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, 2017

Commission File Number 1-34129



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



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



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

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

Form 20-F ___X___ Form 40-F _______

Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.

Yes _______ No___X____


 
 

 

 


 
 

 

 


 
 

Marketletter 2Q17

 

Rio de Janeiro, August 10, 2017 - Eletrobras (Centrais Elétricas Brasileiras SA) [BM & FBOVESPA: ELET3 and ELET6 - NYSE: EBR and EBR-B - Latibex: XELTO and XELTB] the largest company in the electricity sector in Latin America, operating in generation, transmission, distribution and comercialization, the Parent Company company of 14 subsidiaries, a holding company - Eletropar - a research center - Cepel and accounting for 50% of the capital Itaipu Binacional, announces its results for the period.

In the first half of 2017 (1Q17), Eletrobras reported net income of R$ 1,722 million, compared to a net income of R$ 8,896 million in the first half of 2016 (1H16). In 1H17, Eletrobras presented a net loss of R$ 38 million, an improvement of 93% in relation to 1H16.

In the second quarter of 2017 (2Q17), Eletrobras presented, in the second quarter of 2017 a net profit of R$ 344 million, compared to a net profit of R$ 12,791 million recorded in the 2Q16. In 2Q17, Eletrobras reported net operating income of R$ 162 million, a 203% improvement over 2Q16.

 

HIGHLIGHTS IN THE CONSOLIDATED RESULTS OF THE 2Q17:

 

»     Impact on the result of R$ 706 million related to the provision for the Extraordinary Retirement Plan (PAE). The Plan reached an adhesion of 2,097 employees which, will represent an economy of almost R$ 874 million / year (not considering the PAE of the Amazonas GT, still to be realized);

»     Approval of the Transfer of 74 SPES of Subsidiaries to Eletrobras seeking discharge of debt as provided for in PDNG 2017-2021;

»     Net Operating Revenue in the amount of R$ 9,094 million;

»     Itaipu transfer positive in the amount of R$ 129 million;

»     Accounting for the Remuneration related to the credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed according to Law 12,783 / 2013, as per Ministerial Order No. 120, of April 20, 2016, of the Ministry of Mines and Energy, which established the conditions Of payment, with effect of R$ 1,275 million in 2Q17 and R$ 25,810 million in 2Q16, since in 1S17 only the remuneration of financial assets was registered and in 1H16 the financial asset itself. The net effect (excluding IRRF) was R$ 841 million in 2Q17 and R$ 17,035 million in 2Q16;

»     CVA positive amount of R$ 199 million;

»     Provisions for contingency in the amount of R$ 465 million;

»     Reversal of Provisions for onerous contracts of R$ 907 million;

»     Negative Net Financial Results in the amount of R$ 2,021 million, impacted negative by the restatement regarding the compulsory loan processes in the amount of R$ 467 million;

»     Sum of the Losses of Distribution Companies in the amount of R$ 391 million, highlighting the loss of R$ 193 million of  ED Rondonia;

»     Management EBITDA in the amount of R$ 1,923 million in 2Q17;

amounts in R$ million

1H17

1H16

%

 

2Q17

2Q16

%

38,4

39,7

-3%

Energy Sold - Generation GWh¹

38,4

39,7

-3%

3,9

4,3

-9%

Energy Sold - Distribution GWh

3,9

4,3

-9%

21,714

43,106

-50%

Gross revenue

10,898

34,831

-69%

17,589

16,133

9%

Management Gross Revenue ²

9,217

8,310

11%

17,954

39,619

-55%

Net Operating Revenue

9,094

32,971

-72%

14,085

12,646

11%

Management Net Operating Revenue ²

7,413

6,450

15%

7,434

21,344

-65%

EBITDA

3,005

23,385

-87%

3,337

1,884

77%

Management EBITDA³

1,923

1,051

83%

1,722

8,896

-81%

Net income

344

12,791

-97%

-38

-560

-93%

Management Net Income (4)

162

-157

-203%

2,389

4,576

-48%

Investments

1,173

2,287

-49%

 

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

(2)    Excludes CELG D and Construction Revenue and Transmission Revenue from RBSE;

(3)    Excludes (2) and expenses with independent research, research findings, contingency provisions, onerous contracts, Impairment,  Provision for losses on investments,  Equity interests (RBSE CTEEP and SPE Research)

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

 

2

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

I. ANALYSIS OF CONSOLIDATED INCOME (R$ million)

Consolidated IFRS

1H17

1H16

Statement of Income

2Q17

2Q16

9,965

9,064

Generation Revenue

4,950

4,805

5,460

28,424

Transmission Revenue

2,682

27,214

5,362

5,076

Distribution Revenue

2,783

2,524

927

542

Others Revenue

483

288

21,714

43,106

Gross Revenue

10,898

34,831

-3,760

-3,487

Deductions from Revenue

-1,804

-1,860

17,954

39,619

Net Operating Revenue

9,094

32,971

-6,662

-7,048

Operational costs

-3,245

-3,603

-6,277

-5,198

Personal, Material, Services and Others

-3,799

-2,786

-918

-886

Depreciation and Amortization

-457

-451

138

-6,587

Operational Provisions

499

-3,574

4,236

19,900

 

2,093

22,558

2,280

558

Shareholdings

456

376

6,516

20,458

Income before Financial Income

2,548

22,934

-3,358

-2,577

Financial Result

-2,021

-1,232

3,158

17,881

Income Before Tax

528

21,702

-1,435

-8,985

Income tax and social contribution

-183

-8,911

1,722

8,896

Net Profit

344

12,791

23

72

Participation attributed to non-controlling shareholders

38

69

1,699

8,824

Net income attributed to controllers

306

12,722

 

Consolidated Managerial*

1H17

1H16

Statement of Income

2Q17

2Q16

9,945

9,059

Management Generation Revenue

4,936

4,783

2,250

1,828

Management Transmission Revenue

1,199

931

4,508

4,704

Management Distribution Revenue

2,599

2,308

886

542

Others Management Revenue

483

288

17,589

16,133

Gross Management Revenue

9,217

8,310

-3,504

-3,487

Management Deductions from Revenue

-1,804

-1,860

14,085

12,646

Net Management Operating Revenue

7,413

6,450

-5,743

-5,885

Management Operational costs

-2,838

-2,891

-5,445

-5,070

Personal, Material, Services and Others Management

-3,071

-2,683

-918

-886

Depreciation and Amortization

-457

-451

-397

-366

Operational Management Provisions

-36

-201

1,664

440

 

1,011

224

755

558

Management Shareholdings

456

376

2,419

998

 Income before Financial Income

1,466

600

-2,422

-1,349

Management Financial Result

-1,554

-621

-2

-350

Managerial Income Before Tax

-88

-21

-36

-210

Income tax and social contribution

250

-136

-38

-560

Managerial Net Income

162

-157

 

 

 

 

 

 

* Excludes CELG D results, construction revenues and expenses, Transmission Revenue with RBSE, independent research expenses, Research Findings, Impairment, onerous contracts, contingency provisions, provision for losses on investments , as a result of CTEEP's shareholdings that were impacted by RBSE, monetary restatement of compulsory loans and provision for IRPJ / CSLL related to RBSE.

 

3

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

 

I.1 Main Variations at the Statement of Income

Variation of the Statement of Income (1H17 x 1H16)

The 1S17 Results posted a variation of 81% in relation to 1S16, with net income of R$ 1,722 million in 1S17, compared to a profit of R$ 8,896 million in 1S16, especially due to the following factors Highlights:

Operating income:

Generation Revenues

1H17

1H16

%

Variation

 

Supply do Distribution Companies

6,699

6,380

5.0

The variation was mainly due to the variations in the following subsidiaries: (i) In the subsidiary Furnas, new Contracts in the Free Contracting Environment with variation in the average price due to the market conjunctures and price update of the IPCA contracts ; (ii) In Eletrosul, adjustments were made to the IPCA contracts and changes in the criteria for accounting for generation revenues in the investees Hermenegildo I, II, III and Chuí IX; (Iii) At Eletronuclear, an increase in contracted revenues according to Aneel Resolution 2,193 / 16, which established fixed revenues for 2017. This increase was partially offset by the decrease in Procurement in the subsidiarie Eletronorte due to the energy and the strategy effect on the subsidiary Chesf.

Supply to final consumers

1,181

1,374

-14.1

The variation was mainly due to: (i) adjustments in the contracts extended by the subsidiary Chesf with the industrial consumers; (Ii) Price adjustment in contracts of sale of energy indexed to the variation of the dollar and aluminum (Eletronorte) and; (Iii) Consumer migration Free to the ACL in the subsidiary Amazonas Energia.

CCEE (short term)

764

418

82.9

The variation is mainly due to the following factors: (i) variation in the Price of Settlement of Differences - LDP; And (ii) termination of some contracts and surplus of Physical Guarantee (Eletronorte), allowing short-term commercialization

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

1,122

1,023

9.6

The variation was mainly due to: (i) RAG's annual adjustment; (Ii) investments in renewable generation facilities

Construction Revenue

20

5

320.3

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

Transfer Itaipu (see II,3,a)

178

-136

-230.5

The variation was mainly due to: Effects of the variation of the dollar on the monetary restatement calculated based on the US Commercial Price and Industrial goods indexes, which offset the lower appreciation of the dollar

TOTAL GENERATION REVENUES

9,965

9,064

9.9

The variation was mainly due to the factors explained above.

(-) Construction

-20

-5

320.3

 

MANAGEMENT GENERATION REVENUES

9,945

9,059

9.8

The variation was mainly due to the factors explained above.

 

Transmission Revenues

1H17

1H16

%

Variation

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

1,469

1.368

7.4

The variation was mainly due to the RAP update

RAP of LT Under Exploration regime

 

128

100

28.1

 

The variation was mainly due to the updating of the RAP, and reinforcements of lines in the transmission system.

Construction Revenue

382

786

-51.3

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

Return Rate Updates

3,481

26,170

-86.7

The variation was mainly due to the accounting of the Remuneration related to the credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed according to Law 12,783 / 2013, according to Ordinance No. 120, of April 20, 2016, of the Ministry of Minas Gerais and Energia, which established payment conditions, with effect of R $ 2,827 million in 1H17 and R $ 25,810 million in 1H16, since in 1S17 only the remuneration of financial assets was recorded and in 1H16 the financial asset itself as approved by Aneel.

TOTAL TRANSMISSION REVENUE

5,460

28,424

-80.8

The variation was mainly due to the xxxx

(-) Rate of Return related to Remuneration of RBSE

-2,827

-25,810

-89.0

 

Construction

-382

-786

-51.3

 

MANAGERIAL TRANSMISSION REVENUE

2,250

1,828

23.1

The variation was mainly due to the factors explained above.

 

4

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

Distribution Revenues

1H17

1H16

%

Variation

Supply to DisCos and final Consumers

4,489

4,341

3.4

The change was mainly due to the accounting of CELG D's revenues in 1Q17. Excluding CELG D, there would be a reduction of 9%, mainly due to the following factors: (i) a contraction in the economy; (Ii) reduction of tariff band revenues; (Iii) migration of consumers from the Amazonas subsidiary to the free contracting environment (ACL); (Iv) negative tariff adjustment in Ceron.

Short Term Revenue

379

202

87.7

The variation was mainly due to: (i) Higher availability of energy (overcontracting) in relation to the same period of the previous year; (Ii) Increase in the value of LDP; (Iii) Growth of energy settled in the MCP - Short-Term Market, due to the migration of consumers to ACL, with this, the energy contracted to serve such consumers was settled in the MCP.

Construction Revenue

326

372

-12.4

No effect for the result, since it has expense.

CVA and other Financial Components

167

160

4.4

The variation was mainly due to: xxx due to the creation of CVA and Financial items due to positive overcontracting in the subsidiary CEAL. The result was also impacted by the CVA variation in the most companies, with a negative highlight for the subsidiary Ceron.

TOTAL DISTRIBUTION REVENUE

5,362

5,076

5.6

The variation was mainly due to the factors explained above.

(-) CELG D

-528

 0

 

 

(-) Construction

-326

-372

-12.4

 

REVENUE MANAGEMENT DISTRIBUTION

4,508

4,704

-4.2

The variation was mainly due to the factors explained above.

 

 

CVA and Other Financial Components

1H17

1H16

ED Acre

-6

17

ED Alagoas

138

-45

Amazonas Distribuição de Energia S,A,

-38

-57

ED Piauí

68

22

ED Rondônia

-1

223

ED Roraima

18

0

Celg-D

-11

0

CVA  TOTAL e Others Financial Components

167

160

 

Other Revenue

1H17

1H16

%

Variation

Other Revenue

927

542

71.1

A variação se deu, principalmente, em função da reclassificação

de receitas de distribuição para outras receitas operacionais na

controlada CEPISA.

CELG D

-42

0

-

 

Other Managerial Revenue

886

542

63.4

 

 

 

5

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

 

Operating Costs and Expenses:

OPERATIONAL COSTS

1H17

1H16

%

Variation

Energy purchased for resale

-5,357

-4,598

16.5

The variation was mainly due to: (i) Average LDP increase in 2017 (reflecting, also, the short-term settlement costs in the operation of the Termonorte contract); (Ii) Increase of the Cutting Factor of the Ceron resulting in the increase of Glosa in the reimbursement of credits with the CCC; And (iii) (Iii) a change in the power generation contract for the isolated system, since in 1ST16, the company purchased fuel to produce energy, and in 1H17 that responsibility is from PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased spending on electricity purchased for resale. (iv) In the subsidiary Furnas, due to the marketing strategy and seasonality.

Charges on the use of electricity grid

-863

-807

6.9

The variation is mainly due to the following reasons: the increase in the Use of the Transmission System (MUST) occurring from the second half of 2016, affecting 6M17.

 

Fuel for electricity production

287

-480

-159.7

The variation is mainly explained by (i) the generation of amounts to be reimbursed to the CCC Fund for the CERON contract with Termonorte, due to the price of energy in the ACR being offset by PLD; (Ii) a change in the power generation contract for the isolated system, since in 1ST16, the company purchased fuel to produce energy, and in 1H17, this responsibility belongs to PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased spending on electricity purchased for resale.

Construction

-729

-1,163

-37.3

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

TOTAL OPERATING COSTS

-6,662

-7,048

-5.5

The variation was mainly due to the factors explained above.

(-) CELG D

190

0

-

 

(-) Construction

729

1,163

-37.3

 

MANAGERIAL OPERATING COSTS

-5,743

-5,885

-2.4

The variation was mainly due to the factors explained above.

 

OPERATIONAL EXPENSES

1Q17

1Q16

%

Variation

Personnel

-4,006

-2,845

40.8

The variation was mainly due to: (i) the impact of the beginning of the Extraordinary Retirement Plan (PAE) in the amount of R $ 706 million, related to the accessions that occurred until 14 July 2017; (Ii) adjustment resulting from the Collective Labor Agreement - ACT 2016-2018 that causes effect of 9% of the 2016-2017 adjustment occurred after 2Q16 due to the filing of collective bargaining agreement after the ordinary base date of the ACT and 4% 2018 as of May 2017, and (iii) in the subsidiary Eletronorte, inclusion in the Company's payroll, as from September 2016, of effects made under an agreement to close two hazardous and uninterrupted processes.

Material

-120

-132

-9.1

The variation is mainly due to the following factors: (i) renegotiation of the lime contract and lower consumption due to the shutdown of the Candiota III UTE - Phase C (CGTEE). (ii) Decrease in 2017 in material expenses related to the operation And maintenance of the electrical system, as a cost reduction measure foreseen in PDNG 2017-2021.

Services

-1,246

-1,245

0.1

The change was mainly due to the adjustment of the contracts based on inflation, offset by the cost reduction measure provided for in PDNG 2017-2021

Others

-904

-977

-7.4

The variation was mainly due to: (i) Extraordinary Retirement Plan (PAE) in the amount of R $ 706 million.

Depreciation and amortization

-918

-886

3.7

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

Operating Provision/Reversals

138

-6,587

-102.1

The variation is mainly explained by (i) provision complement in the amount of R$ 1,901 million in 1H16 related to compulsory loans. In 1H17, a reversal of R$ 91 million was made as a complement; (Ii) reversal of onerous contracts in the amount of R$ 741 million (not considering the reversal related to nuclear plant of Angra 3, which has equivalent value in impairment). The main operating provisions are detailed below (for the full detail of the Operating Provisions see Explanatory Note 42 of the ITR).

TOTAL OPERATING EXPENSES

-7,057

-12,671

-44.3

The variation was mainly due to the factors explained above.

 

6

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

CELG D

96

0

-

 

 

 

Extraordinary Retirement Plan (PAE)

706

0

-

 

 

 

Investigation Findings Expenses

29

129

-77.3

 

 

 

Contingencies

578

2,353

-75.4

 

 

 

Onerous contracts

-1,226

1,521

-180.6

 

 

 

Impairment

153

2,348

-93.5

 

 

 

Provision / (Reversal) for Losses on Investments

44

0

73.542

 

 

 

Managerial Operating Expenses

-6,677

-6,321

5.6

The variation was mainly due to the factors explained above.

 

 

Shareholdings

Shareholdings

1H17

1H16

%

Variation

Shareholdings

2,280

558

308.4

The variation was mainly due to the Revenue of R $ 1,525 million related to the disposal of CELG D.

(-) Alienation CELG D

-1,525

0

 

 

Managerial Shareholdings

755

558

35.3

The variation was mainly due to the factors explained above.

Financial Result

FINANCIAL RESULT

1H17

1H16

%

Variation

Income from Interest and Financial Investments

1,071

893

19.9

The variation occurred mainly, by (i) increased availability of resources for application.

Net Monetary Adjustment

-468

3

-17.933

The variation occurred mainly, by (i) reduction of the rates of the main indexes (inflation and SELIC) incident on credits as receivables from the updated CCC / CDE of Amazonas; And (ii) by the atypical record, in 1H16, of R $ 286 million referring to the update in the subsidiary Amazonas; (Iii). There was also the accounting of monetary restatement for compulsory loans in the amount of R $ 905 million in 1H17 and R $ 1,228 million in 1H16.

Net Foreign Exchange Variation

-64

-362

-82

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

Debt Charges

-2,971

-2,991

-0.7

This account did not present any relevant variation.

 

Shareholder Remuneration Charges

-221

-53

315

The variation was mainly due to the correction of the amounts related to the Advance for Future Capital Increase (AFAC).

Other financial results

-705

-66

972

The variation was mainly due to the following factors:

(I) In the Holding, the PIS / Cofins deferred tax liability in 1H16 is adjusted as a result of the fall in the US dollar in that period, since these deferred taxes are calculated on the exchange variation, generating a positive effect on other financial expenses; (Ii) In the Holding, an increase in liabilities with the Angra 1 and 2 (FDES) decommissioning fund, caused by the increase in income earned on the investment (financial investment) maintained to cover decommissioning expenses.

TOTAL FINANCIAL RESULT

-3,358

-2,577

30.3

The variation was mainly due to the factors explained above.

CELG D

32

0

-

 

Monetary adjustment of compulsory loans

905

1,228

-26.3

 

MANAGERIAL FINANCIAL RESULT

-2,422

-1,349

79.5

The variation was mainly due to the factors explained above.

 

7

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

Income Tax and CSLL

 

INCOME TAX AND CSLL

1H17

1H16

%

Variation

Income tax and social contribution

-1,435

-8,985

-84

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

(-) Income tax RBSE

961

8,775

-

 

(-) Income tax CELG D

438

0

-

 

MANAGERIAL Income Tax and Cont, Social

-36

-210

-83

The variation was mainly due to the factors explained above.

 

Variantion of DRE (2Q17 x 2Q16)

The 2Q17 went from an income of R$ 12,791 million in the 2Q16 to an income of R$ 344 million in 2Q17, especially due to the factors below:

Operating income:

Generation Revenues

2Q17

2Q16

%

Variation

 

Supply do Distribution Companies

3,385

3,325

1.8

The variation was mainly due to the following reasons: (i) price readjustment; And (ii) in the subsidiary Eletronuclear, updating of the fixed revenue established by ANEEL for the year 2017, through Aneel Resolution 2,193 / 16, for the Angra 1 and 2 plants; And the positive balance of the variable portion referring to the electric power generated / supplied estimated for 2017. Partially offset by the seasonality of the purchase of energy in 2017 and, in the CGTEE subsidiary, by the greater number of maintenance stops in Candiota III Phase C and the departure of the Presidente Medici Plant from 1Q17.

Supply to final consumers

496

733

-32.4

The variation was mainly due to: (i) adjustments in contracts extended with industrial consumers; (ii) strong impact from the revenues of Albras and South 32, the two largest contracts of the subsidiary Eletronorte, impacted by the exchange rate and the aluminum price in the international market (LME); (iii) Auctions of the Itumbiara Plant, according to Law 13182/2015, which generated new revenues from Energy Supply.

CCEE (short term)

368

200

83.7

The variation is mainly due to the variation in the Price of the Settlement of Differences – PLD.

Revenue from Operation and Maintenance

558

513

8.7

The variation was mainly due to the adjustment

Annual meeting of RAG in July 2016.

Construction Revenue

14

23

-38.7

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

Transfer Itaipu (see II,3,a)

129

11

1.055.3

The variation was mainly due to: (i) Effects Of the dollar variation on the calculated monetary update Based on the US Commercial Price Indexes And Industrial goods.

TOTAL GENERATION REVENUES

4,950

4,805

3.0

The variation was mainly due to the factors explained above.

(-) Construction

-14

-23

-38.7

 

MANAGEMENT GENERATION REVENUES

4,936

4,783

3.2

The variation was mainly due to the factors explained above.

 

 

 

 

8

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

 

Transmission Revenues

2Q17

2Q16

%

Variation

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

722

679

6.3

The variation was mainly due to the readjustment of RAP and the incorporation of reinforcements.

Revenue from LT Under Exploration regime

 

64

69

-6.6

The variation is mainly due to the following reasons: (i) variation in contract CT 062.2001 in the amount of R $ 30.9 million; (Ii) the readjustment of RAP and the incorporation of reinforcements.

Construction Revenue

208

474

-56.0

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

Return Rate Updates

1,688

25,993

-93.5

The variation was mainly due to the accounting of the Remuneration related to the credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed according to Law 12,783 / 2013, according to Ordinance No. 120, of April 20, 2016, of the Ministry of Mines and Energy, which established payment conditions, with effect of R $ 1,275 million in 2Q17 and R $ 25,810 million in 2Q16, since in 1S17 only the remuneration of financial assets was registered and in 1H16 the financial asset itself.

TOTAL TRANSMISSION REVENUE

2,682

27,214

-90.1

The variation was mainly due to the xxxx

(-) Rate of Return related to Remuneration of RBSE

-1,275

-25,810

-95.1

 

Construction

-208

-474

-56.0

 

MANAGERIAL TRANSMISSION REVENUE

1,199

931

28.8

The variation was mainly due to the factors explained above.

 

Distribution Revenues

2Q17

2Q16

%

Variation

Supply to DisCos and final Consumers

2,129

2,054

3.7

The variation was mainly due to the: (i) collection of the 42% average tariff readjustment occurred in November / 15 of Boa Vista Energia, which was suspended by judicial measure but which became effective as of mid-August 2016 after the suspension of the injunction that prevented the adjustment; (ii) expansion of the energy supply service to the interior of the State of Roraima, with the inclusion of 43 thousand consumers, based on the area served by Cerr.

Short Term Revenue

270

164

65.1

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

Construction Revenue

184

215

-14.3

No effect for the result, since it has expense.

CVA and other Financial Components

199

91

119.9

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

TOTAL DISTRIBUTION REVENUE

2,783

2,524

10.3

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

(-) Construction

-184

-215

-14.3

 

REVENUE MANAGEMENT DISTRIBUTION

2,599

2,308

12.6

The variation was mainly due to the factors explained above.

 

 

CVA and Other Financial Components

2Q17

2Q16

ED Acre

3

19

ED Alagoas

107

-12

Amazonas Distribuição de Energia S,A,

30

-42

ED Piauí

56

11

ED Rondônia

-3

114

ED Roraima

6

0

Celg-D

0

0

CVA  TOTAL e Others Financial Components

199

91

 

9

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

Other Revenue

2Q17

2Q16

%

Variation

Other Revenue

483

288

67,8

The variation was mainly due to: (I) increase in revenues from the provision of services related to network usage for communication and multimedia; And (ii) CDE development account and (iii) consumer charges - Proinfa.

 

Operating Costs and Expenses:

 

OPERATIONAL COSTS

1Q17

1Q16

%

Variation

Energy purchased for resale

-2,755

-2,429

13.4

The variation was mainly due to: (i) Average LDP increase in 2Q17; And (ii) in the subsidiary Amazonas GT, increase in the amount of energy purchased for resale due to the cut in gas supply at the Aparecida plant; e (iii) change in the power generation contract for the isolated system, as in 2Q16, the company purchased fuel to produce energy, and in 2Q17 this responsibility is from PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased spending on electricity purchased for resale.

Charges on the use of electricity grid

-378

-401

-5.9

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

 

Fuel for electricity production

295

-61

-580.5

The variation is explained mainly by (i) the recovery of fuel expenses in the subsidiary ED Rondonia, due to the calculation of CCC's rights for the Contract with Termonorte; (Ii) a change in the power generation contract for the isolated system, since in 2Q16, the company purchased fuel to produce energy, and in 2Q17 this responsibility is from PIE - Indepedent Energy Producer. As a result, it reduced fuel, but increased spending on electricity purchased for resale.

Construction

-407

-711

-42.9

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

TOTAL OPERATING COSTS

-3,245

-3,603

-9.9

The variation was mainly due to the factors explained above.

(-) Construction

407

711

-42.9

 

MANAGERIAL OPERATING COSTS

-2,838

-2,891

-1.8

The variation was mainly due to the factors explained above.

 

OPERATIONAL EXPENSES

2Q17

2Q16

%

Variation

Personnel

-2,404

-1,428

68.3

The variation was mainly due to the impact of the beginning of the Extraordinary Retirement Plan (PAE) in the amount of R $ 706 million referring to accessions up to July 14 and (ii) adjustment resulting from ACT 2016-2018 that causes 9% Readjustment 2016-2017 occurred after 2Q16 due to collective dissident filing after the ordinary base date of the ACT and 4% of the 2017-2018 readjustment as of May 2017).

Material

-65

-72

-9.9

The variation is mainly due to the following factors: the reduction in 2017 of material expenses related to the operation and maintenance of the electricity system, as a cost reduction measure set forth in PDNG 2017-2021.

Services

-665

-733

-9.3

The variation was mainly due to the reduction in expenses with independent research (R $ 103 million in 2Q16 and R $ 22 million in 2Q17).

Others

-664

-552

20.3

The variation is fragmented in several line items

Depreciation and amortization

-457

-451

1.4

The variation was mainly due to: (i) capitalization

Of new fixed assets with emphasis on equipment and

Buildings.

Operating Provision/Reversals

499

-3,574

-114.0

The variation is mainly explained by the reversal of provisions for onerous contracts (see table 1.3). The main operating provisions are detailed below (for the full breakdown of the Operating Provisions see Explanatory Note 42),

TOTAL OPERATING EXPENSES

-3,757

-6,811

-44.8

The variation was mainly due to the factors explained above.

 

10

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

Extraordinary Retirement Plan (PAE)

706

0

 

 

 

Investigation Findings Expenses

22

103

-78.5

 

 

 

Contingencies

465

-596

-178.0

 

 

 

Onerous contracts

-907

1,622

-155.9

 

 

 

Impairment

-118

2,348

-105.0

 

 

 

Provision / (Reversal) for Losses on Investments

24

0.1

40.637

 

 

 

Managerial Operating Expenses

-3,564

-3,335

6.9

The variation was mainly due to the factors explained above.

 

 

Shareholdings

Shareholdings

2Q17

2Q16

%

Variation

Shareholdings

456

376

21.1

.The variation was mainly due to the following factors: (i) a positive result obtained in 2017 by Livramento Holding, Chuí Holding and Santa Vitória Palmar Holding. After joining the MCSD (decontracting the CCEARs), the investees started to sell the energy in bilateral contracts and / or liquidation in the CCEE at prices higher than the contracts signed with the distributors in the ACR. This fact generated a higher volume of revenue and also allowed the reversal of impairment in these.

Financial Result

FINANCIAL RESULT

2Q17

2Q16

%

Variation

Income from Interest and Financial Investments

574

391

46.8

The variation was mainly due to: (i) financial investment gains with TVM.

Net Monetary Adjustment

-226

124

-282

The variation was mainly due to the reduction of the inflation indices incident on energy bills that affected the active monetary restatement. Also noteworthy is the accounting of monetary restatement for compulsory loans in the amount of R $ 466 million in 2Q17 and of R $ 617 million in 2Q16.

Net Foreign Exchange Variation

-95

-178

-46

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

Debt Charges

-1,412

-1,484

-4.9

This account did not present any relevant variation..

 

Shareholder Remuneration Charges

-103

-42

141

The variation was mainly the correction of the amounts related to the Advance for Future Capital Increase (AFAC).

Other financial results

-759

-43

1,665

The variation was mainly due to the following factors:

(i) In the Holding, the P & C account of the deferred PIS / Cofins in 2Q16 was adjusted as a result of the decline in the US dollar in that period, since these deferred taxes are calculated on the exchange variation. Thus, deferred PIS / Cofins liabilities decreased by R $ 161 million, generating a positive effect on other financial expenses; (ii) In the Holding, an increase in liabilities with the Angra 1 and 2 (FDES) decommissioning fund, caused by the increase in income earned on the investment (financial investment) maintained to cover decommissioning expenses. The effect verified in the period was an increase in expenses of R $ 97 million; (iii) In the subsidiary ED Eletroacre, registration of financial charges of the infraction notices process applied by SEFAZ / AC of credit reversal referring to the loss of energy in the process of generation in the isolated system in the amount of R $ 76 million. (ii) In the subsidiary Eletronorte, charges for debts to Financial Institutions in 2Q16 decreased PIS / Cofins deferred, reducing other financial expenses, by credit of R $ 161 million, which did not occur in 2Q17.

TOTAL FINANCIAL RESULT

-2,021

-1,232

64.1

The variation was mainly due to the factors explained above.

Monetary adjustment of compulsory loans

467

611

-23.7

 

MANAGERIAL FINANCIAL RESULT

-1,554

-621

150.5

The variation was mainly due to the factors explained above.

 

11

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

 

Income Tax and CSLL

 

INCOME TAX AND CSLL

2Q17

2Q16

%

Variation

Income tax and social contribution

-183

-8,911

-98

The variation is mainly due to the fact that taxable income in 1Q17 was lower than in 1Q16, due to a decrease in financial income.

(-) Income tax RBSE

433

8,775

-

 

MANAGERIAL Income Tax and Cont, Social

250

-136

-283

The variation was mainly due to the factors explained above.

 

 

 

 

12

Disclaimer:

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


 
 

Marketletter 2Q17

 

I.2 Sale of Energy

 

I.2.1  Energy Sold in 2017 - Generators - TWh

 

In terms of the evolution of the energy market, Eletrobras Companies sold 75 TWh of energy in 1H17, compared to 79.8 TWh in the same period of the previous year, representing a reduction of 6%.

 

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

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

 

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

 

In terms of energy market evolution, Eletrobras Distributors in 1H17 sold 7.9 TWh of energy, against 8.6 TWh traded in the same period last year, representing a reduction of 7.9%.

 

 

 

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

* It considers only the captive market and supply,

 

 

13

Disclaimer:

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


 
 

Marketletter 2Q17

 

I.3 Impairments and Onerous Contracts

 

 

Accumulated

Variation

Impairment

06/30/2017

12/31/2016

2Q17

1Q17

1H17

Generation

12,363

12,201

-27

189

162

UTN Angra 3

9,434

8,949

264

220

485

UHE Samuel

436

436

0

0

0

UHE Batalha

408

408

0

0

0

Candiota Fase B

356

356

0

0

0

Casa Nova I

325

325

0

0

0

UHE Simplício

342

342

0

0

0

UTE Camaçari

304

304

7

-7

0

Outros

758

1,081

-299

-24

-323

Transmission

3,777

3,670

-18

125

107

CC 061-2001

2,077

2,077

-130

130

0

LT Jauru Porto Velho

312

312

0

0

0

CC 018-2012 Mossoró Ceará Mirim

100

100

0

0

0

Outros

1,288

1,181

112

-5

107

Distribution

122

237

-72

-43

-115

Total

16,262

16,108

-118

270

153

 

Onerous Contracts

BALANCE AT 12/31/2016

BALANCE AT 06/30/2017

Movement

1Q17

2Q17

TransmissION

       

LT Recife II - Suape II

41

41

1

-1

LT Camaçari IV - Sapeaçu

115

115

0

0

Others

11

11

-4

4

 

166

 

-3

-163

Generation

       

Itaparica

0

0

-2

2

Jirau

0

0

0

0

Funil

63

59

-2

-2

Coaracy Nunes

371

371

0

0

Marimbondo

236

223

-7

-6

Angra 3

1,350

866

-220

-264

Others

487

312

22

-197

 

2,507

1,830

-205

-472

Distribution

       

Ceal

8

8

0

0

Cepisa

65

33

-16

-16

Ceron

191

103

-44

-44

Boa Vista

2

8

4

2

Amazonas D

813

379

-54

-380

         
 

1,079

530

-110

-439

         
 

3,753

2,527

-319

-907

         

Total Current Liabilities

1,094

544

-111

-439

         

Total Current Non-Liabilities

2,659

1,982

-208

-469

         

TOTAL

3,753

2,527

-319

-907

 

 

 

I.4 EBITDA Consolidated  

 

EBITDA

1H17

1H16

(%)

Income for the Year

1,722

8,896

-81%

+ Provision for Income Tax and Social Contribution

1,435

8,985

-84%

+ Financial result

3,358

2,577

30%

+ Amortization and Depreciation

918

886

4%

= EBITDA

7,434

21,344

-65%

ADJUSTMENTS

 

 

 

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

-1,554

0

0

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

-2,827

-25,810

-89%

(-) Extraordinary Retirement Plan (PAE)

706

0

0

(-)Expenditure Independent research

29

129

-77%

(-)Contingencies

578

2,353

-75%

(-)Onerous contracts

-1,226

1,521

-181%

(-) Impairment

153

2,348

-93%

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

44

0

73542%

= EBITDA MANAGERIAL 1

3,337

1,884

77%

 


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

 

14

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

 

Result and Consolidated EBITDA by segment

 

06/30/2017

DRE by segment

 

Management

Generation

Transmission

Distribution

Eliminations

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

(2,843)

(5,628)

(1,007)

(749)

(2,063)

(4,185)

2,757

(13,719)

Operating result Before Financial Result

(2,756)

2,765

(101)

59

2,528

(147)

1,890

4,236

Financial Result

175

(866)

(123)

(274)

(419)

(1,753)

(99)

(3,358)

Profit from equity investments

4,784

-

-

-

-

-

(2,504)

2,280

Income tax and social contribution

(746)

(110)

2

(79)

(991)

487

-

(1,435)

Net Income (loss) for the period

1,458

1,790

(222)

(294)

1,117

(1,413)

(714)

1,722

EBITDA

2,044

3,441

(65)

74

2,542

13

(614)

7,434

EBITDA Margin

2364%

41%

-7%

9%

55%

0%

 

41%

 

06/30/2016

DRE by segment

 

Management

Generation

Transmission

Distribution

Eliminations

Total

Operating System

O & M Regime

Operating System

O & M Regime

Net operating revenue

89

7,142

986

738

27,617

3,903

(856)

39,619

Operating Costs and Expenses

(13,655)

(5,706)

(702)

(882)

(1,433)

(4,666)

7,325

(19,719)

Operating result Before Financial Result

(13,566)

1,436

284

(143)

26,184

(764)

6,468

19,900

Financial Result

(636)

(794)

(313)

(9)

312

(1,047)

(89)

(2,577)

Profit from equity investments

18,326

(51)

-

1

5

-

(17,722)

558

Income tax and social contribution

(72)

72

(48)

(106)

(8,831)

-

-

(8,985)

Net Income (loss) for the period

4,051

663

(77)

(257)

17,670

(1,811)

(11,343)

8,896

EBITDA

4,788

2,109

302

(118)

26,198

(682)

(11,254)

21,344

EBITDA Margin

5393%

30%

31%

-16%

95%

-17%

1314%

54%

 

I.5 Net debt

 

 

R$ million

Net debt

2Q17

2Q16

Financing payable without RGR (1)

43,532

42,590

(-) (Cash and Cash Equivalents + Securities)

7,906

6,425

(-) Financing Receivable without RGR (2)

10,732

11,299

(-) Net balance of Itaipu Financial Asset *

1,471

1,428

Net debt

23,423

23,438

* See item II,2 “a,1”,

1, Excluded from gross debt were financings, granted with resources from RGR, owed by a company outside the Eletrobras group (R $ 1,778 million) and credits related to the federalization of Distributors, pursuant to Articles 21-A and 21-B of Law 12,783 / 2013 (R $ 1,365 million),

2, Receivables receivable by a company outside the Eletrobras group were excluded from RGR's account (1,778 million)

 

15

Disclaimer:

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


 
 

Marketletter 2Q17

 

Analysis of the Results of the Parent Company

 

Eletrobras reported net income of R$ 306 million in 2Q17, compared to a loss of R$ 12,721,8 million recorded in 2Q16.

This result in 2Q17 was decisively influenced by: (i) Corporate Income Result of R$ 1,350 million, due to the effect of Ordinance No. 120, dated April 20, 2016, of the Ministry of Mines and Energy, which established the terms of payment And remuneration related to the Basic Network of the Existing System (RBSE); (ii) Unrecognized liabilities in subsidiaries in the amount of R$ 617 million, mainly impacted by subsidiaries Amazonas Energia Distribuição (R​​$ 769 million), CGTEE (R$ 505 million) and Ceron (R$ 303 million); (iii) Reversal of Provisions for judicial contingencies, in the amount of R$ 306 million, mainly due to reversal of provisions related to compulsory loan lawsuits (See Note 30 to Financial Statements of 2Q17).

In 1H17, Eletrobras reported net income of R$ 1,699 million, an decrease of 81% compared to the loss of R$ 8,824 million recorded in 1H16.

The following chart presents a comparison of the results of Eletrobras holding in 2Q17 and 2Q16.

 

                                                     

 

 

 

16

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

II.1 Shareholdings of the Parent Company

 

In 2Q17, the result of Corporate Interest positively impacted the Company's result by R$ 1,350 million, mainly due to to the Equity Income of investments in subsidiaries, mainly influenced by the recording of the remuneration of RBSE's financial asset of R$ 1,275 million related to the remuneration of the financial asset, as shown below:

 

 

R$ million

 

Controler

 

 

1H17

1H16

2Q17

2Q16

Investments in subsidiaries

 

 

 

 

Equity

2,504

17,722

1,050

17,000

 

 

 

 

 

Investments in associates

 

 

 

 

Interest on own capital

2

-

2

-

Equity

433

391

272

339

 

436

391

275

339

 

 

 

 

 

Other investments

 

 

 

 

Interest on own capital

10

1

-

1

Dividends

22

61

19

43

Compensation of investments in partnerships

-

-

-

-

Income from capital - ITAIPU

64

75

6

5

 

96

137

26

49

 

 

 

 

 

Sale of Investments

1,525

-

0

-

 

 

 

 

 

Total

4,561

18,250

1,350

17,388

         

 

II.2  Commercialization of Electric Power of the Parent Company

 

a.Itaipu Binacional

 

ITAIPU FINANCIAL RESULT

 

 

 

1Q17

2Q17

2017

Sale of Energy Contract Itaipu + CCEE

2,644

2,904

5,548

Revenue originating from the Right of Reimbursement

161

368

529

Others

44

39

83

Total Revenue

2,848

3,311

6,160

 

 

 

 

Purchase of Energy Contract Itaipu + CCEE

-3,228

-2,590

-5,818

Expenses arising from the Debt Obligation

-106

-244

-351

Itaipu Repayment

457

-310

148

Others

78

-38

40

Total Expenses

-2,799

-3,183

-5,982

 

 

 

 

ROL - Transfer of Itaipu

49

129

178

 

17

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

 

ITAIPU RESULTS (Price indexes)

 

 

 

1Q17

2Q17

2017

Revenue originating from the Right of Reimbursement

161

368

529

+ Foreign Exchange Result

-88

143

55

Result from the Right of Reimbursement (RD)

73

511

584

- Expenses arising from the Debt Obligation

106

244

351

+ Foreign Exchange Result

-58

95

36

Result from the Reimbursement Obligations (RO)

48

339

387

Balance: RD - RO

24

172

196

 

 

a.1 Itaipu Binacional Financial Asset

(See Note 17,1,1 to the Financial Statements of 2ITR / 2016)

 

 

Pursuant to Law 11,480 / 2007, the adjustment factor for the financing agreements entered into with Itaipu Binacional and the loan assignment contracts entered with the National Treasury, as from 2007, was withdrawn, and the Company was assured of full maintenance of its Flow of revenues.

As a result, Decree 6,265, dated November 22, 2007, was issued regulating the sale of Itaipu Binacional's electricity, 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 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.

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. In the current pass-through rate of 2017, the equivalent amount of US$ 244,681will be included, wich will be received by the company through collections to distributors, approved by the ordinance MME/MF 605/2016.

The balance resulting from the adjustment factor of Itaipu Binacional, included in the Financial Assets caption, presented in Non-current Assets, amounted to R$ 3.744.675 on June 30, 2017, equivalent to US$ 1.131.937 (R$ 3.161.043 On December 31, 2016, equivalent to US$ 969.913), of which R$ 2.822.053, equivalent to US$ 853.048, will be transferred to the National Treasury until 2023, as a result of the credit assignment carried out between the Company and 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 contract 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 2Q17, Operating Provisions had a negative impact on the Parent Company's income of R$ 678 million, compared to R$ 3,999 million in 2Q16. This variation is mainly explained by the movement of uncovered liabilities in subsidiaries in the amount of R$ 617 million. In the first quarter of 2016, the Company reviewed its measurement estimates and the probability of loss of certain lawsuits related to the compulsory loan resulting in a reversal of R $ 1,010 million. In the second quarter of 2017, there were no major changes in the provisions for contingencies of the Company.

18

Disclaimer:

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


 
 

Marketletter 2Q17

 

In 1H17, Operating Provisions had a negative impact on the Parent Company's results of R$ 1,982 million, compared to R$ 8,326 million in 1H16. This variation is mainly explained by the movement of uncovered liabilities in the subsidiaries in the amount of R $ 1,790 million. The table below shows the changes in Operating Provisions:

 

R$ milion

 Operational Provisions

 

 

Controladed

 

1H17

1H16

2Q17

2Q16

Warranties

22

15

9

11

Contingencies

176

1,901

179

-997

PCLD - Consumers and Resellers

0

0

0

0

PCLD - Financing and Loans

0

9

-5

3

Short-term liabilities in subsidiaries

1,790

6,379

617

4,961

Onerous Contracts

0

0

0

0

Losses in Investments

38

0

16

0

Impairment

-1

-1

0

-1

Adjustment to Market Value

0

0

0

0

Others

-44

22

-138

21

 

1,982

8,326

678

3,999

 

 

 

 

 

 

               

 

MUTATION PROVISION FOR UNCOVERED LIABILITIES - PARENT COMPANY

Balance on 12/31/2016

Other Comprehensive Results

Capitalization of AFAC

Equity

Balance on 06/31/2017

CEPISA

1,222

-

-

49

1,270

BOA VISTA ENERGIA

609

-

-

101

710

AMAZONAS ENERGIA

9,335

-

-

769

10,103

ELETROACRE

265

-

-

129

394

CERON

1,296

-

-0,3

303

1,599

CGTEE

2,353

-

-

505

2,858

ELETRONUCLEAR

4,508

-4

-

-189

4,314

CEAL

574

-

-8,3

122

696

TOTAL PROVISION FOR PASSIVE DISCOVERED

20,161

-4

-9

1,789

21,946

 

II.4   Financial Result of Parent Company

 

In 2Q17, the Financial Result positively impacted the Parent Company's result by R$ -89 million, a better result than the 2Q16 negative financial result of R$ 179 million. This variation is mainly explained by the lower result of the foreign exchange variation applicable to Itaipu's US dollar.

In 1H17, the Financial Result positively impacted the Parent Company's results by R$ 172 million, showing a growth in relation to the 1H16 negative financial result of R$ 331 million. This variation is mainly explained by the lower result of the foreign exchange variation applicable to Itaipu's US dollar, as shown below:

 

19

Disclaimer:

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


 
 

Marketletter 2Q17

 

FINANCIAL RESULT R$ million

 

1S17

1S16

1Q17

1Q16

Financial Resouces

 

 

 

 

Interest income, commissions and fees

1,787

1,718

854

839

Revenue from financial investments

420

340

195

157

Moratorium surcharge on electricity

8

19

3

6

Monetary updates

-531

-615

-340

-322

Exchange rate variations

-3

-542

9

-275

Other financial income

-76

140

-49

57

 

 

 

 

 

Financial expenses

 

 

 

 

Debt charges

-1,022

-1,170

-491

-577

Lease charges

0

0

0

0

Charges on shareholders' funds

-212

-46

-98

-39

Other financial expenses

-198

-176

-172

-27

 

172

-331

-89

-179

 

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

 

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

 

 

1Q17

2Q17

1HO17

Dólar

-2.78%

4.41%

1.51%

IGPM

0.73%

-2.68%

-1.97%

 

1Q16

2Q16

1HO16

Dólar

-9.81%

4.41%

-17.8%

IGPM

2.86%

-2.68%

5.91%

 

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 loans granted to the parent company, with an exchange restatement clause, represent approximately 31% of the total portfolio (32% as of December 31, 2016), Those that foresee an update based on indices that represent the domestic price level in Brazil amount to 69% of the portfolio balance (68% as of December 31, 2016).

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

R$ million

 

2018

2019

2020

2021

2022

After 2022

Total

Parent Company

1,914

5,387

5,443

5,308

3,026

6,896

27,974

Consolidated

2,092

2,093

2,164

1,260

1,051

757

9,417

* 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,

 

20

Disclaimer:

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


 
 

Marketletter 2Q17

 

b.    Financing and Loans to Pay

Debts are guaranteed by the Federal Government and / or Eletrobras, are subject to charges, whose average rate in 1Q17 is 7,94% p.a, (9,65% p.a, in 1Q16), and have the following profile:

 

Parent Company

 

 

Consolidated

 

06.30.2017

 

12/31/2016

 

06.30.2017

 

12/31/2016

Balance in R$ million

%

 

Balance in R$ million

%

 

Balance in R$ million

%

 

Balance in

R$ million

%

Foreign currency

                     

USD

9,336

37%

 

9,232

35%

 

9,347

20%

 

9,243

20%

USD with Libor

1,853

7%

 

2,183

8%

 

2,216

5%

 

2,552

6%

EURO

224

1%

 

204

1%

 

224

0%

 

204

0%

IENE

65

0%

 

92

0%

 

65

0%

 

92

0%

Others

0

0%

 

0

0%

 

1

0%

 

1

0%

Subtotal

11,478

45%

 

11,710

44%

 

11,853

26%

 

12,092

27%

 

 

 

 

 

 

 

 

 

 

 

 

 

National Coin

 

 

 

 

 

 

 

 

 

 

 

CDI

5,770

23%

 

6,286

24%

 

13,165

29%

 

12,702

28%

IPCA

0

0%

 

0

0%

 

461

0%

 

532

1%

TJLP

0

0%

 

0

0%

 

7,300

16%

 

10,064

22%

SELIC

1,181

5%

 

1,675

6%

 

1,216

3%

 

1,675

4%

Others

0

0%

 

0

0%

 

1,657

4%

 

1,359

30%

Subtotal

6,951

28%

 

7,961

30%

 

23,800

52%

 

26,332

58%

 

 

 

 

 

 

 

 

 

 

 

 

Not indexed

6,831

27%

 

6,648

25%

 

10,134

22%

 

7,196

16%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

25,261

100%

 

26,320

100%

 

45,786

100%

 

45,620

100%

                           

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

 

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

R$ million

 

2018

2019

2020

2021

2022

Após 2022

Total

Parente Company

1,334

5,744

2,169

7,699

1,059

4,112

22,116

Consolidated

3,270

8,251

4,152

9,331

2,269

12,722

39,996

 

c.       
 
Consolidated Gross Debt

*Included Debeturies

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

 

21

Disclaimer:

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


 
 

Marketletter 2Q17

 

Ratings

Rating Agency

National Classification / Perspective

Latest Report

Moody’s Issuer Rating

“Ba3”: / Estable

17/03/2017

Moody’s Senior Unsecured Debt

“Ba3”:  / Estable

17/03/2017

Fitch Senior Unsecured Debt Rate

“BB” : / Negative

29/11/2016

Fitch LT Foreign Currency Issuer

“AA-”: / Estable

29/11/2016

S&P LT Local Currency

“BB” / Negative

19/05/2016

S&P LT Foreign Currency

“BB“ / Negative

19/05/2016

 

 

 

Eletrobras Organization Chart

 

 

 

 

Investiments

 

   

 

R$ million

 

NATURE OF INVESTMENTS

 

Budgeted *

Realized

2017

2T17

(%)

Geração

 

2.264,7

389,0

17%

Transmissão

 

1.672

457,6

27%

Distribuição

 

1.412

310,0

22%

Outros (Pesquisa, Infraestrutura, Qualidade Ambiental)

 

1.167

117,4

10%

SPEs

 

2.438,0

1.115,0

46%

Total

 

8.953,7

2.388,9

27%

               

 

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

 

 

 

22

Disclaimer:

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


 
 

Marketletter 2Q17

 

Share Capital

 

Structural of Social Capital

 

At March 31, 2017, the capital of Eletrobras was composed as follows:

Shareholders

Common

Pref, Class “A”

Pref, Class “B”

Total

Amount

%

Amount

%

Amount

%

Amount

%

União Federal

554,395,652

0,51

0

0,00

1,544

0,00

554,397,196

0,41

BNDESpar

141,757,951

0,13

0

0,00

18,691,102

0,07

160,449,053

0,12

BNDES

74,545,264

0,07

0

0,00

18,262,671

0,07

92,807,935

0,07

FND

45,621,589

0,04

0

0,00

0

0,00

45,621,589

0,03

FGHAB

1,000,000

0,00

0

0,00

0

0,00

1,000,000

0,00

OUTROS

269,729,841

0,25

146,920

1,00

228,481,566

0,86

498,358,327

0,37

Total

1,087,050,297

100

146,920

100

265,436,883

100

1,352,634,100

100

 

 

 


 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23

Disclaimer:

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


 
 

Marketletter 2Q17

 

Shares Analysis

 

ELET3 - Eletrobras Common Shares

 

 

In the second quarter of 2017, Eletrobras common shares (ELET3) showed a 37% devaluation, closing at R$ 12.45. The highest quotation was R $ 18.06, recorded on April 28, and the lowest R$ 11.85 recorded on June 21, considering ex-dividend values. The average daily trading volume in the period was 1.97 million shares and the average daily financial volume was R $ 28.09 million.

 

ELET6 - Eletrobras Preferred Shares

 

 

In the second quarter of 2017, the preferred shares of Eletrobras (ELET6) presented a devaluation of 34%, closing at R $ 16.41. The highest quotation was R$ 21.45, recorded on April 28, and the lowest R$ 15.75, recorded on June 22, considering ex-dividend values. The average daily trading volume in the period was 1.65 million shares and the average daily financial volume was R $ 30.21 million.

 

 

 

Evolution of Traded Shares on B3

 
 

 


 

 

Source: AE Broadcast

Index number 03/31/2016 = 100 and ex-dividend values,

 

 

 

24

Disclaimer:

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


 
 

Marketletter 2Q17

 

ADR Programs

 

 

EBRN - Eletrobras Common Shares

 

In the second quarter of 2017, Eletrobras common stock ADRs depreciated by 30.94% to US$ 3.75. The highest price was US$ 5.67, registered on May 2, and the lowest US$ 3.54 recorded on June 21, considering ex-dividend values. The average daily trading volume in the period was 300.18 thousand shares. The balance of ADRs corresponding to these shares at the end of the quarter was 27,8 million.

 

EBRB - Eletrobras Preferred Shares

 

 

In the second quarter of 2017, Eletrobras preferred stock ADRs posted a 22.93% depreciation, closing at U$ 4.94. The highest price was U$ 6.68, registered on May 12, and the lowest U$ 4.61, registered on May 18, considering ex-dividend values. The average daily trading volume in the period was 75.70 thousand shares. The balance of ADRs corresponding to these shares at the end of the quarter was 14,3 million.

 

Evolution of Traded Shares in ADR

 

 

                                                                                                  

 

 

 

  Font: AE Broadcast

  Index number 3/31/2016 = 100 

 

 

 

 

 

 

 

 


25

Disclaimer:

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


 
 

Marketletter 2Q17

 

Latibex - Madrid Stock Exchange

           

XELTO - Eletrobras Common Shares

 

In the second quarter of 2017, the Latibex common stock showed a 26.21% devaluation, closing at € 3,756. The highest price was € 5.25, registered on April 3, and the lowest € 3.26, recorded on May 22, considering ex-dividend values. The average daily trading volume in the period was 3.18 thousand shares.

 

XELTB - Eletrobras Preferred Shares

 

 

In the second quarter of 2017, the preferred shares of the Latibex program showed a devaluation of 35.48%, closing at € 4.20. The highest price was € 6.74, registered on April 3, and the lowest € 4.2, recorded on May 12, considering ex-dividend values. The average daily trading volume in the period was 2,283 thousand shares.

 

Evolution of Foreign Currencies

 

  

 

 

 

 

 


26

Disclaimer:

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


 
 

Marketletter 2Q17

 

Nº of employees

 

Parent Company

 

By time

 

Working time in the company (years)

 

 

 

 

1Q17

2Q17

Até 5

 

 

 

 

56

34

6 a 10

 

 

 

 

452

456

11 a15

 

 

 

 

200

190

16 a 20

 

 

 

 

34

36

21 a 25

 

 

 

 

21

21

mais de 25

 

 

 

 

192

196

Total

 

 

 

 

955

933

 

 

By region

 

State of the Federation

 

 

 

 

1T17

2T17

Rio de Janeiro

 

 

 

918

897

São Paulo

 

 

 

0

0

Paraná

 

 

 

0

0

Rio Grande do Sul

 

 

 

0

0

Brasília

 

 

 

37

36

Total

 

 

 

955

933

 

Hired / Outsourced Labor

 

1T17

2T17

0

0

 

 

Rotational Ratio (Holding)

 

 

2T17

With PAE (Retirement Plan)

1,1%

Wihout PAE (Retirement Plan)

0,3%

 

 

27

Disclaimer:

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


 
 

Marketletter 2Q17

 

Direct Partnerships in SPEs - Parent Company

 

Generation

 

SPE

 

Power

Plant

Total

Investment

R$ million

Capacity

Installed

MW

Energy

Assured

Average MW

Generated energy MWh

1Q17

2Q17

Norte Energia SA*

UHE

35.9

11,233,1

4,571,0

5,214,019,6

6,540,259,20

Eólica Mangue Seco 2

UEE

114,6

26

9,59

16,992,8

14,092,5

Rouar S.A.

EOL

US$ 102 MM

65,1

65,1

37.077

30.126

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

Power Plant

Participation (%)

Location

(State)

Start of

Construction

Start of

Operation

End of

Operation

Norte Energia S,A

15.0

PA

Jun/11

Abr/16

Ago/45

Eólica Mangue Seco 2

49

RN

Mai/10

Set/11

Jun/32

Rouar SA

50

Uruguai - Colônia’s Department

Set/2013

Dez/14

20 years*

 

Transmission

 

Development

Object

(From to)

Participation (%)

Investment

(R$ milhões)

Extension of lines (Km)

Voltage (kV)

Start of

Operation

Termination of

Concession

Electrical Interconnection Brazil/ Uruguai *

LT 230 kV

LT 525 kV

60% Eletrobras Holding

40% Eletrosul

60

02 km em 230 kV e 60 em 525 kV

230

525

Jun/16

-

 

 

Development

Object

Total

Investment

(R$ million)*

Transformation Capacity (MVA)

 

Location

 

Start of

Operation

Termination of

Concession

Electrical Interconnection Brazil/ Uruguai*

SE Candiota -525/230 kV

80

672 MVA +1 R

224 MVA

RS

Jun/16

-

 

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

 

28

Disclaimer:

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


 
 

Marketletter 2Q17

 

 

Balance Sheet

 

R$ thousand

Assets

Parent Company

Consolidated

06/30/17

12/31/16

06/30/17

12/31/16

Current

       

Cash and cash equivalents

531,487

194,106

1,231,465

679,668

Restricted cash

1,311,129

1,681,346

1,311,129

1,681,346

Marketable securities

4,289,359

4,288,141

6,420,349

5,497,978

Customers

364,784

355,031

6,238,427

4,402,278

Financial assets - Concessions and Itaipu

0

0

6,507,052

2,337,513

Loans and financing

7,787,594

6,783,913

2,616,389

3,025,938

Fuel Consumption Account - CCC

0

195,966

0

195,966

Equity Pay

637,470

618,566

273,232

318,455

Taxes to recover

308,426

674,241

733,540

1,085,520

Income tax and social contribution

785,634

769,541

1,017,075

1,086,367

Reimbursement rights

736,697

74,527

772,720

1,657,962

Warehouse

162

280

581,800

540,895

Nuclear fuel stock

0

0

455,737

455,737

Indemnities - Law 12,783 / 2013

0

0

0

0

Derivative financial instruments

0

0

173,255

127,808

Hydrological risk

0

0

104,106

109,535

Assets held for sale

0

0

0

4,406,213

Other

819,824

1,136,336

2,105,444

1,663,473

TOTAL CURRENT ASSETS

17,572,566

16,771,994

30,541,720

29,272,652

 

 

 

 

 

NON CURRENT

 

 

 

 

LONG-TERM

 

 

 

 

Reimbursement rights

0

0

7,889,518

7,507,024

Loans and financing

27,644,084

28,597,843

9,417,358

10,158,306

Customers

53,508

76,441

767,157

2,079,025

Marketable securities

253,215

245,296

254,287

247,235

Nuclear fuel stock

0

0

791,735

675,269

Taxes to recover

0

0

1,754,166

1,705,414

Income tax and social contribution

1,488,158

1,488,158

2,090,265

2,327,866

Escrow deposits

3,159,025

2,896,676

6,200,422

6,259,272

Fuel Consumption Account - CCC

0

6,919

0

6,919

Financial assets - Concessions and Itaipu

2,527,517

2,412,933

52,303,924

52,749,546

Derivative financial instruments

0

0

145,091

100,965

Advances for future capital increase

1,450,914

1,255,184

1,558,386

1,617,916

Hydrological risk

0

0

391,022

457,677

FUNAC refund

0

0

0

0

Other

2,308,765

2,071,256

1,258,565

1,228,143

 

38,885,186

39,050,706

84,821,896

87,120,577

INVESTMENTS

63,511,215

60,590,777

28,011,167

26,531,534

Fixed assets net

192,995

194,402

26,445,590

26,812,925

INTANGIBLE

0

0

740,263

761,739

TOTAL NON-CURRENT ASSETS

102,589,396

99,835,885

140,018,916

141,226,775

TOTAL ASSETS

120,161,962

116,607,879

170,560,636

170,499,427

 

29

Disclaimer:

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


 
 

Marketletter 2Q17

 

 R$ thousand

Liabilities and Equity

Parent Company

Consolidated

06/30/17

12/31/16

06/30/17

12/31/16

CURRENT

 

 

 

 

Loans and financing

3,145,174

3,397,485

5,849,344

5,833,547

Debentures

0

0

33,904

12,442

Financial liabilities

0

0

0

0

Compulsory loan

46,001

48,193

46,001

48,193

Suppliers

528,922

440,976

10,384,842

9,659,301

Advances from customers

553,688

560,277

880,601

620,781

Taxes payable

101,344

41,554

1,250,721

1,336,089

Income tax and social contribution

742,747

486,605

816,245

606,848

Remuneration to shareholders

0

0

544,366

1,093,678

Financial liabilities - Concessions and Itaipu

458,706

458,302

463,512

462,891

Estimated liabilities

1,231,603

1,212,017

0

0

Reimbursement Obligations

141,588

106,879

1,693,732

1,188,149

Post-employment benefits

2,062,165

1,693,309

2,131,101

1,868,085

Provisions for contingencies

15,972

29,632

222,368

107,571

Regulatory charges

700,339

756,811

1,101,722

1,083,475

Lease

0

0

718,035

647,201

Grants payable - Use of public goods

0

0

136,907

136,662

Derivative financial instruments

5,633

6,614

6,188

6,946

Liabilities associated with assets held for sale

0

391,550

0

5,175,013

Other

85,535

100,145

1,320,195

1,251,638

TOTAL CURRENT LIABILITIES

9,819,417

9,730,349

27,599,784

31,138,510

 

 

 

 

 

NON-CURRENT

 

 

 

 

Loans and financing

22,115,700

22,922,041

39,996,068

39,786,881

National Treasury Credits

0

0

0

0

Suppliers

0

0

9,614,897

9,782,820

Debentures

0

0

328,019

188,933

Advances from customers

0

0

558,475

592,215

Compulsory loan

465,509

460,940

465,509

460,940

Obligation for asset retirement

0

0

1,444,067

1,402,470

Operating provisions

0

0

0

0

Fuel Consumption Account - CCC

0

482,179

0

482,179

Provisions for contingencies

14,581,432

13,674,073

21,019,714

19,645,954

Post-employment benefits

408,454

394,035

2,182,536

2,368,077

Provision for unsecured liabilities

21,945,542

20,160,828

219,115

311,010

Onerous contracts

0

0

1,982,354

2,659,305

indemnification obligations

0

0

1,450,254

1,516,313

Lease

0

0

987,943

1,032,842

Grants payable - Use of public goods

0

0

63,702

63,337

Advances for future capital increase

3,497,587

3,310,409

3,497,587

3,310,409

Derivative financial instruments

0

0

64,142

43,685

Regulatory charges

0

0

840,509

615,253

Taxes payable

2,222

2,222

742,742

1,059,880

Income tax and social contribution

321,853

320,560

9,304,396

8,305,606

Other

1,040,324

946,775

1,970,020

1,667,883

TOTAL NON-CURRENT LIABILITIES

64,378,623

62,674,062

96,734,049

95,295,992

 

 

 

 

 

EQUITY

 

 

 

 

Share capital

31,305,331

31,305,331

31,305,331

31,305,331

Capital reserves

13,867,170

13,867,170

13,867,170

13,867,170

Revenue reserves

3,018,680

3,018,680

3,018,680

3,018,680

Equity valuation adjustments

24,367

33,261

24,367

33,261

Profits (losses)

1,733,711

0

1,733,711

0

Accumulated other comprehensive income

-3,985,337

-4,004,625

-3,985,337

-4,004,625

Amounts recognized in OCI classified as held for sale

0

-16,349

0

-16,349

Non-controlling shareholders

0

0

262,881

-138,543

TOTAL SHAREHOLDERS' EQUITY

45,963,922

44,203,468

46,226,803

44,064,925

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

120,161,962

116,607,879

170,560,636

170,499,427

                                                                                                                            

 

 

 

30

Disclaimer:

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


 
 

Marketletter 2Q17

 

Income Statement

 

 R$ thousandl

 

Parent Company

Consolidated

 

06/30/17

06/30/16

06/30/17

06/30/16

NET OPERATING REVENUE

1,912,858

1,632,637

17,954,498

39,618,718

Operating costs

 

 

 

 

Energy purchased for resale

-1,704,266

-1,802,455

-5,357,320

-4,597,595

Charges upon use of electric network

0

0

-862,836

-806,979

Construction

0

0

-728,618

-1,162,613

Fuel for electricity production

0

0

286,970

-480,464

NET OPERATING REVENUE

-1,704,266

-1,802,455

-6,661,804

-7,047,651

Operating expenses

 

 

 

 

Personnel, Supllies and Services

-293,621

-403,451

-4,666,427

-4,221,673

Extraordinary Retirement Program

-38,044

0

-705,822

0

Depreciation

-2,337

-2,572

-754,795

-761,184

Amortization

0

0

-163,471

-124,334

Donations and contributions

-48,456

-86,361

-79,218

-115,839

Operating Provisions /Reversals net

-1,981,588

-8,326,133

137,999

-6,587,269

Investigation Findings

0

0

0

0

Other

-135,582

-121,108

-825,120

-860,973

 

-2,499,628

-8,939,625

-7,056,854

-12,671,272

OPERATING INCOME BEFORE FINANCIAL RESULT

-2,291,036

-9,109,443

4,235,840

19,899,795

Financial result

 

 

 

 

Financial income

 

 

 

 

Income from interest, commissions and fees

1,786,674

1,718,386

522,237

349,763

Income from financial investments

419,940

339,521

548,330

543,001

Moratorium on electricity

7,627

19,321

147,716

244,401

Restatement Assets

427,840

628,551

864,007

1,870,789

Current foreign currency exchange rate variations

568,307

4,279,567

542,150

4,345,731

Payment of indemnities - Law 12,783 / 13

0

0

0

0

Regulatory asset update

0

0

5,534

23,829

Gains on derivatives

0

0

96,465

121,641

Other financial income

72,394

139,747

240,951

325,455

Financial expenses

 

 

 

 

Debt charges

-1,022,449

-1,170,172

-2,970,923

-2,991,057

Lease charges

0

0

-161,219

-152,762

Charges on shareholders' funds

-211,540

-45,685

-221,448

-53,328

Noncurrent Restatement

-959,008

-1,243,449

-1,331,939

-1,868,165

Noncurrent foreign currency exchange rate variations

-571,268

-4,821,268

-606,321

-4,707,988

Regulatory liability update

0

0

-21,300

-15,776

Losses on derivatives

0

0

-27,573

0

Other financial expenses

-346,340

-175,732

-985,160

-612,538

 

172,177

-331,213

-3,358,493

-2,577,004

INCOME BEFORE EQUITY

-2,118,859

-9,440,656

877,347

17,322,791

RESULTS OF EQUITY

4,560,884

18,249,928

2,280,351

558,302

OPERATING INCOME BEFORE TAXES

2,442,025

8,809,272

3,157,698

17,881,093

Current Income tax and social contribution

-742,747

-402,132

-859,083

-607,634

Deferred Income Tax and Social Contribution

0

416,810

-576,371

-8,377,282

NET LOSS FOR THE PERIOD

1,699,278

8,823,950

1,722,244

8,896,177

SHARE ATTRIBUTED TO CONTROLLING

1,699,278

8,823,950

1,699,278

8,823,950

SHARE ATTRIBUTED TO NON-CONTROLLING

0

0

22,966

72,227

NET LOSS PER SHARE

1.26

6.52

1.26

6.52

         

 

 

31

Disclaimer:

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


 
 

Marketletter 2Q17

 

Cash Flow Statement

 

R$ thousand

 

Parent Company

Consolidated

06/30/17

12/31/16

06/30/17

12/31/16

Operating Activities

 

 

 

 

Income before income tax and social contribution

2,442,025

8,809,272

3,157,698

17,881,093

Adjustments to reconcile income to cash provided by operations:

 

 

 

 

Depreciation and amortization

2,337

2,572

918,266

885,518

Net monetary variations

531,168

614,898

542,032

675,683

Net foreign exchange rate variations

2,961

541,702

64,171

275,338

Financial charges

-953,291

-655,742

1,325,316

954,493

Financial asset revenue

0

0

-3,481,030

-26,170,366

Equity income

-4,560,884

-18,249,928

-2,280,351

-558,302

Provision (reversal) for capital deficiency

1,790,372

6,379,036

0

0

Provision (reversal) for doubtful accounts

-217

8,515

145,177

168,257

Provision (reversal) for contingencies

176,403

1,901,393

577,771

2,352,601

Provision (reversal) for the impairment of assets

-927

-926

152,724

2,348,010

Provision (reversal) for onerous contract

0

0

-1,226,262

1,521,011

Provision (reversal) for losses on investments

37,888

0

44,185

60

ANEEL-CCC Provision

0

0

0

0

Provision (reversal) for hydrological risk - GSF

0

0

0

0

RGR Charges

189,066

107,529

189,066

107,529

Adjustment to present value / market value

-9,522

-9,045

32,794

11,705

Minority interest in results

0

0

19,409

-109,435

Charges on shareholders' funds

211,540

45,685

221,448

53,328

Financial instruments - derivatives

0

0

-68,892

-121,641

Other

1,396

117,502

327,863

506,073

 

-2,581,710

-9,196,809

-2,496,313

-17,100,138

(Increases) / decreases in operating assets

 

 

 

 

Customers

0

0

-537,461

-656,302

Marketable securities

-1,217

-629,118

-921,503

604,927

Reimbursement rights

-10,073

0

1,154,845

-1,217,189

Warehouse

118

97

176,657

242,963

Nuclear fuel stock

0

0

-116,466

-157,696

Financial assets - Itaipu and public service concessions

-94,998

593,413

-94,998

593,413

Assets held for sale

0

0

0

0

Hydrological risk

0

0

72,084

123,053

Other

458,842

22,068

-58,420

612,378

 

352,672

-13,540

-325,262

145,547

Increase / (decrease) in operating liabilities

 

 

 

 

Suppliers

68,406

4,234

1,041,690

2,175,619

Advances from customers

0

0

232,669

274,171

Lease

0

0

-44,654

-40,255

Estimated liabilities

34,709

12,524

629,537

62,778

indemnification obligations

29,011

0

-142,888

262,174

Sectorial charges

0

0

296,090

73,952

Liabilities associated with assets held for sale

0

0

0

0

Other

58,338

-44,210

224,706

-305,625

 

190,465

-27,452

2,237,151

2,502,814

 

 

 

 

 

Cash from operating activities

403,452

-428,529

2,573,274

3,429,316

 

 

 

 

 

Payment of financial charges

-955,271

-1,021,311

-2,094,108

-1,405,165

Payment of RGR charges

-69,604

-75,176

-69,604

-75,176

Amounts received from allowed annual revenue

0

0

650,340

548,746

Financial asset indemnities received

0

0

0

0

Financial charges received

982,414

954,757

395,397

387,927

income tax payment and social contribution

-149,728

-171,160

-649,224

-516,251

Payment of refinancing of taxes and contributions - principal

0

0

-63,041

-58,359

investment compensation received in corporate participations

142,736

81,258

310,741

263,592

Pension payment

-14,139

-24,259

-168,762

-81,086

Payment of legal provisions

-283,007

-100,475

-367,695

-118,680

Judicial deposits

-212,775

-68,895

176,856

-471,191

 

 

 

 

 

Net cash from operating activities

-155,921

-853,790

694,173

1,903,673

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Loans and financing

0

169,670

1,878,472

2,970,483

Payment of loans and financing - Main

-1,974,191

-1,257,401

-2,810,156

-1,999,439

Payment of shareholders remuneration

-981

-1,125

-2,418

-4,280

Advanced receivalbe for future capital increase

0

1,000,000

0

1,000,000

RGR resource for transfer

800,654

0

800,654

0

Other

0

0

158,947

3,130

Net cash from financing activities

-1,174,518

-88,856

25,499

1,969,894

Investing activities

 

 

 

 

Lending and financing

-1,543,029

-296,813

-51,591

-291,650

loans and financing receivables

2,270,842

1,948,310

1,111,191

741,866

Acquisition of fixed assets

-5

-49,053

-538,483

-1,089,219

Acquisition of intangible assets

0

0

-21,986

-23,545

Acquisition of concession assets

0

0

-659,547

-1,245,026

Acquisition / capital investment in equity

-114,450

-445,354

-1,105,496

-2,024,752

Advance concession for future capital increase

-10,804

-241,824

14,146

-305,394

Investment sale in shareholdings

1,065,266

0

1,065,266

0

Other

0

0

18,624

1,424

Net cash from investing activities

1,667,821

915,266

-167,876

-4,236,296

 

 

 

 

 

Net decrese in cash and cash equivalents for the year

337,381

-27,380

551,797

-362,729

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of year

194,106

691,719

679,668

1,393,973

Cash and cash equivalents at end of year

531,487

664,339

1,231,465

1,031,244

 

337,381

-27,380

551,797

-362,729

 

32

Disclaimer:

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

 

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

Date: August 11, 2017
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
By:
/SArmando Casado de Araujo
 
Armando Casado de Araujo
Chief Financial and Investor Relation Officer
 
 

 

 
FORWARD-LOOKING STATEMENTS

This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.