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 Registrant’s 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, “We’ve 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 CEMIG’s 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 CEMIG’s 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 CEMIG’s actuarial obligations, net of the return expected from the plan’s assets, estimated by the Company’s 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 Brazil’s 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 CEMIG’s 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, CEMIG’s 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 shareholder’s 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

 

CEMIG’s debt amortization profile is quite concentrated in the short-term (approximately 59% of the Company’s 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 Company’s 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 Company’s 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 market’s confidence in the Company’s 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 CEMIG’s 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 Company’s 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 CEMIG’s plans is the structuring of Creditor Rights Investment Funds – FIDC, for securitization of receivables related both to regulatory assets and the Company’s 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, CEMIG’s Board of Directors approved the Company’s 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 CEMIG’s proposal regarding keeping generation and transmission activities in one company, as per the structure below.

 

 

CEMIG’s 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 CEMIG’s 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 GASMIG’s 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
Government

 

 

 

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
3Q

 

2003
3Q

 

 

 

 

 

 

 

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
Relations Officer

 

Date: November 5, 2004