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 March, 2019

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)



Rua da Quitanda, 196 – 24th floor,
Centro, CEP 20091-005,
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____


 

 


 
 

 

Summary

 

Page

Conference Call in Portuguese

March 28, 2019

  14:00 PM (GMT)

13:00 PM (New York time)

17:00 PM (London time)

Phone: (11) 3137-8037  

 

Conference Call in English

March 28, 2019

2:00 PM (GMT)

1:00 PM (New York time)

5:00 PM (London time)

Phones: (11) 3137-8037

              (+1) 786 837 9597 (USA)

              (+44) 20 3318 3776 (London)

 

Contact RI:

[email protected]

www.eletrobras.com.br/ri

Tel: (55) (21) 2514-6333

 

Preparation of the Report to Investors:

 

Superintendent of Investor Relations

Paula Prado Rodrigues Couto

 

Capital Market Department

Bruna Reis Arantes

Fernando D'Angelo Machado

Luiz Gustavo Braga Parente

Maria Isabel Brum de A. Souza

Mariana Lera de Almeida Cardoso

 

Interns

Flávia Alessandra Barbosa Bezerra

Juliana C. M. Cardelli de Oliveira

Introduction

03

I. Financial Information of the Companies

05

II. Financial Analysis of the Companies

16

III. Operating Information of the Companies

20

IV. Attachment:

I. Financial Information from Subsidiaries

II. Financial Analyses from Subsidiaries Companies

III.  Operational Information

Subsidiaries and  SPEs

        32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

O Informe aos Investidores – Anexos I, II e III podem ser encontrados em excel no nosso 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


 

 

Rio de Janeiro, March 27, 2019 - Eletrobras (Centrais Elétricas Brasileiras S.A.) [B3: ELET3 and ELET6 - NYSE: EBR and EBR-B - LATIBEX: XELTO and XELTB], the largest company in the electric power sector in Latin America, operating in the generation, transmission and commercialization segment, controlling company of 10 subsidiaries, a holding company - Eletropar -, a research center - Cepel and holding 50% Of Itaipu Binacional and the control of 6 Special Purpose Companies, announces its results for the period.

 

In 2018, Eletrobras reported net income of R$ 13,348 million, higher than the net loss of R$ 1,726 million obtained in 2017. Profit for 2018 is comprised of Net Income from continuing operations of R$ 15,227 and Net Loss of R$ 1,879 million related to discontinued operations (distributors).

 

2018 HIGHLIGHTS

 

»Net Operating Revenue of R$ 24,976 million;

»EBITDA in the amount of R$ 19,990 million and pro forma EBITDA in the amount of R$ 8,456 million in 2018;

»Net Debt / Management EBITDA as of 12/31/2018 = 3.1

»Reversal of Impairment and Onerous Contract related to Angra III totaling R$ 7,243 million;

»Gains and Losses on Sale of distributors, in the positive amount of R$ 2,967 million related to the reversal of negative shareholders' equity;

»Reversal of the provision related to the Inspection Fee for Water Resources in the amount of R$ 1,184 million;

»Reversal of provision of R$ 739 million related to the reclassification of risk of contingencies of distributors already transferred;

»GAG Improvement of R$ 517 million;

»Provisions for Contingencies in the amount of R$ 1,820 million, with emphasis on the provision related to the compulsory loan of R$ 1,319 million;

»Provision Aneel CCC in the amount of R$ 1,187 million related to Ceron;

»Impact on the result of R$ 370 million related to the provision for the Consensus Dismissal Plan (PDC) in 2018;

 

4Q18 HIGHLIGHTS

 

»Net Operating Revenue of R$ 6,166 million;

»EBITDA in the amount of R$ 13,392 million and pro forma EBITDA in the amount of R$ 2,427 million in 4Q18;

»Reversal of Impairment and Onerous Contracts related to Angra III totaling R$ 7,243 million;

»Reversal of Provisions for Contingencies in the amount of R$ 1,201 million, with a highlight to the reversal of R$ 563 million related to the reserve for compulsory loans and reversal of provisions related to the KFW process at CGTEE in the amount of R $ 385 million;

»Gains and Losses on Sale of distributors, in the positive amount of R$ 2,967 million related to the reversal of negative shareholders' equity;

 

R$ Million

2018

2017

%

 

4Q18

4Q17

%

152

156

-2%

Energy Sold - Generation GWh (1)

41,4

40,8

1%

30,080

33,711

-11%

Gross Revenue

7,570

9,206

-18%

26,523

25,617

4%

Managerial Gross Revenue (2)

7,506

6,863

9%

24,976

29,441

-15%

Net operating revenue

6,166

7,993

-22,9%

21.748

21.802

-1%

Managerial Net Operating Revenue (2)

6,107

5,741

6%

19,990

7,743

158%

EBITDA

13,392

-1,554

-962%

8,456

6,705

26%

EBITDA Managerial (3)

2,427

904

168%

13,348

-1,726

-873%

Net Profit

12,073

-3,998

-402%

4,600

5,214

-12%

Investiments

1,769

1,449

22%

(1) Does not consider the energy allocated for quotas, from the plants renewed by Law 12.783 / 2013; (2) Excludes CELG D in 2017, Revenue from Construction, Revenue from Transmission with RBSE, referring to Transmission Lines renewed by Law 12,783 / 2013 and revenue from retroactive tariffs of Ordinance MME 301; Adjustments referring to change of methodology by IFRS 15 in accounting for Proinfa; (3) Excludes item (2) and Extraordinary Retirement Plan (PAE), Consensual Dismissal Plan (PDC), expenses with independent investigation, research findings, extraordinary contributions to supplementary pension, reimbursement to Enel by TUSD Eletronuclear, of Teresina and Agepisa / Sefaz-PI, provisions for contingency, onerous contracts, Impairment, Provision for losses on investments, Provision for Losses on Investments classified as held for sale, Provisions for adjustment to market value, Provision relative to Inspection fee of water resources (TFRH), Provision ANEEL CCC; (4) Excludes item (3) and monetary restatement for compulsory and IRPF provision related to RBSE and Distribution Tariff Assets.

 

 

2


 
 

 

 

ANALYSIS OF CONSOLIDATED RESULTS (R$ million)

2018

      2017

DRE

    4Q18

         4Q17

20,139

22,370

Generation Revenue

5,964

6,107

9,071

10,300

Transmission Revenue

1,183

2,620

869

1,041

Other Recipes

423

479

30,080

33,711

Gross Revenue

7,570

9,206

-5,104

-4,270

Deductions from Revenue

-1,405

-1,214

24,976

29,441

Net Operating Revenue

6,166

7,993

-5,537

-9,460

Operational costs

-1,345

-2,880

-9,108

-10,285

Personal, Material, Services and Others

-2,582

-2,948

-1,702

-1,524

Depreciation and amortization

-433

-389

8,275

-4,646

Operational Provisions

10,655

-3,869

16,903

3,526

 

12,461

-2,093

1,385

2,692

Shareholdings

498

150

18,288

6,219

  Income before Financial Income

12,959

-1,943

-578

-1,736

Financial Result

-537

-605

17,710

4,483

Income Before Tax

12,423

-2,548

-2,484

-2,029

Income tax and social contribution

-473

180

15,227

2,454

Net Income from Continuing Operations

11,950

-2,368

-1,879

-4,179

  Net Loss on Taxes of Discontinued Operations

123

-1,630

13,348

-1,726

  Net Income for the Year

12,073

-3,998

 

 

 

2018

       2017

DRE Managerial*

4Q18

4Q17

20,139

19,198

Generation Revenue Managerial

5,964

4,956

5,515

5,377

Transmission Revenue Managerial

1,118

1,428

869

1,041

Other Recipes Managerial

423

479

26,523

25,617

Gross Revenue Managerial

7,506

6,863

-4,775

-3,815

Deductions from Revenue

-1,399

-1,123

21,748

21,802

Net Operating Revenue Managerial

6,107

5,741

-5,438

-6,288

Operational costs Managerial

-1,409

-1,728

-8,684

-9,362

Personal, Material, Services and Others Managerial

-2,497

-2,863

-1,702

-1,524

Depreciation and amortization

-433

-389

-555

-614

Operational Provisions Managerial

-273

-414

5,369

4,014

 

1,496

347

1,385

1,167

Shareholdings Pró forma

498

150

6,754

5,181

Income before Financial Income

1,994

496

-759

-921

Financial Result Pró forma

-111

-495

5,995

4,260

Managerial income before tax

1,883

1

 

* Excludes Transmission Revenue with RBSE, Revenue relative to RBSE referring to Transmission Lines renewed by Law 12.783 / 2013, Adjustments referring to change of methodology by IFRS 15 in accounting for Proinfa; expenses with independent research, Impairment, onerous contracts, reimbursement to Enel for TUSD Eletronuclear, provisions for contingencies, provision for losses on investments, Provision for losses on investments classified as held for sale, provisions for adjustment to market value, (TFRH), ANEEL CCC Provision, Disposal of CELG D, impact of agreement with Eletropaulo, monetary restatement of compulsory loans, Extraordinary Retirement Plan (PAE), Consensus Dismissal Plan (PDC), Reversal of Provision GSF, Provision of Pará Rate relative to Eletronorte and provision for IRPJ / CSLL related to RBSE.

 

3


 
 

 

 

 

I.1 Main variations of DRE

Variations of the DRE (2018 x 2017)

The result of 2018 registered a variation of 873%, compared to 2017, and a net profit of R$ 13,348 million was calculated in 2018, against a net loss of R$ 1,726 million in 2017, especially due to the following factors highlighted:

Operating income

Generation Revenue

2018

2017

%

Variation

Supply of energy for distribution companies

13,269

15,932

-16.7

The main variations were: i) the application of IFRS 15, altering the accounting method of the energy sold and purchased by the Holding company under Proinfa, with a negative impact of approximately R $ 3.2 billion in 2018, due to offsetting with cost energy purchased for resale under Proinfa, as of 3Q18, as a revenue reducer; (ii) In the subsidiary Furnas, there was a termination of the ACR Product 2015-2017 and the revision of the Physical Guarantee of the plants in 2018. Part of the energy that was previously sold in the ACL Supply in 2017 was directed to Supply in 2018, due to the new Auctions of the Itumbiara Plant. In addition, part of the energy that previously comprised the supply is being liquidated in the Short-Term Market; (iii) In the subsidiary CGTEE, reduction of revenue from reduction of CCEAR contracts. The reduction in supply revenue was partially offset by: (iv) In the subsidiary Eletronorte, there was a growth in the supply account due to the company's participation in Dec / 2017 in the Auction A-1 product 2018/2019, selling 171.96 MWmed at R $ 177.99 / MWh; and (v) At Eletronuclear, an update of the fixed revenue established by ANEEL for the 2018 Fiscal Year and a variable portion referring to the estimated surplus of electricity generated / estimated for 2018.

Supply of energy for final consumers

2,320

2,554

-9.2

The reduction was mainly due to: (i) in the subsidiary Eletronorte, termination of some contracts (South equivalent to 315 Mwmed); (ii) At Chesf, review of the physical guarantee of the Sobradinho Mill, resulting in lower revenues in contracts extended with industrial consumers. The drop was partially offset by revenue growth in the subsidiary Furnas, due to the new auctions of the Itumbiara Plant, governed by Law 13182/158, specific to final consumers.

CCEE (short term)

1,297

1,006

28.9

The growth is mainly due to the growth in the short-term revenue of the subsidiary Amazonas GT by the surplus generation at the Mauá 3 plant and sold to the LDP. In 2017, there was no revenue related to this operation. In addition, the account was affected by market variations (PLD, GSF, Portfolio of contracts, etc.), especially Chesf.

Operating and Maintenance Revenue - Renewable Power Plants by Law 12,783

2,708

2,198

23.2

The change is mainly due to the following reasons: (i) change in the CFURH tariff, which composes the revenue from quotas of the renewed mills; and (ii) RAG's annual readjustment according to Aneel ratification, including GAG Improia, which impacted by approximately R $ 517 million, since it refers to the receipt from July to December 2018..

Construction Revenue

34

53

-35.1

The reduction reflects the lower investment made in 2018.

Transfer Itaipu (see II.3.a)

511

626

-18.4

The variation was mainly due to the variation of the tariff on which the monetary adjustment calculated on the basis of the US Commercial Price and Industrial goods indexes is affected, and also due to the recognition of the interministerial ordinance that determines the revenues of Itaipu.

TOTAL GENERATION REVENUES

20,139

22,370

-10.0

The variation was mainly due to the factors explained above.

(-) Construction/Proinfa IFRS 15

0

-3,172

-100.0

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

GENERATION REVENUES MANAGERIAL

20,139

19,198

4.9

 The variation was mainly due to the factors explained above.

 

 

 

 

 

4


 
 

 

 

 

 

Transmission Revenues

2018

2017

%

Variation

Revenue from Operation and Maintenance (LT Renovated Law 12.783 / 2013)

4,084

3,320

23,0

The variation is mainly due to the following reasons: (i) annual adjustment; and (ii) adjustments resulting from the application of IFRS 15 (CPC 47), as of January 1, 2018, which changed the accounting criteria for the assets generated by the transmission concession contracts (contractual assets). In 2017, IFRIC 12 / ICPC 01 (amortized cost) was applied. The net accounting effect of the change related to the year 2018 was recognized in December 2018.

Construction Revenue

673

917

-26,6

The variation is mainly due to the following reasons: (i) lower level of investment in 2018, but mainly adjustments resulting from the application of IFRS 15 (CPC 47), effective January 1, 2018, which changed the criteria for accounting for the assets generated by the transmission concession contracts (contractual assets). In 2017, IFRIC 12 / ICPC 01 (amortized cost) was applied. The net accounting effect of the change related to the year 2018 was recognized in December 2018.

Finance - Return on Investment - RBSE

3,556

4,923

-27,8

The variation is mainly due to the following reasons: (i) Remuneration of the financial asset of the Existing System Basic Network (RBSE) for the transmission lines renewed in accordance with Law 12,783 / 2013, and the decrease in remuneration between the periods is due at the beginning of the monthly amortization of assets, in August 2017, but mainly the change in the measurement of the balance receivable related to RBSE. Effective 01/01/2018, the asset was measured at fair value, as determined by IFRS9 / CPC 48, and no longer at amortized cost, a fact that increased financial income. At fair value, the asset is measured based on NTN-B, and changes arising from changes thereto are recognized in income for the period, regardless of financial performance. The accounting effects of the change were recognized in December 2018.

 

Return Rate Updates

758

1,140

-33,5

The variation is mainly due to the application of IFRS 15, changing the way of accounting for the rate of return.

TOTAL TRANSMISSION REVENUE

9,071

10,300

-11,9

The variation was mainly due to the factors explained above.

(-) Rate of Return related to RBSE Compensation

-3,556

-4,923

-27,8

 

 

 

 

 

 

 TRANSMISSION MANAGERIAL REVENUE

5,515

5,377

2,6

The variation was mainly due to the factors explained above.

 

Other Recipes

2018

2017

%

Variation

Other Recipes

869

1.041

-16,5

The variation was mainly due to the reduction with communication services provided by the subsidiary Furnas.

 

Operating Costs and Expenses

 

CUSTOS OPERACIONAIS

2018

 2017

    %

Variation

Energy purchased for resale

-1,560

-6,156

-74.7

The variation was mainly due to (i) the application of IFRS 15, changing the way of accounting for energy sold and purchased under Proinfa, with an impact of approximately R$ 3.3 billion in Energy purchased for resale; (ii) non-recurring effects of energy bill postings due to the PIES, and treated, for IFRS purposes, as Leasing Companies (PIES). This release is considered a reduction of this energy purchased for resale and has amortization effect of the liabilities related to this lease. The positive effect of this reversal is offset, in the result, by the recording of financial expenses, of R$ 308 million, related to leasing charges. This launch also affected the depreciation account by R$ 57 million.

Charges on the use of electricity

-1,482

-1,372

8.0

The variation is mainly due to the accounting in the subsidiary Eletronuclear for the provision of use of the distribution system in the amount of R$ 99 million for the period from April 2014 to June 2018, as authorized by ANEEL Dispatch 4,123 / 2017.

Fuel for cars of electricity

-1,185

-962

23.2

The variation is explained, mainly (i) variation of the generation of energy via the Thermoelectric Power Plant of Santa Cruz; and (ii) in the subsidiary Amazonas GT, there was an increase in value in 2018 compared to the same period in 2017, since in 2017, the contracts with the rental companies were signed as from April, and therefore, the revenues up to December / 17 correspond to nine months. As early as 2018, billing occurred normally, so the corresponding amount in expense refers to twelve months. In addition, with the completion of the unbundling launches, there was an increase in fuel consumption to meet the PIEs and Gas Plants (Interior).

Construction

-1,310

-970

35.1

The variation is mainly due to: (i) reinforcements and improvements in the transmission system; (ii) UTE Santa Cruz de Furnas.

OPERATING COSTS

-5,537

-9,460

-41.5

The variation was mainly due to the factors explained above.

(-) Retroactive CUSD Enuclear Proinfa

99

3,172

-100,0

 

OPERATING COSTS MANAGEMENT

-5,438

-6,288

-13,5

The variation was mainly due to the factors explained above.

5


 
 

 

 

 

OPERATING EXPENSES

2018

  2017

  %

Variation

Personel

-5,385

-6,578

-18.1

The variation was mainly due to the following factors: (i) the lower cost of the Consensus Dismissal Plan (PDC) in the amount of R$ 370 million in 2018 and the Extraordinary Retirement Plan (PAE) in the amount of R$ 853 million in 2017; and (ii) the cost reduction policy established by the Company, which offset the annual salary adjustment of 1.69%.

Material

262

264

-0.7

The variation is mainly due to the company's cost reduction policy.

Services

2,157

2,068

4.3

The variation was mainly due to the increase in the consulting service at the parent company.

Others

-1,304

-1,376

-5.2

The variation is a result of the company's cost reduction policy, which offset the provision equivalent to the GAG investment cost forecast of around R $ 197 million.

Depreciation and amortization

-1,702

-1,524

11.7

There is no relevant variation.

Operating Provisions / Reversals

5,308

-4,646

-214.3

The variation is mainly explained by (i) the reversal of impairment and an onerous contract related to the Angra III thermonuclear plant, in the amount of R $ 7,243 million; (ii) Reversal of the Provision for Pará Rate (TRFH) in the amount of R $ 1,184 million; (iii) reversal of the contingencies of distributors already transferred, in the amount of R $ 715 million, due to the reclassification of risk due to the privatization, partially offset by (iv) provisions for Contingencies in the amount of R $ 1,820 million, to the compulsory loan (R $ 1,319 million) and Chesf's GSF; (iii) Aneel CCC Provision of R $ 1,187 million related to Ceron. The main operating provisions are detailed below (see Note 37).

 

-5,502

-16,455

-66.6

The variation was mainly due to the factors explained above.

Consensual Dismissal Plan (PAE/PDC)

370

853

-56,6

 

Independent Investigation Expenses

54

71

-23,2

 

Contingencies

1,820

3,719

-51,1

 

Onerous Contracts

-1,354

-594

127,8

 

Provision / (Reversal) for Losses on Investments

-340

-336

1,4

 

Provision for losses on investments classified as held for sale

554

0

-

 

Impairment

-6,546

725

-1.003

 

ANEEL Provision - CCC

1,187

0

-

 

Water Resources Inspection Fee (TFRH) - Para Fee

-1,184

518

-328,6

 

Operating Expenses Managerial

-10,941

-11,500

-4,9

The variation was mainly due to the factors explained above.

         

6


 
 

 

 

                                                                  

Shareholdings

Shareholdings

9M18

9M17

%

Variation

Shareholdings

4,352

2,692

61.7

The variation was mainly due to the reversal of the negative shareholders' equity of the distributors Cepisa, Eletroacre, Ceron and Boa Vista Energia in 2018 and, in 2017, the sale of CELG D in 2017 in the amount of R $ 1,525.

(-)Distributors sale  - Disposal CELG D

-2,967

-1,525

94.6

 

Shareholdings Management

1,385

1,167

18.6

The variation was mainly due to the factors explained above.

 

Financial Result

FINANCIAL RESULT

2018

2017

%

Variation

Interest Income and Financial Income

3,329

2,699

23.3

The variation was mainly due to the accounting of the agreement with Eletropaulo in the amount of R$ 1,064 million in 2018.

Net Monetary Update

-101

-255

-60

The variation was mainly due to the reduction in the amount of monetary restatement related to compulsory loans, which increased from R$ 949 million in 2017 to R$ 884 million in 2018.

Net Foreign Exchange Variation

-214

-134

-59

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

Debt Charges

-2,681

-3,450

-22.3

The variation was mainly due to the improvement in the debt profile, the reduction of indexer rates in 2018 (SELIC, IPCA and others).

Interest Income and Financial Income

-271

-388

-30

The variation was mainly due to the Selic reduction, which corrects the amounts related to the Forward Capital Increase (AFAC) carried out by the Federal Government in the holding company, adjusted by the Selic rate;

Other financial results

-641

-208

-208

The variation is fragmented in several small accounts, with emphasis on (i) the variation resulting from the results of operations with derivatives, which went from a positive result in 2017 of R$ 202 million to a negative result of R$ 43 million in 2018; (ii) non-recurring effects of the postings of the energy invoices due to the PIES by the Amazonas GT, and treated, for the purpose of IFRS, as Rental Leasing (PIES), in the amount of R$ 308 million.

TOTAL FINANCIAL INCOME

-578

-1,736

-66.7

The variation was mainly due to the factors explained above.

Eletropaulo Agreement

-1,064

-134

695.9

 

Monetary adjustment of compulsory loans

884

949

-6.9

 

MANAGEMENT FINANCIAL RESULT

-759

-921

-17.6

The variation was mainly due to the factors explained above.

 

Income Tax and Social Contribution (CSLL)

IMPOSTO DE RENDA E CSLL

2018

2017

%

Variation

Income tax and social contribution

-2,484

-2,029

22

 

(-) IRRF RBSE

1,209

1,674

-27.8

 

(-) IRRF Disposal CELG D

411

438

-6.1

 

Income Tax and Managerial Social Contribution

-863

-355

143

 

 

 

7


 
 

 

 

Discontinued Operations

 

DISCONTINUED OPERATIONS

2018

2017

%

Variation

Net operating revenue

11,882

9,598

24%

 

Operational costs

-7,294

-7,110

3%

 

Operational expenses

-4,580

-3,668

25%

 

Financial Result

-1,573

-3,502

-55%

 

Income tax and social contribution expense

-314

504

-162%

 

Profit (loss) on discontinued operations

-1,879

-4,179

-55%

 

 

8


 
 

 

 

DRE variations (4Q18x in 4Q17)

 

The 4Q18 Results recorded a 402% change compared to 4Q17, with net income of R$ 12,073 million recorded in 4Q18, against a net loss of R$ 3,998 million in 4Q17, especially due to the following factors.

 

Operating income

Generation Revenue

4Q18

 4T17

%

Variation

Supply do Distribution Companies

3,946

4,415

-10.6

The variation was mainly due to the application of IFRS 15, altering the accounting of energy sold and purchased under Proinfa, with an impact of approximately R$ 1 billion in 4Q18.

Supply to final consumers

584

696

-16.0

The variation was mainly due to the termination of bilateral contracts in the subsidiary Eletronorte (325 Mwmed). This revenue reduction movement was partially counterbalanced by the new auctions of the Itumbiara Plant, governed by Law 13182/2015, specific to final consumers.

CCEE (short term)

163

138

18.2

The variation is mainly due to the following reason: (i) In the subsidiary Amazonas GT, revenue from the Short-Term Market of the Mauá plant 3 sold to the PLD; (ii) Differences in the Short-Term Market due to, among others, the variation of PLD and GSF values;

Revenue from Operation and Maintenance

1,082

541

100

The variation is mainly due to: (i) annual readjustment of RAG, according to ANEEL Resolution 2421/2018, including Improvement GAG. In 4Q18, the GAG improvement recorded was approximately R $ 517 million, considering the receipt from July to December. The expense equivalent to GAG improvement was accounted for under "other expenses"; (ii) balance impacted by the change in EUST; and (iii) change in the CFURH tariff in 2017, which composes the revenue from quotas of the refurbished mills.

Construction Revenue

4

24

-83.6

The reduction reflects the lower level of investment made in 2018. It has an equivalent amount in construction expenses and, therefore, no effect on results.

Transfer Itaipu (see II,3,a)

185

293

-37.0

The variation was mainly due to the variation of the tariff on which the monetary adjustment calculated on the basis of the US Commercial Price and Industrial goods price indices is affected, as well as the recognition of the interministerial ordinance that determines the revenues of Itaipu.

TOTAL GENERATION REVENUES

5,964

6,107

-2.3

The variation was mainly due to the factors explained above.

(-) Construction/Proinfa

-632

-100

 

MANAGEMENT GENERATION REVENUES

5,964

5,476

8.9

 

 

Transmission Revenues

4Q18

4Q17

%

Variation

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

1,364

830

64,3

The change is mainly due to the adjustments resulting from the application of IFRS 15 (CPC 47), as from January 1, 2018, which changed the accounting criteria for the assets generated by transmission concession contracts. In 4Q17, IFRIC 12 / ICPC 01 was applied. The item also included resolutions related to the renewed contract.

Construction Revenue

-130

324

-140

The variation is mainly due to the following reasons: (i) in 2018 there is a smaller volume of investments compared to the previous year, which can be perceived by recording the cost of construction; and (ii) adjustments resulting from the application of IFRS 15 (CPC 47), effective January 1, 2018, which changed the accounting criteria for the assets generated by transmission concession contracts. In 4Q17, IFRIC 12 / ICPC 01 was applied. The accounting effect of the change related to the year 2018 was recognized in December 2018.

Finance - Return on Investment - RBSE

64

1,192

-94,6

The variation is mainly due to: (i) Remuneration of the financial asset of the Existing System Basic Network (RBSE) for transmission lines renewed in accordance with Law 12,783 / 2013, and the decrease in remuneration between the periods is due to the beginning of amortization of assets in August 2017. (ii) impact of the adoption of IFRS 9 (fair value)

Return Rate Updates

-116

274

-142

The variation is mainly due to the following reasons: (i) adjustments resulting from the change in the accounting criteria for the assets generated by transmission concession contracts. As of 01/01/2018, the criteria for accounting for these assets have been changed to IFRS 15 / CPC 47 and not to IFRIC 12 / ICPC 01, which changed the amount of financial income;

TOTAL TRANSMISSION REVENUE

1,183

2,620

-54,9

The variation was mainly due to the factors explained above.

(-) Assets Retroactive Tariff

-64

-1,192

-94,6

 

(-) Construction

 

 

 

 

MANAGERIAL TRANSMISSION

1.118

1.428

-21,7

The variation was mainly due to the application of IFRS 15, changing the accounting method.

9


 
 

 

 

 

 

Other Revenue

4Q18

4Q17

%

Variation

Other Revenue

423

479

-11.6

The variation was mainly due to the reduction in the line of "Actuarial gains" in the subsidiary Furnas (R$ 67 million).

 

Operating Costs and Expenses

 

OPERATIONAL COSTS

4Q18

4Q17

%

Variation

Energy purchased for resale

-211

-1,991

-89.4

The variation was mainly due to: (i) application of IFRS 15, altering the accounting of energy sold and purchased under Proinfa, with an impact of approximately R$ 1.2 billion in 4Q17; (ii) reduction in Eletronorte with the purchase of energy at CCEE by R$ 169 million lower than the previous period due to the PLD price (Nov / 17: R$ 425.18 and Nov / 18: R$ 123.92 ); (iii) the effects of the postings of the energy invoice due to the PIES, and treated, for the purpose of IFRS, as Leasing Companies (PIES). This release is considered a reduction of this energy purchased for resale and has amortization effect of the liabilities related to this lease. The positive effect of this reversal is offset, in the result, by the recording of financial expenses, of R$ 308 million, related to leasing charges. The effect refers to the launch from January to December 2018, due to the process of de-verticalization of Amazonas only occurred in December / 18. This launch also affected the depreciation account by R $ 57 million.

Charges on the use of electricity grid

-271

-314

-13.7

The variation is mainly due to the reversal of part of the provision related to the payment amount of TUSD Retroativo by the subsidiary Eletronuclear to Distribuidora.

Fuel for electricity production

-385

-226

70.1

The variation is mainly due to the consumption of gas for the Mauá 3 plant (TG1 and TG2). In the same period of 2017 there was no gas consumption. In addition, in December / 18, there was an increase in consumption for the PIES and gas plants (inland) that were received from Amazonas Distribuidora after the final process of unbundling.

Construction

-477

-348

37.0

The reduction reflects the higher level of investment made in 2018.

TOTAL OPERATING COSTS

-1,345

-2,880

-53.3

The variation was mainly due to the factors explained above.

(-) Retroactive Eletronuclear Enel/Proinfa

-64

1,151

-105.6

 

(-) Construction

 

 

 

 

MANAGERIAL OPERATING COSTS

-1,409

-1,728

-18.5

The variation was mainly due to the factors explained above.

 

OPERATIONAL EXPENSES

4Q18

    4Q17

    %

Variation

Personnel

-1,448

-1,769

-18,1

The variation was mainly due to the cost reduction policy established by the Company, with PAE, PDC, hazardous and overtime, which offset the 1.69% adjustment of ACT 2018/2019.

Material

-83

-78

6,8

The variation was mainly due to the stoppage of the nuclear fuel exchange plant in 4Q18, without the corresponding in 4Q17.

Services

-661

-705

-6,3

The variation was mainly due to the cost reduction policy established by the Company.

Others

-390

-396

-1,5

The variation was mainly due to (i) Chesf's variation, due to the actuarial appraisal adjustment - Post-employment benefits in the amount of R $ 8.2 million; of the largest loss registry - Consumers and Concessionaires of R $ 6.9 million in 4Q18 and R $ 2.9 million in 4Q17; and the expense recovery registry, in the order of R $ 1.6 million; (ii) cost recording against GAG improvement of approximately R $ 197 million; (iii) Eletronorte variation resulting from loss with disposal of R $ 145 MTE; Transmissora Matogrossense R $ 29 million; Write-off of property, plant and equipment R $ 39 million; offset by (i) Eletronuclear variation with reduction of tax expense in the amount of R $ 9.8 million and an increase in expense recovery in the amount of R $ 4.2 million; (ii) variation in Eletrosul resulting from the change in the percentage of ownership interest in the Livramento, Chuí and Santa Vitória do Palmar SPEs, in the amount of R $ 380 million; gain from an advantageous purchase in SPE Santa Vitória do Palmar, in the amount of R $ 33 million; gain on sale of investments, R $ 85 million; (iii) cost reduction program.

Depreciation and amortization

-433

-389

11,3

There is no relevant variation.

Operating Provision/Reversals

7,688

-3,869

-298.7

The variation is mainly explained by: (i) reversal of impairment and costly contracts for Angra III in the amount of R$ 7,243 million; (ii) Reversal of Contingencies in the amount of R$ 1,201 million, influenced by provisions related to the compulsory loan (R $ 563 million). The main operating provisions are detailed below (see Note 37)

TOTAL OPERATING EXPENSES

4,673

-7,205

-164.9

The variation was mainly due to the factors explained above.

Extraordinary Retirement Plan and Dismissal Plan(PAE and PDC)

77

57

35,3

 

Investigation Findings Expenses

9

28

-69,5

 

Contingencies

-1,201

2,043

-158,8

 

Onerous contracts

-751

558

-234,7

 

Provision / (Reversal) for Losses on Investments

 

-351

-363

-3,2

 

Provision for losses on investments classified as held for sale

136

0

-

 

Impairment

-6,981

1,105

-731,5

 

ANEEL Provision - CCC

1,187

0

-

 

TFRH – Para Tax

0

112

-100,0

 

Managerial Operating Expenses

-3,203

-3,666

-12,6

The variation was mainly due to the factors explained above.

         

10


 
 

 

 

 

Shareholdings

Shareholdings

4Q18

4Q17

%

Variation

Shareholdings

3,465

150

2.212%

The variation was mainly due to (i) the transfer and reversal of the negative shareholders' equity of the distributors Cepisa, Eletroacre, Ceron and Boa Vista Energia; and improvement in the results of the SPEs, with emphasis on the Positive Equivalence of Norte Energia and SINOP.

(-) Gain Dist / Disposal CELG D

-2,967

0

-

 

Managerial shareholdings

498

150

232,5

 

Financial Result

FINANCIAL RESULT

4Q18

4Q17

%

Variation

Income from Interest and Financial Investments

639

526

21.5

The variation was mainly due to the increase in the balance applied in relation to previous periods.

Net Monetary Adjustment

-9

192

-105

The variation was mainly due to the monetary restatement of compulsory loans, which increased from R $ 137 million in 4Q17 to R $ 426 million in 4Q18.

Net Foreign Exchange Variation

1

-52

-102

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

Debt Charges

-826

-987

-16.3

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

 

Shareholder Remuneration Charges

-65

-73

-11

The variation was mainly due to the correction of the amounts related to the Forward Capital Increase (AFAC) carried out by the Federal Government in the holding company, adjusted by the Selic rate;

Other financial results

-277

-211

31

The variation is fragmented in several small accounts, especially the result of derivative operations, which went from a negative result in 4Q17 of R$ 31 million to a negative result of R$ 99 million in 4Q18.

TOTAL FINANCIAL RESULT

-537

-605

-11.3

The variation was mainly due to the factors explained above.

(-) Proinfa

0

-28

-100.0

 

Monetary adjustment of compulsory loans

426

137

210.4

The variation was mainly due to the factors explained above.

FINANCIAL RESULT MANAGERIAL

-111

-495

-77.6

The variation was mainly due to the factors explained above.

11


 
 

 

 

 

 

Income Tax and CSLL

 

Income Tax and CSLL

 4Q18

  4T17

   %

Variation

Income tax and social contribution

-473

180

-362.6

The variation is mainly due to the collection of IRRF on the disposal of CELG D.

(-) IRRF RBSE and Tariff Asset Dist

22

307

15.0

 

Income Tax and Cont, Social Managerial

-451

487

-124.6

 

 

 

 

Discontinued Operations

 

DISCONTINUED OPERATIONS

4Q18

4T17

%

Variation

Net operating revenue

1,722

3,354

-49%

 

Operational costs

-984

-2,298

-57%

 

Operational expenses

-743

-1,846

-60%

 

Financial Result

-12

-865

-99%

 

Income tax and social contribution expense

140

25

466%

 

Profit (loss) on discontinued operations

123

-1,630

-108%

 

         

 

 

 

 

12


 
 

 

 

I.2 Sale of Energy  

 

I.2.1  Energy Sold in 9M18  - Generators – TWh

 

In terms of the evolution of the energy market, Eletrobras Companies in 2018 sold 152 TWh of energy, against 156 TWh traded in the same period of the previous year, representing a reduction of 2.2%.

 

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

(2) Operating plants: ACR and ACL sales

(3) The Company acts as an agent for the sale of electricity from Itaipu. The sold energy revenues presented above are not part of Eletrobras' sales revenues mentioned in the Financial Statements

 

I.3 Impairments and Onerous Contracts

 

 

Acumulated

 

Moviment

 

 

Impairment

2017

2018

    1Q18

2Q18

    3Q18

   4Q18

2018

Generation

13,824

7,155

204

209

97

6,159

6,669

UTN Angra 3

9,900

4,047

204

213

236

5,201

5,854

UTE Santa Cruz

694

732

0

0

38

-76

-38

UHE Batalha

377

377

0

0

0

0

0

Candiota Fase C

363

69

0

0

0

294

294

Others

2,867

2,308

0

-4

-177

741

560

Administration

264

264

0

0

0

0

0

 

 

 

 

 

 

 

Total

13,824

7,155

204

209

97

6,159

6,669

               

 

 

 

 

Onerous Contracts

BALANCE ON 12/31/2017

BALANCE ON 12/31/2018

Moviment

2018

Generation

 

 

 

Santa Cruz

32

160

128

Funil

127

249

122

Coaracy Nunes

232

102

-130

Angra 3

1,389

0

-1,389

Others

115

31

-84

TOTAL

1,895

541

-1,354

 

 

 

13


 
 

 

 

 

 

 

 

I.4 Consolidated EBITDA

 

 

R$ million

EBITDA

2018

2017

(%)

Net Income (Loss) for the Year

13,348

-1,726

-873%

Net Loss from Taxes on Discontinued Operations

-1,879

-4,179

-55%

Result for the Year

15,227

2,454

521%

 + Provision for Income Tax and Social Contribution

2,484

2,029

22%

 + Financial Result

578

1,736

-67%

 + Amortization and Depreciation

1,702

1,524

12%

 = EBITDA

19,990

7,743

158%

Adjustment

 

 

 

(-) Celg D (Disposal and Gains from disposal of subsidiaries)

-2,967

-1,525

-100%

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

-3,227

-4,467

-28%

(-)Tariff Assets RGR

0

0

-

(-) Retirement Plan. Extraordinary (PAE) / Consentual Dismissal Plan (PDC)

370

853

-57%

(-) Expenditure Independent research

54

71

-23%

(-) Retroactive Payment Enel Eletronuclear

99

0

 

(-) Contingencies

1,820

3,719

-51%

(-) Onerous contracts

-1,354

-594

128%

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

-340

-336

1%

(-) Provision / (Reversal) for Losses on Investments classified as held for sale

554

0

-

(-) Impairment

-6,546

725

-1003%

(-)Provision ANEEL CCC

1,187

0,0

-

(-) Water resources inspection fee (Para Rate)

-1,184

518

-329%

=  EBITDA MANAGERIAL 1

8,456

6,705

26%

 

 

The adjustments made to Managerial EBITDA refer to non-recurring events or events that are expected to be treated under PDNG 2018-2022 and therefore are expected not to affect the Company's future cash flow. However, there are risks and uncertainties related to the Company's business, such as, but not limited to, general economic, regulatory, political and commercial conditions in Brazil and abroad, variations in interest rates, inflation and value of the Real, changes in volumes and standards of consumer energy use, competitive conditions, 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 Securities and Exchange Commission and the Securities and Exchange Commission of the United States of America that may change those estimates and expectations of the Administration. Thus, future results of the Company's operations and initiatives may differ from current expectations and the investor should not rely solely on the information contained herein.

14


 
 

 

 

Consolidated Results and EBITDA by segment

 

12/31/18

DRE by Segment

Administration

Generation

Transmission

Elimination

Total

Operating System

O & M Regime

Operating System

Regime de O&M

 Net operating revenue

261

15,140

2,294

1,168

7,218

(1,106)

24,976

 Operating Costs and Expenses

(3,601)

(704)

(2,025)

(1,361)

(4,455)

1,106

(11,039)

 Operating Income Before Financial Result

(3,340)

14,437

269

(193)

2,763

-

13,936

 Financial Result

2,166

(1,666)

(104)

(257)

(717)

-

(578)

 Results of equity investments

4,352

-

-

-

-

-

4,352

Income tax and social contribution

(853)

(1,028)

(182)

388

(808)

-

(2,484)

 Net Income (loss) for the period

2,325

11,743

(18)

(62)

1,238

-

15,227

               

 

12/31/17

DRE by Segment

Administration

Generation

 Transmission o

Elimination

Total

Operating System

O & M Regime M

Operating System

Regime de O&M

 Net operating revenue

216

18,070

1,844

1,442

8,684

(815)

29,441

 Operating Costs and Expenses

(7,773)

(11,932)

(2,015)

(1,288)

(3,721)

815

(25,915)

 Operating Income Before Financial Result

(7,557)

6,138

(171)

154

4,963

-

3,526

 Financial Result

1,046

(1,497)

(243)

(406)

(637)

-

(1,736)

 Results of equity investments

2,692

-

-

-

-

-

2,692

Income tax and social contribution

(1,081)

(188)

(41)

(47)

(671)

-

(2,029)

 Net Income (loss) for the period

(4,900)

4,453

(455)

(299)

3,655

-

2,454

 

 

I.5  Net debt        

 

 

 

Net Debt

12/31/2018

GROSS DEBT (1) – R$ million

54,841

(-) RGR of Other companies (2)

1,950

(-) RGR of Amazonas and Ceal pro forma (3)

1,370

(-) Purchase of Shares with RGR resources (4)

535

Managerial gross debt

50,986

(-) (Cash and Cash Equivalents + Securities)

7,285

(-) Financing Receivable (discounted RGR from Others) (2)

11,925

(+) Receivables from RGR Amazonas and Ceal Pro forma (3)

1,370

(-) Financing Receivable RGR Amazonas and Ceal Pro forma (3)

1,370

(+) Financ. Remaining RO (ED Alagoas and AmD) pro forma (5)

3,521

(-) Net balance of Itaipu Financial Asset

2,157

Pro Forma Net Debt

26,098

1. Due to the reclassification of Amazonas D to "Assets available for sale", the debt corresponding to the repurchased suppliers, which will be assumed by Eletrobras, was reclassified to consolidated loans and financing, impacting the Company's gross debt. According to the decision of the 170th Extraordinary Shareholders' Meeting, Eletrobras will only begin to assume these debts, with the effective transfer of control of Amazonas D;

2. Debt and receivables related to financing granted by RGR, owed by companies outside the Eletrobras group, including Ceron, Eletroacre, Boa Vista and Cepisa, have already been transferred, since Eletrobras is only debt manager.

3. The proceeds of the financing granted by the RGR, owed by Amazonas and Ceal, were excluded, pro forma, since, after the transfer of these companies, Eletrobras will not be responsible for this debt, under the terms of item 2. However, from the point of view of RGR receivables owed by Amazonas and Ceal, they are not recorded in receivables and, therefore, the entry and exclusion of said credits are canceled and are represented for educational purposes only.

4. RGR liabilities related to the federalization of the CEAM Distributor, incorporated by Amazonas D, and to the purchase of Celpa's shares, to be paid pursuant to Articles 21-A and 21-B of Law 12,783 / 2013;

5. Financing Agreements signed, to be paid by Amazonas (R $ 1,958 million) and Ceal (R$ 1,563 million) to Eletrobras when they are transferred, including Pro Forma. Disregard other rights.

 

15


 
 

 

 

 

II.          Analysis of the Results of the Parent Company

In 2018, Eletrobras Holding reported net income of R$ 13,262 million, an increase of 626% compared to the net loss of R$ 1,764 million recorded in 2017.

The result of 2018 was decisively influenced by: (i) Profit from Corporate Equity of R$ 11,371 million, mainly influenced by the results of the subsidiaries and by the effect on the disposal of equity interests; (ii) Reversal of overdraft liabilities in subsidiaries in the amount of R$ 5,238 million, mainly due to Eletronuclear (R$ 5,143 million) and Amazonas GT (R$ 109 million); (iii) Provision for legal contingencies, in the amount of R $ 932 million, mainly due to provisions related to legal compulsory loan lawsuits in the amount of R$ 1,319 million (See Note 23 to the Financial Statements of 2018); and (iv) Monetary restatements in the amount of R$ 659 million, influenced by monetary restatement related to the compulsory loan. The following chart presents a comparison of Eletrobras holding results between 2017 and 2018.

Evolution of Results - R$ million

 

16


 
 

 

 

 

II.1 Shareholdings of the Parent Company

In 4Q18, the results of Equity Shares positively impacted the Company's income by R$ 11,371 million, mainly as a result of the Equity in the results of investments in subsidiaries, as shown below:

 

 

 

 

 

 R$ million

 

                          Parent company

 

 2018

 2017

 4Q18

 4Q17

  Investments in subsidiaries 

6,563

4,860

3,438

93

 

 

 

 

 

Investments in associates

1,306

2,571

449

237

 

 

 

 

 

Effect of Disposal of Equity Shares

2,967

1,525

2,967

0

Investments in subsidiaries

11,371

7,431

6,854

331

 

II.2  Comercialização de Energia Elétrica da Controladora

 

a.Itaipu Binacional

 

FINANCIAL RESULT OF ITAIPU          

 

 

 

 

 

 

1T18

2T18

3Q18

4Q18

2018

Sale of Energy Contract Itaipu + CCEE

2,693

3,286

3,517

     3,312

12,808

Revenue originating from the Right of Reimbursement (1)

255

292

423

        746

1,715

Others

42

40

39

          45

166

Total Revenue

2,989

3,619

3,979

    4,103

  14,689

 

 

 

 

 

 

Purchase of Energy Contract Itaipu + CCEE

-2,587

-3,562

-3,125

-    2,961

-12,235

Expenses Originating from the Compensation Obligation (2)

-168

-195

-280

-       553

-1,196

Itaipu repayment

-104

497

-369

-       344

-319

Others

-44

-262

-62

-         40

-408

Total Expenses

-2,902

-3,521

-3,836

-   3,898

-14,158

 

 

 

 

 

 

Net operating revenue  - Transfer of Itaipu

87

97

142

205

531

 

   

 

   

 

 

 

 

 

 

ITAIPU RESULTS (Price indexes)      

1T18

2T18

3Q18

4Q18

2018

 

255

292

423

        746

1,715

Revenue originating from the Right of Reimbursement (1)

19

666

196

-       185

696

+ Foreign Exchange Result

273

958

619

       561

2,411

Result from the Right of Reimbursement (RD)

168

195

280

        553

1,196

Expenses Originating from the Compensation Obligation (2)

12

445

131

-       123

465

+ Foreign exchange result

180

640

412

       429

1,661

Result from the Reimbursement Obligations (RO)

93

318

207

       132

       750

 

a.1        

(see explanatory note 17.1.1 of the Financial Statements of 2Q18)

 

 

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 defined, 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 withdrawn from financing, to be included annually in the transfer rate, as of 2008, practiced by the Company, preserving the flow of resources, originally established.

 

17


 
 

 

 

 

 

Thus, as of 2008, the differential resulting from the withdrawal of the annual adjustment factor, whose values ​​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 balance resulting from the adjustment factor of Itaipu Binacional, included in the Financial Assets caption, presented in Non-current Assets, amounts to R$ 4,553,380 as of December 31, 2018, equivalent to US$ 1,175,126 (R$ 3,884,737 on December 31, 2017, equivalent to US$ 1,174,346). The amount of R$ 4,399,438, equivalent to US$ 1,135,398, will be transferred to the National Treasury until 2023, as a result of the credit assignment operation 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.

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 4Q18, Operating Provisions had a positive impact on the Parent Company's result of R$ 5,138 million, compared to a provision of R$ 2,791 million in 4Q17. This variation is mainly explained by the reduction in short-term liabilities in subsidiaries in the amount of R$ 5,338 million.

In 2018, Operating Provisions had a positive impact on the Parent Company's income of R$ 2,886 million, compared to a provision for R$ 4,571 million in 2017. This variation is mainly explained by the reversal of the overdraft liabilities in the subsidiaries in the amount of R$ 5,238 million. The table below shows the changes in Operating Provisions:

 

 

 

 

                        R$ milllion

  Operational Provisions

Parent company

 

2018

2017 Reapresentado

4Q18

4Q17

Garanties

38

18

-20

5

Contingencies

932

2,935

-952

1,810

PCLD - Consumers and Resellers

0

0

0

0

PCLD - Financing and Loans

-81

11

-98

5

Short-term liabilities in subsidiaries

-5,238

2,001

-5,338

1,402

Onerous Contracts

0

0

0

0

Provision / (Reversal) for Losses on Investments

40

-570

0

-615

Provision for losses on classified investments

276

0

0

0

Impairment

-0

-2

-0

-2

ANEEL Provision - CCC

1,187

0

1,187

0

Adjustment to Market Value

-0

-1

0

0

Pará Fee

0

0

0

0

Others

-40

178

82

186

 

-2,886

4,571

-5,138

2,791

 

18

 

 

 

 

 

MUTATION PROVISION FOR DISCOVERED LIABILITIES - PARENT COMPANY

Balance on 12/31/2017

Other Comprehensive Results

Initial Adoption IFRS 9

Equity

Transfer to Investment

Classification - held for sale

Balance on 12/31/2018

Eletronuclear

5,143

308

0

-7,751

-2,301

0

0

CGTEE

3,523

51

0

-28

0

0

3,546

Amazonas GT

447

59

0

-167

0

0

338

Amazonas

11,490

-2

80

-1,461

0

-10,106

0

ED Alagoas

1,054

1

0

-34

0

-1,021

0

TOTAL PROVISION FOR PASSIVE DISCOVERED

21,657

417

80

-9,442

-2,301

-11,128

3,884

 

II.4   Financial Results of Parent Company

 

In 4Q18, the Financial Result positively impacted the Parent Company's result in R$ 203 million in relation to the R$ 207 million in 4Q17. This variation is mainly explained by the difference in the income from interest, commissions and fees.

In 2018, the Financial Result positively impacted the Parent Company's results by R$ 2,144 million, showing a growth in relation to the financial result of R$ 1,040 million in 2017, as shown below:

 

FINANCIAL RESULT

 

R$ million

 

2018

2017

4Q18

4T17

Financial income

 

 

 

 

Interest income, commissions and fees

3,672

3,406

594

779

Revenue from short-term investments

437

722

29

140

Moratorium surcharge on electricity

7

19

0

8

Net Monetary updates

209

-224

18

49

Net Exchange rate variations

40

-35

-1

10

Other financial income

191

134

41

36

 

 

 

 

 

Financial Expenses

 

 

 

 

     Debt charges

-1,533

-2,091

-344

-636

     Charges on shareholders' funds

-234

-371

-59

-70

     Other financial expenses

-646

-520

-75

-110

 

2,144

1,040

203

207

 

Evolution of the IGP-M and Dollar (%)

 

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

 

 

1T18

2T18

3Q18

4Q18

2018

Dólar

0.48%

16.01%

3.84%

-3.22%

17.13%

IGPM

1.48%

3.86%

2.75%

-0.69%

7.55%

 

 

1T17

2T17

3T17

4T17

2017

Dólar

-2.78%

4.41%

-4.24%

4.42%

1.50%

IGPM

0.73%

-2.68%

-0.15%

1.62%

-0.53%

 

 

19


 
 

 

 

 

 

III.                                III. General information

Portfolio of Receivables and Payables

 

a.         Financing and Borrowing Granted 

The  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 rate adjustment clause, represent approximately 30% of the total portfolio (28% at December 31, 2017). Those that foresee an update based on indices that represent the level of domestic prices in Brazil amount to 70% of the portfolio balance (72% on December 31, 2017).

The market values ​​of these assets are close to their book values, since they are specific operations of the sector and are formed, in part, by resources of Sectoral Funds and that do not find similar conditions as a parameter of valuation to 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:

 

$ million

 

2019

2020

2021

2022

2023

Após 2023

Total

Parent Company

                            2,490

                            5,953

                                       6,111

                                    2,520

                                     1,572

                                    5,276

                               23,922

Consolidadated

                            2,452

                            2,659

                                    2,809

                                        218

                                        105

                                       555

                                 8,798

* Neste valor está incluído o recebível de outras empresas fora do Sistema Eletrobras com a RGR no montante de R$ 1.198 milhões, uma vez que a Eletrobras atua como gestora da RGR e tem contrapartida no ativo.

 

 

20


 
 

 

 

 

 

Payable Financing and Loans 

Debts are guaranteed by the Union and / or Eletrobras, are subject to charges, whose average rate in 2018 is 6.4% a.a. (7.94% pa in 2017), and have the following profile:

 

 

Parent Company

 

Consolidadated

31.12.2018

 

31.12.2017

 

31.12.2018

 

31.12.2017

Balance in  R$ milhões

%

 

Balance in R$ milhões

%

 

Balance in R$ milhões

%

 

Balance in  R$ milhões

%

Foreign currency

                     

USD

11,285

41%

 

9,308

39%

 

11,285

26%

 

9,308

21%

USD with Libor

698

3%

 

1,490

6%

 

1,079

3%

 

1,840

4%

EURO

245

1%

 

230

1%

 

245

1%

 

230

1%

IENE

-  

0%

 

32

0%

 

-  

0%

 

32

0%

Others

-  

0%

 

-  

0%

 

-  

0%

 

2

0%

Subtotal

12,227

44%

 

11,061

47%

 

12,608

30%

 

11,412

25%

 

 

   

 

 

           

Local currency

 

   

 

 

           

CDI

5,092

18%

 

5,223

22%

 

10,649

25%

 

12,160

27%

IPCA

-  

0%

 

-  

0%

 

190

0%

 

369

1%

TJLP

-  

0%

 

-  

0%

 

6,515

15%

 

6,809

15%

SELIC

4,513

0%

 

616

3%

 

4,540

11%

 

1,783

4%

Others

-  

0%

 

-  

0%

 

3,621

8%

 

4,154

9%

Subtotal

9,605

35%

 

5,839

25%

 

25,515

60%

 

25,275

56%

       

 

 

           

Not indexed

5,803

21%

 

6,753

29%

 

4,614

11%

 

8,434

19%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

27,635

100%

 

23,653

100%

42,738

100%

45,122

100%

                       

* This amount includes the debt of other companies outside the Eletrobras System with RGR in the amount of R $ 1,950 million, as well as of Amazonas and Ceal with RGR, of R $ 1,370 million, since Eletrobras acts as manager of RGR and has a counterpart in assets.

 

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

 

 

2020

2021

2022

2023

2024

After  2024

Total

Parent Company

3,074

9,440

2,162

1,046

857

4,024

20,603

Consolidadated

5,021

11,037

3,753

2,998

1,663

8,853

33,327

 

Ratings

 

Agency

National

Classification/ Perspective

Latest Report

Moody’s BCA

“B1”: /  Stable

10/03/2018

Moody’s Senior Unsecured Debt

“Ba3”: /  Stable

10/03/2018

Fitch - Issuer Default Ratings (Foreign Currency)

“BB-”: /  Stable

06/14/2018

Fitch - Issuer Default Ratings (Local Currency)

“BB-”: /  Stable

06/14/2018

Fitch - Senior Unsecured Debt Rating

“BB-”

06/14/2018

S&P LT Local Currency

“BB” /  Stable  

01/12/2018

S&P - Senior Unsecured

"BB-"

01/12/2018

S&P LT Foreign Currency

“BB“ /  Stable

01/12/2018

*CreditWatch

21


 
 

 

 

 

 

Eletrobras Organization Chart

1. The number of SPEs is taking into account the direct and indirect interests in SPE, and disregarding the SPEs that participate in more than one Eletrobras Company, differently from the quantitative considered in the charts of each company. In this total, 02 SPEs are included abroad. INTESA was not considered, which had the sale process concluded on 12/28/2018, from Auction nº 01/2018, and the West Coast and Marumbi, which were transferred from Eletrosul to Copel, through an exchange. Of the 172 national SPEs, 70 are in the process of divesting; 25 SPEs in the process of selling from Auction nº 01/2018; 45 SPEs in the process of being sold during the year 2019 (44 in Holding and 01 in Chesf, by proxy).

2. Ceal and Amazonas were already sold at auctions held in December, but no transfer of control has yet been made.

 

Investiments

 

NATURE OF INVESTMENTS

Budgeted 2018

 

 

Realized

1T18

2T18

3Q18

4Q18

2018

(%)

 Generation

586

65

89

172

351

677

116

 Transmission

1,727

159

230

293

377

1,060

61

 Distribution

203

65

120

81

65

331

163

 Maintenance – Generation

735

44

59

70

178

351

48

 Maintenance - Transmission

641

47

53

87

107

293

46

 Maintenance - Distribution

56

42

57

48

57

203

359

Other (Research, Infrastructure and environment)

434

86

108

97

131

422

97

 Total Corporate

4,382

508

715

848

1,266

3,337

76

Financial Investments in SPEs

 

 

 

 

 

 

 

 Generation

1,490

342

261

127

455

1,186

80

 Transmission

336

26

2

1

48

78

23

Total SPEs

1,826

369

263

128

503

1,263

69

Total

6,208

876

978

976

1,769

4,600

74

               

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

22


 
 

 

 

 

 

Share Capital

 

Structural of Social Capital

 

In 4Q18, the capital of Eletrobras was composed as follows:

 

Shareholders

Common

Pref. Classe “A”

Pref. Classe “B”

Total

Quantity

%

Quantity

%

Quantity

%

Quantity

%

União Federal

554,395,652

51%

0

0%

1,544

0%

554,397,196

41%

BNDESpar

141,757,951

13%

0

0%

18,691,102

7%

160,449,053

12%

BNDES

74,545,264

7%

0

0%

18,262,671

7%

92,807,935

7%

FND

45,621,589

4%

0

0%

0

0%

45,621,589

3%

FGHAB

1,000,000

0%

0

0%

0

0%

1,000,000

0%

OUTROS

269,729,841

25%

146,920

100%

228,481,566

86%

498,358,327

37%

Total

1,087,050,297

100%

146,920

100%

265,436,883

100%

1,352,634,100

100%

 

 

23


 
 

 

 

 

 

Stock Analysis

 

Actions

 

 

(R$)

(R$)

(pts.)

(pts.)

 

ELET3 B3

ELET6 B3

IBOV B3

IEE B3

Price and Volume

(Shares ON)

(Shares PN)

(Índice)

(Índice)

Closing Price on 12/31/2018

         24.23

         28.17

87887

49266

Maximum in the quarter

         25.80

         29.61

89820

49266

Average in the quarter

         23.02

         26.48

86117

45686

Minimum in the quarter

         14.85

         17.78

78624

38618

         

Change in 4Q18

56.2%

51.3%

10.8%

25.2%

Change over the last 12 months

25.3%

24.1%

15.0%

24.0%

Average Daily Trading Volume 4Q18 (millions of shares)

             5.2

             3.2

         -  

         -  

Average Daily Trading Volume 4Q18 (R $ million)

         117.5

           83.9

         -  

         -  

         

(1) Closing price of the preferred and common shares at the end of the period / Net Income per share. For the calculation, the accumulated net income of the last 12 months was considered;

(2) Closing price of the preferred and common shares at the end of the period / Asset Value per share at the end of the period.

 

Evolution of Traded Shares in B3

 

Source: AE Broadcast

Index number 12/31/2017 = 100 and ex-dividend values.

24


 
 

 

 

 

 

ADR Programs

 

 

(US$)

(US$)

 

NYSE

NYSE

Price and Volume

EBRN

EBRB

Closing Price on 12/31/2018

              6.35

          7.18

Maximum in the quarter

              6.69

           7.62

Average in the quarter

              6.01

           6.90

Minimum in the quarter

              3.77

           4.39

 

 

 

Change in 4Q18

63.2%

59.6%

Change over the last 12 months

11.4%

5.7%

Average Daily Trading Volume 4Q18 (millions of shares)

             649.7

           32.3

Average Daily Trading Volume 4Q18 (R $ million)

                3.8

             0.2

 

Evolution of Traded Shares in ADR

   Source: AE Broadcast

Index number 12/31/2017 = 100

 

25


 
 

 

 

 

 

Latibex - Madrid Stock Exchange

 

 

(€)

(€)

 

LATIBEX

LATIBEX

Price and Volume

XELTO

XELTB

Closing Price on 12/31/2018

       5.70

       5.95

Maximum in the quarter

       6.15

       6.60

Average in the quarter

       5.22

       5.84

Minimum in the quarter

       3.36

       3.92

 

 

 

Change in 4Q18

77.0%

58.2%

Change over the last 12 months

23.4%

17.8%

Average Daily Trading Volume 4Q18 (millions of shares)

         3.3

         1.7

Average Daily Trading Volume 4Q18 (R $ million)

       16.7

         9.5

 

Evolution of Foreign Currencies

 

Index number 12/31/2017 = 100.

Source: Central Bank

26


 
 

 

 

 

 

Nº of employees

 

Parent Company

 

By time

 

Working time at company (years)

1T18

        2T18

      3Q18

4Q18

4Q18

Up to 5

25

27

25

25

25

6 to 10

407

391

393

388

388

11 to 15

237

236

207

182

182

16 to 20

16

14

37

55

55

21 to 25

9

10

14

15

15

more than 25

128

133

128

115

115

Total

822

811

804

780

780

 

By region

 

Estado da Federação

 

 

 

1T18

2T18

3Q18

4Q18

4Q18

Rio de Janeiro

800

789

780

759

759

Brasília

22

22

22

21

21

Total

822

811

802

780

780

 

Hired / Outsourced Labor

 

1T18

2T18

3Q18

4Q18

0

0

0

0

 

Turnover (Holding)

 

1T18

2T18

3Q18

4Q18

0.%

0.6%

0.7%

1.7%

 

 

27


 
 

 

 

 

 

Direct Partnerships in SPEs - Parent Company

 

Until December 2018, Eletrosul, Chesf, Eletronorte and Furnas completed the process of transferring the equity interest held in 60 Specific Purpose Companies (SPEs) to its parent company, Centrais Elétricas Brasileiras S / A - Eletrobras, in payment.

The aforementioned transaction represents one of the stages set forth in the PNDG 2018-2022 and had the purpose of reducing indebtedness through the settlement of debts of its subsidiaries with the Holding Company.

Of the 71 SPEs participating in the Eletrobras Auction no. 01/2018, held on September 27, 2018, 26 companies were sold, of which five (5) were by means of a power of attorney from Chesf to Eletrobras. Among the 26 companies, INTESA was also transferred to the buyer in the fourth quarter of 2018, and is no longer included in the SPEs list of the holding company.

In addition to the 60 SPEs transferred to Eletrobras in the payment process, it is noteworthy that it already had a shareholding in the Norte Energia SA, Mangue Seco 2 and ROUAR ventures.

Generation

 

SPE

Power plant

Total lInvestiments

Capacity Installed   

Physical Warranty

Generated Energy Average MW          

R$ million

MW

MW Médio

1T18

2T18

3Q18

4Q18

Norte Energia SA*

UHE

41.949

11.233,10

4.571

9.680.101,40

7.330.823,67

1.319.663,91

3.857.571,01

Eólica Mangue Seco 2

UEE

In operation

26

9,6

13.351,01

13.681,17

26.246,42

23.294,55

Santa Vitória do Palmar Holding S.A. (2)

EOL

In operation

258,00

110

174.513,19

165.367,72

229.706,94

213.955,28

Chuí Holding S.A. (1)

EOL

In operation

144

59,6

91.890,43

89.823,67

118.669,36

110.520,05

Chuí IX

EOL

In operation

17,90

7

12.536,00

11.641,09

15.838,34

15.133,32

Hermenegildo I

EOL

In operation

57,28

24,9

43.169,00

41.980,47

53.154,37

52.579,78

Hermenegildo II

EOL

In operation

57,28

25

38.619,00

39.530,76

52.217,25

47.780,02

Hermenegildo III

EOL

In operation

48,33

21

32.851,00

35.159,39

43.412,67

40.611,92

Rouar S.A.

EOL

In operation

65,10

N/A

40.688,00

44.298,00

36.699,00

41.008 **

Brasventos Eolo

EOL

In operation

58,45

21,86

27.787,60

22.848,50

44.390,00

44.840,00

Rei dos Ventos 3

EOL

In operation

60,12

21

27.490,00

26.461,80

50.850,00

43.028,60

Miassaba 3

EOL

In operation

68,47

22,84

32.735,70

28.600,90

56.756,00

52.323,30

Serra das Vacas Holding (3)

EOL

In operation

90,76

46

92.799,52

80.985,47

107.243,13

118.610,67

Chapada do Piauí I Holding (4)

EOL

In operation

205,1

114,3

92.163,98

221.459,02

281.941,53

158.657,44

Chapada do Piauí II Holding (5)

EOL

In operation

172,40

89

81.067,00

199.886,29

239.409,78

141.612,91

Mangue Seco 2

EOL

In operation

26

9,59

13.351,01

13.681,17

26.246,42

23.294,55

Pedra Branca

EOL

In operation

30,00

13

16.232,87

35.941,57

37.706,21

26.653,88

São Pedro do Lago

EOL

In operation

30

13,5

14.308,05

33.482,40

35.325,06

24.004,13

Sete Gameleiras

EOL

In operation

30,00

13

14.081,80

31.431,23

34.535,35

23.377,49

* 18 generating units in commercial operation totaling 7566.30 MW in commercial operation.

** includes estimated values related to operating restrictions (4,331 MWh), pending validation by ADME.

(1) Chuí Holding S.A is the controlling shareholder of Chuí S.A. I, II, IV, V, VI, VII wind farms.

(2) Santa Vitória do Palmar Holding (SVP), which is the parent company of Geribatu SA spol. I to X, incorporated Chuí Holding SA, in this way, SVP controlled the Chuí SA I, II, IV, V, VI, VII.

(3) Serra das Vacas Holding S.A incorporated the interests of wind power companies Serra das Vacas S.A. I through IV.

(4) The Chapada do Piauí I Holding SA incorporated the wind power SPEs Ventos de Santa Joana IX, X, XI, XII, XIII, XV and XIV Energia Renováveis SA

(5) The Chapada do Piauí II Holding S.A incorporated the interests of wind farms Ventos de Santa Joana I, III, IV, V, VII and Ventos de Santo Augusto IV S.A.

 

28


 
 

 

 

 

 

U Power plant

Participation (%)

Location

(State))

Start of

Operation

End of

Operation

Alienated

Auction of 09/27/18

Norte Energia S.A

15

PA

abr/16

ago/45

Não

Santa Vitória do Palmar Holding S.A. (2)

78

RS

fev/15

abr/47

Non - Lot A

Chuí Holding S.A. (1)

78

RS

mai/15

abr/47

Non - Lot A

Chuí IX

99,99

RS

out/15

mai/49

Non - Lot B

Hermenegildo I

99,99

RS

nov/15

jun/49

Non - Lot B

Hermenegildo II

99,99

RS

dez/15

jun/49

Non - Lot B

Hermenegildo III

99,99

RS

dez/15

jun/49

Non - Lot B

Brasventos Eolo

49

RN

jul/14 (')

dez/45

Yes - Lot F

Rei dos Ventos 3

49

RN

jul/14 (')

dez/45

Yes - Lot F

Miassaba 3

49

RN

jul/14 (')

ago/45

Yes - Lot F

Rouar S.A

50

Uruguai -Departamento de Colônia

Abri/15

Out/33

No

Serra das Vacas Holding (3)

49

PE

dez/15

jun/49

Non - Lot C

Chapada do Piauí I Holding (4)

49

PI

jul/15

mai/49

Non - Lot D

Chapada do Piauí II Holding (5)

49

PI

(6)

mai/49

Non - Lot D

Mangue Seco 2

49

RN

set/11

jun/32

Non - Lot G

Pedra Branca

49

BA

mar/13

fev/46

Non - Lot H

São Pedro do Lago

49

BA

mar/13

fev/46

Non - Lot H

Sete Gameleiras

49

BA

mar/13

fev/46

Non - Lot H

(1) A  Chuí Holding S.A is the controlling shareholder of the wind SPEs Chuí S.A. I, II, IV, V, VI, VII.

(2) Santa Vitória do Palmar Holding (SVP), which is the parent company of Geribatu SA spol. I to X, incorporated Chuí Holding SA, in this way, SVP controlled the Chuí SA I, II, IV, V, VI, VII.

(3) Serra das Vacas Holding S.A incorporated the interests of wind power companies Serra das Vacas S.A. I through IV.

(4) The Chapada do Piauí I Holding SA incorporated the wind power SPEs Ventos de Santa Joana IX, X, XI, XII, XIII, XV and XIV Energia Renováveis SA

(5) The Chapada do Piauí II Holding S.A incorporated the interests of wind farms Ventos de Santa Joana I, III, IV, V, VII and Ventos de Santo Augusto IV S.A.

(6) The Santa Joana I, IV, V and VII plants started in Jan / 16, Santo Augusto IV in Feb / 16 and Santa Joana III in March / 16.

 

29


 
 

 

 

 

 

 

Transmission

 

Development

Object

Participation (%)

Investiments

Extensão das linhas (km)

Voltage

Start of Operation

End of

(From to)

(R$ milhões)

(kV)

 

Concession

Uirapuru

Ivaiporã (PR) – Londrina (PR)

75

In operation

120

525

jul/06

mar/35

TME

LT Jauru / Cuiabá, em 230 kV, (MT)

49

In operation

348

500

nov/11

nov/39

Brasnorte

Jauru - Juba – C2 (MT) e  Maggi - Nova Mutum (MT), SE Juba e SE Maggi - 230/138 kV

49,71

In operation

402

230

set/09

mar/38

Transirapé

Irapé – Araçuaí

24,5

In operation

65

230

mai/07

mai/37

Transleste

Montes Claros – Irapé

24

In operation

138

345

dez/05

dez/35

Transudeste

Itutinga – Juiz de Fora

25

In operation

140

345

fev/07

fev/37

ETAU

Campos Novos (SC) – Barra Grande (SC) – Lagoa Vermelha (RS) – Santa Marta (RS)

27,42

In operation

188

230

jul/05

dez/32

AETE

Coxipó-Cuiabá-Rondonópolis (MT), SE Seccionadora Cuiabá

49

In operation

193

230

ago/05

fev/34

Centroeste de Minas

Furnas – Pimenta II

49

In operation

62,7

345

mar/10

mar/35

Luziânia-Niquelândia

SE Luziânia

SE Niquelândia

49

In operation

-

-

jun/14

ago/15

mai/42

mai/42

MTE

Oriximiná - Silves - Lechuga (AM), SE Silves (ex-Itacoatiara) e SE Lechuga (ex-Cariri)

49,5

In operation

559

500

mar/13

out/38

 

Development

Object

Total
Investiments
(R$ Milllion)

Capacity Installed   (MVA)

Location


 Start of Operation

Start of

Operation

Alienated

In Auction

09/27/18

AETE

SE Seccionadora Cuiabá

In operation

-

MT

ago/05

fev/34

Sim – Lote O

Uirapuru

 

In operation

   

jul/06

mar/35

Sim – Lote J

Brasnorte

SE Juba

SE Maggi - 230/138 kV

In operation

300

100

MT

set/09

mar/38

Sim – Lote  L

 

ETAU

Lagoa Vermelha 2 230/138kV;

Barra Grande 230/138 kV;

Santa Marta 230 kV  - Entrada de Linha;

Ampliação Lagoa Vermelha 2 230/138kV

In operation

150

SC

abr/05

dez/32

Sim – Lote N

-

jul/05

-

jul/05

150

out/16

TME

SE Jauru 500/230 kV

In operation

750

MT

nov/11

nov/39

Sim – Lote K

Transirapé

SE Aracuaí 2

SE Irapé

SE Irapé

In operation

2x225

2x225

MG

mai/07

mai/37

Sim – Lote M

Transleste

-

In operation

-

MG

dez/05

dez/35

Sim – Lote M

Transudeste

-

In operation

-

MG

fev/07

fev/37

Sim – Lote M

Centroeste de Minas

-

In operation

-

MG

mar/10

mar/35

Sim – Lote P

Luziânia-Niquelândia

SE Luziânia

SE Niquelândia

In operation

450

30

GO

jun/14

ago/15

mai/42

mai/42

Não – Lote Q

MTE

SE Silves (ex-Itacoatiara) e SE Lechuga (ex-Cariri)

In operation

150

1800

AM/PA

mar/13

out/38

Não – Lote R

 

30


 
 

 

 

 

 

Balance Sheet

Asset

Parent Company

Consolidated

31.12.2018

31.12.17

31.12.2018

31.12.17

Current

       

   Cash and cash equivalents

47,400

161,326

583,352

792,252

   Restricted cash

1,560,088

1,329,876

1,560,088

1,329,876

   Marketable securities

4,034,242

5,059,957

6,408,104

6,924,358

   Customers

379,649

502,236

4,079,221

4,662,368

   Financial assets - Concessions and Itaipu

0

0

6,013,891

7,224,354

   Loans and financing

8,257,761

8,288,875

3,903,084

2,471,960

   Asset contractual transmission

0

0

1,302,959

0

   Equity Pay

2,474,558

1,726,958

219,895

245,577

   Taxes to recover

488,591

623,299

1,216,261

1,066,207

   Income tax and social contribution

817,417

1,436,175

2,420,165

1,874,475

   Reimbursement rights

0

0

454,139

1,567,794

   Warehouse

274

212

380,292

479,243

   Nuclear fuel stock

0

0

510,638

465,152

   Derivative financial instruments

2,195

0

182,760

209,327

  Hydrological risk

0

0

81,301

104,530

  Assets held for sale

5,282,624

1,482,907

15,424,359

5,825,879

  Credits with subsidiaries - CCD

2,406,622

0

0

0

   Other

1,296,560

802,501

2,104,904

2,115,375

TOTAL CURRENT ASSETS

27,047,981

21,414,322

46,845,413

37,358,727

 

 

 

 

 

NON CURRENT

 

 

 

 

LONG-TERM

 

 

 

 

   Reimbursement rights

3,234,542

0

5,802,172

6,509,032

   Loans and financing

20,518,018

22,889,437

9,971,857

7,794,891

   Customers

0

30,576

8,413

462,376

   Marketable securities

293,509

269,141

293,833

331,862

   Nuclear fuel stock

0

0

828,410

831,008

   Taxes to recover

0

0

265,805

1,635,142

   Current Income Tax and Social Contribution

0

471,568

0

471,568

   Deferred income and social contribution     taxes

0

0

553,409

1,010,810

   Escrow deposits

3,307,301

3,052,505

5,788,905

5,874,708

   Fuel Consumption Account - CCC

0

0

13,268,837

0

   Financial assets - Concessions and Itaipu

2,603,118

2,820,172

34,100,453

50,660,769

   Derivative financial instruments

0

0

188,262

216,904

   Advances for future capital increase

1,140,732

1,701,275

459,563

959,838

  Hydrological risk

0

0

227,083

325,132

   Other

2,368,142

2,278,845

1,604,403

1,108,629

 

33,465,362

33,513,519

73,361,405

78,192,669

INVESTMENTS

71,871,802

66,159,343

27,983,348

28,708,364

Fixed assets net

198,711

197,418

32,370,392

27,965,837

INTANGIBLE

13,386

0

649,650

749,762

TOTAL NON-CURRENT ASSETS

105,549,261

99,870,280

134,364,795

135,616,632

TOTAL ASSETS

132,597,242

121,284,602

181,210,208

172,975,359

 

31


 
 

 

 

 

 

Liabilities and Equity

Parent Company

Consolidated

31.12.2018

31.12.17

31.12.2018

31.12.17

CURRENT

       

    Loans and financing

7,031,515

2,336,333

12,066,912

5,886,141

    Debentures

0

0

36,073

183,432

    Compulsory loan

15,659

42,260

15,659

42,260

    Suppliers

569,218

514,752

3,360,550

10,443,752

    Advances from customers

357,275

575,962

421,002

654,853

    Taxes payable

166,523

100,767

1,277,051

1,173,319

    Income tax and social contribution

917,734

1,023,764

2,953,072

1,498,218

    Onerous contracts

0

0

9,436

12,048

    Remuneration to shareholders

1,257,502

9,484

1,305,633

18,339

    Financial liabilities - Concessions and Itaipu

799,401

783,658

0

0

    Estimated liabilities

134,474

107,962

1,366,376

1,204,222

    Reimbursement Obligations

1,250,619

1,346,660

1,250,619

1,392,542

    Post-employment benefits

29,336

28,830

164,160

193,847

    Provisions for contingencies

850,828

850,704

931,364

1,518,387

    Regulatory charges

0

0

653,017

728,180

    Lease

0

0

152,122

145,324

    Accounts payable with subsidiaries

2,866,810

0

0

0

    Derivative financial instruments

928

2,175

962

2,466

    Liabilities associated with assets held for sale

11,127,717

4,805,946

10,294,967

7,630,670

    Others

96,496

314,847

264,996

1,458,952

TOTAL CURRENT LIABILITIES

27,472,035

12,844,104

36,523,971

34,186,952

 

 

 

 

 

NON-CURRENT

 

 

 

 

    Loans and financing

20,603,333

21,316,181

42,305,886

39,235,650

    Suppliers

0

0

16,555

7,795,345

    Debentures

0

0

432,155

287,347

    Advances from customers

0

0

448,881

519,391

    Compulsory loan

477,459

458,874

477,459

458,874

    Obligation for asset retirement

0

0

2,620,128

2,470,400

    Fuel Consumption Account - CCC

0

0

0

0

    Provisions for contingencies

17,604,730

16,946,508

23,196,295

23,033,963

    Post-employment benefits

1,196,286

578,666

2,894,949

2,001,715

    Provision for unsecured liabilities

3,883,600

21,656,617

0

0

    Onerous contracts

0

0

715,942

2,067,179

    indemnification obligations

0

0

0

1,062,634

    Lease

0

0

823,993

932,496

    Grants payable - Use of public goods

0

0

64,144

63,082

    Advances for future capital increase

3,873,412

3,639,441

3,873,412

3,639,441

    Derivative financial instruments

0

0

25,459

39,594

    Regulatory charges

0

0

721,536

698,423

    Taxes payable

0

0

248,582

326,527

    Income tax and social contribution

432,582

394,958

8,315,386

8,901,931

    Others

1,510,899

1,109,876

1,496,527

2,501,883

TOTAL NON-CURRENT LIABILITIES

49,582,301

66,101,121

88,677,289

96,035,875

 

 

 

 

 

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

15,887,829

1,321,854

15,887,829

1,321,854

    Equity valuation adjustments

0

22,434

0

22,434

    Profits (losses)

0

0

0

0

    Accumulated other comprehensive income

-5,517,424

-4,177,412

-5,517,424

-4,177,412

   Amounts recognized in OCI classified as held for sale

0

0

0

0

    Non-controlling shareholders

0

0

466,042

413,155

TOTAL SHAREHOLDERS' EQUITY

55,542,906

42,339,377

56,008,948

42,752,532

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

132,597,242

121,284,602

181,210,208

172,975,359

 

32


 
 

 

 

 

 

Income Statement

 

 

Parent Company

Consolidated

 

31.12.18

31.12.17

31.12.18

31.12.17

NET OPERATING REVENUE

668,828

4,511,268

24,975,747

29,441,332

Operating costs

 

 

 

 

    Energy purchased for resale

-226,879

-3,911,372

-1,559,533

-6,155,563

    Charges upon use of electric network

0

0

-1,482,125

-1,372,439

    Construction

0

0

-1,310,457

-970,283

    Fuel for electricity production

0

0

-1,184,948

-961,664

NET OPERATING REVENUE

441,949

599,896

19,438,684

19,981,383

Operating expenses

 

 

 

 

    Personnel, Supllies and Services

-746,974

-699,582

-7,804,361

-8,909,209

    Depreciation

-4,401

-4,616

-1,607,273

-1,441,077

    Amortization

0

0

-94,716

-82,829

    Donations and contributions

-114,169

-102,314

-137,802

-163,798

    Operating Provisions /Reversals net

2,886,271

-4,570,578

5,308,185

-4,645,594

    Investigation Findings

0

0

0

0

    Others

-165,967

-221,764

-1,166,254

-1,212,380

 

1,854,760

-5,598,854

-5,502,221

-16,454,887

OPERATING INCOME BEFORE FINANCIAL RESULT

2,296,709

-4,998,958

13,936,463

3,526,496

Financial result

 

 

 

 

   Financial income

 

 

 

 

    Income from interest, commissions and fees

3,672,441

3,406,499

2,642,607

1,736,654

    Income from financial investments

437,178

722,278

686,179

962,516

    Moratorium on electricity

6,826

19,252

248,407

169,712

    Restatement Assets

867,818

811,680

699,871

947,365

    Current foreign currency exchange rate variations

4,235,847

978,566

4,150,664

930,835

    Payment of indemnities - Law 12,783 / 13

0

0

0

0

    Regulatory asset update

0

0

0

0

    Gains on derivatives

0

0

20,366

237,386

    Other financial income

190,977

133,519

678,840

412,830

   Financial expenses

 

 

 

 

    Debt charges

-1,532,979

-2,090,745

-2,680,884

-3,449,846

    Lease charges

0

0

-308,770

0

    Charges on shareholders' funds

-233,971

-371,156

-270,533

-388,408

    Noncurrent Restatement

-658,718

-1,035,352

-800,789

-1,201,884

    Noncurrent foreign currency exchange rate variations

-4,195,897

-1,013,617

-4,364,256

-1,065,028

    Regulatory liability update

0

0

0

0

    Losses on derivatives

0

0

-63,378

-35,797

    Other financial expenses

-645,944

-520,452

-1,216,397

-992,451

 

2,143,578

1,040,472

-578,073

-1,736,116

INCOME BEFORE EQUITY

4,440,287

-3,958,486

13,358,390

1,790,380

RESULTS OF EQUITY

8,403,854

5,906,631

1,384,850

1,167,484

EFFECT ON DISPOSAL OF CORPORATE PARTICIPATIONS

2,967,098

1,524,687

2,967,098

1,524,687

OPERATING INCOME BEFORE TAXES

15,811,239

3,472,832

17,710,338

4,482,551

    Current Income tax and social contribution

-787,996

-1,023,764

-3,141,578

-1,711,685

    Deferred Income Tax and Social Contribution

0

-43,017

657,860

-317,343

NET INCOME/LOSS FOR THE PERIOD

15,023,243

2,406,051

15,226,620

2,453,523

SHARE ATTRIBUTED TO CONTROLLING

15,023,243

2,406,051

15,023,243

2,406,051

SHARE ATTRIBUTED TO NON-CONTROLLING

0

0

203,377

47,472

DISCONTINUED OPERATION

 

 

 

 

NET LOSS OF OPERATING TAXES DISCONTINUED

-1,760,865

-4,169,856

-1,879,043

-4,179,214

NET INCOME (LOSS) OF THE FINANCIAL YEAR

13,262,378

-1,763,805

13,347,577

-1,725,691

    NET INCOME (LOSS) PER SHARE

9,80

-1,30

9,80

-1,30

         
 

33


 
 

 

 

 

 

Cash Flow Statement

 

 

  Parent company

Consolidated

31,12,2018

31,12,17

31,12,2018

31,12,17

Operating Activities

 

 

 

 

Income before income tax and social contribution

15,811,239

3,472,832

17,710,338

4,482,552

Adjustments to reconcile income to cash provided by operations:

 

 

 

 

Depreciation and amortization

4,401

4,616

1,701,989

1,523,906

Net monetary variations

-209,100

223,672

100,918

301,249

Net foreign exchange rate variations

-39,950

35,051

213,592

119,580

Financial charges

-2,472,986

-1,903,639

13,523

1,048,041

Financial asset revenue

0

0

-4,314,136

-6,062,642

Construction Revenue

0

0

-1,092,930

-1,034,868

Equivalence equity results

-8,403,854

-5,906,631

-1,384,850

-1,167,484

Provision (reversal) for capital deficiency

-2,967,098

-1,524,687

-2,967,098

-1,524,687

Provision (reversal) for doubtful accounts

-5,238,406

2,000,936

0

0

Provision (reversal) for contingencies

-81,388

10,582

78,728

165,981

Provision (reversal) for the impairment of assets

931,834

2,934,954

1,819,710

3,718,687

Provision (reversal) for onerous contract

-469

-1,852

-6,546,048

714,611

Provision (reversal) for losses on investments

0

0

-1,353,849

-584,170

TRFH – (Pará rate)

316,683

-570,406

213,246

-335,592

Provision (reversal) Aneel - CCC

0

0

-1,183,583

517,727

Provision (reversal) for hydrological risk - GSF

1,187,278

0

1,187,278

0

RGR Charges

333,524

587,885

333,524

587,885

Adjustment to present value / market value

0

0

0

0

Minority interest in results

0

0

-154,796

-74,994

Charges on shareholders' funds

233,971

371,156

270,533

388,408

Financial instruments - derivatives

0

0

43,012

-201,589

Other

-631,192

-84,672

-264,708

503,420

 

-17,036,752

-3,823,035

-13,285,945

-1,396,532

(Increases) / decreases in operating assets

 

 

 

 

Customers

-20,441

0

350,086

2,203,377

Marketable securities

1,025,716

-588,003

578,652

-1,339,149

Reimbursement rights

-4,641,852

186,478

-2,564,131

2,852,983

Warehouse

-62

68

98,951

-27,998

Nuclear fuel stock

0

0

-42,888

-165,154

Financial assets - Itaipu and public service concessions

232,797

21,120

232,797

21,120

Assets held for sale

-3,799,717

0

367,604

-2,902,573

Hydrological risk

0

0

121,278

137,550

Credits with subsidiaries - CCD

-2,406,622

0

0

0

Other

-338,950

39,269

-1,423,307

1,238,595

 

-9,949,130

-341,068

-2,280,957

2,018,751

Increase / (decrease) in operating liabilities

 

 

 

 

Suppliers

2,673

-9,787

-3,233,836

-4,862,236

Advances from customers

0

0

-85,675

-54,437

Lease

0

0

-101,705

320,061

Estimated liabilities

26,512

1,083

304,408

101,172

indemnification obligations

0

0

-1,108,515

-188,961

Sectorial charges

0

0

-52,050

168,739

Liabilities associated with assets held for sale

6,321,771

0

3,497,047

2,455,657

Accounts payable with subsidiaries

2,866,810

0

0

0

Other

436,479

351,623

1,037,991

631,908

 

9,654,246

342,919

257,666

-1,428,097

 

34


 
 

 

 

 

 

Payment of financial charges

-1,100,319

-1,714,960

-2,992,595

-3,584,428

Payment of RGR charges

-190,527

-185,152

-190,527

-185,152

Financial charges received

0

0

7,846,358

4,137,804

income tax payment and social contribution

1,440,339

1,865,117

736,601

722,090

      Payment of refinancing of taxes and contributions - principal

-189,274

-316,080

-2,236,737

-1,886,815

      investment compensation received in corporate participations

0

0

-51,883

-152,168

Pension payment

2,850,232

972,039

1,469,894

1,038,498

Payment of legal provisions

-24,084

-28,158

-282,966

-477,166

Judicial deposits

-922,860

-596,014

-1,086,695

-652,199

 

-210,019

-306,848

-709,106

-16,412

Net cash provided by (used in) operating activities of continuing operations

133,089

-658,408

4,903,446

2,620,725

Net cash provided by (used in) operating activities of discontinued operations

0

0

-2,493,285

-1,926,333

Net cash provided by (used in) operating activities

133,089

-658,408

2,410,161

694,392

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Loans and financing

0

0

1,024,168

930,017

Payment of loans and financing - Main

-3,264,653

-3,741,497

-6,374,321

-5,493,574

Payment of shareholders remuneration

-1,580

-369,905

-64,499

-381,436

Advanced receivalbe for future capital increase

0

0

0

0

RGR resource for transfer

0

800,654

0

800,654

      Other

0

0

-149,148

173,317

Net cash provided by (used in) financing activities from continuing operations

-3,266,233

-3,310,748

-5,563,800

-3,971,022

Net cash provided by (used in) financing activities of discontinued operations

0

0

2,495,756

2,029,641

Net cash provided by (used in) financing activities

-3,266,233

-3,310,748

-3,068,044

-1,941,381

Investing activities

 

 

 

 

Lending and financing

-655,535

-1,887,102

-189,512

0

loans and financing receivables

3,208,355

5,171,426

2,403,651

3,662,208

Acquisition of fixed assets

-3,732

-5,794

-1,132,006

-1,206,337

Acquisition of intangible assets

-11,152

0

-129,039

-36,210

Acquisition of concession assets

 

 

 

 

Acquisition / capital investment in equity

-154,234

-173,700

-1,065,501

-1,792,592

Advance concession for future capital increase

0

-63,279

-151,005

-110,124

Investment sale in shareholdings

635,515

1,078,638

714,841

1,082,002

Net cash flow in the acquisition of investees

0

0

0

-67,645

Other

0

0

25

89,634

Net cash provided by (used in) investing activities from continuing operations

3,019,217

4,120,189

451,454

1,620,936

Net cash provided by (used in) investment activities of discontinued operations

0

0

-30,146

-77,550

Net cash provided by (used in) investing activities

3,019,217

4,120,189

421,308

1,543,386

 

 

 

 

 

 Net decrese in cash and cash equivalents for the year

-113,926

151,033

-236,575

296,397

 

 

 

 

 

       Cash and cash equivalents at the beginning of the financial year

161,326

10,293

792,252

327,198

      Cash and cash equivalents at the end of the financial year

47,400

161,326

583,352

597,837

       Increase (decrease) in cash and cash equivalents

0

0

-27,675

25,758

 

-113,926

151,033

-236,575

296,397

 

 

35

 

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: March 28, 2019
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
By:
/SElvira Baracuhy Cavalcanti Presta
 
Elvira Baracuhy Cavalcanti Presta
CFO and Investor Relations 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.