XML 161 R76.htm IDEA: XBRL DOCUMENT v3.20.1
33. FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2019
Disclosure of detailed information about financial instruments [line items]  
Schedule 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       2019       2018  
             Balance           Fair value            Balance            Fair value     
Financial assets                                       
Amortized cost (1)                                       
Marketable securities – Cash investments    2       102       102       117       117  
Accounts receivables from Customers and traders; Concession holders (transmission service)    2       4,601       4,601       4,173       4,173  
Restricted cash    2       12       12       91       91  
Accounts receivable from the State of Minas Gerais (AFAC)    2       115       115       246       246  
Concession financial assets – CVA (Parcel ‘A’ Costs Variation Compensation) Account and Other financial components    3       882       882       1,081       1,081  
Reimbursement of tariff subsidies    2       97       97       91       91  
Low-income subsidy    2       30       30       30       30  
Escrow deposits    2       2,540       2,540       2,502       2,502  
Concession grant fee – Generation concessions    3       2,468       2,468       2,409       2,409  
Indemnifiable receivable – Transmission            1,281       1,281       1,296       1,296  
Accounts receivable – Renova    2       –         –         532       532  
Reimbursement – Decontracting of supply    2       –         –         97       97  
Reimbursement – Assignment of contract            –         –         10       10  
            12,128       12,128       12,675       12,675  
Fair value through profit or loss                                       
Cash equivalents – Cash investments            326       326       783       783  
Marketable securities                                       
Treasury Financial Notes (LFTs)    1       94       94       254       254  
Financial Notes – Banks    2       557       557       435       435  
Debentures    2       –         –         7       7  
            977       977       1,479       1,479  
Derivative financial instruments (Swaps)    3       1,691       1,691       813       813  
Derivative financial instruments (Ativas and Sonda Put options)    3       3       3       4       4  
Concession financial assets – Distribution infrastructure    3       483       483       396       396  
Indemnifiable receivable – Generation    3       816       816       816       816  
            3,970       3,970       3,508       3,508  
            16,098       16,098       16,183       16,183  
Financial liabilities                                       
Amortized cost (1)                                       
Loans, financing and debentures    2       (14,777 )     (14,777 )     (14,772 )     (14,772 )
Debt with pension fund (Forluz)    2       (566 )     (566 )     (652 )     (652 )
Deficit of pension fund (Forluz)    2       (550 )     (550 )     (378 )     (378 )
Concessions payable    3       (20 )     (20 )     (19 )     (19 )
Suppliers    2       (2,080 )     (2,080 )     (1,801 )     (1,801 )
Leasing transactions (2)    2       (288 )     (288 )     –         –    
Advances from customers    2       –         –         (79 )     (79 )
            (18,281 )     (18,281 )     (17,701 )     (17,701 )
Fair value through profit or loss                                       
Derivative financial instruments (SAAG put options)    3       (483 )     (483 )     (419 )     (419 )
            (483 )     (483 )     (419 )     (419 )
            (18,764 )     (18,764 )     (18,120 )     (18,120 )
                                       

(1)      On December 31, 2019 and 2018, the book values of financial instruments reflect their fair values.
(2)      Leasing transactions recognized in accordance with IFRS 16. For more information see Note 21.
Schedule of net liabilities in relation to its equity

On December 31, 2019 and 2018, the options values were as follows:

 

    2019          2018    
Put option – SAAG    483       419  
Put / call options – Ativas and Sonda    (3 )     (4 )
    480       415  
Schedule of changes in value of options

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

 

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  
Adjustment to fair value    64  
Balance at December 31, 2019    483  
Schedule 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 and 2017 is as follows:

 

       
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   –    
       
Schedule of derivative instruments contracted

This table presents the derivative instruments contracted by Cemig GT as of December 31, 2019 and 2018.

 

Assets (1)   Liability (1)         Maturity period          Trade market        Notional amount (2)        Unrealized gain / loss       Unrealized gain / loss  

Carrying amount

2019

       

Fair value

2019

     

Carrying amount

2018 

       

Fair value 

2018

  

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   814       1,235       679       627  

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   108       456       33       186  
    922       1,691       712       813  
                                
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. For the additional US$500 issuance of the same Eurobond issued on July 2018: (1) a call spread was contracted for the principal, with floor at R$ 3.85/US$ and ceiling at R$ 5.00/US$; and (2) a swap was contracted for the interest, resulting in a coupon of 9.25% p.a., with an average rate equivalent to 125.52% of the CDI rate.
2)      In millions of US$.
Schedule of exposure to exchange rates

Cemig and its subsidiaries are exposed to the risk of appreciation in exchange rates, with effect on loans and financing, suppliers, and cash flow. The net exposure to exchange rates is as follows:

 

    2019          2018   
Exposure to exchange rates   Foreign currency            R$        Foreign currency            R$   
US dollar                               
Loans and financing   1,516       6,110       1,518       5,882  
Suppliers (Itaipu Binacional)    60       243       70       268  
    1,576       6,353       1,588       6,150  
Net liabilities exposed            6,353               6,150
Schedule of exposure to exchange rates

The Company has prepared a sensitivity analysis of the effects on the Company’s net income arising from depreciation of the Real exchange rate by 25%, and by 50%, in relation to this ‘probable’ scenario.

                               
Risk: foreign exchange rate exposure    Base Scenario           ‘Probable’ scenario US$1=R$5.20          ‘Possible’ scenario Appreciation 25.00% US$1= R$6.50          ‘Remote’ scenario Appreciation 50.00% US$1=R$7.80   
US dollar                               
Loans and financings    6,110       7,883       9,853       11,824  
Suppliers (Itaipu Binacional)    243       313       392       470  
    6,353       8,196       10,245       12,294  
Net liabilities exposed    6,353       8,196       10,245       12,294  
Net effect of exchange rate fluctuation    -       1,843       3,892       5,941  
                               
Schedule of risk of increase in inflation

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

 

Exposure to increase in inflation    2019           2018    
Assets               
Concession financial assets related to Distribution infrastructure - IPCA (1)    483       396  
Receivable from Minas Gerais state government (Debt recognition agreement) – IGPM index (Note 13 and 32)    –         247  
Receivable from Minas Gerais state government (AFAC) – IGPM (Note 13 and 32)    115       246  
Receivable for residual value – Transmission – IPCA (Note 16)    2,468       1,296  
Concession Grant Fee – IPCA (Note 16)    1,281       2,409  
    4,347       4,594  
Liabilities               
Loans, financing and debentures – IPCA and IGP-DI (Note 24)    (4,730 )     (3,791 )
Debt with pension fund (Forluz) – IPCA    (566 )     (652 )
Deficit of pension plan (Forluz) – IPCA    (550 )     (378 )
    (5,846 )     (4,821 )
Net assets (liabilities) exposed    (1,499 )     (227 )

 

(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, 2020 the IPCA inflation index will be 1.31% and the IGPM inflation index will be 4.23%. The Company has prepared a sensitivity analysis of the effects on its net income arising from an increase in inflation of 25% and 50% in relation to the ‘probable’ scenario.

                               
    2019       2020   
Risk: increase in inflation   Amount Book value       ‘Probable’ scenario IPCA 1.31% IGPM 4.23%       ‘Possible’ scenario (25%) IPCA 1.64% IGPM 5.29%       ‘Remote’ scenario (50%) IPCA 1.97% IGPM 6.35%  
Assets                                            
Concession financial assets related to Distribution infrastructure – IPCA (1)    483       489       491       493  
Accounts receivable from Minas Gerais state government (AFAC) – IGPM index (Note 32)    115       120       121       122  
Receivable for residual value – Transmission – IPCA (Note 16)    2,468       2,500       2,508       2,517  
Concession Grant Fee – IPCA (Note 16)    1,281       1,298       1,302       1,306  
    4,347       4,407       4,422       4,438  
Liabilities                               
Loans, financing and debentures – IPCA and IGP-DI    (4,730 )     (4,792 )     (4,808 )     (4,823 )
Debt agreed with pension fund (Forluz) – IPCA    (566 )     (573 )     (575 )     (577 )
Deficit of pension plan (Forluz)    (550 )     (557 )     (559 )     (561 )
    (5,846 )     (5,922 )     (5,942 )     (5,961 )
Net liability exposed    (1,499 )     (1,515 )     (1,520 )     (1,523 )
Net effect of fluctuation in IPCA and IGP–M indices            (16 )     (21 )     (24 )
                               

(1) Portion of the Concession financial assets relating to the Regulatory Remuneration Base of Assets ratified by the regulator (Aneel) after the 4rd tariff review cycle.

Schedule 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    36       1,119       1,335       14,572       1,912       18,974  
Onerous concessions    –         –         2       9       13       24  
Debt with pension plan (Forluz) (Note 26)    12       24       111       557       –         704  
Deficit of the pension plan (FORLUZ) (Note 26)    5       11       123       212       630       981  
    53       1,154       1,571       15,350       2,555       20,683  
- Fixed rate                                               
Suppliers    1,786       293       1       –         –         2,080  
    1,839       1,447       1,572       15,350       2,555       22,763
Schedule 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 50%   Between 6% and 9%
A2 R$ 1.0 billion to R$ 3.5 billion   Maximum 30%   Between 5% and 8%
B R$ 400 to R$ 1.0 billion   Maximum 30%   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.
Schedule of net liabilities in relation to its equity

This table shows comparisons of the Company’s net liabilities and its Equity on December 31, 2019 and 2018:

 

    2019          2018    
Total liabilities    34,035       43,916  
(–) Cash and cash equivalents    (536 )     (891 )
(–) Restricted cash    (12 )     (91 )
Net liabilities    33,487       42,934  
Total equity    15,891       15,939  
Net liabilities / equity    2.11        2.70
Fair value hedges [member]  
Disclosure of detailed information about financial instruments [line items]  
Schedule of fair value of derivative hedge instrument

Company has measured the effects on its net income of reduction of the estimated fair value for the ‘probable’ scenario, analyzing sensitivity for the risks of interest rates, exchange rates and volatility changes, by 25% and 50%, as follows:

                               
     Base scenario Dec. 31, 2019            ‘Probable’ scenario:          ‘Possible’ scenario
exchange
rate depreciation and
interest rate increase
25%
         ‘Remote’ scenario:
exchange
rate depreciation and
interest rate increase
50%
   
Swap (asset)    6,427       7,193       6,087       5,052  
Swap (liability)    (5,774 )     (5,682 )     (5,794 )     (5,896 )
Option / Call spread    1,038       1,705       1,183       481  
Derivative hedge instrument    1,691       3,216       1,476       (363 )
                                   
Interest rate risk [member]  
Disclosure of detailed information about financial instruments [line items]  
Schedule of estimation of company interest rate

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    2019           2018    
Assets               
Cash equivalents – Cash investments (Note 6) – CDI    326       783  
Marketable securities (Note 7) – CDI / SELIC    753       813  
Accounts receivable – Renova (Note 32) – CDI    –         532  
Restricted cash – CDI    12       91  
CVA and in tariffs (Note 16) – SELIC    882       1,081  
Reimbursement due to termination of contract (Note 32) – SELIC / CDI    –         97  
Reimbursement related to cancelled contracts – CDI    –         10  
    1,973       3,407  
Liabilities               
Loans, financing and debentures (Note 24) – CDI    (3,773 )     (4,920 )
Loans, financing and debentures (Note 24) – TJLP    (244 )     (249 )
Advance sales of energy supply - CDI    –         (79 )
    (4,017 )     (5,248 )
Net liabilities exposed    (2,044 )     (1,841 )
                 

 

In relation to the most significant interest rate risk, Company estimates that, in a probable scenario, at December 31, 2020 Selic and TJLP rates will be 1.50% and 4.95%, respectively.  The Company has made a sensitivity analysis of the effects on its net income arising from increases in rates of 25% and 50% in relation to the ‘probable’ scenario. Fluctuation in the CDI rate accompanies the fluctuation of Selic rate.

                               
    2019            2020     
Risk: Increase in Brazilian interest rates   Book value       ‘Probable’ scenario
Selic 1.50%
TJLP 4.95%
         ‘Possible’ scenario
Selic 1.88%
TJLP 6.19%
          ‘Remote’ scenario
Selic 2.25%
TJLP 7.43%
 
Assets                               
Cash equivalents (Note 6)    326       331       332       333  
Marketable securities (Note 7)    753       764       767       770  
Restricted cash    12       12       12       12  
CVA and Other financial components – SELIC    882       895       899       902  
    1,973       2,002       2,010       2,017  
Liabilities                               
Loans and financing (Note 24) – CDI    (3,773 )     (3,830 )     (3,844 )     (3,858 )
Loans and financing (Note 24) – TJLP    (244 )     (256 )     (259 )     (262 )
    (4,017 )     (4,086 )     (4,103 )     (4,120 )
Net assets (liabilities) exposed    (2,044 )     (2,084 )     (2,093 )     (2,103 )
Net effect of fluctuation in interest rates            (40 )     (49 )     (59 )