SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



FORM 6-K

Report of Foreign Private Issuer
Pursuant to Rule 13a-16 or 15d-16 of the
Securities Exchange Act of 1934

For the month of November, 2017

Commission File Number 1-34129



CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
(Exact name of registrant as specified in its charter)



BRAZILIAN ELECTRIC POWER COMPANY
(Translation of Registrant's name into English)



Avenida Presidente Vargas, 409 - 13th floor,
Edifício Herm. Stoltz - Centro, CEP 20071-003,
Rio de Janeiro, RJ, Brazil
(Address of principal executive office)

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____


 
 

 

 

 

 


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Summary

 

Page


Introduction

02

I. Consolidated Income Analysis

03

II. Parent Company Results Analysis

18

III. General information

23

IV. Attachment:

I. Financial Information from Subsidiaries

II. Financial Analyses from Subsidiaries Companies

III. Operating Infomation from Subsidiaries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The Marketletter – Annex I, II and III can be found in .xls extension at our website: www.eletrobras.com.br/ri

 

 

 

Get to know the Eletrobras IR Ombudsman, an exclusive platform
for receiving and forwarding
suggestions, complaints,
compliments and requests
from protesters regarding the
securities market on our Investor Relations website

 

 

 



1

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Rio de Janeiro, November 13, 2017 - Eletrobras (Centrais Elétricas Brasileiras SA) [BM & FBOVESPA: ELET3 and ELET6 - NYSE: EBR and EBR-B - Latibex: XELTO and XELTB] the largest company in the electricity sector in Latin America, operating in generation, transmission, distribution and comercialization, the Parent Company company of 14 subsidiaries, a holding company - Eletropar - a research center - Cepel and accounting for 50% of the capital Itaipu Binacional, announces its results for the period.

 

In the first nine months of 2017 (9M17), Eletrobras reported net income of R$ 2,272 million, 77% lower than the Profit of R$ 9,771 million obtained in the nine months of 2016 (9M16), which was influenced by the Accounting of Remuneration related to the credits of the Basic Network of the Existing System (RBSE). Net Operating Revenue increased from R$ 48,135 million in 9M16 to R$ 26,847 million in 9M17. The Ebtida increased from R$ 24,580 million in 9M16, also influenced by the Accounting of Remuneration related to the credits of the Basic Network of the Existing System (RBSE), to R$ 10,284 million in 9M17.

 

Management net income in 9M17 was R$ 406 million, 161% higher than the loss of R$ 663 million in 9M16. Management Net Operating Revenue increased 13% from R$ 19,193 million in 9M16 to R$ 21,658 million in 9M17. The Management EBITDA increased 65%, from R$ 2,862 million in 9M16 to R$ 4,724 million in 9M17.

In the third quarter of 2017 (3Q17), Eletrobras reported a net income of R$ 550 million. In 3Q16 Net Income was of R$ 875 million. The Management Net Operating Income for the quarter was R$ 449 million, 267% higher than in 3Q16. The highlights of 3Q17 are presented below:

 

HIGHLIGHTS OF THE 3Q17:

 

»     Net Debt (LTM) / Management EBITDA = 4.1, approaching the debt reduction target of PDNG 2017-2021.

»     Net Operating Revenue of R$ 8,892 million;

»     Accounting for the Remuneration related to the credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed in accordance with Law 12,783 / 2013, as per Ministerial Order No. 120, dated April 20, 2016, of the Ministry of Mines and Energy, which established the terms of payment, in the amount of R$ 904 million in 3Q17 and R$ 1,499 million in 3Q16. The net effect (excluding IRRF) was R$ 596 million in 2Q17 and R$ 990 million in 3Q16;

»     Positive CVA in the amount of R$ 308 million;

»     Impact on the income of R$ 90 million related to the provision for the Extraordinary Retirement Plan (PAE);

»     Provisions for Contingencies in the amount of R$ 199 million;

»     Provisions Aneel - CCC in the amount of R$ 349 million, related to funding costs to finance the funds reviewed by Aneel in the scope of the supervision of the Sectorial Fund CCC due to the distributors, under the terms of Law 12,111 / 2009;

»     Reversal of Provisions for onerous contracts of R$ 744 million, mainly due personeel expenses reduction regarding the launch and adhesion to the PAE;

»     Reversal of Impairment provisions with a net positive impact of R $ 713 million, mainly due to the launch and adhesion to the PAE - Extraordinary Retirement Plan;

»     Net Financial Result of R$ 1.538 million, negatively impacted by monetary restatement related to Compulsory loan processes in the amount of R$ 1.050 million;

2

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

»     Negative result of the Distribution segment in the net amount of 1,136 million

»     EBITDA CVM in the amount of R$ 2,850 million; and Management EBITDA in the amount of R$ 1,391 million in 3Q17;

amounts in R$ million

9M17

9M16

%

 

3Q17

3Q16

%

114,7

120,9

-5%

Energy Sold - Generation GWh¹

39,7

41,1

-3%

12,0

13,0

-8%

Energy Sold - Distribution GWh

4,1

4,4

-7%

32,648

53,451

-39%

Gross revenue

10,934

10,345

6%

27,204

24,509

11%

Management Gross Revenue ²

9,615

8,376

15%

26,847

48,135

-44%

Net Operating Revenue

8,892

8,517

4%

21,658

19,193

13%

Management Net Operating Revenue ²

7,574

6,547

16%

10,284

24,580

-58%

EBITDA

2,850

3,237

-12%

4,724

2,862

65%

Management EBITDA³

1,042

814

28%

2.272

9,771

-77%

Net income

550

875

-37%

406

-663

-161%

Management Net Income (4)

449

-268

267%

3,764

6,768

-44%

Investments

1,306

2,194

-40%

(1)    Does not consider the energy allocated for quotas, from the plants renewed by Law 12,783 / 2013;

(2)    Excludes CELG D and Construction Revenue and Transmission Revenue from RBSE referring to transmission lines renewed by Law 12.783 / 2013;

(3)    Excludes item (2) and Extraordinary Retirement Plan (PAE), expenses with independent research, research findings, contingency provisions, onerous contracts, Impairment, Provision for losses on investments, Provisions for adjustment to market value, Water Reimbursement Inspection Fee (TFRH), ANEEL CCC Provision, Shareholdings (RBSE CTEEP);

(4)    Excludes item (3) and monetary adjustment to compulsory and provision for Income Tax referring to RBSE,

 

I. ANALYSIS OF CONSOLIDATED INCOME (R$ million)

Consolidated IFRS

9M17

9M16

Statement of Income

3Q17

3Q16

15,374

14,223

Generation Revenue

5,409

5,159

7,808

31,055

Transmission Revenue

2,348

2,631

8,162

7,264

Distribution Revenue

2,800

2,188

1,305

909

Others Revenue

377

367

32,648

53,451

Gross Revenue

10,934

10,345

-5,802

-5,315

Deductions from Revenue

-2,042

-1,829

26,847

48,135

Net Operating Revenue

8,892

8,517

-10,589

-10,620

Operational costs

-3,928

-3,572

-9,007

-8,288

Personal, Material, Services and Others

-2,731

-3,089

-1,385

-1,328

Depreciation and Amortization

-466

-443

491

-7,137

Operational Provisions

353

-549

6,357

20,763

 

2,121

863

2,542

2,489

Shareholdings

262

1,931

8,900

23,252

Income before Financial Income

2,383

2,794

-4,897

-4,066

Financial Result

-1,538

-1,489

4,003

19,186

Income Before Tax

845

1,305

-1,730

-9,415

Income tax and social contribution

-295

-430

2,272

9,771

Net Profit

550

875

 

 

 

3

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

Consolidated Managerial*

9M17

    9M16

Statement of Income

3Q17

3Q16

15,345

14,120

Management Generation Revenue

5,401

5,062

3,483

2,810

Management Transmission Revenue

1,233

982

7,113

6,669

Management Distribution Revenue

2,604

1,966

1,263

909

Others Management Revenue

377

367

27,204

24,509

Gross Management Revenue

9,615

8,376

-5,546

-5,315

Management Deductions from Revenue

-2,042

-1,829

21,658

19,193

Net Management Operating Revenue

7,574

6,547

-9,256

-8,987

Management Operational costs

-3,513

-3,102

-8,072

-7,866

Personal, Material, Services and Others Management

-2,631

-2,796

-1,385

-1,328

Depreciation and Amortization

-466

-443

-481

-456

Operational Management Provisions

-301

-254

2,464

556

 

663

-48

876

977

Management Shareholdings

262

419

3.340

1.534

      Income before Financial Income

925

371

-2.910

-2.068

Management Financial Result

-489

-719

430

-534

Managerial Income Before Tax

436

-348

-24

-129

Income tax and social contribution

13

80

406

-663

Managerial Net Income

449

-268

                                       

* Excludes CELG D results, construction revenues and expenses, RBSE Transmission Revenue, RBSE Revenue referring to Transmission Lines renewed by Law 12.783 / 2013, expenses with independent research, Research findings, Impairment, onerous contracts, provisions for contingency, provision for losses on investments, provisions for adjustment to market value, provision for the Water Resources Inspection Fee (TFRH), ANEEL CCC Provision, result of CTEEP's equity investments impacted by RBSE, compulsory loans, Extraordinary Retirement Plan (PAE), Provision of Pará Rate relative to Eletronorte and provision for IRPJ / CSLL related to RBSE.

 

I.1 Main Variations at the Statement of Income

Variation of the Statement of Income (9M17 x 9M16)

The 9M17 Results recorded a variation of 77%, in relation to 9M16, with net income of R$ 2,272 million in 9M17, compared to a net profit of R$ 9,771 million in 9M16, especially due to the following factors.

Managerial Result for 9M17 increased 183% compared to 9M16, with net operating income of R$ 548 million in 9M17, compared to a net loss of R$ 663 million in 9M16.

Operating income:

Generation Revenues

9M17

9M16

%

Variation

 

Supply do Distribution Companies

10,628

9,866

7.7

The variation was mainly due to the variations in the following subsidiaries: (i) In the subsidiary Furnas, new Contracts in the Free Contracting Environment with variation in the average price due to the market conjunctures and the price update of the IPCA contracts  and termination of contracts of approximately 238.8 MW med and returns of Contracted Energy from CCEAR's of Existing Energy products, under the Mechanism for Compensation of Remains and Deficits - MCSD, due to the migration of free consumers and MCSD 4; (ii) At Eletrosul, there were adjustments of the IPCA contracts, price changes in the ACL - Free Contracting Environment, referring to the energy generated by PCHs - Small hydroelectric plants, by wind and energy purchased through PPAs - Energy Purchase and Sale Agreements, which is resold in the ACL, in short-term contracts; new contract, as of April 2017, signed with SPE Teles Pires; and from April / 17, the Hermenegildo I, II, III and Chuí IX SPEs discontinued the ACRs through the New Energy Depletion and Deficit Compensation Mechanism, and the unrestrained energy acquired by Eletrosul and resold in the ACL - Environment of Free and / or liquidated PLD contract; (iii) At Eletronuclear, an increase in contracted revenues according to Aneel Resolution 2,193 / 16, which established fixed revenue for 2017. (iv)  the effects of the seasonal strategy on the subsidiary Chesf. These increases were partially offset by the decrease in Supply at subsidiary Eletronorte due to the relaxation of part of the energy.

Supply to final consumers

1,859

2,157

-13.8

The variation was mainly due to: (i) in the subsidiary electrosul, price variation in long-term contracts; (ii) Migration of consumers Free to the ACL in the subsidiary Amazonas Energia.

CCEE (short term)

868

685

26.7

The variation is mainly due to the following factors: (i) In the subsidiary Furnas, the GSF renegotiation generated a positive impact on this account; (ii) LDP increase; (ii) In the subsidiary Amazonas Energia, due to the increase in the participation of SIN energy, remaining less energy to be settled in the CCEE; (iii)  the termination of the ACR contract by Eletronorte, and part of this energy is now traded in the short term.

Revenue from Operation and Maintenance ( Power plants extended Law 12.783 / 13)

1,657

1,595

3.9

The variation was mainly due to the updating of the renewed power plant contracts, , partially offset by (ii) a change in the CFURH rate in 2017, which comprises the revenue from quotas of the refurbished plants, and (iii) the frustration of the forecast of financial income caused by the difference between the rate of remuneration used in the forecast and the rate actually realized.

Construction Revenue

28

103

-72.3

No effect for the result, since it has expense in corresponding amount.

Transfer Itaipu (see II,3,a)

333

-183

-281.6

The variation was mainly due to the increase in the rate on which the monetary restatement is calculated based on the US Commercial Price and Industrial goods indexes, which offset the lower appreciation of the US dollar.

TOTAL GENERATION REVENUES

15,374

14,223

8.1

The variation was mainly due to the factors explained above.

(-) Construction

-28

-103

-72.3

 

MANAGEMENT GENERATION REVENUES

15,345

14,120

8.7

The variation was mainly due to the factors explained above.

 

4

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

Transmission Revenues

9M17

9M16

%

Variation

Revenue from Operation and Maintenance (LT Renovadas Law 12,783 / 2013)

2,410

2,064

16.8

The variation was mainly due to the RAP - Permitted Annual Revenue update.

RAP of LT Under Exploration regime

 

207

167

24.2

 

The variation was mainly due to (i) the RAP update, and (ii) the remuneration of investments related to the reinforcement of lines in the transmission system.

Construction Revenue

594

936

-36.6

No effect for the result, since it has expense in corresponding amount.

Return Rate Updates

4,597

27,889

-83.5

The variation was mainly due to the accounting of the Remuneration related to the credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed in accordance with Law 12,783 / 2013, following Administrative Rule No. 120, dated April 20, 2016, of the Ministry of Mines and Energy, which established the payment conditions, with effect of R $ 3,731 million in 9M17 and R $ 27,310 million in 9M16, since in 9M17, only the remuneration of the financial asset was registered and in 9M16 the asset itself as approved by Aneel.  In addition, as from August 2017, upon the beginning of the amortization of the asset, the calculation base for the incidence of the remuneration decreases monthly, according to payments.

TOTAL TRANSMISSION REVENUE

7,808

31,055

-74.9

The variation was mainly due to the factors explained above.

(-) Rate of Return related to Remuneration of RBSE

-3,731

-27,310

-86.3

 

Construction

-594

-936

-36.6

 

MANAGERIAL TRANSMISSION REVENUE

3,483

2,810

24.0

The variation was mainly due to the factors explained above.

 

5

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

Distribution Revenues

9M17

9M16

%

Variation

Supply to DisCos and final Consumers

6,648

6,465

2.8

The change was mainly due to the accounting of CELG D's revenues in 1Q17. Excluding CELG D, there would be a reduction of 1.3%, mainly due to the following factors: (i) in the subsidiary ED Piuaí, there was a reclassification of revenue from distribution to other revenues and revenue from excess demand and surplus from reactive to special obligations in service to the MCSE  MCSE - Manual of Accounting of the Electric Sector .; (ii) Reduction resulting from the return of the Angra III Reserve Energy Charges due to improper collection by the CCEE of the consumers;  (iii)  negative tariff readjustment in Ceron and CEAL.

Short Term Revenue

517

241

114.2

The variation was mainly due to the increase in PLD in 2017 and over-contracting in some Distributors (Cepisa and Ceron) and increase in PLD.

Construction Revenue

522

594

-12.2

No effect for the result, since it has expense.

CVA and other Financial Components

475

-37

-1.389.1

Variation of CVA values with effects resulting from positive constitution and amortization in 2017 (active CVA), while in 2016 generated negative result (passive CVA) - see detail in the table below

TOTAL DISTRIBUTION REVENUE

8,162

7,264

12.4

The variation was mainly due to the factors explained above.

(-) CELG D

-528

 

 

 

(-) Construction

-522

-594

-12.2

 

REVENUE MANAGEMENT DISTRIBUTION

7,113

6,669

6.6

The variation was mainly due to the factors explained above.

 

 

CVA and Other Financial Components

9M17

9M16

ED Acre

4

22

ED Alagoas

259

-176

Amazonas Distribuição de Energia S,A,

-12

-139

ED Piauí

218

-30

ED Rondônia

-9

287

ED Roraima

28

0

Celg-D

-11

0

CVA  TOTAL e Others Financial Components

475

-37

 

Other Revenue

9M17

9M16

%

Variation

Other Revenue

1.305

909

43.5

A variação se deu, principalmente, em função da reclassificação

de receitas de distribuição para outras receitas operacionais na

controlada CEPISA.

CELG D

-42

0

-

 

Other Managerial Revenue

1.263

909

38.9

 

Operating Costs and Expenses:

OPERATIONAL COSTS

9M17

9M16

%

Variation

Energy purchased for resale

-7,949

-6,960

14.2

The variation was mainly due to: (i) In Furnas, due to the variation of the energy purchase balances and the updating of the prices of existing contracts, as well as the agreement of new Energy Purchase Agreements (ii) (ii)  In the subsidiary Eletronorte, there was an increase in the average LDP in 2017 (reflecting, also, the costs of settlement of the Short Term in the operation of the Contract with Termonorte). (iii) a change in the power generation contract for the isolated system, since in 9M16, the company purchased fuel to produce energy, and in 9M17, this responsibility belongs to PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased the cost of electricity purchased for resale.

Charges on the use of electricity grid

-1,207

-1,232

-2.0

There was no relevant variation.

 

Fuel for electricity production

-289

-795

-63.7

The variation is mainly explained by (i) grant of amounts to be reimbursed by the CCC;(ii) a change in the power generation contract for the isolated system, because in 9M16, the company purchased fuel to produce energy, and in 9M17 this responsibility belongs to PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased the cost of electricity purchased for resale.

Construction

-1,144

-1,633

-29.9

No effect for the result, since it has expense in corresponding amount.

TOTAL OPERATING COSTS

-10,589

-10,620

-0.3

The variation was mainly due to the factors explained above.

(-) CELG D

190

0

-

 

(-) Construction

1,144

1,633

-29.9

 

MANAGERIAL OPERATING COSTS

-9,256

-8,987

3.0

The variation was mainly due to the factors explained above.

 

6

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

OPERATIONAL EXPENSES

9M17

9M16

%

Variation

Personnel

-5,650

-4,402

28.4

The variation was mainly due to: (i)  the impact of the launch and adhesion to the Extraordinary Retirement Plan (PAE) in the amount of R $ 796 million, related to the accessions that occurred until September 2017; (ii)  adjustment that only affected 3Q17 and not 3Q16 (effect of 9% percent from 4Q16, referring to the period 2016-2017, due to collective bargaining, and a 4% period from 2017-2018 as of May 2017); and (iii) In the subsidiary Eletronorte, inclusion in the Company's payroll, as of September 2016, of effects made under an agreement to close two hazardous and uninterrupted processes.

Material

-229

-219

4.5

The variation is mainly due to the need for material for maintenance of the Angra I and II (Eletronuclear) plants, which varies depending on the material.

Services

-1,921

-1,992

-3.5

Decrease in 2017 in expenses related to Services related to the operation and maintenance of the electric system, as a cost reduction measure foreseen in PDNG 2017-2021.

Others

-1,207

-1,675

-28.0

The reduction, in 9M17, is due to the registration, in 2016, of the research findings in the amount of R $ 211 million.

Depreciation and amortization

-1,385

-1,328

4.2

The variation was mainly due to the capitalization of new fixed assets.

Operating Provision/Reversals

491

-7,137

-106.9

The variation is mainly explained by the reversal of onerous contracts in the amount of R$ 1,971 million, mainly due to the launch of the Extraordinary Retirement Plan (PAE). On the other hand, there was provision for contingencies in the amount of R$ 777 million.

TOTAL OPERATING EXPENSES

-9,900

-16,753

-40.9

The variation was mainly due to the factors explained above.

 

CELG D

96

0

-

 

 

 

PAE

796

0

-

 

 

 

Investigation Findings Expenses

0

211

 

 

 

Independent Research Expenditure

43

211

-79.8

 

 

 

Contingencies

777

2,786

-72.1

 

 

 

Onerous contracts

-1,971

1,133

-273.9

 

 

 

Provision / (Reversal) for Losses on Investments

27

0

5.639.2

 

 

 

Impairment

-561

2,611

-121.5

 

 

 

Adjustment to Market Value

-1

0

 

 

 

 

Water Surveillance Fee (TRFH)

406

150

171.6

 

 

 

Aneel Provision - CCC

349

0

-

 

 

 

Managerial Operating Expenses

-9,938

-9,649

3.0

The variation was mainly due to the factors explained above.

 

 

7

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Shareholdings

Shareholdings

9M17

9M16

%

Variation

Shareholdings

2,542

2,489

2.1

The variation is mainly due to: (i) a positive result obtained in 2017 by the subsidiaries Livramento Holding, Chuí Holding and Santa Vitória Palmar Holding. After the adhesion of Brazilian distributors to the MCSD (Surplus and Deficit Compensation Mechanism) - MCSD (decontracting the CCEARs), with the consequent discarding of contracted energy, SPEs went on to sell energy in bilateral contracts and / or liquidation in CCEE at higher prices contracts with distributors in the ACR. This fact generated a larger volume of revenue and also allowed the reversal of impairment. (ii)  The result was also partially affected by the improvement in the results of the transmission companies' SPEs of the subsidiary Chesf and by the worse results of SPES Itaguaçu da Bahia, Triângulo Mineiro, Goiás Transmission, MGE Transmissão and Serra do Facão.

(-) CTEEP

-142

-1.512

-90,6

Management EBITDA for the 2Q17 period was adjusted based on the accounting for the additional RBSE granted to CTEEP by Aneel in said quarter and had not been adjusted as a non-recurring item, impacting the 9M17 period.

(-)  Alienation  CELG D

-1.525

0

-

 

Managerial Shareholdings

876

977

-10,4

The variation was mainly due to the factors explained above.

Financial Result

FINANCIAL RESULT

9M17

9M16

%

Variation

Income from Interest and Financial Investments

1,444

1,515

-4.7

This account did not present any relevant variation, but the variation is due to the availability of resources for application.

Net Monetary Adjustment

-1,175

48

-2,558

The variation was mainly due to: (i) reduction of the rates of the main indexes (inflation and SELIC) on credits as receivables from the updated CCC / CDE of Amazonas; (ii)  accounting for monetary restatement for compulsory loans in the amount of R $ 1,955 million in 9M17 and R $ 1,998 million in 9M16, (iii) reduction of the renegotiated energy credits, derived from Law 8727/93, due to the negative IGPM in 2017 in the second quarter of 2017 and also of the payment of the credit by the Union in August 2017.

Net Foreign Exchange Variation

-81

-339

-76

The variation is due, mainly, to the exchange variation in the period on financing agreements and with suppliers.

Debt Charges

-4,359

-4,838

-9.9

The variation was mainly due to (i) a drop in the SELIC rate and a decrease in the outstanding balance of financing contracts due to amortizations, which ended up offsetting the expenses arising from new loans contracted by the distributors, with the RGR fund for compliance of the PPTSD (Plan of Temporary Provision of Distribution Service) entered into with Aneel; (ii) charges arising from the regular installment of the Tax Recovery Program - PRT, in particular by the Distributors.

 

Shareholder Remuneration Charges

-315

-109

189

The variation was mainly due to the correction of the amounts related to the Advance for Future Capital Increase (AFAC),  carried out by the Union in the holding company; (ii) updating of dividends not yet paid.

Other financial results

-411

-343

20

The variation was mainly due to the following factors: (i) In the Holding Company, adjustment to the deferred PIS / Cofins account in 2016 as a result of the decline of the US dollar in that period, since these deferred taxes are calculated on the exchange variation, generating a positive effect on other financial expenses; (ii) Increase in liabilities with the Angra 1 and 2 decommissioning fund (FDES), caused by the increase in income earned from the investment (financial investment) maintained to cover decommissioning expenses.

TOTAL FINANCIAL RESULT

-4,897

-4,066

20,4

The variation was mainly due to the factors explained above.

CELG D

32

0

-

 

Monetary adjustment of compulsory loans

1,955

1,998

-2,2

 

MANAGERIAL FINANCIAL RESULT

-2,910

-2,068

40,7

The variation was mainly due to the factors explained above.

 

8

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

Income Tax and CSLL

 

INCOME TAX AND CSLL

9M17

9M16

%

Variation

Income tax17111406343200.jpgx and social contribution

-1,730

-9,415

-82

The variation is mainly due to the collection of IRRF on the transmission revenue due to the accounting of the Remuneration related to the credits of the Basic Network of the Existing System (RBSE).

(-) Income tax RBSE

1,269

9,285

-86.3

 

(-) Income tax CELG D

438

0

-

 

MANAGERIAL Income Tax and Cont, Social

-24

-129

-82

The variation was mainly due to the factors explained above.

 

Variantion of DRE (3Q17 x 3Q16)

The 3Q17 Results posted a net income of R$ 875 million in 3Q16 to a net income of R$ 550 million in 3Q17, especially due to the following factors:

Operating income:

Generation Revenues

3Q17

3Q16

%

Variation

 

Supply do Distribution Companies

3,929

3,486

12.7

The variation was mainly due to the following reasons: (i) adjustment in contract prices; and (ii) in Eletronorte, new contracts signed in the period with the marketers and spot auctions held in July and August / 2017; (iii) in the subsidiary Eletronuclear, updating of the fixed revenue established by ANEEL for the 2017 financial year, through Aneel Resolution 2,193 / 16, for the Angra 1 and 2 plants; (iii) in the subsidiary Chesf, as a result of the movement in the auctions contracts held in the Free Contracting Environment (ACL), due to the seasonality of the purchase of energy in 2017.; (iv) in the subsidiary Eletrosul, as of April / 17, by the Hermenegildo SPEs I, II, III and Chuí IX of the RCAs through the New Energy Deficits and Deficit Compensation Mechanism, being the uncontracted energy acquired by Eletrosul and resold in the ACL - Environment of Free Contracting and / or liquidated to PLD. partially offset by (i) in the subsidiary Furnas, termination of a contract of approximately 238.8 MW med and return of Contracted Energy from CCEAR's of Existing Energy products, under the Mechanism for Compensation of Excess and Deficit (MCSD) due to migration of free consumers and MCSD 4%, occurred in October / 2016.

Supply to final consumers

678

783

-13.4

The variation was mainly due to the reclassification of the revenues of the subsidiary Amazonas Distribuição due to the process of unbundling of generation and transmission activities.

CCEE (short term)

104

267

-61.1

The variation is mainly due to: (i) In the subsidiary Furnas, payments from jan / 2016 to Aug / 2016 related to the Hydrological Risk Ratio calculated according to the methodology approved by ANEEL through Dispatch No. 758/2016. These payments did not occur in 2017; differences in the portfolio of contracts; the variation in the amount of energy generated as well as its consequent impact on the result in the Energy Reallocation Mechanism (MRE); (ii) in the subsidiary Eletrosul, due to adjustments of provisions in August 2017 related to June 2017, due to non-confirmation of the estimated revenue; and due to the energy purchase estimate at CCEE in August 2017, since the energy purchased by the PPAs was sold in the ACL at the price of PLD + premium and, after GSF, the balance was negative, generating a purchase estimate.

Revenue from Operation and Maintenance

536

572

-6.3

The variation is mainly due to the following reasons: (i) variation of the annual readjustment percentage of RAG (2017 x 2016) relative to the Renewed plants according to Law 12.783 / 12; (ii) investments in renewable generation facilities, partially offset by: (iii) a change in the CFURH tariff in 2017, which comprises the revenue from quotas of the refurbished plants, and (iii) a frustration in the forecast of financial income caused by the difference between the rate of the remuneration used in the forecast and the rate actually realized.

Construction Revenue

8

98

-91.5

No effect for the result, since it has expense in corresponding amount.

Transfer Itaipu (see II,3,a)

155

-47

-431.2

The variation was mainly due to the increase in the rate on which the monetary adjustment is calculated based on the US Commercial Price and Industrial goods.

TOTAL GENERATION REVENUES

5,409

5,159

4.8

The variation was mainly due to the factors explained above.

(-) Construction

-8

-98

-91.5

 

MANAGEMENT GENERATION REVENUES

5,401

5,062

6.7

The variation was mainly due to the factors explained above.

 

9

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

Transmission Revenues

3Q17

3Q16

%

Variation

Revenue from Operation and Maintenance (LT Renovadas Law 12,783 / 2013)

941

712

32.2

The variation is mainly due to the following reasons: (i) the annual update of the RAP - Allowed Annual Revenue from concessions related to Transmission Lines extended pursuant to Law 12.783 / 2012; and (ii) investments related to line reinforcements in the transmission system. Highlight for Furnas and Chesf.

Revenue from LT Under Exploration regime

 

79

51

55.8

The variation was mainly due to the readjustment of  RAP - Allowed Anal Revenue and the incorporation of reinforcements.

Construction Revenue

211

150

40.9

No effect for the result, since it has expense in corresponding amount.

Return Rate Updates

1,116

1,718

-35.1

The variation is mainly due to the accounting of the Remuneration related to the Credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed according to Law 12,783 / 2013, according to Ordinance No. 120, of April 20, 2016, of the Ministry of Mines and Energy, which established payment conditions, with effect of R $ 904 million in 3Q17 and R $ 1,499 million in 3Q16, related to the remuneration of financial assets,  and the decrease in the remuneration between the periods is due to the beginning of the monthly amortization of the assets, in August 2017.

TOTAL TRANSMISSION REVENUE

2,348

2,631

-10.8

The variation was mainly due to the factors explained above.

(-) Rate of Return related to Remuneration of RBSE

-904

-1,499

-39.7

 

Construction

-211

-150

40.9

 

MANAGERIAL TRANSMISSION REVENUE

1,233

982

25.6

The variation was mainly due to the factors explained above.

 

Distribution Revenues

3Q17

3Q16

%

Variation

Supply to DisCos and final Consumers

2,159

2,124

1.7

The variation was mainly due to the expansion of the energy supply service to the interior of the State of Roraima, with the inclusion of 43 thousand consumers, based on the area served by Cerr.

Short Term Revenue

138

39

250.2

The variation was mainly due to: (i) Higher availability of energy (over-contracting) in relation to the same period of the previous year; (ii) Increase in the value of LDP; (iii) reclassification in 2017, when this revenue began to be recognized, previously recorded as cost recovery with energy; Growth of energy settled in the MCP - Short-Term Market, by Amazonas D due to the migration of consumers to ACL, with that, the energy contracted to serve such consumers was settled in the MCP.

Construction Revenue

196

222

-12.0

No effect for the result, since it has expense.

CVA and other Financial Components

308

-197

-256.1

The variation was mainly due to the constitution of CVA and Financial items due to positive overcontracting in the subsidiaries CEAL and CEPISA. The result was also impacted by the CVA variation in the other companies, as shown in the table below.

TOTAL DISTRIBUTION REVENUE

2,800

2,188

28.0

The variation was mainly due to the creation of CVA and Positive financial items in the subsidiaries ED Alagoas and ED Piauí (detailed in the table below).

(-) Construction

-196

-222

-12.0

 

REVENUE MANAGEMENT DISTRIBUTION

2,604

1,966

32.5

The variation was mainly due to the factors explained above.

 

10

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

CVA and Other Financial Components

3Q17

3Q16

ED Acre

10

4

ED Alagoas

121

-131

Amazonas Distribuição de Energia S,A,

26

-82

ED Piauí

149

-52

ED Rondônia

-9

64

ED Roraima

10

0

Celg-D

0

0

CVA  TOTAL e Others Financial Components

308

-197

 

Other Revenue

3Q17

3Q16

%

Variation

Other Revenue

377

367

2.9

The account did not present any relevant variation.

 

Operating Costs and Expenses:

 

OPERATIONAL COSTS

3Q17

3Q16

%

Variation

Energy purchased for resale

-2,592

-2,362

9.7

The variation was mainly due to the following factors: (i) In the subsidiary Amazonas GT, increase in the purchase of energy in the Short-Term Market due to the cut in gas supply at the Aparecida plant (January to March 2017) and in function of the thermal plants are generating below the energy contracted by maintenance problems; (ii) In the subsidiary Eletrosul, additional amounts of energy purchased from the Teles Pires HPP, resulting from the decontracting of the energy sold by the same in the ACR; (iii) necessity to honor the ballast of energy sales in the ex-post auction in August in the amount of R $ 207 million, in addition there was energy purchase expense of R$ 50 million resulting from the increase in GSF  and (iv) in the isolated system distributors, since in 3Q16, the company purchased fuel to produce energy, and in 317 that responsibility is from PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased the cost of electricity purchased for resale.

Charges on the use of electricity grid

-344

-425

-19.0

The variation is mainly due to the following reasons: (i) forecast update in transmission contracts; and (ii) increase in generation revenue.

 

Fuel for electricity production

-576

-315

82.9

The variation is mainly explained by (i) the recovery of fuel expenses in the subsidiary Amazonas Energia, due to the calculation of CCC's rights, , according to Law 12,111 / 09; (ii) a change in the power generation contract for the isolated system, since in 3Q16, the company purchased fuel to produce energy, and in 3Q17 this responsibility is from PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased the cost of electricity purchased for resale.

Construction

-415

-470

-11.7

No effect for the result, since it has expense in corresponding amount.

TOTAL OPERATING COSTS

-3,928

-3,572

9.9

The variation was mainly due to the factors explained above.

(-) Construction

415

470

-11.7

 

MANAGERIAL OPERATING COSTS

-3,513

-3,102

13.2

The variation was mainly due to the factors explained above.

 

11

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

OPERATIONAL EXPENSES

3Q17

3Q16

%

Variation

Personnel

-1,644

-1,557

5.6

The variation is mainly due to: (i) the impact of the launch of the Extraordinary Retirement Plan (PAE) in the amount of R $ 90 million in the quarter, referring to accessions after July 14 and adjustments. (ii) readjustment due to ACT 2016-2018, which only affected 3Q17 and not 3Q16 (effect of 9% per cent from 4Q16, referring to the period 2016-2017, due to collective bargaining, and a readjustment of 4 % for the period 2017-2018 as of May 2017), partially offset by cost reduction measures set forth in PDNG 2017-2021. Disregarding the SAP, the personnel account would show a reduction of 0.15%, in line with the cost reduction measures set forth in PDNG 2017-2021.

Material

-109

-87

25.3

The variation is mainly due to the following factors: (i) in the subsidiary Amazonas GT, material for plant maintenance, especially the Maua complex.

Services

-675

-747

-9.7

The variation was mainly due to the reduction in expenses with independent research (R $ 83 million in 3Q16 and R $ 10 million in 3Q17).

Others

-303

-699

-56.7

The variation is fragmented in several accounts, the main variations being due to the reduction of donations and contributions and of measures to optimize the use of resources, such as budget contingency of non-priority expenses.

Depreciation and amortization

-466

-443

5.3

The variation was mainly due to: (i) capitalization of new fixed assets, with emphasis on equipment and buildings.

Operating Provision/Reversals

353

-549

-164.4

The variation is explained mainly by (i) the reversal of provisions for onerous contracts, of R $ 744 million million (see table 1.3), especially due to the launch of the Extraordinary Retirement Plan (PAE); (R $ 713 million), mainly due to the launch of the Extraordinary Retirement Plan (PAE), partially offset by (iii) Eletronorte's provision for the Pará rate for prior periods, due to judicial decision on the matter and the cassation of an injunction (see table 1.3). The main operating provisions are detailed below (for the full detail of the Operating Provisions see Explanatory Note 423).

TOTAL OPERATING EXPENSES

-2,843

-4,081

-30.3

The variation was mainly due to the factors explained above.

 

PAE

90

0

-

 

 

 

Research Findings

0

211

100.0

 

 

 

Investigation Findings Expenses

10

83

-88.4

 

 

 

Contingencies

199

434

 

 

 

 

Onerous contracts

-744

-388

91.8

 

 

 

Provision / (Reversal) for Losses on Investments

-17

0

-4.201.7

 

 

 

Impairment

-713

263

-370.9

 

 

 

Adjustment to Market Value

0

0

9.060.0

 

 

 

Water Resources Inspection Fee (TFRM)

273

-14

-2.008.2

 

 

 

Aneel Provision - CCC

349

0

-

 

 

 

Managerial Operating Expenses

-3,398

-3,493

-2.7

The variation was mainly due to the factors explained above.

 

 

 

12

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Shareholdings

Shareholdings

3T17

3T16

%

Variation

Shareholdings

262

1,931

-86.4

Variation refers basically to the RBSE's accounting at CTEEP in 3Q16. Discounting the impact of CTEEP, there is a decrease in equity investments due to the reduction in the equity method of SPEs, particularly Madeira Energia (R $ 63 million) and IE Madeira (R $ 42 million).

(-) CTEEP

0

-1,512

 

 

Managerial Shareholdings

262

419

-37.5

The variation was mainly due to the factors explained above.

Financial Result

FINANCIAL RESULT

3Q17

3Q16

%

Variation

Income from Interest and Financial Investments

373

622

-40.1

The variation was mainly due to the reduction of indexer rates in 2017 (SELIC, IPCA and others).

Net Monetary Adjustment

-707

45

-1.665

The variation was mainly due to the accounting of monetary restatement related to compulsory loans in the amount of R $ 1,050 million in 3Q17.

Net Foreign Exchange Variation

-17

24

-170

The variation is mainly due to the exchange variation in the period on financing agreements and with suppliers.

Debt Charges

-1.388

-1.847

-24.9

The variation was mainly due to the reduction of indexer rates in 2017 (SELIC, IPCA and others).

 

Shareholder Remuneration Charges

-94

-56

68

The variation was mainly due to the correction of the amounts related to the Advance for Future Capital Increase (AFAC), carried out by the Union in the holding company, by the Selic; (ii) update of the dividends of 2016, not yet paid, by the Selic.

Other financial results

293

-277

-206

The variation was mainly due to the following factors: positive variation of the account in the subsidiary Furnas, mainly influenced by the increase in interest income and the reversal of tax contingencies included in the REFIS installments of R $ 116 million; (ii) In the subsidiary Eletroacre, there was a reduction in the application of penalties to contractors for non-compliance with contractual requirements and reversal of provision with moratorium costs of the lawsuit with the state of Acre referring to ICMS in the amount of R $ 25 million; and (iii) in the subsidiary Amazonas Distribuição, registration in 2016 of the monetary restatement of the lawsuits filed by the PIES, which changed their initial values.

TOTAL FINANCIAL RESULT

-1,538

-1,489

3.3

The variation was mainly due to the factors explained above.

Monetary adjustment of compulsory loans

1,050

770

36.3

 

MANAGERIAL FINANCIAL RESULT

-489

-719

-32.0

The variation was mainly due to the factors explained above.

 

 

Income Tax and CSLL

 

INCOME TAX AND CSLL

3Q17

3Q16

%

Variation

Income tax and social contribution

-295

-430

-31

The variation is mainly due to the collection of IRRF on the transmission revenue due for the accounting of the Remuneration related to the credits of the Basic Network of the Existing System (RBSE).

(-) Income tax RBSE

307

510

-39.7

 

MANAGERIAL Income Tax and Cont, Social

13

80

-84

The variation was mainly due to the factors explained above.

 

13

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

 

 

 

 

I.2 Sale of Energy

 

I.2.1  Energy Sold in 2017 - Generators - TWh

 

In terms of the evolution of the energy market, Eletrobras Companies in 9M17 sold 114.7 TWh of energy, against 120.9 TWh traded in the same period of the previous year, representing a reduction of 5%.

 

(1)    Power plants renewed by Law 12,783 / 13 – quotas

(2)    (2) Operating plants: ACR and ACL sales

 

I.2.2 Energy Sold in 1Q17 - Distributors - TWh

 

In terms of evolution of the energy market, Eletrobras Distributors in 9M17 sold 12 TWh of energy, against 13 TWh traded in the same period last year, representing a reduction of 7.6%.

 

 

 

 

14

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

* Considers 30,4 thousand MWh of CERR whose concession began to be operate by the Distribuição Roraima on  January 2017.

* It considers only the captive market and supply,

 

I.3 Impairments and Onerous Contracts

 

 

Accumulated

Variation

Impairment

12/31/2016

09/30/2017

1Q17

2Q17

3Q17

9M17

Generation

12,201

12,855

189

-27

492

654

UTN Angra 3

8,949

9,655

220

264

222

706

UHE Samuel

436

309

0

0

-127

-127

UHE Batalha

408

389

0

0

-19

-19

Candiota Fase B

356

356

0

0

0

0

Casa Nova I

325

346

0

0

21

21

UHE Simplício

342

281

0

0

-61

-61

UTE Camaçari

304

304

-7

7

0

0

Outros

1,081

1,215

-24

-299

457

134

Transmission

3,670

2,635

125

-18

-1,142

-1,035

CC 061-2001

2,077

1,116

130

-130

-961

-961

LT Jauru Porto Velho

312

312

0

0

0

0

CC 018-2012 Mossoró Ceará Mirim

100

100

0

0

0

0

Outros

1,181

704

-5

112

-584

-477

Distribution

237

57

-43

-72

-65

-180

Total

16,108

15,547

270

-118

-713

-561

 

Onerous Contracts

BALANCE AT 12/31/2016

BALANCE AT 09/30/2017

Movement

1Q17

2Q17

3Q17

TransmissION

 

 

 

 

 

LT Recife II - Suape II

41

50

1

-1

9

LT Camaçari IV - Sapeaçu

115

124

0

0

10

Others

11

10

-4

4

0

 

166

185

-3

-163

185

Generation

   

 

   

Itaparica

0

0

-2

2

0

Jirau

0

0

0

0

0

Funil

63

131

-2

-2

73

Coaracy Nunes

371

232

0

0

-139

Marimbondo

236

0

-7

-6

-223

Angra 3

1,350

826

-220

-264

-40

Others

487

148

22

-197

-164

 

2,507

1,337

-205

-472

-493

Distribution

 

 

 

 

 

Ceal

8

8

0

0

 

Cepisa

65

16

-16

-16

-16

Ceron

191

48

-44

-44

-55

Boa Vista

2

0

4

2

-8

Amazonas D

813

189

-54

-380

-190

TOTAL

3,753

1,782

-319

-907

-744

 

15

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

I.4 EBITDA Consolidated  

 

 

EBITDA

9M17

9M16

(%)

 

Income for the Year

2,272

9,771

-77%

 

 + Provision for Income Tax and Social Contribution

1,730

9,415

-82%

 

 + Financial result

4,897

4,066

20%

 

 + Amortization and Depreciation

1,385

1,328

4%

 

 = EBITDA

10,284

24,580

-58%

 

ADJUSTMENTS

 

 

 

 

(-) EBITDA Celg D and Shareholdings results CLEG D sale

-1,554

0

-!

 

(-)Basic Network Effects of the Existing System (RBSE)

-3,731

-27,310

-86%

 

(-) Extraordinary Retirement Plan (PAE)

796

0

-

 

(-)Expenditure Independent research

43

211

-80%

 

(-)Research Findings

0

211

-

 

(-)Contingencies

777

2,786

-72%

 

(-)Onerous contracts

-1,971

1,133

-274%

 

(-) Provision / (Reversal) for Losses on Investments

27

0

5639%

 

(-) Impairment

-561

2,611

-121%

 

(-) Adjustment to Market Value

-1

0

-340%

 

(-) Water Resources Inspection Fee – Pará’s Rate

406

150

172%

 

(-) Provision ANEEL - CCC

349

0

-

 

(-) Shareholdings (RBSE CTEEP and SPE Research)

-142

-1.512

-

 

 = EBITDA MANAGERIAL1

4.724

2.862

65%

 

 

 

Result and Consolidated EBITDA by segment 3Q17

 

07/01/2017 a 09/30/2017

DRE by segment

 

Management

Generation

Transmission

Distribution

Eliminations

Total

Operating System

O & M Regime

Operating System

O & M Regime

 Net operating revenue

40

4,661

430

267

1,854

2,206

(566)

8,892

 Operating Costs and Expenses

(1,780)

(4,007)

(226)

50

(163)

(2,449)

1,804

(6,771)

 Operating result Before Financial  Result

(1,740)

654

204

317

1,691

(244)

1,238

2,121

 Financial Result

(482)

(207)

(34)

(54)

8

(884)

115

(1,538)

 Profit from equity investments

2,524

-

-

-

-

-

(2,262)

262

 Income tax and social contribution

(240)

(89)

(42)

21

64

(8)

-

(295)

 Net Income (loss) for the period

62

358

127

284

1,764

(1,136)

(909)

550

EBITDA

796

1,002

205

315

1,709

(154)

(558)

2,850

EBITDA Margin

1977%

22%

48%

118%

92%

-7%

 

32%

 

 

07/01/2017 a 09/30/2016

DRE by segment

 

Management

Generation

Transmission

Distribution

Eliminations

Total

Operating System

O & M Regime

Operating System

O & M Regime

 Net operating revenue

38

4,185

482

228

2,375

1,698

(489)

8,517

 Operating Costs and Expenses

(2,274)

(3,460)

(483)

(201)

(813)

(2,490)

2,067

(7,654)

 Operating result Before Financial  Result

(2,235)

725

(1)

27

1,563

(792)

1,578

863

 Financial Result

(251)

(308)

(155)

(137)

(98)

(624)

83

(1,489)

 Profit from equity investments

3,487

-

-

-

-

-

(1,556)

1,931

 Income tax and social contribution

(3)

61

(273)

298

(512)

-

-

(430)

 Net Income (loss) for the period

998

478

(430)

188

952

(1,416)

105

875

EBITDA

1,245

1,045

7

34

1,577

(692)

21

3,237

EBITDA Margin

3247%

25%

1%

15%

66%

-41%

 

38%

16

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


1 Management EBITDA for the 2Q17 period was adjusted based on the accounting for the additional RBSE granted to CTEEP by Aneel in said quarter and had not been adjusted as a non-recurring item, impacting the 9M17 period.

2 The managerial EBITDA adjustments refer to non-recurring events or events that are expected to be treated under PDNG 2017-2021 (Master Plan) and therefore are expected not to affect the Company's future cash flow. Known risks and uncertainties include, but are not limited to: general economic, regulatory, political and commercial conditions in Brazil and abroad, changes in interest rates, inflation and value of the Real, changes in volumes and the pattern of electric energy use by consumer, competitive conditions, our level of indebtedness, the possibility of receiving payments related to our receivables, changes in rainfall and water levels in the reservoirs used to operate our hydroelectric power plants, our financing and capital investment plans, existing and future government regulations, and other risks described in our annual report and other documents filed with the Comissão de Valores Mobiliários and the Securities and Exchange Commission of the United States of America. Estimates and projections refer only to the date on which they were presented, and we assume no obligation to update any of these estimates or projections due to new information or future events. The future results of the operations and initiatives of the Companies may differ from the current expectations and the investor should not be based exclusively on the information contained herein. 

 


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

I.5 Net debt

 

 

R$ million

Net debt

3Q17

3Q16

Financing payable without RGR (1)

            42,487

             42,590

(-) (Cash and Cash Equivalents + Securities)

              8,690

               6,425

(-)  Financing Receivable without RGR (2)

              9,607

             11,299

(-)  Net balance of Itaipu Financial Asset *

              1,504

               1,428

Net debt

           22,686

            23,438

* See item II,2 “a,1”,

1, Excluded from gross debt were financings, granted with resources from RGR, owed by a company outside the Eletrobras group (R $ 1,778 million) and credits related to the federalization of Distributors, pursuant to Articles 21-A and 21-B of Law 12,783 / 2013 (R $ 1,382 million),

2, Receivables receivable by a company outside the Eletrobras group were excluded from RGR's account (1,260 million)

17

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

II. Analysis of the Results of the Parent Company

 

In 9M17, Eletrobras Holding recorded net income of R$ 2,237 million, a decrease of 77% compared to net income of R$ 9,687 million recorded in 9M16.

In 3Q17, Eletrobras Holding recorded net income of R$ 538 million, compared to net income of R$ 863 million in 3Q16.

This 3Q17 result was decisively influenced by: (i) Profit from Corporate Equity of R$ 7,100 million (see II.1), especially due to the effect of the remuneration on the financial asset of the Basic Network of the Existing System (RBSE) , in accordance with Ministerial Order No. 120 of April 20, 2016, of the Ministry of Mines and Energy, which established the conditions for payment and relative remuneration, and the reduction between quarters is justified by the beginning of the amortization of the monthly installments in August 2017, and in 3Q16 had not yet initiated the payments; (ii) Unrecognized liabilities in subsidiaries in the amount of R$ 1,353 million, mainly impacted by subsidiaries Amazonas Energia Distribuição (R $ 6,676 million), Eletronuclear (R$ 4,330 million), Cepisa (R$ 1,179 million), CGTEE ( R$ 1,607 million) and Ceron (R$ 678 million); (iii) Accounting for monetary restatement of compulsory loans in the amount of R$ 1,050 million in 3Q17.

The following chart presents a comparison of Eletrobras holding results in 3Q17 and 3Q16.

 

 Evolution of Results - R$ million

 

 

                                                     

 

                          

 


 

                      

18

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

II.1 Shareholdings of the Parent Company

 

In 3Q17, the result of Corporate Interest positively impacted the Company's net income of R $ 7,100 million, mainly as a result of Equity in results of investments in subsidiaries, mainly influenced by the effect of remuneration on the net financial assets Of the Existing System (RBSE), in accordance with Ministerial Order No. 120, dated April 20, 2016, of the Ministry of Mines and Energy, which established the conditions for payment and relative remuneration, with the reduction between quarters justified by the beginning of amortization of the monthly installments in August 2017, and in 3Q16 had not yet started the payments, as shown below:

 

R$ million

 

                        Parent Company

 

9M17

9M16

3Q17

3Q16

Investments in subsidiaries

 

 

 

 

Equity

     4,766

    19,279

      2,262

       1,556

 

 

 

 

 

Investments in associates

 

 

 

 

Interest on own capital

            5

          -  

            3

            -  

Equity

        700

     2,054

        267

       1,663

 

       705

    2,054

        270

      1,663

 

 

 

 

 

Other investments

 

 

 

 

Interest on own capital

          10

            1

 -

            -  

Dividends

          24

          86

            2

            25

Compensation of investments in partnerships

            1

          -  

            1

            -  

Income from capital - ITAIPU

          69

          80

            5

              5

 

       104

       167

            8

           30

 

 

 

 

 

Sale of Investments

    1,525

          -  

          -  

            -  

 

 

 

 

 

Total

    7,100

  21,499

     2,539

      3,249

         

 

II.2  Commercialization of Electric Power of the Parent Company

 

a.Itaipu Binacional

 

ITAIPU FINANCIAL RESULT

 

 

 

 

1Q17

2Q17

3Q17

2017

Sale of Energy Contract Itaipu + CCEE

       2,644

       2,904

     2,851

8,399

Revenue originating from the Right of Reimbursement

          161

          368

        459

988

Others

            44

            39

          37

120

Total Revenue

      2,848

      3,311

    3,347

    9,507

 

 

 

 

 

Purchase of Energy Contract Itaipu + CCEE

-3,228

-2,590

-2,506

-8,324

Expenses arising from the Debt Obligation

-106

-244

-305

-656

Itaipu Repayment

          457

-310

-265

-118

Others

            78

-38

-116

-76

Total Expenses

-2,799

-3,183

-3,192

-9,174

 

 

 

 

 

ROL - Transfer of Itaipu

49

129

155

333

 

19

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

ITAIPU RESULTS (Price indexes)

 

 

 

 

1Q17

2Q17

3Q17

2017

Revenue originating from the Right of Reimbursement

          161

          368

        459

988

+  Foreign Exchange Result

-88

          143

-159

-104

Result from the Right of Reimbursement (RD)

           73

         511

       301

884

- Expenses arising from the Debt Obligation

          106

          244

        305

656

+  Foreign Exchange Result

-58

95

-105

-69

Result from the Reimbursement Obligations (RO)

           48

         339

       199

587

Balance: RD - RO

           24

         172

       101

       298

 

a.1 Itaipu Binacional Financial Asset

(See Note 17,1,1 to the Financial Statements of 3ITR / 2016)

 

 

Pursuant to Law 11,480 / 2007, the adjustment factor for the financing agreements entered into with Itaipu Binacional and the loan assignment contracts entered into with the National Treasury, as from 2007, was withdrawn. flow of receipts.

As a result, Decree 6,265, dated November 22, 2007, regulating the commercialization of Itaipu Binacional's electricity was issued, defining the differential to be applied in the transfer rate, creating an asset related to the part of the annual differential calculated, equivalent to an annual adjustment factor taken from financing, to be included annually in the transfer rate, as of 2008, practiced by the Company, preserving the flow of resources, originally established.

As a result, the differential arising from the withdrawal of the annual adjustment factor, whose amounts are defined annually through an interministerial ordinance of the Ministries of Finance and Mining, was included in the rate of transfer of power from Itaipu Binacional, and Energy. The transfer fee in force in 2017 includes an amount equivalent to US$ 244,681, which will be received by the Company through collections from the distributors, approved by MME / MF 605/2016.

The balance resulting from the adjustment factor of Itaipu Binacional, included in the caption Financial Assets, presented in Non-current Assets, amounted to R$ 4,045,340 on September 30, 2017, equivalent to US$ 1,276,938 (R$ 3,161,043 on December 31, 2016, equivalent to US$ 969,913), of which R $ 2,885,878, equivalent to US $ 910,946, will be transferred to the National Treasury until 2023, as a result of the credit assignment carried out between the Company and the National Treasury in 1999.

These amounts will be realized through their inclusion in the transfer rate to be practiced until 2023.

20

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Therefore, considering that the Itaipu Financial Asset is a remuneration derived from the financing agreement granted by Eletrobras to Itaipu, the amount of the Financial Asset to be received by Eletrobras is being considered, as a discount, in the calculation of the Net Debt.

 

II.3   Operational Provisions of Parent Company

In 3Q17, Operating Provisions negatively impacted the Parent Company's results by R$ 1,198 million, compared to R$ 1,853 million in 3Q16. This variation is mainly explained by the movement of uncovered liabilities in subsidiaries in the amount of R$ 1,353 million in 3Q17, compared to 1,661 million in the same period in 2016.

In 9M17, Operating Provisions had a negative impact on the Parent Company's income of R$ 3,179 million, compared to R$ 10,179 million in 9M16. This variation is mainly explained by the movement of uncovered liabilities in subsidiaries in the amount of R$ 3,143 million in 9M17, compared to 8,040 million in the same period of 2016. The table below shows the movements in Operating Provisions:

                                                                                                                                       

R$ milion

 Operational Provisions

 

Controladed

 

9M17

9M16

3Q17

2Q16

Warranties

13

29

-9

13

Contingencies

-19

2,077

-196

175

PCLD - Consumers and Resellers

0

0

0

0

PCLD - Financing and Loans

5

13

5

4

Short-term liabilities in subsidiaries

3,142

8,040

1,351

1,661

Onerous Contracts

0

0

0

0

Losses in Investments

45

0

7

0

Impairment

0

-1

1

0

Adjustment to Market Value

-1

0

0

0

Others

-5

22

38

0

 

3,179

10,179

1,198

1,853

 

 

 

 

 

 

         

 

MUTATION PROVISION FOR UNCOVERED LIABILITIES - PARENT COMPANY

Balance on 12/31/2016

Other Comprehensive Results

Capitalization of AFAC

Equity

Balance on 06/30/2017

CEPISA

701

-

-

478

1,179

BOA VISTA ENERGIA

338

-

-

228

565

AMAZONAS ENERGIA

4,364

-

-

2,313

6,676

ELETROACRE

125

-

-

117

243

CERON

457

-

(0,2)

221

678

CGTEE

1,211

-

-

396

1,607

ELETRONUCLEAR

351

(1,0)

-

3,980

4,330

CEAL

248

-

(8,3)

307

546

TOTAL PROVISION FOR PASSIVE DISCOVERED

7,794

(1,0)

(8,6)

8,040

15,824

 

 

 

 

 

 

 

21

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

II.4   Financial Result of Parent Company

 

In 3Q17, the Financial Result negatively impacted the Parent Company's result in R$ 483 million, with a variation of 140% below the financial result of 3Q16 of R$ 201 million. This variation is mainly explained by the lower result of the foreign exchange variation applicable to the financing to be received from Itaipu in US dollars.

In 9M17, the Financial Result positively impacted the Parent Company's results by R$ 311 million, showing a positive effect in relation to the 9M16 negative financial result of R$ 532 million. This variation is mainly explained by the lower result of the exchange variation applicable to the Itaipu receivable in US dollar, as shown below:

 

FINANCIAL RESULT

R$ million

 

9M17

9M16

3Q17

3Q16

Financial Resouces

 

 

 

 

Interest income, commissions and fees

2,628

2,558

841

839

Revenue from financial investments

582

553

162

213

Moratorium surcharge on electricity

11

28

3

9

Monetary updates

-1,417

-1,170

-886

-555

Exchange rate variations

-45

-481

-42

60

Other financial income

98

87

25

0

 

 

 

 

 

Financial expenses

 

 

 

 

Debt charges

-1,455

-1,760

-432

-589

Lease charges

0

0

0

0

Charges on shareholders' funds

-301

-97

-89

-52

Other financial expenses

-411

-250

-64

-127

 

-311

-532

-483

-201

The main indexes of financing and onlendings contracts presented the following variations in the periods:

 

 

Evolução da variação do IGP-M e do Dólar (%)

 

 

2Q17

3Q17

9M17

Dólar

4.41%

-4.24%

-2.80%

IGPM

-2.68%

-0.15%

-2.12%

 

2Q16

3Q16

9M16

Dólar

-9.81%

1.13%

-16.87%

IGPM

2.86%

0.53%

6.48%

 

 

 

22

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

III. General information

 

Portfolio of Receivables and Payables

 

a.    Financing and Borrowing Granted

Financing and loans granted are made with the Company's own resources, as well as sector resources and external resources raised through international development agencies, financial institutions and arising from the launch of securities in the international financial market.

Loans and financing granted to the parent company, with an exchange restatement clause, represent approximately 29% of the total portfolio (32% as of December 31, 2016). Those that foresee an update based on indices that represent the domestic price level in Brazil amount to 71% of the portfolio balance (68% on December 31, 2016).

The market values ​​of these assets are close to their book values, since they are sector-specific operations and are formed, in part, by funds from Sectoral Funds and that do not find similar conditions as a parameter of valuation at market value.

The long-term portions of the loans and financing granted based on the contractual cash flows mature in variable installments, as shown below:

R$ million

 

2018

2019

2020

2021

2022

After 2022

Total

Parent Company

1,833

5,504

5,401

5,239

3,013

5,075

26,065

Consolidated

1,848

2,213

2,125

578

1,041

774

8,577

* This amount includes receivables from other companies outside the Eletrobras System with RGR in the amount of R $ 1,778 million, since Eletrobras acts as manager of RGR and has a counterpart in assets,

b.    Financing and Loans to Pay

Debts are guaranteed by the Federal Government and / or Eletrobras, are subject to charges, whose average rate in 2017 is 7.94% pa. (9.65% a year in 2016), and have the following profile:

 

Parent Company

 

 

Consolidated

 

06.30.2017

 

12/31/2016

 

06.30.2017

 

12/31/2016

Balance in  R$ million

% TOTAL

 

Balance in R$ million

% TOTAL

 

Balance in R$ million

% TOTAL

 

Balance in R$ million

% TOTAL

Foreign currency

                   

USD

8,973

38%

 

9,232

35%

 

8,983

20%

9,243

20%

USD with Libor

1,685

7%

 

2,183

8%

 

2,034

5%

2,552

6%

EURO

223

1%

 

204

1%

 

223

0%

204

0%

IENE

62

0%

 

92

0%

 

62

0%

92

0%

Others

0

0%

 

0

0%

 

1

0%

1

0%

Subtotal

10,943

46%

 

11,710

44%

 

11,304

25%

12,092

27%

 

 

 

 

 

 

 

 

 

 

 

 

National Coin

 

 

 

 

 

 

 

 

 

 

CDI

5,497

23%

 

6,286

24%

 

12,625

28%

12,702

28%

IPCA

0

0%

 

0

0%

 

415

0%

532

1%

TJLP

0

0%

 

0

0%

 

7,270

16%

10,064

22%

SELIC

605

3%

 

1,675

6%

 

790

2%

1,675

4%

Others

0

0%

 

0

0%

 

1,883

4%

1,359

30%

Subtotal

6,102

26%

 

7,961

30%

 

22,983

51%

26,332

58%

 

 

 

 

 

 

 

 

 

 

 

Not indexed

6,676

28%

 

6,648

25%

 

10,473

23%

7,196

16%

 

 

 

 

 

 

 

 

 

 

 

TOTAL

23,721

100%

 

26,320

100%

 

44,760

100%

45,620

100%

                     

 

* This amount includes the debt of other companies outside the Eletrobras System with RGR in the amount of R $ 1,778 million, since Eletrobras acts as manager of RGR and has a counterpart in assets,

 

23

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

The long-term portion of loans and financing matures as scheduled:

R$ million

 

2018

2019

2020

2021

2022

Após 2022

Total

Parente Company

851

5,484

2,079

7,394

1,044

4,305

21,157

Consolidated

2,363

8,386

4,283

9,237

2,296

12,910

39,474

 

 Consolidated Gross Debt
 

*Included Debeturies

**The debts of the Distribution Companies are mostly with the Holding and are therefore eliminated in the consolidation of gross debt (with the exception of 0,2%).

Ratings

Rating Agency

National Classification / Perspective

Latest Report

Moody’s Issuer Rating

“Ba3”: / Negativa

06/04/2017

Moody’s Senior Unsecured Debt

“Ba3”: / Negativa

05/31/2017

Fitch Senior Unsecured Debt Rate

“BB”: / Negativa

11/29/2016

Fitch LT Foreign Currency Issuer

“AA-”: / Estável

11/29/2016

S&P LT Local Currency

“BB” / Negativa (CW)*

08/18/2016

S&P LT Foreign Currency

“BB“ / Negativa (CW)*

08/28/2016

 

 

 

24

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Eletrobras Organization Chart

 

 

 

Investiments

 

NATURE OF INVESTMENTS

Budgeted

2017

Realized

3Q17

Realized

9M17

(%) 9M17

Generation

4,065,5

            659,1

      1,825,8

45%

Corporate Expansion

1,768,0

            232,1

          540,5

31%

Expansion of SPEs

1,801,7

            358,6

      1,136,0

63%

Maintenance

 495,9

              68,4

          149,3

30%

Transmission

2,308,9

            388,0

      1,233,3

53%

Corporate Expansion

   1,324,8

            187,9

          506,5

38%

Expansion of SPEs

     636,4

            134,4

          522,0

82%

Maintenance

      347,7

              65,7

          204,7

59%

Distribution

1,412,1

            162,1

         482,7

34%

Corporate Expansion

   1,014,1

            113,0

          330,7

33%

Maintenance

      397,9

              49,2

          152,0

38%

Other (Research, Infrastructure and environment)

 1,167,2

              96,3

         222,6

19%

Total Investments

8,953,7

        1,305,6

      3,764,3

42%

 

* For details of the investments, per subsidiary or by project, see appendix 3 to this Investor Report

 

 

 

 

25

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Share Capital

 

Structural of Social Capital

 

In 3Q17, the capital of Eletrobras was composed as follows:

 

Shareholders

Common

Pref, Class “A”

Pref, Class “B”

Total

Amount

%

Amount

%

Amount

%

Amount

%

União Federal

554,395,652

51.00%

0

0.00%

1,544

0.00%

554,397,196

40.99%

BNDESpar

141,757,951

13.04%

0

0.00%

18,691,102

7.04%

160,449,053

11.86%

BNDES

74,545,264

6.86%

0

0.00%

18,262,671

6.88%

92,807,935

6.86%

FND

45,621,589

4.20%

0

0.00%

0

0.00%

45,621,589

3.37%

FGHAB

1,000,000

0.09%

0

0.00%

0

0.00%

1,000,000

0.07%

OUTROS

269,729,840

24.81%

146,920

100.00%

225,858,705

85.09%

495,692,690

36.65%

Total

1,087,050,297

100.00%

146,920

100.00%

265,436,883

100.00%

1,352,634,100

100.00%

 

 

 

 

26

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Shares Analysis

 

ELET3 - Eletrobras Common Shares

 

 

In the third quarter of 2017, Eletrobras common shares (ELET3) appreciated 36.9%, closing at R$ 19.76. The highest price was R$ 22, registered on September 20, and the lowest R$ 12.6 recorded on July 4, considering ex-dividend values. The average daily trading volume in the period was 3.54 million shares and the average daily financial volume was R$ 63,6 million.

 

ELET6 - Eletrobras Preferred Shares

 

 

In the third quarter of 2017, the preferred shares of Eletrobras (ELET6) appreciated by 27.6%, closing at R $ 22.69. The highest price was R $ 25.64, registered on September 20, and the lowest R$ 16.25 recorded on July 4, considering ex-dividend values. The average daily trading volume in the period was 2.11 million shares and the average daily financial volume was R$ 43,2 million.

 

Evolution of Traded Shares on B3

 

 

 

 

 


27

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

ADR Programs

 

EBRN - Eletrobras Common Shares

 

In the third quarter of 2017, Eletrobras common stock ADRs appreciated 39.5%, closing at US$ 6.2. The highest price was US $ 6.95, registered on September 20, and the lowest US $ 3.7, registered on July 03, considering ex-dividend values. The average daily trading volume in the period was 479 thousand shares. The average daily financial volume at the end of the quarter was 2,76 million.

 

EBRB - Eletrobras Preferred Shares

 

 

In the third quarter of 2017, Eletrobras preferred stock ADRs appreciated 30.7%, closing at US$ 7.13. The highest price was US$ 8.08, registered on September 20, and the lowest US$ 4.87, registered on July 03, considering ex-dividend values. The average daily trading volume in the period was 72,5 thousand shares. The average daily financial volume at the end of the quarter was 0,457 million.

 

 

 

 

 

 


28

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Latibex - Madrid Stock Exchange

           

XELTO - Eletrobras Common Shares

 

In the third quarter of 2017, Latibex's common shares appreciated 31.7%, closing at € 5.5. The highest price was € 5.8, registered on September 12, and the lowest € 3.72, recorded on August 9, considering ex-dividend values. The average daily financial volume at the end of the quarter was 0,79 thousand shares.

 

XELTB - Eletrobras Preferred Shares

 

 

In the third quarter of 2017, Latibex preferred shares rose 37.3% to € 6.7. The highest price was € 6.7, registered on September 21, and the lowest € 4.2 recorded on July 3, considering ex-dividend values. The average daily financial volume at the end of the quarter was 0,09 thousand shares.

 

 

 

 

 

 


29

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Nº of employees

 

Parent Company

 

By time

 

Working time in the company (years)

 

 

 

1Q17

2Q17

    3Q17

Até 5

 

 

 

56

34

27

6 a 10

 

 

 

452

456

434

11 a15

 

 

 

200

190

222

16 a 20

 

 

 

34

36

21

21 a 25

 

 

 

21

21

10

mais de 25

 

 

 

192

196

186

Total

 

 

 

955

933

900

 

 

By region

 

State of the Federation

 

 

 

1Q17

2Q17

3Q17

Rio de Janeiro

 

 

918

897

883

São Paulo

 

 

0

0

0

Paraná

 

 

0

0

0

Rio Grande do Sul

 

 

0

0

0

Brasília

 

 

37

36

17

Total

 

 

955

933

900

 

 

Hired / Outsourced Labor          

 

 

3Q17

 

 

0

 

 

Rotational Ratio (Holding)

 

 

3Q17

With PAE (Retirement Plan)

0.5%

Wihout PAE (Retirement Plan)

1.9%

 

 

30

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Direct Partnerships in SPEs - Parent Company

 

Generation

 

SPE

 

Total

Capacity

Energy

Generated energy MWh

Power

Investment

Installed

Assured

 Plant

R$ million

MW

Average MW

1Q17

2Q17

3Q17

Norte Energia SA*

UHE

35.9

11,233.1

4,571

5,214,019.6

6,540,259.20

1,048,544.98

Eólica Mangue Seco 2

UEE

114.6

26

9.59

16,992.8

14,092.5

27,621.775

Rouar S.A.

EOL

101.7 MM

65.1

65.1

37,077

30,126

32,963

·          7 Generating Units in commercial operation totaling 1,924,4 MW of capacity in commercial operation,

Power Plant

Participation (%)

Location

(State)

Start of

Construction

Start of

Operation

End of

Operation

Norte Energia S,A

15,0

PA

Jun/11

Abr/16

Ago/45

Eólica Mangue Seco 2

49

RN

mai/10

set/11

jun/32

Rouar SA

50

Uruguai -Departamento de Colônia

Set/2013

Dez/14

20 years*

 

Transmission

 

Development

Object

(From to)

Participation (%)

Investment

(R$ milhões)

Extension of lines (Km)

Voltage (kV)

Start of

Operation

Termination of

Concession

Electrical Interconnection Brazil/ Uruguai *

LT 230 kV

LT 525 kV

60% Eletrobras Holding

40% Eletrosul

60

02 km em 230 kV e 60 em 525 kV

230

525

Jun/16

-

 

 

Development

Object

      Total

  Investment

(R$ million)*

Transformation Capacity (MVA)

 

Location

 

Start of

Operation

Termination of

Concession

Electrical Interconnection Brazil/ Uruguai*

SE Candiota -525/230 kV

80

672 MVA +1 R

224 MVA

RS

Jun/16

-

 

*Eletrobras holds 60.4% and Eletrosul 39.6% of the enterprise.

 

31

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 

Balance Sheet

 

R$ thousand

Assets

Parent Company

Consolidated

09/30/17

12/31/16

09/30/17

12/31/16

Current

       

   Cash and cash equivalents

504,190

194,106

1,062,520

679,668

   Restricted cash

1,382,693

1,681,346

1,382,693

1,681,346

   Marketable securities

4,555,292

4,288,141

7,368,945

5,497,978

   Customers

381,533

355,031

5,408,542

4,402,278

   Financial assets - Concessions and Itaipu

0

0

7,102,768

2,337,513

   Loans and financing

8,010,576

6,783,913

2,289,734

3,025,938

   Fuel Consumption Account - CCC

0

195,966

0

195,966

   Equity Pay

322,279

618,566

220,651

318,455

   Taxes to recover

433,681

674,241

913,418

1,085,520

   Income tax and social contribution

1,229,501

769,541

1,464,428

1,086,367

   Reimbursement rights

618,125

74,527

1,095,449

1,657,962

   Warehouse

189

280

584,835

540,895

   Nuclear fuel stock

0

0

455,737

455,737

   Indemnities - Law 12,783 / 2013

0

0

0

0

   Derivative financial instruments

0

0

237,899

127,808

  Hydrological risk

0

0

107,679

109,535

  Assets held for sale

0

0

0

4,406,213

   Other

781,077

1,136,336

2,315,368

1,663,473

TOTAL CURRENT ASSETS

18,219,136

16,771,994

32,010,666

29,272,652

 

 

 

 

 

NON CURRENT

 

 

 

 

LONG-TERM

 

 

 

 

   Reimbursement rights

0

0

7,454,507

7,507,024

   Loans and financing

26,065,097

28,597,843

8,577,399

10,158,306

   Customers

42,042

76,441

777,374

2,079,025

   Marketable securities

257,541

245,296

258,621

247,235

   Nuclear fuel stock

0

0

781,447

675,269

   Taxes to recover

0

0

1,752,549

1,705,414

   Income tax and social contribution

937,838

1,488,158

1,648,813

2,327,866

   Escrow deposits

3,022,644

2,896,676

6,160,367

6,259,272

   Fuel Consumption Account - CCC

0

6,919

0

6,919

   Financial assets - Concessions and Itaipu

2,558,781

2,412,933

52,902,502

52,749,546

   Derivative financial instruments

0

0

222,825

100,965

   Advances for future capital increase

1,563,175

1,255,184

1,526,466

1,617,916

  Hydrological risk

0

0

358,077

457,677

   FUNAC refund

0

0

0

0

   Other

2,271,008

2,071,256

1,446,803

1,228,143

 

36,718,126

39,050,706

83,867,750

87,120,577

INVESTMENTS

66,134,142

60,590,777

28,712,882

26,531,534

Fixed assets net

192,457

194,402

26,083,522

26,812,925

INTANGIBLE

0

0

672,697

761,739

TOTAL NON-CURRENT ASSETS

103,044,725

99,835,885

139,336,851

141,226,775

TOTAL ASSETS

121,263,861

116,607,879

171,347,517

170,499,427

 

32

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

 R$ thousand

Liabilities and Equity

Parent Company

Consolidated

09/30/17

12/31/16

09/30/17

12/31/16

CURRENT

 

 

 

 

    Loans and financing

2,564,221

3,397,485

5,286,064

5,833,547

    Debentures

0

0

37,862

12,442

    Financial liabilities

0

0

0

0

    Compulsory loan

46,001

48,193

46,001

48,193

    Suppliers

673,422

440,976

11,660,751

9,659,301

    Advances from customers

553,387

560,277

790,556

620,781

    Taxes payable

116,528

41,554

1,439,736

1,336,089

    Income tax and social contribution

938,325

486,605

1,242,595

606,848

    Remuneration to shareholders

0

0

272,893

1,093,678

    Financial liabilities - Concessions and Itaipu

469,223

458,302

471,635

462,891

    Estimated liabilities

1,057,998

1,212,017

0

0

    Reimbursement Obligations

161,778

106,879

1,713,672

1,188,149

    Post-employment benefits

1,778,755

1,693,309

1,827,908

1,868,085

    Provisions for contingencies

9,164

29,632

192,930

107,571

    Regulatory charges

769,790

756,811

1,176,835

1,083,475

    Lease

0

0

696,136

647,201

    Grants payable - Use of public goods

0

0

143,692

136,662

    Derivative financial instruments

4,813

6,614

5,364

6,946

   Liabilities associated with assets held for sale

0

391,550

0

5,175,013

    Other

97,748

100,145

1,046,025

1,251,638

TOTAL CURRENT LIABILITIES

9,241,153

9,730,349

28,050,655

31,138,510

 

 

 

 

 

NON-CURRENT

 

 

 

 

    Loans and financing

21,156,646

22,922,041

39,474,377

39,786,881

    National Treasury Credits

0

0

0

0

    Suppliers

0

0

9,422,951

9,782,820

    Debentures

0

0

331,644

188,933

    Advances from customers

0

0

542,711

592,215

    Compulsory loan

456,283

460,940

456,283

460,940

    Obligation for asset retirement

0

0

1,465,326

1,402,470

    Operating provisions

0

0

0

0

    Fuel Consumption Account - CCC

0

482,179

0

482,179

    Provisions for contingencies

15,123,985

13,674,073

21,785,299

19,645,954

    Post-employment benefits

409,780

394,035

2,187,069

2,368,077

    Provision for unsecured liabilities

23,296,277

20,160,828

199,811

311,010

    Onerous contracts

0

0

1,509,512

2,659,305

    indemnification obligations

0

0

1,446,652

1,516,313

    Lease

0

0

957,948

1,032,842

    Grants payable - Use of public goods

0

0

63,668

63,337

    Advances for future capital increase

3,576,470

3,310,409

3,576,470

3,310,409

    Derivative financial instruments

0

0

43,310

43,685

    Regulatory charges

0

0

868,057

615,253

    Taxes payable

2,222

2,222

522,485

1,059,880

    Income tax and social contribution

400,243

320,560

9,085,585

8,305,606

    Other

1,044,529

946,775

2,525,726

1,667,883

TOTAL NON-CURRENT LIABILITIES

65,466,435

62,674,062

96,464,884

95,295,992

 

 

 

 

 

EQUITY

 

 

 

 

    Share capital

31,305,331

31,305,331

31,305,331

31,305,331

    Capital reserves

13,867,170

13,867,170

13,867,170

13,867,170

    Revenue reserves

3,018,680

3,018,680

3,018,680

3,018,680

    Equity valuation adjustments

23,497

33,261

23,497

33,261

    Profits (losses)

2,273,415

0

2,273,415

0

    Accumulated other comprehensive income

-3,931,820

-4,004,625

-3,931,820

-4,004,625

   Amounts recognized in OCI classified as held for sale

0

-16,349

0

-16,349

    Non-controlling shareholders

0

0

275,705

-138,543

TOTAL SHAREHOLDERS' EQUITY

46,556,273

44,203,468

46,831,978

44,064,925

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

121,263,861

116,607,879

171,347,517

170,499,427

                                                                                                                            

 

 

 

33

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Income Statement

 

 R$ thousand

 

Parent Company

Consolidated

 

09/30/17

09/30/16

09/30/17

09/30/16

NET OPERATING REVENUE

2,897,015

2,602,655

26,846,848

48,135,373

Operating costs

 

 

 

 

    Energy purchased for resale

-2,560,073

-2,830,279

-7,949,311

-6,959,817

    Charges upon use of electric network

0

0

-1,207,319

-1,232,035

    Construction

0

0

-1,143,665

-1,632,508

    Fuel for electricity production

0

0

-289,056

-795,459

NET OPERATING REVENUE

336,942

-227,624

16,257,497

37,515,554

Operating expenses

 

 

 

 

    Personnel, Supllies and Services

-479,148

-623,568

-7,800,311

-6,612,550

    Extraordinary Retirement Program

0

0

0

0

    Depreciation

-3,421

-3,870

-1,131,093

-1,142,380

    Amortization

0

0

-253,436

-185,797

    Donations and contributions

-66,937

-117,645

-110,257

-166,356

    Operating Provisions /Reversals net

-3,179,299

-10,178,850

491,495

-7,136,554

    Investigation Findings

0

0

0

-211,123

    Other

-179,039

-172,119

-1,096,703

-1,297,935

 

-3,907,844

-11,096,052

-9,900,305

-16,752,695

OPERATING INCOME BEFORE FINANCIAL RESULT

-3,570,902

-11,323,676

6,357,192

20,762,859

Financial result

 

 

 

 

   Financial income

 

 

 

 

    Income from interest, commissions and fees

2,627,611

2,557,569

662,305

679,652

    Income from financial investments

581,857

553,015

781,222

835,304

    Moratorium on electricity

10,843

28,435

256,835

354,099

    Restatement Assets

608,272

848,274

1,058,806

2,728,757

    Current foreign currency exchange rate variations

901,370

4,242,388

919,060

4,325,619

    Payment of indemnities - Law 12,783 / 13

0

0

0

0

    Regulatory asset update

0

0

36,942

23,772

    Gains on derivatives

0

0

248,147

106,669

    Other financial income

97,652

86,702

319,465

347,745

   Financial expenses

 

 

 

 

    Debt charges

-1,454,874

-1,759,606

-4,358,814

-4,838,022

    Lease charges

0

0

-240,944

-228,347

    Charges on shareholders' funds

-300,939

-97,283

-314,993

-109,135

    Noncurrent Restatement

-2,025,620

-2,017,895

-2,233,410

-2,680,972

    Noncurrent foreign currency exchange rate variations

-946,790

-4,723,670

-999,745

-4,664,261

    Regulatory liability update

0

0

-38,636

-24,756

    Losses on derivatives

0

0

-16,040

0

    Other financial expenses

-410,574

-249,707

-977,083

-922,343

 

-311,192

-531,778

-4,896,883

-4,066,219

INCOME BEFORE EQUITY

-3,882,094

-11,855,454

1,460,309

16,696,640

RESULTS OF EQUITY

7,100,357

21,499,310

2,542,311

2,489,231

OPERATING INCOME BEFORE TAXES

3,218,263

9,643,856

4,002,620

19,185,871

    Current Income tax and social contribution

-938,325

-373,982

-1,315,807

-603,837

    Deferred Income Tax and Social Contribution

-43,017

416,810

-414,411

-8,810,740

NET INCOME/LOSS FOR THE PERIOD

2,236,921

9,686,684

2,272,402

9,771,294

SHARE ATTRIBUTED TO CONTROLLING

2,236,921

9,686,684

2,236,921

9,686,684

SHARE ATTRIBUTED TO NON-CONTROLLING

0

0

35,481

84,610

NET INCOME/LOSS PER SHARE

1.65

7.16

1.65

7.16

         

 

 

34

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 
 

 

Eletrobras_marca_p_cor_RGB

Marketletter 3Q17

 

Cash Flow Statement

R$ thousand

 

Parent Company

Consolidated

09/30/17

12/31/16

09/30/17

12/31/16

Operating Activities

 

 

 

 

Income before income tax and social contribution

3,218,263

9,643,856

4,002,620

19,185,871

Adjustments to reconcile income to cash provided by operations:

 

 

 

 

Depreciation and amortization

3,421

3,870

1,384,529

1,328,177

Net monetary variations

1,417,348

1,169,621

1,174,604

1,045,557

Net foreign exchange rate variations

45,420

481,282

80,685

576,860

Financial charges

-1,447,240

-955,226

3,662,950

1,091,059

Financial asset revenue

0

0

-4,402,908

-27,888,601

Equity income

-7,100,357

-21,499,310

-2,542,311

-2,489,231

Provision (reversal) for capital deficiency

3,143,362

8,039,785

0

0

Provision (reversal) for doubtful accounts

5,220

12,876

204,870

367,811

Provision (reversal) for contingencies

-19,325

2,076,669

776,936

2,786,243

Provision (reversal) for the impairment of assets

0

-1,389

-560,553

2,611,273

Provision (reversal) for onerous contract

0

0

-1,970,577

1,133,006

Provision (reversal) for losses on investments

44,521

0

27,204

474

ANEEL-CCC Provision

0

0

0

0

Provision (reversal) for hydrological risk - GSF

0

0

349,003

0

RGR Charges

274,503

157,264

274,503

157,264

Adjustment to present value / market value

-13,207

-13,604

50,945

48,305

Minority interest in results

0

0

-69,150

-128,197

Charges on shareholders' funds

300,939

97,283

314,993

109,135

Financial instruments - derivatives

0

0

-264,187

-106,669

Other

-90,207

375,867

-178,325

606,262

 

-3,435,602

-10,055,012

-1,686,789

-18,751,272

(Increases) / decreases in operating assets

 

 

 

 

Customers

0

-20

287,490

-429,230

Marketable securities

-267,151

-912,561

-1,870,108

1,073,540

Reimbursement rights

-212,609

0

615,030

-1,224,599

Warehouse

91

90

-43,940

365,463

Nuclear fuel stock

0

0

-106,178

-154,221

Financial assets - Itaipu and public service concessions

8,171

675,421

8,171

675,421

Assets held for sale

0

0

0

0

Hydrological risk

0

0

101,456

182,066

Other

159,673

-65,146

-722,086

1,254,419

 

-311,824

-302,216

-1,730,165

1,742,859

Increase / (decrease) in operating liabilities

 

 

 

 

Suppliers

556,458

89,609

1,965,593

2,713,669

Advances from customers

0

0

127,161

-10,899

Lease

0

0

-67,864

-61,179

Estimated liabilities

54,899

9,757

655,178

282,487

indemnification obligations

95,371

0

-99,913

280,123

Sectorial charges

0

0

301,739

167,823

Liabilities associated with assets held for sale

0

0

0

0

Other

85,796

-83,622

362,313

-342,284

 

792,524

15,744

3,244,207

3,029,740

 

 

 

 

 

     Cash from operating activities

263,360

-697,628

3,829,873

5,207,198

 

 

 

 

 

Payment of financial charges

-1,417,890

-1,595,678

-2,965,478

-2,698,895

Payment of RGR charges

-120,910

-107,560

-120,910

-107,560

Amounts received from allowed annual revenue

0

0

2,423,706

837,799

Financial asset indemnities received

0

0

0

0

Financial charges received

1,463,532

1,404,420

635,487

884,247

income tax payment and social contribution

-225,695

-265,947

-1,351,479

-651,797

      Payment of refinancing of taxes and contributions - principal

0

0

-102,853

-100,220

      investment compensation received in corporate participations

511,153

189,900

551,875

413,240

Pension payment

-21,105

-32,520

-249,340

-127,108

Payment of legal provisions

-541,700

-292,849

-651,314

-489,205

Judicial deposits

-296,624

-21,600

-69,609

-391,627

 

 

 

 

 

Net cash from operating activities

-385,878

-1,419,462

1,929,958

2,776,07

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Loans and financing

0

169,670

2,632,553

2,727,484

Payment of loans and financing - Main

-2,939,223

-1,975,222

-4,318,737

-3,573,180

Payment of shareholders remuneration

-982

-1,583

-8,716

-4,956

Advanced receivalbe for future capital increase

0

1,970,000

0

1,970,000

RGR resource for transfer

800,654

0

800,654

0

      Other

0

0

166,069

127

Net cash from financing activities

-2,139,550

162,865

-728,175

1,119,475

Investing activities

 

 

 

 

Lending and financing

-1,748,789

-937,936

0

-83,651

loans and financing receivables

3,739,603

2,847,036

2,001,900

1,933,467

Acquisition of fixed assets

-89

-49,185

-824,133

-1,386,271

Acquisition of intangible assets

0

0

-87,169

-54,928

Acquisition of concession assets

0

0

-1,248,720

-1,702,875

Acquisition / capital investment in equity

-157,200

-465,044

-1,570,701

-2,762,049

Advance concession for future capital increase

-63,279

-527,007

-28,049

-500,050

Investment sale in shareholdings

1,065,266

0

1,065,266

0

Other

0

0

-127,326

50,595

Net cash from investing activities

2,835,512

867,864

-818,931

-4,505,762

 

 

 

 

 

 Net decrese in cash and cash equivalents for the year

310,084

-388,733

382,852

-610,215

 

 

 

 

 

 

 

 

 

 

      Cash and cash equivalents at beginning of year

194,106

691,719

679,668

1,393,973

      Cash and cash equivalents at end of year

504,190

302,986

1,062,520

783,758

 

310,084

-388,733

382,852

-610,215

 

35

Disclaimer:

This material contains calculations that may not produce a sum or accurate result due to rounding performed,


 

 

 
SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

Date: November 14, 2017
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
By:
/SArmando Casado de Araujo
 
Armando Casado de Araujo
Chief Financial and Investor Relation Officer
 
 

 

 
FORWARD-LOOKING STATEMENTS

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.