FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
REPORT OF
FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF
THE SECURITIES EXCHANGE ACT OF 1934
For the month of November, 2004
Commission File Number 1-15224
Energy Company of Minas Gerais
(Translation of Registrants Name Into English)
Avenida Barbacena, 1200
30190-131 Belo Horizonte, Minas Gerais, Brazil
(Address of Principal Executive Offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ý Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
Yes o No ý
If Yes is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): N/A
Index
Item |
|
Description of Item |
|
|
|
1. |
|
Proposals Approved by the Board of Directors from Meeting of October 28, 2004 |
|
|
|
2. |
|
Press Release Analysis of Consolidated Results for the Period from January through September 2004, Compared to January through September 2003, dated October 29, 2004 |
BOARD OF DIRECTORS
Meeting of 28 October 2004
Proposals approved by the Board of Directors
1. Signing of an Instrument of Confession of Debt between Cemig and Furnas, due to the delay in payment of invoices for Initial Contracts, contracts for use of the transmission system, contracts for use of the basic network, the RTE, the seasonal differences, and application of the reduction factor by Aneel, under the General Agreement for the Electricity Sector.
2. Association Agreement between Cemig, Gasmig, Petrobras and Gaspetro: extension of the limit date for completion of the transaction and creation of a company to hold stockholding interests in companies operating commercially in natural gas distribution.
3. Contracting of accounting auditing services with Deloitte Touche Tohmatsu, for analysis of the financial statements of the Irapé Consortium, its economic and financial equilibrium and detailing of the sources and uses of funds of the consortium members.
COMPANHIA ENERGÉTICA DE MINAS GERAIS - CEMIG
Publicly Traded Company - CNPJ 17.155.730/0001-64
ANNOUNCES THIRD QUARTER 2004 RESULTS
ANALYSIS OF CONSOLIDATED RESULTS FOR THE PERIOD FROM JANUARY THROUGH
SEPTEMBER 2004, COMPARED TO JANUARY THROUGH SEPTEMBER 2003
Belo Horizonte, Brazil, October 29, 2004 Companhia Energética de Minas Gerais CEMIG (BOV: CMIG4, CMIG3; NYSE: CIG and LATIBEX: XCMIG), the leading electric energy concessionaire in Brazil and its subsidiaries (CEMIG Companies) today announced net income of R$ 935 million for the period from January to September 2004, growth of 15% over net income of R$ 813 million for the period from January to September 2003.
The result of the CEMIG Companies through September 2004 has been favorably impacted by the increase in revenues from gross electricity supply due to the 4.8% growth in sales, and the 19.13% increase in tariffs onApril 8, 2004, which was later altered to 14.00% as of May 25, 2004.
Djalma Bastos, President of CEMIG, said of the results: Once again we were pleased to find out that for the fifth consecutive year we were selected for the Dow Jones Sustainability Index, which reaffirms our certainty that we are on the right path in regards to attending to the long-term interests of our shareholders.
The growth in sales in the third quarter more than 5% - was quite strong, with a highlight on industrial consumption, which increased more than 8% over the same period of 2003 thanks to more dynamic economicactivity by the export industries. The increase in revenues, consequently, was even stronger, reaching 25%, which helped us attain an operating result of nearly R$ 1,270 million. This leads us to believe that we will have a very good result for the entire year. Our profit was R$ 935 million in the first nine months of this year, that is, R$ 5.77 per thousand shares with cash generation measured by EBITDA of R$ 1,704 million.
Flávio Decat, Director of Finance, said, Weve continued our policy of funding with great success, rolling over practically all the debt maturing in the coming months. Thus with the new maturity dates our debt profile will be longer, greatly relieving our cash flow. This will result in investors better evaluating our capacity to continue financing the expansion of our businesses.
Gross Electricity Supply
Revenues from gross electricity supply were R$ 6,348 million from January to September 2004, a 20.5% increase over the R$ 5,267 million from January to September 2003. This result was due to the following factors:
Average tariff adjustment of 31.53% as of April 8, 2003 (with the full effect seen in 2004 results);
Average tariff adjustment of 19.13% as of April 8, 2004, reduced to 14.00%, as of May 25, 2004;
Increase of 4.8% in the volume of energy sold.
Among the main consumption classes, industrial and commercial had energy sales volume growth of 6.8% and 3.6%, respectively, compared with a 0.2% reduction in energy sales volume in the residential class.
1
Revenues from supply (including free energy transactions on the MAE)
Revenues from electricity supply were R$ 30 million from January to September 2004, compared to R$ 50 million from January to September 2003, a reduction of 40.0%. In the previous year extraordinary revenues in the amount of R$ 24 million were registered, referring to CEMIGs right to reimbursement of the difference between the amounts paid for MAE transactions during the period of the Rationing Program and the amount of R$ 49.26 MWh.
Tariff Adjustment
Through Resolution 83 dated April 7, 2004, ANEEL divulged new energy tariffs to be charged to CEMIGs consumers, representing an average adjustment of 10.13% as of April 8, 2004.
On May 24, 2004, ANEEL republished the mentioned resolution, reducing the adjustment to approximately 14%.
Billing in the period from April 8 to May 24, 2004, used the adjustment of 19.13%. As of May 25, 2004, billing used the 14.00% adjustment.
CEMIG entered an administrative suit against ANEEL in order to maintain the average adjustment originally published in Resolution 83. Until the mentioned suit is judged, CEMIG is charging its consumers, as of May 25, 2004, the tariffs set forth in Resolution 83, republished by ANEEL on May 24, 2004.
Other Operating Income
Other operating income was R$ 609,000 from January to September 2004, compared to R$ 463,000 from January to September 2003, growth of 31.5%. This increase is mainly due to growth of R$ 138,000 in revenues from gas supply, R$ 332,000 from January to September 2003, due substantially to the 83.23% increase in volume of gas sold 584,607 m3 in 2004, compared to 319,056 m3 in 2003.
Deferred Tariff Adjustment (RTD)
As a function of the difference between the 37.86% tariff adjustment that CEMIG should have had on April 8, 2003, and the 31.53% adjustment effectively applied, a regulatory asset was recorded, in counterpart to operating income in the amount of R$ 329 million. The amounts recognized as income will be received through a percentage to be applied in the 2004-2007 tariff adjustments.
Operating Expenses
Operating expenses were R$ 3,830 million from January to September 2004, compared to R$ 3,240 million from January to September 2003, an increase of 18.2%. This result is mainly due to increased expenses for Personnel, Retirement Benefits, Transmission Network Use Charges, Gas Purchased for Resale, and Payment to the Energy Development Account (CDE), offsetting a reduction in the Account for Operating Provisions.
As of October 26, 2001, the difference between the sum of uncontrollable costs (also called CVA) used as reference in calculating the tariff adjustment and disbursements effectively made, are offset in subsequent tariff adjustments, and are registered in Current Assets and Non-current Assets as anticipated expenses.
2
The principal variations in the expenses are as follows:
Energy Purchased for Resale
Expenses for electricity purchased for resale represented 28.1% of operating expenses, and were R$ 1,075 million from January to September 2004, a 3.7% increase over the R$ 1,307 million reported from January to September 2003. This result is mainly due to the R$ 43 million increase in expenses related to energytransactions on the MAE and R$ 30 million in energy purchase from Itaipú, partially offset by the R$ 27 millionreduction in initial contract expenses.
Personnel
Personnel expenses from January to September 2004 were R$ 641 million, compared to R$ 501 million from January to September 2003, a 27.9% increase. This result is substantially due to the following factors: (i) 16.2% adjustment to CEMIG employee salaries in November 2003; (ii) Position and Payment Plan (PCR), implemented in 2004; (iii) values provisioned as a function of reopening the Voluntary Retirement Program (PDI) in May 2004, in the amount of R$ 24 million; and (iv) profit-sharing in the amount of R$ 37 million.
Depreciation / Amortization
Depreciation and amortization expenses did not vary significantly between the periods; R$ 435 million from January to September 2004, compared to R$ 422 million from January to September 2003, a 3.1% variation.
Third-party Services
Expenses for third-party services were R$ 237 million from January to September 2004, compared to R$ 220 million from January to September 2003, a variation of 7.7%. This is basically due to adjustment in thecommunication, and maintenance and repair service performance contracts.
Retirement Benefits
The expense for retirement benefits was R$ 80 million from January to September 2004, compared to R$ 36 million from January to September 2003, a 122.2% increase. These expenses basically represent the interest on CEMIGs actuarial obligations, net of the return expected from the plans assets, estimated by the Companys outside actuary.
Operating Provisions
Operating provisions were R$ 97 million from January to September 2004, compared to R$ 134 million from January to September 2003, a 27.6% reduction. The following items declined: reversal of provisions for civilconsumer suits in 2004, the amounts provisioned for liquidation of doubtful debtors (R$ 44 million from January to September 2004, compared to R$ 66 million from January to September 2003), and the provision for losses from the Extraordinary Tariff Recomposition (R$ 7 million and R$ 32 million in September 2004 and 2003, respectively).
Fuel Consumption Account (CCC)
CCC expenses were R$ 219 million from January to September 2004, compared to R$ 220 million from January to September 2003, a reduction of 0.5%. This account refers to the costs of operating thermo-electric plants on Brazils interconnected and isolated systems, partitioned among electricity concessionaires through an ANEEL Resolution.
3
Charges for Transmission Network Use
The expense for transmission network use charges was R$ 399 million from January to September 2004, compared to R$ 248 million from January to September 2003, a variation of 60.9%. This expense refers to amounts owed by electricity generation and distribution agents for use of the installations and components of the basic network defined by an ANEEL Resolution. The variation is basically due to the 45.25% tariff adjustment on September 30, 2003, as per ANEEL Resolution 307.
Gas Purchased for Resale
The purchase of gas for resale was R$ 216 million from January to September 2004, compared to R$ 126 million from January to September 2003, an increase of 71.4%. This refers to the purchase of gas by GASMIG, with the variation occurring basically to the increased volume of gas acquired; 601,476 thousand m3 from January to September 2004, compared to 319,056 thousand m3 from January to September 2003, an 88.5% variation.
Energy Development Account (CDE)
CDE expenses were R$ 165 million from January to September 2004, compared to R$ 78 million from January to September 2003, an increase of 111.5%. Payments are defined through ANEEL Resolution. In fiscal year2003, the CDE expense only affected results as of April that year, due to the pass-through to tariffs of the costsrelated to this expense. CDE expenses prior to April 2003 were recognized as a regulatory asset in the Anticipated Expenses Account (CVA).
Financial Revenues (Expenses)
The financial result from January to September 2004 was a net financial expense of R$148 million, compared to a net financial expense of R$ 501 million from January to September 2003. The main factors impacting the financial result are as follows:
Income from financial application from January to September 2004 of R$ 92 million, compared to R$ 57 million from January to September 2003, an increase of 61.4%. This result is due to the greater volume of resources applied in 2004.
Income from monetary restatement and interest on accounts receivable from the State of Minas Gerais in the amount of R$ 196 million from January to September 2004, compared to R$119 million from January to September 2003, net of the provision for losses, for an increase of 64.7%. This result is principally because of the variation in the IGP-DI, the index used in the contract, of 10.61% from January to September 2004, compared to 6.05% during the same period in 2003.
Income from monetary variation and interest in the amount of R$ 62 million, due to actualization of the deferred tariff adjustment from January to September 2004.
Reduction in the PASEP and COFINS values incident on financial revenues due to the R$ 33 million reversal in the amounts provisioned in reference to the Extraordinary Tariff Recomposition. This reversal was because of a federal law that eliminated charging the mentioned taxes on financial revenues.
Net gains from exchange rate variations from January to September 2004 in the amount of R$15 million, compared to net gains of R$ 326 million from January to September 2003, basically due to loans and financing in foreign currency. From January to September 2004, the real appreciated 1.06% against the U.S. dollar, compared to its 17.28% appreciation in the same period of 2003.
4
From January to September 2003, reversal of the provision for devaluation to market value of National Treasury Notes, indexed to the variation of the U.S. dollar in the amount of R$ 53 million. The National Treasury Notes were sold in December 2003, and thus did not affect 2004 results.
Net losses from financial instruments in the amount of R$ 100 million from January to September 2004, compared to net losses of R$ 26 million from January to September 2003, which occurred because of the greater volume of hedge operations in 2004, and the devaluation of the U.S. dollar against the real in the third quarter of 2004.
Increase of R$59 million in the monetary variation of loans and financing, a function of the higher variation of the IGP-M in 2004, which is the main index used for local-denominated debt.
The Company registered the allocation of interest on own capital in the amount of R$ 300 million as a substitute for dividends in fiscal year 2004 as a financial expense.
Non-operating Result
The non-operating result from January to September 2004 was R$ 12 million, compared to R$ 24 million from January to September 2003, a 50.0% reduction. This result is principally due to the deactivation and sale of CEMIG fixed assets.
Income Tax and Social Contribution
From January to September 2004, CEMIG reported Income Tax and Social Contribution expenses of R$ 474 million in relation to income of R$ 1,108 million, before taxes, a rate of 42.8%. The R$ 87 million provision for CRC losses is not deductible and increased the tax rate. From January to September 2003, the Company reported Income Tax and Social Contribution expenses of R$ 480 million in relation to income of R$ 1,292 million, before taxes, a rate of 37.1%.
CEMIG had a fiscal gain of R$ 102 million in 2004, a function of paying interest on own capital to its shareholders in substitution of the minimum mandatory dividend for fiscal year 2004.
Investment Program
Through the third quarter 2004, the following plants became operational, raising CEMIGs installed generating capacity to 5,894 MW: the Pai Joaquim thermoelectric plant (23MW), the Barreiro hydroelectric plant (12.9 MW), and the three turbines at the Queimado Plant (105MW).
Multi-year Investment Program
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Business |
|
2003 |
|
2004 |
|
3Q 04 |
|
2005 |
|
2006 |
|
2007 |
|
2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Generation |
|
341 |
|
427 |
|
277 |
|
249 |
|
108 |
|
274 |
|
297 |
|
Transmission |
|
70 |
|
106 |
|
63 |
|
239 |
|
308 |
|
144 |
|
260 |
|
Sub-transmission |
|
42 |
|
58 |
|
14 |
|
161 |
|
186 |
|
139 |
|
156 |
|
Distribution |
|
288 |
|
272 |
|
184 |
|
367 |
|
355 |
|
257 |
|
248 |
|
Support/Holding Co. |
|
17 |
|
80 |
|
16 |
|
50 |
|
39 |
|
32 |
|
30 |
|
Subtotal |
|
758 |
|
943 |
|
554 |
|
1,066 |
|
996 |
|
846 |
|
991 |
|
Non-cash Items |
|
114 |
|
58 |
|
55 |
|
79 |
|
76 |
|
55 |
|
53 |
|
Subtotal |
|
872 |
|
1,001 |
|
609 |
|
1,145 |
|
1,072 |
|
901 |
|
1,044 |
|
Atypical Activities |
|
69 |
|
80 |
|
16 |
|
4 |
|
4 |
|
4 |
|
4 |
|
TOTAL |
|
941 |
|
1,081 |
|
625 |
|
1,149 |
|
1,076 |
|
905 |
|
1,048 |
|
* Values in constant currency of June 2004
* Values in millions of reais, realized through 3Q 04 in constant currency.
5
Financial Funding Policy
As a company focused on growth and adding value in the long-term interest of its shareholders, CEMIGs larger challenge is to finance the expansion of its installed capacity in the segments in which it operates. As it is subject to restrictions due to its conditions as a company partially owned by the state, CEMIG seeks creative alternatives to expand its access to the investor market and reduce its average weighted cost of capital, which will result in sustained growth. Thus, the strategy adopted by CEMIG has been, in addition to refinancing its debt, accessing the domestic and international capital markets. To this end it has become necessary to pay adequate attention to credit quality indicators that are followed not only by risk rating agencies, but also by creditors, by virtue of the covenants inserted in financing contracts. Adequate credit quality signifies ample access to low-cost financing, which leverages project returns, making them attractive from the shareholders point of view.
The assumptions the Company uses for financial funding have been the following:
Taking advantage of favorable market conditions
Reducing exposure to foreign currency
Lengthening the debt profile
Debt Management
CEMIGs debt amortization profile is quite concentrated in the short-term (approximately 59% of the Companys debt matures in the next two years), which, combined with the volume of investments forecasted (about R$ 1 billion/year), means pressure on the cash flow, and indication of the need to obtain outside resources. On the other hand is the Companys significant operating cash generation (R$ 1,797 million in 2003 and R$ 1,141 million in 2004) which, from a growth perspective, fulfills a relevant role in attending to investment needs and debt amortization.
6
Funding Strategy in 2004
The management of funding seeks to achieve two objectives: to lengthen the Companys debt profile, and to reduce exposure to foreign currency. These priority objectives are part of the general strategyto keep indebtedness at about 40% of capitalization, and credit quality close to risk A classification.
The focus of rolling over debt in 2004 will be continued until the end of the year, and funds in the amount of R$ 1,331 million will be raised for this purpose.
Through September more than R$ 800 million was raised, with the issue of 10-year debentures in the amount of R$ 230 million as a highlight, and a long-term 4-year loan with ItaúBBA, in the amount of R$200 million.
In September of this year, in answer to an invitation to present loan proposals, a value of approximately R$ 1.5 billion was placed at the disposal of CEMIG, a sign of the markets confidence in the Companys ability to manage its indebtedness. At the time, CEMIG negotiated loans with five financial institutions (Banco do Brasil, Unibanco, ABN Amro Real, Credit Suisse First Boston and ItaúBBA), in amounts of up to R$810 million each. This contracting, already approved by the Board of Directors, will occur from October to December 2004, as CEMIGs financial obligations come due. The loan package, with an average cost equal to the IGP-M + 10.32% per year, and an average four-year maturity will satisfactorily contribute to lengthening the Companys debt profile and reducing exposure to foreign currency (approximately 30% of total debt through the end of 2004).
2005-2006 Funding Plan
The Company is focused on a Funding Program as per the table below, that favors obtaining resources on the capital markets. Through this Program the Company simultaneously seeks to lengthen its debt profile and create interest in its bonds that will serve as reference for future funding.
Funding Resources 2004/2006
R$ Million June 2004 |
|
2004 |
|
2005 |
|
2006 |
|
Total |
|
Debentures |
|
230 |
|
217 |
|
1,053 |
|
1,500 |
|
Repricing Debt . 2001 |
|
0 |
|
460 |
|
460 |
|
920 |
|
Medium TermNotes |
|
0 |
|
750 |
|
0 |
|
750 |
|
Debt Rollover |
|
1,331 |
|
0 |
|
0 |
|
1,331 |
|
FIDC |
|
0 |
|
250 |
|
0 |
|
250 |
|
Others |
|
266 |
|
186 |
|
181 |
|
633 |
|
Eletrobrás RGR |
|
101 |
|
84 |
|
92 |
|
277 |
|
Eletrobrás CDE (**) |
|
31 |
|
81 |
|
89 |
|
201 |
|
Offset . Losses + Low Income (**) |
|
84 |
|
0 |
|
0 |
|
84 |
|
Others |
|
50 |
|
21 |
|
0 |
|
71 |
|
Total |
|
1,827 |
|
1,863 |
|
1,694 |
|
5,384 |
|
(**) lost fund
With the example of the R$ 1.5 billion debenture program filed with the CVM, CEMIG intends to establish a Medium-Term Notes Program in the international market in the amount of US$ 500 million. The Program anticipates issue of Eurobonds in U.S. dollars, euros or yen, both through Regulation S and Rule 144-A, taking advantage of the high demand for corporate bonds that are currently verified as being good quality.
Also included in CEMIGs plans is the structuring of Creditor Rights Investment Funds FIDC, for securitization of receivables related both to regulatory assets and the Companys expressive client portfolio.
7
Unbundling
Since the start of 2004, CEMIG has sought the best way to unbundle its assets as determined by Law No. 10,848, dated March 2004. Thus, CEMIGs Board of Directors approved the Companys unbundling process, and it was sanctioned in August by the Governor in Law No. 15,290/2004, which authorized the corporate reorganization of CEMIG.
Through Letter No. 172/2004 SFF/ANEEL, dated September 21, 2004, ANEEL approved CEMIGs proposal regarding keeping generation and transmission activities in one company, as per the structure below.
CEMIGs Board of Directors approved the Provisory Statutes of the new companies and thus, the two wholly owned subsidiaries of Cemig Geração e Transmissão S/A CNPJ 06.981.176/0001-58 and Cemig Distribuição S/A CNPJ 06.981.180/0001-16 were created. The holding company retains the name Companhia Energética de Minas Gerais CEMIG, and keeps its current CNPJ (Business Tax ID number).
In order for these companies to perform their activities, prior authorization from ANEEL is necessary, which authorization should be obtained through a request to be sent on October 29, 2004. This request formalizes ANEEL approval for CEMIGs corporate reorganization, as established in Official Circular No. 1078/2004-SFF/ANEEL, dated July 5, 2004, and should contain the necessary instructional documents. It is also necessary that the transfer of rights and obligations to subsidiaries be performed through an evaluation opinion done by a specialized company and approved by the General Shareholders Assembly, which should take place at the end of December.
One of the main premises of the Company Model to be adopted by CEMIG is sustainability of its Generation, Transmission and Distribution subsidiaries, seeking to retain the same credit quality that CEMIG currently enjoys.
GASMIG
The Association Agreement between CEMIG, GASMIG, Gaspetro and Petrobras is in the final approval stage. The Law Project to sell 40% of GASMIGs shares in the amount of R$ 144 million is in the process of being voted on by the Legislative Assembly of Minas Gerais.
8
Dow Jones Sustainability World Indexes DJSI World
The DJSI World selects companies with recognized corporate sustainability, which means that they are capable of creating long-term shareholder value due to their ability to take advantage of opportunities and to manage the risks associated with economic, environmental and social factors. It is an indicator that exhibits one of the highest levels of reliability and is an important reference for investors throughout the world.
For the fifth consecutive time CEMIG was selected by the DSJI World Indexes to be part of this select group of 318 companies throughout the world included in the 2004-2005 Index. The Company continues to be the only one in the Latin American electricity sector to be part of this Index.
Some statements and assumptions contained herein are forecasts based on the point of view and the assumptions of the administration, and involve known and unknown risks and uncertainties. Results may be materially different from those expressed or implicit in such declarations.
Contact: |
Luiz Fernando Rolla |
|
|
Head of Investor Relations |
|
|
Tel. +55-31-3299-3930 |
|
|
Fax +55-31-3299-3933 |
|
|
lrolla@cemig.com.br |
|
9
Table I
Statement of Results (Consolidated)
Values in millions of reais
|
|
2004 |
|
2003 |
|
||||||||||
|
|
TO 3Q |
|
3Q |
|
2Q |
|
1Q |
|
TO 3Q |
|
3Q |
|
YR |
|
Net Income |
|
5,100 |
|
1,704 |
|
1,772 |
|
1,624 |
|
4,056 |
|
1,513 |
|
5,623 |
|
Operating Expenses |
|
(3,830 |
) |
(1,286 |
) |
(1,384 |
) |
(1,160 |
) |
(3,240 |
) |
(1,127 |
) |
(4,397 |
) |
EBIT |
|
1,270 |
|
418 |
|
388 |
|
464 |
|
816 |
|
386 |
|
1,226 |
|
EBITDA |
|
1,704 |
|
563 |
|
535 |
|
606 |
|
1,238 |
|
527 |
|
1,797 |
|
Financial Result |
|
(149 |
) |
49 |
|
(224 |
) |
26 |
|
501 |
|
70 |
|
335 |
|
Non-operating Result |
|
(12 |
) |
1 |
|
(6 |
) |
(7 |
) |
(24 |
) |
(12 |
) |
(61 |
) |
IncTax. Def Inc. Tax & Soc. Cont Prov |
|
(474 |
) |
(190 |
) |
(97 |
) |
(187 |
) |
(480 |
) |
(166 |
) |
(554 |
) |
TJLP Reversal |
|
300 |
|
100 |
|
200 |
|
|
|
|
|
|
|
250 |
|
Minority Participation |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
Net Income |
|
935 |
|
378 |
|
261 |
|
296 |
|
813 |
|
278 |
|
1,197 |
|
Table II
Operating Income (Consolidated)
Values in millions of reais
|
|
2004 |
|
2003 |
|
||||||||||
|
|
TO 3Q |
|
3Q |
|
2Q |
|
1Q |
|
TO 3Q |
|
3Q |
|
YR |
|
Sales to End Consumers |
|
6,318 |
|
2,214 |
|
2,209 |
|
1,895 |
|
5,217 |
|
1,903 |
|
7,179 |
|
Deferred Tariff Adjustment - RTD |
|
330 |
|
30 |
|
33 |
|
267 |
|
|
|
|
|
|
|
Supply |
|
30 |
|
11 |
|
12 |
|
7 |
|
50 |
|
20 |
|
57 |
|
Transmission Network Revenues |
|
183 |
|
59 |
|
59 |
|
65 |
|
191 |
|
68 |
|
257 |
|
Gas Supply |
|
332 |
|
114 |
|
146 |
|
72 |
|
194 |
|
79 |
|
367 |
|
Others |
|
94 |
|
35 |
|
35 |
|
24 |
|
78 |
|
35 |
|
108 |
|
Deduction |
|
(2,187 |
) |
(759 |
) |
(722 |
) |
(706 |
) |
(1,674 |
) |
(593 |
) |
(2,345 |
) |
Net Income |
|
5,100 |
|
1,704 |
|
1,772 |
|
1,624 |
|
4,056 |
|
1,512 |
|
5,623 |
|
Table III
Operating Expenses (Consolidated)
Values in millions of reais
|
|
2004 |
|
2003 |
|
||||||||||
|
|
TO 3Q |
|
3Q |
|
2Q |
|
1Q |
|
TO 3Q |
|
3Q |
|
YR |
|
Purchased Energy |
|
1,075 |
|
366 |
|
370 |
|
339 |
|
1,037 |
|
356 |
|
1,393 |
|
Personnel / Employee Participation |
|
641 |
|
196 |
|
254 |
|
191 |
|
501 |
|
162 |
|
834 |
|
Depreciation & Amortization |
|
435 |
|
145 |
|
148 |
|
142 |
|
422 |
|
141 |
|
570 |
|
Fuel Consumption Account - CCC |
|
219 |
|
78 |
|
79 |
|
62 |
|
220 |
|
62 |
|
282 |
|
Energy Development Account - CDE |
|
165 |
|
64 |
|
70 |
|
31 |
|
78 |
|
41 |
|
118 |
|
Basic Network Use Charges |
|
399 |
|
161 |
|
145 |
|
93 |
|
248 |
|
91 |
|
310 |
|
Third-Party Services |
|
237 |
|
70 |
|
92 |
|
75 |
|
221 |
|
83 |
|
321 |
|
Forluz Post-Retirement Employee Benefits |
|
80 |
|
27 |
|
26 |
|
27 |
|
36 |
|
12 |
|
74 |
|
Materials |
|
64 |
|
21 |
|
23 |
|
20 |
|
62 |
|
21 |
|
88 |
|
Royalties |
|
67 |
|
32 |
|
27 |
|
8 |
|
48 |
|
21 |
|
14 |
|
Gas Purchased for Resale |
|
217 |
|
74 |
|
92 |
|
51 |
|
126 |
|
49 |
|
246 |
|
Operating Provisions |
|
97 |
|
(4 |
) |
16 |
|
85 |
|
133 |
|
53 |
|
105 |
|
Other Expenses & Provision for Tariff Recomposition Losses |
|
134 |
|
56 |
|
42 |
|
36 |
|
108 |
|
35 |
|
42 |
|
Total |
|
3,830 |
|
1,286 |
|
1,384 |
|
1,160 |
|
3,240 |
|
1,127 |
|
4,397 |
|
10
Table IV
Energy Sales (Consolidated)
|
|
No. of Consumers |
|
MWh |
|
R$ th |
|
||||||
|
|
September 30 |
|
9 months ended September 30 |
|
9 months ended September 30 |
|
||||||
|
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
2004 |
|
2003 |
|
Residential |
|
4,809,393 |
|
4,697,553 |
|
4,884,515 |
|
4,896,586 |
|
2,012,577 |
|
1,704,185 |
|
Industrial |
|
68,324 |
|
68,657 |
|
17,222,951 |
|
16,129,649 |
|
2,648,056 |
|
2,081,996 |
|
Commercial |
|
528,986 |
|
520,389 |
|
2,606,594 |
|
2,515,268 |
|
921,466 |
|
748,629 |
|
Rural |
|
383,765 |
|
361,561 |
|
1,307,811 |
|
1,298,083 |
|
281,629 |
|
238,093 |
|
Other |
|
55,430 |
|
53,596 |
|
1,854,255 |
|
1,843,719 |
|
435,839 |
|
360,633 |
|
Own Consumption |
|
1,322 |
|
1,321 |
|
40,107 |
|
40,436 |
|
|
|
|
|
Unbilled Supply, Net |
|
|
|
|
|
|
|
|
|
18,513 |
|
83,739 |
|
Supply |
|
5 |
|
5 |
|
307,956 |
|
207,690 |
|
19,004 |
|
15,119 |
|
MAE Transactions |
|
|
|
|
|
|
|
|
|
10,990 |
|
34,985 |
|
TOTAL |
|
5,847,225 |
|
5,703,082 |
|
28,224,189 |
|
26,931,431 |
|
6,348,074 |
|
5,267,379 |
|
Table V
Analysis of Financial Result
Value in millions of reais
|
|
2004 |
|
2003 |
|
||||||||||
|
|
TO 3Q |
|
3Q |
|
2Q |
|
1Q |
|
TO 3Q |
|
3Q |
|
YR |
|
Financial Income |
|
772 |
|
334 |
|
244 |
|
194 |
|
926 |
|
242 |
|
1,114 |
|
Income from Short-term Investments |
|
92 |
|
39 |
|
20 |
|
33 |
|
66 |
|
33 |
|
75 |
|
Fines to Electricity Accounts |
|
47 |
|
19 |
|
14 |
|
14 |
|
41 |
|
15 |
|
56 |
|
CRC/State Contract (interest+ monetary variation) |
|
196 |
|
68 |
|
73 |
|
55 |
|
119 |
|
37 |
|
164 |
|
Monetary Variation of Tariff Recomposition Extraordinary |
|
388 |
|
138 |
|
142 |
|
108 |
|
398 |
|
175 |
|
379 |
|
Exchange Rate Var. |
|
34 |
|
34 |
|
(2 |
) |
2 |
|
339 |
|
(17 |
) |
352 |
|
Others |
|
15 |
|
36 |
|
(3 |
) |
(18 |
) |
(37 |
) |
(1 |
) |
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Expenses |
|
(621 |
) |
(185 |
) |
(268 |
) |
(168 |
) |
(425 |
) |
(172 |
) |
(529 |
) |
Loan and Financing Charges |
|
(279 |
) |
(99 |
) |
(88 |
) |
(92 |
) |
(244 |
) |
(93 |
) |
(350 |
) |
Monetary Variation in Tariff Recomposition Extraordinary & Suppliers |
|
(62 |
) |
(25 |
) |
(20 |
) |
(17 |
) |
(57 |
) |
(20 |
) |
(56 |
) |
Exchange Rate Var. |
|
(20 |
) |
103 |
|
(106 |
) |
(17 |
) |
(24 |
) |
(9 |
) |
(16 |
) |
Mon. Var. Liabilities- Company Financ. |
|
(102 |
) |
(51 |
) |
(32 |
) |
(19 |
) |
(44 |
) |
(12 |
) |
(53 |
) |
CPMF |
|
(33 |
) |
(12 |
) |
(11 |
) |
(10 |
) |
(27 |
) |
(11 |
) |
(39 |
) |
Provision for Losses from Derivatives |
|
(102 |
) |
(98 |
) |
3 |
|
(7 |
) |
(35 |
) |
(18 |
) |
(35 |
) |
Others |
|
(23 |
) |
(3 |
) |
(14 |
) |
(6 |
) |
6 |
|
(9 |
) |
20 |
|
Interest on Own Capital |
|
(300 |
) |
(100 |
) |
(200 |
) |
|
|
|
|
|
|
(250 |
) |
Financial Result |
|
(149 |
) |
49 |
|
(224 |
) |
26 |
|
501 |
|
70 |
|
335 |
|
11
Table VI
Related party transactions
Values in million of Reais
|
|
State of Minas Gerais |
|
||
|
|
09/30/2004 |
|
06/30/2004 |
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
Current Assets |
|
|
|
|
|
Customers and distributors |
|
20 |
|
21 |
|
Tax Recoverable - |
|
|
|
|
|
State VAT recoverable |
|
30 |
|
27 |
|
Noncurrent assets |
|
|
|
|
|
|
|
|
|
|
|
Account receivable from Minas Gerais State Government |
|
1,087 |
|
1,019 |
|
Tax Recoverable - |
|
|
|
|
|
VAT recoverable |
|
114 |
|
107 |
|
VAT recoverable - judicial challenge |
|
|
|
|
|
Customers and distributors |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
Current Liabilities |
|
|
|
|
|
Taxes, fees and charges |
|
|
|
|
|
VAT - ICMS payable |
|
188 |
|
176 |
|
Interest on capital and Dividends |
|
138 |
|
116 |
|
Long-term liabilities |
|
|
|
|
|
Debentures |
|
55 |
|
53 |
|
Operating Provision |
|
8 |
|
8 |
|
Table VII
Shareholder Participation
|
|
Number of shares on September 30, 2003 |
|
||||||||||
Shareholders |
|
Ordinary |
|
% |
|
Preferred |
|
% |
|
Total |
|
% |
|
State of Minas Gerais |
|
36,345,563,248 |
|
51.3 |
|
2,771,169,109 |
|
3.0 |
|
39,116,732,357 |
|
24.1 |
|
Southern Electric Brasil Part. Ltda. |
|
23,362,956,173 |
|
33.0 |
|
|
|
|
|
23,362,956,173 |
|
14.4 |
|
Others |
|
|
|
|
|
|
|
|
|
|
|
|
|
Domestic |
|
18,503,022,148 |
|
12.0 |
|
32,974,057,510 |
|
36.1 |
|
41,477,079,658 |
|
25.6 |
|
Foreign |
|
2,662,626,354 |
|
3.8 |
|
55,534,424,483 |
|
60.8 |
|
58,197,050,837 |
|
35.9 |
|
Total |
|
70,874,167,923 |
|
100.0 |
|
91,279,651,102 |
|
100.0 |
|
162,153,819,025 |
|
100.0 |
|
12
Table VIII
BALANCE SHEET
ASSET
(In millions of reais)
|
|
2004 |
|
2003 |
|
||||
|
|
3Q |
|
2Q |
|
1Q |
|
YR |
|
CURRENT |
|
3,457 |
|
3,110 |
|
2,609 |
|
2,558 |
|
Current Assets |
|
1,009 |
|
597 |
|
447 |
|
440 |
|
Consumers and Resale |
|
1,232 |
|
1,264 |
|
1,090 |
|
1,059 |
|
Consumers Tariff Recomposition |
|
342 |
|
308 |
|
271 |
|
279 |
|
Concessionaires Energy Trans. |
|
27 |
|
26 |
|
29 |
|
29 |
|
Resale MAE Transactions |
|
44 |
|
44 |
|
45 |
|
39 |
|
Taxes Receivable |
|
108 |
|
112 |
|
99 |
|
108 |
|
Storage |
|
18 |
|
20 |
|
21 |
|
22 |
|
Anticipated Expense CVA |
|
519 |
|
507 |
|
341 |
|
315 |
|
Tax Credits |
|
|
|
104 |
|
123 |
|
114 |
|
Receivables from Federal Govt. - Loss Of Revenues from Low Income Consumers |
|
9 |
|
5 |
|
18 |
|
40 |
|
Other Credits |
|
149 |
|
123 |
|
125 |
|
113 |
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM ASSETS |
|
4,008 |
|
3,937 |
|
4,056 |
|
3,663 |
|
Accounts Receivable from Govt. of State of Minas Gerais |
|
1,087 |
|
1,019 |
|
946 |
|
891 |
|
Consumers Tariff Recomposition |
|
1,140 |
|
1,196 |
|
1,259 |
|
1,265 |
|
Anticipated Expenses - CVA |
|
149 |
|
192 |
|
359 |
|
306 |
|
Tax Credits |
|
273 |
|
241 |
|
262 |
|
269 |
|
Deferred Tariff Adjustment |
|
391 |
|
342 |
|
290 |
|
|
|
Rationing Bonus and adaptation costs |
|
23 |
|
23 |
|
23 |
|
23 |
|
Resale MAE Transactions |
|
579 |
|
569 |
|
565 |
|
567 |
|
Taxes Receivable |
|
134 |
|
127 |
|
126 |
|
116 |
|
Deposits Linked to Lawsuits |
|
86 |
|
84 |
|
83 |
|
82 |
|
Consumers and Resale |
|
28 |
|
26 |
|
89 |
|
91 |
|
Other Credits |
|
118 |
|
118 |
|
54 |
|
53 |
|
|
|
|
|
|
|
|
|
|
|
PERMANENT |
|
8,954 |
|
8,853 |
|
8,843 |
|
8,804 |
|
Investments |
|
895 |
|
870 |
|
847 |
|
798 |
|
Fixed Assets |
|
8,039 |
|
7,962 |
|
7,974 |
|
7,984 |
|
Deferred |
|
20 |
|
21 |
|
22 |
|
22 |
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
16,419 |
|
15,900 |
|
15,508 |
|
15,025 |
|
13
Table VIII
BALANCE SHEETS
LIABILITIES AND SHAREHOLDERS EQUITY
Values in million of Reais
|
|
2004 |
|
2003 |
|
||||
|
|
3rd Q. |
|
2nd Q. |
|
1st Q. |
|
Year |
|
CURRENT LIABILITIES |
|
4,061 |
|
3,885 |
|
3,620 |
|
3,517 |
|
Suppliers |
|
679 |
|
671 |
|
651 |
|
611 |
|
Taxes payable |
|
414 |
|
393 |
|
378 |
|
322 |
|
Advance billings of electric power |
|
|
|
|
|
|
|
|
|
Loan, Financing and Debentures |
|
1,613 |
|
1,675 |
|
1,609 |
|
1,587 |
|
Payroll and related charges |
|
191 |
|
175 |
|
177 |
|
199 |
|
Interest on capital and dividends |
|
575 |
|
484 |
|
302 |
|
311 |
|
Employee post-retirement benefits |
|
197 |
|
193 |
|
188 |
|
185 |
|
Regulatory charges |
|
109 |
|
109 |
|
113 |
|
134 |
|
Other |
|
283 |
|
185 |
|
202 |
|
168 |
|
|
|
|
|
|
|
|
|
|
|
LONG-TERM LIABILITIES |
|
5,137 |
|
5,073 |
|
5,006 |
|
4,922 |
|
Loan, Financing and Debentures |
|
2,466 |
|
2,304 |
|
2,227 |
|
2,271 |
|
Employee post-retirement benefits |
|
1,401 |
|
1,435 |
|
1,467 |
|
1,496 |
|
Suppliers - wholesale |
|
267 |
|
280 |
|
291 |
|
325 |
|
Rationing - surcharge |
|
|
|
|
|
|
|
|
|
Taxes and social charges |
|
515 |
|
555 |
|
552 |
|
440 |
|
Reserve for contingencies |
|
388 |
|
415 |
|
398 |
|
321 |
|
Other |
|
100 |
|
84 |
|
71 |
|
69 |
|
|
|
|
|
|
|
|
|
|
|
PARTICIPATION IN ASSOCIATE COMPANIES |
|
27 |
|
27 |
|
27 |
|
27 |
|
|
|
|
|
|
|
|
|
|
|
SHAREHOLDERS EQUITY |
|
7,194 |
|
6,915 |
|
6,855 |
|
6,559 |
|
Paid-in Capital |
|
1,622 |
|
1,622 |
|
1,622 |
|
1,622 |
|
Capital reserves |
|
4,032 |
|
4,032 |
|
4,032 |
|
4,032 |
|
Income reserves |
|
878 |
|
878 |
|
878 |
|
878 |
|
Retained earnings (losses) |
|
635 |
|
356 |
|
296 |
|
|
|
|
|
7,167 |
|
6,888 |
|
6,828 |
|
6,532 |
|
Funds for capital increase |
|
27 |
|
27 |
|
27 |
|
27 |
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS EQUITY |
|
16,419 |
|
15,900 |
|
15,508 |
|
15,025 |
|
14
Table IX
Cash Flow Statement
Values in millions of reais
|
|
2004 |
|
2003 |
|
|
|
|
|
|
|
Cash at Start of Period |
|
441 |
|
123 |
|
Cash Generated by Operations |
|
1,199 |
|
587 |
|
Net Income |
|
935 |
|
813 |
|
Depreciation and Amortization |
|
435 |
|
422 |
|
Suppliers |
|
(31 |
) |
(504 |
) |
Other Adjustments |
|
(140 |
) |
(144 |
) |
Financing Activity |
|
(31 |
) |
281 |
|
Financing Obtained |
|
777 |
|
904 |
|
Loan and Financing Payments |
|
(799 |
) |
(623 |
) |
Other |
|
(9 |
) |
|
|
Investment Activity |
|
(599 |
) |
(698 |
) |
Investments Outside Concession |
|
(101 |
) |
(167 |
) |
Investments Within Concession |
|
(599 |
) |
(592 |
) |
Special Obligations - consumer contributions |
|
101 |
|
62 |
|
Other |
|
|
|
(1 |
) |
Cash at End of Period |
|
1,009 |
|
293 |
|
15
SIGNATURES
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.
|
COMPANHIA ENERGETICA DE MINAS |
|||
|
GERAIS CEMIG |
|||
|
|
|||
|
|
|||
|
By: |
/s/ Flávio Decat de Moura |
|
|
|
|
Name: |
Flávio Decat de Moura |
|
|
|
Title: |
Chief Financial Officer and Investor |
|
Date: November 5, 2004