12,111 Law) |
- |
261,574 |
- |
- |
- |
- |
- |
130,369 |
- |
- |
- |
- |
3,050 |
- |
394.993 | ||
Fuel Consumption Account - CCC |
1,203,955 |
- |
1.203.955 | ||||||||||||||
Linked Deposits |
- |
10,982 |
14,254 |
- |
- |
- |
- |
1,705 |
- |
459 |
- |
- |
27.400 | ||||
Stored Material |
706 |
21,302 |
108,336 |
35,729 |
57,127 |
135,562 |
114,698 |
5,097 |
7,255 |
12,330 |
2,124 |
1,703 |
177,603 |
679.572 | |||
Nuclear Fuel Storage |
343,730 |
343.730 | |||||||||||||||
Financial Asset – Annual Allowed Revenue (Transmission) |
- |
74,695 |
63,356 |
314,831 |
- |
- |
- |
- |
- |
- |
- |
- |
452.882 | ||||
Financial Asset - Indemnitiable Concessions (Transmission) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||
Financial Asset - Indemnitiable Concessions (Distribution) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- | ||||
Amounts to Receive – 12,783/13 Law |
1,502,512 |
1,368,915 |
433,889 |
360,901 |
- |
- |
- |
- |
- |
- |
- |
- |
3.666.217 | ||||
Expenses paid in advance |
- |
- | |||||||||||||||
Others |
180,216 |
121,603 |
340,206 |
76,517 |
217,346 |
49,098 |
57,173 |
58,109 |
20,759 |
53,703 |
22,059 |
7,843 |
116,240 |
183,941 |
1.136.931 | ||
TOTAL CURRENT ASSET |
14,079,561 |
3,807,792 |
4,967,846 |
1,506,348 |
4,809,955 |
61,760 |
886,219 |
300,747 |
448,115 |
248,312 |
304,061 |
93,940 |
84,015 |
860,383 |
3,131,885 |
29.327.169 | |
LONG-TERM ASSET |
|||||||||||||||||
Non - Current |
|||||||||||||||||
Financial Asset – Itaipu |
2,576,345 |
2,576,345 | |||||||||||||||
Clients (Consumers and Resellers) |
199,565 |
306,916 |
13,287 |
409,735 |
18,637 |
- |
- |
179,886 |
25,627 |
199,239 |
13,128 |
4,520 |
51,168 |
- |
1,421,708 | ||
Financing and Loan - principal |
23,781,149 |
5,463 |
6,470 |
5,071 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
12,088,966 |
11,709,187 | ||
Renegotiated Credits |
- |
- | |||||||||||||||
Marketable Securities |
194,995 |
- |
2,598 |
144 |
205 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
197,942 | ||
Deferred Fiscal Asset (Taxes and Contributions) |
- |
(33,823) |
157,520 |
23,558 |
42,451 |
2,741 |
- |
19,741 |
5,612 |
9,720 |
4,594 |
3,754 |
8,852 |
1,798,118 |
2,042,838 | ||
Income Tax and Social Contribution |
299,117 |
482,472 |
2,040,720 |
350,540 |
109,742 |
- |
- |
- |
- |
- |
- |
- |
- |
3,282,591 | |||
Derivatives |
- |
- |
130,407 |
105,656 |
- |
- |
- |
- |
- |
- |
- |
- |
236,063 | ||||
Reimbursement Right – CCC (12,111 Law) |
217,978 |
- |
- |
291,553 |
- |
- |
- |
1,762,301 |
- |
201,596 |
90,164 |
11,204,522 |
13,768,114 | ||||
Linked Deposits |
826,197 |
561,596 |
592,155 |
- |
410,644 |
60,302 |
11,727 |
39,610 |
67,384 |
13,953 |
4,946 |
17,077 |
299,633 |
2,905,224 | |||
Fuel Consumption Account - CCC (Parent Company) |
2,544 |
2,544 | |||||||||||||||
Nuclear Fuel Storage |
450,678 |
450,678 | |||||||||||||||
Financial Asset – Annual Allowed Revenue (Transmission) |
3,939,994 |
2,070,577 |
1,406,558 |
1,974,644 |
- |
- |
- |
- |
- |
- |
- |
- |
9,391,773 | ||||
Financial Asset - Generation |
995,718 |
487,821 |
1,483,539 | ||||||||||||||
Financial Asset - Indemnitiable Concessions (Transmission) |
1,458,263 |
757,255 |
676,306 |
2,215,144 |
- |
- |
- |
- |
- |
- |
- |
- |
5,106,968 | ||||
Financial Asset - Indemnitiable Concessions (Distribution) |
- |
- |
- |
- |
- |
- |
612,177 |
654,289 |
574,078 |
266,652 |
162,279 |
3,130,638 |
5,400,113 | ||||
Amounts to Receive – 12,783 Law |
377,933 |
653,684 |
130,369 |
110,455 |
- |
- |
- |
- |
- |
- |
- |
- |
1,272,441 | ||||
Complementary Pension Fund |
- | ||||||||||||||||
Others |
688,314 |
264,943 |
169,094 |
80,498 |
1,325,581 |
48 |
298,239 |
- |
564 |
4,139 |
1,357 |
- |
1,729 |
9,073 |
2,056,383 |
787,196 | |
Advance for Equity Participation |
160,749 |
56,332 |
404,655 |
218,720 |
65,088 |
- |
156,751 |
748,793 | |||||||||
NON – CURRENT TOTAL ASSET |
28,728,975 |
8,633,784 |
7,355,836 |
3,431,906 |
6,669,800 |
2,789 |
809,219 |
31,468 |
837,849 |
2,523,460 |
793,221 |
490,076 |
284,621 |
16,493,152 |
14,302,100 |
62,784,056 | |
INVESTMENTS |
52,103,445 |
5,190,079 |
3,556,323 |
2,553,794 |
2,318,376 |
88,344 |
- |
- |
168 |
1,806 |
146 |
- |
- |
7,678 |
47,149,753 |
18,670,406 | |
FIXED ASSET |
128,074 |
5,886,924 |
1,617,580 |
2,353,999 |
7,706,438 |
24 |
9,347,902 |
1,553,355 |
23,488 |
30,484 |
19,230 |
5,937 |
10,857 |
1,240,550 |
29,924,842 | ||
INTANGIBLE ASSET |
108,851 |
31,448 |
177,856 |
21,894 |
24 |
54,637 |
1,620 |
35,083 |
78,534 |
47,581 |
48,418 |
6,844 |
150,166 |
762,956 | |||
NON – CURRENT ASSET TOTAL |
80,960,494 |
19,819,638 |
12,561,187 |
8,517,555 |
16,716,508 |
91,181 |
10,211,758 |
1,586,443 |
896,588 |
2,634,284 |
860,178 |
544,431 |
302,322 |
17,891,546 |
61,451,853 |
112,142,260 | |
ASSET TOTAL |
95,040,055 |
23,627,430 |
17,529,033 |
10,023,903 |
21,526,463 |
152,941 |
11,097,977 |
1,887,190 |
1,344,703 |
2,882,596 |
1,164,239 |
638,371 |
386,337 |
18,751,929 |
64,583,738 |
141,469,429 |
7
Marketletter 1Q15
Liability on 03/31/14 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG D |
ED Roraima |
Amazonas |
Eliminations |
Total |
Current Liabilties |
|||||||||||||||||
Suppliers |
362,072 |
228,444 |
408,602 |
39,179 |
391,740 |
677 |
240,669 |
227,340 |
299,895 |
847,495 |
105,723 |
69,602 |
216,041 |
5,999,259 |
392,967 |
9,043,771 | |
Financing and Loan - principal |
1,180,294 |
368,751 |
120,719 |
378,268 |
482,580 |
325,567 |
297,501 |
319,546 |
172,397 |
235,671 |
37,679 |
9,090 |
477,184 |
2,422,378 |
1,982,869 | ||
Financing and Loan - Charges |
347,568 |
124,795 |
13,745 |
9,344 |
23,330 |
7,263 |
23,008 |
- |
- |
13,822 |
- |
- |
- |
59,844 |
503,031 | ||
National Treasure Credit |
4,560 |
4,560 | |||||||||||||||
Compulsory Loan |
62,196 |
62,196 | |||||||||||||||
Bonds |
- |
- |
- |
13,606 |
- |
- |
- |
- |
- |
- |
- |
- |
13,606 | ||||
Taxes and Social Contribution |
39,433 |
289,160 |
81,549 |
49,957 |
87,237 |
137 |
36,029 |
11,019 |
40,853 |
36,271 |
88,960 |
14,368 |
3,559 |
58,461 |
836,993 | ||
Income Tax and Social Contribution |
41,937 |
103,075 |
16,873 |
122 |
34,924 |
- |
- |
2,399 |
- |
5,736 |
- |
- |
- |
205,066 | |||
Derivatives |
29,858 |
- |
- |
- |
224,821 |
- |
- |
- |
- |
- |
- |
- |
- |
254,679 | |||
Reimbursement Obligations – CCC (12,111 Law) |
671,718 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
671,718 | |||
Advance from Clients |
468,795 |
- |
- |
- |
48,910 |
- |
- |
- |
- |
- |
- |
- |
- |
517,705 | |||
Fuel Consumption Account - CCC |
903,916 |
903,916 | |||||||||||||||
Shareholders Remuneration (dividends to pay) |
534,840 |
- |
34 |
64,991 |
102,403 |
800 |
- |
61,134 |
- |
- |
- |
- |
- |
- |
227,979 |
536,223 | |
Estimated Obligations |
62,059 |
144,195 |
156,260 |
87,228 |
200,870 |
219 |
200,602 |
17,609 |
12,366 |
21,931 |
36,767 |
4,626 |
17,263 |
53,658 |
1,015,653 | ||
Provision for Contingencies |
24,986 |
- |
- |
- |
- |
- |
- |
24,986 | |||||||||
Post-Employment Benefits (Complementary Pension Fund) |
10,879 |
75,406 |
61,402 |
10,316 |
- |
9,242 |
3,256 |
14,819 |
644 |
21,362 |
- |
- |
931 |
208,257 | |||
Leasing |
- |
188,750 |
188,750 | ||||||||||||||
Onerous Contract |
3,066 |
3,066 | |||||||||||||||
Concessions to Pay - UBP |
1,242 |
2,014 |
- |
- |
- |
- |
- |
- |
3,256 | ||||||||
Financial Liability |
- | ||||||||||||||||
Sector Charges (Regulatory Charges) |
132,541 |
155,180 |
34,747 |
332,781 |
52,198 |
7,668 |
497 |
8,216 |
20,516 |
29,920 |
- |
- |
774,264 | ||||
Incentive to Personnel Retirement |
- | ||||||||||||||||
Participation in Profit and Resukt |
- | ||||||||||||||||
Others |
54,888 |
136,183 |
133,976 |
174,290 |
344,183 |
58,627 |
15,437 |
101,387 |
34,070 |
32,514 |
21,083 |
4,474 |
864,894 |
(28,717) |
1,947,289 | ||
CURRENT TOTAL |
4,775,013 |
1,603,792 |
1,148,340 |
850,456 |
2,290,451 |
1,833 |
930,197 |
688,958 |
791,762 |
1,121,024 |
561,071 |
177,278 |
250,427 |
7,643,137 |
(3,131,885) |
19,701,854 | |
Non Current Liabilities |
|||||||||||||||||
Suppliers |
- |
- |
- |
- |
- |
- |
5,105 |
- |
- |
185,235 |
- |
565,668 |
756,008 | ||||
Financing and Loan - principal |
11,469,086 |
7,874,442 |
1,114,769 |
2,710,412 |
4,100,746 |
3,133,562 |
1,370,908 |
345,932 |
334,213 |
569,806 |
118,627 |
14,865 |
978,520 |
11,988,522 |
22,147,366 | ||
National Treasure Credit |
- | ||||||||||||||||
Compulsory Loan |
385,391 |
385,391 | |||||||||||||||
Bonds |
- |
- |
- |
210,008 |
- |
- |
- |
- |
- |
- |
- |
- |
210,008 | ||||
Taxes and Social Contribution |
- |
718,063 |
13,572 |
65,688 |
- |
- |
- |
8,083 |
3,468 |
46,980 |
4,971 |
- |
- |
860,825 | |||
Income Tax and Social Contribution |
362,250 |
- |
75,739 |
259,601 |
116,587 |
12,193 |
- |
- |
- |
- |
4,932 |
- |
- |
- |
831,302 | ||
Derivatives |
- |
- |
- |
- |
184,080 |
- |
- |
- |
- |
- |
- |
- |
- |
184,080 | |||
Reimbursement Obligations –CCC (12,111 Law) |
- |
- |
- |
- |
- |
- |
- |
147,517 |
- |
118,474 |
55,066 |
9,860,357 |
10,181,414 | ||||
Advance from Clients |
- |
- |
- |
763,271 |
- |
- |
- |
- |
- |
- |
- |
- |
763,271 | ||||
Estimated Obligations |
- |
118,545 |
25,650 |
7,301 |
197,553 |
- |
- |
- |
- |
1,366 |
- |
4,849 |
355,264 | ||||
Shareholders Remuneration |
- | ||||||||||||||||
Fuel Consumption Account - CCC |
459,156 |
459,156 | |||||||||||||||
Global Reversal Reserve |
8,144,441 |
8,144,441 | |||||||||||||||
Provision for Contingencies |
2,438,862 |
568,785 |
1,414,315 |
53,749 |
565,986 |
97,211 |
- |
88,753 |
115,590 |
75,697 |
4,548 |
22,895 |
296,558 |
5,742,949 | |||
Provision for uncovered liabilities on invested Companies |
4,747,737 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
3,59,218 |
1,088,519 | |||
Provision for Onerous Contract |
1,001,219 |
1,344,336 |
240,147 |
85,860 |
- |
- |
- |
- |
- |
- |
- |
345,454 |
3,017,016 | ||||
Post-Employment Benefit (Complementary Pension Fund) |
67,553 |
210,032 |
566,602 |
76,136 |
68,822 |
45,614 |
31,625 |
164,627 |
- |
84,481 |
- |
1,986 |
1,362 |
1,318,840 | |||
Leasing |
- |
- |
- |
- |
- |
1,918,955 |
1,918,955 | ||||||||||
Concessions to Pay - UBP |
38,419 |
- |
23,161 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61,580 | ||||
Sector Charges |
81,429 |
241,422 |
- |
- |
- |
- |
- |
38,115 |
33,218 |
- |
- |
- |
394,184 | ||||
Asset Demobilization Obligation (Nuclear Power Plant discontinuation) |
1,155,186 |
1,155,186 | |||||||||||||||
Advance for future capital incresae |
178,803 |
35,584 |
60,724 |
13,330 |
6,369 |
7,885 |
239 |
16,011 |
5,735 |
- |
- |
145,877 |
178,803 | ||||
Incentive to personnel Retirement |
- | ||||||||||||||||
Research and Development |
- | ||||||||||||||||
Others |
574,440 |
1 |
5,682 |
28,701 |
76,595 |
- |
- |
19,351 |
1,341,930 |
4,866 |
1,058 |
61,305 |
26,315 |
(2,167,701) |
(27,457) | ||
NON CURRENT ASSET TOTAL |
28,827,719 |
10,527,974 |
4,894,982 |
3,543,969 |
6,192,586 |
12,193 |
4,629,126 |
1,408,902 |
639,736 |
1,981,072 |
835,991 |
440,014 |
156,117 |
13,998,038 |
(17,961,319) |
60,127,100 | |
|
|||||||||||||||||
STOCKHOLDERS’ EQUITY |
|||||||||||||||||
Capital social |
31,305,331 |
6,531,154 |
9,753,953 |
4,295,250 |
11,563,279 |
118,054 |
6,607,258 |
845,510 |
726,447 |
1,325,124 |
1,256,331 |
245,158 |
684,204 |
4,610,171 |
(48,561,893) |
31,305,331 | |
Capital Reserves |
26,048,342 |
5,528,986 |
4,916,199 |
- |
- |
- |
- |
- |
- |
- |
- |
4,277 |
- |
- |
(10,449,462) |
26,048,342 | |
Profit Reserves |
4,334,565 |
- |
- |
1,072,411 |
126,605 |
3,159 |
- |
2,596 |
- |
- |
- |
- |
- |
- |
(1,204,771) |
4,334,565 | |
Additional Dividend Purpose |
444,473 |
- |
- |
188,660 |
305,053 |
2,401 |
- |
- |
- |
- |
- |
- |
- |
- |
(496,114) |
444,473 | |
Profit/Losses accumulated |
987,587 |
329,393 |
(2,459,997) |
122,959 |
1,108,465 |
(9,355) |
(1,052,080) |
(1,002,171) |
(648,751) |
(1,544,624) |
(1,454,825) |
(228,356) |
(703,035) |
(7,497,008) |
15,039,385 |
987,587 | |
Other Comprehensive Income |
(1,682,975) |
(893,870) |
(724,444) |
(63,987) |
(59,976) |
24,657 |
(16,524) |
(56,605) |
(164,491) |
- |
(34,329) |
- |
(1,376) |
(2,409) |
1,993,354 |
(1,682,975) | |
Non - Controlling Shareholders Participation |
31,305,331 |
6,531,154 |
9,753,953 |
4,295,250 |
11,563,279 |
118,054 |
6,607,258 |
845,510 |
726,447 |
1,325,124 |
1,256,331 |
245,158 |
684,204 |
4,610,171 |
188,966 |
203,151 | |
|
|||||||||||||||||
STOCKHOLDERS’ EQUITY TOTAL |
61,437,323 |
11,495,663 |
11,485,711 |
5,629,478 |
13,043,426 |
138,916 |
5,538,654 |
(210,670) |
(86,795) |
(219,500) |
(232,823) |
21,079 |
(20,207) |
(2,889,246) |
(43,490,535) |
61,640,474 | |
|
|||||||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY TOTAL |
95,040,055 |
23,627,429 |
17,529,033 |
10,023,903 |
21,526,463 |
152,942 |
11,097,977 |
1,887,190 |
1,344,703 |
2,882,596 |
1,164,239 |
638,371 |
386,337 |
18,751,929 |
(64,583,738) |
141,469,428 |
8
Marketletter 1Q15
Statement of Income on 03/31/14 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG D |
ED Roraima |
Amazonas |
Eliminations |
Total |
OPERATING REVENUE |
710,363 |
1,437,871 |
897,120 |
253,988 |
1,918,885 |
- |
489,001 |
74,981 |
239,294 |
264,538 |
235,468 |
- |
47,033 |
673,319 |
233,383 |
7,008,478 | |
Electric Energy Supply (Sell) |
701,034 |
665,861 |
31,291 |
- |
719,220 |
557,116 |
84,505 |
- |
- |
- |
7,544 |
- |
231,755 |
2,534,816 | |||
Electric Energy Supply (Generation) |
3,719 |
203,295 |
83,380 |
380,822 |
- |
- |
- |
- |
- |
- |
268,467 |
939,683 | |||||
Short Term Electric Energy |
499,994 |
85,390 |
4,026 |
843,043 |
- |
- |
- |
- |
- |
- |
264,872 |
1,697,325 | |||||
Operation Revenue and Renewed Plants Maintenance |
146,043 |
305,992 |
- |
3,663 |
- |
- |
- |
- |
- |
- |
- |
455,698 | |||||
Construction Revenue |
2,881 |
9,631 |
- |
- |
- |
- |
- |
- |
- |
- |
10,324 |
22,836 | |||||
Financial – Return on Investment |
- | ||||||||||||||||
Financial Effect ITAIPU |
19,195 |
19,195 | |||||||||||||||
Renewed Lines Operation and Maintenance Revenue |
115,216 |
79,172 |
- |
194,388 | |||||||||||||
Operation and Maintenance Revenue |
190,279 |
171,634 |
22,186 |
(2,335) |
- |
- |
- |
- |
- |
- |
- |
381,764 | |||||
Construction Revenue - Transmission |
45,248 |
234,709 |
5,553 |
46,845 |
- |
- |
- |
- |
- |
- |
- |
332,355 | |||||
Financial – Return on Investment |
45,459 |
7,420 |
47,588 |
48,423 |
- |
- |
- |
- |
- |
- |
- |
148,890 | |||||
Electric Energy Supply - Distribution |
- |
- |
- |
- |
- |
- |
288,721 |
304,263 |
243,035 |
48,096 |
131,259 |
1,015,374 | |||||
Construction Revenue - Distribution |
- |
- |
- |
- |
- |
- |
17,072 |
45,417 |
47,341 |
2,107 |
69,926 |
181,863 | |||||
. |
|||||||||||||||||
Others Operating Revenue |
17,332 |
7,220 |
3,694 |
5,911 |
50,059 |
- |
900 |
24,806 |
7,654 |
33,136 |
2,831 |
68,057 |
1,628 |
219,972 | |||
. |
|||||||||||||||||
(-) Circulation Taxes |
- |
(25,848) |
(96) |
(8,443) |
- |
(80) |
(60,668) |
(54,250) |
(59,521) |
(7,637) |
(71,255) |
(287,798) | |||||
(-)Federal Taxes |
(27,198) |
(113,673) |
(66,569) |
(25,670) |
(141,156) |
(52,321) |
(7,900) |
(28,015) |
(29,134) |
(25,865) |
(5,409) |
(62,320) |
(585,230) | ||||
(-) Sector Charges |
(54,864) |
(63,335) |
(3,979) |
(99,887) |
(15,794) |
(2,444) |
(2,606) |
(9,324) |
(2,607) |
(471) |
(5,927) |
(261,238) | |||||
(-)Others Deductions (including Service tax) |
(297) |
(184) |
(127) |
(541) |
- |
- |
(16) |
(88) |
(51) |
(28) |
(84) |
(1,416) | |||||
. |
|||||||||||||||||
OPERATING EXPENSES |
(1,580,488) |
(937,748) |
(880,076) |
21,745 |
(735,434) |
(14,684) |
(711,834) |
(136,648) |
(291,251) |
(285,092) |
(233,767) |
- |
(79,060) |
(807,165) |
877,301 |
(5,794,201) | |
Personnel |
(98,307) |
(206,843) |
(199,364) |
(68,658) |
(252,229) |
(585) |
(125,133) |
(25,520) |
(30,216) |
(25,380) |
(33,921) |
(14,169) |
(91,764) |
(1,172,089) | |||
Material |
(641) |
(6,494) |
(4,701) |
(3,398) |
(11,125) |
(18) |
(10,148) |
(20,253) |
(202) |
(1,163) |
(744) |
(214) |
(8,392) |
(67,493) | |||
Services |
(24,806) |
(147,762) |
(37,245) |
(21,812) |
(55,415) |
(170) |
(55,292) |
(18,721) |
(14,669) |
(30,470) |
(17,200) |
(3,593) |
(60,097) |
(487,252) | |||
Profit Participation |
- | ||||||||||||||||
Energy purchased for Resale |
(728,190) |
(125,317) |
(77,884) |
(2,501) |
(22,814) |
- |
(40,383) |
(175,515) |
(140,550) |
(132,276) |
(23,845) |
(305,413) |
99,836 |
(1,674,852) | |||
Charges on Electric Energy Grid Usage |
(100,638) |
(186,967) |
(2,551) |
(130,672) |
(13,801) |
(7,003) |
(9,520) |
(3,014) |
(11,022) |
- |
- |
98,138 |
(367,050) | ||||
O&M – Distribution |
- | ||||||||||||||||
O&M - Transmission |
- | ||||||||||||||||
Construction - Generation |
(2,881) |
(9,631) |
- |
- |
- |
- |
- |
- |
- |
- |
(10,324) |
(22,836) | |||||
Construction - Transmission |
(45,248) |
(234,709) |
(5,553) |
(46,846) |
- |
- |
- |
- |
- |
- |
- |
(332,356) | |||||
Construction - Distribution |
(17,072) |
(45,417) |
(47,341) |
(2,107) |
(69,926) |
(181,863) | |||||||||||
Fuel used for electric energy production - CCC |
(71,926) |
(92,830) |
- |
- |
(85,094) |
(3,116) |
- |
- |
- |
(5,879) |
(58,198) |
(317,043) | |||||
Remuneration and Reimbursement (Royalties) |
(47,267) |
(3,016) |
(1,922) |
(78,828) |
- |
- |
- |
- |
- |
- |
(1,890) |
(132,923) | |||||
Onerous Contracts |
- | ||||||||||||||||
Fixed Asset Depreciation – Assets linked to Administration |
(1,144) |
- |
(15,308) |
(414) |
(2,136) |
(4) |
(1,543) |
(295) |
(650) |
(394) |
(775) |
(2,333) |
(3,604) |
(28,600) | |||
Fixed Asset Depreciation – Assets linked to Generation |
(47,329) |
(9,218) |
(29,409) |
(107,519) |
(85,490) |
(17,996) |
- |
- |
- |
- |
(14,479) |
(311,440) | |||||
Intagible Amortization - Assets linked to Administration |
(463) |
(1,273) |
(2,244) |
(1,626) |
(1,718) |
(100) |
(565) |
- |
- |
- |
(7,989) | ||||||
Intagible Amortization - Assets linked to Generation |
(4,336) |
(234) |
(1,068) |
- |
- |
- |
- |
- |
(95) |
(5,733) | |||||||
Intagible Amortization - Assets linked to Transmission |
- | ||||||||||||||||
Intagible Amortization - Assets linked to Distribution |
(6,503) |
(7,290) |
(6,820) |
- |
(6,540) |
(27,153) | |||||||||||
Donations and Contributions |
(49,514) |
(7,998) |
(4,795) |
(1,349) |
(91) |
- |
- |
(35) |
(55) |
- |
- |
- |
(63,837) | ||||
Provisions for Contingencies |
- | ||||||||||||||||
Operating Provisions |
(392,088) |
(87,545) |
1,798 |
166,029 |
14,243 |
(13,810) |
(6,454) |
(1,332) |
(15,099) |
(1,575) |
29,340 |
(2,102) |
10,821 |
639,470 |
341,696 | ||
Realignment Staff Plan |
(308,940) |
(308,940) | |||||||||||||||
Others |
(285,335) |
(36,164) |
(4,933) |
(4,239) |
(40,376) |
(97) |
(17,153) |
(1,929) |
(21,770) |
(29,219) |
(13,008) |
(24,818) |
(187,264) |
39,858 |
(626,447) | ||
OPERATING RESULT BEFORE FINANCIAL RESULT |
(870,125) |
500,123 |
17,044 |
275,733 |
1,183,451 |
(14,684) |
(222,833) |
(61,667) |
(51,957) |
(20,554) |
1,701 |
- |
(32,027) |
(133,846) |
643,918 |
1,214,277 | |
FINANCING REVENUE (EXPENSES) |
- | ||||||||||||||||
Revenue from financial Investments |
90,373 |
13,279 |
59,362 |
18,497 |
44,778 |
1,361 |
- |
114 |
305 |
43 |
- |
183 |
1,140 |
229,435 | |||
Revenue of interest rate, comission and taxes (Loans and Financing) |
551,461 |
15,274 |
- |
- |
- |
- |
- |
- |
- |
110 |
- |
- |
292,672 |
274,173 | |||
Debt Charges |
(366,412) |
(180,062) |
(32,782) |
(57,428) |
(89,174) |
(8,602) |
(45,312) |
(13,738) |
(13,315) |
(23,743) |
(737) |
(37,712) |
288,223 |
(580,794) | |||
Charges - Leasing |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
(120,833) |
(120,833) | |||||
Indemnities Remuneration – 12,783/13 Law |
63,331 |
76,273 |
28,662 |
17,574 |
- |
- |
- |
- |
- |
- |
- |
185,840 | |||||
Charges – Marketable Securities Negotiated |
- | ||||||||||||||||
Charges – Shareholders Remuneration |
(25,254) |
- |
- |
(1,525) |
- |
- |
(1,447) |
- |
- |
- |
- |
- |
(28,226) | ||||
Electric Energy moratorium increase |
39,939 |
385 |
16,360 |
- |
1,210 |
- |
- |
7,105 |
6,876 |
9,874 |
- |
10,737 |
92,486 | ||||
Net Monetary Update |
146,070 |
12,626 |
2,231 |
(928) |
(15,334) |
(1,596) |
- |
3,073 |
934 |
(3,032) |
4,392 |
325 |
148,761 | ||||
Net Exchange Update |
(109,002) |
2,631 |
- |
- |
8,747 |
(17,180) |
(4,176) |
39 |
- |
- |
- |
- |
(118,941) | ||||
Ineterest on Equity |
- | ||||||||||||||||
Others financial revenues and expenses |
45,812 |
(31,887) |
10,726 |
14,630 |
20,056 |
(3) |
(19,716) |
(454) |
(10,222) |
(4,830) |
1,744 |
(312) |
(116,555) |
(91,011) | |||
FINANCIAL RESULT |
372,987 |
(104,423) |
132,170 |
1,908 |
(12,143) |
1,358 |
(47,094) |
(51,275) |
(13,438) |
(10,292) |
(15,047) |
- |
3,526 |
(262,898) |
(4,449) |
(9,110) | |
RESULTS OF INVESTMENTS IN SUBSIDIARIES |
1,524,978 |
41,026 |
(2,511) |
(60,277) |
27,356 |
4,080 |
1,442,090 |
92,562 | |||||||||
Revenue with Equivalency |
1,524,978 |
41,026 |
(2,511) |
(60,277) |
27,356 |
4,080 |
1,442,090 |
92,562 | |||||||||
Expenses with Equivalency |
|||||||||||||||||
OPERATING RESULT |
1,027,840 |
436,726 |
146,703 |
217,364 |
1,198,664 |
(9,246) |
(269,927) |
(112,942) |
(65,395) |
(30,846) |
(13,346) |
- |
(28,501) |
(396,744) |
(802,620) |
1,297,730 | |
Result with concessions renewed – 12,783/13 Law |
|||||||||||||||||
Others Expenses and Revenues |
|||||||||||||||||
RESULT BEFORE INCOME TAX, SOCIAL CONTRIBUTION, EMPLOYEES PARTICIPATION AND MANAGEMENT AND THE MINORITY PARTICPATION |
1,027,840 |
436,726 |
146,703 |
217,364 |
1,198,664 |
(9,246) |
(269,927) |
(112,942) |
(65,395) |
(30,846) |
(13,346) |
- |
(28,501) |
(396,744) |
(802,620) |
1,297,730 | |
Current Income Tax and Social Contribution |
(41,937) |
(98,073) |
(16,873) |
(24,512) |
(93,286) |
(109) |
(23,626) |
- |
- |
- |
- |
- |
- |
(298,416) | |||
Deferred Income Tax and Social Contribution |
- |
(9,260) |
69,053 |
(69,241) |
3,087 |
- |
- |
- |
- |
- |
- |
- |
(6,361) | ||||
Fiscal Incentives Revenue |
|||||||||||||||||
RESULT BEFORE PARTICIPATION |
985,903 |
329,393 |
198,883 |
123,611 |
1,108,465 |
(9,355) |
(293,553) |
(112,942) |
(65,395) |
(30,846) |
(13,346) |
(28,501) |
(396,744) |
(802,620) |
992,953 | ||
ELIMINATION FROM PROFIT |
|||||||||||||||||
Minority Participation |
|||||||||||||||||
NET PROFIT OF THE PERIOD |
985,903 |
329,393 |
198,883 |
123,611 |
1,108,465 |
(9,355) |
(293,553) |
(112,942) |
(65,395) |
(30,846) |
(13,346) |
- |
(28,501) |
(396,744) |
(802,620) |
992,953 |
9
Marketletter 1Q15
Cash Flow on 03/31/14 |
Eletrobras |
Furnas |
Chesf |
Eletrosul |
Eletronorte |
Eletropar |
Eletronuclear |
CGTEE |
ED Alagoas |
ED Rondonia |
ED Piaui |
ED Acre |
CELG D |
ED Roraima |
Amazonas |
Eliminations |
Total |
Operating Activities |
|||||||||||||||||
Profit (loss) before income tax and social contribution |
1,027,840 |
436,726 |
146,703 |
217,364 |
1,198,664 |
(9,246) |
(269,927) |
(112,942) |
(65,395) |
(30,846) |
(13,346) |
(4,299) |
(324,054) |
899,512 |
1,297,730 | ||
Adjustments to conciliate the profit with the cash generated by operations |
|||||||||||||||||
Depreciation and amortization |
1,607 |
51,665 |
25,799 |
32,301 |
111,281 |
4 |
89,819 |
19,917 |
7,153 |
8,249 |
7,595 |
2,333 |
24,718 |
1,526 |
380,915 | ||
Monetary and currency variation |
(144,234) |
(78,588) |
(118,203) |
(50,593) |
(10,987) |
0 |
18,776 |
4,176 |
(3,112) |
(934) |
76 |
0 |
(325) |
(383,948) | |||
Financing charges |
(265,896) |
166,783 |
32,782 |
35,822 |
71,268 |
0 |
8,602 |
38,586 |
13,738 |
13,315 |
19,410 |
769 |
158,545 |
293,724 | |||
Equity Method |
(1,524,978) |
(41,026) |
2,511 |
60,277 |
(27,356) |
(106) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(1,442,090) |
(88,588) | ||
Provision for uncovered liability |
639,469 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||||
Provision for doubtful credit liquidation |
(35,473) |
38,075 |
10,360 |
(76) |
880 |
0 |
0 |
0 |
5,855 |
1,882 |
(38,724) |
1,720 |
(27,913) |
(43,414) | |||
Provisions for contingencies |
(57,878) |
13,476 |
22,680 |
1,793 |
(15,663) |
0 |
2,207 |
1,332 |
5,280 |
(307) |
9,384 |
382 |
17,092 |
(222) | |||
Provision for loss with Investments |
(322,446) |
0 |
0 |
0 |
0 |
13,810 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(308,636) | |||
Provision for staff realignment |
0 |
0 |
(7,021) |
0 |
0 |
0 |
308,940 |
0 |
0 |
0 |
0 |
0 |
0 |
(7,021) |
308,940 | ||
Provision for reduction on recoverable amount of Investment (Impairment) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||||
Provision for onerous contracts |
0 |
0 |
(89,915) |
(167,746) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(257,661) | |||
Provision for loss with Financial Asset |
0 |
35,856 |
43,658 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
3 |
79,511 | ||
Global reversal reserve charges |
80,847 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
80,847 | |||
Adjustment to Present Value / Market Amount (Sum into Others) |
102,545 |
0 |
0 |
992 |
0 |
0 |
18,844 |
0 |
(41) |
0 |
0 |
0 |
0 |
122,340 | |||
Minority Participation in Result |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(10,682) |
(10,682) | ||
Charges on Shareholders funds |
25,254 |
0 |
0 |
1,525 |
0 |
0 |
0 |
1,447 |
0 |
0 |
0 |
0 |
0 |
28,226 |
28,226 | ||
Loss/Gain on asset disposal (Sum into Others) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||||
Financial Asset Revenue by IRR |
0 |
(45,459) |
(7,420) |
(47,588) |
(48,423) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(148,890) | |||
Derivatives |
0 |
0 |
0 |
0 |
(3,989) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(3,989) | |||
Others |
205,283 |
10,766 |
84,903 |
(637) |
(51,068) |
0 |
13,254 |
9 |
4,910 |
15,063 |
19,948 |
311 |
3,167 |
(72,992) |
378,901 | ||
(Increase) decrease on operating asset/liability |
641,872 |
(566,433) |
(239,146) |
(10,799) |
(389,225) |
(3,255) |
(222,763) |
2,294 |
12,434 |
10,487 |
399 |
20,990 |
68,527 |
0 |
(364,320) | ||
Cash from Operating Activities |
373,812 |
21,841 |
(92,309) |
72,635 |
835,382 |
1,207 |
(32,248) |
(45,181) |
(19,178) |
16,909 |
4,742 |
22,206 |
(80,243) |
1,360,784 | |||
Payment of financial charges |
(121,793) |
(121,752) |
(12,201) |
(64,801) |
(87,972) |
0 |
(27,030) |
(8,602) |
(425) |
(13,489) |
0 |
(770) |
(31,060) |
(202,692) |
(287,203) | ||
Payment of charges of global reversal reserve |
(58,627) |
(30,229) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(30,229) |
(58,627) | ||
Financial charges receivable |
474,334 |
232 |
0 |
123 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
202,692 |
271,997 | ||
Remuneration from equity investments received |
70,463 |
0 |
676 |
0 |
4,080 |
196 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
75,415 | |||
Annual allowed Revenue Receiving (Financial Asset) |
0 |
53,230 |
29,388 |
57,858 |
85,863 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
226,339 | |||
Financial Asset Indemnities Receiving |
0 |
313,238 |
275,588 |
83,657 |
70,878 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
743,361 | |||
Payment of income tax and social contribution |
(64,436) |
0 |
0 |
(12,578) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(77,014) | |||
Complementary security fund payment |
(2,201) |
(20,523) |
0 |
(2,926) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(25,650) | |||
Payment of lawsuit contingencies |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
23,041 |
(23,041) | ||
Lawsuit Deposits |
(12,747) |
(43,040) |
(5,752) |
(3,868) |
(111,724) |
0 |
(5,016) |
227 |
(715) |
(6,439) |
2,314 |
0 |
(29,420) |
(216,180) | |||
Net Cash from Operating Activities |
658,807 |
172,997 |
195,390 |
130,100 |
796,507 |
1,403 |
(64,294) |
(53,556) |
(20,318) |
(3,019) |
7,056 |
21,436 |
(140,723) |
1,990,183 | |||
Financing Activities |
|||||||||||||||||
Loans and financing obtained |
0 |
400,019 |
400,000 |
950 |
0 |
0 |
210,000 |
95,789 |
66,116 |
43,637 |
40,784 |
0 |
319,828 |
566,154 |
1,010,969 | ||
Loans and financing payable - principal |
(542,562) |
(78,107) |
(14,553) |
(97,612) |
(362,434) |
0 |
(9,442) |
(9,879) |
(24,400) |
(18,883) |
(35,547) |
(1,282) |
(58,559) |
(595,717) |
(657,543) | ||
Payment to Shareholders |
(1,134) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(1,134) | |||
Payment of refinancing of taxes and contributions - Principal |
0 |
(15,393) |
0 |
(8,083) |
0 |
0 |
0 |
0 |
(797) |
0 |
0 |
0 |
0 |
(24,273) | |||
Compulsory Loan and Global Reversal reserve |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||||
Receiving of advance for future capital increase |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
380 |
0 |
0 |
||||
Others |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
||||
Net Cash from Financing Activities |
(543,696) |
306,519 |
385,447 |
(104,745) |
(362,434) |
0 |
200,558 |
85,910 |
40,919 |
24,754 |
5,617 |
(1,282) |
261,269 |
328,019 | |||
Investment Activities |
|||||||||||||||||
Financing and Loans Concessions |
(584,760) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(566,154) |
(18,606) | ||
Receiving of Loans and Financing Ceded |
1,090,714 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
595,717 |
494,997 | ||
Acquisition of property, unit and equipment |
(31) |
(36,299) |
(41,512) |
(9,783) |
(11,593) |
(6) |
(128,180) |
(2,274) |
(713) |
(462) |
0 |
183 |
(5,642) |
53,585 |
(289,897) | ||
Acquisition of intangible assets |
0 |
(1,799) |
(791) |
(73) |
0 |
0 |
(9,079) |
0 |
(1,447) |
(2,230) |
0 |
(122) |
(3,248) |
67,701 |
(86,490) | ||
Acquisition of concession assets |
0 |
(48,128) |
(251,761) |
(5,553) |
(64,975) |
0 |
0 |
0 |
(20,476) |
(43,340) |
(24,662) |
(2,002) |
(71,594) |
(532,491) | |||
Concession for advance of future capital increase |
0 |
0 |
(126,855) |
(10,092) |
(43,470) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(180,417) | |||
Acquisition/Contribution of capital in equity participation |
(61,500) |
(322,640) |
(359,178) |
(225,503) |
(150,828) |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
(1,119,649) | |||
Others |
0 |
0 |
8,321 |
5 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
0 |
8,326 | |||
Net Cash from investments activities |
444,423 |
(408,866) |
(771,776) |
(250,999) |
(270,866) |
(6) |
(137,259) |
(2,274) |
(22,636) |
(46,032) |
(24,662) |
(1,941) |
(80,484) |
(1,724,227) | |||
. |
|||||||||||||||||
Increase (decrease) in cash and cash equivalents |
559,534 |
70,650 |
(190,939) |
(225,644) |
163,207 |
1,397 |
(995) |
30,080 |
(2,035) |
(24,297) |
(11,989) |
18,213 |
40,062 |
593,975 | |||
Cash and cash equivalent – beginning of period - 12/31/13 |
1,303,236 |
6,696 |
841,111 |
773,711 |
395,324 |
54,240 |
6,917 |
17,103 |
25,646 |
40,894 |
22,450 |
7,502 |
84,656 |
3,597,583 | |||
Cash and cash equivalent – end of period - 03/31/14 |
1,862,769 |
9,166 |
933,298 |
576,729 |
482,611 |
55,637 |
4,965 |
47,183 |
23,611 |
16,597 |
10,461 |
25,715 |
124,718 |
4,191,558 | |||
|
559,533 |
2,470 |
92,187 |
(196,982) |
87,287 |
1,397 |
(1,952) |
30,080 |
(2,035) |
(24,297) |
(11,989) |
18,213 |
40,062 |
593,975 |
10
Marketletter 1Q15
IV.2 Financial Informations and Result Analysis of Eletrobras Companies
Company |
Net Operating Revenue (R$ Million) |
Service Result (R$ Million) |
Profit/Loss of Period (R$ Million) |
EBITDA (R$ Million) |
Margin EBITDA (%) | |||||
1Q15 |
1Q14 |
1Q15 |
1Q14 |
1Q15 |
1Q14 |
1Q15 |
1Q14 |
1Q15 |
1Q14 | |
Eletronorte |
1,406.60 |
1,918.90 |
307.3 |
1,210.80 |
130.8 |
1,108.50 |
416.7 |
1,322.10 |
29.60% |
68.90% |
Chesf |
915.1 |
897,1 |
95.5 |
14.5 |
386.4 |
198.9 |
123 |
40.3 |
13.40% |
4.50% |
Furnas |
1,672.10 |
1.437,90 |
626.9 |
541.1 |
410.7 |
329.4 |
684 |
592.8 |
40.90% |
41.20% |
Eletronuclear |
501.1 |
489 |
82.4 |
-222.8 |
123.1 |
-293.6 |
173.8 |
-133 |
34.70% |
-27.20% |
Eletrosul |
383.3 |
254 |
150.4 |
215.5 |
69.9 |
123.6 |
180.1 |
247.8 |
47.00% |
97.50% |
CGTEE |
120.4 |
75 |
-84.7 |
-61.7 |
-166.9 |
-112.9 |
-64.3 |
-43.3 |
-53.40% |
-57.70% |
Company |
Net Operating Revenue (R$ Million) |
Service Result (R$ Million) |
Profit/Loss of Period (R$ Million) |
EBITDA (R$ Million) |
Margin EBITDA (%) | |||||
1Q15 |
1Q14 |
1Q15 |
1Q14 |
1Q15 |
1Q14 |
1Q15 |
1Q14 |
1Q15 |
1Q14 | |
ED Acre |
91.6 |
- |
-26.6 |
- |
-39.8 |
- |
-22.6 |
- |
-24.70% |
- |
ED Alagoas |
377.9 |
239.3 |
67.2 |
-52 |
10.9 |
-65.4 |
74.1 |
-44.8 |
19.60% |
-18.7% |
ED Amazonas Energia |
843.4 |
673.3 |
159.7 |
-133.8 |
-87.3 |
-396.7 |
226.5 |
-109.1 |
26.9% |
-16.2% |
ED Piauí |
340.1 |
235.5 |
42.8 |
1.7 |
-17.7 |
-13.3 |
51.3 |
9.3 |
15.10% |
3.9% |
ED Rondônia |
287.3 |
264.5 |
-10.1 |
-20.6 |
-45.3 |
-30.8 |
-1.1 |
-12.3 |
-0.40% |
-4.7% |
ED Roraima |
59.4 |
47 |
-39.8 |
-32 |
-35.3 |
-28.5 |
-37.2 |
-29.7 |
-62.50% |
-63.1% |
Celg D |
1,161.50 |
- |
-26.8 |
- |
-296.9 |
- |
1.8 |
- |
0.20% |
- |
11
Marketletter 1Q15
IV.2.1 Financing and Loans – R$ Million
Financing and Loans
Local Currency (LC) + Foreign Currency (FC)
Empresa Eletrobras |
Eletrobras (1) |
Others Creditors (2) |
Total (1+2) | ||||||||||||
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
After 2020 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
After 2020 | ||
Eletronorte |
252.07 |
321.74 |
321.58 |
268.47 |
243.72 |
237.04 |
1,614.37 |
173.01 |
96.08 |
96.74 |
96.74 |
97.74 |
94.47 |
741.45 |
4,655.22 |
Chesf |
9.50 |
12.50 |
10.10 |
7.00 |
- |
- |
- |
162.60 |
270.50 |
270.50 |
270.50 |
95.50 |
22.10 |
- |
1,130.80 |
Furnas |
327.00 |
311.00 |
484.00 |
468.00 |
444.00 |
463.00 |
1,544.00 |
251.00 |
144.00 |
588.00 |
1.513.00 |
555.00 |
555.00 |
1,457.00 |
9,104.00 |
Eletronuclear |
56.70 |
51.70 |
108.40 |
124.70 |
126.90 |
127.00 |
869.90 |
1,062.90 |
37.20 |
78.30 |
83.50 |
89.30 |
95.10 |
2,380.40 |
5,292.00 |
Eletrosul |
129.81 |
120.08 |
223.88 |
228.29 |
224.03 |
213.69 |
833.34 |
192.7 |
142.21 |
186.32 |
181.68 |
159.52 |
140.09 |
630.36 |
3,606.00 |
CGTEE |
234.38 |
179.78 |
203.65 |
197.81 |
195.31 |
195.30 |
937.72 |
- |
- |
- |
- |
- |
- |
- |
2,143.94 |
Itaipu Binacional |
417.30 |
485.20 |
516.70 |
550.80 |
587.20 |
626.30 |
1,025.30 |
530.20 |
840.90 |
896.00 |
956.00 |
1,020.00 |
1,088.70 |
2,842.10 |
12,382.70 |
ED Alagoas |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
994.00 |
ED Amazonas Energia |
652.70 |
198.50 |
313.20 |
260.20 |
208.40 |
196.40 |
318.20 |
- |
- |
- |
- |
- |
- |
- |
2,147.60 |
Celg-D |
7,005.00 |
9,341.00 |
9,341.00 |
8,335.00 |
3,306.00 |
3,306.00 |
11,570.00 |
237,174.00 |
141,827.00 |
56,677.00 |
17,483.00 |
10,791.00 |
10,792.00 |
73,741.00 |
600,689.00 |
ED Piauí |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
1,113.26 |
ED Rondônia |
119 |
101.3 |
121.7 |
69.1 |
51.4 |
38.9 |
213.8 |
- |
- |
- |
- |
- |
- |
- |
715.20 |
ED Roraima |
5.91 |
5.48 |
6.02 |
6.13 |
5.03 |
4.57 |
8.57 |
- |
- |
- |
- |
- |
- |
- |
41.71 |
12
Marketletter 1Q15
IV.2.2 Analysis Result of Generation and Transmission Companies
Net Profit
The Generation and Transmission Companies presented in 1Q15 a net profit 176.3% higher than reported in the previous quarter, from a net loss of R$ 1,250 million in 4Q14 to net income of R$ 954 million in 1Q15, mainly due to factors described below.
Net Operating Revenue
Net operating revenue decreased by 7.3%, from R$ 5,391 million in 4Q14 to R$ 4,999 million in 1Q15 mainly due to a reduction of 25.8% recorded in transmission of the companies, from R$ 1,653 million in 4Q14 to R$ 1,227 million in 1Q15, mainly due to update in transmission financial assets of Chesf and Eletronorte.
This result was partially offset by an increase in electricity sales revenue in the spot market by Furnas, amounting to R$ 260 million.
Operating Expenses
Operating expenses fell by 29.1%, from R$ 5,375 million in 4Q14 to R$ 3,813 million in 1Q15, mainly due to: (i) decrease of 59.6% in electricity purchased for resale, from R$ 1,985 million in 4Q14 to R$ 802 million in 1Q15, mainly due to lower purchases of subsidiaries Furnas and Eletronorte and the reducing of the PLD (Preço de Liquidação das Diferenças); and (ii) constitution of operating provisions in 1Q15 of R$ 0.3 million compared to a reversal of R$ 575 million provision in the 4Q14, mainly due to onerous contracts reversals occurred in 4Q14.
Financial Result
The Net Financial result decreased by 117.5%, from a revenue of R$ 293 million in 4Q14 to an expense of R$ 51 million in 1Q15, mainly due to: (i) reduction in other financial income of 66.3%, notably relating to Eletronorte derivatives; (ii) higher expenditure with monetary variation of loans and financing of R$ 146 million; and (iii) an increase of 64.0% of the expenditure from exchange variation on liabilities in dollars of the companies, from R$ 49 million in 4Q14 to R$ 81 million in 1Q15. This result was partially offset by increased revenue from the monetary variation of the indemnify amounts owed by the Government regarding the concessions renewed of R$ 112 million.
Equity Interests
The result from equity iinterests increased by 98.6%, from a loss of R$ 553 million in 4Q14 to a loss of R$ 8 million in 1Q15 due to better performance of investments in Special Purpose Entities.
IV.2.3 Analysis Result of Distribution Companies
Net Profit
The Distribution Companies in 1Q15 showed a net profit 141% lower than reported in the previous quarter, from a net profit of R$ 1,247 million in 4Q14 to a net loss of R$ 511.4 million in 1Q15, mainly due to the factors described below.
Net Operating Revenue
Net operating revenue decreased by 25.7%, from R$ 4,256 million in 4Q14 to R$ 3,161 million in 1Q15. This decrease was due to the recognition of the CVA in the amount of R$ 740 million for the year 2014, in the 4Q14.
Operating expenses
Operating expenses increased by 28.3%, from R$ 2,333.6 million in 4Q14 to R $ 2,994.8 million in 1Q15, mainly due to: (i) an increase of 20.7% in electricity purchased for resale, from R$ 1,392.7 million in 4Q14 to R$ 1,681.5 million in 1Q15; and (ii) constitution of operating provisions in 1Q15 to R$ 111.9 million compared to a provision reversal of R$ 547.3 million in 4Q14, highlighting the Amazonas Energia which reversed the provision for impairment in the amount of R$ 300 million.
This increase was partially offset by a decrease in fuel for electricity production that went from an expense of R$ 86.3 million in 4Q14 to a R$ 121.2 million in 1Q15 and expenditures on third party services from R$ 324.5 million in 4Q14 to R$ 253.2 million in 1Q15.
13
Marketletter 1Q15
Financial Result
The net financial result increased by 10.4%, from an expense of R$ 709.8 million in 4Q14 to an expense of R$ 636.3 million in 1Q15, mainly due to: (i) reducing the charges of debt by 30.3%, from R$ 620.8 million in 4Q14 to R$ 433 million in 1Q15; and (ii) a reduction in other financial expenses of 51.5%. This result was partially offset by lower net exchange variations of 205.3%, from an expense of R$ 77.6 million in 4Q14 to R$ 236.9 million in 1Q15.
14
Marketletter 1Q15
V. Market Data of Eletrobras Companies
V.1 Installed Capacity – MW
Empresas Company |
Integral Responsability (a) |
Integral Responsability under O&M Regime (b) |
SPE (c) |
SPE under O&M Regime (d) |
Physical Aggregation 2015 |
Total (a+b+c+d) |
Eletrobras Holding |
- |
- |
13 |
- |
- |
13 |
Eletronorte |
9,277 |
78 |
121 |
- |
- |
9,476 |
Chesf |
1,401 |
9,215 |
123 |
- |
-285 |
10,738 |
Furnas |
4,223 |
4,617 |
1,645 |
- |
29 |
10,888 |
Eletronuclear |
1,990 |
- |
- |
- |
0 |
1,990 |
Eletrosul |
337 |
- |
- |
- |
57 |
805 |
CGTEE |
840 |
- |
- |
- |
0 |
840 |
Itaipu Binacional |
7,000 |
- |
- |
- |
0 |
7,000 |
ED Amazonas Energia |
2,204 |
- |
- |
- |
- |
2,204 |
ED Rondônia |
2.6 |
- |
- |
- |
- |
03 |
Total |
27,274 |
13,910 |
2,370 |
403 |
-199 |
43,957 |
V.2 Transmission Lines - Km
Company |
Integral Responsability (a) |
Integral Responsability under O&M Regime (b) |
SPE (c) |
Physical Aggregation 2015 |
Total (a+b+c) |
Eletronorte |
710 |
10,002.78 |
4,572 |
3,110 |
15,284 |
Chesf |
1,129 |
18,576.90 |
4,265 |
3,193 |
23,971 |
Furnas |
1,148 |
18,758.50 |
4,233 |
2,873 |
24,140 |
Eletrosul |
1,306 |
9,840.90 |
3,847 |
2,323 |
14,994 |
Empresas Distribuidoras |
701 |
- |
- |
- |
701 |
Total |
4,994 |
57,179 |
16,918 |
11,500 |
79,091 |
15
Marketletter 1Q15
VI. Generation Data – Asset under Integral Responsability
VI.1 Installed Capacity - MW
VI.1.2 Generation Assets and Generated Energy
VI.1.2.1 Generation Assets and Generated Energy – Enterprises under Integral Responsability
Company |
Enterprise |
Location (State) |
Beginning of Operation |
End of Operation |
Intalled Capacity (MW) |
Energy Assured (Average MW) |
Generated Energy MWh |
1Q15 | |||||||
Eletronorte |
Complexo de Tucuruí |
PA |
nov/84 |
jul/24 |
8,535.00 |
4,140.00 |
10,800,855.04 |
HPU Samuel |
RO |
jul/89 |
sep/29 |
216.75 |
92.7 |
315,530.08 | |
HPU Curuá-Una |
PA |
jul/77 |
jul/28 |
30.3 |
24 |
50,839.75 | |
TPU Rio Madeira |
RO |
apr/68 |
sep/18 |
119.35 |
- |
- | |
TPU Santana |
AP |
jan/93 |
may/19 |
177.74 |
- |
150,116.29 | |
TPU Rio Branco I |
AC |
feb/98 |
jul/20 |
18.65 |
- |
- | |
TPU Rio Branco II |
AC |
apr/81 |
jul/20 |
32.75 |
- |
- | |
TPU Rio Acre |
AC |
dec/94 |
Apr/25 |
45.49 |
- |
0,00 | |
TPU – Santarém |
PA |
jun/14 |
- |
18.75 |
- |
1,085.83 | |
TPU Senador Arnon Afonso Farias de Mello3 |
RR |
1ª Unit (mach. 2) dec/90; |
aug/24 |
85.99 |
- |
- | |
Chesf |
Curemas |
PB |
jun/57 |
nov/24 |
3.52 |
01 |
- |
Sobradinho |
BA |
apr/79 |
feb/22 |
1,050.30 |
531 |
478,415.53 | |
Camaçari |
BA |
feb/79 |
aug/27 |
346.8 |
229.8 |
106,292.50 | |
Furnas |
Mascarenhas de Moraes |
MG |
apr/73 |
oct/23 |
476 |
295 |
232,477 |
Itumbiara |
GO/MG |
feb/80 |
feb/20 |
2,082.00 |
1,015.00 |
1,162,156 | |
Simplício |
RJ |
jun/13 |
aug/41 |
305.7 |
192 |
155,833 | |
Batalha |
MG |
may/14 |
aug/41 |
52.5 |
48.8 |
55,625 | |
Serra da Mesa (48.46%) |
GO |
apr/98 |
nov/38 |
1,275.00 |
671 |
433,694 | |
Manso (70%) |
MT |
oct/00 |
feb/35 |
212 |
92 |
152,859 | |
Santa Cruz |
RJ |
mar/67 |
dec/42 |
500 |
401.2 |
649,013 | |
Roberto Silveira (Campos) |
RJ |
apr/77 |
jul/27 |
30 |
21 |
37.561 | |
Neblina |
MG |
apr/13 |
(1) |
6.47 |
4.66 |
333 | |
Sinceridade |
MG |
apr/13 |
(1) |
1.42 |
0.35 |
148 | |
Dona Rita |
MG |
jun/13 |
(1) |
2.41 |
1.03 |
0 | |
Eletronuclear |
Angra I |
RJ |
jan/85 |
dec/24 |
640 |
509.8 |
993,895.75 |
Angra II |
RJ |
sep/00 |
aug/40 |
1,350 |
1,204.70 |
2,939,594.99 | |
Eletrosul |
HPU Passo São João |
RS |
mar/12 |
aug/41 |
77 |
41.1 |
125,958.70 |
HPU Mauá (2) |
PR |
nov/12 |
jul/42 |
177.9 |
96.9 |
354,147.00 | |
HPU São Domingos |
MS |
jun/13 |
dec/37 |
48 |
36.4 |
51,318.60 | |
SHU Barra do Rio Chapéu |
SC |
feb/13 |
may/34 |
15.15 |
8.61 |
26,336.10 | |
SHU João Borges |
SC |
jul/13 |
dec/35 |
19 |
10.14 |
20,902.00 | |
Eólica Cerro Chato I |
RS |
nov/11 |
aug/45 |
30 |
11.3 |
16,984.69 | |
Eólica Cerro Chato II |
RS |
sep/11 |
aug/45 |
30 |
11.3 |
18,134.97 | |
Eólica Cerro Chato III |
RS |
jun/11 |
aug/45 |
30 |
11.3 |
18,040.00 | |
Megawatt Solar |
SC |
sep/14 |
- |
0.93 |
- |
166.90 | |
CGTEE |
P. Médici (Candiota) |
RS |
jan/74 |
jul/15 |
446 |
251.5 |
160,764.64 |
Candiota III – Fase C |
RS |
jan/11 |
jul/41 |
350 |
303.5 |
439,814.33 | |
S. Jerônimo (Candiota) |
RS |
apr/53 |
jul/15 |
20 |
12.6 |
0.000 | |
Nutepa (Candiota) |
RS |
feb/68 |
jul/15 |
24 |
6.1 |
0.000 | |
Itaipu Binacional |
Itaipu Binacional |
Brasil (Paraná) e Paraguai (Alto Paraná) |
mar/85 |
- |
14,000 |
8,577 |
22,591,833 |
(1) Under responsability of Furnas until the conclusion of the new biddingto the concession of the HPUs.
(2) The amounts reported refers to the company participation in the enterprise (Mauá Consortium 49% Eletrosul)
(3) Includes only the Furnas percentage for the other assets corresponds to the energy generated total plant.
(4) The power of 500 MW excludes GU’s 3 and 4 whose commercial operation is briefly suspended by Aneel, as Order No 3,263 of 19 October 2012. It includes, however, the power of 150 MW still unavailable due the delay in the plant expansion works at the end of which the GU’s 11 and 21 operate in combined cycle with GU’s 1 and 2. The physical guarantee (assured energy) of 401.2 MW is on the installed capacity of 500 MW.
16
Marketletter 1Q15
VI.1.2.2 Generation Assets and Generated Energy – Enterprises under Integral Responsibility – O&M
Company |
Enterprise |
Location (State) |
Beginning of Operation |
End of Operation |
Intalled Capacity (MW) |
Energy Assured (Average MW) |
Generated Energy (MWh) |
1Q15 | |||||||
Eletronorte |
HPU Coaracy Nunes |
AP |
oct/75 |
dec/42 |
78 |
- |
135,287.92 |
Chesf |
Funil |
BA |
mar/62 |
dec/42 |
30 |
10.91 |
7,834.98 |
Pedra |
BA |
apr/78 |
dec/42 |
20 |
3.74 |
2,649.02 | |
Araras |
CE |
feb/67 |
jul/15 |
4 |
- |
- | |
Complexo de Paulo Afonso e Piloto |
BA |
jan/55 |
dec/42 |
4,281.60 |
2,225.00 |
2,363,769.33 | |
Luiz Gonzaga (Itaparica) |
PE |
feb/88 |
dec/42 |
1,479.60 |
959 |
1,014,696.06 | |
Boa Esperança (Castelo Branco) |
PI |
jan/70 |
dec/42 |
237.3 |
143 |
266,113.33 | |
Xingó |
SE |
apr/94 |
dec/42 |
3,162.00 |
2,139.00 |
2,665,746.94 | |
Furnas |
Furnas |
MG |
mar/63 |
dec/42 |
1,216.00 |
598 |
360,680 |
Luis Carlos Barreto (Estreito) |
SP/MG |
jan/69 |
dec/42 |
1,050.00 |
495 |
491,199 | |
Porto Colômbia |
MG/SP |
mar/73 |
mar/73 |
320 |
185 |
306,127 | |
Marimbondo |
SP/MG |
apr/75 |
dec/42 |
1,440.00 |
726 |
567,597 | |
Funil |
RJ |
apr/69 |
dec/42 |
216 |
121 |
90,133 | |
Corumbá I |
GO |
apr/97 |
dec/42 |
375 |
209 |
306,875 | |
Eletronuclear |
- |
- |
- |
- |
- |
- |
- |
Eletrosul |
- |
- |
- |
- |
- |
- |
- |
CGTEE |
- |
- |
- |
- |
- |
- |
- |
Itaipu Binacional |
- |
- |
- |
- |
- |
- |
- |
VI.1.3.Energy Sold
VI.1.3.1 Energy Sold by enterprises not renewed by 12,783/13 Law
Company |
Buyer |
1Q15 | |
R$ Million |
MWh | ||
Eletronorte |
Eletrobras System |
103.8 |
575,676.51 |
Others |
1,162.61 |
575,676.51 | |
Chesf |
Eletrobras System |
- |
0.00 |
Others |
234.6 |
2,095,530.00 | |
Furnas |
Eletrobras System |
33.92 |
162,288.18 |
Others |
968.39 |
4,479,464.71 | |
Eletronuclear |
Eletrobras System |
- |
164,507.72 |
Others |
- |
3,254,127.51 | |
Eletrosul |
Eletrobras System |
- |
0 |
Others |
85.35 |
474,196.46 | |
CGTEE |
Eletrobras System |
170.441 |
938,011.16 |
Others |
- |
0 | |
Itaipu Binacional |
Eletrobras System |
732.4 |
192,265.77 |
Others |
90.4 |
32,071.90 |
17
Marketletter 1Q15
VI.1.3.2 Energy Sold by enterprises renewed by 12,783/13 Law – O&M
Company |
Buyer |
1Q15 | |
R$ Million |
MWh | ||
Eletronorte |
Eletrobras System |
19.96 |
282,872.94 |
Others |
- |
- | |
Chesf |
Eletrobras System |
24 |
932,065 |
Others |
296.7 |
10,695,351 | |
Furnas |
Eletrobras System |
7.06 |
248,945.19 |
Others |
136.28 |
4,807,924.47 | |
Eletronuclear |
Eletrobras System |
- |
- |
Others |
- |
- | |
Eletrosul |
Eletrobras System |
- |
- |
Others |
- |
- | |
CGTEE |
Eletrobras System |
- |
- |
Others |
- |
- | |
Itaipu Binacional |
Eletrobras System |
- |
- |
Others |
- |
- |
VI.1.3.3 CCEE Settlement (Spot and MRE)
Company |
Net | |
R$ Million |
MWh | |
1Q15 |
1T15 | |
Eletronorte |
-381.23 |
2,513,391.8 |
Chesf |
148.13 |
343,849.50 |
Furnas |
248.96 |
- |
Eletronuclear |
- |
- |
Eletrosul |
62.94 |
346,025.47 |
CGTEE |
15.638 |
346,025.47 |
Itaipu Binacional |
- |
- |
18
Marketletter 1Q15
VI.1.4 Energy purchased for Resale
Company |
Buyer |
1Q15 | |
R$ Million |
MWh | ||
Eletronorte |
Eletrobras System |
- |
- |
Others |
429.158 |
902,964.20 | |
Chesf |
Eletrobras System |
0 |
0 |
Others |
101.37 |
571,899.40 | |
Furnas |
Eletrobras System |
0 |
0 |
Others |
226.21 |
1,021,483.87 | |
Eletronuclear |
Eletrobras System |
- |
- |
Others |
- |
- | |
Eletrosul |
Eletrobras System |
0 |
0 |
Others |
66.39 |
331,096.33 | |
CGTEE |
Eletrobras System |
46.756 |
291,735.00 |
Others |
0 |
0 | |
Itaipu Binacional |
Eletrobras System |
- |
- |
Others |
- |
- |
VI.1.5 Average Rate
VI.1.5.1 Enterprises not renewed by 12,783/13 Law
Eletrobras Companies |
1Q15 |
Itaipu |
22.60 |
Eletronorte |
148.68 |
Chesf |
111.96 |
Furnas |
215.93 |
Eletronuclear |
167.27 |
Eletrosul |
179.99 |
CGTEE |
159.82 |
VI.1.5.2 Enterprises renewed by 12,783/13 Law – O&M
Eletrobras Companies |
1Q15 |
Eletronorte |
70.55 |
Chesf |
27.58 |
Furnas |
28.34 |
Eletronuclear |
- |
Eletrosul |
- |
CGTEE |
- |
VI.1.6 Fuel used by Electric Energy Production
Eletrobras Companies |
Type |
Unit |
1Q15 | |
Amount |
R$ Million | |||
Eletronorte |
Special Diesel Oil |
Litre |
40,354,000 |
110,939,027.68 |
Chesf |
Diesel Oil |
Litre |
- |
2.09 (1) |
Gas |
m3 |
36,440,473 |
68.67 | |
Furnas |
Special Diesel Oil |
Litre |
- |
- |
Fuel Oil B1 |
Ton |
- |
- | |
Diesel Oil |
Litre |
- |
- | |
Gas |
m3 |
408,708,083.00 |
143.78 | |
Eletronuclear |
Uranium |
kg |
53,697 |
88.933 |
Eletrosul |
- |
- |
- |
- |
CGTEE |
Coal |
Ton |
569,558.56 |
9.178 |
Fuel Oil |
kg |
5,300,840.00 |
9.46 | |
Diesel Oil |
Litre |
7,900.00 |
0.0185 | |
Itaipu Binacional |
- |
- |
- |
- |
(1) Adjustment in stock on Feb/15.
19
Marketletter 1Q15
VII. Transmission – Assets under Integral Responsability
VII.2.1.1 Transmission Lines Extension – Enterprises renewed by 12,783/13 Law - Km(1)
Eletrobras Companies |
765 KV |
600 KV |
525 KV |
500 KV |
440 KV |
345 KV |
230 KV |
138 KV |
<138 KV |
Total |
Eletronorte |
- |
- |
- |
3,243 |
- |
- |
5,618 |
959 |
183 |
10,003 |
Chesf |
- |
- |
- |
5,204 |
- |
- |
12,600 |
463 |
311 |
18,577 |
Furnas |
2,698 |
1,612 |
- |
4,005 |
- |
6,145 |
1,929 |
2,205 |
165 |
18,759 |
Eletrosul |
- |
- |
3,072 |
- |
- |
- |
4,850 |
1,851 |
69 |
9,841 |
ED Amazonas Energia |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Total |
2,698 |
1,612 |
3,072 |
12,452 |
- |
6,145 |
24,996 |
5,477 |
727 |
57,179 |
(1) proportional to Eletrobras participation.
VII.2.1.1 Transmission Lines Extension – Enterprises not renewed by 12,783/13 Law - Km
Eletrobras Companies |
765 KV |
600 KV |
525 KV |
500 KV |
440 KV |
345 KV |
230 KV |
138 KV |
<138 KV |
Total |
Eletronorte |
- |
- |
- |
- |
- |
- |
710 |
- |
- |
710 |
Chesf |
- |
- |
- |
- |
- |
- |
1,129 |
- |
- |
1,129 |
Furnas |
- |
- |
- |
664 |
- |
161 |
- |
238 |
- |
1,063 |
Eletrosul |
- |
- |
991 |
- |
- |
- |
315 |
- |
- |
1,306 |
ED Amazonas Energia |
- |
- |
- |
- |
- |
- |
378 |
14 |
308 |
701 |
Total |
- |
- |
991 |
664 |
- |
161 |
2,532 |
252 |
308 |
4,908 |
VII.2.2 Transmission Losses - %
Eletrobras Companies |
1Q15 |
Eletronorte |
n/a |
Chesf |
1.9 |
Furnas |
2.29 |
Eletronuclear |
n/a |
Eletrosul |
n/a |
CGTEE |
NA |
NA – Not applicable
n/a – not available
VII.2.3 Substation
VII.2.3.1 Substation - Eneterprise renewed in terms of 12,783/13 Law
Company |
SS |
Transformation Capacity (MVA) |
Location (State) |
Beginning of Operation |
End of Concession |
Eletronorte |
Altamira |
120.3 |
PA |
jun/98 |
dec/42 |
Cametá |
23.55 |
PA |
aug/98 |
dec/42 | |
Carajás |
0.3 |
PA |
nov/06 |
dec/42 | |
Guamá |
454 |
PA |
dec/81 |
dec/42 | |
Marabá |
1,063.80 |
PA |
out/81 |
dec/42 | |
Rurópolis |
200.6 |
PA |
dec/98 |
dec/42 | |
Santa Maria |
500.15 |
PA |
sep/95 |
dec/42 | |
Tucuruí |
519 |
PA |
out/81 |
dec/42 | |
Transamazônica |
60.3 |
PA |
dec/98 |
dec/42 | |
Tucuruí-Vila |
58.44 |
PA |
jun/99 |
dec/42 | |
Utinga |
602 |
PA |
dec/81 |
dec/42 | |
Vila do Conde |
3,549.40 |
PA |
dec/81 |
dec/42 | |
Integradora |
- |
PA |
jul/13 |
dec/42 | |
São Luis I |
401.73 |
MA |
dec/82 |
dec/42 | |
São Luis II |
2,829.00 |
MA |
dec/82 |
dec/42 | |
Miranda II |
500.6 |
MA |
jun/98 |
dec/42 | |
Peritoró |
300.11 |
MA |
dec/82 |
dec/42 | |
Presidente Dutra |
721.03 |
MA |
dec/82 |
dec/42 | |
Coelho Neto |
130 |
MA |
jan/00 |
dec/42 | |
Imperatriz |
1,842.17 |
MA |
dec/82 |
dec/42 | |
Porto Franco |
266.5 |
MA |
feb/94 |
dec/42 | |
Colinas |
1.5 |
TO |
mar/99 |
dec/42 | |
Miracema |
362.5 |
TO |
mar/99 |
dec/42 | |
Barra do peixe |
150.6 |
MT |
nov/93 |
dec/42 | |
Couto Magalhães |
15.11 |
MT |
oct/81 |
dec/42 | |
Coxipó |
571.2 |
MT |
jul/87 |
dec/42 | |
Jauru |
600.45 |
MT |
jun/03 |
dec/42 | |
Nova Mutum |
60.6 |
MT |
sep/96 |
dec/42 | |
Rondonopolis |
200.9 |
MT |
jul/83 |
dec/42 | |
Sinop |
356 |
MT |
sep/96 |
dec/42 | |
Sorriso |
60.6 |
MT |
sep/96 |
dec/42 | |
Epitaciolândia |
22.1 |
AC |
mar/08 |
dec/42 | |
SSna Madureira |
18.75 |
AC |
oct/08 |
dec/42 | |
Rio Branco |
422.95 |
AC |
nov/12 |
dec/42 | |
Ariquemes |
120.3 |
RO |
aug/94 |
dec/42 | |
Ji-Paraná |
380.6 |
RO |
sep/94 |
dec/42 | |
Porto Velho |
525.6 |
RO |
jul/89 |
dec/42 | |
Abunã |
110.6 |
RO |
may/02 |
dec/42 | |
Samuel |
0.3 |
RO |
jul/89 |
dec/42 | |
Pimenta Bueno |
110.6 |
RO |
jun/08 |
dec/42 | |
Vilhena |
120.6 |
RO |
oct/08 |
dec/42 | |
Jaru |
30.15 |
RO |
sep/97 |
dec/42 | |
Coaracy Nunes |
40.08 |
AP |
nov/75 |
dec/42 | |
Portuária |
20.05 |
AP |
apr/96 |
dec/42 | |
Amapá |
10.08 |
AP |
dec/01 |
dec/42 | |
Tartarugalzinho |
40.22 |
AP |
jun/00 |
dec/42 | |
Calçoene |
10.08 |
AP |
may/02 |
dec/42 | |
Santana |
120.45 |
AP |
oct/75 |
dec/42 | |
Santa Rita |
80.03 |
AP |
dec/07 |
dec/42 | |
Equatorial |
79.95 |
AP |
aug/00 |
dec/42 | |
Macapá II |
53.43 |
AP |
nov/96 |
dec/42 | |
Boa Vista |
201.65 |
RR |
jul/01 |
dec/42 | |
Altamira |
120.3 |
PA |
jun/98 |
dec/42 | |
Cametá |
23.55 |
PA |
aug/98 |
dec/42 | |
Carajás |
0.3 |
PA |
nov/06 |
dec/42 | |
Guamá |
454 |
PA |
dec/81 |
dec/42 | |
Marabá |
1,063.80 |
PA |
oct/81 |
dec/42 | |
Rurópolis |
200.6 |
PA |
dec/98 |
dec/42 | |
Santa Maria |
500.15 |
PA |
sep/95 |
dec/42 | |
Tucuruí |
519 |
PA |
oct/81 |
dec/42 | |
Transamazônica |
60.3 |
PA |
dec/98 |
dec/42 | |
Tucuruí-Vila |
58.44 |
PA |
jun/99 |
dec/42 | |
Utinga |
602 |
PA |
dec/81 |
dec/42 | |
Vila do Conde |
3,549.40 |
PA |
dec/81 |
dec/42 | |
Integradora |
0 |
PA |
jul/13 |
dec/42 | |
São Luis I |
401.73 |
MA |
dec/82 |
dec/42 | |
São Luis II |
2,829.00 |
MA |
dec/82 |
dec/42 | |
Miranda II |
500.6 |
MA |
jun/98 |
dec/42 | |
Peritoró |
300.11 |
MA |
dec/82 |
dec/42 | |
Presidente Dutra |
721.03 |
MA |
dec/82 |
dec/42 | |
Coelho Neto |
130 |
MA |
jan/00 |
dec/42 | |
Imperatriz |
1,842.17 |
MA |
dec/82 |
dec/42 | |
Porto Franco |
266.5 |
MA |
feb/94 |
dec/42 | |
Colinas |
1.5 |
TO |
mar/99 |
dec/42 | |
Miracema |
362.5 |
TO |
mar/99 |
dec/42 | |
Barra do peixe |
150.6 |
MT |
nov/93 |
dec/42 | |
Couto Magalhães |
15.11 |
MT |
Ouit/81 |
dec/42 | |
Coxipó |
571.2 |
MT |
jul/87 |
dec/42 | |
Jauru |
600.45 |
MT |
jun/03 |
dec/42 | |
Nova Mutum |
60.6 |
MT |
sep/96 |
dec/42 | |
Rondonopolis |
200.9 |
MT |
jul/83 |
dec/42 | |
Sinop |
356 |
MT |
sep/96 |
dec/42 | |
Sorriso |
60.6 |
MT |
sep/96 |
dec/42 | |
Epitaciolândia |
22.1 |
AC |
mar/08 |
dec/42 | |
SSna Madureira |
18.75 |
AC |
oct/08 |
dec/42 | |
Rio Branco |
422.95 |
AC |
nov/12 |
dec/42 | |
Ariquemes |
120.3 |
RO |
aug/94 |
dec/42 | |
Ji-Paraná |
380.6 |
RO |
sep/94 |
dec/42 | |
Porto Velho |
525.6 |
RO |
jul/89 |
dec/42 | |
Abunã |
110.6 |
RO |
may/02 |
dec/42 | |
Samuel |
0.3 |
RO |
jul/89 |
dec/42 | |
Pimenta Bueno |
110.6 |
RO |
jun/08 |
dec/42 | |
Vilhena |
120.6 |
RO |
oct/08 |
dec/42 | |
Jaru |
30.15 |
RO |
sep/97 |
dec/42 | |
Coaracy Nunes |
40.08 |
AP |
nov/75 |
dec/42 | |
Portuária |
20.05 |
AP |
apr/96 |
dec/42 | |
Amapá |
10.08 |
AP |
dec/01 |
dec/42 | |
Tartarugalzinho |
40.22 |
AP |
jun/00 |
dec/42 | |
Calçoene |
10.08 |
AP |
may/02 |
dec/42 | |
Santana |
120.45 |
AP |
oct/75 |
dec/42 | |
Santa Rita |
80.03 |
AP |
dec/07 |
dec/42 | |
Equatorial |
79.95 |
AP |
aug/00 |
dec/42 | |
Macapá II |
53.43 |
AP |
nov/96 |
dec/42 | |
Boa Vista |
201.65 |
RR |
jul/01 |
dec/42 | |
Chesf |
SS Elev. Usina Apolonio Sales |
480 |
AL |
feb/77 |
dec/42 |
SS Elev. Usina Luiz Gonzaga |
1,665 |
PE |
may/88 |
dec/42 | |
SS Elev. Usina Paulo Afonso I |
202.5 |
BA |
jan/55 |
dec/42 | |
SS Elev. Usina Paulo Afonso II |
495 |
BA |
jan/62 |
dec/42 | |
SS Elev. Usina Paulo Afonso III |
960 |
BA |
jan/71 |
dec/42 | |
SS Elev. Usina Paulo Afonso IV |
2,700 |
BA |
nov/79 |
dec/42 | |
SS Elev. Usina Piloto |
3 |
BA |
jan/53 |
dec/42 | |
SS Elev. Usina Xingó |
3,330 |
SE |
nov/94 |
dec/42 | |
SS Elev. Usina de Araras |
5 |
CE |
feb/60 |
dec/42 | |
SS Elev. Usina B. Esperança |
280 |
PI |
mar/70 |
dec/42 | |
SS Elev. Usina de Funil |
43.2 |
BA |
jan/59 |
dec/42 | |
SS Elev. Usina de Pedra |
27 |
BA |
nov/78 |
dec/42 | |
SS Pau Ferro |
301 |
PE |
aug/02 |
dec/42 | |
SS Paraiso |
200 |
RN |
feb/04 |
dec/42 | |
SS Bom Nome |
388 |
PE |
oct/63 |
dec/42 | |
SS Irecê |
229 |
BA |
sep/81 |
dec/42 | |
SS Milagres |
1,520 |
CE |
jan/64 |
dec/42 | |
SS Mirueira |
401 |
PE |
aug/78 |
dec/42 | |
SS Moxotó |
20 |
BA |
jan/72 |
dec/42 | |
SS Mulungú |
10 |
BA |
may/75 |
dec/42 | |
SS Sobradinho |
900 |
BA |
oct/79 |
dec/42 | |
SS Sobral II |
400 |
CE |
nov/73 |
dec/42 | |
SS Tacaimbó |
301 |
PE |
jun/85 |
dec/42 | |
SS Cícero Dantas |
101 |
BA |
may/56 |
dec/42 | |
SS Açu II |
378 |
RN |
nov/89 |
dec/42 | |
SS Angelim |
310 |
PE |
jan/56 |
dec/42 | |
SS Angelim II |
- |
PE |
jan/80 |
dec/42 | |
SS Bongi |
490 |
PE |
may/56 |
dec/42 | |
SS Campina Grande II |
410 |
PB |
may/64 |
dec/42 | |
SS Itapebi |
- |
BA |
jan/03 |
dec/42 | |
SS Funil |
550 |
BA |
jan/56 |
dec/42 | |
SS SSnhor Do Bonfim II |
333.34 |
BA |
may/81 |
dec/42 | |
SS Eunápolis |
400 |
BA |
sep/98 |
dec/42 | |
SS Picos |
173 |
PI |
jul/92 |
dec/42 | |
SS Modelo Reduzido |
12.5 |
BA |
jan/67 |
dec/42 | |
SS Mossoró II |
300 |
RN |
jan/77 |
dec/42 | |
SS Barreiras |
401 |
BA |
jun/96 |
dec/42 | |
SS Sto. Antonio de Jesus |
201 |
BA |
mar/97 |
dec/42 | |
SS Icó |
200 |
CE |
may/97 |
dec/42 | |
SS Mussuré II |
401 |
PB |
mar/79 |
dec/42 | |
SS Paulo Afonso |
- |
AL |
mar/74 |
dec/42 | |
SS Penedo |
302 |
AL |
may/97 |
dec/42 | |
SS Cauípe |
201 |
CE |
mar/01 |
dec/42 | |
SS Pici II |
400 |
CE |
may/05 |
dec/42 | |
SS Piripiri |
297 |
PI |
aug/73 |
dec/42 | |
SS Pituaçu |
402 |
BA |
mar/83 |
dec/42 | |
SS Santa Cruz II |
100 |
RN |
mar/63 |
dec/42 | |
SS Banabuiú |
121 |
CE |
jan/64 |
dec/42 | |
SS Currais Novos II |
92 |
RN |
nov/75 |
dec/42 | |
SS Santana dos Matos II |
50 |
RN |
nov/75 |
dec/42 | |
SS Coremas |
300 |
PB |
dec/90 |
dec/42 | |
SS Fortaleza |
405 |
CE |
jan/64 |
dec/42 | |
SS Joairam |
451 |
PE |
jul/06 |
dec/42 | |
SS Juazeiro da Bahia II |
302 |
BA |
apr/81 |
dec/42 | |
SS Matatu |
380 |
BA |
jan/65 |
dec/42 | |
SS Natal II |
401 |
RN |
jan/79 |
dec/42 | |
SS Itabaianinha |
73 |
SE |
feb/96 |
dec/42 | |
SS Pirapama II |
400 |
PE |
feb/72 |
dec/42 | |
SS Russas II |
300 |
CE |
nov/82 |
dec/42 | |
SS Elizeu Martins |
101 |
PI |
jan/06 |
dec/42 | |
SS Boa Esperança 230 Kv |
110 |
PI |
mar/70 |
dec/42 | |
SS Boa Esperança 500 Kv |
300 |
PI |
nov/80 |
dec/42 | |
SS Xingó 500 Kv |
- |
SE |
nov/94 |
dec/42 | |
SS Paulo Afonso IV |
1,200 |
AL |
jan/79 |
dec/42 | |
SS Recife II |
2,410 |
PE |
jan/79 |
dec/42 | |
SS S. João do Piaui |
418 |
PI |
nov/80 |
dec/42 | |
SS Zebu |
38 |
AL |
nov/76 |
dec/42 | |
SS Abaixadora |
110 |
BA |
oct/67 |
dec/42 | |
SS Bom Jesus da Lapa |
162 |
BA |
sep/81 |
dec/42 | |
SS Gov. Mangabeira |
100 |
BA |
mar/60 |
dec/42 | |
SS Quixadá |
- |
CE |
jul/03 |
dec/42 | |
SS Jacaracanga |
301 |
BA |
jan/82 |
dec/42 | |
SS Ribeirão |
300 |
PE |
oct/94 |
dec/42 | |
SS Rio Largo II |
301 |
AL |
dec/62 |
dec/42 | |
SS Messias |
1,201 |
AL |
nov/94 |
dec/42 | |
SS Camaçari II |
2,605 |
BA |
jan/79 |
dec/42 | |
SS Catu |
300 |
BA |
may/56 |
dec/42 | |
SS Cotegipe |
302 |
BA |
jan/56 |
dec/42 | |
SS Teresina |
590 |
PI |
apr/70 |
dec/42 | |
SS Fortaleza II |
1800 |
CE |
may/00 |
dec/42 | |
SS Goianinha |
300 |
PE |
jan/61 |
dec/42 | |
SS Teresina II |
600 |
PI |
may/00 |
dec/42 | |
SS Delmiro Gouveia |
401 |
CE |
jun/89 |
dec/42 | |
SS Maceió |
400 |
AL |
sep/02 |
dec/42 | |
SS Itabaiana |
223 |
SE |
may/57 |
dec/42 | |
SS Itaparica |
10 |
PE |
jan/83 |
dec/42 | |
SS Jardim |
1,601 |
SE |
aug/79 |
dec/42 | |
SS Sobral III |
1,200 |
CE |
apr/00 |
dec/42 | |
SS Xingó 69 Kv |
12.5 |
SE |
jan/87 |
dec/42 | |
SS Olindina |
40 |
BA |
apr/80 |
dec/42 | |
SS Luiz Gonzaga 500kv |
- |
PE |
may/88 |
dec/42 | |
Furnas |
Adrianópolis |
3,289.96 |
RJ |
nov/70 |
dec/42 |
Angra |
967.07 |
RJ |
apr/71 |
dec/42 | |
Araraquara |
- |
SP |
apr/76 |
dec/42 | |
Bandeirantes |
1,433.33 |
GO |
oct/72 |
dec/42 | |
Barro Alto |
149.66 |
GO |
mar/82 |
dec/42 | |
Brasília Geral |
300 |
DF |
feb/60 |
dec/42 | |
Brasília Sul |
2,094.20 |
DF |
mar/73 |
dec/42 | |
Cachoeira Paulista |
583.3 |
SP |
oct/76 |
dec/42 | |
Campinas |
1,970.00 |
SP |
sep/72 |
dec/42 | |
Campos |
1,283.33 |
RJ |
feb/73 |
dec/42 | |
Foz do Iguaçu |
15,968.00 |
PR |
dec/82 |
dec/42 | |
Grajaú |
2,800.00 |
RJ |
dec/79 |
dec/42 | |
Guarulhos |
- |
SP |
sep/63 |
dec/42 | |
Gurupi |
- |
TO |
mar/99 |
dec/42 | |
Ibiúna |
11,600.40 |
SP |
apr/84 |
dec/42 | |
Imbariê |
- |
RJ |
oct/68 |
dec/42 | |
Iriri |
- |
RJ |
oct/09 |
dec/42 | |
Itabera |
- |
SP |
sep/82 |
dec/42 | |
Itutinga |
- |
MG |
apr/67 |
dec/42 | |
Ivaiporã |
11,006.00 |
PR |
oct/82 |
dec/42 | |
Jacarepaguá |
1,350.00 |
RJ |
dec/67 |
dec/42 | |
Macaé |
- |
RJ |
nov/01 |
dec/42 | |
Mogi das Cruzes |
1,166.66 |
SP |
mar/64 |
dec/42 | |
Niquelândia |
- |
GO |
oct/99 |
dec/42 | |
Pirineus |
- |
GO |
nov/06 |
dec/42 | |
Poços de Caldas |
1,846.66 |
MG |
sep/63 |
dec/42 | |
Resende |
- |
RJ |
apr/09 |
dec/42 | |
Rio Verde |
333.33 |
GO |
dec/75 |
dec/42 | |
Rocha Leão |
- |
RJ |
dec/72 |
dec/42 | |
Samambaia |
4,250.00 |
DF |
mar/98 |
dec/42 | |
São José |
2,600.00 |
RJ |
aug/91 |
dec/42 | |
Tijuco Preto |
17,014.70 |
SP |
sep/82 |
dec/42 | |
Viana |
750 |
ES |
dec/05 |
dec/42 | |
Vitória |
1,044.20 |
ES |
nov/78 |
dec/42 | |
Corumbá |
556 |
GO |
mar/97 |
dec/42 | |
Funil |
300 |
RJ |
dec/69 |
dec/42 | |
Furnas |
1,399.17 |
MG |
sep/63 |
dec/42 | |
Luiz C. Barreto |
1,333.32 |
SP |
mar/69 |
dec/42 | |
Marimbondo |
2,393.32 |
MG |
aug/75 |
dec/42 | |
Porto Colômbia |
425 |
MG |
jul/73 |
dec/42 | |
Eletronuclear |
- |
- |
- |
- |
- |
Eletrosul |
SS - Campos Novos |
2,466 |
SC |
sep/82 |
dec/42 |
SS – Caxias |
2,016 |
RS |
dec/01 |
dec/42 | |
SS – Gravataí |
2,016 |
RS |
sep/82 |
dec/42 | |
SS - Nova Santa Rita |
2,016 |
RS |
aug/09 |
dec/42 | |
SS – Blumenau |
1,962 |
SC |
apr/79 |
dec/42 | |
SS – Curitiba |
1,344 |
PR |
oct/80 |
dec/42 | |
SS – Londrina |
1,344 |
PR |
apr/88 |
dec/42 | |
SS - Santo Ângelo |
1,344 |
RS |
dec/99 |
dec/42 | |
SS – Biguaçu |
300 |
SC |
apr/08 |
dec/42 | |
SS – Joinville |
691 |
SC |
nov/74 |
dec/42 | |
SS – Areia |
672 |
PR |
aug/80 |
dec/42 | |
SS – Xanxerê |
600 |
SC |
jun/83 |
dec/42 | |
SS – Itajaí |
525 |
SC |
jan/02 |
dec/42 | |
SS - Jorge Lacerda "A" |
399.8 |
SC |
jun/73 |
dec/42 | |
SS – Palhoça |
384 |
SC |
jan/84 |
dec/42 | |
SS - Canoinhas |
375 |
SC |
feb/88 |
dec/42 | |
SS – Siderópolis |
352 |
SC |
apr/75 |
dec/42 | |
SS - Assis * |
336 |
SP |
mar/79 |
dec/42 | |
SS - Joinville Norte |
300 |
SC |
jun/09 |
dec/42 | |
SS – Dourados |
300 |
MS |
nov/87 |
dec/42 | |
SS - Atlântida 2 |
249 |
RS |
may/07 |
dec/42 | |
SS - Caxias 5 * |
215 |
RS |
jun/05 |
dec/42 | |
SS - Passo Fundo |
168 |
RS |
nov/92 |
dec/42 | |
SS - Tapera 2 |
166 |
RS |
mar/05 |
dec/42 | |
SS - Gravataí 3 |
165 |
RS |
nov/07 |
dec/42 | |
SS – Desterro |
150 |
SC |
dec/08 |
dec/42 | |
SS – Anastácio |
150 |
MS |
aug/94 |
dec/42 | |
Frequency Converter of Uruquaiana |
109.7 |
RS |
sep/94 |
dec/42 | |
SS – Ilhota |
100 |
SC |
dec/76 |
dec/42 | |
SS – Farroupilha |
88 |
RS |
jun/73 |
dec/42 | |
SS – Charqueadas |
88 |
RS |
jan/72 |
dec/42 | |
SS – Alegrete |
83 |
RS |
may/71 |
dec/42 | |
SS – Itajaí - Ampliação |
75 |
SC |
sep/14 |
dec/42 | |
SS – Florianópolis |
75 |
SC |
dec/74 |
dec/42 | |
SS – Salto Osório |
33.3 |
PR |
oct/75 |
dec/42 | |
SS – Salto Santiago |
15 |
PR |
nov/80 |
dec/42 | |
SS – Itararé |
42 |
SC |
may/13 |
dec/42 | |
CGTEE |
- |
- |
- |
- |
- |
20
Marketletter 1Q15
VII.2.3.2 Substation – Enterprise not renewed in terms of 12,783/13 Law
Company |
SS |
Transformation Capacity (MVA) |
Location (State) |
Beginning of Operation |
End of Concession |
Eletronorte |
Ribeiro Gonçalves |
350 |
MA |
dec/11 |
jan/39 |
Balsas |
100 |
MA |
dec/11 |
jan/39 | |
São Luis III |
300.3 |
MA |
may/10 |
mar/38 | |
Miranda II (ATR1) |
450 |
MA |
nov/10 |
jan/39 | |
Lucas do Rio Verde |
75 |
MT |
apr/13 |
jun/41 | |
Nobres |
200 |
MT |
sep/13 |
dec/41 | |
Tucuruí |
300.00 |
PA |
dec/14 |
dec/41 | |
Lechuga |
300 |
AM |
mar/15 |
may/42 | |
Chesf |
SS Elev. Usina de Curemas |
5 |
PB |
jan/68 |
nov/24 |
SS Elev. Usina Term. Camaçari |
400 |
BA |
sep/78 |
aug/27 | |
SS Elev. Usina de Sobradinho |
1,200 |
BA |
oct/79 |
feb/22 | |
SS Tauá II |
202 |
CE |
dec/07 |
mar/35 | |
SS Ibicoara |
410 |
BA |
jan/11 |
jun/37 | |
SS Pilões II |
- |
PB |
oct/12 |
dec/42 | |
SS Santa Rita II |
300 |
PB |
jul/12 |
aug/39 | |
SS Suape III |
200 |
PE |
jul/12 |
jan/39 | |
SS Coteminas |
- |
PB |
dec/09 |
dec/42 | |
SS Natal III |
300 |
RN |
aug/12 |
aug/39 | |
SS Zebu II |
200 |
AL |
jul/12 |
aug/39 | |
SS Brotas de Macaubas |
- |
BA |
jul/12 |
dec/42 | |
SS Brumado |
- |
BA |
aug/10 |
jul/40 | |
SS Camaçari IV |
2,400 |
BA |
nov/12 |
jul/40 | |
SS Sapeaçu |
- |
BA |
may/03 |
jul/40 | |
SS Suape II |
1,200 |
PE |
dec/12 |
jan/39 | |
SS Arapiraca III |
100 |
AL |
jun/13 |
oct/40 | |
SS Extremoz II |
150 |
RN |
feb/14 |
nov/40 | |
SS João Câmara |
360 |
RN |
feb/14 |
nov/40 | |
SS Acaraú |
200 |
CE |
apr/14 |
nov/40 | |
SS Igaporã |
300 |
BA |
jun/14 |
nov/40 | |
SS Jaguarari |
- |
BA |
jan/80 |
jul/15 | |
SS Floresta II ** |
- |
PE |
oct/14 |
- | |
SS Tacaratu ** |
- |
PE |
dec/14 |
- | |
SS Quixerê ** |
- |
CE |
nov/14 |
- | |
SS Aquiraz II*** |
- |
CE |
dec/13 |
- | |
SS Pecém II*** |
- |
CE |
oct/13 |
- | |
SS Ceará Mirim II*** |
- |
RN |
sep/14 |
- | |
Furnas |
Zona Oeste |
900 |
RJ |
dec/14 |
may/42 |
Batalha |
90 |
MG |
aug/06 |
aug/41 | |
Campos |
185 |
RJ |
dec/68 |
jul/27 | |
Itumbiara |
5,074.99 |
MG |
mar/73 |
feb/20 | |
Manso |
312.5 |
MT |
nov/00 |
feb/35 | |
Mascarenhas de Moraes |
1,820.99 |
MG |
dec/56 |
oct/23 | |
Santa Cruz (**) |
1544 |
RJ |
jun/67 |
jul/15 | |
São Gonçalo |
42.5 |
RJ |
jul/77 |
(***) | |
SSrra da Mesa |
2,693.08 |
GO |
mar/98 |
nov/39 | |
Simplício |
497.5 |
RJ |
aug/06 |
aug/41 | |
Eletronuclear |
- |
- |
- |
- |
- |
Eletrosul |
SS – Missões |
150 |
RS |
nov/10 |
jan/39 |
SS – Biguaçu |
1,344 |
SC |
apr/08 |
mar/35 | |
SS – Foz do Chapecó * |
100 |
RS |
dec/12 |
oct/40 | |
SS – Caxias 6 |
330 |
RS |
aug/12 |
oct/40 | |
SS – Ijuí 2 |
166 |
RS |
apr/13 |
oct/40 | |
SS – Lageado Grande * |
75 |
RS |
nov/12 |
oct/40 | |
SS – Nova Petrópolis 2 |
83 |
RS |
nov/12 |
oct/40 | |
SS – Coletora Porto Velho |
800 |
RO |
aug/12 |
feb/39 | |
SS Biguaçu – extension |
150 |
SC |
oct/12 |
dec/42 | |
SS Tapera 2 - extension |
83 |
RS |
nov/12 |
dec/42 | |
SS Joinville Norte - extension |
150 |
SC |
sep/13 |
dec/42 | |
SS Nova Santa Rita – extension |
672 |
RS |
dec/13 |
dec/42 | |
CGTEE |
- |
- |
- |
- |
- |
21
Marketletter 1Q15
VIII.Distribution Data
VIII.1 Distribution Data
Company |
Extension of Distribution Lines (Km) |
Number of Customers |
Number of Municipalities Assisted |
Substations |
ED Acre |
19,160 |
241,509 |
22 |
15 |
ED Alagoas |
41,787 |
1,032,636 |
102 |
40 |
ED Amazonas Energia |
47,822 |
875,446 |
62 |
55 |
ED Piauí |
87,497 |
1,153,958 |
224 |
84 |
ED Rondônia |
57,593 |
582,116 |
52 |
61 |
ED Roraima |
3,515 |
103,327 |
01 |
03 |
Celg-D |
206,065 |
2,738,640 |
237 |
328 |
VIII.2 Energy Sold – MWh
Company |
1Q15 |
1Q14 |
ED Acre |
224,600 |
- |
ED Alagoas |
875,822 |
874,655 |
ED Amazonas Energia |
1,520,460 |
1,441,430 |
ED Piauí |
744,432 |
769,701 |
ED Rondônia |
700,017 |
704,195 |
ED Roraima |
188,897 |
167,262 |
Celg D |
2,942,253 |
- |
Total |
7,191,823 |
3,957,243 |
(1) Do not consider the amount of “Own Consumption”.
(2) Do not consider the short term energy.
VIII.2.1 Energy Sold by Consumer Class
Class |
1Q15 | |
R$ Million |
MWh | |
Residential |
1,158,636 |
2,840,173 |
Industrial |
446,835 |
1,310,093 |
Commercial, serviçes and others activities |
635,748 |
1,528,355 |
Rural |
116,223 |
465,039 |
Public Utilities |
164,895 |
433,667 |
Public Ilumination |
88,961 |
351,525 |
Public service |
87,248 |
252,036 |
Own Consumption |
6,886 |
10,934 |
Total |
2,705,431 |
7,191,823 |
22
Marketletter 1Q15
VIII.3 Energy purchased for resale
Company |
Buyer |
1Q15 | |
R$ Million |
MWh | ||
ED Acre |
Eletrobras System |
n/a |
n/a |
Others |
n/a |
n/a | |
ED Alagoas |
Eletrobras System |
120.8 |
728,639 |
Others |
80.5 |
485,758 | |
ED Amazonas Energia |
Eletrobras System |
0 |
1,519 |
Others |
24.4 |
8,608 | |
ED Piauí |
Eletrobras System |
n/a |
n/a |
Others |
n/a |
n/a | |
ED Rondônia |
Eletrobras System |
401.068 |
1,070,38 |
Others |
0 |
0 | |
ED Roraima |
Eletrobras System |
42.4 |
205,332 |
Others |
0 |
0 | |
Celg D |
Eletrobras System |
234.5 |
1,464,509 |
Others |
519.5 |
1,842,225 |
VIII.4 Network Expansion – number of new connections
Company |
1Q15 |
ED Acre |
n/a |
ED Alagoas |
18,665 |
ED Amazonas Energia |
7,222 |
ED Piauí |
12,594 |
ED Rondônia |
3,290 |
ED Roraima |
1,885 |
Celg D |
22,204 |
VIII.5 Fuel used to produce electric energy
Company |
Type (Unit) |
1Q15 | |
Amount |
R$ Million | ||
ED Acre |
Diesel Oil (L) |
n/a |
n/a |
Gas (m3) |
n/a |
n/a | |
ED Alagoas |
Diesel Oil (L) |
n/a |
n/a |
Gas (m3) |
n/a |
n/a | |
ED Amazonas |
Diesel Oil (L) |
72,482,200.40 |
1,014.3 |
Gas (m3) |
n/a |
n/a | |
Celg D |
Diesel Oil (L) |
n/a |
n/a |
Gas (m3) |
n/a |
n/a | |
ED Piauí |
Diesel Oil (L) |
n/a |
n/a |
Gas (m3) |
n/a |
n/a | |
ED Rondônia |
Diesel Oil (L) |
n/a |
n/a |
Gas (m3) |
n/a |
n/a | |
ED Roraima |
Diesel Oil (L) |
n/a |
n/a |
Gas (m3) |
n/a |
n/a |
23
Marketletter 1Q15
VIII.6 Quality Indicators and Operational Performance
Company |
DEC/ Stoppage Duration – hours |
FEC Stoppage Frequency |
TMA – Average Time of Assistence – minutes |
Losses (%) | |
Technical |
Commercial | ||||
ED Acre |
16.28 |
8.68 |
467.14 |
9.75 |
14.07 |
ED Alagoas |
8.62 |
6.15 |
245.56 |
10.34 |
14.36 |
ED Amazonas Energia |
10.06 |
7.51 |
180.21 |
1.2 |
36.18 |
ED Piauí |
10.14 |
6.53 |
364.88 |
11.37 |
15.76 |
ED Rondônia |
9.66 |
7.97 |
260.15 |
11.15 |
13.75 |
ED Roraima |
4.25 |
4.71 |
78.02 |
7.04 |
4.11 |
Celg D |
12.72 |
6.92 |
369.6 |
9.78 |
3.23 |
VIII.7 Default
Class |
ED |
ED |
ED Amazonas |
ED |
ED Rondônia |
ED Roraima |
Celg D |
Total |
Public Utilities |
10.32 |
31.2 |
24.77 |
- |
27.6 |
13.75 |
10.85 |
118.49 |
Industrial |
2.32 |
17.8 |
23.26 |
- |
23.3 |
0.07 |
16.44 |
83.19 |
Residential |
19.75 |
73.3 |
103.36 |
- |
53.3 |
0.55 |
82.53 |
332.79 |
Commercial, services and others activities |
7.53 |
22.5 |
35.93 |
- |
20.2 |
0.15 |
29.82 |
116.13 |
Others |
24.49 |
34.7 |
35.14 |
- |
19.4 |
26.46 |
28.37 |
168.56 |
Total |
64.41 |
179.5 |
222.46 |
- |
143.8 |
40.98 |
168.01 |
819.16 |
IX.Employees - Effective Headcount
IX.1 By Department
Company |
Administrative |
Operational |
Eletronorte |
1,263 |
1,770 |
Chesf |
1,501 |
3,041 |
Furnas |
1,030 |
2,465 |
Eletronuclear |
554 |
1,680 |
Eletrosul |
534 |
783 |
CGTEE |
133 |
498 |
Itaipu Binacional |
1,461 |
698 |
ED Acre |
92 |
171 |
ED Alagoas |
155 |
866 |
ED Amazonas Energia |
523 |
1,582 |
ED Piauí |
555 |
632 |
ED Rondônia |
248 |
470 |
ED Roraima |
134 |
144 |
Celg D |
593 |
1,338 |
Eletropar |
04 |
- |
Total |
8,688 |
15,967 |
24
Marketletter 1Q1
IX.2 Complementary Work-force
Empresa Eletrobras |
1T15 |
Eletronorte |
376 |
Chesf |
- |
Furnas |
1,327 |
Eletronuclear |
- |
Eletrosul |
- |
CGTEE |
775 |
Itaipu Binacional |
- |
ED Acre |
63 |
ED Alagoas |
1,031 |
ED Amazonas Energia |
1,740 |
ED Piauí |
1,683 |
ED Rondônia |
1,055 |
ED Roraima |
208 |
Celg D |
4,967 |
Eletropar |
06 |
Total |
13,231 |
XI
25
Marketletter 1Q15
X. Investments
X.1 Total Investment
Generation |
1Q15 |
2015 Budget |
Eletronorte |
3.13 |
54.48 |
Chesf |
13.30 |
556.20 |
Furnas |
28.79 |
247.91 |
Eletronuclear |
327.29 |
3,726.38 |
Eletrosul |
13.90 |
279.80 |
CGTEE |
10.00 |
176.00 |
Itaipu Binacional (1) |
2.00 |
n/a |
ED Amazonas Energia |
7.30 |
300.75 |
(1) Amounts in U$ Million.
Transmission |
1Q15 |
2015 Budget |
Eletronorte |
35.67 |
1,068.74 |
Chesf |
154.10 |
1,298.60 |
Furnas |
80.04 |
876.46 |
Eletrosul |
19.90 |
163.40 |
ED Amazonas Energia |
1.91 |
51.55 |
Distribution |
1Q15 |
2015 Budget |
ED Acre |
9.416 |
117.462 |
ED Alagoas |
20.10 |
193.60 |
ED Amazonas Energia |
25.58 |
384.04 |
ED Piauí |
23.54 |
313.61 |
ED Rondônia |
31.52 |
368.40 |
ED Roraima |
4.51 |
50.25 |
Celg D |
62.20 |
350.70 |
26
Marketletter 1Q15
Others |
1Q15 |
2015 Budget |
Eletronorte |
5.41 |
72.10 |
Chesf |
10.50 |
150.60 |
Furnas |
12.12 |
172.83 |
Eletronuclear(1) |
3.35 |
24.59 |
Eletrosul |
2.00 |
78.70 |
CGTEE |
- |
4.00 |
Itaipu Binacional (2) |
4.60 |
n/a |
ED Alagoas |
0.00 |
22.30 |
ED Acre |
195 |
3.938 |
ED Amazonas Energia |
2.03 |
40.04 |
ED Piauí |
23.71 |
341.84 |
ED Rondônia |
1.09 |
10.15 |
ED Roraima |
- |
6.57 |
(1) The amounts in the Generation segment refers to the works of infra structure installation common to both units, computer programs and equipments.
(2) Amounts in U$ million.
X.2 New Investments
X.2.1 Generation
X.2.1.1 Integral Responsability
Company |
Unit |
State |
Investiment (R$ Million) |
Installed Capacity (MW) |
Energy Assured (MW) |
Operation |
Construction |
End of Concession | |
Total |
Up to 1Q15 | ||||||||
Chesf |
WPP Casa Nova I |
BA |
800 |
654.7 |
180 |
61.4 |
dec/16 (1) |
may/12 |
jan/46 |
WPP Casa Nova II |
BA |
102.5 |
1.4 |
28 |
7.1 |
dec/17 |
sep/15 |
jul/49 | |
WPP Casa Nova III |
BA |
93.1 |
1.2 |
24 |
5.5 |
dec/17 |
sep/15 |
jul/49 | |
Furnas |
SHU Anta |
RJ/MG |
2,296.6 |
2,473.6 (2) |
28 |
191.3 (2) |
SHU Anta: aug/2015 |
mar/07 |
aug/41 |
Eletronuclear |
Angra 3 |
RJ - Angra dos Reis |
14,882 (3) |
5,912.3 |
1,405 |
1.214.2 |
dec/18 |
jul/08 |
dec/58 (2) |
Eletrosul |
SHU Santo Cristo (4) |
SC |
227.47 |
16.87 |
19.5 |
10.5 |
- |
- |
jun/42 |
SHU Coxilha Rica (5) |
SC |
- |
10.08 |
18 |
10.1 |
- |
- |
jun/42 | |
Cerro Chato – Wind farms Capão do Inglês, Coxilha Seca and Galpões (6) |
RS |
270 |
194.1 |
48 |
18.7 |
may/15 |
jul/14 |
jun/42 | |
ED Amazonas Energia |
TPU Mauá 3 |
Amazonas |
1,054.33 |
6.6 |
379.76 |
589.61 |
jan/01 |
jul/01 |
apr/14 |
(1) Dec/16: beginning of operation of 36 aerial generators; and Dec/17: full operation (120 aerial generators)
(2) There is no operation license yet for Angra 3. It is considered 40 years the same for Angra 2 (Dec/2058)
(3) Only direct costs
(4) Under installation License phase. Early planned operation for 22 months after issuance of the Installation License.
Em fase de Licença de Instalação. Início da Operação previsto para 22 meses após emissão da Licença de Instalação
(5)Beginning of construction and operation indefinite in function of the negative opinion of Historic and Artistic Institute - IPHAN.
(6) Construction permit and operation granted to SPE Wind Coxilha Seca SA through ANEEL Auction 009/2013. Grant Transfer Agreement of Wind Coxilha Seca for Eletrosul on 08.08.2014, and is therefore transferred the total ownership of Ordinances MME No. 192, 204 and 210. The transfer of the grant awaits approval by ANEEL.
27
Marketletter 1Q15
X.2.1.2 Special Proposed Company
SPE |
Unit |
Eletrobras Companies (%) |
State |
Installed Capacity (MW) |
Energy Assured (MW) |
Operation |
Construction |
End of Concession |
Investiment (R$ million) |
Working Schedule (%) |
Partners | |
Total |
Up to 1Q15 | |||||||||||
Norte Energia S.A. |
HPU Belo Monte |
Eletronorte (19.98%) |
PA |
11,233.1 |
4,571 |
nov/15 |
aug/11 |
aug/45 |
Final working basis: 29,375.00 |
18,279.39 |
68.9 |
ELETROBRAS - 15% |
Cia. Energética Sinop S.A. |
HPU Sinop |
Eletronorte (24.5%) |
MT |
400 |
239.8 |
jan/18 |
dec/13 |
dec/47 |
1,804.81 |
346 |
20.8 |
CHESF – 24.5% |
ESBR Participações S.A. |
HPU Jirau (1) |
Chesf (20%) |
RO |
3,750 |
2,184.6 |
sep/13 |
dec/09 |
aug/43 |
18.968.90 |
18,437 |
98 |
Suez Energy (40.00%) |
WPP Caiçara I S.A. |
WPP Caiçara I |
Chesf (49%) |
RN (2) |
27.0 (3) |
13.5 |
jan/16 |
jul/14 |
jun/47 |
134 |
42.4 |
44.6 |
Eletronorte (24,50%) |
WPP Caiçara II S.A. |
WPP Caiçara II |
Chesf (49%) |
RN (2) |
18.0 (3) |
9.3 |
jan/16 |
jul/14 |
jul/47 |
93.30 |
28.3 |
48.4 |
Envolver Participações (51%) |
WPP Junco I S.A. |
WPP Junco I |
Chesf (49%) |
RN (2) |
24.0 (3) |
12.1 |
jan/16 |
jul/14 |
jul/47 |
120.8 |
80.1 |
49.4 |
Envolver Participações (51%) |
WPP Junco II S.A |
WPP Junco II |
Chesf (49%) |
RN (2) |
24.0 (3) |
11.1 |
jan/16 |
jul/14 |
jul/47 |
120.80 |
39.4 |
44.4 |
Envolver Participações (51%) |
V. de Santa Joana IX Energia Renováveis S.A. |
WPP Santa Joana IX |
Chesf (49%) |
PI |
30 |
15.8 |
jul/15 |
mar/14 |
apr/49 |
106.7 |
70.1 |
89 |
Envolver Participações (51%) |
V. de Santa Joana X Energia Renováveis S.A. |
WPP Santa Joana X |
Chesf (49%) |
PI |
30 |
16 |
jul/15 |
mar/14 |
apr/49 |
104.20 |
69.9 |
89 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana XI Energia Renováveis S.A. |
WPP Santa Joana XI |
Chesf (49%) |
PI |
30 |
16 |
jul/15 |
mar/14 |
apr/49 |
104 |
66.1 |
89 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana XII Energia Renováveis S.A. |
WPP Santa Joana XII |
Chesf (49%) |
PI |
30 |
16.9 |
jul/15 |
mar/14 |
apr/49 |
128.80 |
82.4 |
89 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana XIII Energia Renováveis S.A. |
WPP Santa Joana XIII |
Chesf (49%) |
PI |
30 |
16 |
jul/15 |
mar/14 |
apr/49 |
104.4 |
69.9 |
89 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana XV Energia Renováveis S.A. |
WPP Santa Joana XV |
Chesf (49%) |
PI |
30 |
16.2 |
jul/15 |
mar/14 |
apr/49 |
128.60 |
78.4 |
89 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana XVI Energia Renováveis S.A. |
WPP Santa Joana XVI |
Chesf (49%) |
PI |
30 |
17.4 |
jul/15 |
mar/14 |
apr/49 |
126.1 |
79.3 |
89 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
Baraúnas I Energética S.A. |
WPP Baraúnas I |
Chesf (49%) |
BA |
29.7 |
12.4 |
sep/15 |
mar/14 |
apr/49 |
104.00 |
31 |
41 |
Contour Global (36.00%)/ SalusFip (14.90%)/ Ventos de Santa Joana (0.10%) |
Mussambê Energética S.A. |
WPP Mussambê |
Chesf (49%) |
BA |
29.7 |
11.5 |
sep/15 |
mar/14 |
apr/49 |
104 |
31 |
41 |
Brennand Energia S.A. (50.90%)/ Brennand Energia Eólica (0.10%) |
Morro Branco I Energética S.A. |
WPP Morro Branco I |
Chesf (49%) |
BA |
29,7 |
12.7 |
sep/15 |
mar/14 |
apr/49 |
104.00 |
31 |
41 |
Brennand Energia S.A. (50.90%)/ Brennand Energia Eólica (0.10%) |
Caititú 2 Energia S.A. |
WPP Caititú 2 |
Chesf (99.96%) |
BA |
14 |
5.1 |
sep/15 |
feb/15 |
apr/49 |
40.2 |
14.4 |
(4) |
Brennand Energia S.A. (50.90%)/ Brennand Energia Eólica (0.10%) |
Caititú 3 Energia S.A. |
WPP Caititú 3 |
Chesf (99.96%) |
BA |
14 |
4.7 |
sep/15 |
feb/15 |
apr/49 |
40.20 |
14.4 |
(4) |
Sequóia (0.0400%) |
Teiú 2 Energia S.A. |
WPP Teiú 2 |
Chesf (99.95%) |
BA |
14 |
4.2 |
sep/15 |
feb/15 |
apr/49 |
40.2 |
11.5 |
(4) |
Sequóia (0.0400%) |
Arapapá Energia S.A. |
WPP Arapapá |
Chesf (99.9%) |
BA |
10 |
2.2 |
sep/15 |
feb/15 |
apr/49 |
28.70 |
5.8 |
(4) |
Sequoia (0.0500%) |
Carcará Energia S.A. |
WPP Carcará |
Chesf (99.96%) |
BA |
10 |
4.6 |
sep/15 |
feb/15 |
apr/49 |
28.7 |
14.4 |
(4) |
Sequóia (0.0999%) |
Corrupião 3 Energia S.A. |
WPP Corrupião 3 |
Chesf (99.96%) |
BA |
14 |
4.2 |
sep/15 |
feb/15 |
apr/49 |
40.20 |
14.4 |
(4) |
Sequóia (0.0400%) |
Acauã Energia S.A. |
WPP Acauã |
Chesf (99.93%) |
BA |
12 |
3.1 |
sep/15 |
feb/15 |
apr/49 |
34.4 |
8.7 |
(4) |
Sequóia (0.0400%) |
Angical 2 Energia S.A. |
WPP Angical 2 |
Chesf (99.96%) |
BA |
14 |
5.1 |
sep/15 |
feb/15 |
apr/49 |
40.20 |
14.4 |
(4) |
Sequóia (0.0668%) |
Banda de Couro Energética S.A. |
WPP Banda de Couro |
Chesf (99.98%) |
BA |
29,7 |
12.9 |
mai/18 |
jan/15 |
jul/49 |
74 |
19.8 |
(4) |
Sequóia (0.0400%) |
Baraúnas II Energética S.A. |
WPP Baraunas II |
Chesf (99.96%) |
BA |
21,6 |
7.8 |
mai/18 |
jan/15 |
jul/49 |
66.60 |
12.4 |
(4) |
Sequóia (0.0238%) |
Coqueirinho 2 Energia S.A. |
WPP Coqueirinho 2 |
Chesf (49%) |
BA |
20 |
8.5 |
jan/16 |
feb/15 |
jun/49 |
73.2 |
22.6 |
(4) |
Sequóia (0.0381%) |
Papagaio Energia S.A. |
WPP Papagaio |
Chesf (49%) |
BA |
18 |
4.9 |
jan/16 |
feb/15 |
jun/49 |
75.60 |
4.5 |
0 |
Sequóia (51.00%) |
Tamanduá Mirim 2 Energia S.A. |
WPP Tamanduá Mirim 2 |
Chesf (49%) |
BA |
24 |
8 |
mai/18 |
feb/15 |
jun/49 |
104 |
3 |
0 |
Brennand Energia S.A. (50.90%)/ Brennand Energia Eólica (0.10%) |
Eólica Serra das Vacas I S.A. |
WPP Serra das Vacas I |
Chesf (49%) |
PE |
30 |
12.2 |
jan/16 |
aug/14 |
jun/49 |
124.40 |
43.4 |
11 |
Brennand Energia S.A. (50.90%)/ Brennand Energia Eólica (0.10%) |
Eólica Serra das Vacas II S.A. |
WPP Serra das Vacas II |
Chesf (49%) |
PE |
30 |
9.9 |
jan/16 |
aug/14 |
jun/49 |
122.6 |
41.2 |
11 |
PEC Energia (51.00%) |
Eólica Serra das Vacas III S.A. |
WPP Serra das Vacas III |
Chesf (49%) |
PE |
30 |
11 |
jan/16 |
aug/14 |
jun/49 |
122.60 |
38.1 |
11 |
PEC Energia (51.00%) |
Eólica Serra das Vacas IV S.A. |
WPP Serra das Vacas IV |
Chesf (49%) |
PE |
30 |
10.5 |
jan/16 |
aug/14 |
jun/49 |
122.6 |
41.8 |
11 |
PEC Energia (51.00%) |
V. de Santa Joana I Energia Renováveis S.A. |
WPP Santa Joana I |
Chesf (49%) |
PI |
30 |
14.7 |
jan/16 |
jun/14 |
jun/49 |
143.90 |
78.1 |
59 |
PEC Energia (51.00%) |
V. de Santa Joana III Energia Renováveis S.A. |
WPP Santa Joana III |
Chesf (49%) |
PI |
30 |
14.3 |
jan/16 |
jun/14 |
jun/49 |
121 |
77.5 |
59 |
Contour Global (46.00%)/ SalusFip (4.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana IV Energia Renováveis S.A. |
WPP Santa Joana IV |
Chesf (49%) |
PI |
30 |
14.2 |
jan/16 |
jun/14 |
jun/49 |
138.70 |
80.4 |
59 |
Contour Global (46.00%)/ SalusFip (4.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana V Energia Renováveis S.A. |
WPP Santa Joana V |
Chesf (49%) |
PI |
30 |
14.1 |
jan/16 |
jun/14 |
jun/49 |
144.5 |
82 |
59 |
Contour Global (46.00%)/ SalusFip (4.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santa Joana VII Energia Renováveis S.A. |
WPP Santa Joana VII |
Chesf (49%) |
PI |
30 |
14.8 |
jan/16 |
jun/14 |
jun/49 |
143.50 |
89.7 |
59 |
Contour Global (46.00%)/ SalusFip (4.90%)/ Ventos de Santa Joana (0.10%) |
V. de Santo Augusto IV Energia Renováveis S.A. |
WPP Santo Augusto IV |
Chesf (49%) |
PI |
30 |
15.7 |
jan/16 |
jun/14 |
jun/49 |
144.4 |
79.8 |
59 |
Contour Global (46.00%)/ SalusFip (4.90%)/ Ventos de Santa Joana (0.10%) |
Cia. Hidrelétrica Teles Pires |
SHU Teles Pires |
Furnas (24.5%) |
MT |
1,819.8 |
915.4 |
jul/15 |
aug/11 |
jun/46 |
4,512.4 |
4,131.6 |
97.2 |
Eletrosul (24.72%) |
Madeira Energia S.A. |
HPU Santo Antônio |
Furnas (39%) |
MT |
3,568.3 |
2,424.2 |
mar/12 |
aug/08 |
jun/43 |
20,587.0 |
7,362.53 |
92.55 |
Odebrecth Energia (18.6%) |
Empresa de Energia São Manoel S.A. |
HPU São Manoel |
Furnas (33.333%) |
MT/PA |
700 |
421.7 |
may/18 |
aug/14 |
apr/49 |
2,745.00 |
165.66 |
8.49 |
EDP – Energias do Brasil S.A. (33.33%) |
Central Geradora Eólica Famosa I S.A. (4) |
Famosa I |
Furnas (49%) |
RN |
22.5 |
11.1 |
feb/17 (5) |
apr/15 (5) |
may/47 |
85.8 |
8.3 |
2.5 |
PF Participações (51.00%) |
Central Geradora Eólica Pau Brasil S.A. (4) |
Pau Brasil |
Furnas (49%) |
CE |
15 |
7.7 |
feb/17 (5) |
apr/15 (5) |
mar/47 |
57.2 |
5.5 |
2.5 |
PF Participações (51.00%) |
Central Geradora Eólica Rosada S.A. |
Rosada |
Furnas (49%) |
RN |
30 |
13.4 |
jan/16 (5) |
apr/15 (5) |
may/47 |
107.3 |
10.4 |
2.5 |
PF Participações (51.00 %) |
Central Geradora Eólica São Paulo S.A. (4) |
São Paulo |
Furnas (49%) |
CE |
17.5 |
8.1 |
feb/17 (5) |
apr/15 (5) |
mar/47 |
64.4 |
6.2 |
2.5 |
PF Participações (51.00 %) |
Energia dos Ventos V (4) |
São Januário |
Furnas (49%) |
CE |
19.2 |
9 |
nov/16 (5) |
apr/15 (5) |
jun/47 |
12.05 |
7.7 |
12 |
Alupar (50.99%) |
Energia dos Ventos VI (4) |
Nossa Senhora de Fátima |
Furnas (49%) |
CE |
28.8 |
12.8 |
aug/16 (5) |
apr/15 (5) |
aug/47 |
18.08 |
10.5 |
12 |
Alupar (50.99%) |
Energia dos Ventos VII (4) |
Jandaia |
Furnas (49%) |
CE |
28.8 |
14.1 |
jun/16 (5) |
apr/15 (5) |
aug/47 |
18 .08 |
10.6 |
12 |
Alupar (50.99%) |
Energia dos Ventos VIII (4) |
São Clemente |
Furnas (49%) |
CE |
19.2 |
9.3 |
nov/16 (5) |
apr/15 (5) |
jul/47 |
12.05 |
7.7 |
12 |
Alupar (50.99%) |
Energia dos Ventos IX (4) |
Jandaia I |
Furnas (49%) |
CE |
19.2 |
9.9 |
feb/17 (5) |
apr/15 (5) |
jul/47 |
85.2 |
12.05 |
12 |
Alupar (50.99%) |
Bom Jesus Eólica S.A. |
Bom Jesus |
Furnas (49%) |
CE |
18 |
8.1 |
apr/17 (5) |
apr/15 (5) |
apr/49 |
78.6 |
7.2 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Cachoeira Eólica S.A. |
Cachoeira |
Furnas (49%) |
CE |
12 |
05 |
may/17 (5) |
apr/15 (5) |
apr/49 |
52.4 |
4.8 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Pitimbu Eólica S.A. |
Pitimbu |
Furnas (49%) |
CE |
18 |
7.2 |
jan/17 (5) |
apr/15 (5) |
mar/49 |
78.6 |
7.2 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
São Caetano Eólica S.A. (4) |
São Caetano |
Furnas (49%) |
CE |
25.2 |
11 |
nov/16 (5) |
apr/15 (5) |
apr/49 |
113.6 |
10.3 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
São Caetano I Eólica S.A. |
São Caetano I |
Furnas (49%) |
CE |
18 |
7.7 |
oct/16 (5) |
apr/14 (5) |
apr/49 |
78.6 |
7.2 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
São Galvão Eólica S.A. (4) |
São Galvão |
Furnas (49%) |
CE |
22 |
9.5 |
may/16 (5) |
apr/15 (5) |
mar/49 |
104.8 |
9.5 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Carnaúba I Eólica S.A. |
Carnaúba I |
Furnas (49%) |
RN |
22 |
9.4 |
may/16 (5) |
apr/15 (5) |
jul/49 |
93.30 |
8.4 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Carnaúba II Eólica S.A. |
Carnaúba II |
Furnas (49%) |
RN |
18 |
7.3 |
may/16 (5) |
apr/15 (5) |
jul/49 |
76.4 |
6.9 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Carnaúba III Eólica S.A. |
Carnaúba III |
Furnas (49%) |
RN |
16 |
7.5 |
sep/16 (5) |
apr/15 (5) |
jul/49 |
67.90 |
6.1 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Carnaúba V Eólica S.A. |
Carnaúba V |
Furnas (49%) |
RN |
24 |
10.1 |
may/16 (5) |
apr/15 (5) |
jul/49 |
101.8 |
9.2 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Cervantes I Eólica S.A. |
Cervantes I |
Furnas (49%) |
RN |
16 |
7.1 |
may/16 (5) |
apr/15 (5) |
jul/49 |
67.90 |
6.1 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Cervantes II Eólica S.A. |
Cervantes II |
Furnas (49%) |
RN |
12 |
5.6 |
may/16 (5) |
apr/15 (5) |
jul/49 |
50.9 |
4.6 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Punaú I Eólica S.A. |
Punaú I |
Furnas (49%) |
RN |
24 |
11 |
may/16 (5) |
apr/15 (5) |
jul/49 |
101.80 |
9.2 |
5.00 |
Fundo de Investimento em Participações Caixa Milão (50.99%) |
Consórcio Arara Azul |
Arara Azul |
Furnas (90%) |
RN |
27.5 |
10.7 |
may/16 (5) |
apr/15 (5) |
nov/49 |
98 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Bentevi |
Bentevi |
Furnas (90%) |
RN |
15.0 |
5.7 |
may/16 (5) |
apr/15 (5) |
nov/49 |
55.00 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Ouro Verde I |
Ouro Verde I |
Furnas (90%) |
RN |
27.5 |
10.7 |
may/16 (5) |
apr/15 (5) |
nov/49 |
98 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Ouro Verde II |
Ouro Verde II |
Furnas (90%) |
RN |
30.0 |
11.2 |
may/16 (5) |
apr/15 (5) |
nov/49 |
106.00 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Ouro Verde III |
Ouro Verde III |
Furnas (90%) |
RN |
25.0 |
9.4 |
may/16 (5) |
apr/15 (5) |
nov/49 |
89 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Santa Rosa |
Santa Rosa |
Furnas (90%) |
CE |
20 |
8.4 |
jan/18 (5) |
jan/17 (5) |
oct/49 |
79.00 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Uirapuru |
Uirapuru |
Furnas (90%) |
CE |
28 |
12.6 |
jan/18 (5) |
jan/17 (5) |
oct/49 |
107 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Ventos do Angelim |
Ventos de Angelim |
Furnas (90%) |
CE |
24.0 |
10.3 |
jan/18 (5) |
jan/17 (5) |
nov/49 |
91.00 |
- |
- |
Eólica Tecnologia Ltda (7.0%) |
Consórcio Serra do Mel |
Serra do Mel I |
Furnas (90%) |
RN |
28 |
13 |
jan/18 (5) |
jan/17 (5) |
oct/49 |
135.3 |
- |
- |
Eólica Tecnologia Ltda (9.99%) |
Consórcio Serra do Mel |
Serra do Mel II |
Furnas (90%) |
RN |
28 |
12.8 |
jan/18 (5) |
jan/17 (5) |
oct/49 |
135.30 |
- |
- |
Eólica Tecnologia Ltda (9.99%) |
Consórcio Serra do Mel |
Serra do Mel III |
Furnas (90%) |
RN |
28 |
12.5 |
nov/17 (5) |
dec/16 (5) |
nov/49 |
135.3 |
- |
- |
Eólica Tecnologia Ltda (9.99%) |
Geradora Eólica Itaguaçu da Bahia SPE S.A. (4) |
Itaguaçu da Bahia |
Furnas (49%) |
BA |
28 |
14 |
jan/18 (5) |
oct/16 (5) |
sep/49 |
144.90 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de Santa Luiza SPE S.A. (4) |
Ventos de Santa Luiza |
Furnas (49%) |
BA |
28 |
14.2 |
dec/17 (5) |
nov/16 (5) |
sep/49 |
144.9 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de Santa Madalena SPE S.A. (4) |
Ventos de Santa Madalena |
Furnas (49%) |
BA |
28 |
14.7 |
jan/18 (5) |
jun/17 (5) |
sep/49 |
144.90 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de Santa Marcella SPE S.A. (4) |
Ventos de Santa Marcella |
Furnas (49%) |
BA |
28 |
13.6 |
jan/18 (5) |
jun/17 (5) |
sep/49 |
144.9 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de Santa Vera SPE S.A. (4) |
Ventos de Santa Vera |
Furnas (49%) |
BA |
28 |
15.2 |
jan/18 (5) |
jun/17 (5) |
sep/49 |
144.90 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de Santo Antônio SPE S.A. (4) |
Ventos de Santo Antônio |
Furnas (49%) |
BA |
28 |
16.1 |
jan/18 (5) |
mar/17 (5) |
sep/49 |
144.9 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de São Bento SPE S.A. (4) |
Ventos de São Bento |
Furnas (49%) |
BA |
28 |
14.4 |
jan/18 (5) |
apr/17 (5) |
sep/49 |
144.90 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de São Cirilo SPE S.A. (4) |
Ventos de São Cirilo |
Furnas (49%) |
BA |
28 |
14.7 |
jan/18 (5) |
mar/17 (5) |
sep/49 |
144.9 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de São João SPE S.A. (4) |
Ventos de São João |
Furnas (49%) |
BA |
28 |
15 |
jan/18 (5) |
mar/17 (5) |
sep/49 |
144.90 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Geradora Eólica Ventos de São Rafael SPE S.A. (4) |
Ventos de São Rafael |
Furnas (49%) |
BA |
28 |
13.8 |
jan/18 (5) |
mar/17 (5) |
sep/49 |
144.9 |
1.6 |
1.8 |
Salus Fundo de Investimento em Participações (49.0%) |
Tijoá Participações e Investimentos S.A. |
UHE Três Irmãos |
Furnas (49.9%) |
|
|
|
|
|
|
14.50 |
5.6 |
100 |
FIP Constantinopla (50.1%) |
Eólica –Chuí Holding S.A. |
Wind Farms of Chuí I to V, (98MW) and Minuano VI and VII (46MW). |
Eletrosul (49%) |
RS |
144 |
59.8 |
apr/15 |
feb/14 |
apr/47 |
805.6 |
661.31 |
73.4 |
Rio Bravo Investimentos - 51% |
Eólica –Livramento Holding S.A. (8) |
Wind Farms of Cerro Chato IV, V, VI, Ibirapuitã and Trindade |
Eletrosul (52.53%) |
RS |
78 |
29 |
nov/13 |
jan/12 |
mar/47 |
490.30 |
349.04 |
93.5 |
Rio Bravo Investimentos - 41% |
Eólica – Santa Vitória do Palmar S.A. (9) |
Wind Farms Geribatu from I to X |
Eletrosul (49%) |
RS |
258 |
109 |
feb/15 |
nov/12 |
apr/47 |
1099.1 |
1003.14 |
99.5 |
Brave Winds Geradora – 51% |
Hermenegildo I (10) |
Wind Farms Verace 24 to 27 |
Eletrosul (99.99%) |
RS |
57.3 |
27.4 |
may/15 |
aug/14 |
jun/49 |
287.26 |
109.55 |
19.7 |
Renobrax – 0.01% |
Hermenegildo II (10) |
Wind Farms Verace 28 to 31 |
Eletrosul (99.99%) |
RS |
57.3 |
26.6 |
jun/15 |
aug/14 |
jun/49 |
287.26 |
65.76 |
8 |
Renobrax – 0.01% |
Hermenegildo III |
Wind Farms Verace 34 to 36 |
Eletrosul (99.99%) |
RS |
48.3 |
22.2 |
sep/15 |
aug/14 |
jun/49 |
244.90 |
69.27 |
0.8 |
Renobrax – 0.01% |
Chuí IX |
Wind Farm Chuí IX |
Eletrosul (99.99%) |
R$ |
17.9 |
7.8 |
apr/15 |
aug/14 |
may/49 |
81.6 |
44.79 |
52.7 |
Renobrax – 0.01% |
(1) Operating with 1,950 MW.
(2)Changes in location of original project, due to enviromental unauthorization, which is under analysis by Aneel.
(3)Changes in parks powers , due to changes in locations, for accomplishing with the assured energy sold in auction.
(4)Data not informed
(4) Amounts of Installed Capacity retified
(5)According to monitor of generating wind parks Report in December 2014.
(6) Commercial operation: 1,500 MW. Testing stage: 225 MW.
(7) GU 1 available for operation on jan/2015, but the beginning depends on the transmission system conclusion.
(8) There are aerial generators in recovery/audit because of accident.
(9) Testing Stage: 258 MW
(10) Completion of the projects is scheduled for May / 15 and Jun / 15 for HI and HII, respectively, however, the commercial operation depends on the transmission line.
28
Marketletter 1Q15
X.2.2 Transmission
X.2.2.1 Integral Responsability
X.2.2.1.1 Transmission Line
Eletrobras Companies |
From - To |
Total Investiment (R$ Million) |
Lines Extension (km) |
Tension (kV) |
Operation |
End of Concession |
Eletronorte |
Jorge Teixeira – Lechuga (AM) TL H |
49.7 |
30 |
230 |
Feb/14 |
Jul/40 |
Jorge Teixeira – Lechuga (AM) SS Lechuga (auction 02/12 |
69.8 |
30 |
230 |
Mar/15 (1) |
May/42 | |
Chesf |
Eunápolis/Teixeira Freitas II C1 |
30.09 |
145 |
230 |
Feb/16 |
Oct/38 |
Funil/Itapebi C3 |
41.07 |
223 |
230 |
jun/16 |
Apr/37 | |
Eunápolis/Teixeira Freitas II C2 |
44.15 |
152 |
230 |
Feb/16 |
Aug/39 | |
Pau Ferro/Santa Rita II |
34 |
85 |
230 |
jul/16 |
Aug/39 | |
Paraiso/Açu II, C3 |
59.48 |
123 |
230 |
jan/16 |
nov/40 | |
Açu/Mossoró II, C2 |
59.48 |
69 |
0 |
jan/16 |
nov/40 | |
Sobral III/Acaraú II |
25.87 |
97 |
230 |
jun/15 |
nov/40 | |
Morro do Chapéu II/Irecê |
22.13 |
65 |
230 |
Dec/15 |
Oct/41 | |
Paraíso/Lagoa Nova II |
33.11 |
65 |
230 |
Sep/15 |
Oct/41 | |
Teresina II/Teresina III |
13.76 |
26 |
230 |
Feb/16 |
Dec/41 | |
Recife II/Suape II, C2 |
61.12 |
44 |
230 |
Feb/17 |
Dec/41 | |
Camaçari IV/Sapeaçu |
84.29 |
105 |
230 |
Sep/16 |
Dec/41 | |
Sapeaçu/Sto.Antonio de Jesus |
84.29 |
31 |
230 |
jul/16 |
Dec/41 | |
Jardim/ N Sra do Socorro |
13.6 |
1,3 |
230 |
Sep/15 |
May/42 | |
Messias/ Maceió II |
13.6 |
20 |
230 |
nov/15 |
May/42 | |
Camaçari IV/Pirajá |
47.07 |
45 |
230 |
jun/16 |
May/42 | |
Pituaçú/Pirajá |
47.07 |
5 |
230 |
jun/16 |
May/42 | |
kV Mossoró II/ Mossoró IV |
81.74 |
40 |
230 |
Feb/16 |
jun/42 | |
Ceará Mirim II/Touros |
81.74 |
56,17 |
230 |
Dec/15 |
jun/42 | |
Russas II/ Banabuiu C2 |
81.74 |
110 |
230 |
jul/16 |
jun/42 | |
Igaporã II – Igaporã III C1 and C2 |
77.5 |
4 |
230 |
Aug/15 |
jun/42 | |
Igaporã III – Pindaí II |
77.5 |
46 |
230 |
Aug/15 |
jun/42 | |
Furnas |
TL Bom Despacho 3 – Ouro Preto 2 (2) |
120.1 |
180 |
500 |
(3) |
jan/39 |
TL Mascarenhas – Linhares and SS Linhares (4) |
67.2 |
99 |
230 |
Oct/15 |
jul/40 | |
TL Mascarenhas – Linhares and SS Linhares (4) |
67.2 |
99 |
230 |
Oct/15 |
jul/40 | |
Eletrosul |
Port. TL JLA – PAL, in SS GAROPABA |
7.61 |
5.4 |
138 |
Scheduled |
dec/42 |
Port. TL JLA – PAL, in SS PALHOÇA – PINHEIRA |
5.48 |
3.7 |
138 |
Scheduled |
dec/42 | |
Port. of TL Passo Fundo / Monte Claro |
9.29 |
11 |
230 |
Scheduled |
dec/42 | |
Port. TL Araquari Hyosung – Joinville GM, in SS Joinville SC |
5.13 |
1 |
138 |
Scheduled |
dec/42 | |
Port. Porto Primavera - Ivinhema, in SS IVINHEMA 2, Double circuit |
3.42 |
3.5 |
138 |
Scheduled |
jan/44 | |
Sec. PORTO PRIMAVERA - IVINHEMA, in SS NOVA ANDRADINA (Enersul), and Implementation of 02 modules of line entrance |
12.39 |
11 |
138 |
Scheduled |
dec/42 | |
Interconnection electric Brasil – Uruguai – TL Candiota-Melo |
50.78 |
60 |
525 |
Nov/14 (5) |
feb/40 | |
Interconnection electric Brasil – Uruguai – TL Presidente Médici-Candiota |
7.59 |
2.8 |
230 |
Nov/14 (5) |
feb/40 | |
Port. TL Blumenau - Palhoça, in SS Gaspar 2 |
15.81 |
2 |
230 |
Scheduled |
jan/44 | |
TL Capivari do Sul-Gravataí, |
46.6 |
83 |
525 |
mar/18 |
Nov/44 (6) | |
TL Capivari do Sul-Viamão 3 |
99.7 |
65 |
230 |
mar/18 |
Nov/44 (6) | |
TL Guaíba 3-Capivari do Sul |
205.7 |
178 |
525 |
mar/18 |
Nov/44 (6) | |
TL Osório 3 - Gravataí 3 |
46.8 |
66 |
230 |
mar/18 |
Nov/44 (6) | |
TL Porto Alegre 8 - Porto Alegre 1 (underground) |
33.8 |
3.4 |
230 |
mar/18 |
Nov/44 (6) | |
TL Porto Alegre 12 - Porto Alegre 1 (underground) |
39.8 |
4 |
230 |
mar/18 |
Nov/44 (6) | |
TL Livramento 3 - Alegrete 2 |
64.4 |
125 |
230 |
mar/18 |
Nov/44 (6) | |
TL Livramento 3-Cerro Chato |
4.1 |
10 |
230 |
mar/18 |
Nov/44 (6) | |
TL Livramento 3 - Santa Maria 3 |
124.3 |
247 |
230 |
mar/18 |
Nov/44 (6) | |
TL Livramento 3 - Maçambará 3 |
110.2 |
205 |
230 |
mar/18 |
Nov/44 (6) | |
TL Guaíba 3 – Gravataí |
143.5 |
127 |
525 |
mar/18 |
Nov/44 (6) | |
TL Guaíba 2-Guaíba 3 C1 e C2 |
29 |
38 |
230 |
mar/18 |
Nov/44 (6) | |
TL Guaíba 3 Candiota CD |
445.7 |
279 |
525 |
mar/18 |
Nov/44 (6) | |
TL Guaíba 3 – Povo Novo C2 |
248.6 |
245 |
525 |
mar/18 |
Nov/44 (6) | |
TL Marmeleiro 2 – Santa Vitória do Palmar 2 |
56.9 |
48 |
525 |
mar/18 |
Nov/44 (6) | |
TL Povo Novo – Marmeleiro 2 |
168.9 |
152 |
525 |
mar/18 |
Nov/44 (6) | |
TL Nova Santa Rita-Guaíba 3 C2 |
56.3 |
40 |
525 |
mar/18 |
Nov/44 (6) | |
Port. Osório 2 - Lagoa dos Barros in Osório 3 |
2.1 |
4 |
230 |
mar/18 |
Nov/44 (6) | |
Port. TL Passo Fundo - Nova Prata 2 C1 and C2 in Vila Maria |
2.6 |
1 |
230 |
mar/18 |
Nov/44 (6) | |
Port. Santo Ângelo – Maçambará |
2.8 |
3.3 |
230 |
mar/18 |
Nov/44 (6) | |
Port. Bajé – Pres. Médici SS CTA |
3.9 |
- |
230 |
mar/18 |
Nov/44 (6) | |
Port. TL Nova Santa Rita – Povo Novo in Guaíba 3 |
11.8 |
- |
525 |
mar/18 |
Nov/44 (6) |
(1) The line is completed and available for operation start since May / 14. However, the associated substations were energized in March / 15.
(2) It is constituted by 500 kV Bom Despacho 3 - Ouro Preto 2, the SS Bom Despacho 3 (Cemig) - C and Ouro Preto 2 (Cemig) - 3A.
(3) It is ready to go into commercial operation, only awaiting the issuance of the Operating License.
(4) It is constituted by TL 230 kV Mascarenhas - Linhares, the SS Mascarenhas (Escelsa) and Linhares (Escelsa).
(5) Enterprise completed in Sep / 14, however the commercial operation depends on the completion of SS Candiota.
(6) Through ANEEL energy auction, from new projects, the Company won in 2014, the lot "A" of the Auction 004/2014, with projects in Rio Grande do Sul.
29
Marketletter 1Q15
X.2.2.1.2 Substations
Eletrobras Companies |
SS |
Investiment |
Transformation Capacity (MVA) |
Location (State) |
Beginning of Operation |
End of Concession |
Chesf |
SS 230/69 kv Polo |
17.18 |
100 |
BA |
aug/15 |
oct/40 |
SS 230 kv Morro do Chapéu |
24.33 |
150 |
BA |
dec/15 |
oct/41 | |
SS 230 kv Lagoa Nova |
51.22 |
300 |
RN |
sep/15 |
oct/41 | |
SS 230 kv Ibiapina |
51.22 |
200 |
CE |
feb/16 |
oct/41 | |
SS 230/69 kv Teresina III |
29.21 |
400 |
PI |
feb/16 |
dec/41 | |
SS 230/69 kv N.S. Socorro |
94.43 |
300 |
SE |
sep/15 |
may/42 | |
SS 230/69 kv Maceió II |
94.43 |
400 |
AL |
nov/15 |
may/42 | |
SS 230/138 kv Poções II |
94.43 |
200 |
BA |
jul/15 |
may/42 | |
SS 230/69 kv Pirajá |
30.57 |
360 |
BA |
jun/16 |
may/42 | |
SS 230/69 kv Mirueira II |
68.77 |
300 |
PE |
jul/15 |
may/42 | |
SS 230/69 kv Jaboatão II |
68.77 |
300 |
PE |
mar/16 |
may/42 | |
SS 230 kv Touros |
46.18 |
150 |
RN |
dec/15 |
dec/42 | |
SS 230 kv Mossoró IV |
46.18 |
100 |
RN |
feb/16 |
dec/42 | |
SS 500/230 kv Igaporã III |
99.44 |
2,050 |
BA |
aug/15 |
jun/42 | |
SS 230 kv Pindaí II |
99.44 |
2,050 |
BA |
aug/15 |
jun/42 | |
SS 230/138 kV Teixeira de Freitas II |
17.91 |
100 |
BA |
feb/16 |
oct/38 | |
Eletrosul |
SS Garopaba –Implementation of 2 modules EL |
6.23 |
0 |
SC |
Scheduled |
15676 |
SS Palhoça Pinheira – Implementation of 2 modules EL |
5.2 |
0 |
SC |
Scheduled |
dec/42 | |
SS Nova Prata 2 - Implementation of 2 modules EL |
9.31 |
0 |
RS |
Scheduled |
dec/42 | |
SS Joinville Norte – Extension D Setup of 2 capacitors 230kV – 2x100MVA |
12.31 |
200 |
SC |
Scheduled |
dec/42 | |
SS – Foz do Chapecó Extension B º3 Transformer / 230/138kV |
11.79 |
100 |
RS |
Scheduled |
jun/44 | |
SS Alegrete–Transformer /69/13,8/13,8kV |
7.56 |
17 |
RS |
nov/14 (1) |
dec/42 | |
SS Joinville SC – Implementation of 2 modules of line entrance |
3.55 |
0 |
SC |
Scheduled |
dec/42 | |
SS Ivinhema 2 (extension / 230/138 kV) |
24.9 |
300 |
MS |
Scheduled |
jan/44 | |
SS Siderópolis – extension K – implementation of a module of line entrance 69 KV |
1.53 |
0 |
SC |
Scheduled |
dec/42 | |
SS Foz do Chapecó – extension D – implementation of a module of line entrance 138 KV |
1.69 |
0 |
RS |
Scheduled |
jun/44 | |
SS Biguaçu – Ampliação “G” – 230/138/13,8 KV |
14.68 |
150 |
SC |
Scheduled |
dec/42 | |
SS Biguaçu - Ampliação "J" |
46.91 |
672 |
SC |
sep/16 |
mar/35 | |
SS Canoinhas - Ampliação "G" |
7.24 |
50 |
SC |
sep/16 |
dec/42 | |
SS Desterro - Ampliação "A" |
11.92 |
150 |
SC |
sep/16 |
dec/42 | |
SS Joinville Norte - Ampliação "E" |
13.23 |
150 |
SC |
sep/16 |
dec/42 | |
SS LAJEADO GRANDE II – Implementation of 2nd auto transformator 230/138 kV - 75 MVA and connections 230kV and 138kV. |
12.26 |
75 |
SC |
nov/16 |
oct/40 | |
Reinforcement in SSs: Gravataí, Gravataí 2, Salto Osório, Curitiba, Areia |
3.4 |
0 |
PR |
jun/15 |
dec/42 | |
SS Canoinhas – Extension to "F" |
7.93 |
150 |
SC |
jan/18 |
dec/42 | |
Reinforcement in SSs: Farroupilha, Florianópolis, Ilhota, Palhoça, Areia |
1.47 |
0 |
RS e SC |
jul/05 |
dec/42 | |
SS Viamão 3 EL 230 |
6.1 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS 525/230/138 kV Capivari do Sul 525/230 (3+1)x 224 MVA and 230/138 kV 2x100 MVA |
188.6 |
1,096 |
RS |
mar/18 |
Nov/44 (2) | |
SS Gravataí EL 525 |
14 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Guaíba 3 EL 525 |
16.9 |
- |
0 |
mar/18 |
Nov/44 (2) | |
SS 230 kV Vila Maria – 2xATF 230/138 kV |
41.9 |
150 |
RS |
mar/18 |
Nov/44 (2) | |
SS Gravataí 3 EL 230 OSO3 |
3.9 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS 230 kV Osório 3 – new |
17.5 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS 230 kV Porto Alegre 1 (isolated to SF6 – new) – 230/69 kV |
76.7 |
166 |
RS |
mar/18 |
Nov/44 (2) | |
SS Porto Alegre 12 EL 230 |
5.4 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Porto Alegre 8 EL 230 |
3.3 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Alegrete 2 EL 230 LVE3 |
4.1 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Cerro Chato EL 230 LVE3 |
2.8 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Livramento 2 Adequation SA |
0.1 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS 230 kV Livramento 3 - compensator(-100/+100) MVAr |
130.4 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS 230 kV Maçambará 3 |
28.3 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Santa Maria 3 EL 230 LVE3 |
10.4 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Guaíba 2 2EL GUA3 |
6.4 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS 525/230 kV Candiota 2 – with transformation ATR and bar reactors 525 kV (6+1 res) x 224 MVA – (3+1 res) x50 MVAr |
127.8 |
1,768 |
RS |
mar/18 |
Nov/44 (2) | |
SS 525 kV/230 kV Guaíba 3 ATR (6+1) x 224 MVA |
261.8 |
1,568 |
RS |
mar/18 |
Nov/44 (2) | |
SS Gravataí EL 525 GUA3 |
9.4 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Marmeleiro 2 2EL 525 SPA2 PNO |
49.8 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Nova Santa Rita EL 525 GUA3 |
10.5 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Povo Novo 2EL 525 GUA3 MRO2 |
50.6 |
- |
RS |
mar/18 |
Nov/44 (2) | |
SS Sta Vitória do Palmar 2EL 525 MRO2 |
22.7 |
- |
RS |
mar/18 |
Nov/44 (2) |
(1)Energized, waiting for immobilization procedures and obtain revenue by the ONS .
(2)Through the ANEEL energy auction , from new projects , the Company won in 2014 , the lot "A" of the Auction 004/2014 , with projects in Rio Grande do Sul.
30
Marketletter 1Q15
X.2.2.2 Special Proposed Company
X.2.2.2.1 Transmission Lines
SPE |
From - To |
Eletrobras Companies (%) |
Investiment (R$ Million) |
Lines Extension (km) |
Tension |
Operation |
End of Concesion | |
Total |
Up to 1Q15 | |||||||
Linha Verde Transmissora de Energia S.A. |
Porto Velho (RO) – Samuel (RO) – Ariquemes (RO) - Ji-Paraná (RO) - Pimenta Bueno (RO) – Vilhena (RO) – Jauru (MT) |
Eletronorte (49%) |
877.80 |
526.36 |
987 |
230 |
mar-15 |
nov-39 |
Transnorte Energia S.A. |
Eng. Lechuga (AM) - Equador (RR) and Equador (RR) - Boa Vista (RR), Double circuit and SS Equador (RR) Boa Vista (RR) |
Eletronorte (49%) |
1,174.53 |
255.05 |
715 |
500 |
TL: Dec/16 |
jan-42 |
Belo Monte Transmissora de Energia S.A. |
Converter Station CA/CC, ±800 kV, 4.000 MW, with SS 500 kV Xingu; |
Eletronorte (24.5%) |
5,049 |
90.9 |
2,092 |
±800 |
feb-18 |
jun-44 |
Xingu – Estreito |
Furnas (24.5%) |
4,802.00 (2) |
96.04 |
2,092 |
800 |
feb/18 |
jun/44 | |
TDG Transmissora Delmiro Gouveia S.A. |
TL São Luiz II/ São Luiz III |
Chesf (49%) |
410 |
370 |
156 |
230 |
oct/15 |
jul/40 |
Extremoz Transmissora do Nordeste –ETN S.A. |
TL Ceará Mirim/ Campina III, 500 kV. |
Chesf (49%) |
169.8 (1) |
102.5 (1) |
201 |
500 |
may/15 |
oct/41 |
Interligação Elétrica Garanhuns S.A. |
TL Campina Grande III/Campina Grande II, 230 kV. |
Chesf (49%) |
567.2 |
523.26 |
8.5 |
230 |
jul/15 |
dec/41 |
Transenergia Goiás S.A. |
Serra da Mesa – Niquelândia; |
Furnas (49%) |
130 |
6.89 |
100; |
230 |
nov/15 |
nov/39 |
Triângulo Mineiro Transmissora S.A. |
Marimbondo II - Assis |
Furnas (49%) |
324.84 |
155.93 |
296.5 |
500 |
dec/15 |
aug/43 |
Paranaíba Transmissora de Energia S.A. |
Barreiras II - Rio das Éguas; |
Furnas (24.5%) |
1,061 |
477.45 |
244; |
500 |
may/16 |
may/43 |
Lago Azul Transmissora S.A. |
Barro ATLo - Itapaci |
Furnas (49.9%) |
32.63 |
3.59 |
69 |
230 |
nov/16 |
may/44 |
Mata de Santa Genebra Transmissora S.A. |
Itatiba – Bateias; |
Furnas (49.9%) |
1,843.8 (2) |
97.72 |
399; |
500 |
nov/17 |
may/44 |
Vale do São Bartolomeu Transmissora de Energia S.A. |
Luziânia - Brasília Leste; |
Furnas (39%) |
269.65 (2) |
64.71 |
67; |
500 |
apr/16 |
oct/43 |
Energia Olímpica S.A. |
Barra da Tijuca – SS Olímpica; |
Furnas (49.9%) |
n/a |
n/a |
10.8 |
138 |
may/15 |
n/a |
Marumbi Transmissora de Energia S.A. |
TL 525 KV Curitia / Curitiba Leste (PR) |
Eletrosul (20%) |
60.47 |
51.18 |
28 |
525 |
apr/15 |
may/42 |
Transmissora Sul Litorânea de Energia S/A |
TL Nova santa Rita – Povo Novo, CS |
Eletrosul (51%) |
265.53 |
235.7 |
268 |
525 |
mar/15 |
aug/42 |
Fronteira Oeste Transmissora de Energia S.A. (3) |
TL Santo Ângelo/Maçambará, em 230 Kv; |
Eletrosul (51%) |
95.87 |
8.35 |
205 |
230 |
apr/16 |
jan/44 |
Paraíso Transmissora de Energia S.A. (4) |
TL Paraíso 2-Chapadão C2; |
Eletrosul (24.5%) |
137.4 |
- |
65; |
230 |
09/01/2017; |
nov/44 |
(1)The amounts are also pegged the TL's: Ceará Mirim / John Hall III and Ceará Mirim / Extremoz II, which are already in operation.
(2) Investment Total Amount on the basis of the development of the business plan.
(3) TL Sant'Angelo-Maçambara is scheduled for Apr / 16 while the TL Pinhalzinho / Foz do Chapecó is scheduled for Feb / 16.
(4) Lot "E" ANEEL Auction 004/2014, with the winner the Consortium, formed by Eletrosul, Elecnor and Copel.
31
Marketletter 1Q15
X.2.2.2.2 Substations
SPE |
SS |
Eletrobras Companies (%) |
Investiment |
Transformation Capacity |
Location |
Beginning of Operation |
End of Concession |
Extremoz Transmissora do Nordeste - ETN S.A. |
SS – Campina Grande III, 500/230 kV. |
Chesf (49%) |
214.3 (1) |
500/230 |
PB |
Apr |
oct/41 |
Interligação Elétrica Garanhuns S.A. |
SS – Garanhuns, 500/230 kV |
Chesf (49%) |
142.9 |
500/230 |
PE |
jul/15 |
dec/41 |
Luziânia Niquelândia Transmissora S.A. |
SS Niquelândia |
Furnas (49%) |
76 |
40 |
Niquelândia (GO) |
mar/15 |
may/42 |
Mata de Santa Genebra Transmissora S.A. |
SS Santa Bárbara D’Oeste 440 kV, static Compensator (-300,+300) Mvar; |
Furnas (49.9%) |
1843.8 |
4,000 |
SP |
nov/17 |
may/44 |
Vale do São Bartolomeu Transmissora de Energia S.A. |
SS Brasília Leste |
Furnas (39%) |
269.65 |
180 |
DF |
apr/16 |
oct/43 |
Belo Monte Transmissora de Energia S.A. |
Converter Station CA/CC,±800 kV, 4.000 MW, with the SS 500 kV Xingu; |
Furnas (24.5%) |
2,162 |
3,400; |
Xingu (PA); |
fev/08 |
jun/44 |
Energia Olímpica S.A. |
SS Olímpica 138/13,8 kV |
Furnas (49.9%) |
n/a |
120 |
Rio de Janeiro (RJ) |
may/15 |
n/a |
Marumbi Transmissora de Energia S.A. |
SS Curitiba Leste 1 bench 3x224MVA 525/230kV |
Eletrosul (20%) |
56.79 |
672 |
PR |
apr/15 |
may/42 |
Transmissora Sul Litorânea de Energia S.A. |
SS Marmeleiro 2 525 kV / Compensator ±200 Mvar; |
Eletrosul (51%) |
211.16 |
- |
RS |
jan/15 |
ago/42 |
Fronteira Oeste Transmissora de Energia S.A. (2) |
SS Pinhalzinho, in 230/138 kV (ATF1), SS Pinhalzinho, in 230/138 kV (ATF 2 and ATF3) and extensions SS Maçarambá, Foz do Chapecó andSanto Angelo; |
Eletrosul (51%) |
58.69 |
450 |
RS |
feb/16 |
jan/44 |
Paraíso Transmissora de Energia S.A. (3) |
SS Campo Grande 2 EL 230 PAR2; |
Eletrosul (24.5%) |
60.1 |
300 |
RS |
mar/18 |
jan/44 |
(1)The amounts are also linked to SS Joaão Camara III and Cearámirim II, which are already in operation.
(2) The expansion of SS Maçambara and Sant'Angelo and the SS Pinhalzinho, are planned for Apr / 16.
(3) Lot "E" ANEEL Auction 004/2014, with the winner the Consortium, formed by Eletrosul, Elecnor and Copel. SPE in constitution.
32
Marketletter 1Q15
XI. SPEs Data
XI.1 Operational Data
XI.1.1 Generation
XI.1.1.1 Operational Assets and Generated Energy
SPE |
Unit |
Eletrobras Companies (%) |
Location (State) |
Installed Capacity (MW) |
Energy Assured (Average MW) |
Generated Energy MWh |
Beginning of Operation |
End of Concession |
1Q15 | ||||||||
EAPSA - Energia Águas Da Pedra S.A. |
HPU Dardanelos |
Eletronorte (24.5%) |
MT |
261.0 |
154.9 |
430,573.1 |
aug/11 |
jul/42 |
Amapari Energia S.A. |
TPU Serra do Navio |
Eletronorte (49%) |
AP |
23.3 |
21.0 |
83,04 |
jun/08 |
may/37 |
Brasventos Miassaba 3 Geradora de Energia S.A |
Wind farm Miassaba 3 |
Eletronorte (24.5%) |
RN |
68.5 |
22.8 |
41,945 |
may/14 (1) |
aug/45 |
Brasventos Eolo Geradora de Energia S.A. |
Wind farm Rei dos Ventos 1 |
Eletronorte (24.5%) |
RN |
58.5 |
21.9 |
35,088 |
may/14 (1) |
dec/45 |
Rei dos Ventos 3 Geradora de Energia S.A. |
Wind farm Rei dos Ventos 3 |
Eletronorte (24.5%) |
RN |
60.1 |
21.1 |
35,537 |
may/14 (1) |
dec/45 |
ESBR Participações S.A. |
HPU Jirau (2) |
Chesf (20%) |
RO |
3,750.0 |
2,184.6 |
2,873,964.0 |
aug/11 |
jul/42 |
Pedra Branca S.A. |
Pedra Branca |
Chesf (49%) |
BA |
30.0 |
12.2 |
25,942.0 |
sep/13 |
aug/43 |
São Pedro do Lago S.A. |
São Pedro do Lago |
Chesf (49%) |
BA |
30.0 |
13.5 |
22,003.6 |
mar/13 |
feb/46 |
Sete Gameleiras S.A. |
Sete Gameleiras |
Chesf (49%) |
BA |
30.0 |
12.6 |
24,106.0 |
mar/13 |
feb/46 |
Enerpeixe S.A. |
HPU Peixe Angical |
Furnas (40%) |
TO |
498.75 |
280.50 |
536,424.7 |
jun/06 |
nov/36 |
Baguari Geração de Energia S.A. |
HPU Baguari |
Furnas (15%) |
MG |
140.0 |
80.0 |
41,036.1 |
sep/09 |
aug/41 |
Retiro Baixo Energética S.A. |
HPU Retiro Baixo |
Furnas (49%) |
MG |
82.0 |
38.50 |
58,082.1 |
mar/10 |
aug/41 |
Foz de Chapecó Energia S.A. |
HPU Foz de Chapecó |
Furnas (40%) |
RS/SC |
855.0 |
432.0 |
1,526,726.4 |
ort/10 |
nov/36 |
Serra do Facão Energia S.A. |
HPU Serra do Facão |
Furnas (49.47%) |
GO |
212.6 |
182.4 |
102,565.1 |
jul/10 |
nov/36 |
Madeira Energia S.A. |
HPU Santo Antônio (3) |
Furnas (39%) |
RO |
3,568.3 |
2,424.20 |
2,516,719.0 |
mar/12 |
jun/43 |
Tijoá Participações e Investimentos S.A. (4) |
HPU Três Irmãos |
Furnas (49.9%) |
SP |
807.5 |
217.5 |
n/a |
oct/14 |
oct/44 |
Eólica Livramento (6) |
Wind farms (5) |
Eletrosul (52.53%) |
RS |
78 |
29 |
- |
nov/13 |
mar/47 |
Santa Vitória do Palmar S.A. |
Wind farm Geribatu from I to X |
Eletrosul (49%) |
RS |
258 |
109 |
79,349.56 |
feb/15 |
apr/47 |
(1) Decision obtained through a writ of mandamus requesting an injunction.
(2) The first turbine began operating in September 2013 with 75 MW of installed capacity. In the first quarter 2015 the company totaled 26 machines in operation, resulting in an installed capacity of 1,950 MW in operation.
(3) 32 units in operation to the 4Q14, totaling 2,286.08 MW.
(4) The granting of HPU Tres Irmãos, owned by CESP and won in November 2011, was not renewed under the terms of Law No. 12,783 / 2013. In Auction No. 002/2014 - ANEEL, which occurred on March 28, 2014, the consortium Furnas (49.9%) and FIP Constantinople (50.1%) was crowned winner in the competition for granting of concession of UHE Three Brothers, upon the proposal of hiring power generation service at lower cost of generation Assets Management (GAG), including operating costs, maintenance, management, compensation and amortization of the hydroelectric plant, where appropriate, under what regime in art. 8 of Law No. 12,783, of January 11, 2013 for a period of thirty (30) years from the effective date of its Concession Agreement, which was signed on September 10, 2014.
(5) Wind turbines in recovery / survey a result of accident.
(6) There are contracts in the regulated enviroment up to Dec/33.
33
Marketletter 1Q15
XI.1.1.2 Energy Sold
SPE |
Eletrobras Companies (%) |
Buyer |
Sale Type |
1Q15 |
Total 2015 | ||
R$ million |
MWh |
R$ million |
MWh | ||||
EAPSA - Energia Águas Da Pedra S.A. |
Eletronorte (24.5%) |
Eletrobras Systrem |
A |
0.0 |
0.0 |
0.0 |
0.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
0.0 |
0.0 |
0.0 |
0.0 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Amapari Energia S.A. |
Eletronorte (49%) |
Eletrobras Systrem |
A |
0.0 |
0.0 |
0.0 |
0.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
0.0 |
0.0 |
0.0 |
0.0 | ||
B |
56.8 |
331,389.0 |
56.8 |
331,389.0 | |||
Brasventos Miassaba 3 Geradora de Energia S.A |
Eletronorte (24.5%) |
Eletrobras Systrem |
A |
0 |
0 |
0 |
0 |
B |
0 |
0 |
0 |
0 | |||
Others |
A |
8,367.1 |
41.9 |
8,367.1 |
41.9 | ||
B |
0 |
0 |
0 |
0 | |||
Brasventos Eolo Geradora de Energia S.A. |
Eletronorte (24.5%) |
Eletrobras Systrem |
A |
0 |
0 |
0 |
0 |
B |
0 |
0 |
0 |
0 | |||
Others |
A |
7,031.6 |
35.1 |
7,031.6 |
35.1 | ||
B |
0 |
0 |
0 |
0 | |||
Rei dos Ventos 3 Geradora de Energia S.A. |
Eletronorte (24.5%) |
Eletrobras Systrem |
A |
0 |
0 |
0 |
0 |
B |
0 |
0 |
0 |
0 | |||
Others |
A |
7,035.1 |
35.5 |
7,035.1 |
35.5 | ||
B |
0 |
0 |
0 |
0 | |||
ESBR Participações S.A. |
Chesf (20%) |
Eletrobras Systrem |
A |
20.4 |
207,695.0 |
20.4 |
207,695.0 |
B |
116.7 |
618,685.0 |
116.7 |
618,685.0 | |||
Others |
A |
168.3 |
1,672,918.0 |
168.3 |
1,672,918.0 | ||
B |
175.0 |
928,012.0 |
175.0 |
928,012.0 | |||
Pedra Branca S.A. |
Chesf (49%) |
Eletrobras Systrem |
A |
2.5 |
14,480.0 |
2.5 |
14,480.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
2.0 |
11,462.0 |
2.0 |
11,462.0 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
São Pedro do Lago S.A. |
Chesf (49%) |
Eletrobras Systrem |
A |
2.8 |
12,436.0 |
2.8 |
12,436.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
2.1 |
9,567.0 |
2.1 |
9,567.0 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Sete Gameleiras S.A. |
Chesf (49%) |
Eletrobras Systrem |
A |
2.6 |
13,699.0 |
2.6 |
13,699.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
2.0 |
10,406.0 |
2.0 |
10,406.0 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Enerpeixe S.A. |
Furnas (40%) |
Eletrobras Systrem |
A |
0 |
0 |
0 |
0 |
B |
0 |
0 |
0 |
0 | |||
Others |
A |
0 |
0.0 |
0 |
0.0 | ||
B |
137.9 |
670,806.4 |
137.9 |
670,806.4 | |||
Baguari Geração de Energia S.A. |
Furnas (15%) |
Eletrobras Systrem |
A |
0.3 |
1.5 |
0.3 |
1.5 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
15.2 |
84.8 |
15.2 |
84.8 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Retiro Baixo Energética S.A. |
Furnas (49%) |
Eletrobras Systrem |
A |
0.0 |
0.0 |
0.0 |
0.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
15.0 |
83,627.9 |
15.0 |
83,627.9 | ||
B |
0.4 |
2,161.0 |
0.4 |
2,161.0 | |||
Foz de Chapecó Energia S.A. |
Furnas (40%) |
Eletrobras Systrem |
A |
0.0 |
0.0 |
0.0 |
0.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
112.6 |
587.7 |
112.6 |
587.7 | ||
B |
75.9 |
373.3 |
75.9 |
373.3 | |||
Serra do Facão Energia S.A. |
Furnas (49.47%) |
Eletrobras Systrem |
A |
8.9 |
46,907.1 |
8.9 |
46,907.1 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
71.5 |
360,875.2 |
71.5 |
360,875.2 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Madeira Energia S.A. |
Furnas (39%) |
Eletrobras Systrem |
A |
0.0 |
0.0 |
0.0 |
0.0 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
0.0 |
0.0 |
0.0 |
0.0 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Eólica Livramento |
Eletrosul (52.53%) |
Eletrobras Systrem |
A |
0.25 |
6,775.8 |
0.25 |
6,775.8 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
2.1 |
55,893.2 |
2.1 |
55,893.2 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Santa Vitória do Palmar S.A. |
Eletrosul (49%) |
Eletrobras Systrem |
A |
1.0 |
8,768.1 |
1.0 |
8,768.1 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
8.3 |
72,327.9 |
8.3 |
72,327.9 | ||
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Eólica –Chuí Holding S.A. |
Eletrosul (49%) |
Eletrobras Systrem |
A |
1.0 |
4,818.4 |
1.0 |
4,818.4 |
B |
0.0 |
0.0 |
0.0 |
0.0 | |||
Others |
A |
8.3 |
39,747.2 |
8.3 |
39,747.2 | ||
B |
3.6 |
9,422.0 |
3.6 |
9,422.0 | |||
Total |
|
|
|
23,447.3 |
5,194,039.0 |
23,447.3 |
5,194,039.0 |
A – Sale of electric energy in the regulated market - revenues from quotas.
B - Through contracts on the free market or bilateral contracts.
34
Marketletter 1Q15
XI.1.1.3 Average Rate – R$/MWh
SPE |
Eletrobras Companies (%) |
1Q15 |
EAPSA - Energia Águas Da Pedra S.A. |
Eletronorte (24.5%) |
171.29 |
Amapari Energia S.A. |
Eletronorte (49%) |
0 |
Brasventos Miassaba 3 Geradora de Energia S.A |
Eletronorte (24.5%) |
199.48 |
Brasventos Eolo Geradora de Energia S.A. |
Eletronorte (24.5%) |
200.4 |
Rei dos Ventos 3 Geradora de Energia S.A. |
Eletronorte (24.5%) |
200.79 |
ESBR Participações S.A. |
Chesf (20%) |
140.16 |
Pedra Branca S.A. |
Chesf (49%) |
171.45 |
São Pedro do Lago S.A. |
Chesf (49%) |
171.45 |
Sete Gameleiras S.A. |
Chesf (49%) |
171.45 |
Enerpeixe S.A. |
Furnas (40%) |
388.48 |
Baguari Geração de Energia S.A. |
Furnas (15%) |
179.73 |
Retiro Baixo Energética S.A. |
Furnas (49%) |
179.35 |
Foz de Chapecó Energia S.A. |
Furnas (40%) |
196.23 |
Serra do Facão Energia S.A. |
Furnas (49.47%) |
196.87 |
Madeira Energia S.A. |
Furnas (39%) |
146.47 |
Eólica Livramento |
Eletrosul (52.53%) |
37.36 |
Santa Vitória do P |
Eletrosul (49%) |
114.25 |
Eólica –Chuí Holding S.A. |
Eletrosul (49%) |
209.7 |
35
Marketletter 1Q15
XI.1.2 Transmission
XI.1.2.1 Operational Asset
XI.1.2.1.1 Transmission Lines
SPE |
From - To |
Eletrobras Companies (%) |
Extension (km) |
Tension (kV) |
Beginning of Operation |
End of Concession |
AETE - Amazônia Eletronorte Transmissora de Energia S.A. |
Coxipó-Cuiabá-Rondonópolis (MT), SS SSccionadora Cuiabá |
Eletronorte (49%) |
193 |
230 |
aug/05 |
feb/34 |
INTESA - Integração Transmissora de Energia S.A. |
Colinas-Miracema-Gurupi-Peixe Nova-SSrra da Mesa 2 (TO / GO) |
Eletronorte (37%) |
695 |
500 |
may/08 |
apr/36 |
BRASNORTE Transmissora de Energia S.A. |
Jauru - Juba – C2 (MT) and Maggi - Nova Mutum (MT), SS Juba e SS Maggi - 230/138 kV |
Eletronorte (49.71%) |
402 |
230 |
sep/09 |
mar/38 |
Transmissora Matogrossense de Energia S.A. – TME |
TL Jauru / Cuiabá, in 230 kV, Mato Grosso |
Eletronorte (49%) |
348 |
500 |
nov/11 |
nov/39 |
Manaus Transmissora de Energia S.A. |
Oriximiná - Silves - Lechuga (AM), SS Silves (ex-Itacoatiara) and SS Lechuga (ex-Cariri) |
Eletronorte (30%) |
559 |
500 |
mar/13 |
oct/38 |
Norte Brasil Transmissora de Energia S.A. (1) |
Coletora Porto Velho (RO) - Araraquara (SPE) |
Eletronorte (24.5%) |
2,375 |
600 |
sep/14 |
feb/39 |
Sistema de Transmissão do Nordeste S.A. |
Teresina II/PI to Sobral/CE and Fortaleza/CE |
Chesf (49%) |
546 |
500 |
jan/06 |
feb/34 |
Interligação Elétrica do Madeira S.A. |
TL Coletora Porto Velho/ Araraquara II, CS |
Chesf (24.5%) |
2,375 |
600 |
aug/13 |
feb/39 |
Extremoz Transmissora do Nordeste –ETN S.A. |
TL Ceará Mirim/João Câmara II |
Chesf (49%) |
64 |
500 |
oct/14 |
oct/41 |
Baguari Energia S.A. |
HPU Baguari - SS Baguari |
Furnas (15%) |
0.8 |
230 |
feb/10 |
aug/41 |
Baguari Energia S.A. |
SS Baguari - Mesquita – Governador Valadares |
Furnas (15%) |
2.5 |
230 |
apr/10 |
aug/41 |
Baguari Energia S.A. |
SS Baguari – Mesquita |
Furnas (15%) |
69 |
230 |
apr/10 |
aug/41 |
Baguari Energia S.A. |
SS Baguari - Gov. Valadares |
Furnas (15%) |
26 |
230 |
apr/10 |
aug/41 |
Centroeste de Minas |
Furnas – Pimenta II |
Furnas (49%) |
62.7 |
345 |
mar/10 |
mar/35 |
Chapecoense Geração S.A. |
SS Foz do Chapecó – Gurita |
Furnas (40%) |
72.6 |
230 |
mar/11 |
nov/36 |
Chapecoense Geração S.A. |
SS Foz do Chapecó – SS Xanxerê |
Furnas (40%) |
77.6 |
230 |
mar/11 |
nov/36 |
Chapecoense Geração S.A. |
UHE Foz do Chapecó – SS ofFoz do Chapecó |
Furnas (40%) |
1 |
230 |
mar/11 |
nov/36 |
Enerpeixe S.A. |
Peixe Angical – Peixe 2 |
Furnas (40%) |
17 |
500 |
apr/06 |
nov/36 |
Goiás Transmissão S.A. |
Rio Verde Norte – Trindade |
Furnas (49%) |
193 |
500 |
dec/13 |
jul/40 |
Goiás Transmissão S.A. |
Trindade – Xavantes |
Furnas (49%) |
37 |
230 |
dec/13 |
jul/40 |
Goiás Transmissão S.A. |
Trindade – Carajás |
Furnas (49%) |
29 |
230 |
oct/13 |
jul/40 |
MGE Transmissão S.A. |
Mesquita - Viana 2 |
Furnas (49%) |
248 |
500 |
jun/14 |
jul/40 |
MGE Transmissão S.A. |
Viana 2 – Viana |
Furnas (49%) |
10 |
345 |
jun/14 |
jul/40 |
Interligação Elétrica do Madeira S.A. |
TL Coletora Porto Velho-Araraquara II (Lot D) |
Furnas (24.5%) |
2,375 |
600 |
aug/13 |
feb/39 |
Retiro Baixo Energética S.A. |
HPU Retiro Baixo – SS Curvelo |
Furnas (49%) |
45 |
138 |
oct/10 |
aug/41 |
Serra do Facão Energia S.A. |
HPU Serra do Facão – SS Celg de Catalão |
Furnas (49.5%) |
32 |
138 |
oct/10 |
nov/36 |
Transenergia Renovável S.A. |
Barra dos Coqueiros – Quirinópolis |
Furnas (49%) |
52.3 |
230 |
apr/11 |
apr/39 |
Transenergia Renovável S.A. |
Quirinópolis - TPU Quirinópolis |
Furnas (49%) |
34.4 |
138 |
may/11 |
jun/25 |
Transenergia Renovável S.A. |
Quirinópolis - TPU Boavista |
Furnas (49%) |
16.7 |
138 |
may/11 |
jun/25 |
Transenergia Renovável S.A. |
Chapadão – Jataí |
Furnas (49%) |
131.5 |
230 |
dec/12 |
jun/25 |
Transenergia Renovável S.A. |
Jataí – Mineiros |
Furnas (49%) |
61.4 |
138 |
dec/12 |
jun/25 |
Transenergia Renovável S.A. |
Jataí - TPU Jataí |
Furnas (49%) |
51.2 |
138 |
dec/12 |
jun/25 |
Transenergia Renovável S.A. |
Jataí - TPU Água Emendada |
Furnas (49%) |
32.6 |
138 |
dec/12 |
jun/25 |
Transenergia Renovável S.A. |
Mineiros - Morro Vermelho |
Furnas (49%) |
45.2 |
138 |
dec/12 |
jun/25 |
Transenergia Renovável S.A. |
Morro Vermelho - TPU Morro Vermelho |
Furnas (49%) |
31 |
138 |
dec/12 |
jun/25 |
Transenergia Renovável S.A. |
Morro Vermelho - TPU ATLo Taquari |
Furnas (49%) |
30.2 |
138 |
jun/13 |
jun/25 |
Transenergia Renovável S.A. |
Palmeiras – Edéia |
Furnas (49%) |
57 |
230 |
may/13 |
jun/25 |
Transenergia Renovável S.A. |
Edéia - TPU Tropical Bionenergia I |
Furnas (49%) |
48.7 |
138 |
may/13 |
jun/25 |
Transirapé |
Irapé – Araçuaí |
Furnas (24.5%) |
65 |
230 |
may/07 |
mar/35 |
Transleste |
Montes Claros – Irapé |
Furnas (24.5%) |
138 |
345 |
dec/06 |
feb/34 |
Transudeste |
Itutinga – Juiz de Fora |
Furnas (25%) |
140 |
345 |
feb/07 |
mar/35 |
Etau |
TL (Campos Novos (SC) – Barra Grande (SC) – Lagoa Vermelha (RS) – Santa Marta (RS)) |
Eletrosul (27.42%) |
188 |
230 |
jul/05 |
dec/32 |
Uirapuru |
TL (Ivaiporã (PR) – Londrina (PR)) |
Eletrosul (75%) |
120 |
525 |
jul/06 |
mar/35 |
Transmissora Sul Brasileira de Energia – TSBE |
TL 525 KV Salto Santiago – Itá; |
Eletrosul (80%) |
188 |
525 |
feb/14 |
may/42 |
Costa Oeste |
TL Cascavel Oeste – Umuarama, CS |
Eletrosul (49%) |
144.4 |
230 |
aug/14 |
jan/42 |
Transmissora Sul Litorânea de Energia - TSLE |
TL Povo Novo – Marmeleiro, CS |
Eletrosul (51%) |
152 |
525 |
dec/14 |
aug/42 |
(1) Enterprise completed in September / 2014, but its energizing awaiting authorization from the ONS that the beginning is estimated to April / 2015, it depends on the systemic conditions that will only be met at that date.
XI.1.2.1.2 Substations
SPE |
Substation |
Eletrobras Companies (%) |
Transformation Capacity - MVA |
Beginning of Operation |
End of Concession |
AETE - Amazônia Eletronorte Transmissora de Energia S.A. |
SS Portioning Cuiabá |
Eletronorte (49%) |
- |
aug/05 |
feb/34 |
BRASNORTE Transmissora de Energia S.A. |
SS Juba |
Eletronorte (49.71%) |
300 |
sep/09 |
mar/38 |
Manaus Transmissora de Energia S.A. |
SS Silves (ex-Itacoatiara) |
Eletronorte (30%) |
150 |
mar/13 |
oct/38 |
INTESA - Integração Transmissora de Energia S.A. |
SS Peixe 2 |
Eletronorte (37%) |
- |
may/08 |
apr/36 |
Transmissora Matogrossense de Energia S.A. – TME |
SS Jauru 500/230 kV |
Eletronorte (49%) |
750 |
nov/11 |
nov/39 |
Interligação Elétrica do Madeira S.A. |
Retifier Station CA/CC of 500 kV para +/- 600 kV; |
Chesf (24.5%) |
3,150 |
may/14 |
feb/39 |
TDG – Transmissora Delmiro Gouveia S.A. |
SS – Pecém II, of 500/230 kV; |
Chesf (49%) |
3,600 |
oct/13 |
jul/40 |
Extremoz Transmissora do Nordeste - ETN S.A. |
SS – João Câmara II, 500/138 kV; |
Chesf (49%) |
900 |
oct/14 |
oct/41 |
Madeira Energia S.A. |
SS of Santo Antônio Plant |
Furnas (39%) |
3,630 |
aug/07 |
jun/43 |
MGE Transmissão S.A. |
Viana 2 |
Furnas (49%) |
900 |
aug/14 |
jul/40 |
Retiro Baixo Energética S.A. |
SS of Retiro Baixo plant |
Furnas (49%) |
100 |
aug/06 |
aug/41 |
Serra do Facão Energia S.A. |
SS of Serra do Facão plant |
Furnas (49.47%) |
236,4 |
nov/01 |
nov/36 |
Transenergia Renovável S.A |
Edéia |
Furnas (49%) |
150 |
feb/12 |
jun/25 |
Transenergia Renovável S.A |
Jataí |
Furnas (49%) |
225 |
dec/12 |
jun/25 |
Transenergia Renovável S.A |
Mineiros |
Furnas (49%) |
- |
dec/12 |
jun/25 |
Transenergia Renovável S.A |
Morro Vermelho |
Furnas (49%) |
- |
dec/12 |
jun/25 |
Transenergia Renovável S.A |
Quirinópolis |
Furnas (49%) |
225 |
apr/11 |
jun/25 |
Transenergia São Paulo S.A |
Itatiba |
Furnas (49%) |
800 |
aug/12 |
nov/39 |
Interligação Elétrica do Madeira S.A. |
Retifier Station nº 2 CA/CC 500/+-600 kV (Lot F) |
Furnas (24.5%) |
3,150 |
may/14 |
feb/39 |
Etau (1) |
SS Lagoa Vermelha 2 230/138KV |
Eletrosul (27.42%) |
150 - |
jul/05 |
dec/32 |
Transmissora Sul Brasileira de Energia – TSBE |
Extension SS 525 KV Salto Santiago; |
Eletrosul (80%) |
80 |
feb/14 |
may/42 |
Costa Oeste (2) |
SS Umuarama 230/138 kV – 2X150 MVA |
Eletrosul (49%) |
49 |
jul/14 |
jan/42 |
Transmissora Sul Litorânea de Energia - TSLE (3) |
SS Povo Novo525/230 kV; |
Eletrosul (51%) |
51 |
dec/14 |
aug/42 |
(1)Entrances of lines and installations inputs associated with TL Campos Novos - Santa Marta located in substations
(2)Commercial operation by sharing with Copel (TL Caiuá).
(3)Synchronous Compensators 1 and 2 have input prediction in operation in May/15 and Nov/15.
36
Marketletter 1Q15
XI.2 Loans and Financing – R$ Million
SPE |
Eletrobras Companies (%) |
BNDES (1) |
Other Creditors (2) |
Total (1+2) | ||||||||||||
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
After 2020 |
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
After 2020 | |||
Belo Monte Transmissora de Energia S.A |
Eletronorte (24.5%) |
- |
- |
- |
- |
- |
- |
- |
413.0 |
- |
- |
- |
- |
- |
- |
413.0 |
Norte Brasil Transmissora de Energia S.A. |
Eletronorte (24.5%) Eletrosul (24.5%) |
978.5 |
908.7 |
838.8 |
- |
- |
- |
- |
237.2 |
207.4 |
206.4 |
- |
- |
- |
- |
3,376.9 |
Manaus Transmissora de Energia S.A. |
Chesf (19.5%) Eletronorte (30%) |
23.7 |
31.4 |
31.3 |
31.3 |
31.3 |
31.2 |
188.4 |
20.6 |
24.0 |
25.0 |
26.1 |
27.4 |
28.8 |
350.9 |
871.4 |
Linha Verde Transmissora de Energia S.A. |
Eletronorte (49%) |
- |
- |
- |
- |
- |
- |
- |
96.3 |
98.7 |
95.5 |
0.0 |
0.0 |
0.0 |
0.0 |
290.5 |
Transmissora Matogrossense de Energia S.A. |
Eletronorte (49%) |
65.2 |
58.9 |
52.7 |
- |
- |
- |
- |
81.3 |
75.5 |
69.3 |
- |
- |
- |
- |
402.8 |
Brasventos Eolo Geradora de Energia S.A. |
Eletronorte (24.5%) Furnas (24.5%) |
114.9 |
106.6 |
98.3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
319.7 |
Brasventos Miassaba 3 Geradora de Energia S.A. |
Eletronorte (24.5%) Furnas (24.5%) |
115.7 |
107.3 |
98.9 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
321.9 |
Rei dos Ventos 3 Geradora de Energia S.A. |
Eletronorte (24.5%) Furnas (24.5%) |
121.1 |
112.3 |
103.6 |
0.0 |
0.0 |
0.0 |
0.0 |
- |
- |
- |
- |
- |
- |
- |
337.0 |
Norte Energia S.A. |
Chesf (15%) Eletronorte (19.98%) |
- |
- |
152.0 |
358.0 |
434.0 |
448.0 |
9.366.0 |
0.0 |
0.0 |
76.0 |
237.0 |
301.0 |
301.0 |
6.342.0 |
18,015.0 |
Sistema de Transmissão Nordeste S.A. |
Chesf (49%) |
- |
- |
- |
- |
- |
- |
- |
13.9 |
19.3 |
20.4 |
21.4 |
22.5 |
23.7 |
53.1 |
174.3 |
Integração Transmissora de Energia S.A |
Chesf (12%) |
23.8 |
30.6 |
30.6 |
30.6 |
30.6 |
25.5 |
0.0 |
- |
- |
- |
- |
- |
- |
- |
171.7 |
Interligação Elétrica do Madeira |
Chesf (24.5%) Furnas (24.5%) |
129.4 |
118.8 |
118.8 |
118.8 |
118.8 |
118.8 |
970.7 |
25.5 |
0.0 |
9.8 |
20.7 |
38.4 |
54.2 |
569.7 |
2,412.4 |
Interligação Elétrica Garanhuns S.A. |
Chesf (%) |
24.0 |
30.8 |
30.8 |
30.8 |
30.8 |
30.8 |
177.2 |
- |
- |
- |
- |
- |
- |
- |
355.2 |
Transmissora Delmiro Gouveia S.A. |
Chesf (%) |
- |
- |
- |
- |
- |
- |
- |
170.0 |
- |
- |
- |
- |
- |
- |
170.0 |
ESBR Participações S.A. |
Chesf (20%) |
213.6 |
284.9 |
284.9 |
284.9 |
284.9 |
284.9 |
4,059.3 |
215.5 |
287.3 |
287.3 |
287.3 |
287.3 |
287.3 |
4,094.2 |
11,443.6 |
Eletrosul (20%) |
298.5 |
298.5 |
298.5 |
298.5 |
298.5 |
298.5 |
3,905.9 |
300.9 |
300.9 |
300.9 |
300.9 |
300.9 |
300.9 |
3,939.4 |
11,441.7 | |
Energética Águas da Pedra S.A. |
Chesf (24.5%) |
25.5 |
34.0 |
33.7 |
33.4 |
33.4 |
33.4 |
202.5 |
- |
- |
- |
- |
- |
- |
- |
395.9 |
Junco I S.A. |
Chesf (49%) |
28.0 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
28.0 |
Junco II S.A. |
Chesf (49%) |
- |
- |
- |
- |
- |
- |
- |
68.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
68.0 |
Caiçara I S.A. |
Chesf (49%) |
- |
- |
- |
- |
- |
- |
- |
18.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
18.6 |
Caiçara II S.A. |
Chesf (49%) |
- |
- |
- |
- |
- |
- |
- |
18.6 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
18.6 |
São Pedro do Lago S.A. |
Chesf (49%) |
3.8 |
5.0 |
5.0 |
5.0 |
5.0 |
5.0 |
44.5 |
- |
- |
- |
- |
- |
- |
- |
73.3 |
Pedra Branca S.A. |
Chesf (49%) |
3.6 |
4.9 |
4.9 |
4.9 |
4.9 |
4.9 |
43.1 |
1.6 |
- |
- |
- |
- |
- |
- |
72.8 |
Sete Gameleiras S.A. |
Chesf (49%) |
3.6 |
4.9 |
4.9 |
4.9 |
4.9 |
4.9 |
43.2 |
- |
- |
- |
- |
- |
- |
- |
71.3 |
Banda de Couro Energética S.A. |
Chesf (%) |
- |
- |
- |
- |
- |
- |
- |
5.9 |
- |
- |
- |
- |
- |
- |
5.9 |
Baraúnas I Energética S.A. |
Chesf (49%) |
- |
1.6 |
2.1 |
2.1 |
2.1 |
2.1 |
24.0 |
- |
- |
- |
- |
- |
- |
- |
34.0 |
Baraúnas II Energética S.A. |
Chesf (49%) |
- |
- |
- |
- |
- |
- |
- |
6.0 |
- |
- |
- |
- |
- |
- |
6.0 |
Morro Branco I Energética S.A. |
Chesf (49%) |
- |
1.6 |
2.1 |
2.1 |
2.1 |
2.2 |
24.3 |
- |
- |
- |
- |
- |
- |
- |
34.4 |
Mussambê Energética S.A. |
Chesf (49%) |
- |
1.4 |
1.9 |
1.9 |
1.9 |
1.9 |
21.3 |
- |
- |
- |
- |
- |
- |
- |
30.3 |
Santa Joana IX |
Chesf (49%) |
44.3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
44.3 |
Santa Joana X |
Chesf (49%) |
45.5 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
45.5 |
Santa Joana XI |
Chesf (49%) |
44.6 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
44.6 |
Santa Joana XII |
Chesf (49%) |
53.4 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
53.4 |
Santa Joana XIII |
Chesf (49%) |
45.1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
45.1 |
Santa Joana XV |
Chesf (49%) |
50.1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
50.1 |
Santa Joana XVI |
Chesf (49%) |
52.9 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
52.9 |
Santa Joana I |
Chesf (49%) |
61.1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61.1 |
Santa Joana III |
Chesf (49%) |
49.3 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
49.3 |
Santa Joana IV |
Chesf (49%) |
58.4 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
58.4 |
Santa Joana V |
Chesf (49%) |
61.1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61.1 |
Santa Joana VII |
Chesf (49%) |
61.1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61.1 |
Santo Augusto IV |
Chesf (49%) |
61.1 |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
61.1 |
Foz do Chapecó |
Furnas (40%) |
1,010.6 |
924.6 |
838.6 |
752.6 |
666.6 |
580.5 |
494.5 |
519.1 |
474.9 |
430.7 |
386.6 |
342.4 |
298.2 |
254.0 |
7,973.9 |
Enerpeixe |
Furnas (40%) |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
n/a |
Santo Antônio |
Furnas (39%) |
220.0 |
350.0 |
382.0 |
443.0 |
503.0 |
510.0 |
7.159.0 |
55 |
29 |
68 |
41 |
127 |
198 |
1372 |
n/a |
Teles Pires Participações |
Eletrosul(24.72%) Furnas (24.5%) |
23.0 |
106.0 |
118.1 |
118.9 |
128.2 |
128.2 |
1941.3 |
24.3 |
48.4 |
48.4 |
48.4 |
48.4 |
48.4 |
556.5 |
3,386.5 |
Centro Oeste de Minas |
Furnas (49%) |
1.0 |
1.0 |
1.0 |
1.0 |
1.0 |
1.0 |
3.0 |
- |
- |
- |
- |
- |
- |
- |
9.0 |
Serra do Facão |
Furnas (49.47%) |
53.8 |
69.0 |
66.0 |
64.0 |
61.0 |
58.0 |
97.0 |
52.2 |
- |
- |
- |
- |
- |
- |
521.0 |
Retiro Baixo |
Furnas (49%) |
131.8 |
118.7 |
105.5 |
92.4 |
79.3 |
66.1 |
65.7 |
- |
- |
- |
- |
- |
- |
- |
659.5 |
Goiás Transmissão |
Furnas (49%) |
10.8 |
14.0 |
13.4 |
12.8 |
12.2 |
11.7 |
58.2 |
40.3 |
8.2 |
10.1 |
9.9 |
13.6 |
13.1 |
126.4 |
354.8 |
MGE Transmissão |
Furnas (49%) |
12.4 |
16.0 |
15.3 |
14.7 |
14.0 |
13.4 |
67.0 |
- |
- |
- |
- |
- |
- |
- |
152.8 |
Transenergia São Paulo |
Furnas (49%) |
3.1 |
4.1 |
4.1 |
4.1 |
4.1 |
4.1 |
26.0 |
- |
- |
- |
- |
- |
- |
- |
49.6 |
Transenergia Renovável |
Furnas (49%) |
8.7 |
11.6 |
11.6 |
11.6 |
11.6 |
11.6 |
69.2 |
- |
- |
- |
- |
- |
- |
- |
136.2 |
Triângulo Mineiro Transmissão S.A. |
Furnas (49%) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
6.5 |
6.7 |
7.0 |
7.2 |
23.2 |
50.6 |
Vale de São Bartolomeu Transmissão S.A. |
Furnas (39%) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
5.0 |
5.2 |
5.4 |
5.6 |
17.9 |
39.1 |
Mata de Santa Genebra S.A. |
Furnas (49.9%) |
- |
- |
- |
- |
- |
- |
- |
- |
469.0 |
- |
- |
- |
- |
- |
469.0 |
Companhia Transirapé de Transmissão S.A. |
Furnas (24.5%) |
- |
- |
- |
- |
- |
- |
- |
14,481.0 |
18,375.0 |
21,337.0 |
3,937.0 |
3,845.0 |
3,700.0 |
15,452.0 |
81,127.0 |
Companhia Transleste de Transmissão S.A. |
Furnas (24.5%) |
- |
- |
- |
- |
- |
- |
- |
15,792.0 |
20,532.0 |
24,519.0 |
21,903.0 |
20,051.0 |
14,932.0 |
16,379.0 |
13,4108.0 |
Companhia Transudeste de Transmissão S.A. |
Furnas (25%) |
- |
- |
- |
- |
- |
- |
- |
14,584.0 |
17,365.0 |
20,376.0 |
- |
- |
- |
- |
52,325.0 |
São Manoel |
Furnas (33.333%) |
- |
- |
- |
- |
- |
- |
- |
- |
577.0 |
- |
- |
- |
- |
- |
577.0 |
Paranaíba Transmissora de Energia S.A. |
Furnas (24.5%) |
- |
- |
- |
- |
- |
- |
- |
368.1 |
- |
- |
- |
- |
- |
- |
368.1 |
Uirapuru Transmissora de Energia S.A. |
Eletrosul (75%) |
- |
- |
- |
- |
- |
- |
- |
4.9 |
6.3 |
6.3 |
6.3 |
1.6 |
- |
- |
25.4 |
Transmissora Sul Litorânea de Energia S.A. |
Eletrosul (51%) |
20.6 |
35.3 |
35.3 |
35.3 |
35.3 |
35.3 |
288.1 |
- |
- |
- |
- |
- |
- |
- |
485.0 |
Transmissora Sul Brasileira de Energia S.A. |
Eletrosul (80%) |
15.8 |
20.0 |
20.0 |
20.0 |
20.0 |
20.0 |
141.1 |
- |
0.3 |
6.5 |
6.6 |
8.4 |
11.2 |
51.9 |
341.6 |
Santa Vitória do Palmar Holding S.A. |
Eletrosul (49%) |
11.0 |
26.3 |
26.3 |
26.3 |
26.3 |
26.3 |
278.2 |
10.3 |
13.2 |
13.2 |
14.1 |
13.2 |
13.2 |
232.2 |
730.0 |
Marumbi Transmissora de Energia S.A. |
Eletrosul (20%) |
3.3 |
7.1 |
6.9 |
6.7 |
6.5 |
6.2 |
14.1 |
- |
- |
- |
- |
- |
- |
- |
50.7 |
Livramento Holding S.A. |
Eletrosul (52.53%) |
9.0 |
10.2 |
10.2 |
10.2 |
10.2 |
10.2 |
96.4 |
- |
- |
- |
- |
- |
- |
- |
156.5 |
Chuí Holding S.A. |
Eletrosul (49%) |
- |
- |
- |
- |
- |
- |
- |
100.4 |
- |
- |
- |
- |
- |
- |
100.4 |
Costa Oeste Transmissora de Energia S.A. |
Eletrosul (49%) |
2.8 |
4.5 |
4.4 |
4.2 |
4.1 |
3.9 |
10.8 |
- |
- |
- |
- |
- |
- |
- |
34.7 |
Fronteira Oeste Transmissora de Energia (1) |
Eletrosul (51%) |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Chuí IX |
Eletrosul (99.99%) |
- |
- |
- |
- |
- |
- |
- |
13.2 |
- |
- |
- |
- |
- |
- |
13.2 |
Hermenegildo I |
Eletrosul (99.99%) |
- |
- |
- |
- |
- |
- |
- |
83.6 |
- |
- |
- |
- |
- |
- |
83.6 |
Hermenegildo II |
Eletrosul (99.99%) |
- |
- |
- |
- |
- |
- |
- |
83.6 |
- |
- |
- |
- |
- |
- |
83.6 |
Hermenegildo III |
Eletrosul (99.99%) |
- |
- |
- |
- |
- |
- |
- |
70.6 |
- |
- |
- |
- |
- |
- |
70.6 |
(1) Theren is no loan and financing on 12.31.2014
37
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS | ||
By: |
/S/ Armando Casado de Araujo
|
|
Armando Casado de Araujo
Chief Financial and Investor Relation Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.