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 4Q2019 | 2
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
INTRODUCTION
Rio de Janeiro, March 27, 2020
A Eletrobras (Centrais Elétricas Brasileiras S.A.)
[B3: ELET3 e ELET6 – NYSE: EBR e EBR-B – LATIBEX: XELTO e XELTB]
Eletrobras, the largest company in the electric energy sector in Latin America, active in the generation, transmission and commercialization segment, parent of 6 operational subsidiaries, a holding company - Eletropar - a research center - Cepel and with a 50% stake in the Itaipu Binacional's Capital Stock and direct and indirect participation in 136 Special Purpose Companies, on this date, announces its results for the period.
2019
In 2019, Eletrobras posted a net profit of R$ 10,744 million, lower than the R$ 13,348 million obtained in 2018, mainly due to positive non-recurring events from the previous year, as shown below. The 2019 profit is comprised of Net Income from continuing operations of R$ 7,459 million and Net Income of R$ 3,285 million from discontinued operations (distribution), highlighting the privatization of Amazonas Energia, which is no longer consolidated by Eletrobras. Recurring profit for 2019 was R$7,058 million, 9% higher than the R$ 6,799 million of 2018.
Net Operating Income went from R$ 25,772 million in 2018 to R$ 27,726 million in 2019, with emphasis on the entry into operation of TP Mauá 3 of the Amazonas GT and receipt of GAG Improvement related to generation concessions renewed by Law 12,783 / 2013 . Ebtida IFRS, in the amount of R$ 19,007 million in 2018, fell to R$ 10,257 million in 2019, impacted by the non-recurring event in 2018 of reversal of the impairment and onerous contract of Angra III in the amount of R$ 7,243 million against a provision for the same constrtuction of R$ 462 million in 2019. Recurring Net Operating Revenue grew 7.5%, from R$ 25,738 million in 2018 to R$ 27,676 million in 2019. Recurrent Ebtida grew 5.3%: R$ 12,540 million in 2018 and R$ 13,210 million in 2019 and the Net Debt/recurring EBITDA indicator was 1.6, demonstrating the success of the Company's deleveraging measures.
4th QUARTER OF 2019
In the fourth quarter of 2019 (4Q19), Eletrobras posted a net profit of R$ 3,120 million, lower than the net profit of R$ 13,752 million obtained in 4Q18, also due to non-recurring impacts in 2018. The profit of 4Q19 is comprised of Net Income from continuing operations of R$ 4,872 million and Net Loss of R$ 1,752 million from discontinued operations (distribution). Recurring profit in 4Q19 was R$ 1,328 million, lower than in 4Q18 of R$ 2,967 million. The drop down in recurring income was strongly influenced by fair value adjustment of RBSE, which went from a net revenue of R$ 1,143 million in 4Q18 to a net expense of R$ 1,258 million in 4Q19, due to the remeasurement of the RBSE asset considering the update of the “Ke” remuneration portion as of July 2017 by the regulatory transmission WACC and IPCA until the measurement date; the Change of the discount rate of the next NTN-B from 4.6% in December 2018 to a rate close to the regulatory remuneration of 6.4%; and beginning of the receivables of the “Ke” installment in June 2021 according to the Ordinance 120, until June 2025. This change in estimate has no cash effect but only an accounting adjustment for active measurement.Net Operating Revenue increased 2.9%, from R$ 7,134 million in 4Q18 to R$ 7,339 million in 4Q19. Recurring Net Operating Revenue rose 7.6%, from R$ 6,872 million in 4Q18 to R$ 7,395 million in 4Q19. Recurrent Ebtida increase by 4%, reaching R$ 3,248 million in 4Q19 against R$ 2,935 million in 4Q18.
MARKETLETTER 4Q2019 | 3
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
OTHER 2019 HIGHLIGHTS
TABLE 01: MAIN INDICATORS (R$ Million)
2019 |
2018 |
% |
|
4Q19 |
4Q18 |
% |
141 |
152 |
-7.4% |
Energy Sold - Generation GWh (1) |
37 |
41 |
-11.4% |
33,687 |
30,876 |
9.1% |
Gross Revenue |
8,922 |
8,539 |
4.5% |
33,637 |
30,842 |
9.1% |
Recurring Gross Revenue (2) |
8,971 |
8,276 |
8.4% |
27,726 |
25,772 |
7.6% |
Net operating revenue |
7,339 |
7,134 |
2.9% |
27,676 |
25,738 |
7.5% |
Recurring Net Operating Revenue (2) |
7,389 |
6,872 |
7.5% |
10,257 |
19,007 |
-46.0% |
EBITDA |
3,204 |
12,243 |
-74% |
13,210 |
12,540 |
5.3% |
Recurring EBITDA (3) |
3,248 |
2,935 |
10.7% |
37% |
74% |
-36.8 |
Ebitda Margin |
44% |
172% |
-128.0 |
48% |
49% |
-1.0 |
Recurring Ebitda Margin |
44% |
43% |
1.2 |
46,781 |
42,281 |
10.6% |
Gross debt without third party RGR |
46,781 |
42,281 |
10.6% |
21,041 |
19,975 |
5.3% |
Recurring Net Debt |
21,041 |
19,975 |
5.3% |
1,6 |
2,1 |
-0.5 |
Recurring Net Debt / Recurring LTM EBITDA |
1,6 |
2,1 |
-0.5 |
7,459 |
13,447 |
-44.5% |
Net Income from Continuing Operations |
4,872 |
11,849 |
-59% |
10,744 |
13,348 |
-20% |
Net Profit |
3,120 |
13,752 |
-77% |
3,328 |
4,600 |
-28% |
Investments |
1,567 |
1,769 |
-11.4% |
13,089 |
17,233 |
-24% |
Employees |
13,089 |
17,233 |
-24% |
(1) Does not consider the energy allocated to quotas, from the plants renewed by Law 12,783 / 2013 (2) Revenue from Procel Retroativa, GAG Retroativa and construction revenue from Generation Generation; (3) Excludes item (2), costs of the Extraordinary Retirement Plan (PAE) and the Consensual Dismissal Plan (PDC), expenses with independent investigation, Extraordinary Consulting at the Holding, expenses related to the Inepar / Furnas agreement, retroactive payment to Enel by TUSD Eletronuclear, provisions for contingency, onerous contracts, Impairment, Provision for losses on investments, Provision for Losses on Investments classified as held for sale, Provisions for adjustment to market value, Provision related to the water resources inspection fee (TFRH) , ANEEL CCC provision; Allowance for loan losses from third parties to the RGR (CCEE transfer), and PCLD Estimated prospective credit loss (CPC 48), Expiry of Concession and Indemnification for Third Parties of Furnas; (4) Excludes item (3) and monetary adjustment for the compulsory loan contingency; Eletropaulo process financial income and activation of non-recurring tax credit.
MARKETLETTER 4Q2019 | 4
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I | ANALYSIS OF THE CONSOLIDATED RESULT (R$ MILLION)
TABLE 02: CONSOLIDATED RESULTS
2019 |
2018 |
Financial Statements |
4Q19 |
4Q18 |
23,374 |
20,139 |
Generation Revenue |
6,297 |
5,964 |
9,544 |
9,868 |
Transmission Revenue |
2,384 |
2,151 |
769 |
869 |
Others Revenue |
241 |
423 |
33,687 |
30,876 |
Gross Revenue |
8,922 |
8,539 |
-5,961 |
-5,104 |
Deductions from Revenue |
-1,583 |
-1,405 |
27,726 |
25,772 |
Net Operating Revenue |
7,339 |
7,134,0 |
-6,778 |
-5,537 |
Operational costs |
-2,046 |
-1,345 |
-9,850 |
-9,108 |
Personnel, Material, Services and Others |
-3,453 |
-2,582 |
-1,807 |
-1,702 |
Depreciation and amortization |
-496 |
-433 |
-2,006 |
6,495 |
Operating Provisions |
1,115 |
8,875 |
7,284 |
15,920 |
|
2,460 |
11,650 |
1,141 |
1,385 |
Shareholding |
461 |
161 |
25 |
0 |
Others Revenues and Expenses |
-213 |
0 |
8,450 |
17,305 |
|
2,708 |
11,810 |
-2,081 |
-1,375 |
Financial Result |
-1,310 |
731 |
6,369 |
15,931 |
Income before tax |
1,399 |
12,542 |
1,090 |
-2,484 |
Income tax and social contribution |
3,473 |
-693 |
7,459 |
13,447 |
Net Income for the year |
4,872 |
11,849 |
3,285 |
-99 |
Profit (Loss) Net of Taxes from Discontinued Operation |
-1,752 |
1,903 |
10,744 |
13,348 |
NET INCOME FOR THE PERIOD |
3,120 |
13,752 |
|
|
|
|
|
MARKETLETTER 4Q2019 | 5
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
TABLE 03: RECURRING CONSOLIDATED RESULT
2019 |
2018 |
Recurrent Financial Statement * |
4Q19 |
4Q18 |
23,325 |
20,105 |
Generation Revenue Recurrent |
6,273 |
5,702 |
9,544 |
9,868 |
Transmission Revenue Recurrent |
2,384 |
2,151 |
769 |
869 |
Others Revenue Recurrent |
315 |
423 |
33,637 |
30,842 |
Gross Revenue Recurrent |
8,971 |
8,276 |
-5,961 |
-5,104 |
Deductions from Revenue Recurrent |
-1,583 |
-1,405 |
27,676 |
25,738 |
Net Operating Revenue Recurrent |
7,389 |
6,872 |
-6,728 |
-5,404 |
Operational costs Recurrent |
-2,022 |
-1,341 |
-8,377 |
-8.635 |
Personnel, Material, Services and Others Recurrent |
-2,437 |
-2.487 |
-1,807 |
-1.702 |
Depreciation and amortization Recurrent |
-496 |
-433 |
-501 |
-544 |
Operating Provisions Recurrent |
-150 |
-269 |
10,262 |
9,453 |
|
2,292 |
2,342 |
1,141 |
1,385 |
Shareholdings Recurrent |
461 |
161 |
11,403 |
10,838 |
|
2,753 |
2,502 |
-1,881 |
-1,556 |
Financial Result Recurrent |
-1,344 |
1,157 |
9,522 |
9,283 |
Income before tax Recurrent |
1,409 |
3,660 |
-2,464 |
-2,484 |
Income tax and social contribution Recurrent |
-81 |
-693 |
7,058 |
6,799 |
Net Income for the year Recurrent |
1,328 |
2,967 |
* Non-recurring adjustments mentioned in the Highlights.
MARKETLETTER 4Q2019 | 6
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I.1 Main variations of FINANCIAL STATEMENTS
Variation Analisys 2018X2019
Operating REVENUE
TablE 04: GENERATION Revenue
Operating Revenue - Generation |
2019 |
2018 |
% |
Generation Revenue |
|
|
|
Energy supply to distribution companies |
15,871 |
13,269 |
19.6 |
Supply |
2,282 |
2,320 |
-1.6 |
CCEE |
1,353 |
1,297 |
4.4 |
Operation and Maintenance Revenue - Plants Renewed by Law 12,783/2013 |
3,549 |
2,708 |
31.0 |
Construction Revenue |
49 |
34 |
43.9 |
Itaipu Transfer |
269 |
511 |
-47.3 |
Generation Revenue |
23,374 |
20,139 |
16.1 |
Non-recurring events |
|
|
|
(-)Construction Generation |
-49 |
-34 |
-43.9 |
Recurring Generation Revenue |
23,325 |
20,105 |
16.0 |
Highlights in the 2018X2019 Variation Analysis
Energy supply to distribution companies
· Increase in revenue from Amazonas GT (+ R$ 2,978 million) related to the revenues of independent producers PIES and four gas plants that were received from Amazonas Distribuidora after the unbundling occurred in December 2018 and the supply of CCEAR by Amazonas GT (Mauá 3);
· In Furnas (+ R$ 287 million), due to the increase in sales at ACL (increased by the reduction in the Leftovers and Deficits Compensation Mechanism - MCSD in the Regulated Contracting Environment);
· Eletronuclear: (+ R$ 124 million) mainly due to the 2.8% increase in the Fixed Revenue of the Angra 1 and 2 Plants (R$ 92.9 million / year) in accordance with ANEEL Approval Resolution No. 2,509/2018;
· Eletronorte (–R$ 486 million): termination of the contract with Boa Vista Energia, with a reduction of 84% or R$ 184 million, in addition to a 16% reduction in sales of energy sold at ACL, impacted by the drop in volume sold (2018: 1,616 MWm x 2019: 1,300 MWm) and a 7.6% drop in the price at ACR (2018: R$ 363 / MWh x 2019: R$ 243 / MWh).
Supply
· At Chesf (-R$ 98 million) Reduction in the period of about 65 average MW in the consumption of industrial customers reached by Law 13,182/, in comparison with the same period of the previous year, due to: ( i) a problem at the plant of an industrial consumer in the state of Alagoas, from May to December/2019; (ii) Stoppage for maintenance of an industrial consumer in Bahia in September / 2019. The occurrence of these facts contributed to the increase in revenue at CCEE;
· In the subsidiary Furnas (+85 million), price adjustment of the current contracts for the Itumbiara Plant auctions, governed by Law 13,182/2015, specific to final consumers, resulting in an increase in revenue of approximately R$ 27 million and new contracts that started supplying as of 07/01/2018 positively impacted revenue by R$ 62 million. On the other hand, there were differences between the amounts recorded, referring to Art.10, §10 of the referred Law, being in 2018 approximately R$ 4 million higher than 2019.
MARKETLETTER 4Q2019 | 7
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
CCEE
· In the subsidiary Amazonas GT (-R$ 298 million), due to the fact that the company earned revenue from the sale of energy in the Short-Term Market of Aparecida and Mauá 3 in 2018, which did not occur in the same period of 2019, due to the beginning of the beginning of the supply of CCEAR - Electricity Commercialization Contract in the Regulated Environment;
· In the subsidiary Chesf (+ R$ 386 million), due to: (i) termination of supply contracts in 4Q18 (about 80 average MW), whose energy was not rehired in 2019 (de-contracting reflected in the negative variation in the supply item ); (ii) reduction of 140 average MW in industrial consumption (Law 13,182/2015), as justified in the "Supply" item; and (iii) partially offset by reduction in the purchase ballast of SPE ESBR by about 40 average MW in 4Q18 (reduction reflected in the "Energy Purchased for Resale" account). These factors even offset the reduction in the price of settled energy, which reached an average value of R$ 207.00 / MWh in 4Q19, against the value of R$ 493.00 / MWh in the same period of 2018.
Operation and Maintenance Revenue - Plants Renovated by Law 12.783 / 2013
· Review of the methodology for calculating GAGs for the 2018-2019 cycle, with an increase in the value of the total GAG, especially due to the recognition of the GAG improvement of approximately R$ 1 billion per year.
· Annual readjustment of RAG according to Aneel Homologatory Resolution No. 2,587 / 2019;
Construction Revenue
· Lower level of investment made in 2019, but with no effect on results as it has an equivalent value in construction expenses.
Transfer Itaipu
· Variation of the tariff on which the monetary restatement calculated based on the American price indices Commercial Price and Industrial goods, and also due to the recognition of the interministerial decree 04/2018 of the MME and the Ministry of Finance that determines the revenue of Itaipu.
TablE 05: TRANSMISSION REVENUE
Transmission Operating Revenue |
2019 |
2018 |
% |
Transmission Revenue |
3.367 |
3,325 |
1.2 |
O&M Revenue - Renewed Lines |
790 |
759 |
4.1 |
O&M Revenue - Regime Exploration |
521 |
678 |
-23.2 |
Construction Revenue |
4,073 |
4,462 |
-8.7 |
Finance - Return on Investment - RBSE |
793 |
643 |
23.3 |
Contractual Revenue - Transmission |
9,544 |
9,868 |
-3.3 |
Nonrecurring Events |
|
|
|
(-) |
|
|
|
Recurring Transmission Operating Revenue |
9,544 |
9,868 |
-3.3 |
O&M Revenue - Renewed Lines Law 12.783/13
· Readjustment of the RAP approved for the 2019/2020 cycle (Homologatory Resolution 2565/19) referring to the 2019-2020 tariff cycle.
O&M Revenue - Exploration Regime
· Eletrosul (+46 million) increase in the installments of RAP due to the 4.66% readjustment by the IPCA and, mainly, and adjustments resulting from CPC 47 of TBSE, Eletrosul's Subsidiary, of R$ 19 million in 2019 and an increase RAP by R$ 22 million due to the fact that TBSE became controlled in 2018.
MARKETLETTER 4Q2019 | 8
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Construction Revenue
· The variation is mainly due to the higher volume of investments compared to the previous year, especially Chesf (+ R$ 61 million)
RBSE - Lines renewed by Law 12.783/13
· Readjustment of Approval Resolution No. 2,565 / 2019, increasing the IRR of the receivables flow, in addition to the amortization of the balance receivable, with emphasis on the subsidiaries Furnas (-R$ 251 million) and Chesf (-R$ 222 million);
Contractual Revenue - Transmission
· At the subsidiary Eletrosul (+ R$ 35 million), mainly due to the increase in the balance of contractual assets due to: a) in 2018 improvements were made, but revenue was not recognized due to the absence of criteria by Aneel. For the 2019/2020 cycle, Aneel, through Technical Note 115/2019-SGT, estimated approximately R$ 49.5 million in investments for 5 years starting in 2018, with annual revenue of R$ 3.9 million , also retroactive. The criteria as well as future revenue may be reevaluated, and the receipt will initially be through inclusion in the calculation portion; and (b) increase, in 2019, of the implementation of reinforcements in electricity transmission installations authorized by ANEEL
· In the subsidiary Chesf (+ R$ 8 million) due to the higher registration of remuneration on the financial asset due to the entry of new projects during the year of 2019, with emphasis on the authorization of the contract 61.
TablE 06: OTHER OPERATING REVENUE
Operating Income |
2019 |
2018 |
% |
Others Revenues |
769 |
869 |
-11.6 |
Non-recurring events |
0 |
0 |
0 |
|
|
|
|
Other recurring income |
769 |
869 |
-11.6 |
Others Revenues
· In the subsidiary Furnas (-R$ 65 million), variation due to a) lower gain in Actuarial Revenue (-R$ 10 million), in 2018 it was R$ 182 million and in 2019 it was R$ 172 million; b) revenue resulting from the effect of the increase in Santo Antônio's stake in 2018 without a corresponding in 2019 (-R$ 34 million); and c) Eletropar's four-month billing in 2018 regarding the onerous assignment of infrastructure to Eletronet, in the total amount of R$ 16 million;
· At subsidiary Chesf (-R$ 6 million): a) decrease in revenue from operation and maintenance services -R$ 3 million; and b) drop in engineering services revenue - R$ 3 million; on the other hand, we had an increase in income from the provision of O&M services from ETN, which was incorporated in 4Q19 in the amount of R$ 2 million.
OPERATIONAL COSTS
TABLE 07: OPERATIONAL COSTS
Operational costs |
2019 |
2018 |
% |
Energy purchased for resale |
-2,162 |
-1,560 |
38.7 |
Charges on use of the electricity grid |
-1,593 |
-1,482 |
7.5 |
Fuel for production electric power |
-2,107 |
-1,185 |
77.8 |
Construction |
-915 |
-1,310 |
-30.2 |
Total Operating Costs |
-6,778 |
-5,537 |
22.4 |
(-)Generation Construction / Nuclear Retroactive Cusd |
49 |
133 |
-100.0 |
Total Recurring Operating Costs |
-6,728 |
-5,404 |
24.5 |
MARKETLETTER 4Q2019 | 9
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Highlights in Variation Analysis of 2018X2019
Energy purchased for resale
· At the subsidiary Amazonas GT (+ R$ 571 million):, the increase was due to the incorporation of the energy purchase contracts from independent producers PIES in 2019. This did not occur in the same period of 2018. The average price of the contracts of PIE´s (independent prducers) is R$ 314.40 / MWh, and the contracted energy is 305 average MW / month. In 2018 there was only the constitution of the Leasing without the registration of the purchase of energy.
· At subsidiary Furnas (+ R$ 158 million), price adjustment as defined in the contracts and increase in the contracted amount.
Fuel for production electric power
· Readjustment of 10% of Tust tax;
· At the subsidiary Amazonas GT (+ R$ 39 million) due to the increase in energy generation.
Fuel for production electric power
· Due to the assumption of the gas contract signed with Petrobras, by Amazonas GT (+ R$ 983 million), as a result of the unbundling and privatization of Amazonas Distribuidora.
Construction
· The variation is mainly due to the lower volume of investments compared to the previous year.
OPERATIONAL EXPENSES
TABLE 08: PERSONNEL, MATERIAL, SERVICES AND OTHER
Operational expenses |
2019 |
2018 |
% |
Personal |
-5,828 |
-5,385 |
8.2 |
Material |
-280 |
-262 |
6.9 |
Services |
-2,171 |
-2,157 |
0.6 |
Others |
-1,572 |
-1,304 |
20.6 |
PMSO total |
-9,850 |
-9,108 |
8.1 |
Non-Recurring Items |
|
|
|
(-) PDC |
681 |
379 |
79,5 |
(-) CAL CGTEE/Tractebel and Ampla indeminification/EUST / Concession expiry / Furnas Outsourced |
792 |
94 |
741,5 |
PMSO Recurrent |
-8,377 |
-8.635 |
-3,0 |
MARKETLETTER 4Q2019 | 10
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Highlights in Variation Analysis of 2018X2019
Personnel
· The increase is mainly due to the costs with the Consensual Dismissal Plan, which reflects partial effects due to the termination dates and temporary obligations with the health plan. 905 employees were terminated in 2018 and 1,726 in 2019. Expenses with PDC (indemnity and health plan) were R$ 681 million in 2019 and R$ 379 million in 2018. In addition, reversals of the provision for profit sharing (PLR)) in 2018, in an amount of more than R$ 154 million, in relation to the PLR reversals in 2019.
Material
· In subsidiary CGTEE (+ R$ 22 million), due to the increase in Consumption of CAL and other materials due to the poor quality of the coal delivered in 2019. For 2020, investments in the coal processing plant are ongoing to reduce this expense;
Services
· At the Parent Company (+ R$ 32 million), mainly due to the contracting of services related to the issuance of debt securities and consultancy related to the SAP / ERP project.
· At Amazonas GT (+ R$ 23 million), mainly due to the maintenance of UTE Mauá 3 plant;
· Compensated by the reduction in Furnas (- R$ 37 million) mainly due to the reduction in outsourced services, whose partial effects only occurred in the last quarter of 2019; and the reduction of Eletronuclear (-R$ 44 million) due to the occurrence of one less stoppage of the Plant.
Others
· At subsidiary Furnas (+ R$ 426 million), mainly due to the occurrence of non-recurring events such as the payment of the Third Party agreement (+ R$ 321 million), indemnity payment to Ampla (+ R$ 111 million) and Inepar (+ R$ 85.5 million);
· Partially offset by Eletronorte (-R$ 131 million): reduction in expenses with UTE Araguaia rent (R$ 58 million), resulting from the suspension of the thermoelectric power plant; reversal of leasing (R$ 42 million) due to the adoption of IFRS 16 and lower write-off of fixed assets (R$ 37 million).
TablE 09: OPERATING PROVISIONS
Operating Provisions |
2019 |
2018 |
% |
Operational provisions / reversals |
-2,006 |
6,495 |
-171% |
|
|
|
|
Non-recurring provisions / reversals |
|
|
|
(-) Contingencies |
-1,757 |
-1,820 |
-3 |
(-) PCLD RGR reversal of 3rd/ prospective credit loss estimate (CPC 48) |
-435 |
-11 |
3.822 |
(-) Onerous Contracts |
179 |
1,354 |
-87 |
(-) Provision/reversal for investment losses |
334 |
340 |
-2 |
(-) Provision for Losses on Investments classified as held for sale |
0 |
-554 |
-100 |
(-) Impairment of long-term assets |
122 |
6,546 |
-98 |
(-) ANEEL provision - CCC |
53 |
0 |
- |
(-) TFRH |
0 |
1,184 |
-100 |
Non-recurring provisions / reversals |
-1,505 |
7,039 |
-121 |
|
|
|
|
Recurring provisions / reversals |
|
|
|
Garanties |
101 |
-38 |
-368 |
PCLD (excluding PCLD RGR from third parties/ prospective credit loss estimate (CPC 48) |
-189 |
-68 |
180 |
Others |
-413 |
-439 |
-6 |
Recurring provisions / reversals |
-501 |
-544 |
-8 |
Note: Numbers with positive signs mean reversals of provision.
MARKETLETTER 4Q2019 | 11
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Operational provisions / reversals
· Provision for contingencies in the amount of R$ 1,757 million, of which R$ 775 million refer to compulsory loan processes;
· Reversal of the impairment and onerous contract of Angra III in the amount of R$ 7,243 million in 2018 against a provision of R$ 462 million in 2019., due to the delay of the work in 11 months;
· PCLD of R$ 621 million related to the financing agreement with the distributor Amazonas Energia, which is in default of approximately R$ 186 million. The additional amount of R$ 435 million is a prospective risk analysis of the Company in the light of CPC 48 and was treated as non-recurring, for management purposes.
SHAREHOLDINGS
TABLE 10: SHAREHOLDINGS
Shareholdings |
2019 |
2018 |
% |
Shareholdings |
1.141 |
1.385 |
-17,6 |
Variation Hightlights
Shareholdings
· Decrease in the equity result of coligate companies in 2019, highlighting CTEEP due to the adjustment in RBSE, according to Eletrobras accounting practices (-R$ 808 million), partially offset by the increase in equity in ESBR (+ R$ 430 million) and SPE Madeira (+ R$ 341 million).
FINANCIAL RESULT
TABLE 11: FINANCIAL INCOME AND EXPENSES
Financial Result |
2019 |
2018 |
% |
Financial Income |
6,659 |
9,072 |
-27 |
Interest, commission and fee income |
876 |
2,643 |
-67 |
Income from financial investments |
763 |
686 |
11 |
Additional moratorium on electricity |
252 |
248 |
1 |
Active monetary updates |
1,206 |
700 |
72 |
Exchange rate variations |
2,662 |
4,151 |
-36 |
Fair value adjustment |
368 |
0 |
- |
Derivative gains |
0 |
20 |
100 |
Other Financial Income |
532 |
624 |
-15 |
Financial expenses |
-8,740 |
-10,446 |
-16 |
Debt charges |
-3,248 |
-2,681 |
21 |
Leasing charges |
-341 |
-309 |
10 |
Charges on shareholder resources |
-271 |
-271 |
0 |
Passive monetary updates |
-789 |
-801 |
-1 |
Passive exchange variations |
-2,627 |
-4,364 |
-40 |
Fair value adjustment |
0 |
-921 |
100 |
Derivative losses |
-57 |
-63 |
-11 |
Other financial expenses |
-1,408 |
-1,037 |
36 |
Financial Result |
-2,081 |
-1,375 |
51 |
Non-recurring adjustments |
|
|
|
(-) Eletropaulo Agreement / Revenue from Privatized Distributors |
-346 |
-1,064 |
-68 |
(-) Monetary update. emp. compulsory |
545 |
884 |
-38 |
Recurring Financial Result |
-1,881 |
-1,556 |
21 |
MARKETLETTER 4Q2019 | 12
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
financial REVENUE:
In 2019, financial income decreased by 27%. The main variations were in the accounts of:
·•67% drop in interest, commission and fees revenue, mainly due to the accounting of the agreement with Eletropaulo in the amount of R$ 1,064 million in 2018;
·Active exchange rate variations, with a record of R$ 4,151 million in 2018 and R$ 2,662 million in 2019. This variation was partially offset by the passive exchange rate variation, resulting in a positive net exchange rate variation of R$ 249 million;
Partially offset by:
·Adjustment to fair value, with revenue recording of R$ 368 million in 2019, and a net expense in 2018 due to the remeasurement at fair value of the RBSE asset considering the Update of the “Ke” remuneration portion as of July 2017 by the transmission regulatory WACC and IPCA until the measurement date; the change of the discount rate close to the NTN-B from 4.6% in December 2018 to a rate close to the regulatory remuneration of 6.4%; and the beginning of receipt in June 2021 for the term of Ordinance 120, until June 2025.
financial EXPENSE:
In 2019, financial expenses decreased by 16%, from R$ 10,446 million in 2018 to R$ 8,740 million in 2019. The main variations occurred in the accounts of:
·Adjustment at fair value, with an expense record of R$ 921 million in 2018, and a financial revenue in 2019, due to the remeasurement at fair value of the RBSE asset considering the Update of the “Ke” remuneration portion as of July 2017 by the regulatory transmission WACC and IPCA until the measurement date; the change of the discount rate close to the NTN-B from 4.6% in December 2018 to a rate close to the regulatory remuneration of 6.4%; and the beginning of receipt in June 2021 for the term of Ordinance 120, until June 2025.
· Passive exchange variations, with a record of R$ 4,364 million in 2018 and R$ 2,627 million in 2019. This variation was more than offset by the active exchange variation;
Partially offset by:
·•Debt charges, which increased by R$ 567 million, mainly due to charges for the new debentures issued by Holding and, in the subsidiary Eletronuclear, due to the disqualification of the UTN Angra 3 project for capitalization of interest due to non-resumption the plant's work;
HIGHLIGHTS IN THE ANALYSIS OF THE VARIATION 4Q18X4T19
OPERATING INCOME
MARKETLETTER 4Q2019 | 13
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
TABLE 12: GENERATION REVENUE
Operating Revenue - Generation |
4Q19 |
4Q18 |
% |
Generation Revenues |
|
|
|
Energy supply to distribution companies |
4,209 |
3,946 |
6.7 |
Supply |
570 |
584 |
-2.4 |
CCEE |
367 |
163 |
125.8 |
Operation and Maintenance Revenue - Plants Renovated by Law 12.783 / 2013 |
940 |
1,082 |
-13.2 |
Construction Revenue |
24 |
4 |
508.6 |
Transfer Itaipu |
187 |
185 |
1.2 |
Generation Revenue |
6,297 |
5,964 |
5.6 |
Non-recurring events |
|
|
|
(-) Construction Generation |
-24 |
-262 |
-90.8 |
Recurring Generation Revenue |
6,273 |
5,702 |
10.0 |
Analysis of variation 4Q18X4Q19
Energy supply to distribution companies
· Increase in revenue of the subsidiary Amazonas GT (+ R$ 664 million) related to the revenues of independent producers PIES and four gas plants that were received from Amazonas Distribuidora after the unbundling occurred in December 2018 and the supply of CCEAR by Amazonas GT (Mauá 3);
· At the subsidiary Eletronuclear (+ R$ 67 million) due to the 2.8% increase in the Fixed Revenue of the Angra 1 and 2 Plants (R$ 92.9 million / year) according to ANEEL Approval Resolution No. 2,509 / 2018, which represents a R$ 23.2 million positive effect in the quarter; There was also an increase in the excess portion of energy in the period by R$ 43.8 million (R$ 14.0 million in 2018 / R$ 57.8 million in 2019), which highlights the fact that there was a scheduled shutdown during o 4Q18, of 40 (forty) days for maintenance and exchange of nuclear fuel at the Angra 1 plant (1P24), which took place between 10/27 to 12/05/2018; In terms of the physical quantity of energy produced at the Angra 1 and 2 plants, there was an improvement in performance in the period, with an increase of 551.7 thousand MWh in the compared period, with an increase of 15.9% (3.477 million MWh between October to Dec / 2018 compared to 4.028 million MWh between Oct and Dec / 2019)
· At subsidiary Eletronorte (-R$ 271 million) due to the 21.91% drop in sales to energy traders due to the 24.29% reduction in the volume contracted at ACL (4Q18: 2,491 MWm x 4Q19: 1,886 MWm); there was also a reduction in the average price billed in the ACL by 12% (4Q18: R$ 204.25 / MWh x 4Q19: R$ 180.38 / MWh). On the other hand, there was an increase of 8.92% in ACR revenue due to an increase of 17.13% in the amount of energy sold; partially offset by the 6.87% drop in the average price (4Q18: R$ 266 / MWh x 4Q19: R$ 248 / MWh
Supply
· At the subsidiary Chesf (-R$ 48 million) due to the reduction of approximately 140 average MW in the consumption of industrial customers reached by Law 13,182/2015 (related in particular to UHE Sobradinho), due to a problem at the plant an industrial consumer in the state of Alagoas and a maintenance stop for an industrial consumer in Bahia in September / 2019; The occurrence of these facts resulted in an average price of R$ 136 / MWh, as well as contributing to the increase in revenue in the "Short-term Electricity" account.
· At the subsidiary Eletronorte (+ R$ 19 million) due to the increase in the contracted volume by 1.57% (4Q18: 889 MWm x 4Q19: 903 MWm) and the average price increase of 7.51% (4Q18 : R$ 105.85 MWh x 2019: R$ 113.80 MWh).
CCEE
· At subsidiary Chesf (+ R$ 161 million), termination of supply contracts in 4Q18 (about 80 average MW), whose energy was not re-contracted in 2019 (lack of contracting reflected in the negative variation in the supply item); reduction in the purchase ballast of ESBR by about 40 average MW in 4Q18 (reduction reflected in the "Energy Purchased for Resale" account); (iii) reduction of 140 average MW in industrial consumption (Law 13,182/2015), as justified in the "Supply" item, releasing this energy for the short term. These factors even offset the reduction in the price of settled energy, which reached an average value of R$ 207MWh in 4Q19, against the amount of R$ 493 / MWh in the same period of 2018.
MARKETLETTER 4Q2019 | 14
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
· At subsidiary CGTEE (+ R$ 70 million), mainly due to the resumption of the generation capacity of the post-overhaul plant with the sale of 136 Mw / average at an average price of R$ 268 in 2019.
· At the subsidiary Amazonas GT (-R$ 45 million), as in 4Q18, the company earned revenue from the sale of energy in the MCP, from the average generation of the TPP`s Aparecida and Mauá Bloco 3. This did not happen in the same 2019 period;
Operation and Maintenance Revenue - Plants Renovated by Law 12.783/2013
· (-R$ 143 million) due to the recognition of the value of GAG retroactive improvement in 4Q18 (-R$ 258 million), partially offset by the revision in the methodology for calculating GAGs for the 2018-2019 cycle. Excluding the effect of retroactive accounting, we would have a revenue growth of R$ 116 million (14%).
Construction Revenue
· Lower level of investment made in 2019, but with no effect on results as it has an equivalent value in construction expenses.
Transfer Itaipu
· Variation of the tariff on which the monetary restatement calculated based on the American price indices Commercial Price and Industrial goods, and also due to the recognition of the interministerial decree 04/2018 of the MME and Ministry of Finance that determines the revenue of Itaipu.
TablE 13: TRANSMISSION REVENUE
Transmission Operating Revenue |
4Q19 |
4Q18 |
% |
Transmission Revenues |
2,384 |
2,151 |
10.8 |
O&M Revenue - Renewed Lines Law 12.783 / 13 |
744 |
821 |
-9.4 |
O&M Revenue - Exploration Regime |
201 |
246 |
-18,3 |
Construction Revenue |
113 |
95 |
18,7 |
RBSE - Lines renewed by Law 12.783 / 13 |
1,114 |
966 |
15,3 |
Contractual Revenue - Transmission |
211 |
22 |
839.6 |
Non-recurring events |
|
|
|
|
0 |
0 |
- |
Recurring Transmission Operating Revenue |
2,384 |
2,151 |
10.8 |
O&M Revenue - Renewed Lines Law 12.783/13
· Chesf (-R$ 115 million) mainly due to the decrease in items related to the receipt of MP 579 resulting from the tariff revisions between the resolution of the 2018/2019 cycle and the resolution of the current cycle 2,565 / 19, such as: anticipation apportionment revenue and adjustment portion. The other effects can be attributed to the determination by IFRS15 of the undertakings associated with authoritative resolutions of CC 061/2001 and the projection of the new receipt flow in accordance with the approval resolution published in July/2019 in the approximate amount of R$ 69 million.
· Partially compensatedby the readjustment of the RAP approved for the 2019/2020 cycle (Homologatory Resolution 2565/19) referring to the 2019-2020 tariff cycle.
MARKETLETTER 4Q2019 | 15
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
O&M Revenue - Exploration Regime
· At subsidiary Amazonas GT (-R$ 32 million), due to a non-recurring accounting adjustment of approximately R$ 35 million in 4Q18. Disregarding the effects of the adjustments, the accounts would have a variation of 72% between periods, being R$ 6.2 million in 4Q19 and R$ 3.6 million in 4Q18
· In the subsidiary Chesf (-R$ 14 million), due to the adjustments of the Variable Portion and other Adjustment Installments and the effects of the application of IFRS 15 on non-renewed contracts.
Construction Revenue
· The variation is mainly due to the higher volume of investments compared to the previous year, especially Chesf (+ R$ 43 million)
RBSE - Lines renewed by Law 12.783 / 13
· At subsidiary furnas (+R$ 108 million): annual adjustment of RAP by approximately 3.5% and of Variations in Variable Portion, representing an increase of approximately 9%, in addition to the variation in IPCA which was 0.39% and that of 4Q19 was 1.76%.
Contractual Revenue - Transmission
· In the subsidiary Chesf (+ R$ 25 million) due to the higher registration of the remuneration on the concession asset due to the entry of new projects during the year of 2019, with emphasis on the authorization of the contract 61.
· In the subsidiary Amazonas GT (+ R$ 38 million), variation is mainly due to reversal in 4T18 R$ 42 million related to financial income of the year 2018.
TABLE 14: OTHER OPERATING REVENUE
Operating Income |
4Q19 |
4Q18 |
% |
Others Revenues |
241 |
423 |
-43 |
Non-recurring events |
|
|
|
(-) Procel retroactive chargeback |
80 |
0 |
- |
Others Revenues recurring |
321 |
423 |
-24 |
Others Revenues
· Holding (-R$ 87 million) due to a reversal of the procel value of R$ 74 million.
· In the subsidiary Furnas (-R$ 46 million) due to the allocation of actuarial gain (+ R$ 10 million), and the effect of the Santo Antônio stake increase in 4Q18 (R$ 34 million) without a correspondent in 4Q19;
OPERATIONAL COSTS
TABLE 15: OPERATIONAL COSTS
Operational Costs |
4Q19 |
4Q18 |
% |
Energy purchased for resale |
-669 |
-211 |
217.3 |
Charges on use of the electricity grid |
-361 |
-271 |
33.0 |
Fuel for production electric power |
-640 |
-385 |
66.2 |
Construction |
-375 |
-477 |
-21.3 |
Total Operating Costs |
-2,046 |
-1,345 |
52.2 |
(-) Generation Construction / Nuclear Retroactive Cusd |
24 |
4 |
508.6 |
Total Recurring Operating Costs |
-2,022 |
-1,341 |
50.8 |
MARKETLETTER 4Q2019 | 16
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Analysis of variation 4Q18X4Q19
Energy purchased for resale
· At the subsidiary Amazonas GT (+ R$ 426 million), impacted mainly by the reversal effect of the Leasing, around R$ 410 million in 4Q18 and R$ 107 million in 4Q19. Disregarding this impact, the variation would have been around R$ 27 million due to the increase in energy purchases to supply the dispatch below the TPP Aparecida agreement.
· At subsidiary Furnas (+ R$ 90 million) influenced by the increase in amounts settled as debt in the short-term market in 2019, which resulted in an increase of approximately R$ 53 million in this item. This fact is mainly due to the worsening in the GSF (62% x 73%) linked to the increase in PLD (295.23 x 199.08 R$ / MWh), on average, between the months of October and November 2019 in relation to 2018. There was also an adjustment of contract prices, representing an increase of approximately R$ 17 million and an increase of the contracted amount by R$ 9 million and the consolidation of Brasil Ventos with an impact of R$ 14 million;
· At subsidiary Eletronorte (+ R$ 75 million), mainly because, in 2018, there was a reversal of R$ 49 million in energy purchases. In addition, in 2018, the purchase was booked at CCEE, in the amount of R$ 76 million and R$ 117.6 million in 2019, as well as, in 2019, the purchase of Sinop energy of R$ 1 million, due the energy purchase contract of 2.83 MW average effective from 2019.Fuel for production electric power
Fuel for production electric power
· Due to the assumption of the gas contract entered into with Petrobras, by Amazonas GT (+ R$ 52 million), as a result of the unbundling and privatization of Amazonas Distribuidora.
Construction
· Chesf (+R$ 114 million), due to lower investments compared to the previous year;
· In Furnas (-R$ 25 million), especially to investments in the transmission system and renewed plants, being more relevant in the Funil plant, plus the effect of the reduction due to the write-off of fixed assets that occurred in contract 062
OPERATIONAL EXPENSES
TABLE 16: PERSONNEL, MATERIAL, SERVICES AND OTHER
Operational expenses |
4Q19 |
4Q18 |
% |
Personal |
-2,172 |
-1,447 |
50.1 |
Material |
-91 |
-83 |
9.6 |
Services |
-597 |
-662 |
-9.8 |
Others |
-593 |
-390 |
52.5 |
PMSO total |
-3,453 |
-2,582 |
34 |
Non-recurring events |
|
|
|
(-) PDC |
524 |
86 |
507 |
(-) Outsourced Furnas / Inepar / Caducidade Concessões / Independent Research. |
492 |
9 |
5.671 |
PMSO Recorrente |
-2,437 |
-2.487 |
-2,0 |
MARKETLETTER 4Q2019 | 17
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Analysis of variation 4Q18X4Q19
Personal
· Increase due to expenses non-recurring with PDC (R$ 524 million in 4Q19 against R$ 86 million in 4Q18) and the greater reversal of PLR provision in 4Q18 (R$ 254 million reversal in 4Q18 against R$ 96 million reversion in 4Q19). These movements offset the reduction of personnel costs due to the cost containment policy established by the Company, with PDC, dangerousness and overtime.
Material
· At CGTEE (+ R$ 17 million), due to the higher consumption of lime to compensate for the difficulties presented in burning coal, due to the fact that coal is presenting higher average sulfur levels in 2019 (representing 70% of total expenditure in Materials in the period). Thus, it is necessary to use higher consumption of virgin lime production input. However, in 2020, the coal processing plant is expected to start operating, which will reduce the sulfur content of coal by 25%, as predicted;
· At Eletronuclear (-R$ 9 million) mainly, because, in 4Q2018, there was a scheduled shutdown of 40 (forty) days for maintenance and exchange of nuclear fuel at the Angra 1 plant (1P24), which took place between 27.10 to 05.12 .2018. During the execution of these activities, there is a large use of applied materials (R$ 15.9 million in 4Q2018). In 4Q2019, there was only an expense of R$ 2.8 million with pre-shutdown activities for the Angra 1 plant (1P25), to be carried out only at the beginning of 1Q2020; ii) it is attributed to the nominal increase in the amount of R$ 3.8 million, between the compared periods, the other non-seasonal and non-routine activities of maintenance of the plants.
· At Amazonas GT (+ R$ 16 million) mainly due to the Maintenance contract (O&M) of UTE Mauá 3.
Services
· At the subsidiary Eletronuclear, (-R$ 41 million) mainly, because, in 2018, the maintenance stoppage of Angra 1 (1P24) occurred in 4Q18 with expenses of R$ 46.5 million, with no activity record equivalent in 4Q2019; There was also a nominal increase of R$ 13.4 million, representing an increase of 15.3% in this item, justified by the average inflationary adjustments in contracts (variation of 4.3% - IPCA / 12 months) and higher average exchange rate (USD) in the period (variation of 8.1%); offset by the effect of IFRS16 in 4Q19 not in 4Q18 in the amount of R$ 5.7 million.
· At the subsidiary Amazonas GT (+ R$ 16 million) mainly due to the Maintenance contract (O&M) of UTE Mauá 3.
Others
· At subsidiary Furnas (+ R$ 269 million), mainly due to the payment of the indemnity of the outsourced court agreement in the amount of R$ 321 million in November 2019, which was already provisioned in 3Q19 and, therefore, was offset by reversal of the provision in an amount higher than expenses in the account of others, with a positive final impact on the quarter's results. In addition, in 4Q19, 3 installments related to the agreement between Furnas and Inepar were launched, totaling approximately R$ 12 million.
Depreciation and amortization
There is no relevant variation.
TablE 17: OPERATING PROVISIONS
Operating Provisions |
4T19 |
4T18 |
% |
Operational provisions / reversals |
1,115 |
8,875 |
-108 |
|
|
|
|
Non-recurring provisions / reversals |
|
|
|
Contingencies |
-718 |
1,201 |
-160 |
PCLD RGR Third Party Reversal / Credit Loss Estimate (CPC 48) |
-707 |
-4 |
16.453 |
Onerous Contracts |
-164 |
751 |
-122 |
Provision / reversal for investment losses |
286 |
769 |
-63 |
Provision for Losses on Investments classified as held for sale |
0 |
-554 |
-100 |
Impairment of long-term assets |
122 |
6,981 |
-98 |
Expiry of the concession |
362 |
0 |
- |
Provision for Indemnification for Third Parties Furnas |
354 |
0 |
- |
ANEEL provision - CCC (b) |
1,729 |
0 |
- |
TFRH |
0 |
0 |
- |
Non-recurring provisions / reversals |
1,265 |
9,144 |
-86 |
|
|
|
|
Recurring provisions / reversals |
|
|
|
Garanties |
12 |
20 |
-40 |
PCLD (excluding PCLD RGR / prospective credit loss estimate (CPC 48)) |
69 |
51 |
37 |
Others |
-231 |
-339 |
-32 |
Recurring provisions / reversals |
-150 |
-269 |
-44 |
MARKETLETTER 4Q2019 | 18
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
The positive values in the table above mean reversal of provision.
The variation is mainly explained by:
· Provision for Contingencies in the amount of R$ 718 million, of which R$ 326 million refer to Compulsory Loan processes;
· Reallocation to “Discontinued Operations” of the Aneel CCC Provision in the amount of R$ 1,729 million, meaning a reversal of the provision of this amount in “continued operations” in 4Q19 and a constitution in the same amount in “discontinued operations”.
· Reversal of the Provision related to the Termination of Outsourced Companies in Furnas in the amount of R$ 354 million, due to the effectiveness of the termination, burdening the “others” account in the amount of R$ 321 million.
· PCLD of R$ 621 million related to the financing agreement with the distributor Amazonas Energia, which is in default of approximately R$ 186 million. The additional amount of R$ 435 million is a prospective risk analysis of the Company in the light of CPC 48 and was treated as non-recurring, for management purposes.
SHAREHOLDINGS
TABLE 18: SHAREHOLDINGS
Shareholdings |
4Q19 |
4Q18 |
% |
Shareholdings |
461 |
161 |
187,4 |
Variation
Shareholdings / Other Income and Expenses
· Improvement in the equity result of SPE ESBR Jirau (+ R$ 326 million) due to the reversal of the impairment provision in 4Q19 of R$ 748 million and improvement in the equity result of SPE Madeira (+ R$ 220 million) due the reduction of costs with energy purchased for resale and debt renegotiation. These movements were partially offset by the reduction in the results of Norte Energia (-R$ 135 million) and colligate companies.
MARKETLETTER 4Q2019 | 19
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
FINANCIAL RESULT
TABLE 19: FINANCIAL INCOME AND EXPENSES
Financial Result |
4Q19 |
4Q18 |
% |
Financial Income |
390 |
2,332 |
-83 |
Interest, commission and fee income |
74 |
520 |
-85,7 |
Income from financial investments |
144 |
120 |
20,1 |
Additional moratorium on electricity |
58 |
62 |
-6,7 |
Active monetary updates |
0 |
139 |
-100,0 |
Exchange rate variations |
418 |
243 |
72,0 |
Fair value adjustment |
0 |
1,143 |
-100, |
Derivative gains |
0 |
-41 |
-100 |
Other Financial Income |
-305 |
145 |
-309 |
Financial Expenses |
-1,699 |
-1,600 |
6 |
Debt charges |
-593 |
-826 |
-28,3 |
Leasing charges |
-84 |
-309 |
-72,6 |
Charges on shareholder resources |
-60 |
-65 |
-7,5 |
Passive monetary updates |
422 |
-148 |
-385 |
Passive exchange variations |
-447 |
-242 |
84,6 |
Fair value adjustment |
-1,258 |
0 |
- |
Derivative losses |
10 |
-57 |
-118,2 |
Other financial expenses |
311 |
48 |
551,0 |
Financial Result |
-1,310 |
731 |
-279 |
Non-recurring adjustments |
|
|
|
(-) Monetary update. emp. Compulsory / Emp Revenue Distributors |
-35 |
426 |
-8,9 |
Recurring Financial Result |
-1,344 |
1,157 |
-216 |
Financial income:
In 4Q19, financial income decreased by 83%, from R$ 2,232 million in 4Q18 to R$ 390 million in 4Q19. The main variations were in the accounts of:
· Adjustment to fair value in the net amount of revenue R$ 1,143 million and a financial expense in the 4Q19 in the financial revenue. The variation is due to the remeasurement at fair value of the RBSE asset considering the Update of the “Ke” remuneration portion as of July 2017 by the WACC regulatory of the transmission and IPCA until the measurement date; the change of the discount rate close to the NTN-B from 4.6% in December 2018 to a rate close to the regulatory remuneration of 6.4%; and the beginning of receipt in June 2021 for the term of Ordinance 120, until June 2025. If we consider the effects on financial expense of adjustment to value.
· 86% drop in interest income, influenced by the reduction in the rate of indexers (Selic, CDI).
Financial Expenses:
In 4Q19, financial expenses increased by 46%%, from R$ 1,600 million in 4Q18 to R$ 1,699 million in 4Q19. The main variations occurred in the accounts of:
· Adjustment to fair value, with a negtive record of R$ 1,258 million in 4Q19 and a financial revenue in the 4Q18, due to the reasons explained above.
· Reduction in debt charges of 28%, mainly due to the reduction in the rate of indexers (Selic, CDI).
MARKETLETTER 4Q2019 | 20
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I.2 EBITDA ConsolidaTED
TABLE 20: EBITDA DETAIL
EBITDA |
2019 |
2018 |
% |
4Q19 |
4Q18 |
(%) |
Net Profit (Loss) for the Year |
10,744 |
13,348 |
-20% |
3,120 |
13,752 |
-77% |
Net Tax Losses from Discontinued Operation |
3,285 |
-99 |
-3411% |
-1,752 |
1,903 |
-192% |
Result of the Exercise |
7,459 |
13,447 |
-45% |
4,872 |
11,849 |
-59% |
+ Provision for Income Tax and Social Contribution |
-1,090 |
2,484 |
-144% |
-3,473 |
693 |
-601% |
+ Financial Result |
2,081 |
1,375 |
51% |
1,310 |
-731 |
-279% |
+ Amortization and Depreciation |
1,807 |
1,702 |
6% |
496 |
433 |
14% |
= EBITDA |
10,257 |
19,007 |
-46% |
3,204 |
12,243 |
-74% |
ADJUSTMENTS NON-RECURRING EVENTS |
|
|
|
|
|
|
GAG 3Q18 Retroactive Improvement |
0 |
0 |
0% |
0 |
-258 |
-100% |
Other Income and Expenses |
-25 |
0 |
- |
213 |
0 |
- |
Retroactive: Procel / CUSD Nuclear |
0 |
99 |
-100% |
80 |
0 |
- |
PAE/PDC |
681 |
379 |
80% |
524 |
86 |
507% |
Investigation / Consultancy / Tractebel and Broad Indemnification / EUST Livramento / Concession expiry / Outsourced |
792 |
94 |
741% |
492 |
9 |
5671% |
Contingencies |
1,757 |
1,820 |
-3% |
718 |
-1,201 |
-160% |
PCLD RGR owed by third parties /prospective credit loss estimate (CPC 48) |
435 |
11 |
67% |
707 |
4 |
16453% |
Onerous Contracts |
-179 |
-1,354 |
-2% |
164 |
-751 |
-122% |
Provision / (reversal) for investment losses |
-334 |
-340 |
-100% |
-286 |
-769 |
-63% |
Provision for Losses on Investments classified as held for sale |
0 |
554 |
-98% |
0 |
554 |
-100% |
Impairment of long-term assets |
-122 |
-6,546 |
-98% |
-122 |
-6,981 |
-98% |
Expiry of the concession |
0 |
0 |
- |
-362 |
0 |
- |
Provision for Third Party Indemnity |
0 |
0 |
- |
-354 |
0 |
- |
ANEEL Provision - CCC |
-53 |
0 |
- |
-1,729 |
0 |
- |
TFRH |
0 |
-1,184 |
- |
0 |
0 |
- |
= EBITDA RECURRENT |
13,210 |
12,540 |
5,3% |
3,248 |
2,935 |
10.7% |
.
MARKETLETTER 4Q2019 | 21
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
EBITDA |
2018 Restated |
2018 |
Net Profit (Loss) for the Year |
13,348 |
13,348 |
Net Tax Losses from Discontinued Operation |
-99 |
-1,879 |
Result of the Exercise |
13,447 |
15,227 |
+ Provision for Income Tax and Social Contribution |
2,484 |
2,484 |
+ Financial Result |
1,375 |
578 |
+ Amortization and Depreciation |
1,702 |
1,702 |
= EBITDA |
19,007 |
19,990 |
NON RECURRING ADJUSTMENTES |
|
|
GAG 3Q18 Retroactive Improvement |
0 |
- |
Other Income and Expenses |
0 |
- |
Retroactive: Procel / CUSD Nuclear |
99 |
99 |
PAE/PDC |
379 |
370 |
Investigation / Consultancy / Tractebel and Broad Indemnification / EUST Livramento / Concession expiry / Outsourced |
94 |
54 |
Contingencies |
1,820 |
1,820 |
PCLD RGR owed by third parties /prospective credit loss estimate (CPC 48) |
11 |
- |
Onerous Contracts |
-1,354 |
-1,354 |
Provision / (reversal) for investment losses |
-340 |
-340 |
Provision for Losses on Investments classified as held for sale |
554 |
554 |
Impairment of long-term assets |
-6,546 |
-6,546 |
Expiry of the concession |
0 |
- |
Provisão Indenização Terceirizados |
0 |
- |
ANEEL Provision - CCC |
0 |
1,187 |
TFRH |
-1,184 |
-1,184 |
Effect on Disposal of interest |
- |
-2,967 |
Effects of Basic Network of the Existing System (RBSE) |
- |
-3,227 |
= RECURRING EBITDA 1 |
12,540 |
8,456 |
ince 2Q19, the Company started to consider, in its recurring EBITDA, the RBSE revenue from concessions extended under Law 12,783 / 2013, in order to maintain a protocol similar to the debenture covenants issued in 2019. The adjusted 2018 Ebitda considers this adjustment of RBSE revenue to compare 2018 recurring EBITDA, for comparative purposes, and also the mandatory effects of IFRS 9 and 15, as explained in 4 of our financial statements. In addition, considering the privatization of the distributors was completed in April 2019, and these operations are no longer part of its core business, the company treated the relevant effects of financial income, expenses, PL reversals and allowances for loan losses as non-recurring. prospects of loans contracted with them before or as a result of the privatization process, which significantly affected the company's result in 2019, although revenues and eventual provisions arising from contracted loans may continue to affect the company's accounting result until its complete exhaustion. However, they were treated as recurring outstanding allowance for loan losses of distributors. These recurring adjustments related to the distributors, adjusted the recurring EBITDA 2019 by R$ 435 million.
The adjustments made to the pro forma Ebitda refer to non-recurring events or events that are expected to be dealt with under the PDNG 2019-2023. 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 the value of the Real, changes in volumes and pattern of use of electricity by the consumer, competitive conditions, payments related to our receivables, changes in the levels of rain and water in the reservoirs used to operate our hydroelectric 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 United States Securities and Exchange Commission, which may change these estimates and expectations of Management. Thus, the future results of the Companies' operations and initiatives may differ from current expectations and the investor should not rely exclusively on the information contained herein.
MARKETLETTER 4Q2019 | 22
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I.3 CONSOLIDATED RESULT BY SEGMENT OF CONTINUED OPERATIONS:
TablE 21: FINANCIAL STATEMENT BY SEGMENT (EXPLANATORY NOTE 44 FROM THE DF) – R$ MIL
12/31/2019 | |||||
FS by Segment |
Administration |
Generation |
Transmission |
Eliminations |
Total |
Net Operating Revenue |
194,692 |
19,833,995 |
8,756,808 |
-1,059,968 |
27,725,527 |
Operating Costs and Expenses |
-3,715,341 |
-13,221,471 |
-5,426,796 |
1,922,265 |
-20,441,343 |
Operating Income Before Financial Result |
-3,520,649 |
6,612,524 |
3,330,012 |
862,297 |
7,284,184 |
Financial Result |
-253,165 |
-1,604,727 |
-223,134 |
0 |
-2,081,026 |
Result of Equity Interests |
1,140,733 |
0 |
0 |
0 |
1,140,733 |
Other income and expenses |
24,715 |
0 |
0 |
0 |
24,715 |
Income tax and social contribution |
-113,668 |
-79,007 |
1,282,937 |
0 |
1,090,262 |
Lucro Líquido (prejuízo) do período |
-2,722,034 |
4,928,790 |
4,389,815 |
862,297 |
7,458,868 |
12/31//2018 | |||||
DRE by Segment |
Administration |
Generation |
Transmission |
Eliminations |
Total |
Net Operating Revenue |
261,355 |
17,433,979 |
11,476,605 |
-1,106,103 |
25,772,305 |
Operating Costs and Expenses |
-2,439,281 |
-3,890,206 |
-7,840,609 |
1,106,103 |
-11,039,284 |
Operating Income Before Financial Result |
-2,177,926 |
13,543,773 |
3,635,996 |
0 |
14,733,021 |
Financial Result |
2,166,025 |
-1,769,920 |
-1,875,007 |
0 |
-1,374,631 |
Result of Equity Interests |
1,384,850 |
0 |
0 |
0 |
1,384,850 |
Effect on the sale of equity interests |
0 |
0 |
0 |
0 |
0 |
Income tax and social contribution |
-853,448 |
-1,210,107 |
-602,303 |
0 |
-2,483,718 |
Lucro Líquido (prejuízo) do período |
519,501 |
10,563,746 |
1,158,686 |
0 |
12,259,522 |
I.3.1. INDEBTEDNESS AND RECEIVABLES
TABLE 22: GROSS DEBT AND NET DEBT
|
09/30/2019 |
Gross Debt - R$ million |
47,900 |
(-) Transfer RGR to CCEE1 |
1,118 |
Recurring Gross Debt |
46,781 |
(-) (Cash and cash equivalents + marketable securities) |
10,762 |
(-) Financing Receivable |
14,277 |
(+) RGR to receive RGR transfer to CCEE |
1,118 |
(-) Net balance of Itaipu Financial Assets |
1,820 |
Net debt |
21,041 |
1 See Notes 9.1 and 19 (third party debts, Eletrobras being a mere manager).
MARKETLETTER 4Q2019 | 23
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
TABLE 23: FINANCING PORTFOLIO PAYABLE
|
Parent Company |
|
Consolidated | ||||||||
12.31.2019 |
|
12.31.2018 |
|
12.31.2019 |
|
12.31.2018 | |||||
Balance in R$ million |
% |
|
Balance in R$ million |
% |
|
Balance in R$ million |
% |
|
Balance in R$ million |
% | |
Foreign currency |
|
|
|
|
|
|
|
|
|
|
|
USD |
7,571,970 |
27% |
|
11,284,562 |
41% |
|
7,571,970 |
18,05% |
|
11,284,562 |
21% |
USD with Libor |
433,525 |
2% |
|
697,811 |
3% |
|
799,128 |
1,91% |
|
1,078,643 |
2% |
EURO |
235,354 |
1% |
|
244,708 |
1% |
|
235,353 |
0,56% |
|
244,708 |
0% |
IENE |
- |
- |
|
- |
- |
|
- |
- |
|
- |
- |
Others |
- |
- |
|
- |
- |
|
- |
- |
|
- |
- |
Subtotal |
8,240,849 |
29% |
|
12,227,081 |
44% |
|
8,606,451 |
20,52% |
|
12,607,913 |
23% |
|
|
|
|
|
|
|
|
|
|
|
|
Domestic currency |
|
|
|
|
|
|
|
|
|
|
|
CDI |
4,033,270 |
14% |
|
5,092,010 |
18% |
|
8,698,416 |
20,74% |
|
10,649,257 |
20% |
IPCA |
- |
- |
|
- |
- |
|
73,481 |
0,18% |
|
189,649 |
0% |
TJLP |
- |
- |
|
- |
- |
|
6,232,878 |
14,86% |
|
6,515,226 |
12% |
SELIC |
11,687,266 |
- |
|
4,512,909 |
0% |
|
8,594,909 |
20,49% |
|
13,278,510 |
24% |
Others |
713,649 |
- |
|
- |
- |
|
2,464,900 |
5,88% |
|
3,621,176 |
7% |
Subtotal |
16,434,186 |
58% |
|
9,604,920 |
35% |
|
26,064,585 |
62,15% |
|
34,253,819 |
63% |
|
|
|
|
|
|
|
|
|
|
| |
Not indexed |
3,599,238 |
13% |
|
5,802,847 |
21% |
|
7,269,279 |
17,33% |
|
7,511,066 |
14% |
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL |
28,274,273 |
100% |
|
27,634,848 |
100% |
|
41,940,316 |
100% |
|
54,372,798 |
100% |
The nominal weighted average cost of debt at the end of the third quarter of 2019 was 5.57% (6.59% in 4Q18).
TABLE 24: DEBT MATURITY SCHEDULE, EXCLUDING RGR DUE TO THIRD PARTIES (FOR WHICH ELETROBRAS IS A MERGE MANAGER) AND INCLUDING HOLDING AND SUBSIDIARIES 'DEBENTURES:
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
After 2025 |
Total (R$ million) |
Parent Company |
7,361 |
12,923 |
6,439 |
4,085 |
5,686 |
1,316 |
10,090 |
47,900 |
(-) RGR CCEE |
285 |
69 |
31 |
16 |
6 |
2 |
692 |
1,101 |
Total Consolidated |
7,076 |
12,854 |
6,407 |
4,069 |
5,680 |
1,314 |
9,398 |
46,798 |
MARKETLETTER 4Q2019 | 24
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Ratings
TABLE 25: Ratings
Agency |
National Classification / Perspective |
Last Report |
Moody’s BCA |
“B1”: / Positiva“ |
09/18/2019 |
Moody’s Senior Unsecured Debt |
“Ba3”: / Positiva |
09/18/2019 |
Fitch - Issuer Default Ratings (Foreign Currency) |
“BB-”: / Estável |
06/12/2019 |
Fitch - Issuer Default Ratings (Local Currency) |
“BB-”: / Estável |
06/12/2019 |
Fitch - Senior Unsecured Debt Rating |
“BB-“ |
06/12/2019 |
S&P LT Local Currency |
“brAAA” |
01/07/2020 |
S&P - Senior Unsecured |
"BB-" |
01/07/2020 |
S&P LT Foreign Currency |
“BB“ / Estável” |
01/07/2020 |
*CreditWatch
MARKETLETTER 4Q2019 | 25
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
FINANCING AND LOANS GRANTED (RECEIVABLE)
The financing and loans granted are made with the Company's own resources and external resources raised through international development agencies, financial institutions and resulting from the launch of securities in the national and international financial market.
All financing and loans granted are supported by formal contracts signed with the borrowers. The receipts of these amounts, for the most part, are foreseen in monthly installments, amortizable over an average term of 10 years, with the average interest rate, weighted by the portfolio balance, of 6.75% per year.
The parent company has a loan with Itaipu with an exchange adjustment clause that represents 41% of the total consolidated portfolio (30% on December 31, 2018). The other financings and loans provide for updating based on indexes that represent the level of domestic prices in Brazil and reach 59% of the balance of the consolidated portfolio (70% on December 31, 2018).
The parent company has a loan with Amazonas Distribuidora de Energia in the amount of R$ 3.9 billion, which substantially represents non-capitalized receivables in the process of disposal of corporate control. These contracts were renegotiated with a grace period of up to 3 years for amortization of the principal, during this grace period only interest is received. In addition, the renegotiation considered the period of 18 months for the presentation of real guarantees, which must be previously assessed and approved by Eletrobras' Management.
In addition to the aforementioned financing, Eletrobras, until April 30, 2017, was responsible for the management of the Global Reversion Reserve (RGR), a sectorial fund, having been responsible for granting financing, with the use of these resources, for the implementation of several sectoral programs. As of May 2017, with the enactment of Law 13.360/2016, CCEE took over this activity. However, there are still financing carried out before this date, due by third parties, managed by Eletrobras.
According to Decree 9.022/2017, which regulates the aforementioned law, Eletrobras is not the guarantor of these operations taken by third parties, however, it is responsible for the contractual management of financing contracts with RGR resources signed until November 17, 2016, which must be transferred to the RGR, within a period of up to five days, counted from the date of the effective payment by the debtor agent.
RGR REPASS
With the sale process of the distributors completed, the transfer of the management of RGR resources to CCEE in accordance with Law 13.360/2016 and in line with the provisions of Decree No. 9.022/2017, as of June 2019, the Company revised the form to present the amounts raised and transferred to third parties, with funds from RGR, in order to more adequately present the resources under Eletrobras's responsibility for those loans and financing that do not constitute Eletrobras debt and should be paid off by third parties with RGR, being Eletrobras responsible only for the contractual management of these loans. Accordingly, the amounts as of December 31, 2019 referring to receivables from loans and financing granted with funds from RGR to third parties were segregated from other receivables from Eletrobras and have equivalent liabilities (see Note 22).
MARKETLETTER 4Q2019 | 26
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
TABLE 26: RECEIVABLE
|
CONSOLIDATED | ||||
|
12/31/2019 | ||||
|
CURRENT |
|
PRINCIPAL | ||
|
Tx. Average |
Valor |
|
CURRENT |
NON CURRENT |
ITAIPU |
7.04 |
0 |
|
2,585,639 |
3,258,085 |
ELETROPAULO |
6.96 |
0 |
|
- |
1,314,107 |
CEAL |
7.28 |
8,711 |
|
98,237 |
1,457,776 |
AMAZONAS D |
7.38 |
98,518 |
|
62,434 |
3,788,796 |
CEPISA |
5.42 |
3,755 |
|
295,943 |
446,729 |
CERON |
- |
0 |
|
- |
0 |
ELETROACRE |
- |
0 |
|
- |
0 |
BOA VISTA |
5.49 |
316 |
|
21,774 |
138,219 |
CELPA |
5.96 |
320 |
|
671 |
5,245 |
EQUATORIAL MARANHÃ D |
0.25 |
316 |
|
26,733 |
65,937 |
REPASSE RGR |
5.00 |
183,802 |
|
170,517 |
746,842 |
OUTRAS |
- |
103,177 |
|
26,043 |
732 |
(-) PCLD |
0.00 |
-182,986 |
|
(30,612) |
-419,045 |
Total |
|
215,929 |
|
3,257,379 |
10,803,423 |
In relation to provision for doubtful settlement (PCLD), it refers mainly to the contract with the distributor Amazonas Energia, which is in default of approximately R$ 180 million. The additional amount of R$ 25 million is a prospective risk analysis of the Company in the light of CPC 48.
TABLE 27: CCC CREDITS ASSIGNED TO ELETROBRAS BY PRIVATE DISTRIBUTORS
In the privatization process of the distributors, CCC credits were assigned, which are still being analyzed and inspected by Aneel. These credits are activated in the Company's Financial Statements, of 12/31/2019, in two accounts, which are the Right to Reimbursement and Financing Receivable, according to Notes 9 and 12 of 4Q19.
Below we detail the credits, for which provisions were made as technical notes were issued by Aneel glossing part of the amounts.
Note 12 - Right to Reimbursement
Registered Net Assets
R$ thousand |
Amazonas |
Ceron |
Eletroacre |
Boa Vista |
Total |
NT Aneel + Claims under analysis Aneel + "inefficiency |
1,942,678 |
2,712,940 |
253,605 |
169,112 |
5,078,335 |
Current Rights |
- |
220,579 |
57,915 |
26,006 |
304,500 |
Total (a) |
1,942,678 |
2,933,519 |
311,519 |
195,118 |
5,382,834 |
MARKETLETTER 4Q2019 | 27
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Note 9 - Loan and Financing: related to loan due by Amazonas Energia since it received current credit assigned to Eletrobras
R$ thousand
|
Amazonas |
Ceron |
Eletroacre |
Boa Vista |
Total |
Conversion into Loans (b) |
442,366 |
|
|
|
442,366 |
Total Credits Granted
R$ thousand
|
Amazonas |
Ceron |
Eletroacre |
Boa Vista |
Total |
Assigned credits updated to 12/31/2019 (1) |
4,667,081 |
4,215,138 |
323,331 |
300,717 |
9,506,267 |
(-) total provision until Dec / 19 |
- 2,282,037 |
- 1,281,619 |
- 11,812 |
- 105,599 |
- 3,681,066 |
Net Credit (2) |
2,385,044 |
2,933,519 |
311,519 |
195,118 |
5,825,200 |
(1) Credits updated until 12/31/2019, by IPCA, from the transfer of control of each distribution company.
(2) Credits updated until 12/31/2019, by IPCA, based on the taxable event, with the exception of the portion of economic-energy inefficiency (R$ 2.43 billion) assigned by Amazonas Energia and Boa Vista Energia, which are updated by SELIC.
The National Electric Energy Agency - Aneel recognized, by decision of its collegiate board, on March 10, 2020, (i) the right to receive credits from the Fuel Consumption Account - CCC to Centrais Elétricas de Rondônia (“Ceron” ), in the amount of R$ 1,904,055,165.07 (at July 2019 prices), referring to the inspection of the benefits due in the period from July 30, 2009 to June 30, 2016, considered as the first period of the inspection process (“ First Inspection Period ”), credits assigned to Eletrobras on the occasion of the privatization of said distributor; and (ii) the right to receive credits from the Fuel Consumption Account - CCC to Companhia de Eletricidade do Acre (“Eletroacre”), in the amount of R$ 191,610,318.04 (at July 2019 prices), referring to the inspection of the benefits due in the period from July 30, 2009 to June 30, 2016, credits also assigned to Eletrobras on the occasion of the privatization of said distributor. These amounts recognized by Aneel are in accordance with the amounts recorded in the Company's Financial Statements on December 31, 2019, for the First Inspection Period, with the existing difference attributed to the inflation adjustment by the IPCA, due to the difference in the base date considered. The other amounts assigned by Ceron and Eletroacre to Eletrobras and recorded in its Balance Sheet refer to claims that will still be submitted to Aneel's Board of Directors after the conclusion of the second inspection period in the second inspection period that covers the period from July 1, 2016 to April 30, 2017 (“Second Inspection Period”). After the end of the second inspection period, All Ceron and Eletroacre values, when approved, must be included in the budget of the CDE sectoral fund for payment.
All amounts activated as credits in the Right of Reimbursement referring to credits assigned by Amazonas Energia Distribuidora, are equivalent to the disallowances of the CCC resulting from the criteria of economic and energy efficiency, a right recognized by Law 13,299 / 2016, in the amount of R$ 1,357. 794,977.30 (historical value) and to be paid by the National Treasury. Eletrobras updated these values by the Selic until 12/31/2019.
Aneel has not yet completed the inspection processes for CCC reimbursements for the First and Second Period of Boa Vista Energia, also assigned to Eletrobras and recorded in the Financial Statements.
MARKETLETTER 4Q2019 | 28
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Receivables from RBSE – Transmission
Corresponds to the assets corresponding to the installations comprising the Basic Network existing on May 31, 2000, which are not depreciated and which, therefore, are due to the concessionaires that renewed their concessions under Law No. 12,783 / 2013. The asset was recognized considering the interpretation of Ordinance MME 120/2016 and ANEEL Technical Note No. 336/2016.
Due to the transfer of RBSE costs to consumers, the Brazilian Association of Large Industrial Free Energy Consumers - ABRACE, the Brazilian Technical Association of Automatic Glass Industries - ABIVIDRO, the Brazilian Association of Ferroalloys and Metallic Silicon Producers - ABRAFE, “Abrafe Action”, among others, filed a lawsuit, with an injunction request, against ANEEL and the Federal Union, questioning the indemnities to the broadcasters that previously renewed the concessions in 2013.
On April 10, 2017, a preliminary injunction was issued in favor of ABRACE in the context of the aforementioned legal process partially meeting ABRACE's claim that “ANEEL excludes the so-called“ remuneration ”portion of the Transmission System Use Tariff - TUST, calculated on the reversible assets, not yet amortized or depreciated, provided for in art. 15, § 2, of Law No. 12,783 / 2013, the amount of which should only be updated ”. This injunction was replicated in the vast majority of cases involving the subject.
In compliance with the preliminary injunctions, ANEEL recalculated a new RAP for the 2017-2018 tariff cycle, between July 1, 2017 and June 30, 2018. However, the exclusion of the portion subject to the injunction (the remuneration exceeding the WACC from January 2013 was extended to all users of the transmission system and not just to the claimants, due to the impracticality alleged by ANEEL to segregate the tariff components and the irreversibility of the effects caused, according to ANEEL Dispatch No. 1,779 of 20 June 2017.
It happens that, as of November 2019, sentences have been handed down in the actions that discuss RBSE in order to dismiss the actions brought as completely unfounded and revoke the injunctions granted, guaranteeing the broadcasters the full payment of the amount due, including remuneration, reason for which interactions are being carried out with Aneel, led by ABRATE, in the sense that the amounts will be received by the transmission companies as of the next tariff review. It is worth saying that there are still resources in the actions under review.
From an accounting point of view, with the initial adoption of IFRS 09, the RBSE component was measured at fair value through profit or loss, over the years 2018 and 2019, and Management identified that the measurement using mark-to-market by NTN- B resulted in great volatility in the result due to fluctuations in the NTN-B rate, detaching from the economic and financial reality of this asset and business model in which it foresees the maintenance of receipt of cash flows from this asset. When observing the detachment of the NTN-B rate and the realizable value of the regulatory economic scenario for this asset, the need to adjust the fair value measurement was identified, which is substantially reflected by the discount rate considered. Thus, the Company started to consider a discount rate close to the regulatory one for the measurement of this asset. With the revocation of the preliminary injunction, in November 2019, in favor of ABRACE, the Company understands that the amounts to be paid as RBSE should be recalculated, in order to include the portion provided for in article 1, third paragraph, of the Administrative Rule MME 120/2016, until then purged from Aneel of RAP that has been received by the Company.
In view of this scenario, Eletrobras reviewed the topic and changed its estimates considering the current legal and regulatory scenario. The estimated cash flow considering the Company's assumptions, specified below, is shown below:
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
TOTAL |
Financial portion |
3,373 |
3,373 |
3,373 |
3,373 |
3,373 |
1,686 |
18,550 |
“Ke” portion |
- |
1,260 |
2,519 |
2,519 |
2,519 |
1,260 |
10,078 |
Total Financial Portion |
3,373 |
4,632 |
5,892 |
5,892 |
5,892 |
2,946 |
28,627 |
- |
- |
- |
- |
- |
- |
- | |
Economic Portion |
2,982 |
2,982 |
2,982 |
1,907 |
833 |
417 |
12,102 |
- |
- |
- |
- |
- |
- |
- | |
Total |
6,354 |
7,614 |
8,874 |
7,800 |
6,725 |
3,363 |
40,730 |
MARKETLETTER 4Q2019 | 29
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Financial portion refers to the portion of remuneration (Ke) and unpaid depreciation since the extension of the concessions, on January 1, 2013 until June 30, 2017. Economic portion refers to the amounts of assets with residual values in the extension of these concessions.
Assumptions:
· Update of the “Ke” remuneration installment as of July 2017 by the WACC regulatory of the transmission and IPCA until the measurement date;
· Discount rate compatible with regulatory remuneration; and
· "Ke" term considering the start of receipt / amortization from the 21/22 tariff cycle - start of receipt in June 2021 for the term of Ordinance 120, until June 2025.The table above is net of PIS / Cofins, but is not net of income tax.
Net flow of PIS / Cofins.
Below are the total receivables between 2017 and 2019:
Furnas |
Chesf |
Eletronorte |
Eletrosul |
Total | |
Balance on December 31, 2017 |
19,680 |
10,869 |
5,545 |
2,145 |
38,238 |
Initial adoption adjustment IFRS 09 |
370 |
258 |
455 |
56 |
1,139 |
Updates - Financial Income |
2,492 |
1,013 |
740 |
217 |
4,462 |
Measurement adjustment |
-816 |
6 |
-125 |
13 |
-921 |
(Receivement) |
-3,402 |
-1,856 |
-965 |
-418 |
-6,640 |
Balance on December 31, 2018 |
18,325 |
10,289 |
5,650 |
2,014 |
36,278 |
Balance on December 31, 2018 |
18,325 |
10,289 |
5,650 |
2,014 |
36,278 |
Updates - Financial Income |
2,242 |
791 |
830 |
209 |
4,073 |
Measurement adjustment |
222 |
485 |
-339 |
0 |
368 |
(Receivement) |
-3,280 |
-1,830 |
-979 |
-342 |
-6,430 |
Balance on December 31, 2019 |
17,509 |
9,736 |
5,163 |
1,880 |
34,288 |
Current assets |
3,642 |
1,726 |
1,052 |
201 |
6,620 |
Non-current assets |
13,867 |
8,010 |
4,111 |
1,679 |
27,668 |
MARKETLETTER 4Q2019 | 30
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I.4. INVESTMENTS
TABLE 28: INVESTMENTS BY segment
(R$ million)
Investiment (Corporate + Partnerships) |
Budged 2019 |
% 2019 |
Realized 2019 |
Generation |
2,827 |
72% |
2,049 |
Corporate Deployment |
977 |
72% |
703 |
Corporate Expansion |
272 |
70% |
190 |
Maintenance |
925 |
53% |
487 |
Expansion SPEs |
654 |
102% |
669 |
Transmission |
2,516 |
42% |
1,068 |
Corporate Deployment |
12 |
24% |
3 |
Expansion and Reinforcements and Improvements |
1,399 |
49% |
691 |
Maintenance |
735 |
28% |
203 |
Expansion SPEs |
369 |
46% |
171 |
Others* |
362 |
58% |
211 |
Total |
5,705 |
58% |
3,328 |
(1) Others: Research, Infrastructure, Environmental Quality
(2) * For more details on investments, by subsidiary or project, see annex 3 to this Investor Information.
Generation - The R$ 650 million investment in the Angra III nuclear power plant stands out for the maintenance of essential activities necessary for the preservation of civil works, the equipment already installed on the construction site and the equipment stocked in Eletronuclear warehouses. On the other hand, electromechanical assembly contracts were canceled; suspension of civil works contracts, temporary suspension of contracts frustrating the performance by approximately 27%.
Another highlight is the completion of the overhaul of the Candiota plant, where R$ 216 million was released, corresponding to 72% of the total budgeted in the Business Plan for this plant. The Casa Nova wind farm, owned by the subsidiary Chesf, faced problems with vandalism and with suppliers, which ended up having a negative impact on the resumption of work, resulting in a realization of R$ 31 million in the period, 41% of the budget.
A further R$ 265 million was invested in UHE Sinop; R$ 138 million at SPE ESBR, responsible for UHE Jirau; R$ 126 million in the Pindaí Wind Complexes, which had 35 of 55 wind turbines in operation. Partnership projects accounted for 80% of investments made through SPEs in 2019.
Transmission - Applications in Expansion and Reinforcements and Improvements corresponded to 77% of Corporate Investment. The frustrations were mainly due to problems with obtaining environmental licenses, delays and the absence of authorizations from AneelL. With regard to SPEs, the highlights are the investments of R$ 130 million in SPEs Mata de Santa Genebra and R$ 34 million in Transmissora Delmiro Gouveia, with the purchase, by Chesf, of 27.69% of the capital, thus assuming control of the company. Transnorte Energia stopped investing R$ 329 million due to the non-resumption of the works due to the absence of a license to install the enterprise that is in negotiations between SPE, Funai and Ibama.
MARKETLETTER 4Q2019 | 31
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I.5. COMMERCIALIZATION
I.5.1. ENERGY SOLD IN 4Q19 - GENERATORS - TWH
In terms of the evolution of the energy market, Eletrobras Companies, in 2019, sold 141 TWh of energy, against 152 TWh traded in the same period of the previous year, which represents a reduction of 7.4%. These volumes include the energy sold from the plants under the quota system, renewed by Law 12.783 / 2013, as well as by the plants under the exploration regime (ACL and ACR).
MARKETLETTER 4Q2019 | 32
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
I.5.2. ENERGETIC BALANCE
|
Company |
Contract / Auction |
Type of Contract |
2020 |
2021 |
2022 |
2023 |
2024 |
Updated Price R$ / MWh |
Coverage |
9,275 |
9,198 |
9,198 |
9,167 |
7.387 |
||||
Own resources |
8,282 |
8,285 |
8,285 |
8.285 |
6.614 |
||||
|
|
Energy Purchase |
|
993 |
913 |
913 |
882 |
773 |
|
Sales |
5,991 |
5,256 |
4,800 |
4,657 |
4.347 |
||||
Eletrobras Companies |
Bilateral Contracts - ACL |
3,761 |
3,161 |
2,705 |
2.568 |
2.259 |
|||
Amazonas GT |
CBR - OC 87495/2013 (Amazonas D) |
Q |
126 |
126 |
126 |
126 |
126 |
324.21 | |
Amazonas GT |
CCVEs (Amazonas D) |
Q |
305 |
305 |
305 |
305 |
305 |
770.97 | |
Amazonas GT |
CCVEs (Amazonas D - Sist. Isolados) |
Q |
8 |
8 |
8 |
8 |
8 |
1,334.80 | |
Amazonas GT |
20th New Energy Auction |
D |
484 |
484 |
484 |
484 |
484 |
232.39 | |
Amazonas GT |
CBR - OC 87497/2013 (Amazonas D) |
D |
145 |
145 |
145 |
145 |
145 |
232.39 | |
CGTEE |
1st New Energy Auction |
D |
227 |
227 |
227 |
227 |
227 |
247.31 | |
Chesf |
18th New Energy Auction |
D |
13 |
13 |
13 |
13 |
13 |
172.56 | |
Eletronorte |
18th Existing Energy Auction |
Q |
141 |
0 |
0 |
0 |
0 |
175.00 | |
Eletronorte |
22nd Existing Energy Auction |
Q |
0 |
6 |
6 |
0 |
0 |
167.31 | |
Eletrosul |
1st New Energy Auction |
Q |
37 |
37 |
37 |
37 |
37 |
228.30 | |
Eletrosul |
3rd New Energy Auction |
Q |
94 |
94 |
94 |
94 |
94 |
222.58 | |
Eletrosul |
5th New Energy Auction |
Q |
36 |
36 |
36 |
36 |
36 |
239.50 | |
Eletrosul |
2nd Reserve Energy Auction |
Q |
33 |
33 |
33 |
33 |
33 |
222.68 | |
Eletrosul |
17th New Energy Auction |
D |
13 |
13 |
13 |
13 |
13 |
172.85 | |
Furnas |
1st New Energy Auction |
Q |
322 |
322 |
322 |
322 |
322 |
232.70 | |
|
Furnas |
5th New Energy Auction |
D |
246 |
246 |
246 |
246 |
246 |
117.02 |
Average Selling Price |
214,39 |
216,00 |
218,27 |
219.36 |
222.86 |
||||
|
|
Average Purchase Price |
|
222,17 |
227,09 |
227,09 |
229.12 |
230.21 |
|
Balance (Ballast - Sales) |
|
|
3,284 |
3,942 |
4,398 |
4,510 |
3.040 |
| |
Quota Systems (MWmed) |
|
2020 |
2021 |
2022 |
2023 |
2024 |
|||
Physical Guarantee Quotas for Hydroelectric Plants |
7,451 |
7,451 |
7,451 |
7,451 |
7,451 |
||||
Nuclear Energy Quotas |
|
1,573 |
1,573 |
1,573 |
1,573 |
1,573 |
MARKETLETTER 4Q2019 | 33
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Comments:
(Q) Quantity; (D) Availability - Considers contracts signed up to 12/31/2019
For plants with availability contracts, this price does not represent the ICB, but the equivalent to the Annual Fixed Revenue divided by the amount of energy contracted.
Resources: for availability contracts it is equal to the contracted volume. For hydroelectric power plants quantity contracts, the estimated value of the Seasonal Physical Guarantee is deducted from estimated losses and own consumption.
2020 Seasonal Physical Guarantee Values replicated for other years.
Possible changes in the physical guarantee amounts of hydroelectric plants are not considered as a result of a revision of these values, scheduled for 2023 in accordance with current legislation.
It considers the end of the contracts for UHEs Mascarenhas de Moraes, in Jan / 2024, and UHE Tucuruí, in Aug / 2024 (the renewal of the concession is not being considered under a quota regime - still in definition).
MARKETLETTER 4Q2019 | 34
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
II | Parent Company Result Analysis
In 4Q19, Eletrobras Holding posted a net profit of R$ 3,084 million, a 77% reduction compared to the net profit of R$ 13,703 million in 4Q18.
In 2019, Eletrobras Holding posted net income of R$ 10,697 million, a reduction of 19% compared to the net profit of R$ 13,262 million recorded in 2018.
This result of 2019 was decisively influenced by: (i) Profit of discontinued operations of R$ 3,285 million due to the privatization of the distribution companies started in 2018 and completed by 2T19, with the transfer of Amazonas D and Ceal; (ii) Income Shareholdings, of R$ 8,487 million, influenced mainly by the result of the subsidiaries; partially offset by (iii) Provisions for legal contingencies in the amount of (R$ 609 million), mainly due to provisions in the judicial processes of compulsory loan in the amount of (R$ 775 million). The following chart shows a comparison of the results of Eletrobras holding between 2018 and 2019.
The graph below shows a comparison of Eletrobras holding's results between 2018 and 2019.
INCOME EVOLUTION - R$ MILLION
Note: The analysis of the results of each subsidiary can be found in the attachment.
MARKETLETTER 4Q2019 | 35
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
II.1 SHAREHOLDERS 'EQUITY
In 4Q19, the result of Equity Holdings positively impacted the Company's result by R$ 3,287 million, mainly due to the equity in results of investments in subsidiaries, in 4Q18 the result was R$ 5,558 million.
In 2019, the result of Equity Holdings positively impacted the Company's result by R$ 8,487 million, in 2018 the result was R$ 8,404 million.
II.2 PARENT COMPANY OPERATING PROVISIONS
In 4Q19, Operating Provisions had a positive impact on the Parent Company's result by R$ 1,106 million, compared to the provision of R$ 6,325 million in 4Q18. The constitution of 4Q19 is mainly explained by (i) the reversal of the provision for unsecured liabilities in the amount of R$ 408 million in 4Q19 and R$ 5,338 in 4Q18; and (ii) the reversal of the provision related to CCC credits assigned by Amazonas Energia Distribuidora in the privatization process in the amount of R$ 1,676 million, which was reclassified to discontinued operations in 4Q19, with no correspondent in 4Q18;
In 2019, the Operational Provisions negatively impacted the Parent Company's result by R$ 752 million, compared to the reversal of the provision of R$ 4,074 million in 2018. This constitution is mainly explained by the constitution of a compulsory loan in the amount of R$ 775 million in 2019 and R$ 1,319 million in 2018, (ii) by the Provision for Settlement of Doubtful Loans (PCLD) in the amount of R$ 356 million in 2019 against a reversal of R$ 81 million in 2018; and (iii) This movement was partially offset by the reversal of the provision for unsecured liabilities in the amount of R$ 219 million in 2019 and R$ 5,238 in 2018.
TABLE 30: OPERATING PROVISIONS (R$ MILLION)
Operating Provisions |
Parent Company | |||
2019 |
2018 (Reclassified) |
4Q19 |
4Q18 (Reclassified) | |
Guarantees |
101 |
-38 |
12 |
20 |
Contingencies |
-609 |
-932 |
-327 |
952 |
PCLD - Consumers and Resellers |
0 |
0 |
0 |
0 |
PCLD - Financing and Loans |
-356 |
81 |
-552 |
98 |
Overdraft liabilities in subsidiaries |
219 |
5,238 |
408 |
5,338 |
Onerous Contracts |
0 |
0 |
0 |
0 |
Investment Losses |
7 |
-40 |
-6 |
276 |
Provision for losses on investments classified as held for sale |
0 |
-276 |
0 |
-276 |
Impairment |
0 |
0 |
0 |
0 |
ANEEL Provision - CCC |
0 |
0 |
1,676 |
0 |
TFRH |
0 |
0 |
0 |
0 |
Others |
-114 |
40 |
-106 |
-82 |
-752 |
4,074 |
1,106 |
6,325 |
MARKETLETTER 4Q2019 | 36
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
TabLE 31: CHANGE PROVISION FOR LIABILITIES UNDERCOVERED
MUTATION PROVISION FOR DISCOVERED LIABILITIES - PARENT COMPANY |
Balance on 12/31/2018 |
Other Comprehensive Results |
Equity |
AFAC capitalization (*) |
Transfer to Investment |
Balance on 12/31/2019 |
CGTEE |
3,546 |
8 |
787 |
-4,674 |
334 |
0 |
Amazonas GT |
338 |
1 |
-219 |
0 |
0 |
119 |
TOTAL PROVISION FOR DISCOVERED LIABILITIES |
3,884 |
9 |
568 |
-4,674 |
334 |
119 |
II.3 FINANCIAL RESULT OF PARENT COMPANY
In 4Q19, the Financial Result had a positive impact on the Parent Company's result by R$ 526million in relation to the R$ 203 million in 4Q18, influenced by the update of the SELIC rate on compulsory loan lawsuits in the amount of R$ 108 million in 4Q19 and R$ 426 million in 4Q18.
In 2019, the Financial Result had a positive impact on the Parent Company's result by R$ 423 million, showing a reduction in relation to the positive financial result of 2018 of R$ 2,144 million, as shown below:
TABLE 32: FINANCIAL RESULT (R$ MILLION)
FINANCIAL RESULT |
2019 |
2018 |
4Q19 |
4Q18 |
Financial income |
||||
Interest, commission and fee income |
2,122 |
3,672 |
489 |
594 |
Income from financial investments |
435 |
437 |
67 |
29 |
Additional moratorium on electricity |
2 |
7 |
0 |
0 |
Monetary updates |
706 |
209 |
460 |
18 |
Exchange variations |
102 |
40 |
-59 |
-1 |
Other financial income |
343 |
191 |
-144 |
41 |
|
|
|
| |
Financial expenses |
||||
Debt charges |
-2,041 |
-1,533 |
-450 |
-344 |
Leasing charges |
-6 |
0 |
-1 |
0 |
Charges on shareholder resources |
-231 |
-234 |
-50 |
-59 |
Other financial expenses |
-1,009 |
-646 |
214 |
-75 |
423 |
2,144 |
526 |
203 |
MARKETLETTER 4Q2019 | 37
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
III. General information
(1) The number of SPEs is taking into account the direct and indirect participation in SPE, and disregarding the SPEs that participate in more than one Eletrobras Company, differently from the quantities considered in the tables of each company. In this total, 02 SPEs abroad are included. Of the 136 national and international SPEs, 40 are in the process of divestment; one SPE in the process of sale from Auction No. 01/2018; 39 SPEs in a competitive process of sale during 2019.
MARKETLETTER 4Q2019 | 38
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
SHARE CAPITAL
STRUCTURAL OF CAPITAL STOCK
Eletrobras' capital stock, on December 31, 2019, totaled R$ 31,305 billion, represented by 1,352,634,100 shares, of which 1,087,050,297 are common shares and 265,436,883 are preferred shares.
On November 14, 2019, the capital increase operation was approved via the Shareholders' Meeting (175th AGE), with the issuance of new class “B” common and preferred shares, in the minimum amount of R$ 4,054,016,419.37 subscribed and paid up by the controlling shareholder, Federal Government, through the capitalization of credits held against the Company arising from Advances for Future Capital Increase (“AFAC”). The 177th AGE, held on February 17, 2020, approved the capital increase, in the total amount of R$ 7,751,940,082.78, through the issuance of 201,792,299 new common shares and 14,504,511 new preferred shares class “B". Accordingly, as of February 2020, Eletrobras' share capital will be R$ 39,057,271,546.52, divided into 1,288,842,596 common shares, 146,920 class “A” preferred shares and 279,941,394 class preferred shares "B".
TABLE 33: CAPITAL STRUCTURE
Shareholders |
Common |
Pref. Class “A” |
Pref. Class “B” |
Total | ||||
Quantity |
% |
Quantity |
% |
Quantity |
% |
Quantity |
% | |
União Federal |
554,395,652 |
51% |
0 |
0% |
892 |
0% |
554,396,544 |
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% |
Free Float |
269,729,841 |
25% |
146,920 |
100% |
226,021,418 |
85% |
495,898,179 |
37% |
Total |
1,087,050,297 |
100% |
146,920 |
100% |
265,436,883 |
100% |
1,352,634,100 |
100% |
MARKETLETTER 4Q2019 | 39
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
ASSET BEHAVIOR ANALYSIS
ACTIONS
TABLE 34: B3, ELET3 e ELET6
Price and Volume |
(R$) ELET3 (ON Shares) |
(R$) ELET6 (PN Shares) |
(pts.) |
(pts.) |
Closing Price on 12/31/2019 |
37,80 |
38,24 |
115645 |
76627 |
Maximum in the quarter |
40,50 |
41,46 |
117203 |
76627 |
Average in the quarter |
36,80 |
38,10 |
108130 |
68921 |
Minimum in the quarter |
34,34 |
35,31 |
99981 |
65271 |
|
|
|
| |
Variation in 2019 |
-5,9% |
-9,0% |
10,4% |
12,5% |
Change in the last 12 months |
56,0% |
35,7% |
31,6% |
55,5% |
Average Daily Traded Volume 4Q19 (million shares) |
4,6 |
2,4 |
- |
- |
Average Daily Traded Volume 4Q19 (R$ million) |
169,7 |
90,5 |
- |
- |
|
|
|
| |
Net Income per Share in the Quarter (R$) |
2,31 |
2,31 |
- |
- |
Book Value per Share (R$) |
53,16 |
53,16 |
- |
- |
Price / Profit (P/E) (1) |
16,39 |
16,58 |
- |
- |
Price / Shareholders' Equity(2) |
0,71 |
0,72 |
- |
- |
(1) Closing price of preferred and common shares at the end of the period / Net income per share. For the calculation, the accumulated net profit of the last 12 months was considered;
(2) Closing price of preferred and common shares at the end of the period / Book Value per share at the end of the period.
EVOLUTION OF SHARES TRADED AT B3
Source: AE Broadcast
MARKETLETTER 4Q2019 | 40
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Index number 12/31/2018 = 100 and ex-dividend values.
ADR PROGRAMS
TABLE 35: NYSE, EBRN AND EBRB
Price and Volume |
(US$) NYSE |
(US$) NYSE EBRB |
Closing Price on 12/31/2019 |
9,32 |
9,48 |
Maximum in the quarter |
10,00 |
10,19 |
Average in the quarter |
8,91 |
9,19 |
Minimum in the quarter |
8,06 |
8,00 |
|
| |
Variation in 2019 |
-2,7% |
-5,7% |
Change in the last 12 months |
46,8% |
32,0% |
Average Daily Traded Volume 4Q19 (thousands of shares) |
298,1 |
27,2 |
Average Daily Trading Volume 4Q19 (US$ million) |
2,6 |
0,2 |
EVOLUTION OF SHARES TRADED IN ADR
Source:AE Broadcast
Index number 12/31/2018 = 100 and ex-dividend values.
MARKETLETTER 4Q2019 | 41
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Latibex – MADRID MARKET
TABLE 36: LATIBEX, XELTO E XELTB
Price and Volume |
(€) LATIBEX |
(€) LATIBEX XELTB |
Closing Price on 12/31/2019 |
8,35 |
7,70 |
Maximum in the quarter |
9,15 |
8,00 |
Average in the quarter |
8,05 |
7,85 |
Minimum in the quarter |
7,50 |
7,70 |
Variation in 2019 |
-9,7% |
-26,0% |
Change in the last 12 months |
46,5% |
29,4% |
Average Daily Traded Volume 4Q19 (thousands of shares) |
0,8 |
0,3 |
Average Daily Traded Volume 4Q19 (thousands of shares) |
6,3 |
2,2 |
EVOLUTION OF FOREIGN CURRENCIES
Index number: 12/31/2018 = 100.
Source:Banco Central
MARKETLETTER 4Q2019 | 42
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
Nº OF EMPLOYEES
parent company
TABLE 37: EMPLOYEES FOR WORKING TIME
Working time in the company (years) |
1Q19 |
2Q19 |
3Q19 |
4Q19 |
Up until 5 |
21 |
20 |
21 |
25 |
6 to 10 |
356 |
330 |
304 |
291 |
11 to15 |
211 |
183 |
191 |
191 |
16 to 20 |
58 |
106 |
121 |
128 |
21 to 25 |
14 |
12 |
12 |
13 |
more than 25 |
114 |
96 |
95 |
91 |
Total |
774 |
747 |
744 |
739 |
TABLE 38: EMPLOYEES BY FEDERATION STATE
Federation State |
1Q19 |
2Q19 |
3Q19 |
4Q19 |
Rio de Janeiro |
752 |
726 |
723 |
719 |
São Paulo |
1 |
1 |
1 |
1 |
Brasília |
21 |
20 |
20 |
19 |
Total |
774 |
747 |
744 |
739 |
CONTRACTED / OUTSOURCED LABOR
TABLE 39: CONTRACTED / OUTSOURCED LABOR
1Q19 |
2Q19 |
3Q19 |
4Q19 |
0 |
0 |
0 |
0 |
ROTATION INDEX (Holding)
TABLE 40: ROTATING INDEX HOLDING
1Q19 |
2Q19 |
3Q19 |
4Q19 |
2.0% |
2.0% |
2.6% |
5.97% |
MARKETLETTER 4Q2019 | 43
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
BALANCE SHEET (r$ thousand)
Asset |
Parent Company |
Consolidated | ||||||
12.31.2019 |
12.31.18 |
12.31.2019 |
12.31.18 | |||||
CURRENT |
||||||||
Cash and cash equivalents |
18,202 |
47,400 |
335,307 |
583,352 | ||||
Restricted cash |
3,227,536 |
1,560,088 |
3,227,536 |
1,560,088 | ||||
Marketable securities |
6,787,137 |
4,034,242 |
10,426,370 |
6,408,104 | ||||
Customers |
468,429 |
379,649 |
5,281,333 |
4,079,221 | ||||
Financial assets - Concessions and Itaipu |
0 |
0 |
5,927,964 |
6,013,891 | ||||
Loans and financing |
5,120,734 |
8,257,761 |
3,473,393 |
3,903,084 | ||||
Asset contractual transmission |
0 |
0 |
1,116,009 |
1,302,959 | ||||
Equity Pay |
3,592,503 |
2,474,558 |
299,899 |
219,895 | ||||
Taxes to recover |
807,150 |
488,591 |
1,474,662 |
1,216,261 | ||||
Income tax and social contribution |
309,033 |
817,417 |
2,382,899 |
2,420,165 | ||||
Reimbursement rights |
0 |
0 |
48,458 |
454,139 | ||||
Warehouse |
272 |
274 |
471,824 |
380,292 | ||||
Nuclear fuel stock |
0 |
0 |
538,827 |
510,638 | ||||
Derivative financial instruments |
138 |
2,195 |
140,543 |
182,760 | ||||
Hydrological risk |
0 |
0 |
13,590 |
81,301 | ||||
Credits with subsidiaries - CCD |
0 |
2,406,622 |
0 |
0 | ||||
Other |
1,444,837 |
1,296,560 |
2,016,330 |
2,104,904 | ||||
|
21,775,971 |
21,765,357 |
37,174,944 |
31,421,054 | ||||
|
|
|
|
| ||||
Asset held for sale |
1,546,250 |
5,282,624 |
3,543,519 |
15,424,359 | ||||
23,322,221 |
27,047,981 |
40,718,463 |
46,845,413 | |||||
|
|
|
|
| ||||
NON CURRENT |
|
|
|
| ||||
LONG-TERM |
|
|
|
| ||||
Reimbursement rights |
5,382,834 |
3,234,542 |
5,415,547 |
5,802,172 | ||||
Loans and financing |
18,282,460 |
20,518,018 |
10,803,423 |
9,971,857 | ||||
Customers |
0 |
0 |
285,351 |
8,413 | ||||
Marketable securities |
374,601 |
293,509 |
407,071 |
293,833 | ||||
Nuclear fuel stock |
0 |
0 |
840,550 |
828,410 | ||||
Taxes to recover |
0 |
0 |
420,370 |
265,805 | ||||
Current Income Tax and Social Contribution |
0 |
0 |
463,451 |
553,409 | ||||
Deferred income and social contribution taxes |
4,168,575 |
3,307,301 |
6,891,416 |
5,788,905 | ||||
Escrow deposits |
0 |
0 |
13,744,276 |
13,268,837 | ||||
Fuel Consumption Account - CCC |
1,905,607 |
2,603,118 |
31,633,512 |
34,100,453 | ||||
Financial assets - Concessions and Itaipu |
0 |
0 |
151,315 |
188,262 | ||||
Derivative financial instruments |
774,468 |
1,140,732 |
181,257 |
459,563 | ||||
Advances for future capital increase |
0 |
0 |
179,879 |
227,083 | ||||
Hydrological risk |
1,222,393 |
897,847 |
1,222,393 |
897,847 | ||||
Other |
1,350,913 |
1,470,295 |
1,024,607 |
706,556 | ||||
33,461,851 |
33,465,362 |
73,664,418 |
73,361,405 | |||||
INVESTMENTS |
75,637,776 |
71,871,802 |
29,112,919 |
27,983,348 | ||||
Fixed assets net |
255,947 |
198,711 |
33,315,874 |
32,370,392 | ||||
INTANGIBLE |
19,518 |
13,386 |
655,041 |
649,650 | ||||
TOTAL NON-CURRENT ASSETS |
109,375,092 |
105,549,261 |
136,748,252 |
134,364,795 | ||||
TOTAL ASSETS |
132,697,313 |
132,597,242 |
177,466,715 |
181,210,208 | ||||
MARKETLETTER 4Q2019 | 44
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
(r$ thousand)
Liabilities and Equity |
Parent Company |
Consolidated | ||
12.31.2019 |
12.12.18 |
12.31.2019 |
12.31.18 | |
CURRENT |
||||
Loans and financing |
5,759,164 |
7,031,515 |
7,636,633 |
12,066,912 |
Debentures |
33,159 |
0 |
78,527 |
36,073 |
Compulsory loan |
15,156 |
15,659 |
15,156 |
15,659 |
Suppliers |
494,133 |
569,218 |
3,095,469 |
3,360,550 |
Advances from customers |
614,171 |
357,275 |
683,602 |
421,002 |
Taxes payable |
201,516 |
166,523 |
1,575,658 |
1,277,051 |
Income tax and social contribution |
0 |
917,734 |
2,532,732 |
2,953,072 |
Onerous contracts |
0 |
0 |
3,913 |
9,436 |
Remuneration to shareholders |
2,559,429 |
1,257,502 |
2,575,216 |
1,305,633 |
Financial liabilities - Concessions and Itaipu |
703,114 |
799,401 |
0 |
0 |
Estimated liabilities |
147,106 |
164,083 |
1,331,257 |
1,395,985 |
Reimbursement Obligations |
1,796,753 |
1,250,619 |
1,796,753 |
1,250,619 |
Post-employment benefits |
14,875 |
29,336 |
161,773 |
164,160 |
Provisions for contingencies |
1,014,585 |
850,828 |
1,031,488 |
931,364 |
Regulatory charges |
0 |
0 |
627,611 |
653,017 |
Lease |
7,574 |
0 |
219,484 |
152,122 |
Accounts payable with subsidiaries |
0 |
2,866,810 |
0 |
0 |
Derivative financial instruments |
683 |
928 |
683 |
962 |
Liabilities associated with assets held for sale |
89,553 |
66,887 |
579,394 |
235,387 |
Others |
13,450,971 |
16,344,318 |
23,945,349 |
26,229,004 |
|
|
|
|
|
Liabilities associated with assets held for sale |
0 |
11,127,717 |
1,692,708 |
10,294,967 |
|
13,450,971 |
27,472,035 |
25,638,057 |
36,523,971 |
|
|
|
| |
NON-CURRENT |
|
|
|
|
Loans and financing |
22,515,109 |
20,603,333 |
34,303,730 |
42,305,886 |
Suppliers |
0 |
0 |
18,143 |
16,555 |
Debentures |
5,011,069 |
0 |
5,880,751 |
432,155 |
Advances from customers |
0 |
0 |
369,262 |
448,881 |
Compulsory loan |
470,600 |
477,459 |
470,600 |
477,459 |
Obligation for asset retirement |
0 |
0 |
3,129,379 |
2,620,128 |
Provisions for contingencies |
16,924,171 |
17,604,730 |
24,214,938 |
23,196,295 |
Post-employment benefits |
822,512 |
1,196,286 |
4,353,406 |
2,894,949 |
Provision for unsecured liabilities |
119,223 |
3,883,600 |
0 |
0 |
Onerous contracts |
0 |
0 |
361,934 |
715,942 |
Lease |
55,928 |
0 |
987,705 |
823,993 |
Grants payable - Use of public goods |
0 |
0 |
68,555 |
64,144 |
Advances for future capital increase |
50,246 |
3,873,412 |
50,246 |
3,873,412 |
Derivative financial instruments |
0 |
0 |
5,000 |
25,459 |
Regulatory charges |
0 |
0 |
730,303 |
721,536 |
Taxes payable |
0 |
0 |
239,959 |
248,582 |
Income tax and social contribution |
628,904 |
432,582 |
3,978,754 |
8,315,386 |
Others |
1,741,779 |
1,510,899 |
1,271,847 |
1,496,527 |
TOTAL NON-CURRENT LIABILITIES |
48,339,541 |
49,582,301 |
80,434,512 |
88,677,289 |
|
|
|
| |
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 |
Profit reserves |
23,887,181 |
15,887,829 |
23,887,181 |
15,887,829 |
Advances for future capital increase |
7,751,940 |
0 |
7,751,940 |
0 |
Other comprehensive income accumulated |
-5,904,821 |
-5,517,424 |
-5,904,821 |
-5,517,424 |
Non controlling shareholdins |
0 |
0 |
487,345 |
466,042 |
|
|
|
|
|
TOTAL SHAREHOLDERS' EQUITY |
70,906,801 |
55,542,906 |
71,394,146 |
56,008,948 |
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
132,697,313 |
132,597,242 |
177,466,715 |
181,210,208 |
MARKETLETTER 4Q2019 | 44
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
INCOME STATEMENT (r$ thousand)
|
Parent Company |
Consolidated | ||
12.31.19 |
31.12.18 |
12.31.19 |
12.31.18 | |
NET OPERATING REVENUE |
366,525 |
668,828 |
27,725,527 |
25,772,305 |
Operating costs |
|
|
|
|
Energy purchased for resale |
-67,019 |
-226,879 |
-2,162,318 |
-1,559,533 |
Charges upon use of electric network |
0 |
0 |
-1,593,223 |
-1,482,125 |
Construction |
0 |
0 |
-915,117 |
-1,310,457 |
Fuel for electricity production |
0 |
0 |
-2,107,161 |
-1,184,948 |
NET OPERATING REVENUE |
299,506 |
441,949 |
20,947,708 |
20,235,242 |
Operating expenses |
|
|
|
|
Personnel, Supllies and Services |
-802,460 |
-746,974 |
-8,278,287 |
-7,804,361 |
Depreciation |
-13,386 |
-4,401 |
-1,707,138 |
-1,607,273 |
Amortization |
0 |
0 |
-100,291 |
-94,716 |
Donations and contributions |
-117,058 |
-114,169 |
-156,166 |
-137,802 |
Operating Provisions /Reversals net |
-752,160 |
4,073,549 |
-2,005,808 |
6,495,463 |
Investigation Findings |
0 |
0 |
0 |
0 |
Others |
-112,233 |
-165,967 |
-1,415,834 |
-1,166,254 |
-1,797,297 |
3,042,038 |
-13,663,524 |
-4,314,943 | |
OPERATING INCOME BEFORE FINANCIAL RESULT |
-1,497,791 |
3,483,987 |
7,284,184 |
15,920,299 |
Financial result |
|
|
|
|
Financial income |
|
|
|
|
Income from interest, commissions and fees |
2,121,894 |
3,672,441 |
876,212 |
2,642,607 |
Income from financial investments |
434,807 |
437,178 |
763,016 |
686,179 |
Moratorium on electricity |
2,306 |
6,826 |
252,112 |
248,407 |
Restatement Assets |
1,310,401 |
867,818 |
1,205,941 |
699,871 |
Current foreign currency exchange rate variations |
2,608,820 |
4,235,847 |
2,662,259 |
4,150,664 |
Payment of indemnities - Law 12,783 / 13 |
0 |
0 |
367,760 |
0 |
Regulatory asset update |
0 |
0 |
0 |
0 |
Gains on derivatives |
0 |
0 |
0 |
20,366 |
Other financial income |
343,069 |
190,977 |
532,054 |
623,725 |
Financial expenses |
|
|
|
|
Debt charges |
-2,040,736 |
-1,532,979 |
-3,247,747 |
-2,680,884 |
Lease charges |
-6,230 |
0 |
-340,819 |
-308,770 |
Charges on shareholders' funds |
-230,850 |
-233,971 |
-271,130 |
-270,533 |
Noncurrent Restatement |
-604,613 |
-658,718 |
-788,982 |
-800,789 |
Noncurrent foreign currency exchange rate variations |
-2,506,625 |
-4,195,897 |
-2,627,251 |
-4,364,256 |
Regulatory liability update |
0 |
0 |
0 |
-921,212 |
Losses on derivatives |
0 |
0 |
-56,613 |
-63,378 |
Other financial expenses |
-1,008,846 |
-645,944 |
-1,407,838 |
-1,036,628 |
423,397 |
2,143,578 |
-2,081,026 |
-1,374,631 | |
INCOME BEFORE EQUITY |
-1,074,394 |
5,627,565 |
5,203,158 |
14,545,668 |
RESULTS OF EQUITY |
8,486,543 |
8,403,854 |
1,140,733 |
1,384,850 |
OTHER REVENUE AND EXPENDITURE |
0 |
0 |
24,715 |
0 |
OPERATING INCOME BEFORE TAXES |
7,412,149 |
14,031,419 |
6,368,606 |
15,930,518 |
Current Income tax and social contribution |
0 |
-787,996 |
-2,664,975 |
-3,141,578 |
Deferred Income Tax and Social Contribution |
0 |
0 |
3,755,237 |
657,860 |
NET INCOME FROM CONTINUING OPERATIONS |
7,412,149 |
13,243,423 |
7,458,868 |
13,446,800 |
SHARE ATTRIBUTED TO CONTROLLING |
7,412,149 |
13,243,423 |
7,412,149 |
13,243,423 |
SHARE ATTRIBUTED TO NON-CONTROLLING |
0 |
0 |
46,719 |
203,377 |
DISCONTINUED OPERATION |
|
|
|
|
NET LOSS OF OPERATING TAXES DISCONTINUED |
3,284,975 |
18,955 |
3,284,975 |
-99,223 |
NET INCOME (LOSS) OF THE FINANCIAL YEAR |
10,697,124 |
13,262,378 |
10,743,843 |
13,347,577 |
MARKETLETTER 4Q2019 | 45
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
cash flow statement (r$ thousand)
Parent |
Consolidated | |||
12.31.19 |
12.31.2018 |
12.31.19 |
12.31.2018 | |
Operating Activities |
||||
Income before income tax and social contribution |
7,412,149 |
14,031,419 |
6,368,606 |
15,930,518 |
Adjustments to reconcile income to cash provided by operations: |
|
|
|
|
Depreciation and amortization |
13,386 |
4,401 |
1,807,429 |
1,701,989 |
Net monetary variations |
-705,788 |
-209,100 |
-416,959 |
100,918 |
Net foreign exchange rate variations |
-102,195 |
-39,950 |
-35,008 |
213,592 |
Financial charges |
-934,199 |
-2,472,986 |
1,853,083 |
13,523 |
Financial asset revenue |
0 |
0 |
-793,239 |
-643,208 |
Construction Revenue |
0 |
0 |
-570,701 |
-712,711 |
Equivalence equity results |
-8,486,543 |
-8,403,854 |
-1,140,733 |
-1,384,850 |
Result on disposal of equity interests |
0 |
0 |
-24,715 |
0 |
RBSE Revenue |
0 |
0 |
-4,072,993 |
-4,462,260 |
Provision (reversal) for short-term liabilities |
-219,379 |
-5,238,406 |
0 |
0 |
Provision (reversal) for doubtful accounts |
356,202 |
-81,388 |
624,141 |
78,728 |
Provision (reversal) for contingencies |
609,124 |
931,834 |
1,757,494 |
1,819,710 |
Provision (reversal) for impairment of assets |
0 |
-469 |
-121,581 |
-6,546,048 |
Provision (reversal) for onerous contract |
0 |
0 |
-179,003 |
-1,353,849 |
Provision (reversal) for losses on investments |
-6,753 |
316,683 |
-334,100 |
213,246 |
TRFH – (Pará rate) |
0 |
0 |
0 |
-1,183,583 |
Provision (reversal) Aneel - CCC |
0 |
0 |
-53,063 |
0 |
RGR Charges |
859,271 |
333,524 |
859,271 |
333,524 |
Non-controlling interest |
0 |
0 |
-70,772 |
-154,796 |
Charges on shareholders' funds |
230,850 |
233,971 |
271,130 |
270,533 |
Financial instruments - derivatives |
0 |
0 |
56,613 |
43,012 |
Others |
-96,748 |
-631,192 |
-960,683 |
146,405 |
-8,482,772 |
-15,256,932 |
-1,544,390 |
-11,506,125 | |
(Increases) / decreases in operating assets |
|
|
|
|
Customers |
0 |
-20,441 |
-1,390,270 |
350,086 |
Marketable securities |
-2,752,895 |
1,025,716 |
-4,050,412 |
578,652 |
Reimbursement rights |
0 |
-4,641,852 |
792,306 |
-2,564,131 |
Warehouse |
2 |
-62 |
-91,532 |
98,951 |
Nuclear fuel stock |
0 |
0 |
-40,329 |
-42,888 |
Financial assets - Itaipu and public service concessions |
601,224 |
232,797 |
601,224 |
232,797 |
Assets held for sale |
2,751,082 |
-3,799,717 |
10,863,548 |
367,604 |
Hydrological risk |
0 |
0 |
114,915 |
121,278 |
Credits with subsidiaries - CCD |
2,406,622 |
-2,406,622 |
0 |
0 |
Others |
-701,462 |
-338,950 |
-2,157,090 |
-1,423,307 |
2,304,573 |
-9,949,130 |
4,642,359 |
-2,280,957 | |
Increase / (decrease) in operating liabilities |
|
|
|
|
Suppliers |
-14,636 |
2,673 |
-203,044 |
-3,233,836 |
Advances from customers |
79,676 |
0 |
5,762 |
-85,675 |
Lease |
22,504 |
0 |
-316,152 |
-101,705 |
Estimated liabilities |
12,632 |
26,512 |
-193,728 |
304,408 |
indemnification obligations |
0 |
0 |
0 |
-1,108,515 |
Sectorial charges |
0 |
0 |
-16,639 |
-52,050 |
Liabilities associated with assets held for sale |
-2,860,610 |
6,321,771 |
-8,602,259 |
3,497,047 |
Accounts payable with subsidiaries |
-2,866,810 |
2,866,810 |
0 |
0 |
Other |
353,262 |
436,479 |
227,316 |
1,037,991 |
-5,273,981 |
9,654,246 |
-9,098,744 |
257,666 | |
|
|
|
| |
Payment of financial charges |
-1,443,655 |
-1,100,319 |
-3,457,440 |
-2,992,595 |
Financial asset revenue |
-193,179 |
-190,527 |
-193,179 |
-190,527 |
Finance charges revenue |
0 |
0 |
1,081,385 |
1,190,956 |
income tax payment and social contribution |
0 |
0 |
6,430,231 |
6,655,402 |
Payment of refinancing of taxes and contributions - principal |
1,753,617 |
1,440,339 |
1,114,465 |
736,601 |
Payment of income tax and social contribution |
-257,052 |
-189,274 |
-3,355,646 |
-2,236,737 |
Refinancing payment of taxes and contributions - principal |
0 |
0 |
-29,242 |
-51,883 |
Interest on equity investments revenue |
3,811,443 |
2,850,232 |
1,007,575 |
1,469,894 |
Supplementary pension payment |
-30,140 |
-24,084 |
-258,519 |
-282,966 |
Payment of court contingencies |
-1,702,671 |
-922,860 |
-1,792,631 |
-1,086,695 |
Bail Bonds and Deposits |
-757,270 |
-210,019 |
-621,161 |
-709,106 |
Net cash provided by (used in) operating activities of continuing operations |
-2,858,939 |
133,089 |
293,670 |
4,903,446 |
Net cash provided by (used in) operating activities of discontinued operations |
0 |
0 |
-379,997 |
-546,575 |
Net cash provided by (used in) operating activities |
-2,858,939 |
133,089 |
-86,327 |
4,356,871 |
|
|
|
| |
Financing activities |
|
|
|
|
Loans and financing |
5,000,000 |
0 |
6,779,312 |
1,024,168 |
Payment of loans and financing - Main |
-9,712,469 |
-3,264,653 |
-12,463,148 |
-6,374,321 |
Payment of shareholders remuneration |
-1,219,194 |
-1,580 |
-1,183,146 |
-64,499 |
Advanced receivalbe for future capital increase |
3,660,215 |
0 |
3,660,215 |
0 |
Payment of finance leases |
-40,998 |
0 |
-547,226 |
0 |
Others |
0 |
0 |
-51,412 |
-149,148 |
Net cash provided by (used in) financing activities from continuing operations |
-2,312,446 |
-3,266,233 |
-3,805,405 |
-5,563,800 |
Net cash provided by (used in) financing activities of discontinued operations |
0 |
0 |
414,724 |
549,046 |
Net cash provided by (used in) financing activities |
-2,312,446 |
-3,266,233 |
-3,390,681 |
-5,014,754 |
|
|
|
| |
Investing activities |
|
|
|
|
Lending and financing |
-627,871 |
-655,535 |
-40,040 |
-189,512 |
loans and financing receivables |
5,744,256 |
3,208,355 |
4,904,413 |
2,403,651 |
Acquisition of fixed assets |
-197 |
-3,732 |
-1,954,652 |
-1,132,006 |
Acquisition of intangible assets |
-6,088 |
-11,152 |
-65,550 |
-129,039 |
Acquisition of concession assets |
|
|
|
|
Acquisition / capital investment in equity |
-55,560 |
-154,234 |
-418,016 |
-1,065,501 |
Advance concession for future capital increase |
-897,644 |
0 |
-124,032 |
-151,005 |
Investment sale in shareholdings |
985,292 |
635,515 |
1,017,292 |
714,841 |
Net cash flow in the acquisition of investees |
0 |
0 |
0 |
0 |
Other |
0 |
0 |
-55,723 |
25 |
Net cash provided by (used in) investing activities from continuing operations |
5,142,187 |
3,019,217 |
3,263,691 |
451,454 |
Net cash provided by (used in) investment activities of discontinued operations |
0 |
0 |
6,337 |
-30,146 |
Net cash provided by (used in) investing activities |
5,142,187 |
3,019,217 |
3,270,028 |
421,308 |
|
|
|
| |
Increase (decrease) in cash and cash equivalents |
-29,198 |
-113,926 |
-206,981 |
-236,575 |
|
|
|
| |
Cash and cash equivalents at the beginning of the financial year |
47,400 |
161,326 |
583,352 |
792,252 |
Cash and cash equivalents at the end of the financial year |
18,202 |
47,400 |
335,307 |
583,352 |
Increase (decrease) in cash and cash equivalents |
0 |
0 |
41,064 |
-27,675 |
-29,198 |
-113,926 |
-206,981 |
-236,575 |
MARKETLETTER 4Q2019 | 46
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
IV. Attachments:
1. Financial Information Subsidiaries – Excel
2. Controlled Financial Analysis
MARKETLETTER 4Q2019 | 47
Disclaimer: This material contains calculations that may not produce an accurate sum or result due to rounding performed.
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS | ||
By: |
/S/ Elvira Baracuhy Cavalcanti Presta
|
|
Elvira Baracuhy Cavalcanti Presta
CFO and Investor Relations Officer |
This press release may contain forward-looking statements. These statements are statements that are not historical facts, and are based on management's current view and estimates offuture economic circumstances, industry conditions, company performance and financial results. The words "anticipates", "believes", "estimates", "expects", "plans" and similar expressions, as they relate to the company, are intended to identify forward-looking statements. Statements regarding the declaration or payment of dividends, the implementation of principal operating and financing strategies and capital expenditure plans, the direction of future operations and the factors or trends affecting financial condition, liquidity or results of operations are examples of forward-looking statements. Such statements reflect the current views of management and are subject to a number of risks and uncertainties. There is no guarantee that the expected events, trends or results will actually occur. The statements are based on many assumptions and factors, including general economic and market conditions, industry conditions, and operating factors. Any changes in such assumptions or factors could cause actual results to differ materially from current expectations.