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 August, 2018

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____


 

 


 
 


Summary

 

 

Page

 

Conference Call in Portuguese

Aug 15, 2018

2:30 PM (GMT)

1:30 PM (New York time)

6:30 PM (London time)

Phone: (11) 3137-8037

 

Conference Call in English

Aug 15, 2018

2:30 PM (GMT)

1:30 PM (New York time)

6:30 PM (London time)

Phone: (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 A. Cardoso

 

Introduction

03

I. Financial Information of the Companies

05

II. Financial Analysis of the Companies

        19

III. Operating Information of the Companies

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

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

1


 
 

Rio de Janeiro, August 14, 2018 - Eletrobras (Centrais Elétricas Brasileiras S.A.) [B3: ELET3 and ELET6 - NYSE: EBR and EBR-B - LATIBEX: XELTO and XELTB], the largest company in the Latin American electricity sector, operating in the generation, transmission, distribution and marketing segment, controlling company of 14 subsidiaries, a holding company - Eletropar -, a research center - Cepel and holding a 50% Capital Stock of Itaipu Binacional and the control of 6 Special Purpose Companies, announces its results for the period.

 

 

In the first half of 2018 (1H18), Eletrobras reported a net income of R$ 2,888 million, higher than the R$ 1,722 million Profit obtained in the first half of 2017 (1H17).

In the second quarter of 2018 (2Q18), Eletrobras reported a net income of R$ 2,832 million, higher than the R$ 344 million obtained in the second quarter of 2017 (2Q17). Net Operating Revenue rose 4%, from R$ 9,217 million in 2Q17 to R$ 9,616 million in 2Q18. The highlights of 2Q18 are presented below:

 

 

HIGHLIGHTS OF 2Q18

 

»     Net Operating Income of R$ 12,288 million;

»     Revenue from CVA and other financial components of R$ 3,959 million, influenced by the recognition of the tariff asset in the amount of R$ 3,842 million in distribution;

»     Consensual Dismissal Plan (PDC) provision and expenses of R$ 24 million in the quarter, totaling R$ 296 million in 2018;

»     Provisions for Contingencies in the amount of R$ 1,001 million;

»     Provision of the Water Resources Inspection Fee (Pará Rate) of R$ 1,334 million;

»     Reversal of Provisions for onerous contracts of R$ 334 million;

»     Provision for impairment of R$ 163 million;

»     Result of the positive distribution segment in the net amount of 906 million, impacted by the recognition of the right to the tariff asset while auditing in the form of a designation;

»     EBITDA of R$ 5,293 million in 2Q18;

R$ Million

1H18

1H17

%

 

2Q18

2Q17

%

75.3

75

0,4%

Energy Sold - Generation GWh (1)

34.7

36.6

-5%

7.7

7.9

-3%

Energy Sold - Distribution GWh

3.9

4.0

-2%

25,495

21,714

17%

Gross Revenue

14,822

10,898

36%

19,117

17,589

9%

Gross Revenue from Management (2)

9,616

9,217

4%

20,881

17,954

16%

Net operating revenue

12,288

9,094

35%

15,075

14,085

3%

Net Operating Revenue Management (2)

7,722

7,413

4%

6,536

6,891

-5%

EBITDA

5,293

2,700

96%

2,184

3,476

-45%

Management EBITDA (3)

981

1,976

-50%

2,888

1,722

68%

Net profit

2,832

344

723%

29

-336

-109%

Management Net Income (4)

257

215

20%

1.854

2.459

-25%

Investments

978

1.255

-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, Construction Revenue, Transmission Revenue with RBSE, referring to Transmission Lines renewed by Law 12,783 / 2013 and revenue from retroactive tariff assets;

(3) Excludes item (2) and Extraordinary Retirement Plan (PAE), Consensual Dismissal Plan (PDC), expenses with independent research, 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, Provisions for adjustment to market value, Provision for the Water Reimbursement Inspection Fee (TFRH), ANEEL Provision CCC

(4) Excludes item (3) and monetary restatement for compulsory and IRPF provision for RBSE and Distribution Tariff Assets.  

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

2


 
 



 

ANALYSIS OF CONSOLIDATED RESULTS (R$ million)

 

1H18

1H17

DRE

1Q18

1Q17

9,909

9,965

Generation Revenue

4,880

4,950

5,305

5,460

Transmission Revenue

2,767

2,682

9,414

5,362

Distribution Revenue

6,744

2,783

868

927

Other Revenues

432

483

25,495

21,714

Gross Revenue

14,822

10,898

-4,614

-3,760

Deductions from Revenue

-2,534

-1,804

20,881

17,954

Net Operating Revenue

12,288

9,094

-7,847

-6,662

Operational Costs

-4,097

-3,245

-6,131

-6,277

Personnel, Material, Services and Others

-3,359

-3,799

-949

-918

Depreciation and Amortization

-483

-457

-747

-406

Operational Provisions

334

194

5,206

3,692

 

4,683

1,788

381

2,280

Shareholdings

126

456

5,587

5,973

Income before Financial Income

4,810

2,244

-560

-2,815

Financial Result

-553

-1,716

5,027

3,158

Income before Tax

4,257

528

-2,139

-1,435

Income tax and social contribution

-1,425

-183

2,888

1,722

Net Profit

2,832

344

 

 

1H18

1H17

DRE

1Q18

1Q17

9,892

9,945

Generation Revenue Management

4,868

4,936

2,384

2,250

Transmission Revenue Management

1,234

1,199

5,973

4,508

Distribution Revenue Management

3,083

2,599

868

886

Other Recipes Management

432

483

19,117

17,589

Gross Revenue Management

9,616

9,217

-4,328

-3,504

Deductions from Revenue Management

-2,214

-1,804

14,789

14,085

Net Operating Revenue Management

7,402

7,413

-6,820

-5,743

Operational Costs Management

-3,403

-2,838

-5,468

-5,441

Personal, Material, Services and Others Management

-2,983

-3,069

-949

-918

Depreciation and Amortization Management

-483

-457

-699

-178

Operational Provisions Management

-162

15

853

1,803

 

371

1,064

381

755

Shareholdings Management

126

456

1,234

2,559

Income before Financial Income Management

497

1,519

-1,365

-2,420

Financial Result Management

-418

-1,554

-131

138

Income before Tax Management

80

-35

159

-474

Income tax and social contribution Management

177

250

29

-336

Net Profit Management

257

215

* Excludes CELG D in 2017 income, construction income and expenses, RBSE Transmission Revenue, RBSE Revenue referring to Transmission Lines renewed by Law 12,783 / 2013, Revenue from retroactive tariffs, expenses with independent research, Impairment, onerous contracts , extraordinary contributions to the supplementary pension plan, reimbursement to Enel by TUSD Eletronuclear, Agreements of Teresina and Agepisa / Sefaz-PI, provisions for contingencies, provision for losses on investments, provisions for adjustment to market value, Provision for inspection fee (TFRH), ANEEL CCC that were impacted by RBSE, monetary restatement of compulsory loans, Extraordinary Retirement Plan (PAE), Consensual Dismissal Plan (PDC), GSF Reversal of Provision, Provision for the Pará Relatiova Rate to Eletronorte and provision for IRPJ / CSLL re RBSE and the Distribution Tariff Asset.

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

3


 
 



 

I.1 Main variations of the Statement of Income

Variations of Statement of Income (1H18 x no 1H17)

 

The 1H18 result posted a net income of R$ 2,888 million when compared to a profit of R$ 1,722 million in 1H17, especially due to the following factors:

 

Operating Income

Generation Revenues

1H18

1H17

%

Variation

Supply of energy for distribution companies

6,894

6,699

2.9

The variation was mainly due to (i) price readjustment; (ii) In the subsidiary Eletronuclear, updating of the fixed revenue established by ANEEL for the 2018 Fiscal Year and variable portion referring to the generated annual estimated for 2018; (iii) In the subsidiary Eletronorte, increase of energy in the regulated follow-up and sale through the auction A-1 product 2018/2019, 171.96 Mwmed. This growth in Supply revenue was offset by: (i) In the subsidiary Furnas, termination of Product ACR 2015-2017 and; (ii) In the subsidiary CGTTE, reduction of the revenue from reduction of CCEAR contracts.

Supply of energy for final consumers

1,091

1,181

-7.6

The reduction was mainly due to: (i) in the subsidiary Eletronorte, termination of some contracts (South equivalent to 315 Mwmed); (ii) In Chesf, adjustments in contracts extended with industrial consumers. This decrease was offset by the growth in revenue of subsidiary Furnas, due to the new auctions of the Itumbiara Plant, governed by Law 13182/158, specific to final consumers.

CCEE (short term)

649

764

-15.2

 

The growth is mainly due to market variations (PLD, GSF, Portfolio of contracts, etc.).

Revenue from Operation and Maintenance Extended Power Plants Law 12.783/13

1,075

1,122

-4.2

The variation is mainly due to the following reasons: (i) change in the CFURH tariff, which composes the revenue from quotas of the refurbished plants, and (ii) 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

16

20

-18.8

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

Transfer Itaipu (see II.3.a)

184

178

3.3

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, as well as the recognition of the interministerial ordinance that determines the revenues of Itaipu.

TOTAL GENERATION REVENUES

9,909

9,965

-0.6

The variation was mainly due to the factors explained above.

(-) Construction

-16

-20

-18.8

 

MANAGEMENT GENERATION REVENUES

9,892

9,945

-0.5

 The variation was mainly due to the factors explained above.

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

4


 
 



 

 

 

Transmission Revenues

1H18

1H17

%

Variation

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

1,672

1,469

13.8

The variation is mainly due to the following reasons: (i) the annual update of the RAP - Annual Allowed 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 Chesf.

LT RAP Under Exploration regime

146

128

14.0

The variation is mainly due to the following reasons: (i) annual adjustment; and (ii) the adjustment portion of the period.

Construction Revenue

468

382

22.5

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

Finance - Return on Investment - RBSE

2,453

2,827

-13.2

Remuneration of the financial assets of the Basic Network of the Existing System (RBSE) for the transmission lines renewed according to Law 12,783 / 2013, and the decrease in the remuneration between the periods is due to the beginning of the monthly amortization of assets, in August 1H17.

 

Return Rate Updates

566

654

-13.4

The variation is mainly due to the following reason: (i) in the subsidiary Amazonas GT, in June / 17 this item was higher due to the registration of R$ 193 million of RAP Retroactive, according to Technical Note No. 188/2017-SGT / ANEEL, 06/23/2017. This situation did not occur in 2018, when the Company registered only the current RAP.

TOTAL TRANSMISSION REVENUE

5,305

5,460

-2.8

The variation was mainly due to the factors explained above.

(-) Rate of Return related to RBSE Compensation

-2,453

-2,827

-13.2

 

(-) Construction

-468

-382

22.5

 

RECEIVE MANAGEMENT TRANSMISSION

2,384

2,250

5.9

The variation was mainly due to the factors explained above.

 

Distribution Revenues

1H18

1H17

%

Variation

Supply

4,860

4,489

8.3

The variation was mainly due to: (i) Tariff Adjustment in the Eletroacre, Ceal, Ceron and Boa Vista subsidiaries; and (ii) reclassification of revenues at Amazonas Energia and Cepisa. The growth of the account was partially offset by the effect of the divestiture of CELG D from February 2017.

Short Term Revenue

207

379

-45.5

The variation was mainly due to: (i) in the subsidiary Eletroacre, as from July 2017, MCSD decontamination of the energy surplus reducing the volume of energy sold in the short term market; and (ii) in the subsidiary Amazonas Energia, effects of the operation in the Short-Term Market referring to the transfer of the charges of the plants committed with contracts for availability.

Construction Revenue

344

326

5.5

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

CVA and other Financial Components

4,003

167

2.290

The variation was due to the constitution of positive CVA in the subsidiaries, mainly due to the recognition of the right to the tariff asset while operating as a designation, with a gross impact of R$ 3,842 million and PIS / PASEP net of R$ 3,486 million, of which R$ 676 million.

TOTAL DISTRIBUTION REVENUE

9,414

5,362

75.6

The variation was mainly due to the factors explained above.

(-) CELG D

0

-528

 

 

(-)Retroactive Regulatory Asset

-3,096

0

-

 

(-)  Construction

-344

-326

5.5

 

MANAGEMENT DISTRIBUTIONREVENUE

5,973

4,508

32.5

The variation was mainly due to the factors explained above.

 

 

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

5


 
 



 

CVA and Other Financial Components

1H18

1H17

ED Acre

202

-6

ED Alagoas

660

138

Amazonas Energy Distribution S.A.

1,491

-38

ED Piauí

840

68

ED Rondônia

519

-1

ED Roraima

291

18

Celg-D

0

-11

 TOTAL CVA and Other Financial Components

4,003

167

 

 

 

Other Revenues

1H18

1H17

%

Variation

Other Recipes

868

927

-6.4

The variation was mainly due to the deconsolidation of CELG D from February 2017 and the non-recognition in 2018 of Procel's revenue, which is subject to approval through a public hearing.

CELG D

0

-42

-100.0

 

Other Management Income

868

886

-2.0

 

 

Operating Costs and Expenses

 

OPERATING COSTS

1H18

1H17

%

Variation

Energy purchased for resale

-5,171

-5,357

-3.5

The variation is mainly due to the fact that, as of February 2017, CELG does not have any impact on costs, leading to a reduction in the purchase of energy for resale. In addition, there was a drop in the distributors, especially Ceron, Cepisa, Ceal, Eletroacre and Boa Vista.

Charges on the use of electricity

-1,131

-863

31.1

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$ 199 million for the period from April 2014 to June 2018, as authorized by ANEEL Dispatch 4,123/2017.

Fuel for cars of electricity

-717

287

-349.9

The variation is explained mainly by: (i) amounts reimbursed by the CCC Fund in 1H17; (ii) variation of power generation via the Santa Cruz Thermoelectric Plant.

Construction

-828

-729

13.7

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

TOTAL OPERATIONAL COSTS

-7,847

-6,662

17.8

The variation was mainly due to the factors explained above.

(-) CELG D/ Retroactive CUSD Enuclear

199

190

-5.1

 

(-) Construction

828

729

13.7

 

OPERATING COSTS MANAGEMENT

-6,820

-5,743

18.7

The variation was mainly due to the factors explained above.

 

 

 

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

6


 
 



 

 

 

OPERATING EXPENSES

1H18

1H17

%

Variation

Personel

-3,086

-3,300

-6.5

The variation was mainly due to the fact that from February 2017 CELG D no longer impacts the results of this account and also thanks to the cost reduction policy established by the Company.

Material

-147

-120

22.4

The variation is mainly due to the increase in material consumption as a result of the Angra 2 stop for the exchange of nuclear fuel, from February 17 to March 20, 2018.

Services

-1,319

-1,246

5.8

The variation was due to the increase in third party services due to the stop for exchange of nuclear fuel

Others

-1,580

-1,610

-1.9

The variation is fragmented in several accounts, and the main variations are due to: (i) In the subsidiary Amazonas Distribuição, due to the cut-off factor of regulatory losses; (ii) In the subsidiary Chesf, adjustment record of the actuarial report - Post-employment benefits and loss record - Consumers and Concessionaires.

Depreciation and amortization

-949

-918

3.4

There is no relevant variation.

Operating Provisions / Reversals

-747

-406

84.2

The variation is mainly explained by (i) Contingencies in the amount of R$ 1,513 million, influenced by provisions related to the compulsory loan (R$ 364 million); (ii) PCLD of R$ 526 million; and (iii) impairment of R$ 338 million. The main operating provisions are detailed below (see Note 37). These provisions were partially offset by: (i) reversal of the Provision for Pará Rate of R$ 1,184 million; (ii) reversal of onerous contracts in the amount of R$ 635 million.

TOTAL OPERATING EXPENSES

-7,828

-7,601

3.0

The variation was mainly due to the factors explained above.

CELG D

0

96

-100.0

 

Consensual Dismissal Plan (PDC)

296

706

-58.0

 

Extraordinary Contributions on Pension Plans

106

0

-

 

Independent Investigation Expenses

30

33

-7.8

 

Agreements with Teresina Municipality and Agespisa / Sefaz-PI

231

0

-

 

Contingencies

1,513

1,121

34.9

 

Onerous Contracts

-635

-1,226

-48.2

 

Provision / (Reversal) for Losses on Investments

16

44

-63.1

 

Impairment

338

153

121.0

 

Water Resources Inspection Fee (TFRH) - Para Fee

-1,184

135

-973.7

 

Operating Expenses Managerial

-7,116

-6,538

8.8

The variation was mainly due to the factors explained above.

         

                                                                  

Shareholdings

 

Shareholdings

1H18

1H17

%

Variation

Shareholdings

381

2,280

-83.3

The variation was mainly due to the sale of CELG D in 1H17.

(-)  Alienation CELG D

0

-1,525

-

 

Shareholdings Management

381

755

-49.6

The variation was mainly due to the factors explained above.

 

 

 

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

7


 
 



 

Financial Result

 

RESULTADO FINANCEIRO

1H18

1H17

%

Variation

Interest Income and Financial Income

1,824

1,071

70.4

The variation was mainly due to the accounting of the agreement with Eletropaulo in the amount of R$ 1,064 million in 1H18.

Net Monetary Update

-5

76

-107

There was no material variation.

Net Foreign Exchange Variation

-120

-64

87

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

Debt Charges

-2,158

-2,971

-27.4

The variation was mainly due to the reduction of indexes in 1H18 (SELIC, IPCA and others) and the reduction of indebtedness.

Shareholder Remuneration Charges

-141

-221

-36

The variation was mainly due to the correction of the amounts related to the Advance for Future Capital Increase (AFAC) made by the Union in the holding company, by the Selic;

Shareholder Remuneration Charges

40

-705

-106

The variation is fragmented in several small accounts, especially the variation resulting from the result of operations with derivatives, which went from a positive result in 1H17 to  R$ 163 million in 1H18.

TOTAL FINANCIAL INCOME

-560

-2,815

-80.1

The variation was mainly due to the factors explained above.

CELG D and Eletropaulo Agreement

-1,064

32

-3.454

 

Monetary adjustment of compulsory loans

260

363

-28.3

 

MANAGEMENT FINANCIAL RESULT

-1,365

-2,420

-43.6

The variation was mainly due to the factors explained above.

 

 

Income Tax and Social Contribution (CSLL)

 

 

INCOME TAX AND CSLL

 1H18

1H17

%

Variation

Income tax and social contribution

-2,139

-1,435

49

The variation is mainly due to the collection of Income Tax on the disposal of CELG D and designation of CVA.

(-) IRRF RBSE

1,789

961

86.2

 

(-) IRRF Disposal CELG D

411

438

-6.1

 

Income Tax and Managerial Social Contribution

62

-474

-113

The variation was mainly due to the factors explained above.

 

 

 

 

 

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

8


 
 



 

 

Variations of DRE (2Q18x in 2Q17)

 

The 2Q18 Results posted a net income of R$ 2,832 million when compared to a profit of 344 million in 2Q17, especially due to the following factors:

 

Operating income

 

Generation Recipes

2Q18

2Q17

%

Variation

 

Supply do Distribution Companies

3,458

3,385

2.2

The variation was mainly due to (i) price readjustment; (ii) in the subsidiary Eletronuclear, updating of the fixed revenue established by ANEEL for 2018; (iii) In the subsidiary Eletronorte, increase of energy in the regulated follow-up and sale through the auction A-1 product 2018/2019, 171.96 Mwmed. This growth in Supply revenue was offset by: (i) In the subsidiary Furnas, termination of the ACR Product 2015-2017.

Supply to final consumers

571

496

15.2

The variation was mainly due to: (i) new auctions of the Itumbiara Plant, governed by Law 13.182 / 2015, specific to final consumers (supply).This growth in revenue was offset by the termination of bilateral contracts in the subsidiary Eletronorte.

CCEE (short term)

199

368

-45.8

The variation is mainly due to the following reason: (i) the differences in the Short-term Market due to, among others, the variation of the PLD and GSF values. There was also, in the subsidiary Chesf, a reduction of approximately R$ 71 million in revaluation expense from 2009 to 2012 related to the calculation of the unavailability index of the Paulo Afonso Complex.

Revenue from Operation and Maintenance

542

558

-2.9

The variation is mainly due to the following reasons: (i) change in the CFURH tariff, which composes the revenue from quotas of the refurbished plants, and (ii) 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

12

14

-12.1

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

Transfer Itaipu (see II,3,a)

97

129

-23.9

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

TOTAL GENERATION REVENUES

4,880

4,950

-1.4

The variation was mainly due to the factors explained above.

(-) Construction

-12

-14

-12.1

 

MANAGEMENT GENERATION REVENUES

4,868

4,936

-1.4

 The variation was mainly due to the factors explained above.

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

9


 
 



 

 

Transmission Revenues

2Q18

2Q17

%

Variation

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

850

722

17.8

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.

Revenue from LT Under Exploration regime

79

64

22.5

The variation is mainly due to the following reasons: (i) annual adjustment; and (ii) the adjustment portion of the period made by ONS.

Construction Revenue

274

208

31.6

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

Finance - Return on Investment - RBSE

1,259

1,275

-1.3

Remuneration of the financial assets of the Basic Network of the Existing System (RBSE) for the transmission lines renewed in accordance with Law 12,783/2013, and the decrease in remuneration between the periods is due to the beginning of the monthly amortization of the assets, in August 2017.

Return Rate Updates

305

413

-26.2

The variation is mainly due to the following reason: (i) in the subsidiary Amazonas GT, this item was higher due to the registration of R$ 193 million of RAP Retroactive, according to Technical Note No. 188/2017-SGT / ANEEL, 06/23/2017. This situation did not occur in 2018, when the Company registered only the current RAP.

TOTAL TRANSMISSION REVENUE

2,767

2,682

3.2

The variation was mainly due to the factors explained above.

(-) Assets Retroactive Tariff

-1,259

-1,275

-1.3

 

(-)  Construction

-274

-208

31.6

 

MANAGERIAL TRANSMISSION

1,234

1,199

2.9

The variation was mainly due to the factors explained above.

 

Distribution Revenues

2Q18

2Q17

%

Variation

Supply to DisCos and final Consumers

2,448

2,129

15.0

The variation was mainly due to: (i) Regulatory Asset in the Eletroacre, Ceal, Ceron and Boa Vista subsidiaries;

Short Term Revenue

129

270

-52.4

The variation was mainly due to: (i) in the subsidiary Eletroacre, a reduction due to the fall in overcontracting due to the lack of contracting with energy suppliers; and (ii) in the subsidiary Amazonas Energia, effects of the operation in the Short-Term Market referring to the transfer of the charges of the plants committed with contracts for availability.

Construction Revenue

209

184

13.1

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

CVA and other Financial Components

3,959

199

1.888

The variation was due to the constitution of positive CVA in the subsidiaries, mainly due to the recognition of economic neutrality by Ordinance no. 301, of 07/16/2018, with impact of R$ 3,842 million, of which R$ 389 million related to 1H18 and R$ 3,452 million referring to the period from November 2016 to December 2017.

TOTAL DISTRIBUTION REVENUE

6,744

2,783

142.3

The variation was mainly due to the factors explained above.

(-) CVA RGR

-3,452

0

-

 

(-) Construction

-209

-184

13.1

 

MANAGEMENT DISTRIBUTION REVENUE

3,083

2,599

18.6

The variation was mainly due to the factors explained above..

 

CVA and Other Financial Components

2Q18

2Q17

ED Acre

179

3

ED Alagoas

604

107

Amazonas Distribuição de Energia S.A.

1,528

30

ED Piauí

832

56

ED Rondônia

523

-3

ED Roraima

292

6

Celg-D

0

0

TOTAL CVA and Other Financial Components

3,959

199

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

10


 
 



 

 

Operating Costs and Expenses

 

Other Recipes

2Q18

2Q17

%

Variation

Other Recipes

432

483

-10.6

The variation was mainly due to the non-recognition, in 2018, of Procel's revenues, which is conditional upon approval by public hearing and, in the subsidiary Cepisa, of the transferred revenues related to the use of the transmission system.

 

 

OPERATIONAL COSTS

2Q18

2Q17

%

Variation

Energy purchased for resale

-2,678

-2,755

-2.8

The variation is mainly due to: (i) the reduction of the purchase of energy for resale in the distributors, especially Ceron, Cepisa, Ceal, Eletroacre and Boa Vista; (ii) in the subsidiary Amazonas GT, increased the average generation of the Aparecida and Mauá Bloco 3 UTEs, reducing the need to purchase energy.

Charges on the use of electricity grid

-684

-378

81.2

The variation is primarily due to the readjustment of the basic network tariff and to the accounting in the subsidiary Eletronuclear for the provision of use of the distribution system in the amount of R $ 199 million for the period from April 2014 to June 2018, as authorized by ANEEL dispatch 4.123 / 2017.

 

Fuel for electricity production

-240

295

-181.4

The variation is explained mainly by: (i) generation of amounts to be repaid to the CCC Fund in 2Q17; (ii) variation of power generation via the Santa Cruz Thermoelectric Plant.

Construction

-495

-407

21.7

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

TOTAL OPERATING COSTS

-4,097

-3,245

26.3

The variation was mainly due to the factors explained above.

(-) Retroactive Eletronuclear Enel

199

190

5.1 

 

(-) Construction

495

407

21.7

 

MANAGERIAL OPERATING COSTS

-3,403

-2,838

19.9

The variation was mainly due to the factors explained above.

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

11


 
 

OPERATIONAL EXPENSES

2Q18

2Q17

%

Variation

Personnel

-1,599

-1,699

-5.9

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

Material

-73

-65

12.4

The variation is mainly due to expenses for the maintenance of plants in the subsidiary Amazonas GT, especially the Aparecida and Mauá plants 3.

Services

-741

-665

11.5

The variation was mainly due to the following reasons: (i) increase of the service of contractors due to the stoppage for exchange of nuclear fuel;

Others

-946

-1,370

-31.0

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

Depreciation and amortization

-483

-457

5.7

There is no relevant variation.

Operating Provision/Reversals

334

194

72.1

The variation is mainly explained by: (i) reversal of the Provision for Pará Rate of R$ 1,334 million; (ii) reversal of onerous contracts in the amount of R$ 334 million. These reversals were partially offset by the following provisions: (i) Contingencies in the amount of R$ 1,001 million, influenced by provisions related to the compulsory loan (R$ 364 million); (ii) PCLD of R$ 199 million; and (iii) impairment of R$ 163 million. The main operating provisions are detailed below (see Note 42)

TOTAL OPERATING EXPENSES

-3,508

-4,062

-13.6

The variation was mainly due to the factors explained above.

Extraordinary Retirement Plan (PAE)

24

706

-96.5

 

Agreements Town Hall of Teresina and Agespisa / Sefaz-PI

231

0

-

 

Related searches

106

0

-

 

Investigation Findings Expenses

15

24

-39.7

 

Contingencies

1,001

770

29.9

 

Onerous contracts

-334

-907

-63.1

 

Provision / (Reversal) for Losses on Investments

9

24

-63.2

 

Impairment

163

-118

-238.7

 

TFRH – Para Tax

-1,334

51

-2.726.7

 

Managerial Operating Expenses

-3,627

-3,511

3.3

The variation was mainly due to the factors explained above..

         

 

 

Shareholdings

Shareholdings

2Q18

2Q17

%

Variation

Shareholdings

126

456

-72.3

The increase was mainly due to the prioritization of SPEs, with a negative R$ 99 million negative equity in Madeira Energia and R$ 33 million in Bahia Energias Renováveis' Itaguaçu.

         

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

12


 
 



Financial Result

FINANCIAL RESULT

2Q18

2Q17

%

Variation

Income from Interest and Financial Investments

406

574

-29.2

The variation was mainly due to the reduction of the indexes (SELIC, IPCA and others).

Net Monetary Adjustment

28

79

-64

There was no material variation.

Net Foreign Exchange Variation

-82

-95

-14

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

Debt Charges

-1,051

-1,412

-25.5

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

 

Shareholder Remuneration Charges

-81

-103

-21

The variation was mainly due to the correction of the amounts related to the Advance for Future Capital Increase (AFAC) made by the Union in the holding company, by the Selic;

Other financial results

227

-759

-130

The variation is fragmented in several small accounts, with emphasis on: (i) the updating of the regulatory distribution asset, resulting from the recognition of economic neutrality by Administrative Rule 301; and (ii) the result of derivative operations, which went from a negative result in 2Q17 of R$ 48 million to a positive result of R$ 178 million in 2Q18.

TOTAL FINANCIAL RESULT

-553

-1,716

-67.8

The variation was mainly due to the factors explained above

CELG D and Eletropaulo’s Agreement

 

 

 

 

Monetary adjustment of compulsory loans

135

162

-16.4

 

MANAGERIAL FINANCIAL RESULT

-418

-1,554

-73.1

The variation was mainly due to the factors explained above

 

Income Tax and CSLL

 

Income Tax and CSLL

 2T18

2T17

%

Variação

Income tax and social contribution

-1,425

-183

677

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

(-)  Income tax RBSE

1,493

433

244.5

 

MANAGERIAL Income Tax and Cont, Social

68

250

-73

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

13


 
 



 

I.2 Sale of Energy

 

I.2.1  Energy Sold in 1H18  - Generators – TWh

 

 

In terms of the evolution of the energy market, Eletrobras Companies sold 75.3 TWh of energy in 1H18, compared to 75 TWh traded in the same period of the previous year, representing a growth of 0.4%.

 

 

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

(2) Operating plants: Regulated (ACR) and Free (ACL) Markets

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

 

I.2.2 Energy Sold in 1H18  - Distributors – TWh

 

 In terms of evolution of the energy market, Eletrobras Distribution Companies in 1H18 sold 7.7 TWh of energy, compared to 7.9 TWh traded in the same period last year, representing a reduction of 3.0%

 

 

* Considers only the captive market and supply.

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

14


 
 


 

I.3 Impairments and Onerous Contracts

 

 

 

Accumulated

Moviment

Impairment

12/31/2017

 

06/31/2017

 

1Q18

2Q18

Generation

13,824

14,237

204

209

UTN Angra 3

9,900

10,317

204

213

UHE Samuel

309

309

0

0

UHE Batalha

385

385

0

0

Candiota Fase B

366

366

0

0

UTE Santa Cruz

694

694

0

0

Others

2,170

2,166

0

-4

Transmission

2,593

2,593

0

0

CC 061-2001

1,116

1,116

0

0

LT Jauru Porto Velho

253

253

0

0

CC 018-2012 Mossoró Ceará Mirim

100

100

0

0

Outros

1,124

1,124

0

0

Distribution

0

0

0

0

Administration

264

264

0

0

Assets of Distributors held for sale

 

 

-29

-47

Total

16,681

17,095

174

163

         

 

 

 

Onerous Contracts

BALANCE ON 12/31/2017

BALANCE ON 06/31/2018

Moviment

1H18

Transmission

 

 

 

LT Recife II - Suape II

41

41

0

LT Camaçari IV - Sapeaçu

124

124

0

Outros

19

19

0

 

185

185

0

Generation

 

 

 

Itaparica

0

0

0

Funil

127

121

-6

Coaracy Nunes

232

232

0

Angra 3

1,389

972

-417

Others

147

115

-32

 

1,895

1,440

-455

Distribution Assets for sale

 

 

 

Ceal

8

8

0

Total

1,895

33

-16

Transmissiona

 

 

 

LT Recife II – Suape II

41

41

0

LT Camaçari IV – Sapeacu

124

124

0

Others

 19

 19

0

 

185

185

0

 

 

 

 

Distribution Assets for sale

 

 

 

 

 

 

TOTAL

1,895

1,440

-635

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

15


 
 

 

 

 

 

 

I.4 Consolidated EBITDA

 

R$ million

EBITDA

1H18

1H17

(%)

Result for the Year

2,888

1,722

68%

 + Provision for Income Tax and Social Contribution

2,139

1,435

49%

 + Financial Result

560

2,815

-80%

 + Amortization and Depreciation

949

918

3%

 = EBITDA

6,536

6,891

-5%

Adjustment

 

 

 

(-) Celg D (EBITDA and Disposal - Equity Shares)

0

-1,554

-100%

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

-2,454

-2,827

-13%

(-)Tariff Assets RGR

-2,810

0

-

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

296

706

-58%

(-) Expenditure Independent research

30

33

-8%

(-) Retroactive Payment Enel Eletronuclear

199

0

-

(-) Extraordinary Social Security Contributions

106

0

-

(-) Agreements Town Hall of Teresina and Agespisa / Sefaz-PI

231

0

-

(-) Contingencies

1,513

1,121

35%

(-) Onerous contracts

-635

-1,226

-48%

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

16

44

-63%

(-) Impairment

338

153

121%

(-) Adjustment to Market Value

-0,3

-0,2

54%

(-) Water resources inspection fee (Para Rate)

-1,184

135

-974%

 = MANAGEMENT EBITDA1

2,184

3,476

-37%

 

1The adjustments made to the management 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, changes 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.

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

16


 
 

 

 

 

 

Consolidated Results and EBITDA by segment

 

06/30/2018

DRE by Segment

Administration

Generation

Transmission

Distribution

Eliminanation

Total

Operating System

O & M Regime

Operating System

O & M Regime

 Net operating revenue

92

8,404

886

714

4,251

7,723

(1,188)

20,881

 Operating Costs and Expenses

(1,036)

(4,969)

(1,029)

(510)

(2,223)

(7,095)

1,187

(15,675)

 Operating Income Before Financial Result

(944)

3,435

(143)

204

2,028

628

(2)

5,206

 Financial Result

1,846

(622)

(74)

(149)

(449)

(1,112)

2

(560)

 Results of equity investments

381

-

-

-

-

-

-

381

Income tax and social contribution

(601)

(859)

(51)

5

(112)

(520)

-

(2,139)

 Net Income (loss) for the period

681

1,953

(268)

59

1,466

(1,004)

-

2,888

EBITDA

(554)

4,210

(121)

211

2,049

742

 

6,536

EBITDA Margin

-601%

50%

-14%

30%

48%

10%

 

31%

                 

 

 

06/30/2017

DRE by Segment

Administration

Generation

Transmission

Distribution

Eliminanation

Total

Operating System

O & M Regime

Operating System

O & M Regime

 Net operating revenue

86

8,393

906

808

4,590

4,038

(867)

17,954

 Operating Costs and Expenses

(1,290)

(5,934)

(1,007)

(749)

(2,063)

(4,185)

966

(14,262)

 Operating Income Before Financial Result

(1,203)

2,459

(101)

59

2,528

(147)

99

3,692

 Financial Result

719

(866)

(123)

(274)

(419)

(1,753)

(99)

(2,815)

 Results of equity investments

2,280

-

-

-

-

-

-

2,280

Income tax and social contribution

(746)

(110)

2

(79)

(991)

487

-

(1,435)

Net Income (loss) for the period

1,050

1,483

(222)

(294)

1,117

(1,413)

-

1,722

EBITDA

1,093

3,134

(65)

74

2,542

13

 

6,891

EBITDA Margin

1264%

37%

-7%

9%

55%

0%

 

38%

 

I.5 Net debt

 

 

R$ million

Net Debt

06/31/2018

06/31/2017

Financing payable without RGR (1)

             42,304

42,982

(-) Cash and cash equivalents + Securities

              7,786

8,048

(-)  Financing Receivable without RGR (2)

             14,809

12,848

(-)  Net balance of Itaipu Financial Asset *

              2,068

1,788

Net Debt

           17,641

           20,297

*Vide item II.2 “a.1”.

 Excluded from gross debt were financings, granted with resources from RGR, owed by a company outside the Eletrobras group (R$ 1,163 million) and credits related to the federalization of the Distributors, pursuant to Articles 21-A and 21-B of Law 12,783 / 2013 (R$ 1,409 million).

 Receivables due by company outside the Eletrobras group to the RGR account (R$ 1,163 million) and adjusted by the receivables of the Eletrobras Distributing Companies held for sale (R$ 4,328 million) were excluded.

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

17


 
 



 

II. Analysis of the Results of the Parent Company

 

In 2Q18, Eletrobras Holding reported net income of R$ 2,820 million, an increase of 822% compared to the net income of R$ 306 million recorded in 2Q17.

In 1H18, Eletrobras Holding reported net income of R$ 2,851 million, an increase of 68% compared to the net income of R$ 1,699 million recorded in 1H17.

This result was strongly influenced by: (i) Profit from Corporate Equity, of R$ 3,427 million (see II.1); and (ii) Accounting for the agreement with Eletropaulo in the amount of R$ 1,064 million in 1H18, impacting the financial result of the company, and net effect in the result of R$ 653 million. It also had a negative impact of: (i) Short-term liabilities of subsidiaries in the amount of R $ 1,145 million, mainly due to Amazonas Energia Distribuição (R ​​$ 1,024 million), Ceron (R $ 554 million) and CGTEE (R $ 362 million); (ii) Provision for judicial contingencies, in the amount of R $ 376 million, mainly due to provisions related to compulsory loan lawsuits (See Note 26 to the Financial Statements of 1H18); (iii) Accounting for monetary restatement related to compulsory loans in the amount of R $ 260 million in 1H18.The following chart presents a comparison of the results of Eletrobras holding in the period between 1H17 and 1H18.

 

 

Note: The analysis of the results of each subsidiary is attached.

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

18


 
 



 

II.1 Shareholdings of the Parent Company

 

In 2Q18, the result of Corporate Interest positively impacted the Company's result by R$ 1,948 million, mainly as a result of the Equity in the results of investments in subsidiaries, mainly influenced by the effect of the remuneration on financial assets 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 compensation related to RBSE, as follows:

 

 

R$ million

 

                        Parent company

 

 

1H18

1H17

2Q18

2Q17

Investments in subsidiaries

-

-

-

Equity

        3,304

         2,504

         2,058

       1,050

 

 

 

 

 

Investments in associates

 

 

 

 

Interest on capital

             -  

                2

              -  

              2

Equity

            26

            433

-           134

          272

 

            26

           436

-          134

         275

 

 

 

 

 

Other investments

 

 

 

 

Interest on capital

             -  

              10

-              1

            -  

Dividends

            21

              22

              16

            19

Income from capital - ITAIPU

            73

              64

               9

              6

 

            94

              96

              24

            26

Sale of Investments

              3

        1,525

              -  

             0

 

 

 

 

 

Total

       3,427

        4,561

        1,948

      1,350

 

II2.  Commercialization of Electric Power of the Parent Company

 

a.Itaipu Binacional

 

FINANCIAL RESULT OF ITAIPU

 

 

 

 

1Q18

2Q18

2018

Sale of Energy Contract Itaipu + CCEE

2,693

3,286

5,978

Revenue originating from the Right of Reimbursement (1)

255

292

547

Others

42

40

82

Total Revenue

2,989

3,619

6,607

 

 

 

 

Purchase of Energy Contract Itaipu + CCEE

-2,587

-3,562

-6,148

Expenses Originating from the Compensation Obligation (2)

-168

-195

-363

Itaipu repayment

-104

497

394

Others

-44

-262

-306

Total Expenses

-2,902

-3,521

-6,423

 

 

 

 

ROL - Transfer of Itaipu

87

97

184

 

 

 

 

ITAIPU RESULTS (Price indexes)

 

 

 

 

1Q18

2Q18

2018

Revenue originating from the Right of Reimbursement (1)

255

292

547

+ Foreign Exchange Result

19

666

684

Result from the Right of Reimbursement (RD)

273

958

1,231

Expenses Originating from the Compensation Obligation (2)

168

195

363

+ Foreign exchange result

12

445

457

Result from the Reimbursement Obligations (RO)

180

640

820

Balance: RD - RO

93

318

411

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

19


 
 



 

 

a.1        

(see explanatory note 17.1.1 of the Financial Statements of 1Q18)

 

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, being assured to the Company the integral maintenance of its receivables flow.

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 portion of the annual differential calculated, equivalent to the 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 rate in effect in 1Q18 includes an amount equivalent to US$ 346,874,357, which will be received by the Company through collections from the distributors, approved by regulation MME/MF 03/2017.

The balance arising from the adjustment factor of Itaipu Binacional, included in the Financial Assets caption, presented in Non-current Assets, amounted to R $ 5,115,528 on June 30, 2018, equivalent to US $ 1,326,710 (R $ 3,884,737 on December 31, 2017, equivalent to US $ 1,174,346). The amount of R $ 3,976,717, equivalent to US $ 1,031,360, 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 2Q18, Operating Provisions had a negative impact on the Parent Company's result of R$ 1,201 million, compared to R$ 678 million in 2Q17. This variation is mainly explained by the movement of overdraft liabilities in the subsidiaries in the amount of R$ 1,166 million in 2Q18, compared to R$ 617 million in the same period of 2Q17.

In 1H18, Operating Provisions negatively impacted Parent Company's income by R $ 1,508 million, compared to R $ 2,525 million in 1H17. This variation is mainly explained by the movement of overdraft liabilities in the subsidiaries in the amount of R $ 1,145 million. The table below shows the movements in Operating Provisions:

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

20


 
 



 

                        R$ million                                                                                                               

 Operational Provisions

 

Parent company

 

1H18

1H17

2Q18

2Q17

Garanties

68

22

81

9

Contingencies

376

720

172

483

PCLD - Consumers and Resellers

0

0

0

0

PCLD - Financing and Loans

12

-0

6

-5

Short-term liabilities in subsidiaries

1,145

1,790

-724

617

Onerous Contracts

0

0

0

0

Losses in Investments

34

38

34

16

Impairment

0

-1

0

-0

Adjustment to Market Value

-0

-0

-0

-0

Pará Fee

0

0

0

0

Others

-127

-44

-293

-138

 

1,508

2,525

-725

983

 

MUTATION PROVISION FOR DISCOVERED LIABILITIES - PARENT COMPANY

Balance on 12/31/2017

Other Comprehensive Results

Initial Adoption IFRS 9

Equity

Classification - held for sale

Balance at 06/31/2018

Amazonas

11,937

-

80

1,024

-  

13,040

ELETRONUCLEAR

5,143

13

-  

-162

-  

4,995

CGTEE

3,523

-  

-  

362

-  

3,885

ED Alagoas

1,054

-0

-  

-220

-834

-  

TOTAL PROVISION FOR PASSIVE DISCOVERED

21,657

13

80

1,005

-834

21,920

 

 

II.4   Financial Results of Parent Company

 

In 2Q18, the Financial Result positively impacted the Parent Company's result by R$ 427 million compared to R$ 216 million in 2Q17. This variation is mainly explained by the impact of the agreement with Eletropaulo in the amount of R$ 1,064 million, recorded in the variation of Interest, commissions and fees.

In 1H18, the Financial Result positively impacted the Parent Company's result by R $ 1,844 million, showing a positive growth of R $ 716 million in the 1H07, as shown below:

FINANCIAL RESULT                                                                                                        R$ million

 

1H18

1H17

2Q18

2Q17

Financial income

 

 

 

 

Interest income, commissions and fees

2,409

1,787

641

854

Revenue from short-term investments

308

420

180

195

Moratorium surcharge on electricity

9

8

4

3

Net Monetary updates

204

13

176

-35

Net Exchange rate variations

81

-3

97

9

Other financial income

72

72

22

100

 

 

 

 

 

Financial Expenses

 

 

 

 

Debt charges

-731

-1,022

-374

-491

Lease charges

0

0

0

0

Charges on shareholders' funds

-116

-212

-58

-98

Other financial expenses

-391

-346

-262

-321

 

1,844

716

427

216

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

21


 
 



 

Evolution of the IGP-M and Dollar (%)

 

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

 

 

 

2Q17

2Q18

Dólar

4.41%

16.01%

IGPM

-2.68%

3.86%

 

 

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 loans 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 domestic price level 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 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

 

2019

2020

2021

2022

2023

After 2023

Total

Parent Company

2,398

5,921

5,757

2,507

2,036

5,127

23,747

Consolidadated

2,436

2,564

2,707

673

221

555

9,158

* 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.

 

Payable Financing and Loans

Debts are guaranteed by the Federal Government and/or Eletrobras, are subject to charges, whose average rate in June 2018 is 6.25% pa. (7.94% pa in 2017), and have the following profile:

 

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

22


 
 



 

 

Parent Company

 

 

Consolidadated

 

06.31.2018

 

12.31.2017

 

06.31.2018

 

12.31.2017

Balance in R$ million

%

 

Balance in R$ million

%

 

Balance in R$ million

%

 

Balance in R$ million

%

Foreign currency

 

 

 

 

 

 

 

 

 

 

 

USD

10,809

46%

 

9,308

39%

 

10,809

24%

 

9,308

21%

USD with Libor

1,522

6%

 

1,490

6%

 

1,915

4%

 

1,840

4%

EURO

255

1%

 

230

1%

 

255

1%

 

230

1%

IENE

0

0%

 

32

0%

 

0

0%

 

32

0%

Others

-

0%

 

-

0%

 

-

0%

 

2

0%

Subtotal

12,586

53%

 

11,061

47%

 

12,980

29%

 

11,412

25%

 

 

 

 

 

 

 

 

 

 

 

 

National Coin

 

 

 

 

 

 

 

 

 

 

 

CDI

4,682

20%

 

5,223

22%

 

10,803

24%

 

12,160

27%

IPCA

-

0%

 

-

0%

 

                                     284

1%

 

369

1%

TJLP

-

0%

 

-

0%

 

                                  7,964

18%

 

6,809

15%

SELIC

-

0%

 

616

3%

 

                                      817

2%

 

1,783

4%

Others

-

0%

 

-

0%

 

3,399

8%

 

4,154

9%

Subtotal

4,682

20%

 

5,839

25%

 

23,268

52%

 

25,275

56%

 

 

 

 

 

 

 

 

 

 

 

 

Not indexed

6,484

27%

 

6,753

29%

 

8,168

18%

 

8,434

19%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

23,752

100%

 

23,653

100%

 

44,416

100%

 

45,122

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.

 

 

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

             

R$ million

 

2018

2019

2020

2021

2022

After 2022

Total

Parent Company

1,526

6,293

2,143

8,653

1,017

2,448

22,080

Consolidadated

3,619

8,656

4,155

10,115

2,966

9,866

39,379

 

 

Consolidated Gross Debt

 

* Includes Debentures.

* The debts of the Distribution Companies are mostly with the Holding and therefore are eliminated in the consolidation of the gross debt (with the exception of 0.2%).

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

23


 
 



 

Ratings

 

 

Agency

National

Classification/ Perspective

Latest Report

Moody’s BCA

“B1”: / Estable

10/04/2018

Moody’s Senior Unsecured Debt

“Ba3”: / Estable

10/04/2018

Fitch - Issuer Default Ratings (Foreign Currency)

“BB-”: / Estable

06/14/2018

Fitch - Issuer Default Ratings (Local Currency)

“BB-”: / Estable

06/14/2018

Fitch - Senior Unsecured Debt Rating

"BB-"

06/14/2018

S&P LT Local Currency

“BB” / Negative (CW)*

12/15/2017

S&P - Senior Unsecured

"BB"

12/15/2017

S&P LT Foreign Currency

“BB“ / Negative (CW)*

12/15/2017

 

*CreditWatch

 

Eletrobras Organization Chart

 

 

(1)   The number of SPEs is taking into account the direct and indirect interests in SPE, and disregarding the Special Purpose Companies that participate in more than one Eletrobras Company, differently from the amounts considered in the charts of each company.

(2)     With effectiveness condition related to GSA signature.

 

 

 

 

 

 


 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

24


 
 



 

Investimentos

 

NATUREZA DOS INVESTIMENTOS

Budgeted

Realized

2018

1Q18

2Q18

1H18

(%)

 Generation

586

65

89

154

26%

 Transmission

1,727

159

230

389

23%

 Distribution

203

65

120

185

91%

 Maintenance – Generation

735

44

59

103

14%

 Maintenance - Transmission

641

47

53

99

16%

 Maintenance - Distribution

56

42

57

98

174%

Other (Research, Infrastructure and environment)

434

86

108

194

45%

 Total Corporate

4,382

508

715

1,222

28%

Financial Investments in SPEs

 

 

 

 

 

 Generation

1,490

342

261

604

41%

 Transmission

336

26

2

28

8%

Total SPEs

1,826

369

263

632

35%

Total

6,208

876

978

1,854

30%

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

 

 

Share Capital

 

Structural of Social Capital

 

Shareholders

Common

Pref. Class “A”

Pref. Class “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%

OTHERS

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%

 

In 1Q18, the capital of Eletrobras had the following composition:

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

25


 
 

 

 

 

Stock Analysis

 

Actions

 

ELET3 - Eletrobras Common Shares

 

 

In 2Q18, the common shares of Eletrobras (ELET3) showed a 42.0% devaluation, closing at R$ 12.19. The highest price was R$ 22.35, recorded on April 5, and the lowest R$ 11.99, recorded on June 27, considering ex-dividend values. The average daily trading volume in the period was 3.9 million shares and the average daily financial volume was R$ 65.0 million.

 

 

ELET6 - Eletrobras Preferred Shares

 

 

In 2Q18, the preferred shares of Eletrobras (ELET6) presented a devaluation of 44.0%, closing at R$ 13.55. The highest quotation was R$ 25.70, recorded on April 5, and the lowest R$ 13.55 recorded on June 29, considering ex-dividend values. The average daily trading volume in the period was 2.4 million shares and the average daily financial volume was R$ 46.2 million.

 

 

 

Font: AE Broadcast

Index number 06/30/2017 = 100 and ex-dividend values. ADR Programs

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

26


 
 



 

 

EBRN - Eletrobras Common Shares

 

 

In 2Q18, Eletrobras common stock ADRs depreciated by 49.0%, closing at U$ 3.21. The highest price was US$ 6.68, registered on April 5, and the lowest US$ 3.16 recorded on June 27, considering ex-dividend values. The average daily trading volume in the period was 625.5 thousand shares. The average daily financial volume was US$ 3.0 million.

 

EBRB - Eletrobras Preferred Shares

 

 

In 2Q18, Eletrobras preferred stock ADRs depreciated 51.0% to US$ 3.51. The highest price was US$ 7.70, recorded on April 5, and the lowest US$ 3.50 recorded on June 27, considering ex-dividend values. The average daily trading volume in the period was 46.7 thousand shares. The average daily financial volume was US$ 241.3 thousand.

 

 

 

Font: AE Broadcast

Index number 06/30/2017 = 100

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

27


 
 



 

Latibex - Madrid Stock Exchange

           

XELTO - Eletrobras Common Shares

 

In 2Q18, the Latibex common shares showed a depreciation of 46.0%, closing at € 2.74. The highest price was € 4.70 recorded on May 18, and the lowest € 2.74, recorded on June 28, considering ex-dividend values. The average daily trading volume in the period was 1.1 thousand shares.

 

XELTB - Eletrobras Preferred Shares

 

 

In 2Q18, Latibex preferred shares presented a 51.0% devaluation, closing at € 3.24. The highest price was € 5.45, registered on April 27, and the lowest, € 3.24, recorded on June 27, considering ex-dividend values. The average daily trading volume in the period was 1.2 thousand shares.

 

 

 

Index number 06/30/2017 = 100 and ex-dividend values.

Font: Banco Central

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

28


 
 



 

Nº of employees

 

Parent Company

 

By time

 

 

Working time at company (years)

 

 

 

 

 

 

1Q18

 

2Q18

Up to 5

 

 

 

 

 

25

27

6 to 10

 

 

 

 

 

407

391

11 to 15

 

 

 

 

 

237

236

16 to 20

 

 

 

 

 

16

14

21 to 25

 

 

 

 

 

9

10

more than 25

 

 

 

 

 

128

133

Total

 

 

 

 

 

822

811

 

 

By region

 

 

State of the Federation

 

 

 

 

 

 

1Q18

2Q18

Rio de Janeiro

 

 

 

 

800

789

Brasília

 

 

 

 

22

22

Total

 

 

 

 

822

811

 

Hired / Outsourced Labor

 

 

 

1Q18

2Q18

 

0

0

 

 

Turnover (Holding)

 

 

1Q18

2Q18

 

0%

0.6%

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

29


 
 



 

 

Direct Partnerships in SPEs - Parent Company

 

On December 29, 2017, Eletrosul concluded the process of transferring ownership interest held in 6 (six) Specific Purpose Companies to its parent company, Centrais Elétricas Brasileiras S / A - Eletrobras. "Until June 2018, Eletrosul , Chesf and Eletronorte concluded the process of transferring ownership interest held in 11 (eleven) Specific Purpose Companies for its parent company, Centrais Elétricas Brasileiras S / A - Eletrobras. The mentioned transaction represents one of the forecasted stages PNDG 2018-2022, A transfer of assets to Eletrobras is intended to promote the settlement of the debts of this company with Eletrobras and to reduce its financial leverage. These equity interests, subsequently and according to ongoing evaluations, may be sold to the market by Eletrobras, jointly or separately.

Generation

 

SPE

Power plant

Total  Investment         R$ million

Capacity Installed     MW

Physical Warranty Average MW

Generated Energy Average MW          

     

1Q18

2Q18

Norte Energia SA*

UHE

40,051.71

11,233.10

4,571.00

9,680,101.4

7,330,823.7

Eólica Mangue Seco 2

UEE

114.56

26

9.6

   

Eólica Mangue Seco 2

UEE

114.56

26

9,6

 

 

Chuí Holding S.A.

EOL

 

144

59.6

91,795

89,815

Chuí IX 

EOL

In operation

17.9

7.4

12,536

11,641

Hermenegildo I

EOL

In operation

57.28

24.9

43,169

41,980

Hermenegildo II

EOL

In operation

57.28

25.3

38,619

39,531

Hermenegildo III

EOL

In operation

48.33

21

32,851

35,159

Brasventos Eolo

EOL

In operation

58.5

21.9

27,787.6

22,848.5

Rei dos Ventos 3

EOL

In operation

60.1

21.1

27,490.0

26,461.8

Miassaba 3

EOL

In operation

68.5

22.8

32,735,7

28,600.9

Rouar S.A.

EOL

U$ 101.72

65,1

N/A

   
             

         * The commercial operation already totals 5.121,9 MW of capacity in commercial operation.

Power plant

Participation (%)

Location

(State)

Start of

Operation

End of

Operation

Norte Energia S.A

15

PA

abr/16

ago/45

Eólica Mangue Seco 2

49

RN

set/11

jun/32

Santa Vitória do Palmar Holding S.A. 

49

RS

fev/15

abr/47

Chuí Holding S.A.

49

RS

mai/15

abr/47

Chuí IX 

99.99

RS

out/15

mai/49

Hermenegildo I

99.99

RS

nov/15

jun/49

Hermenegildo II

99.99

RS

dez/15

jun/49

Hermenegildo III

99.99

RS

dez/15

jun/49

Brasventos Eolo

49

RN

jul/14 (')

dez/45

Rei dos Ventos 3

49

RN

jul/14 (')

dez/45

Miassaba 3

49

RN

jul/14 (')

ago/45

Rouar SA

50

Uruguai -Departamento de Colônia

20 years*

-

 

 

 

 

 

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

30


 
 



 

 

Transmission

Development

Object

(From to)

Participation (%)

Investiment

(R$ million)

Extension of lines (Km)

Voltage

(kV)

Start of

Operation

Termination of

Concession

 

 

 

 

 

Interligação Elétrica Brasil / Uruguai *

LT 230 kV

60% Eletrobras Holding

60

02 km em 230 kV e 60 em 525 kV

230

jun/16

-

LT 525 kV

40% Eletrosul

525

INTESA

 

           

Uirapuru

 

75

 

120

525

jul/06

mar/35

Brasnorte

 

49,71

 

200

230

set/09

mar/38

ETAU

 

27,42

 

188

230

jul/05

dez/32

 

Development

Object

(From to)

Investiment

(R$ million)

Extension of lines (Km)

Voltage

(kV)

Start of

Operation

Termination of

Concession

 

 

 

 

 

Interligação Elétrica Brasil / Uruguai *

LT 230 kV

80

02 km em 230 kV e 60 em 525 kV

230

jun/16

-

LT 525 kV

525

AETE

 

0

 

MT

AGO/05

FEV/34

Uirapuru

 

0

   

jul/06

mar/35

Brasnorte

 

0

300

100

 

SET/09

MAR/38

ETAU

 

0

150

-

-

150

 

abr/05

jul/05

jul/05

out/16

DEZ/32

*Eletrobras detém 60,4% e a Eletrosul 39,6% do empreendimento

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

31


 
 



 

Balance Sheet

R$ mil

Asset

Parent Company

Consolidated

06.30.2018

12.31.17

06.30.2018

12.31.17

Current

       

   Cash and cash equivalents

45,796

161,326

767,587

792,252

   Restricted cash

1,730,323

1,329,876

1,730,323

1,329,876

   Marketable securities

4,074,258

5,059,957

6,670,323

6,924,358

   Customers

370,119

502,236

4,406,686

4,662,368

   Financial assets - Concessions and Itaipu

0

0

7,089,816

7,224,354

   Loans and financing

9,191,695

8,288,875

2,486,796

2,471,960

   Fuel Consumption Account - CCC

0

0

0

0

   Equity Pay

2,010,947

1,726,958

396,452

245,577

   Taxes to recover

204,236

623,299

724,229

1,066,207

   Income tax and social contribution

722,509

1,436,175

1,588,790

1,874,475

   Reimbursement rights

0

0

901,875

1,567,794

   Warehouse

249

212

441,194

479,243

   Nuclear fuel stock

0

0

486,216

465,152

   Derivative financial instruments

2,903

0

291,838

209,327

  Hydrological risk

0

0

84,639

104,530

  Assets held for sale

1,621,109

1,482,907

10,576,140

5,825,879

   Other

1,639,186

802,501

2,644,139

2,115,375

TOTAL CURRENT ASSETS

21,613,330

21,414,322

41,287,043

37,358,727

 

 

 

 

 

NON CURRENT

 

 

 

 

LONG-TERM

 

 

 

 

   Reimbursement rights

0

0

6,221,365

6,509,032

   Loans and financing

23,746,771

22,889,437

9,157,613

7,794,891

   Customers

7,644

30,576

130,213

462,376

   Marketable securities

273,737

269,141

348,029

331,862

   Nuclear fuel stock

0

0

830,160

831,008

   Taxes to recover

0

0

1,528,960

1,635,142

   Current Income Tax and Social Contribution

471,568

471,568

471,568

471,568

   Deferred income and social contribution     taxes

0

0

724,298

1,010,810

   Escrow deposits

3,169,518

3,052,505

6,047,627

5,874,708

   Fuel Consumption Account - CCC

0

0

0

0

   Financial assets - Concessions and Itaipu

3,039,158

2,820,172

51,031,634

50,660,769

   Derivative financial instruments

0

0

300,300

216,904

   Advances for future capital increase

1,577,188

1,701,275

350,686

959,838

  Hydrological risk

0

0

284,540

325,132

   Other

2,337,657

2,278,845

1,320,346

1,108,629

 

34,623,241

33,513,519

78,747,339

78,192,669

INVESTMENTS

69,091,387

66,159,343

29,047,734

28,708,364

Fixed assets net

202,509

197,418

27,159,926

27,965,837

INTANGIBLE

0

0

711,660

749,762

TOTAL NON-CURRENT ASSETS

103,917,137

99,870,280

135,666,659

135,616,632

TOTAL ASSETS

125,530,467

121,284,602

176,953,702

172,975,359

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

32


 
 



 

 

 R$ mil

Liabilities and Equity

Parent Company

Consolidated

06.30.2018

12.31.17

06.30.2018

12.31.17

CURRENT

       

    Loans and financing

1,671,835

2,336,333

5,036,853

5,886,141

    Debentures

0

0

28,992

183,432

    Compulsory loan

39,198

42,260

39,198

42,260

    Suppliers

565,672

514,752

7,624,072

10,443,752

    Advances from customers

578,444

575,962

642,250

654,853

    Taxes payable

233,424

100,767

1,208,062

1,173,319

    Income tax and social contribution

594,361

1,023,764

1,524,694

1,498,218

    Onerous contracts

0

0

12,048

12,048

    Remuneration to shareholders

8,909

9,484

23,003

18,339

    Financial liabilities - Concessions and Itaipu

519,001

783,658

0

0

    Estimated liabilities

129,842

107,962

1,240,439

1,204,222

    Reimbursement Obligations

1,741,360

1,346,660

1,741,360

1,392,542

    Post-employment benefits

14,668

28,830

197,491

193,847

    Provisions for contingencies

722,875

850,704

1,236,726

1,518,387

    Regulatory charges

0

0

724,945

728,180

    Lease

0

0

148,668

145,324

    Derivative financial instruments

1,864

2,175

1,922

2,466

    Liabilities associated with assets held for sale

5,779,630

4,805,946

10,911,968

7,630,670

    Others

86,115

314,847

1,029,830

1,458,952

TOTAL CURRENT LIABILITIES

12,687,198

12,844,104

33,372,521

34,186,952

 

 

 

 

 

NON-CURRENT

 

 

 

 

    Loans and financing

22,080,007

21,316,181

39,378,746

39,235,650

    Suppliers

0

0

10,961,553

7,795,345

    Debentures

0

0

431,283

287,347

    Advances from customers

0

0

490,319

519,391

    Compulsory loan

462,970

458,874

462,970

458,874

    Obligation for asset retirement

0

0

2,541,992

2,470,400

    Fuel Consumption Account - CCC

0

0

0

0

    Provisions for contingencies

17,330,496

16,946,508

23,528,729

23,033,963

    Post-employment benefits

578,666

578,666

1,969,388

2,001,715

    Provision for unsecured liabilities

21,919,961

21,656,617

0

0

    Onerous contracts

0

0

1,612,048

2,067,179

    indemnification obligations

0

0

947,416

1,062,634

    Lease

0

0

879,618

932,496

    Grants payable - Use of public goods

0

0

64,136

63,082

    Advances for future capital increase

3,755,113

3,639,441

3,755,113

3,639,441

    Derivative financial instruments

0

0

40,211

39,594

    Regulatory charges

0

0

707,462

698,423

    Taxes payable

0

0

263,157

326,527

    Income tax and social contribution

363,442

394,958

8,646,159

8,901,931

    Others

1,350,726

1,109,876

1,472,295

2,501,883

TOTAL NON-CURRENT LIABILITIES

67,841,381

66,101,121

98,152,595

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

1,321,854

1,321,854

1,321,854

1,321,854

    Equity valuation adjustments

0

22,434

0

22,434

    Profits (losses)

2,795,646

0

2,795,646

0

    Accumulated other comprehensive income

-4,288,113

-4,177,412

-4,288,113

-4,177,412

   Amounts recognized in OCI classified as held for sale

0

0

0

0

    Non-controlling shareholders

0

0

426,698

413,155

TOTAL SHAREHOLDERS' EQUITY

45,001,888

42,339,377

45,428,586

42,752,532

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

125,530,467

121,284,602

176,953,702

172,975,359

                                                                                                                            

 

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

33


 
 



 

Income Statement

 R$ mil

 

Parent Company

Consolidated

 

06.30.18

06.31.17

06.30.18

06.31.17

NET OPERATING REVENUE

1,877,433

1,912,858

9,094,137

17,954,498

Operating costs

 

 

 

 

    Energy purchased for resale

-1,759,006

-1,704,266

-5,170,595

-5,357,320

    Charges upon use of electric network

0

0

-1,131,113

-862,836

    Construction

0

0

-828,491

-728,618

    Fuel for electricity production

0

0

-717,256

286,970

NET OPERATING REVENUE

118,427

208,592

13,033,618

11,292,694

Operating expenses

 

 

 

 

    Personnel, Supllies and Services

-311,563

-293,621

-4,551,156

-4,666,427

 

-12,120

-38,044

-296,283

-705,822

    Depreciation

-2,346

-2,337

-825,181

-754,795

    Amortization

0

0

-124,112

-163,471

    Donations and contributions

-60,505

-48,456

-85,774

-79,218

    Operating Provisions /Reversals net

-1,507,637

-2,525,257

-747,180

-405,670

    Investigation Findings

0

0

0

0

    Others

-50,339

-135,582

-1,197,762

-825,120

 

-1,944,510

-3,043,297

-7,827,448

-7,600,523

OPERATING INCOME BEFORE FINANCIAL RESULT

-1,826,083

-2,834,705

5,206,170

3,692,171

Financial result

 

 

 

 

   Financial income

 

 

 

 

    Income from interest, commissions and fees

2,408,524

1,786,674

1,422,291

522,237

    Income from financial investments

307,599

419,940

401,811

548,330

    Moratorium on electricity

9,158

7,627

250,643

147,716

    Restatement Assets

525,358

427,840

477,838

864,007

    Current foreign currency exchange rate variations

2,849,601

568,307

2,758,383

542,150

    Payment of indemnities - Law 12,783 / 13

0

0

0

0

    Regulatory asset update

0

0

397,502

5,534

    Gains on derivatives

0

0

163,004

96,465

    Other financial income

72,403

72,394

256,661

240,951

   Financial expenses

 

 

 

 

    Debt charges

-731,277

-1,022,449

-2,157,974

-2,970,923

    Lease charges

0

0

-155,704

-161,219

    Charges on shareholders' funds

-115,672

-211,540

-141,480

-221,448

    Noncurrent Restatement

-321,593

-415,339

-482,843

-788,270

    Noncurrent foreign currency exchange rate variations

-2,768,239

-571,268

-2,878,135

-606,321

    Regulatory liability update

0

0

-4,091

-21,300

    Losses on derivatives

0

0

-383

-27,573

    Other financial expenses

-391,494

-346,340

-867,713

-985,160

 

1,844,368

715,846

-560,190

-2,814,824

INCOME BEFORE EQUITY

18,285

-2,118,859

4,645,980

877,347

RESULTS OF EQUITY

3,427,473

4,560,884

380,951

2,280,351

OPERATING INCOME BEFORE TAXES

3,445,758

2,442,025

5,026,931

3,157,698

    Current Income tax and social contribution

-594,361

-742,747

-1,613,640

-859,083

    Deferred Income Tax and Social Contribution

0

0

-525,228

-576,371

NET INCOME/LOSS FOR THE PERIOD

2,851,397

1,699,278

2,888,063

1,722,244

SHARE ATTRIBUTED TO CONTROLLING

2,851,397

1,699,278

2,851,397

1,699,278

SHARE ATTRIBUTED TO NON-CONTROLLING

0

0

36,666

22,966

NET INCOME/LOSS PER SHARE

2.11

1.26

2.11

1.26

         

 

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

34


 
 



 

Cash Flow Statement

 

R$ mil

 

Parent Company

Consolidated

06.30.2018

06.31.17

06.30.2018

06.31.17

Operating Activities

 

 

 

 

Income before income tax and social contribution

3,445,758

2,442,025

5,026,931

3,157,698

Adjustments to reconcile income to cash provided by operations:

 

 

 

 

Depreciation and amortization

2,346

2,337

949,293

918,266

Net monetary variations

-203,765

-12,501

5,005

-1,637

Net foreign exchange rate variations

-81,362

2,961

119,752

64,171

Financial charges

-1,853,683

-953,291

714,948

1,325,316

Financial asset revenue

0

0

-3,019,198

-3,481,030

Equivalence equity results

-3,427,473

-4,560,884

-380,951

-2,280,351

Provision (reversal) for capital deficiency

1,145,075

1,790,372

0

0

Provision (reversal) for doubtful accounts

11,581

-217

602,199

145,177

Provision (reversal) for contingencies

376,137

720,072

1,513,235

1,121,440

Provision (reversal) for the impairment of assets

0

-927

337,556

152,724

Provision (reversal) for onerous contract

0

0

-635,417

-1,226,262

Provision (reversal) for losses on investments

34,079

37,888

16,287

44,185

TRFH – (Pará rate)

0

0

-1,183,583

135,473

 

0

0

0

0

Provision (reversal) for hydrological risk - GSF

0

0

0

0

RGR Charges

176,436

189,066

176,436

189,066

Adjustment to present value / market value

-4,932

-9,522

67,021

32,794

Minority interest in results

0

0

-75,936

19,409

Charges on shareholders' funds

115,672

211,540

141,479

221,448

Financial instruments - derivatives

0

0

-162,621

-68,892

Other

-413,388

1,396

-610,253

192,390

 

-4,123,277

-2,581,710

-1,424,748

-2,496,313

(Increases) / decreases in operating assets

 

 

 

 

Customers

3,850

0

436,646

-537,461

Marketable securities

985,699

-1,217

242,464

-921,503

Reimbursement rights

0

-10,073

953,586

1,154,845

Warehouse

-37

118

38,049

176,657

Nuclear fuel stock

0

0

-20,216

-116,466

Financial assets - Itaipu and public service concessions

45,671

-94,998

45,671

-94,998

Assets held for sale

0

0

-6,371,370

0

Hydrological risk

0

0

60,483

72,084

Other

-213,051

458,842

-47,803

-58,420

 

822,131

352,672

-4,662,491

-325,262

Increase / (decrease) in operating liabilities

 

 

 

 

Suppliers

454

68,406

-178,873

1,041,690

Advances from customers

0

0

-44,157

232,669

Lease

0

0

-49,534

-44,654

Estimated liabilities

21,880

34,709

78,386

629,537

indemnification obligations

0

29,011

-161,100

-142,888

Sectorial charges

0

0

5,804

296,090

Liabilities associated with assets held for sale

0

0

3,281,298

0

Other

158,054

58,338

-1,354,267

224,706

 

180,389

190,465

1,577,558

2,237,151

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of financial charges

-779,550

-955,271

-1,595,074

-2,094,108

Payment of RGR charges

-100,029

-69,604

-100,029

-69,604

Financial charges received

0

0

4,407,848

650,340

income tax payment and social contribution

710,527

982,414

334,661

395,397

      Payment of refinancing of taxes and contributions - principal

-120,039

-149,728

-1,163,156

-649,224

      investment compensation received in corporate participations

0

0

-44,693

-63,041

Pension payment

393,599

142,736

475,197

310,741

Payment of legal provisions

-14,162

-14,139

-149,246

-168,762

Judicial deposits

-436,372

-283,007

-576,914

-367,695

 

-58,365

-212,775

-201,376

176,856

Net cash from operating activities

-79,391

-155,921

1,904,468

694,173

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Loans and financing

0

0

847,746

1,878,472

Payment of loans and financing - Main

-1,523,065

-1,974,191

-3,290,393

-2,810,156

Payment of shareholders remuneration

0

-981

-6,045

-2,418

Advanced receivalbe for future capital increase

0

0

0

0

RGR resource for transfer

0

800,654

745,149

800,654

      Other

0

0

10,543

158,947

Net cash from financing activities

-1,523,065

-1,174,518

-1,693,001

25,499

Investing activities

 

 

 

 

Lending and financing

-211,002

-1,543,029

0

-51,591

loans and financing receivables

1,478,547

2,270,842

1,065,168

1,111,191

Acquisition of fixed assets

-3,732

-5

-385,043

-538,483

Acquisition of intangible assets

0

0

-31,021

-21,986

Acquisition of concession assets

0

0

-687,089

-659,547

Acquisition / capital investment in equity

-140,700

-114,450

-605,619

-1,105,496

Advance concession for future capital increase

0

-10,804

-5,674

14,146

Investment sale in shareholdings

363,813

1,065,266

363,813

1,065,266

Other

0

0

49,333

18,624

Net cash from investing activities

1,486,926

1,667,821

-236,131

-167,876

 

 

 

 

 

 Net decrese in cash and cash equivalents for the year

-115,530

337,381

-24,665

551,797

 

 

 

 

 

      Cash and cash equivalents at beginning of year

161,326

194,106

792,252

679,668

      Cash and cash equivalents at end of year

45,796

531,487

767,587

1,231,465

 

-115,530

337,381

-24,665

551,797

 

Disclaimer:

This material contains calculations that cannot produce a sum or an accurate result due to rounding performed.

 

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: August 15, 2018
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.