SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549



FORM 6-K

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

For the month of May, 2017

Commission File Number 1-34129



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



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



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

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

Form 20-F ___X___ Form 40-F _______

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

Yes _______ No___X____


 
 

 

 

 

 

 

 

 

 

 
 

Marketletter 1Q17

 

Summary

 

Page

Conference Call in Portuguese

Introduction

02

May 15, 2017 

I. Consolidated Income Analysis

03

2:00 PM (GMT) 

II. Company Results Analysis

12

1:00 PM (New York time) 

III. General information

16

6:00 PM (London time)

IV. Attachment:

 

I. Financial Information from Subsidiaries

II. Financial Analyses from Subsidiaries Companies

III. Operating Infomration from Subsidiaries

 

Phone: (11) 3137-8037 

Conference Call in English 
May 15, 2017 
2:00 PM (GMT)

 

 

1:00 PM (New York time) 

 

 

6:00 PM (London time) 

 

 

Phone: (11) 3137-8037 

 

 

 

 

 

 Contact RI:

 

 

 

 

 

Ombudsman-ri@eletrobras,com

 

 

www.eletrobras.com.br/elb/ri 

 

 

Tel: (55) (21) 2514-6333

 

 

 

 

 

Preparation of the Report to

 

 

Investors:

 

 

Superintendent of Investor

 

 

Relations 

Paula Prado Rodrigues Couto

 

Capital Markets Department 

Bruna Reis Arantes 

Fernando D'Angelo Machado 

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

Luiz Gustavo Braga Parente

Mariana Lera de A. Cardoso

 

Intern:

Daniel Pinto Cabral Claudiano 

 

 

 

 

1

Disclaimer:

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


 
 


Marketletter 1Q17

 

Rio de Janeiro, May 12, 2017 - Eletrobras (Centrais Elétricas Brasileiras SA) [BM & FBOVESPA: ELET3 and ELET6 - NYSE: EBR and EBR-B - Latibex: XELTO and XELTB] the largest company in the electricity sector in Latin America, operating in generation, transmission, distribution and comercialization, the Parent Company company of 14 subsidiaries, a holding company - Eletropar - a research center - Cepel and accounting for 50% of the capital Itaipu Binacional, announces its results for the period.

 

Eletrobras presented, in the first quarter of 2017 a net profit assigned to controllers R$ 1,394 million, compared to a net loss of R$ 3,898 million recorded in the 1Q16.

 

HIGHLIGHTS IN THE CONSOLIDATED RESULTS OF THE 1Q17:

 

»     Physical Aggregation of 101 MW in Power Generation installed capacity;

»     Physical Aggregation of 115 Km of Transmission Lines;

»     Net Operating Revenue in the amount of R$ 8,969 million;

»     Effect of the sale of CELG D shares in Corporate Participations in the amount of R $ 1,525 million;

»     Itaipu transfer positive in the amount of R$ 49 million;

»     CVA negaitive amount of R$ 32 million;

»     Provisions for contingency in the amount of R$ 112 million;

»       Impairments no montante de R$ 270 milhões;

»     Reversal of Provisions for onerous contracts of R $ 319 million;

»     Negative Net Financial Results in the amount of R$ 1,338 million, impacted negative by the restatement regarding the compulsory loan processes in the amount of R$ 439 million;

»     Sum of the Losses of Distribution Companies in the amount of R$ 1,086 million, highlighting the loss of R$ 708 million of Amazonas Energia;

»     Management EBITDA in the amount of R$ 1,413 million in 1Q17;

amounts in R$ million

 

1Q17

1Q16

%

Energy Sold - Generation GWh¹

38,4

39,7

-3%

Energy Sold - Distribution GWh

3,9

4,3

-9%

Gross revenue

10,816

8,274

31%

Management Gross Revenue ²

8,372

7,980

5%

Net Operating Revenue

8,969

6,761

33%

Management Net Operating Revenue ²

6,780

6,467

4,8%

EBITDA

4,429

-2,041

317%

Management EBITDA³

1,413

833

70%

Net income attributable to controlling

1,394

-3,898

136%

Management Net Income (4)

-201

-403

50%

Investments

1,216

2,290

-47%

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

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

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

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

 

2

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

ANALYSIS OF CONSOLIDATED INCOME (R$ million)

 

 

IFRS Consolidated

DRE

1Q17

1Q16

Generation Revenue

5,015

4,258

Transmission Revenue

2,778

1,209

Distribution Revenue

2,579

2,553

Others Revenue

444

254

Gross Revenue

10,816

8,274

Deductions from Revenue

-1,847

-1,513

Net Operating Revenue

8,969

6,761

Operational costs

-3,417

-3,445

Personal, Material, Services and Others

-2,496

-2,429

Depreciation and Amortization

-461

-435

Operational Provisions

-361

-3,013

Other Operating Expenses

-91

-97

 

2,143

-2,658

Shareholdings

1,825

182

Income before Financial Income

3,968

-2,476

Financial Result

-1,338

-1,345

Income Before Tax

2,630

-3,821

Income tax and social contribution

-1,252

-74

Net Profit

1,378

-3,894

Participation attributed to non-controlling shareholders

-15

3

Net income attributed to controllers

1,394

-3,898

 

 

Consolidated Gerencial*

DRE

1Q17

1Q16

Management Generation Revenue

5,009

4,276

Management Transmission Revenue

1,051

898

Management Distribution Revenue

1,910

2,396

Others Management Revenue

402

254

Gross Management Revenue

8,372

7,823

Management Deductions from Revenue

-1,592

-1,513

Net Management Operating Revenue

6,780

6,310

Management Operational costs

-2,905

-2,994

Personal, Material, Services and Others Management

-2,392

-2,403

Depreciation and Amortization

-461

-435

Operational Management Provisions

-278

-165

Other Management Operating Expenses

-91

-97

 

653

216

Management Shareholdings

300

182

 Income before Financial Income

952

398

Management Financial Result

-867

-728

Managerial Income Before Tax

85

-330

Income tax and social contribution

-286

-74

Managerial Net Income

-201

-403

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

 

3

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

I.1 Principais variações da DRE

Variações da DRE (1Q17 x 1Q16)

The 1Q17 Results posted a variation of 136% in relation to 1Q16, with net income attributable to controllers of R $ 1,394 million in 1Q17, compared to a loss of R$ 3,898 million in 1Q16, especially due to the following factors Highlights:

 

Operating income:

Generation Revenues

1Q17

1Q16

%

Variation

 

Supply do Distribution Companies

3,314

3,055

8.5

The variation was mainly due to the variations in the following subsidiaries: (i) Market prices increase impacting the sale price at auctions in the subsidiary Furnas; (Ii) In Eletrosul, adjustments were made to the IPCA contracts and changes in the criteria for accounting for generation revenues in the investees Hermenegildo I, II, III and Chuí IX; (Iii) At Eletronuclear, an increase in the contracted revenue according to Aneel Resolution 2,193 / 16, which established fixed revenue for 2017, This increase was partially offset by the decrease in Supply in subsidiaries Chesf and Eletronorte due to the relaxation of part of Energia.

Supply to final consumers

685

641

6.9

The variation was mainly due to: (i) Conclusion of new bilateral contracts; (Ii) Adjustment of prices in contracts indexed to the variation of the dollar and aluminum (Eletronorte) and; (Iii) Consumer migration Free to the ACL in the subsidiary Amazonas Energia.

CCEE (short term)

396

217

82.3

The variation is mainly due to the following factors: (i) variation in the Price of Settlement of Differences - LDP; And (ii) Termination of some contracts and surplus of Physical Guarantee (Eletronorte).

Revenue from Operation and Maintenance

564

510

10.6

The variation was mainly due to: (i) RAG's annual adjustment, which took place in July 2016,

Construction Revenue

6

-18

135.8

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

Transfer Itaipu (see II,3,a)

49

-148

133.5

The variation was mainly due to: (i) effects of the US dollar variation on the monetary restatement calculated based on the US Commercial Price index and Industrial goods index.

TOTAL GENERATION REVENUES

5,015

4,258

17.8

The variation was mainly due to the factors explained above.

(-) Construction

-6

18

-135.8

 

MANAGEMENT GENERATION REVENUES

5,009

4,276

17.1

The variation was mainly due to the factors explained above.

 

Transmission Revenues

1Q17

1Q16

%

Variation

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

747

673

11.0

The variation was mainly due to the RAP.

Revenue from LT Under Exploration regime

 

64

47

34.7

 

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

Construction Revenue

174

312

-44.2

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

Return Rate Updates

1,793

178

909.5

The variation was mainly due to the accounting of the Remuneration related to the credits of the Basic Network of the Existing System (RBSE) referring to the transmission lines renewed according to Law 12,783 / 2013, according to Ordinance No, 120, of April 20, 2016, of the Ministry of Mines and Energy, which established the payment conditions, with effect of R $ 1,553 in 1Q17.

TOTAL TRANSMISSION REVENUE

2,778

1,209

129.7

The variation was mainly due to the factors explained above.

(-) Rate of Return related to Remuneration of RBSE

-1,553

0

-

 

Construction

-174

-312

-44.2

 

MANAGERIAL TRANSMISSION REVENUE

1,051

898

17.1

The variation was mainly due to the factors explained above.

 

4

 

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

 

Distribution Revenues

1Q17

1Q16

%

Variation

Supply to DisCos and final Consumers

2,360

2,287

3.2

The variation was mainly due to the consolidation of CELG D in 1Q17, Disregarding CELG D, there would be a 20% reduction due to the economic slowdown, reduction of tariffs revenues and a negative tariff readjustment in Ceal and Ceron.

Short Term Revenue

109

38

184.5

The variation was mainly due to: (i) decrease in the settlement price of the differences (PLD) in the northern submarket; (Ii) increased participation of SIN energy in the energy matrix of Amazonas, with less energy remaining to be settled in the short term market.

Construction Revenue

142

157

-9.8

No effect for the result, since it has expense.

CVA and other Financial Components

-32

70

-145.3

The variation was mainly due to: (i) constitution of passive CVA in the months of January and February of 2017, since the energy costs were lower than those charged from the consumers energy tariff, Detail by company in the table below.

TOTAL DISTRIBUTION REVENUE

2,579

2,553

1.0

The variation was mainly due to the factors explained above.

(-) CELG D

-528

-

 

(-) Construction

-142

-157

-9.8

 

REVENUE MANAGEMENT DISTRIBUTION

1,910

2,396

-20.3

The variation was mainly due to the factors explained above.

 

 

 

CVA and Other Financial Components

1Q17

1Q16

ED Acre

-9

-2

ED Alagoas

31

-33

Amazonas Distribuição de Energia S,A,

-68

-15

ED Piauí

12

11

ED Rondônia

2

109

ED Roraima

12

0

Celg-D

-11

0

CVA  TOTAL e Others Financial Components

-32

70

 

 

Other Revenue

1Q17

1Q16

%

Variation

 

Other Revenue

444

254

74.7

The variation was mainly due to the reclassification of distribution revenues to other operating revenues in the subsidiary CEPISA.

 

Operating Costs and Expenses:

 

OPERATIONAL COSTS

1Q17

1Q16

%

Variation

Energy purchased for resale

-2,602

-2,169

19.2

The variation was mainly due to: (i) consolidation of 1 month of operation of CELG D (R $ 176 million); (Ii) change in accounting for energy purchased for the isolated system from PIEs - independent producers in the subsidiaries Ceron and Aletrobras Acre, In 1Q16, the cost of fuel for energy generation was accounted for as fuel and in 1Q17 it is the responsibility of the PIE and accounted for as energy purchased for resale; And (iii) adhesion of two new energy purchase agreements with SPE Teles Pires (Furnas).

Charges on the use of electricity grid

-485

-405

19.6

The variation is mainly due to the following reasons: (i) increase in the Use of the Transmission System (MUST), which occurred in the second half of 2016, affecting 1Q17.

 

Fuel for electricity production

-8

-419

-98.1

The variation was mainly due to the generation of amounts to be repaid to the CCC Fund for the CERON contract with Termonorte, due to the energy price in the ACR being above the LDP, In addition, there was a change in the power generation contract for the isolated system, because in 1Q16, the company purchased fuel to produce energy, while in 1Q17 this responsibility is from the PIE, As a consequence, there was a reduction of the cost with the purchase of fuel for PIEs,

Construction

-322

-451

-28.6

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

TOTAL OPERATING COSTS

-3,417

-3,445

-0.8

The variation was mainly due to the factors explained above.

(-) CELG D

190

0

-

 

(-) Construction

322

451

-28.6

 

MANAGERIAL OPERATING COSTS

-2,905

-2,994

-2.9

The variation was mainly due to the factors explained above.

 

5

Disclaimer:

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


 

 


Marketletter 1Q17

 

 

OPERATIONAL EXPENSES

1Q17

1Q16

%

Variation

Personnel

-1,602

-1,417

13.1

The variation was mainly due to: (i) consolidation of 1 month of operation of CELG D, excluding CELG D, the increase would be 10,5%; (Ii) readjustment of the collective agreement of 2016-2017 of around 9%; And (iii) in the subsidiary Eletronorte, inclusion in the Company's payroll, as from September 2016, of effects made under an agreement to close two hazardous and uninterrupted processes.

Material

-55

-60

-8.2

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

Services

-581

-511

13.6

The increase was mainly due to: (i) the consolidation of 1 month of CELG D, excluding the 1-month consumption of CELG D (R$ 40 million), an increase of 5,6%; Ii) Adjustment of contracts based on inflation; And (iii) Contractor services performed at the stoppage of the Nuclear plant in operation (R$ 11,5 million).

Others

-258

-441

-41.5

The variation was mainly due to: (i) the regulatory losses cut-off factor in the subsidiary Amazonas Energia; And (ii) Reduction of the amount of Donations and Contributions.

Remuneration and reimbursement

-91

-97

-7.1

The variation was mainly due to the reduction of the Current Reference Rate (TAR) based on the calculation of the Financial Compensation for the Use of Water Resources (CFURH), which reduced from R$ 93,35 to R$ 72,20.

Depreciation and amortization

-461

-435

6.1

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

Operating Provision/Reversals

-361

-3,013

-88.0

The variation is mainly explained by the reduction in provisions related to legal proceedings involving a compulsory loan, which went from R$ 2,814 million in 1Q16 to a reversal of R$ 142 million in 1Q17. It also contributed to the reduction of the provision for reversion of onerous contracts, with emphasis on energy distributors, in the amount of R$ 115 million, The overrun of Angra 3's onerous contract of R$ 220 million was offset by impairment of the same amount, The main operating provisions are detailed below (for the full detail of the Operating Provisions see Explanatory Note 42).

TOTAL OPERATING EXPENSES

-3,408

-5,974

-42.9

 

 

TOTAL OPERATIONAL EXPENSES

-3,408

-5,974

-42,9

The variation was mainly due to the factors explained above.

CELG D

96

0

-

 

 

 

Investigation Findings Expenses

7

26

-72,5

 

 

 

Contingencies

112

2,949

-96,2

 

 

 

Onerous contracts

-319

-101

217,4

 

 

 

Impairment

270

0

-

 

 

 

Provision / (Reversal) for Losses on Investments

20

0

-

 

 

 

Managerial Operating Expenses

-3,221

-3,101

3,9

The variation was mainly due to the factors explained above.

 

 

 

6

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

Shareholdings

Shareholdings

1Q17

1Q16

%

Variation

Shareholdings

1,825

182

902

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

(-) Disposal CELG D

-1,525

0

 

 

Managerial Shareholdings

300

182

64,6

 

 

Financial Result

FINANCIAL RESULT

1Q17

1Q16

%

Variation

Income from Interest and Financial Investments

497

502

-1.0

 

Net Monetary Adjustment

-242

-122

99

The variation was mainly due to the reduction of the inflation indices, Also noteworthy is the accounting of monetary restatement for compulsory loans in the amount of R$ 439 million in 1Q17 and R$ 617 million in 1Q16.

Net Foreign Exchange Variation

31

-185

-117

The variation is mainly due to the following reasons: (i) exchange variation in the period on financial contracts and with suppliers.

Debt Charges

-1,559

-1,507

3.5

This account did not present any relevant variation.

 

Shareholder Remuneration Charges

-119

-11

997

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

Other financial results

55

-23

-340

This account did not present any relevant variation,

TOTAL FINANCIAL RESULT

-1,338

-1,345

-0.6

The variation was mainly due to the factors explained above.

CELG D

32

0

-

 

Monetary adjustment of compulsory loans

439

617

-28.9

 

MANAGERIAL FINANCIAL RESULT

-867

-728

19.1

The variation was mainly due to the factors explained above.

 

 

Income Tax and CSLL

 

INCOME TAX AND CSLL

1Q17

1Q16

%

Variation

Income tax and social contribution

-1,252

-74

1,600

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

(-) Income tax RBSE

528

0

-

 

(-) Income tax CELG D

438

0

-

 

MANAGERIAL Income Tax and Cont, Social

-286

-74

289

 

 

 

7

Disclaimer:

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

 

 


Marketletter 1Q17

 

 

 

 

 

I.2 Sale of Energy

 

I.2.1  Energy Sold in 2017 - Generators - TWh

 

In terms of the evolution of the energy market, Eletrobras Companies sold 38,4 TWh of energy in 1Q17, compared to 39,7 TWh in the same period of the previous year, representing a reduction of 3.3%.

 

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

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

 

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

 

In terms of energy market evolution, Eletrobras Distributors in 1Q17 sold 3.9 TWh of energy, against 4.3 TWh traded in the same period last year, representing a reduction of 8.9%.

 

 

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

* It considers only the captive market and supply,

 

 

8

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

I.3 Impairments and Onerous Contracts

 

 

Accumulated

Variation

Impairment

2017

2016

1Q17

Generation

12,390

12,201

189

UTN Angra 3

9,170

8,949

220

UHE Samuel

436

436

0

UHE Batalha

408

408

0

Candiota Fase B

356

356

0

Casa Nova I

325

325

0

UHE Simplício

342

342

0

UTE Camaçari

297

304

-7

Outros

1,057

1,081

-24

Transmission

3,795

3,670

125

CC 061-2001

2,207

2,077

130

LT Jauru Porto Velho

312

312

0

CC 018-2012 Mossoró Ceará Mirim

100

100

0

Outros

1,176

1,181

-5

Distribution

194

237

-43

Total

16,379

16,108

270

 

 

CONSOLIDATED

Onerous Contracts

BALANCE ON 12/31/2016

 

CONSTITUTIONS

 

REVERSIONS

 

BALANCE AT 03/31/2017

TransmissION

             

LT Recife II - Suape II

41

 

0

 

-

 

42

LT Camaçari IV - Sapeaçu

115

 

0

 

-

 

115

Others

11

 

-

 

(4)

 

7

 

166

 

1

 

(4)

 

163

Generation

             

Itaparica

-

 

6

 

(6)

 

-

Jirau

-

 

2

 

-

 

2

Funil

63

 

-

 

(2)

 

61

Coaracy Nunes

371

 

-

 

-

 

371

Marimbondo

236

 

-

 

(6)

 

229

Angra 3

1,350

 

-

 

(220)

 

1,130

Others

487

 

28

 

(7)

 

509

 

2,507

 

37

 

(242)

 

2,302

Distribution

             

Ceal

8

 

-

 

-

 

8

Cepisa

65

 

-

 

(16)

 

49

Ceron

191

 

-

 

(44)

 

147

Boa Vista

2

 

4

 

-

 

6

Amazonas D

813

 

-

 

(54)

 

759

 

-

 

-

 

-

 

-

 

1,079

 

4

 

(115)

 

969

               
 

3,753

 

41

 

(360)

 

3,434

               

Total Current Liabilities

1,094

 

4

 

(115)

 

983

               

Total Non-Current Liabilities

2,659

 

37

 

(246)

 

2,451

               

TOTAL

3,753

 

41

 

(360)

 

3,434

 

 

 

,

9

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

I.4 EBITDA Consolidated  

 

 

EBITDA

1Q17

1Q16

(%)

Income for the Year

1,378

-3,894

135%

+ Provision for Income Tax and Social Contribution

1,252

74

1600%

+ Financial result

1,338

1,345

-1%

+ Amortization and Depreciation

461

435

6%

= EBITDA

4,429

-2,041

317%

ADJUSTMENTS

 

 

 

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

-1,554

-

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

-1,553

0

-

(-)Expenditure Independent research

26

-73%

(-)Contingencies

112

2,949

-96%

(-)Onerous contracts

-319

-101

-217%

(-) Impairment

270

0

-

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

20

0

-

= EBITDA MANAGERIAL [1]

1,413

833

70%

 

 

Result and Consolidated EBITDA by segment

 

03/30/2017

DRE by segment

 

Management

Generation

Transmission

Distribution

Eliminations

Total

Operating System

O & M Regime

Operating System

O & M Regime

Net operating revenue

44

4,297

338

349

2,383

1,979

(421)

8,969

Operating Costs and Expenses

(1,624)

(2,994)

(437)

(265)

(972)

(2,180)

1,647

(6,826)

Operating result Before Financial Result

(1,580)

1,302

(99)

84

1,410

(201)

1,226

2,143

Financial Result

183

(405)

(159)

(77)

(10)

(817)

(53)

(1,338)

Profit from equity investments

3,279

-

-

-

-

-

(1,454)

1,825

Income tax and social contribution

(581)

209

(317)

(57)

(506)

-

-

(1,252)

Net Income (loss) for the period

1,301

1,106

(575)

(50)

895

(1,018)

(281)

1,378

EBITDA

1,709

1,646

(87)

89

1,420

(120)

(228)

4,429

EBITDA Margin

3859%

38%

-26%

26%

60%

-6%

54%

49%

 

 

 

03/30/2016

DRE by segment

 

Management

Generation

Transmission

Distribution

Eliminations

Total

Operating System

O & M Regime

Operating System

O & M Regime

Net operating revenue

41

3,636

430

300

868

1,952

(466)

6,761

Operating Costs and Expenses

(4,849)

(3,790)

(338)

(341)

(662)

(1,480)

2,040

(9,419)

Operating result Before Financial Result

(4,808)

(153)

92

(41)

206

473

1,575

(2,658)

Financial Result

(259)

(647)

(175)

(9)

161

(259)

(157)

(1,345)

Profit from equity investments

769

-

-

-

-

-

(587)

182

Income tax and social contribution

15

(9)

(62)

(10)

(6)

-

-

(74)

Net Income (loss) for the period

(4,284)

(809)

(145)

(61)

360

214

831

(3,894)

EBITDA

(4,025)

176

101

(5)

210

514

988

(2,041)

EBITDA Margin

-9761%

5%

23%

-2%

24%

26%

-212%

-30%

 

 

 


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

 

 

 

10

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

I.5 Net debt

 

 

R$ million

Net debt

1Q17

1Q16

Financing payable without RGR (1)

42,751

42,590

(-) (Cash and Cash Equivalents + Securities)

7,725

6,425

(-) Financing Receivable without RGR (2)

10,536

11,299

(-) Net balance of Itaipu Financial Asset *

1,354

1,428

Net debt

23,136

23,438

* See item II,2 “a,1”,

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

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

 

 

11

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

Analysis of the Results of the Parent Company

 

Eletrobras reported net income of R$ 1,394 million in 1Q17, compared to a loss of R$ 3,898 million recorded in 1Q16.

This result of 1Q17 was decisively influenced by: (i) Profit from Corporate Equity, of R$ 3,211 million, mainly influenced by the income from asset allocation (CELG D) in the amount of R$ 1,525 and by the effect of Ordinance No, 120 of April 20, 2016, of the Ministry of Mines and Energy, which established the conditions for payment and remuneration related to the Basic Network of the Existing System (RBSE); (Ii) Unrecognized liabilities in subsidiaries in the amount of R$ 1,173 million, mainly impacted by subsidiaries Amazonas Energia Distribuição (R​​$ 708 million), CGTEE (R$ 236 million) and Ceron (R$ 111 million); (Iii) Reversal of Provisions for judicial contingencies, in the amount of R$ 2 million, mainly due to reversal of provisions related to compulsory loan lawsuits (See Note 30 to the Financial Statements of 1ITR17). The following chart presents a comparison of the results of Eletrobras holding in 1Q17 and 1Q16.

Evolution of Results - R $ million


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

 

 

 

 

 

 

 

12

Disclaimer:

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


 
 

 


Marketletter 1Q17

II.1 Shareholdings of the Parent Company

 

In 1Q17, the result of Corporate Interest positively impacted the Company's result by R$ 3,211 million, mainly due to the income from asset allocation (CELG D) in the amount of R$ 1,525 and the effect of Ordinance No, 120, of April 20, 2016, of the Ministry of Mines and Energy, which established the conditions of payment and remuneration related to the Basic Network of the Existing System (RBSE), as shown below:

 

R$ million

 

Parent Company

 

 

 

 

1Q17

1Q16

Investments in subsidiaries

 

 

 

 

Equity

 

 

1,454

722

 

 

 

 

 

Investments in associates

 

 

 

 

Interest on own capital

 

 

-

-

Equity

 

 

161

51

 

 

 

161

51

 

 

 

 

 

Other investments

 

 

 

 

Interest on own capital

 

 

10

-

Dividends

 

 

3

18

Compensation of investments in partnerships

 

 

-

-

Income from capital - ITAIPU

 

 

58

70

 

 

 

70

88

 

 

 

 

 

Sale of Investments

 

 

 

1,525

-

 

 

 

 

 

Total

 

 

3,211

861

 

II.2  Commercialization of Electric Power of the Parent Company

 

a.Itaipu Binacional

 

ITAIPU FINANCIAL RESULT

 

 

 

1Q17

2016

Sale of Energy Contract Itaipu + CCEE

 

2,644

2,644

Revenue originating from the Right of Reimbursement

 

161

161

Others

 

44

44

Total Revenue

 

2,848

2,848

 

 

 

 

Purchase of Energy Contract Itaipu + CCEE

 

-3,229

-3,229

Expenses arising from the Debt Obligation

 

-106

-106

Itaipu Repayment

 

457

457

Others

 

79

79

Total Expenses

 

-2,799

-2,799

 

 

 

 

ROL - Transfer of Itaipu

 

49

49

       

 

ITAIPU RESULTS (Price indexes)

 

 

 

 

 

1Q17

2016

Revenue originating from the Right of Reimbursement

 

161

161

+ Foreign Exchange Result

 

-88

-88

Result from the Right of Reimbursement (RD)

 

73

73

- Expenses arising from the Debt Obligation

 

106

106

+ Foreign Exchange Result

 

-58

-58

Result from the Reimbursement Obligations (RO)

 

48

48

Balance: RD - RO

 

24

24

         

 

 

13

Disclaimer:

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


 
 

 


Marketletter 1Q17

a.1 Itaipu Binacional Financial Asset

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

 

 

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

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

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

The balance resulting from the adjustment factor of Itaipu Binacional, included in the Financial Assets caption, presented in Non-current Assets, amounted to R$ 3,233,598 on March 31, 2017, equivalent to US$ 1,020,578 (R$ 3,161,043 On December 31, 2016, equivalent to US$ 969,913), of which R$ 2,590,062, equivalent to US$ 779,172, will be transferred to the National Treasury until 2023, as a result of the credit assignment carried out between the Company and National Treasury, in 1999.

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

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

II.3   Operational Provisions of Parent Company

 

In 1Q17, the operating provisions had a negative impact on the Parent Company's income in the amount of R$ 1,304 million, compared to R$ 4,327 million in 1Q16. This variation is mainly explained by the reversal of the effect of the movement of contingencies in the amount of R$ 2 million. In the 1Q16, the Company reviewed its measurement estimates and the probability of loss of certain lawsuits related to the compulsory loan resulting in an increase of R$ 3,431 million. In the 1Q17, there were no major changes in the provisions for contingencies of the Company. Below is the table of changes in Operating Provisions as shown below:

R$ million

 Operational Provisions

 

 

 

Parent company

 

 

 

 

1Q17

1Q16

Warranties

 

 

13

5

Contingencies

 

 

-2

2,898

PCLD - Consumers and Resellers

 

 

-

-

PCLD - Financing and Loans

 

 

5

5

Short-term liabilities in subsidiaries

 

 

1,173

1,418

Onerous Contracts

 

 

-

-

Losses in Investments

 

 

22

-0,5

Impairment

 

 

-0,5

-

Adjustment to Market Value

 

 

-0,09

0,1

Others

 

 

94

2

 

 

 

1,304

 

4,327

                   

 

 

14

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

MUTATION PROVISION FOR DISCOVERED LIABILITIES - PARENT COMPANY

Balance on 12/31/2015

Other Comprehensive Results

Capitalization of AFAC

Equity

Balance on 12/31/2016

CEPISA

1,222

0

0

92

1,314

BOA VISTA ENERGIA

609

0

0

50

659

AMAZONAS ENERGIA

9,335

0

0

708

10,042

ELETROACRE

265

0

0

55

320

CERON

1,296

0

0

111

1,406

CGTEE

2,353

0

0

236

2,588

ELETRONUCLEAR

4,508

2

0

-147

4,358

CEAL

574

0

0

69

643

TOTAL PROVISION FOR PASSIVE DISCOVERED

20,161

2

0

1,172

21,331

 

II.4   Financial Result of Parent Company

 

In 1Q17, the Financial Result positively impacted the Parent Company's result by R$ 261 million, a better result than the negative financial result of 116 of R$ 152 million. This variation is mainly explained by the lower result of the foreign exchange variation applicable to Itaipu's US dollar-denominated financing and the impact of monetary restatement on compulsory loans in the amount of R$ 439 million, as shown below:

 

FINANCIAL RESULT R$ million

 

 

 

1Q17

1Q16

Financial Resouces

 

 

 

 

Interest income, commissions and fees

 

 

933

879

Revenue from financial investments

 

 

225

182

Moratorium surcharge on electricity

 

 

4

14

Monetary updates

 

 

-191

-293

Exchange rate variations

 

 

-12

-267

Other financial income

 

 

-28

83

 

 

 

 

 

Financial expenses

 

 

 

 

Debt charges

 

 

-531

-593

Lease charges

 

 

0

0

Charges on shareholders' funds

 

 

-114

-7

Other financial expenses

 

 

-25

-149

 

 

 

261

-152

 

 

 

 

 

 

15

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

 

 

 

 

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

 

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

 

 

 

1Q16

1Q17

Dólar

-8.86%

-2.78%

IGPM

2.97%

0.73%

 

III. General information

 

Portfolio of Receivables and Payables

 

a.    Financing and Borrowing Granted

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

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

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

The reduction in the balance of receivables for the quarter ended March 31, 2017 is mainly due to the exchange variation calculated on the loans granted to Itaipu, as a result of the devaluation of the US dollar against the real, when compared to the closing prices in March 2017 and December 2016, The dollar varied negatively by about 3%.

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

R$ million

 

2018

2019

2020

2021

2022

After 2022

Total

Parent Company

1,834

5,247

5,247

5,161

2,974

7,344

27,808

Consolidated

2,258

2,103

2,107

1,662

1,020

213

9,364

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

 

 

 

 

 

 

 

16

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

 

b.    Financing and Loans to Pay

Debts are guaranteed by the Federal Government and / or Eletrobras, are subject to charges, whose average rate in 1Q17 is 8.87% p.a, (9.65% p.a, in 1Q16), and have the following profile:

 

Parent Company

 

 

Consolidated

 

03.31.2017

 

12/31/2016

 

03.31.2017

 

12/31/2016

 

Balance in R$ million

%

 

Balance in R$ million

%

 

Balance in R$ million

%

 

Balance in R$ million

%

 

Foreign currency

                     

USD

9,003

35%

 

9,232

35%

 

9,013

20%

 

9,243

20%

USD with Libor

2,033

8%

 

2,183

8%

 

2,394

5%

 

2,552

6%

EURO

202

1%

 

204

1%

 

202

0%

 

204

0%

IENE

95

0%

 

92

0%

 

95

0%

 

92

0%

Others

0

0%

 

0

0%

 

1

0%

 

1

0%

Subtotal

11,333

44%

 

11,710

44%

 

11,706

26%

 

12,092

27%

 

 

 

 

 

 

 

 

 

 

 

 

 

National Coin

 

 

 

 

 

 

 

 

 

 

 

CDI

6,044

24%

 

6,286

24%

 

12,455

27%

 

12,702

28%

IPCA

0

0%

 

0

0%

 

488

0%

 

532

1%

TJLP

0

0%

 

0

0%

 

2,796

6%

 

10,064

22%

SELIC

1,152

4%

 

1,675

6%

 

1,152

3%

 

1,675

4%

Others

0

0%

 

0

0%

 

9,372

21%

 

1,359

30%

Subtotal

7,196

28%

 

7,961

30%

 

26,263

57%

 

26,332

58%

 

 

 

 

 

 

 

 

 

 

 

 

Not indexed

7,087

28%

 

6,648

25%

 

7,718

17%

 

7,196

16%

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

25,616

100%

 

26,320

100%

 

45,686

100%

 

45,620

100%

                                       

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

 

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

R$ million

 

2018

2019

2020

2021

2022

Após 2022

Total

Parente Company

2,144

5,642

2,189

7,457

1,061

3,839

22,332

Consolidated

4,517

8,049

4,053

9,091

2,256

11,985

39,950

 

c.       
 
Consolidated Gross Debt

 

 

17

Disclaimer:

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


 
 

 


Marketletter 1Q17


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

Ratings

Agência

National Classification / Perspective

Latest Report

Moody’s Issuer Rating

“Ba3”: / Estavel

17/03/2017

Moody’s Senior Unsecured Debt

“Ba3”:  /Estavel

17/03/2017

Fitch Senior Unsecured Debt Rate

“BB” : / Negativa

29/11/2016

Fitch LT Foreign Currency Issuer

“AA-”: / Estável

29/11/2016

S&P LT Local Currency

“BB” / Negativa

19/05/2016

S&P LT Foreign Currency

“BB“ / Negativa

19/05/2016

 

 

 

 

Eletrobras Organization Chart

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

 

Investiments

 

 

R$ million

 

NATURE OF INVESTMENTS

 

Budgeted *

Realized

2016

 

 

 

Generation Expansion

 

2,264,7

140,6

7.6

 

Transmission Expansion

 

1,718,6

139,8

11.2

 

Distribution Expansion

 

2,211,6

93,4

6.9

 

SPEs

 

2,438,1

30,6

26.2

 

Others (Research, Infrastructure, Environmental Quality)

 

320,7

58,7

18.3

 

Total Investments 

 

8,953,7

1,215,9

13.6

 

               

 

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

 

 

 

Share Capital

 

Structural of Social Capital

 

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

Shareholders

Common

Pref, Class “A”

Pref, Class “B”

Total

Amount

%

Amount

%

Amount

%

Amount

%

Federal Government

554,395,652

51%

0

0%

1,544

0%

554,397,196

41%

BNDESpar

141,757,951

13%

0

0%

18,691,102

7%

160,449,053

12%

BNDES

74,545,264

7%

0

0%

18,262,671

7%

92,807,935

7%

FND

45,621,589

4%

0

0%

0

0%

45,621,589

3%

CEF

1,000,000

0%

0

0%

0

0%

1,000,000

0%

FGHAB

2,722,864

0%

0

0%

0

0%

2,722,864

0%

OTHERS

267,006,977

25%

146,920

100%

228,481,566

86%

495,635,463

37%

Total

1,087,050,297

100%

146,920

100%

265,436,883

100%

1,352,634,100

100%

 

 


 

 

19

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

Shares Analysis

 

Shares

 

ELET3 - Eletrobras Common Shares

 

 

In the first quarter of 2017, Eletrobras common shares (ELET3) recorded a 24.9% devaluation, closing at R$ 17.10. The highest price was R$ 23.20, recorded on January 12, and the lowest R$ 17.10 recorded on March 31, considering ex-dividend values. The average daily trading volume in the period was 1,340.95 million shares and the average daily financial volume was R$ 28,031.51 million.

 

ELET6 - Eletrobras Preferred Shares

 

In the first quarter of 2017, Eletrobras preferred shares (ELET6) showed a 15.0% devaluation, closing at R$ 22.07, The highest price was R$ 26.75, registered on February 13, and the lowest R$ 21.56 recorded on March 29, considering ex-dividend values. The average daily trading volume in the period was 1,064.5 million shares and the average daily financial volume was R$ 26,469.5 million.

 

 

 

 

 

 

 

 

20

 

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

Evolution of Traded Shares on BMF & BOVESPA

 

 

 

ADR Programs

 

 

EBRN - Eletrobras Common Shares

 

In the first quarter of 2017, the ADRs of Eletrobras common shares posted a 20.8% depreciation, closing at U$ 5,43, The highest price was US$ 7.22, registered on February 15, and the lowest US$ 5.42, recorded on March 30, considering ex-dividend values. ​​ The average daily trading volume in the period was 171.3 thousand shares, The balance of ADRs corresponding to these shares at the end of the quarter was 1.14 million.

 

EBRB - Eletrobras Preferred Shares

 

In the first quarter of 2017, Eletrobras preferred stock ADRs depreciated 12.3% to US$ 6.91. The highest price was US$ 8.61, registered on February 8, and the lowest US$ 6.71 recorded on March 30, considering ex-dividend values. The average daily trading volume in the period was 82.38 thousand shares. The balance of ADRs corresponding to these shares at the end of the quarter was 576.39 million.

 

Evolution of Traded Shares in ADR

 

21

 

Disclaimer:

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


 
 

 


Marketletter 1Q17

                   


 

 

 

 


Latibex - Madrid Stock Exchange

           

XELTO - Eletrobras Common Shares

 

In the first quarter of 2017, the Latibex common stock showed a depreciation of 23.9%, closing at € 5.09. The highest price was € 6.94, registered on February 15, and the lowest € 5.09, recorded on March 31, considering ex-dividend values, The average daily trading volume in the period was 22 thousand shares.

 

XELTB - Eletrobras Preferred Shares

 

In the first quarter of 2017, the Latibex preferred shares presented 15.0% devaluation, closing at € 6.51, The highest price was € 8.13, registered on February 13, and the lowest € 6.41, recorded on March 28, considering ex-dividend values. The average daily trading volume in the period was 21.3 thousand shares.

 

 

 

 

 

 

 

 

 

 

Evolution of Foreign Currencies

 

22

 

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

 

 

 


 

 

23

Disclaimer:

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


 
 

 


Marketletter 1Q17

Nº of employees

 

Parent Company

 

By time

 

Working time in the company (years)

 

 

 

 

 

1Q17

Less than 5

 

 

 

 

 

56

6 to 10

 

 

 

 

 

452

11 to15

 

 

 

 

 

200

16 to 20

 

 

 

 

 

34

21 to 25

 

 

 

 

 

21

more than 25

 

 

 

 

 

192

Total

 

 

 

 

 

955

 

By region

 

State of the Federation

 

 

 

 

 

1Q17

Rio de Janeiro

 

 

 

 

918

São Paulo

 

 

 

 

0

Paraná

 

 

 

 

0

Rio Grande do Sul

 

 

 

 

0

Brasília

 

 

 

 

37

Total

 

 

 

 

955

Hired / Outsourced Labor

 

1Q17

0

 

Rotational Ratio (Holding)

 

1Q17

0.2%

 

 

 

 

24

Disclaimer:

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


 
 

 


Marketletter 1Q17

Direct Partnerships in SPEs - Parent Company

 

Generation

 

SPE

 

Power

Plant

Total

Investment

R$ million

Capacity

Installed

MW

Energy

Assured

Average MW

Energia Gerada MWh

1Q17

Norte Energia SA*

UHE

 

11,233,1

4,571,0

5,214,020

Eólica Mangue Seco 2

UEE

114.6

26

9,59

16,993

Rouar S.A.

EOL

US$ 101.7 MM

65,1

65,1

37,077

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

Power Plant

Participation (%)

Location

(State)

Start of

Construction

Start of

Operation

End of

Operation

Norte Energia S,A

15,0

PA

Jun/11

Abr/16

Ago/45

Eólica Mangue Seco 2

49

RN

Mai/10

Set/11

Jun/32

Rouar SA

50

Uruguai - Colônia’s Department

Set/2013

Dez/14

20 years*

 

Transmission

 

Development

Object

(From to)

Participation (%)

Investment

(R$ milhões)

Extension of lines (Km)

Voltage (kV)

Start of

Operation

Termination of

Concession

Electrical Interconnection Brazil/ Uruguai *

LT 230 kV

LT 525 kV

60% Eletrobras Holding

40% Eletrosul

60

02 km em 230 kV e 60 em 525 kV

230

525

Jun/16

-

 

 

Development

Object

Total

Investment

(R$ million)*

Transformation Capacity (MVA)

 

Location

 

Start of

Operation

Termination of

Concession

Electrical Interconnection Brazil/ Uruguai*

SE Candiota -525/230 kV

80

672 MVA +1 R

224 MVA

RS

Jun/16

-

 

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

 

 

 

25

Disclaimer:

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


 
 

 


Marketletter 1Q17

 

Notes:

 

Balance Sheet

 

R$ thousand

Assets

Parent Company

Consolidated

03/30/17

12/31/16

03/30/17

12/31/16

Current

       

Cash and cash equivalents

25,579

194,106

975,504

679,668

Restricted cash

1,926,148

1,681,346

1,926,148

1,681,346

Marketable securities

5,273,338

4,288,141

6,499,403

5,497,978

Customers

349,079

355,031

4,592,779

4,402,278

Financial assets - Concessions and Itaipu

0

0

3,683,738

2,337,513

Loans and financing

7,324,237

6,783,913

2,949,526

3,025,938

Fuel Consumption Account - CCC

191,560

195,966

191,560

195,966

Equity Pay

598,199

618,566

261,825

318,455

Taxes to recover

187,967

674,241

597,917

1,085,520

Income tax and social contribution

843,655

769,541

1,119,911

1,086,367

Reimbursement rights

76,242

74,527

1,447,552

1,657,962

Warehouse

270

280

532,518

540,895

Nuclear fuel stock

0

0

455,737

455,737

Indemnities - Law 12,783 / 2013

0

0

0

0

Derivative financial instruments

0

0

191,447

127,808

Hydrological risk

0

0

108,275

109,535

Assets held for sale

0

0

0

4,406,213

Other

1,147,923

1,136,336

1,655,040

1,663,473

TOTAL CURRENT ASSETS

17,944,197

16,771,994

27,188,880

29,272,652

 

 

 

 

 

NON CURRENT

 

 

 

 

LONG-TERM

 

 

 

 

Reimbursement rights

0

0

7,475,061

7,507,024

Loans and financing

27,807,517

28,597,843

9,363,664

10,158,306

Customers

64,975

76,441

2,125,482

2,079,025

Marketable securities

249,254

245,296

250,496

247,235

Nuclear fuel stock

0

0

587,827

675,269

Taxes to recover

0

0

1,763,388

1,705,414

Income tax and social contribution

1,488,158

1,488,158

2,098,649

2,327,866

Escrow deposits

3,053,019

2,896,676

6,044,405

6,259,272

Fuel Consumption Account - CCC

6,919

6,919

6,919

6,919

Financial assets - Concessions and Itaipu

2,396,422

2,412,933

52,673,247

52,749,546

Derivative financial instruments

0

0

0

100,965

Advances for future capital increase

1,347,760

1,255,184

1,565,664

1,617,916

Hydrological risk

0

0

423,966

457,677

FUNAC refund

0

0

0

0

Other

2,300,909

2,071,256

1,755,519

1,228,143

 

38,714,933

39,050,706

86,134,287

87,120,577

INVESTMENTS

62,286,249

60,590,777

27,396,139

26,531,534

PROPERTY

193,627

194,402

26,605,842

26,812,925

INTANGIBLE

0

0

744,441

761,739

TOTAL NON-CURRENT ASSETS

101,194,809

99,835,885

140,880,709

141,226,775

TOTAL ASSETS

119,139,006

116,607,879

168,069,589

170,499,427

 

 

 

26

Disclaimer:

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


 
 

 


Marketletter 1Q17

 R$ thousand

Liabilities and Equity

Parent Company

Consolidated

03/30/17

12/31/16

03/30/17

12/31/16

CURRENT

 

 

 

 

Loans and financing

3,283,854

3,397,485

5,735,929

5,833,547

Debentures

0

0

15,511

12,442

Financial liabilities

0

0

0

0

Compulsory loan

46,001

48,193

46,001

48,193

Suppliers

376,870

440,976

9,544,132

9,659,301

Advances from customers

550,620

560,277

610,623

620,781

Taxes payable

41,057

41,554

1,202,531

1,336,089

Income tax and social contribution

627,770

486,605

682,356

606,848

Remuneration to shareholders

0

0

982,959

1,093,678

Financial liabilities - Concessions and Itaipu

471,164

458,302

475,804

462,891

Estimated liabilities

1,457,867

1,212,017

0

0

Reimbursement Obligations

117,290

106,879

1,170,725

1,188,149

Post-employment benefits

1,857,251

1,693,309

2,023,750

1,868,085

Provisions for contingencies

22,799

29,632

92,085

107,571

Regulatory charges

650,773

756,811

1,015,792

1,083,475

Lease

0

0

624,122

647,201

Grants payable - Use of public goods

0

0

136,751

136,662

Derivative financial instruments

4,257

6,614

4,379

6,946

Liabilities associated with assets held for sale

0

391,550

0

5,175,013

Other

94,365

100,145

1,894,652

1,251,638

TOTAL CURRENT LIABILITIES

9,601,938

9,730,349

26,258,102

31,138,510

 

 

 

 

 

NON-CURRENT

 

 

 

 

Loans and financing

22,332,353

22,922,041

39,950,206

39,786,881

National Treasury Credits

0

0

0

0

Suppliers

0

0

9,742,350

9,782,820

Debentures

0

0

191,230

188,933

Advances from customers

0

0

577,075

592,215

Compulsory loan

464,615

460,940

464,615

460,940

Obligation for asset retirement

0

0

1,423,116

1,402,470

Operating provisions

0

0

0

0

Fuel Consumption Account - CCC

510,868

482,179

510,868

482,179

Provisions for contingencies

14,157,242

13,674,073

20,225,940

19,645,954

Post-employment benefits

394,035

394,035

2,363,829

2,368,077

Provision for unsecured liabilities

21,330,688

20,160,828

314,155

311,010

Onerous contracts

0

0

2,450,903

2,659,305

indemnification obligations

0

0

1,521,547

1,516,313

Lease

0

0

1,010,716

1,032,842

Grants payable - Use of public goods

0

0

63,750

63,337

Advances for future capital increase

3,410,823

3,310,409

3,410,823

3,310,409

Derivative financial instruments

0

0

43,161

43,685

Regulatory charges

0

0

793,673

615,253

Taxes payable

2,222

2,222

1,105,422

1,059,880

Income tax and social contribution

335,032

320,560

8,808,958

8,305,606

Other

979,580

946,775

972,885

1,667,883

TOTAL NON-CURRENT LIABILITIES

63,917,458

62,674,062

95,945,222

95,295,992

 

 

 

 

 

EQUITY

 

 

 

 

Share capital

31,305,331

31,305,331

31,305,331

31,305,331

Capital reserves

13,867,170

13,867,170

13,867,170

13,867,170

Revenue reserves

3,018,680

3,018,680

3,018,680

3,018,680

Equity valuation adjustments

25,722

33,261

25,722

33,261

Profits (losses)

1,401,164

0

1,401,164

0

Accumulated other comprehensive income

-3,998,457

-4,004,625

-3,998,457

-4,004,625

Amounts recognized in OCI classified as held for sale

0

-16,349

0

-16,349

Non-controlling shareholders

0

0

246,655

-138,543

TOTAL SHAREHOLDERS' EQUITY

45,619,610

44,203,468

45,866,265

44,064,925

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY

119,139,006

116,607,879

168,069,589

170,499,427

                                                                                                                            

 

27

 

Disclaimer:

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


 

 

 

 

 


Marketletter 1Q17

Income Statement

 

 R$ thousandl

 

Parent Company

Consolidated

 

03/30/17

12/31/16

03/30/17

12/31/16

NET OPERATING REVENUE

872,616

839,970

8,968,824

6,761,370

Operating costs

 

 

 

 

Energy purchased for resale

-860,870

-910,612

-2,602,297

-2,169,057

Charges on use of electric network

0

0

-485,117

-405,495

Construction

0

0

-322,067

-451,157

Fuel for electricity production

0

0

-7,783

-419,118

NET OPERATING REVENUE

-860,870

-910,612

-3,417,264

-3,444,827

Operating expenses

 

 

 

 

Personnel, Materials and Services

-141,617

-165,825

-2,237,786

-1,987,959

Remuneration and compensation

0

0

-90,573

-97,467

Depreciation

-1,237

-1,308

-379,431

-378,298

Amortization

0

0

-81,922

-56,460

Donations and contributions

-25,897

-52,894

-33,788

-69,695

Operating Provisions /Reversals

-1,303,649

-4,327,480

-360,931

-3,013,021

Investigation Findings

0

0

0

0

Other

-14,742

-38,385

-224,149

-371,398

 

-1,487,142

-4,585,892

-3,408,580

-5,974,298

OPERATING INCOME BEFORE FINANCIAL RESULT

-1,475,396

-4,656,534

2,142,980

-2,657,755

Financial result

 

 

 

 

Financial income

 

 

 

 

Income from interest, commissions and fees

933,076

878,946

210,473

192,754

Income from financial investments

224,762

182,471

286,048

308,874

Moratorium on electricity

4,232

13,659

103,074

131,039

Restatement Assets

260,298

326,617

308,479

799,978

Current foreign currency exchange rate variations

578,996

2,166,141

610,901

2,188,219

Payment of indemnities - Law 12,783 / 13

0

0

0

0

Regulatory asset update

0

0

4,836

17,535

Gains on derivatives

0

0

116,856

25,786

Other financial income

-27,931

82,935

143,941

205,598

Financial expenses

 

 

 

 

Debt charges

-531,432

-593,404

-1,559,255

-1,507,040

Lease charges

0

0

-80,899

-67,109

Charges on shareholders' funds

-113,607

-7,139

-118,922

-10,837

Noncurrent Restatement

-451,591

-619,888

-550,016

-921,542

Noncurrent foreign currency exchange rate variations

-590,862

-2,433,323

-579,811

-2,372,821

Regulatory liability update

0

0

-15,445

-8,014

Losses on derivatives

0

0

0

53,144

Other financial expenses

-25,203

-148,848

-217,889

-380,728

 

260,738

-151,833

-1,337,629

-1,345,164

INCOME BEFORE EQUITY

-1,214,658

-4,808,367

805,351

-4,002,919

RESULTS OF EQUITY

3,210,834

861,493

1,824,792

182,088

OPERATING INCOME BEFORE TAXES

1,996,176

-3,946,874

2,630,143

-3,820,831

Current Income tax and social contribution

-602,551

-218,195

-668,735

-226,228

Deferred Income Tax and Social Contribution

0

267,209

-583,256

152,591

NET LOSS FOR THE PERIOD

1,393,625

-3,897,860

1,378,152

-3,894,468

SHARE ATTRIBUTED TO CONTROLLING

1,393,625

-3,897,860

1,393,625

-3,897,860

SHARE ATTRIBUTED TO NON-CONTROLLING

0

0

-15,473

3,392

NET LOSS PER SHARE

1.03

-2.88

1.03

-2.88

               

 

 

 

 

28

Disclaimer:

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


 
 

 

Marketletter 1Q17

 

Cash Flow Statement

 

R$ thousand

 

Parent Company

Consolidated

03/30/17

12/31/16

03/30/17

12/31/16

Operating Activities

 

 

 

 

Income before income tax and social contribution

1,996,176

-3,946,875

2,630,413

-3,820,832

Adjustments to reconcile income to cash provided by operations:

 

 

 

 

Depreciation and amortization

1,237

1,308

461,353

434,758

Net monetary variations

191,293

293,270

241,537

298,982

Net foreign exchange rate variations

11,866

86,943

-31,090

30,283

Financial charges

-491,861

-340,796

1,339,464

381,648

Financial asset revenue

0

0

-1,793,361

-177,652

Equity income

-3,210,834

-861,493

-1,824,792

-182,088

Provision (reversal) for capital deficiency

1,173,491

1,417,962

0

0

Provision (reversal) for doubtful accounts

4,560

5,064

98,707

147,409

Provision (reversal) for contingencies

-2,140

2,898,358

112,480

2,948,880

Provision (reversal) for the impairment of assets

-463

0

270,346

0

Provision (reversal) for onerous contract

0

0

-319,121

-100,551

Provision (reversal) for losses on investments

21,768

-463

19,743

-463

ANEEL-CCC Provision

0

0

0

0

Provision (reversal) for hydrological risk - GSF

0

0

0

0

RGR Charges

90,217

55,253

90,217

55,253

Adjustment to present value / market value

-4,788

-976

16,042

-957

Minority interest in results

0

0

-22,743

-5,139

Charges on shareholders' funds

113,607

7,139

118,922

10,837

Financial instruments - derivatives

0

0

-116,856

-78,930

Other

44,938

73,560

309,198

135,107

 

-2,057,109

3,635,129

-1,029,954

3,897,377

(Increases) / decreases in operating assets

 

 

 

 

Customers

0

0

-391,497

-8,699

Marketable securities

-989,155

296,260

-1,004,686

1,405,521

Reimbursement rights

-1,715

0

242,373

-292,541

Warehouse

10

27

8,377

42,029

Nuclear fuel stock

0

0

87,442

35,938

Financial assets - Itaipu and public service concessions

262,361

781,996

262,361

781,996

Assets held for sale

0

0

0

0

Hydrological risk

0

0

34,971

83,822

Other

-79,735

-58,101

-194,460

133,784

 

-808,234

1,020,182

-955,119

2,181,850

Increase / (decrease) in operating liabilities

 

 

 

 

Suppliers

-52,111

4,237

104,603

744,183

Advances from customers

0

0

-15,641

-14,863

Lease

0

0

-22,037

-19,866

Estimated liabilities

10,411

7,377

-30,804

-44,239

indemnification obligations

16,652

0

-686,973

82,654

Sectorial charges

0

0

155,341

82,000

Liabilities associated with assets held for sale

0

0

0

0

Other

4,219

-21,327

-61,074

72,828

 

-20,829

-9,713

-556,584

902,697

 

 

 

 

 

Cash from operating activities

-889,996

698,723

88,486

3,161,092

 

 

 

 

 

Payment of financial charges

-566,788

-523,716

-1,015,571

-731,711

Payment of RGR charges

-37,134

-39,274

-37,134

-39,274

Annula allowed Revenue (financial asset)

0

0

328,814

153,219

Financial asset indemnities received

0

0

0

0

Financial charges received

541,533

572,847

211,999

317,833

income tax payment and social contribution

-65,755

-75,765

-380,416

-118,100

investment compensation received in corporate participations

52,582

52,138

138,088

116,414

Pension payment

-7,072

-17,483

-82,216

-42,215

Payment of legal contingencies

-71,403

-64,411

-106,897

-70,525

Judicial deposits

-140,220

-50,039

299,636

-218,222

 

 

 

 

 

Net cash from operating activities

-1,184,253

553,020

-555,211

2,528,511

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Loans and financing obtained

0

305,651

1,189,999

1,423,361

Payment of loans and financing - Main

-967,993

-660,786

-1,537,001

-1,621,730

Payment of compensation to shareholders

-327

-30

-327

-30

Tax refinancing and contributions payments - main

0

0

-33,279

-42,581

Advanced receivalbe for future capital increase

0

0

0

0

RGR resource for transfer

647,706

0

647,706

0

Other

0

0

0

1,863

Net cash from financing activities

-320,613

-355,165

267,099

-239,117

Investing activities

 

 

 

 

Lending and financing

-886,664

-126,900

0

-3,055

loans and financing receivables

1,260,791

919,893

584,546

631,522

Acquisition of fixed assets

0

-4,450

-217,828

-564,492

Acquisition of intangible assets

0

0

-22,928

-14,348

Acquisition of concession assets

0

0

-209,912

-412,501

Acquisition / capital investment in equity

-92,250

-255,000

-602,770

-1,125,686

Advance concession for future capital increase

-10,804

-165,442

-15,237

-388,690

Investment sale in shareholdings

1,065,266

0

1,065,266

0

Other

0

0

2,811

-4,319

Net cash from investing activities

1,336,340

368,101

583,949

-1,881,569

 

 

 

 

 

Increase (decrease) in cash and cash equivalents

-168,527

565,956

295,836

407,825

 

 

 

 

 

Cash and cash equivalents at beginning of year

194,106

691,719

679,668

1,393,973

Cash and cash equivalents at end of year

25,579

1,257,675

975,504

1,801,798

 

-168,527

565,956

295,836

407,825

29

Disclaimer:

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


 
 

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

Date: May 15, 2017
CENTRAIS ELÉTRICAS BRASILEIRAS S.A. - ELETROBRÁS
By:
/SArmando Casado de Araujo
 
Armando Casado de Araujo
Chief Financial and Investor Relation Officer
 
 

 

 
FORWARD-LOOKING STATEMENTS

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