XML 81 R74.htm IDEA: XBRL DOCUMENT v3.19.1
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2018
Statement [LineItems]  
Summary of Financial Instruments and Fair Value

The main financial instruments, classified in accordance with the accounting principles adopted by the Company, are as follows:

 

     Level      2018     2017  
     Balance     Fair value     Balance     Fair value  

Financial assets

           

Amortized cost (1)

           

Marketable securities – Cash investments

     2        117       117       45       45  

Customers and Traders; Concession holders (transmission service)

     2        3,928       3,928       4,035       4,035  

Restricted cash

     2        91       91       106       106  

Advances to suppliers

     2        94       94       123       123  

Customers – Accounts receivable from the State of Minas Gerais

        245       245       105       105  

Other accounts receivable from the State of Minas Gerais (CIP)

        2       2       1       1  

Accounts receivable from the State of Minas Gerais (AFAC)

     2        246       246       235       235  

Concession financial assets – CVA (Parcel ‘A’ Costs Variation Compensation) Account and Other financial components

     3        1,081       1,081       369       369  

Reimbursement of tariff subsidies

     2        91       91       77       77  

Low-income subsidy

     2        30       30       27       27  

Escrow deposits

     2        2,502       2,502       2,336       2,336  

Concession grant fee – Generation concessions

     3        2,409       2,409       2,337       2,337  

Reimbursements receivable – Transmission

        1,296       1,296       1,928       1,928  

Accounts receivable – Renova

     2        532       532       350       350  

Reimbursement – Decontracting of supply

     2        97       97       —         —    

Reimbursement – Assignment of contract

        10       10       —         —    
     

 

 

   

 

 

   

 

 

   

 

 

 
        12,771       12,771       12,074       12,074  

Fair value through profit or loss

           

Cash equivalents – Cash investments

        783       783       917       917  

Marketable securities

        —         —         —         —    

Bank certificates of deposit

     2        —         —         3       3  

Treasury Financial Notes (LFTs)

     1        254       254       740       740  

Financial Notes – Banks

     2        435       435       289       289  

Debentures

     2        7       7       11       11  
     

 

 

   

 

 

   

 

 

   

 

 

 
        1,479       1,479       1,960       1,960  

Transmission concession financial assets – remunerated by tariff

        —         —         547       547  

Derivative financial instruments (Swaps)

     3        813       813       9       9  

Derivative financial instruments (Ativas and Sonda Put options)(2)

     3        4       4       4       4  

Concession financial assets – Distribution infrastructure

     3        396       396       371       371  

Reimbursements receivable – Generation

     3        816       816       1,901       1,901  
     

 

 

   

 

 

   

 

 

   

 

 

 
        3,508       3,508       4,792       4,792  
     

 

 

   

 

 

   

 

 

   

 

 

 
        16,279       16,279       16,866       16,866  
     

 

 

   

 

 

   

 

 

   

 

 

 

Financial liabilities

           

Amortized cost (1)

           

Loans, financing and debentures

     2        (14,772     (14,772     (14,398     (14,398

Debt with pension fund (Forluz)

     2        (652     (652     (720     (720

Deficit of pension fund (Forluz)

     2        (378     (378     (283     (283

Concession financial liabilities – CVA (Parcel ‘A’ Costs Variation) Account and Other financial components

     3        —         —         (415     (415

Concessions payable

     3        (19     (19     (21     (21

Minas Gerais State tax amnesty plan (PRCT)

     2        —         —         (283     (283

Suppliers

     2        (1,801     (1,801     (2,343     (2,343

Advances from customers

     2        (79     (79     (233     (233
     

 

 

   

 

 

   

 

 

   

 

 

 
        (17,701     (17,701     (18,696     (18,696

Fair value through profit or loss

           

Derivative financial instruments (Swaps)

     3        —         —         (41     (41

Derivative financial instruments (RME put options)

     2        —         —         (507     (507

Derivative financial instruments (SAAG put options)

     3        (419     (419     (312     (312
     

 

 

   

 

 

   

 

 

   

 

 

 
        (419     (419     (860     (860
     

 

 

   

 

 

   

 

 

   

 

 

 
        (18,120     (18,120     (19,556     (19,556
     

 

 

   

 

 

   

 

 

   

 

 

 

 

(1)

On December 31, 2018 and 2017, the book values of financial instruments reflect their fair values.

(2)

Options in shares of Sonda in the amount of R$ 4, recognized in the Company’s assets due to the merger of Cemig Telecom.

Summary of Net Liabilities in Relation to its Equity

On December 31, 2018 and 2017, the options values were as follows:

 

     2018      2017  

Put option for shares in RME

     —          507  

Put option – SAAG

     419        312  

Put / call options – Ativas and Sonda

     (4      (4
  

 

 

    

 

 

 
     415        815  
  

 

 

    

 

 

 
Summary of Changes in Value of Options - The Difference Between Esimated Fair Value for Assets and Corresponding Exercise Price

The change in the value of the options – the difference between the estimated fair value for the assets and the corresponding exercise price, on December 31, 2018, 2017 and 2016, is as follows:

 

Balance at December 31, 2015

     1,245  

Variation in fair value

     55  

Reversals

     (150
  

 

 

 

Balance at December 31, 2016

     1,150  

Variation in fair value

     187  

Written down, due to exercise of Put

     (830

Balance at December 31, 2017

     507  
  

 

 

 

Variation in fair value

     48  

Written down, due to exercise of Put

     (555
  

 

 

 

Balance at December 31, 2018

     —    
Summary of Derivative Instruments Contracted

This table presents the derivative instruments contracted by Cemig GT as of December 31, 2018 and 2017.

 

Assets (1)

  

Liability

  

Maturity period

  

Trade
market

   Notional
amount (2)
     Unrealized gain / loss      Unrealized gain / loss  
   Carrying
amount
2018
     Fair value
2018
     Carrying
amount
2017
     Fair value
2017
 

US$ exchange variation +

Rate (9.25% p.y.)

   Local currency + R$ 150.49% of CDI   

Interest:

Half-yearly

Principal:

Dec. 2024

   Over the counter    US$ 1,000        679        627        51        (32

US$ exchange variation +

Rate (9.25% p.y.)

   Local currency + R$125.52% of CDI   

Interest:

Half-yearly

Principal:

Dec. 2024

   Over the counter    US$ 500        33        186        —          —    
              

 

 

    

 

 

    

 

 

    

 

 

 
     712        813        51        (32
              

 

 

    

 

 

    

 

 

    

 

 

 

 

1)

For the US$1 billion Eurobond issued on December 2017: (i) for the principal, a call spread was contracted, with floor at R$ 3.25/US$ and ceiling at R$ 5.00/US$; and (ii) a swap was contracted for the total interest, for a coupon of 9.25% p.a. at an average rate equivalent to 150.49% of the CDI.

Summary of Exposure to Exchange Rates

The net exposure to exchange rates is as follows:

 

     2018      2017  

Exposure to exchange rates

   Foreign
currency
     R$      Foreign
currency
     R$  

US dollar

           

Loans and financing (Note 22)

     1,518        5,882        1,015        3,357  

Suppliers (Itaipu Binacional)

     70        268        74        240  
  

 

 

    

 

 

    

 

 

    

 

 

 
     1,588      6,150      1,089      3,597  

Loans and financing (Note 22)

     —          —          1        4  
     

 

 

       

 

 

 

Net liabilities exposed

        6,150           3,601  
     

 

 

       

 

 

 
Schedule of Exposure to Exchange Rates

Risk: foreign exchange rate exposure

   Base
Scenario
     ‘Probable’ scenario
US$1=R$ 3.80
EUR1= R$ 4.37
     ‘Possible’ scenario
Appreciation 25.00%
US$1= R$ 4.75
EUR1= R$ 5.46
     ‘Remote’ scenario
Appreciation 50.00%
US$1=R$ 5.70
EUR1= R$ 6.55
 

US dollar

           

Loans and financings (Note 22)

     5,882        5,769        7,212        8,654  

Suppliers (Itaipu Binacional)

     268        263        328        394  
  

 

 

    

 

 

    

 

 

    

 

 

 
     6,150        6,032        7,540        9,048  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net liabilities exposed

     6,150        6,032        7,540        9,048  
  

 

 

    

 

 

    

 

 

    

 

 

 

Net effect of exchange rate fluctuation

        (118      1,390        2,898  
     

 

 

    

 

 

    

 

 

 
Estimation of Company Interest Rate
     2018      2019  
  

 

 

    

 

 

 

Risk: Increase in Brazilian interest rates

   Book
value
     ‘Probable’
scenario
Selic 6.50%
TJLP 6.48%
     ‘Possible’
scenario
Selic 8.12%
TJLP 8.09%
     ‘Remote’
scenario
Selic 9.75%
TJLP 9.71%
 

Assets

           

Cash equivalents (Note 6) – CDI

     783        834        847        860  

Marketable securities (Note 7) – CDI / SELIC

     813        865        878        891  

Accounts receivable – Renova (Note 31) – CDI

     532        567        576        584  

Advance for future delivery of energy – CDI

     94        100        102        103  

Restricted cash – CDI

     91        97        98        100  

CVA and Other financial components – SELIC

     1,081        1,151        1,168        1,186  

Reimbursement due to termination of contracts (Note 31) – SELIC / CDI

     97        104        105        107  

Reimbursement – cancelled contracts – CDI

     10        11        11        11  
  

 

 

    

 

 

    

 

 

    

 

 

 
     3,501        3,729        3,785        3,842  

Liabilities

           

Loans and financing (Note 22) – CDI

     (4,920      (5,239      (5,319      (5,399

Loans and financing (Note 22) – TJLP

     (249      (266      (270      (274

Advanced sales of energy (Note 8) – CDI

     (79      (85      (86      (87
  

 

 

    

 

 

    

 

 

    

 

 

 
     (5,248      (5,590      (5,675      (5,760
  

 

 

    

 

 

    

 

 

    

 

 

 

Net assets (liabilities) exposed

     (1,747      (1,861      (1,890      (1,918
  

 

 

    

 

 

    

 

 

    

 

 

 

Net effect of fluctuation in interest rates

        (114      (143      (171
Summary of Risk of Increase in Inflation

Increase in inflation risk

This table presents the Company’s net exposure to inflation index:

 

Exposure to increase in inflation

   2018      2017  

Assets

     

Concession financial assets related to Distribution infrastructure – IPCA (1)

     396        111  

Receivable from Minas Gerais state government (Debt recognition agreement) – IGPM index (Note 12 and 31)

     247        108  

Receivable from Minas Gerais state government (AFAC) – IGPM (Note 12 and 31)

     246        235  

Receivable for residual value – Transmission – IPCA (Note 15)

     1,296        1,928  

Transmission – Assets remunerated by tariff – IPCA index (Note 15)

     —          496  

Concession Grant Fee – IPCA (Note 15)

     2,409        2,337  
  

 

 

    

 

 

 
     4,594        5,215  

Liabilities

     

Loans, financing and debentures – IPCA (Note 22)

     (3,791      (3,801

Debt with pension fund (Forluz) – IPCA

     (652      (721

Deficit of pension plan (Forluz) – IPCA

     (378      (283
  

 

 

    

 

 

 
     (4,821      (4,805
  

 

 

    

 

 

 

Net assets (liabilities) exposed

     (227      410  
  

 

 

    

 

 

 

 

(1)

Portion of the concession financial assets relating to the Regulatory Remuneration Base of Assets ratified by the regulator (Aneel) after the 3rd tariff review cycle.

Sensitivity analysis

In relation to the most significant risk of reduction in inflation index, reflecting the consideration that the Company has more assets than liabilities indexed to inflation indices, the Company estimates that, in a probable scenario, at December 31, 2019 the IPCA inflation index will be 4.0881% and the IGPM inflation index will be 4.35%. The Company has prepared a sensitivity analysis of the effects on its net income arising from a reduction in inflation of 25% and 50% in relation to the ‘probable’ scenario.

 

Risk: increase in inflation

   2018      2019  
   Amount
Book value
     ‘Probable’ scenario
IPCA 4.28%
     ‘Possible’ scenario
(25%)
IPCA 5.11%
IGPM 5.44%
     Amount
Book value
 

Assets

           

Concession financial assets related to Distribution infrastructure – IPCA (1)

     396        412        416        420  

Receivable from Minas Gerais state government (Debt recognition) – IGPM (Note 31)

     247        258        260        263  

Accounts receivable from Minas Gerais state government (AFAC) – IGPM index (Note 31)

     246        256        259        262  

Receivable for residual value – Transmission – IPCA (Note 15)

     1,296        1,349        1,363        1,376  

Concession Grant Fee – IPCA (Note 15)

     2,409        2,507        2,532        2,557  
  

 

 

    

 

 

    

 

 

    

 

 

 
     4,594        4,782        4,830        4,878  

Liabilities

           

Loans, financing and debentures – IPCA – IPCA

     (3,791      (3,946      (3,985      (4,024

Debt agreed with pension fund (Forluz) – IPCA

     (652      (679      (685      (692

Deficit of pension plan (Forluz) – IPCA

     (378      (393      (397      (401
  

 

 

    

 

 

    

 

 

    

 

 

 
     (4,821      (5,018      (5,067      (5,117
  

 

 

    

 

 

    

 

 

    

 

 

 

Net liability exposed

     (227      (236      (237      (239
     

 

 

    

 

 

    

 

 

 

Net effect of fluctuation in IPCA and IGP–M indices

        (9      (10      (12
     

 

 

    

 

 

    

 

 

 

 

(1)

Portion of the Concession financial assets relating to the Regulatory Remuneration Base of Assets ratified by the regulator (Aneel) after the 3rd tariff review cycle.

Summary of Flow of Payments of the Company's Obligations for Debt Agreed, Financings and Debentures for Floating and Fixed Rates Including the Interest Specified in Contracts

The flow of payments of the Company’s obligation to suppliers, debts with the pension fund, loans, financing and debentures, at floating and fixed rates, including future interest up to contractual maturity dates, is as follows:

 

     Up to 1
month
     1 to 3
months
     3 months to
1 year
     1 to 5 years      Over 5 years      Total  

Financial instruments at (interest rates):

                 

- Floating rates

                 

Loans, financing and debentures

     111        975        2,101        10,081        7,803        21,071  

Onerous concessions

     —          —          2        8        14        24  

Debt with pension plan (Forluz) (Note 24)

     12        23        106        626        87        854  

Deficit of the pension plan (FORLUZ) (Note 24)

     4        7        33        192        477        713  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     127        1,005        2,242        10,907        8,381        22,662  

- Fixed rate

                 

Suppliers

     1,659        141        1        —          —          1,801  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     1,786        1,146        2,243        10,907        8,381        24,463  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
Summary of Credit Exposure

Banks that exceed these thresholds are classified in three groups, by the value of their equity; and within this classification, limits of concentration by group and by institution are set:

 

Group

  

Equity

  

Concentration

  

Limit per bank

(% of equity)*

A1

   Over R$ 3.5 billion    Minimum of 80%    Between 6% and 9%

A2

   R$ 1.0 billion to R$ 3.5 billion    Maximum 20%    Between 5% and 8%

B

   R$ 400 million to R$ 1.0 billion    Maximum 20%    Between 5% and 7%

 

*

The percentage assigned to each bank depends on individual assessment of indicators, e.g. liquidity, and quality of the credit portfolio.

Summary of Net Liabilities in Relation to its Equity

This table shows comparisons of the Company’s net liabilities and its Equity on December 31, 2018 and 2017:

 

     2018      2017  

Total liabilities

     43,916        27,910  

(–) Cash and cash equivalents

     (891      (1,030

(–) Restricted cash

     (91      (106
  

 

 

    

 

 

 

Net liabilities

     42,934        26,774  
  

 

 

    

 

 

 

Total equity

     15,939        14,330  
  

 

 

    

 

 

 

Net liabilities / equity

     2.70        1.87  
Assets as Held for Sale and Discontinued Operations

33. ASSETS AS HELD FOR SALE AND DISCONTINUED OPERATIONS

On December 31, 2018 assets and liabilities classified as held for sale, and the results of discontinued operations, were as follows:

 

     Investments      Telecom assets      Total  
                      

Assets

     19,446        —          19,446  

Liabilities

     (16,272      —          (16,272
  

 

 

    

 

 

    

 

 

 

Net Asset

     3,174        —          3,174  
  

 

 

    

 

 

    

 

 

 

Attributed equity holders of the parent

     1,818        —          1,818  

Attributed to non-controlling interests

     1,356        —          1,356  

Net income (loss) from discontinued operations

     73        290        363  
  

 

 

    

 

 

    

 

 

 

Attributed to equity holders of the parent

     32        290        322  

Attributed to non-controlling interests

     41        —          41  

Basic and diluted earnings per preferred share from discontinued operations – R$

           0,22  

Basic and diluted earnings per common share from discontinued operations – R$

           0,22  

The changes in assets and liabilities classified as held for sale in 2018 were as follows:

 

Reclassification of investments – Note 17(*)

     1,786  

The changes in assets and liabilities classified as held for sale in 2018 were as follows:

     32  
  

 

 

 
     1,818  
  

 

 

 

 

(*)

Net value of the adjustment to fair value, less costs of disposal (R$ 42).

Telecom assets:

On May 25, 2018 Cemig announced its intention to sell certain telecom assets that were acquired in the merger of Cemig Telecomunicações with Company on March 31, 2018.

The assets that were the subject of the tender were a group of the Company’s assets, and positions in infrastructure and services contracts. They were separated into two lots where the winning bid for Lot 1, presented by American Tower do Brasil – Comunicação Multimídia Ltda., was for R$ 576, i.e. 71.87% above the minimum sales price specified in the tender announcement. The winning bid for Lot 2, presented by Algar Soluções em TIC S.A., was for R$ 79, or 141.05% above the minimum sale value specified in the tender announcement.

 

Considering the requirements of IFRS 5, Company classified the telecom assets subject to the tender offer as held for sale, and discontinued operations.

In November 2018, the sale of these assets was completed for and amount of R$ 655 paid in cash. The carrying value of these asset amounted to R$ 277, which resulted in the recognition of a gain on sale of R$ 378.

The detail of Telecom assets results presented as discontinued operations on Company’s net income was as follows:

 

     2018  

Results of discontinued operations

  

Net revenue

     119  
  

 

 

 

Outsourced services expenses

     (23

Depreciation and amortization

     (15

Gain on disposal of assets

     378  

Other operating expenses, net

     (21
  

 

 

 

Income before finance income (expenses) and taxes 

     438  
  

 

 

 

Finance income

     1  

Income before income and social contribution taxes

     439  

Current income and social contribution taxes

     (145

Deferred income and social contribution taxes

     (4
  

 

 

 

Net income

     290  
  

 

 

 

The effects on cash flow arising from the disposal of the telecom assets are as follows:

 

     Consolidated  

Operational activity – gain on sale of investment

     (378

Investment activity – amount of sale

     655  
  

 

 

 
     277  
  

 

 

 

 

Light S.A.

Upon obtaining control of Light (See Note 17.1), on November 27, 2018, the Board of Directors committed as a priority for 2019, to dispose of its controlling interest in Light, on conditions that would be compatible with the market and also in accordance with the interests of shareholders. The Company expects to complete the sale until the end of 2019.

As a result, the Company has assessed if the provisions of IFRS 5 – Non-current assets held for sale and discontinued operations, were met and concluded that the sale is highly probable within the near future. Thus the Company has evaluated the effects on the investments held in the investees LightGer, Axxiom, Guanhães and UHE Itaocara, which were jointly controlled by the Company and Light.

This table provides the information on the assets and liabilities of the investments classified as discontinued operations on December, 31, 2018:

 

     Light      LightGer      Guanhães      Axxion      Itaocara      Total  

ASSETS

                 

Assets classified as held for sale

                 

Cash and cash equivalents

     707        58        5        7        5        782  

Marketable securities

     977        —          —          —          —          977  

Customers and traders

     2,855        11        —          —          —          2,866  

Recoverable taxes

     75        —          —          1        —          76  

Accounts receivable

     344        —          —          20        —          364  

Inventories

     38        —          —          —          —          38  

Concession financial assets

     564        —          —          —          —          564  

Other current assets

     75        —          —          —          —          75  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, current assets

     5,635        69        5        28        5        5,742  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                 

Customers and traders

     1,013        —          —          —          —          1,013  

Recoverable taxes

     52        —          2        —          —          54  

Deferred income and social contribution taxes

     405        —          —          18        —          423  

Financial assets of the concession

     4,420        —          —          —          —          4,420  

Concession contract assets

     330        —          —          —          —          330  

Property, plant and equipment

     1,560        131        345        1        6        2,043  

Intangible assets

     3,097        —          3        6        9        3,115  

Capex

     547        —          —          —          —          547  

Other non-current assets

     804        1        13        2        —          820  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, non-current assets

     12,228        132        363        27        15        12,765  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets of subsidiaries classified as held for sale

     17,863        201        368        55        20        18,507  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES

                 

Liabilities directly associated to assets held for sale

                 

Suppliers

     2,119        34        13        3        —          2,169  

Loans, financing and debentures(1)

     1,996        8        13        9        —          2,026  

Taxes and social contribution payable

     339        1        —          1        —          341  

Other current liabilities

     824        1        1        19        —          845  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, non-current liabilities

     5,278        44        27        32        —          5,381  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans, financing and debentures(1)

     8,032        71        139        1        —          8,243  

Taxes and social contribution payable

     305        —          1        1        —          307  

Other non-current liabilities(2)

     859        —          4        4        9        876  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, non-current liabilities

     9,196        71        144        6        9        9,426  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities of subsidiaries associated with assets classified as held for sale

     14,474        115        171        38        9        14,807  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Certain loans, financing and debentures agreements of Light S.A. and subsidiaries has clauses that may cause the early maturity of debt, including cross default. The early maturity only occurs when one of the ratios has not been complied with in two consecutive quarters or four intercalate quarters, and when certain nonfinancial covenants have not been complied with. Loans, financing and debentures agreements require that Light S.A. and subsidiaries to maintains certain net debt/EBITDA ratios and covenants. On December 31, 2018, Light S.A. and subsidiaries were in conformity with the required debt covenants, except for the Bonds. The Bonds have restrictive debt covenants and, on December 31, 2018, the subsidiary exceeded the limit of 3.50 times net debt/EBITDA ratio, thus being obliged to respect the limits for contracting new debts until it resumes compliance with the established covenants. As of December 31, 2018, the lack of compliance by Light to the debt/EBITDA ratio had no impact in any other covenants of Light and/or the Company.

(2)

Light S.A. and subsidiaries are parties in tax, labor, civil lawsuits and regulatory proceedings in several courts. Management periodically assesses the risks of contingencies related to these proceedings, and as of December 31, 2018, based on the legal counsel’s opinion, recorded a provision of R$ 476,244, regarding unfavorable decisions that are probable and whose amounts are quantifiable. As of December 31, 2018, Light S.A. and subsidiaries are parties to civil, labor and tax lawsuits in the amounts of R$909, R$320 and R$4,467, respectively, whose risk of loss Management believes is less than probable, based on the opinion of its legal counsels. Therefore, no provision was established.

The results of these discontinued operations for the month of December 2018 are as follows:

 

     31/12/2018  
     Light     LightGer     Guanhães      Axxion     Itaocara      Total  

Results of discontinued operations

              

Net revenue

     1,052       4       1        6       —          1,063  

General costs and expenses

     (980     (2     29        (3     —          (956

Share of (loss) profit of subsidiaries and joint ventures, and goodwill

     (9     —         —          —         —          (9

Income before finance income (expenses) and taxes

     63       2       30        3       —          98  

Finance income

     92       —         —          —         —          92  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Finance expenses

     (44     —         —          —         —          (44

Income before income and social contribution taxes

     111       2       30        3       —          146  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Current income and social contribution taxes

     (14     —         —          5       —          (9

Deferred income and social contribution taxes

     (38     —         —          —         —          (38

Net income of discontinued operations in the period

     59       2       30        8       —          99  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 
Schedule of Assets and Liabilities Classified as Held for Sale, and the Results of Discontinued Operations

On December 31, 2018 assets and liabilities classified as held for sale, and the results of discontinued operations, were as follows:

 

     Investments      Telecom assets      Total  
                      

Assets

     19,446        —          19,446  

Liabilities

     (16,272      —          (16,272
  

 

 

    

 

 

    

 

 

 

Net Asset

     3,174        —          3,174  
  

 

 

    

 

 

    

 

 

 

Attributed equity holders of the parent

     1,818        —          1,818  

Attributed to non-controlling interests

     1,356        —          1,356  

Net income (loss) from discontinued operations

     73        290        363  
  

 

 

    

 

 

    

 

 

 

Attributed to equity holders of the parent

     32        290        322  

Attributed to non-controlling interests

     41        —          41  

Basic and diluted earnings per preferred share from discontinued operations – R$

           0,22  

Basic and diluted earnings per common share from discontinued operations – R$

           0,22  
Summary of Changes in Assets and Liabilities Classified as Held for Sale

The changes in assets and liabilities classified as held for sale in 2018 were as follows:

 

Reclassification of investments – Note 17(*)

     1,786  

The changes in assets and liabilities classified as held for sale in 2018 were as follows:

     32  
  

 

 

 
     1,818  
  

 

 

 

 

(*)

Net value of the adjustment to fair value, less costs of disposal (R$ 42).

Schedule of Assets and Liabilities Classified as Held for Sale

The detail of Telecom assets results presented as discontinued operations on Company’s net income was as follows:

 

     2018  

Results of discontinued operations

  

Net revenue

     119  
  

 

 

 

Outsourced services expenses

     (23

Depreciation and amortization

     (15

Gain on disposal of assets

     378  

Other operating expenses, net

     (21
  

 

 

 

Income before finance income (expenses) and taxes 

     438  
  

 

 

 

Finance income

     1  

Income before income and social contribution taxes

     439  

Current income and social contribution taxes

     (145

Deferred income and social contribution taxes

     (4
  

 

 

 

Net income

     290  
  

 

 

 
Summary of Effects on Cash Flow Arising From Disposal of Telecom Assets

The effects on cash flow arising from the disposal of the telecom assets are as follows:

 

     Consolidated  

Operational activity – gain on sale of investment

     (378

Investment activity – amount of sale

     655  
  

 

 

 
     277  
  

 

 

 
Summary of Assets and Liabilities of Investees Classified as Discontinued Operations

This table provides the information on the assets and liabilities of the investments classified as discontinued operations on December, 31, 2018:

 

     Light      LightGer      Guanhães      Axxion      Itaocara      Total  

ASSETS

                 

Assets classified as held for sale

                 

Cash and cash equivalents

     707        58        5        7        5        782  

Marketable securities

     977        —          —          —          —          977  

Customers and traders

     2,855        11        —          —          —          2,866  

Recoverable taxes

     75        —          —          1        —          76  

Accounts receivable

     344        —          —          20        —          364  

Inventories

     38        —          —          —          —          38  

Concession financial assets

     564        —          —          —          —          564  

Other current assets

     75        —          —          —          —          75  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, current assets

     5,635        69        5        28        5        5,742  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
                 

Customers and traders

     1,013        —          —          —          —          1,013  

Recoverable taxes

     52        —          2        —          —          54  

Deferred income and social contribution taxes

     405        —          —          18        —          423  

Financial assets of the concession

     4,420        —          —          —          —          4,420  

Concession contract assets

     330        —          —          —          —          330  

Property, plant and equipment

     1,560        131        345        1        6        2,043  

Intangible assets

     3,097        —          3        6        9        3,115  

Capex

     547        —          —          —          —          547  

Other non-current assets

     804        1        13        2        —          820  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, non-current assets

     12,228        132        363        27        15        12,765  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total assets of subsidiaries classified as held for sale

     17,863        201        368        55        20        18,507  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES

                 

Liabilities directly associated to assets held for sale

                 

Suppliers

     2,119        34        13        3        —          2,169  

Loans, financing and debentures(1)

     1,996        8        13        9        —          2,026  

Taxes and social contribution payable

     339        1        —          1        —          341  

Other current liabilities

     824        1        1        19        —          845  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, non-current liabilities

     5,278        44        27        32        —          5,381  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Loans, financing and debentures(1)

     8,032        71        139        1        —          8,243  

Taxes and social contribution payable

     305        —          1        1        —          307  

Other non-current liabilities(2)

     859        —          4        4        9        876  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total, non-current liabilities

     9,196        71        144        6        9        9,426  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities of subsidiaries associated with assets classified as held for sale

     14,474        115        171        38        9        14,807  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Certain loans, financing and debentures agreements of Light S.A. and subsidiaries has clauses that may cause the early maturity of debt, including cross default. The early maturity only occurs when one of the ratios has not been complied with in two consecutive quarters or four intercalate quarters, and when certain nonfinancial covenants have not been complied with. Loans, financing and debentures agreements require that Light S.A. and subsidiaries to maintains certain net debt/EBITDA ratios and covenants. On December 31, 2018, Light S.A. and subsidiaries were in conformity with the required debt covenants, except for the Bonds. The Bonds have restrictive debt covenants and, on December 31, 2018, the subsidiary exceeded the limit of 3.50 times net debt/EBITDA ratio, thus being obliged to respect the limits for contracting new debts until it resumes compliance with the established covenants. As of December 31, 2018, the lack of compliance by Light to the debt/EBITDA ratio had no impact in any other covenants of Light and/or the Company.

(2)

Light S.A. and subsidiaries are parties in tax, labor, civil lawsuits and regulatory proceedings in several courts. Management periodically assesses the risks of contingencies related to these proceedings, and as of December 31, 2018, based on the legal counsel’s opinion, recorded a provision of R$ 476,244, regarding unfavorable decisions that are probable and whose amounts are quantifiable. As of December 31, 2018, Light S.A. and subsidiaries are parties to civil, labor and tax lawsuits in the amounts of R$909, R$320 and R$4,467, respectively, whose risk of loss Management believes is less than probable, based on the opinion of its legal counsels. Therefore, no provision was established.

Summary of Results of Discontinued Operations

The results of these discontinued operations for the month of December 2018 are as follows:

 

     31/12/2018  
     Light     LightGer     Guanhães      Axxion     Itaocara      Total  

Results of discontinued operations

              

Net revenue

     1,052       4       1        6       —          1,063  

General costs and expenses

     (980     (2     29        (3     —          (956

Share of (loss) profit of subsidiaries and joint ventures, and goodwill

     (9     —         —          —         —          (9

Income before finance income (expenses) and taxes

     63       2       30        3       —          98  

Finance income

     92       —         —          —         —          92  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Finance expenses

     (44     —         —          —         —          (44

Income before income and social contribution taxes

     111       2       30        3       —          146  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Current income and social contribution taxes

     (14     —         —          5       —          (9

Deferred income and social contribution taxes

     (38     —         —          —         —          (38

Net income of discontinued operations in the period

     59       2       30        8       —          99  
  

 

 

   

 

 

   

 

 

    

 

 

   

 

 

    

 

 

 

Interest rate risk [member]  
Statement [LineItems]  
Summary of Changes in Value of Options

The Company is exposed to the risk of increase in Brazilian domestic interest rates. This exposure occurs as a result of net liabilities indexed to variation in interest rates, as follows:

 

Risk: Exposure to domestic interest rate changes

   2018      2017  

Assets

     

Cash equivalents – Cash investments (Note 6) – CDI

     783        917  

Marketable securities (Note 7) – CDI / SELIC

     813        1,088  

Accounts receivable – Renova (Note 31) – CDI

     532        350  

Advance for future delivery of energy – CDI

     94        123  

Restricted cash – CDI

     91        106  

CVA and in tariffs (Note 15) – SELIC

     1,081        369  

Receivable for residual value – Generation (Note 15) – SELIC

     —          1,084  

Reimbursement due to termination of contract (Note 31) – SELIC / CDI

     97        —    

Reimbursement related to cancelled contracts – CDI

     10        —    

Credits owed by Eletrobras

     —          4  
  

 

 

    

 

 

 
     3,501        4,041  

Liabilities

     

Loans, financing and debentures (Note 22) – CDI

     (4,920      (7,202

Loans, financing and debentures (Note 22) – TJLP

     (249      (119

Advance sales of energy supply – CDI

     (79      (188

CVA and Other financial components (Note 15) – SELIC

     —          (415

Adherence to the Tax Anmesty Program (PRCT) (Note 20) – SELIC

     —          (283
  

 

 

    

 

 

 
     (5,248      (8,207
  

 

 

    

 

 

 

Net liabilities exposed

     (1,747      (4,166
  

 

 

    

 

 

 
Fair value hedges [member]  
Statement [LineItems]  
Summary of Fair Value of Derivative Hedge Instrument

Cemig GT has measured the effects on its net income of reduction of the estimated fair value for the ‘probable’ scenario by 25% and 50%, respectively, as follows:

 

     Base scenario Dec. 31,
2018
     ‘Probable’
scenario:
     ‘Possible’ scenario
exchange
rate depreciation and
interest rate increase
25%
     ‘Remote’ scenario:
exchange
rate depreciation and
interest rate increase
50%
 

Swap (asset)

     5,981        5,934        4,875        3,921  

Swap (liability)

     (6,095      (5,977      (6,130      (6,269

Option / Call spread

     927        1,196        588        193  
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative hedge instrument

     813        1,153        (667      (2,155
  

 

 

    

 

 

    

 

 

    

 

 

 
Put option - SAAG [member]  
Statement [LineItems]  
Summary of Changes in Value of Options

The changes in the value of the options are as follows:

 

Balance at December 31, 2015

     148  

Adjustment to fair value

     48  

Balance at December 31, 2016

     196  
  

 

 

 

Variation in fair value

     121  

Reversals

     (5

Balance at December 31, 2017

     312  
  

 

 

 

Adjustment to fair value

     107  
  

 

 

 

Balance at December 31, 2018

     419