XML 78 R57.htm IDEA: XBRL DOCUMENT v3.21.1
16. INVESTMENTS (Tables)
12 Months Ended
Dec. 31, 2020
Disclosure of detailed information about investment property [abstract]  
Schedule of percentage of the company's equity interest
  Control   2020   2019
Hidrelétrica Cachoeirão     Jointly-controlled       53       54  
Guanhães Energia     Jointly-controlled       131       131  
Hidrelétrica Pipoca     Jointly-controlled       36       31  
Retiro Baixo     Jointly-controlled       195       180  
Aliança Norte (Belo Monte plant)     Jointly-controlled       631       671  
Amazônia Energia (Belo Monte plant)     Jointly-controlled       965       1,028  
Madeira Energia (Santo Antônio plant)     Affiliated       209       167  
FIP Melbourne (Santo Antônio plant)     Affiliated       158       385  
Lightger     Jointly-controlled       131       128  
Baguari Energia     Jointly-controlled       159       157  
Aliança Geração     Jointly-controlled       1,167       1,192  
Taesa     Jointly-controlled       1,467       1,213  
Ativas Data Center     Affiliated       17       16  
UFV Janaúba Geração de Energia Elétrica Distribuída     Jointly-controlled       10       10  
UFV Manga Geração de Energia Elétrica Distribuída     Jointly-controlled       11       —    
UFV Corinto Geração de Energia Elétrica S.A.     Jointly-controlled       10       —    
UFV Bonfinópolis Geração de Energia Elétrica Distribuída     Jointly-controlled       6       —    
UFV Lagoa Grande Geração de Energia Elétrica Distribuída     Jointly-controlled       15       —    
UFV Lontra Geração de Energia Elétrica Distribuída     Jointly-controlled       17       —    
UFV Mato Verde Geração de Energia Elétrica Distribuída     Jointly-controlled       6       —    
UFV Mirabela Geração de Energia Elétrica Distribuída     Jointly-controlled       4       —    
UFV Porteirinha I Geração de Energia Elétrica Distribuída     Jointly-controlled       6       —    
UFV Porteirinha II Geração de Energia Elétrica Distribuída     Jointly-controlled       7       —    
Companhia de Transmissão Centroeste de Minas     Subsidiary       —         24  
Axxiom Soluções Tecnológicas     Jointly-controlled       4       13  
Total of investments             5,415       5,400  
Itaocara – equity deficit (1)     Jointly-controlled       (30 )     (22 )
Total             5,385       5,378  
  (1) On December 31, 2020 and 2019, the investee has negative net equity. Thus, after reducing the accounting value of its interest to zero, the Company recognized the provision for losses to the extent of its obligations, in the amount of R$30 (R$22 on December 31, 2019), resulting from contractual obligations assumed with the jointly-controlled entity and the other shareholders.
Schedule of allocation of acquisition price of jointly-controlled subsidiaries, a valuation was made of intangible assets relating to right to operate regulated activity

Changes in these assets are as follows:

 

Investees   2017   Additions   Amortization  

Written

 off

  2018   Amortization   2019   Amortization   2020
Retiro Baixo     28       6       (2 )     —         32       (1 )     31       (1 )     30  
Central Eólica Praias de Parajuru (1)     17       —         (2 )     (15 )     —         —         —         —         —    
Central Eólica Volta do Rio (1)     11       —         (1 )     (10 )     —         —         —         —         —    
Central Eólica Praias de Morgado (1)     24       —         (2 )     (22 )     —         —         —         —         —    
Madeira Energia (Santo Antônio plant)     151       —         (6 )     (127 )     18       (1 )     17       (1 )     16  
Lightger     —         84       —         —         84       (3 )     81       (3 )     78  
Aliança Geração     403       —         (25 )     —         378       (25 )     353       (25 )     328  
Aliança Norte (Belo Monte plant)     55       —         (2 )     —         53       (2 )     51       (2 )     49  
Taesa     189       —         (9 )     —         180       (9 )     171       (8 )     163  
Light     186       —         (20 )     (166 )     —         —         —         —         —    
RME     44       20       (5 )     (59 )     —         —         —         —         —    
Total     1,108       110       (74 )     (399 )     745       (41 )     704       (40 )     664  
(1) As from 2018 the investees Central Eólica Praias de Parajuru and Central Eólica Volta do Rio are being consolidated.
Schedule of changes in investments in subsidiaries jointly controlled entities and affiliates
Investee   2019   Gain (loss) by equity method
(Income statement) (3)
  Remeasurement of previously held equity interest in subsidiaries acquired  (step-acquisition)   Dividends   Additions / acquisitions   Others   Disposals   2020
Companhia de Transmissão Centroeste de Minas     24       —         37       —         45       14       (120 )     —    
Hidrelétrica Cachoeirão     54       9       —         (10 )     —         —         —         53  
Guanhães Energia (1)     131       —         —         —         —         —         —         131  
Hidrelétrica Pipoca     31       11       —         (6 )     —         —         —         36  
Madeira Energia (Santo Antônio plant)     167       42       —         —         —         —         —         209  
FIP Melbourne (Santo Antônio plant)     385       (227 )     —         —         —         —         —         158  
Lightger (1)     128       10       —         (7 )     —         —         —         131  
Baguari Energia     157       23       —         (21 )     —         —         —         159  
Amazônia Energia (Belo Monte plant)     1,028       (63 )     —         —         —         —         —         965  
Aliança Norte (Belo Monte plant)     671       (40 )     —         —         —         —         —         631  
Ativas Data Center     16       1       —         —         —         —         —         17  
Taesa     1,213       494       —         (240 )     —         —         —         1,467  
Aliança Geração     1,192       89       —         (114 )     —         —         —         1,167  
Retiro Baixo     180       15       —         —         —         —         —         195  
UFV Janaúba Geração de Energia Elétrica Distribuída     10       1       —         (1 )     —         —         —         10  
UFV Corinto Geração de Energia Elétrica Distribuída     —         1       —         —         9       —         —         10  
UFV Manga Geração de Energia Elétrica Distribuída     —         1       —         —         10       —         —         11  
UFV Bonfinópolis II Geração de Energia Elétrica Distribuída     —         —         —         —         6       —         —         6  
UFV Lagoa Grande Geração de Energia Elétrica Distribuída     —         3       —         —         12       —         —         15  
UFV Lontra Geração de Energia Elétrica Distribuída     —         3       —         —         14       —         —         17  
UFV Mato Verde Geração de Energia Elétrica Distribuída     —         1       —         —         5       —         —         6  
UFV Mirabela Geração de Energia Elétrica Distribuída     —         —         —         —         5       (1 )     —         4  
UFV Porteirinha I Geração de Energia Elétrica Distribuída     —         —         —         —         6       —         —         6  
UFV Porteirinha II Geração de Energia Elétrica Distribuída     —         1       —         —         6       —         —         7  
Axxiom Soluções Tecnológicas (1)     13       (9 )     —         —         —         —         —         4  
Total of investments     5,400       366       37       (399 )     118       13       (120 )     5,415  
Itaocara – equity déficit (2)     (22 )     (9 )     —         —         1       —         —         (30 )
Total     5,378       357       37       (399 )     119       13       (120 )     5,385  

 

  (1) With the loss of control of Light, the remaining equity interest in these investees was recognized as an investment in affiliates or jointly-controlled subsidiaries, and measured by the equity method, in accordance with IFRS 10. More details see notes 1 and 33.
  (2) On December 31, 2019, the investee had negative shareholders’ equity. Thus, after reducing the accounting value of its interest to zero, the Company recognized the provision for losses on investments, in the amount of R$22, resulting from contractual obligations assumed with the subsidiary and the other shareholders.
  (3) Includes bargain purchase related to the acquisition of the joint-controlled entities UFV Corinto, UFV Manga, UFV Lagoa Grande, UFV Lontra, UFV Mato Verde and UFV Porteirinha II, in the amount of R$7.

 

Investee   2018   Gain (loss) by equity method
(Income statement)
  Remeasurement of equity interest held in subsidiaries after loss of control   Dividends   Additions / acquisitions   Others   2019
Companhia de Transmissão Centroeste de Minas     20       4       —         —         —         —         24  
Axxiom Soluções Tecnológicas     —         —         4       —         9       —         13  
Lightger     —         —         128       —         —         —         128  
Guanhães Energia     —         —         131       —         —         —         131  
Usina Hidrelétrica Itaocara S.A.     —         (50 )     5       —         23       22       —    
Hidrelétrica Pipoca     31       4       —         (4 )     —         —         31  
Madeira Energia (Santo Antônio plant)     270       (103 )     —         —         —         —         167  
FIP Melbourne (Santo Antônio plant)     470       (85 )     —         —         —         —         385  
Hidrelétrica Cachoeirão     49       11       —         (6 )     —         —         54  
Baguari Energia     162       22       —         (27 )     —         —         157  
Amazônia Energia (Belo Monte plant)     1,013       15       —         —         —         —         1,028  
Aliança Norte (Belo Monte plant)     664       6       —         —         1       —         671  
Ativas Data Center     16       —         —         —         —         —         16  
Taesa     1,143       210       —         (141 )     —         1       1,213  
Aliança Geração     1,217       78       —         (103 )     —         —         1,192  
Retiro Baixo     171       12       —         (3 )     —         —         180  
UFV Janaúba Geração de Energia Elétrica Distribuída     9       1       —         —         —         —         10  
Total of investments     5,235       125       268       (284 )     33       23       5,400  
Itaocara – equity deficit     —         —         —         —         —         (22 )     (22 )
Total     5,235       125       268       (284 )     33       1       5,378  
  (1) With the cessation of control of Light, the remaining equity interest in these investees was recognized as an investment in affiliates or jointly-controlled subsidiaries, and measured by the equity method, in accordance with IFRS 10. More details see notes 1 and 32.
  (2) On December 31, 2019, the investee had negative shareholders’ equity. Thus, after reducing the accounting value of its interest to zero, the Company recognized the provision for losses on investments, in the amount of R$22, resulting from contractual obligations assumed with the subsidiary and the other shareholders.

 

Investee   2017   Gain (loss) by equity method
(Income statement)
  Remeasurement of previously held equity interest in subsidiaries acquired  (step-acquisition)   Dividends   Additions / acquisitions   Disposals   Reclassification to held for sale   Others   2018
Companhia de Transmissão Centroeste de Minas     21       5       —         (6 )     —         —         —         —         20  
Light (1)     1,534       19       (231 )     (8 )     —         —         (1,255 )     (59 )     —    
RME (1)     383       3       (52 )     (1 )     104       —         (326 )     (111 )     —    
Axxiom Soluções Tecnológicas (1)     12       (7 )     —         —         —         —         (4 )     (1 )     —    
Lightger (1)     41       3       84       (2 )     —         —         (126 )     —         —    
Guanhães Energia (1)     25       30       —         —         57       —         (112 )     —         —    
Usina Hidrelétrica Itaocara S.A. (!)     4       (4 )     —         —         5       —         (5 )     —         —    
Hidrelétrica Pipoca     26       7       —         (2 )     —         —         —         —         31  
Madeira Energia (Santo Antônio plant) (2) (4)     535       (163 )     —         —         25       —         —         (127 )     270  
FIP Melbourne (Santo Antônio plant) (4)     582       (139 )     —         —         27       —         —         —         470  
Hidrelétrica Cachoeirão     58       10       —         (19 )     —         —         —         —         49  
Baguari Energia     148       28       —         (15 )     —         —         —         1       162  
Central Eólica Praias de Parajuru (3)     60       (6 )     21       —         74       (3 )     —         (146 )     —    
Central Eólica Volta do Rio (3)     68       (16 )     59       —         92       (22 )     —         (181 )     —    
Central Eólica Praias de Morgado (3)     51       (15 )     —         —         —         (12 )     —         (24 )     —    
Amazônia Energia (Belo Monte plant)     867       80       —         —         69       —         —         (3 )     1,013  
Aliança Norte (Belo Monte plant)     577       44       —         —         43       —         —         —         664  
Ativas Data Center     17       (1 )     —         —         —         —         —         —         16  
Taesa (1)     1,101       225       —         (208 )     —         —         —         25       1,143  
Renova     282       (282 )     —         —         —         —         —         —         —    
Aliança Geração     1,242       65       —         (90 )     —         —         —         —         1,217  
Retiro Baixo     158       10       —         (3 )     6       —         —         —         171  
UFV Janaúba Geração de Energia Elétrica Distribuída     —         —         —         —         9       —         —         —         9  
Total of investments     7,792       (104 )     (119 )     (354 )     511       (37 )     (1,828 )     (626 )     5,235  
(1) Others arises from first adoption of the new accounting standards on January 1, 2018, recognized by the investees directly in equity without inclusion in the Income statement. The column Reclassification to ” held for sale” includes the effect of the reclassification of the investment in Light, Axxiom, Lightger, Guanhães and Itaocara to Non-current assets held for sale, in accordance with IFRS 5.
(2) Due to the result of analysis of impairment indication, due to the recurring losses incurred by Madeira, a provision was recognized for loss of part of the residual added value of the investment in Madeira, to limit its balance to the minimum value of the excess of future economic benefits arising from use of the net fixed asset on December, 31, 2018, using the nominal WACC of 9.59% as the discount rate. The provision is presented in the statement of income for the year ended December 31, 2018 as Impairment loss on Investments.
(3) Arising from the business combination between the Company and Energimp. The rights to exploitation of the regulated activity are classified in the consolidated statement of financial position under Intangible.
(4) In October 2018 the Company subscribed capital increases in Mesa and FIP Melbourne, of R$25 and R$26, respectively. These funds were entirely applied in capital contributions to Santo Antônio Energia S.A. (‘Saesa’ or ‘Santo Antônio Hydroelectric Plant’).
Schedule of changes in dividends receivable

Changes in dividends receivable are as follows:

 

    2020   2019
Opening balances     186       119  
Dividends proposed by investees     399       285  
Elimination of dividends due to business combination     (1 )     —    
Dividends proposed by investee classified as held for sale     —         73  
Adjustment of dividends proposed by investee classified as held for sale     (1 )     —    
Withholding income tax on Interest on equity     (8 )     (8 )
Amounts received     (387 )     (283 )
Ending balances     188       186  
Schedule of subsidiaries and jointly controlled entities percentage by the company's ownership interest
c) Main information on the subsidiaries, jointly-controlled entities and affiliates, not adjusted for the percentage represented by the Company’s ownership interest:
Investee   Number
of shares
  2020   2019   01/01/2019
   

Cemig interest

 

%

 

  Share
capital
  Equity  

Cemig interest

 

%

 

  Share
capital
  Equity  

Cemig interest

 

%

 

  Share
capital
  Equity
Cemig Geração e Transmissão     2,896,785,358       100.00       4,000       5,842       100.00       2,600       5,348       100.00       2,600       5,125  
Madeira Energia
(Santo Antônio plant)
    12,034,025,147       15.51       10,620       2,259       15.51       10,620       3,705       15.51       10,620       4,657  
Hidrelétrica Cachoeirão     35,000,000       49.00       35       110       49.00       35       110       49.00       35       100  
Guanhães Energia     548,626,000       49.00       549       268       49.00       549       268       49.00       396       228  
Hidrelétrica Pipoca     41,360,000       49.00       41       73       49.00       41       63       49.00       41       63  
Baguari Energia (1)     26,157,300,278       69.39       187       229       69.39       187       227       69.39       187       234  
Central Eólica Praias de Parajuru     70,560,000       100.00       71       107       100.00       72       89       100.00       72       80  
Central Eólica Volta do Rio     117,230,000       100.00       117       171       100.00       139       58       100.00       139       84  
Lightger     79,078,937       49.00       79       106       49.00       79       95       49.00       79       86  
Aliança Norte
(Belo Monte plant)
    41,923.360.811       49.00       1,209       1,189       49.00       1,208       1,266       49.00       1,206       1,247  
Amazônia Energia
(Belo Monte plant) (1)
    1,322,597,723       74.50       1,323       1,296       74.50       1,323       1,380       74.50       1,322       1,359  
Aliança Geração     1,291,500       45.00       1,291       1,858       45.00       1,291       1,858       45.00       1,291       1,858  
Retiro Baixo     225,350,000       49.90       225       325       49.90       225       300       49.90       223       278  
Renova (1) (2)     41,719,724       36.23       2,961       (1,108)       36.23       2,961       (1,130 )     36.23       2,919       (76 )
Usina Hidrelétrica Itaocara S.A.     71,708,500       49.00       72       (60 )     49.00       69       (45 )     49.00       22       10  
Cemig Ger.Três Marias S.A.     1,291,423,369       100.00       1,291       1,452       100.00       1,291       1,408       100.00       1,291       1,396  
Cemig Ger.Salto Grande S.A     405,267,607       100.00       405       455       100.00       405       446       100.00       405       440  
Cemig Ger. Itutinga S.A.     151,309,332       100.00       151       180       100.00       151       184       100.00       151       179  
Cemig Geração Camargos S.A.     113,499,102       100.00       113       144       100.00       113       136       100.00       113       132  
Cemig Geração Sul S.A.     148,146,505       100.00       148       174       100.00       148       179       100.00       148       176  
Cemig Geração Leste S.A.     100,568,929       100.00       101       127       100.00       101       127       100.00       101       121  
Cemig Geração Oeste S.A.     60,595,484       100.00       61       84       100.00       61       73       100.00       61       70  
Rosal Energia S.A.     46,944,467       100.00       47       127       100.00       47       128       100.00       47       125  
Sá Carvalho S.A.     361,200,000       100.00       37       115       100.00       37       124       100.00       37       94  
Horizontes Energia S.A.     39,257,563       100.00       39       55       100.00       39       57       100.00       39       55  
Cemig PCH S.A.     45,952,000       100.00       46       90       100.00       46       98       100.00       46       93  
Cemig Geração Poço Fundo S.A.     1,402,000       100.00       1       4       100.00       1       4       100.00       17       18  
Empresa de Serviços de Comercialização de Energia Elétrica S.A.     486,000       100.00       —         57       100.00       —         28       100.00       —         27  
Cemig Comercializadora de Energia Incentivada S.A. (3)     —         —         —         —         100.00       1       3       100.00       1       3  
Cemig Trading S.A.     1,000,000       100.00       1       30       100.00       1       31       100.00       1       28  
Cemig Distribuição     2,359,113,452       100.00       5,372       6,022       100.00       5,372       4,708       100.00       2,772       4,708  
TAESA     1,033,496,721       21.68       3,042       6,026       21.68       3,042       4,927       21.68       3,042       4,572  
Ativas Data Center     456,540,718       19.60       182       86       19.60       182       82       19.60       182       84  
Gasmig     409,255,483       99.57       665       1,079       99.57       665       988       99.57       665       1,001  
Cemig Geração Distribuída (4)     —         —         —         —         100.00       —         11       100.00       —         3  
LEPSA     —         —         —         —         —         —         —         100.00       406       447  
RME     —         —         —         —         —         —         —         100.00       403       423  
Cemig Sim (Efficientia) (5)     24,431,845       100.00       24       94       100.00       15       17       100.00       15       18  
Companhia de Transmissão Centroeste de Minas (6)     28,000,000       51.00       28       118       51.00       28       47       51.00       28       39  
Axxiom Soluções Tecnológicas     65,165,000       49.00       65       9       49.00       58       27       49.00       47       17  
UFV Janaúba Geração de Energia Elétrica Distribuída     18,509,900       49.00       19       22       —         —         —         —         —         —    
UFV Corinto Geração de Energia Elétrica Distribuída     18,000,000       49.00       18       20       —         —         —         —         —         —    
UFV Manga Geração de Energia Elétrica Distribuída     21,235,933       49.00       21       24       —         —         —         —         —         —    
UFV Bonfinópolis Geração de Energia Elétrica Distribuída     13,197,187       49.00       13       13       —         —         —         —         —         —    
UFV Lagoa Grande Geração de Energia Elétrica Distribuída     25,471,844       49.00       25       26       —         —         —         —         —         —    
UFV Lontra Geração de Energia Elétrica Distribuída     29,010,219       49.00       29       29       —         —         —         —         —         —    
UFV Mato Verde Geração de Energia Elétrica Distribuída     11,030,391       49.00       11       12       —         —         —         —         —         —    
UFV Mirabela Geração de Energia Elétrica Distribuída     9,320,875       49.00       9       9       —         —         —         —         —         —    
UFV Porteirinha I Geração de Energia Elétrica Distribuída     12,348,392       49.00       12       13       —         —         —         —         —         —    
UFV Porteirinha II Geração de Energia Elétrica Distribuída     11,702,733       49.00       12       12       —         —         —         —         —         —    
(1) Jointly-control under a Shareholders’ Agreement.
(2) In view of Renova’s negative net equity, the Company reduced to zero the carrying value of its equity interests in this investee, at December 31, 2018. Renova adjusted its equity interest in the joint-venture Brasil PCH and recognized adjustments in its financial statements related to shares in profits and losses arising from this investee from the year of 2018, which resulted in restatement of its financial statements of December 31, 2019.
(3) On October 1, 2020, Cemig GT completed the merger of its subsidiary Cemig Comercializadora de Energia Incentivada S.A., at book value, with consequent extinction of this investee, and the Cemig GT becoming its successor in all its assets, rights and obligations.
(4) On October 19, 2020, the Cemig Geração Distribuída was merged with the Company, at book value, with consequent extinction of this investee, and the Company becoming its successor in all its assets, rights and obligations.
(5) On April 14, 2020, the minute of the Annual General Meeting that decided about changes in this subsidiary’s By-laws was registered in the commercial registry authority, changing the name of this subsidiary to Cemig Soluções Inteligentes em Energia S.A.-CEMIG SIM.
(6) On January 13, 2020, the Company concluded acquisition of the equity interest of 49% of the share capital held by Eletrobras in Centroeste.
Schedule of direct and indirect equity interests

On December 31, 2020, the Company had indirect equity interests in the following investees:

 

    2020 and 2019 (1)
  Direct interest %     Indirect interest %  
Amazônia     74.50 %     5.76 %
LightGer     49.00 %     11.52 %
Guanhães     49.00 %     11.52 %
Axxiom     49.00 %     11.52 %
UHE Itaocara     49.00 %     11.52 %
  (1) After selling the shares held in Light, on January 22, 2021, the Company no longer holds the indirect interest above.
Schedule of summarized financial information of the company's equity investees

The main balances for the affiliated and jointly-controlled entities, at December 31, 2020, 2019 and 2018, are as follows:

 

2020   Hidrelétrica Itaocara S.A.   Ativas Data Center   Taesa   Axxiom Soluções Tecnológicas   Lightger   Hidrelétrica Cachoeirão
Assets                        
Current     3       39       2,360       20       103       30  
  Cash and cash equivalents     2       12       896       3       80       26  
Non-current     10       104       11,745       21       129       80  
Total assets     13       143       14,105       41       232       110  
                                                 
Liabilities                                                
Current     73       39       841       25       72       2  
  Loans and financings – Current     —         27       121       7       9       —    
Non-current     —         18       7,238       7       54       —    
    Loans and financings – Non-Current     —         16       923       1       54       —    
Equity     (60 )     86       6,026       9       106       108  
Total liabilities and equity     13       143       14,105       41       232       110  
                                                 
Statement of income                                                
Net sales revenue     —         94       3,561       41       52       34  
Cost of sales     (13 )     (78 )     (1,048 )     (38 )     (9 )     (15 )
  Depreciation and amortization     —         (15 )     (7 )     (2 )     (11 )     (3 )
Gross profit (loss)     (13 )     16       2,513       3       43       19  
General and administrative expenses     —         (8 )     (153 )     (5 )     (1 )     —    
Finance income     —         —         39       —         2       1  
Finance expenses     (5 )     (3 )     (514 )     (1 )     (16 )     —    
Operational profit (loss)     (18 )     5       1,885       (3 )     28       20  
Share of (loss) profit, net, of subsidiaries and joint ventures     —         —         834       —         —         —    
Income tax and social contribution tax     —         (2 )     (456 )     —         (2 )     (1 )
Net income (loss) for the year     (18 )     3       2,263       (3 )     26       19  
                                                 
Comprehensive income (loss) for the year     (18 )     3       2,263       (3 )     26       19  
2020  Hidrelétrica Pipoca  Retiro Baixo  Aliança Norte  Guanhães Energia  Amazônia Energia  Renova  Madeira Energia
Assets                  
Current        21    87    —      13    —      998   945
  Cash and cash equivalents        8    74    —      6    —      29   263
Non-current        89    331    1,189    405    1,296    1,299   21,370
Total assets        110    418    1,189    418    1,296    2,297   22,315
                                    
Liabilities                                   
Current        17    30    —      27    —      725   1,150
  Loans and financings – Current        7    14    —      12    —      380   108
Non-current        20    63    —      123    —      2,680   18,906
  Loans and financings – Non-Current        20    55    —      106    —      1,083   4,902
Equity        73    325    1,189    268    1,296    (1,108)  2,259
Total liabilities and equity        110    418    1,189    418    1,296    2,297   22,315
                                    
Statement of income                                   
Net sales revenue        33    73    —      49    —      70   3,200
Cost of sales        (6)   (29)   —      (36)   —      (46)  (2,720)
  Depreciation and amortization        (3)   (11)   —      (17)   —      (7)  (869)
Gross profit (loss)        27    44    —      13    —      24   480
General and administrative expenses        (1)   (4)   (1)   —      —      (122)  (82)
Finance income        —      2    —      —      —      —     258
Finance expenses        (2)   (6)   —      (10)   —      26   (2,112)
Operational profit (loss)        24    36    (1)   3    —      (72)  (1,456)
Share of (loss) profit, net, of subsidiaries and joint ventures        —      —      (77)   —      (84)   95  
Income tax  and social contribution tax        (2)   (3)   —      (2)   —      (1)  10
Net income (loss) for the year        22    33    (78)   1    (84)   22   (1,446)
                                    
Comprehensive income (loss) for the year        22    33    (78)   1    (84)   22   (1,446)
2020  Baguari Energia  Aliança Geração  UFV Janaúba  UFV Corinto  UFV Manga  UFV Bonfinópolis II
Assets                  
Current        63    805    3    2    1    —   
  Cash and cash equivalents        10    385    2    1    —      —   
Non-current        209    2,461    19    18    23    13 
Total assets        272    3,266    22    20    24    13 
                                    
Liabilities                                   
Current        22    503    —      —      —      —   
  Loans and financings – Current        —      19    —      —      —        
Non-current        21    905    —      1    2    —   
  Loans and financings – Non-Current        —      261    —      —      —      —   
Equity        229    1,858    22    19    22    13 
Total liabilities and equity        272    3,266    22    20    24    13 
                                    
Statement of income                                   
Net sales revenue        73    1,042    —      3    3    —   
Cost of sales        (30)   (580)   3    —      —      —   
  Depreciation and amortization        (11)   (154)   (1)   (1)   (1)   —   
Gross profit (loss)        43    462    3    3    3    —   
General and administrative expenses        5    (47)   —      (1)   (2)   —   
Finance income        2    28    —      —      —      —   
Finance expenses        (1)   (63)   —      —      —      —   
Operational profit (loss)        49    380    3    2    1    —   
Share of (loss) profit, net, of subsidiaries and joint ventures        —      —      —      —      —      —   
Income tax  and social contribution tax        (17)   (126)   —      —      —      —   
Net income (loss) for the year        32    254    3    2    1    —   
                                    
Comprehensive income (loss) for the year        32    254    3    2    1    —   

   

 

2020   UFV Lagoa Grande     UFV Lontra     UFV Mato Verde     UFV Mirabela     UFV Porteirinha I     UFV Porteirinha II  
Assets                                    
Current     2       —         1       —         1       —    
  Cash and cash equivalents     1       —         —         —         —         —    
Non-current     24       29       11       9       12       12  
Total assets     26       29       12       9       13       12  
                                                 
Liabilities                                                
Current     —         1       —         —         —         —    
Non-current     —         1       —         —         —         —    
Equity     26       27       12       9       13       12  
Total liabilities and equity     26       29       12       9       13       12  
                                                 
Statement of income                                                
Net sales revenue     2       —         —         1       —         —    
Cost of sales     —         (1 )     —         —         —         —    
Gross profit (loss)     2       (1 )     —         1       —         —    
General and administrative expenses     (1 )     (1 )     —         —         —         (1 )
Operational profit (loss)     1       (2 )     —         1       —         (1 )
Income tax  and social contribution tax     —         —         —         —         —         1  
Net income (loss) for the year     1       (2 )     —         1       —         —    
                                                 
Comprehensive income (loss) for the year     1       (2 )     —         1       —         —    
2019  

Centroeste

 

  Ativas Data Center   Taesa   Axxiom Soluções Tecnológicas   Hidrelétrica Cachoeirão   Hidrelétrica Pipoca   Retiro Baixo   Aliança Norte
Assets                                
Current     29       33       3,568       34       35       11       68       1  
  Cash and cash equivalents     27       8       83       7       30       2       56       1  
Non-current     35       107       7,662       26       82       89       343       1,266  
Total assets     64       140       11,230       60       117       100       411       1,267  
                                                                 
Liabilities                                                                
Current     6       24       996       28       7       11       34       1  
  Loans and financings – Current     3       13       10       8       —         7       14       —    
Non-current     11       34       5,307       5       —         26       77       —    
    Loans and financings – Non-Current     8       31       4,159       —         —         26       68       —    
Equity     47       82       4,927       27       110       63       300       1,266  
Total liabilities and equity     64       140       11,230       60       117       100       411       1,267  
                                                                 
Statement of income                                                                
Net sales revenue     17       83       1,795       53       38       30       70       —    
Cost of sales     (5 )     (75 )     (574 )     (54 )     (17 )     (15 )     (30 )     —    
  Depreciation and amortization     (1 )     (18 )     (5 )     (2 )     (3 )     (3 )     (9 )     —    
Gross profit (loss)     12       8       1,221       (1 )     21       15       40       —    
General and administrative expenses     (2 )     (7 )     (122 )     (11 )     —         —         (4 )     (2 )
Finance income     2       —         97       —         1       —         3       —    
Finance expenses     (2 )     (3 )     (356 )     (2 )     —         (3 )     (8 )     —    
Operational profit (loss)     10       (2 )     840       (14 )     22       12       31       (2 )
Share of (loss) profit, net, of subsidiaries and joint ventures     —         —         306       —         —         —         —         19  
Income tax and social contribution tax     (1 )     —         (144 )     5       (2 )     (1 )     (3 )     —    
Net income (loss) for the year     9       (2 )     1,002       (9 )     20       11       28       17  
                      —                                            
Comprehensive income (loss) for the year     9       (2 )     1,002       (9 )     20       11       28       17  
2019   Amazônia Energia   Madeira Energia   Baguari Energia   Renova
(restated)
  Lightger   Guanhães Energia   Aliança Geração
Assets                            
Current     —         750       60       21       87       11       935  
  Cash and cash equivalents     —         78       9       5       69       5       435  
Non-current     1,380       21,680       187       2,269       124       419       2,409  
Total assets     1,380       22,430       247       2,330       211       430       3,344  
                                              —            
Liabilities                                             —            
Current     1       1,177       16       2,928       53       27       610  
  Loans and financings – Current     —         73       —         1,507       9       12       161  
Non-current     —         17,548       4       493       63       136       876  
  Loans and financings – Non-Current     —         10,925       —         55       63       127       276  
Equity     1,379       3,705       227       (1,130 )     95       267       1,858  
Total liabilities and equity     1,380       22,430       247       2,291       211       430       3,344  
                                                         
Statement of income                                                        
Net sales revenue     —         3,198       68       98       50       51       1,103  
Cost of sales     —         (2,508 )     (23 )     (66 )     (27 )     (38 )     (681 )
  Depreciation and amortization     —         (869 )     (9 )     (9 )     (11 )     (14 )     (151 )
Gross profit (loss)     —         690       45       32       23       13       422  
General and administrative expenses     —         (99 )     —         (660 )     (2 )     (5 )     (31 )
Finance income     —         131       4       3       4       1       39  
Finance expenses     —         (1,683 )     (1 )     (448 )     (7 )     (9 )     (90 )
Operational profit (loss)     —         (961 )     48       (1,073 )     18       —         340  
Share of (loss) profit, net, of subsidiaries and joint ventures     20               —         66       —         —            
Income tax  and social contribution tax     —         10       (16 )     (7 )     (3 )     (2 )     (111 )
Net income (loss) for the year     20       (951 )     32       (1,014 )     15       (2 )     229  
                                                         
Comprehensive income (loss) for the year     20       (951 )     32       (1,014 )     15       (2 )     229  
2018   Centroeste   Ativas Data Center   Taesa   Hidrelétrica Cachoeirão   Hidrelétrica Pipoca   Retiro Baixo   Aliança Norte
Assets                            
Current     19       17       1,927       23       12       47       —    
  Cash and cash equivalents     —         1       21       18       4       36       —    
Non-current     36       106       6,689       85       95       354       1,247  
Total assets     55       123       8,616       108       107       401       1,247  
                                                         
Liabilities                                                        
Current     6       23       647       8       11       32       —    
  Loans and financings – Current     3       9       11       —         7       14       —    
Non-current     10       16       3,397       —         33       91       —    
    Loans and financings – Non-Current     10       13       410       —         33       82       —    
Equity     39       84       4,572       100       63       278       1,247  
Total liabilities and equity     55       123       8,616       108       107       401       1,247  
                                                         
Statement of income                                                        
Net sales revenue     14       70       1,635       50       29       71       —    
Cost of sales     (1 )     (72 )     (362 )     (29 )     (12 )     (29 )     —    
  Depreciation and amortization     —         —         —         (3 )     (3 )     (10 )     —    
Gross profit (loss)     13       (2 )     1,273       21       17       42       —    
General and administrative expenses     —         (16 )     (144 )     —         —         (4 )     (3 )
Finance income     1       —         63       1       —         2       1  
Finance expenses     (3 )     (3 )     (274 )     —         (4 )     (11 )     (1 )
Operational profit (loss)     11       (21 )     918       22       13       29       (3 )
Share of (loss) profit, net, of subsidiaries and joint ventures     —         —         301       —         —         —         97  
Income tax and social contribution tax     (1 )     —         (147 )     (2 )     (1 )     (3 )     —    
Net income (loss) for the year     10       (21 )     1,072       20       12       26       94  
                                                         
Comprehensive income (loss) for the year     10       (21 )     1,072       20       12       26       94  
2018   Amazônia Energia   Madeira Energia   Baguari Energia   Renova (restated)   Aliança Geração
Assets                    
Current     —         618       44       1,738       791  
  Cash and cash equivalents     —         69       8       15       381  
Non-current     1,360       22,453       201       867       2,440  
Total assets     1,360       23,071       245       2,605       3,231  
                                         
Liabilities                                        
Current     1       1,281       7       2,195       564  
  Loans and financings – Current     —         53       —         349       168  
Non-current     —         17,134       5       510       809  
  Loans and financings – Non-Current     —         10,220       —         64       348  
Equity     1,359       4,656       233       (100 )     1,858  
Total liabilities and equity     1,360       23,071       245       2,605       3,231  
                                         
Statement of income                                        
Net sales revenue     —         3,006       74       710       984  
Cost of sales     —         (2,689 )     (31 )     (834 )     (599 )
  Depreciation and amortization     —         (887 )     (9 )     (10 )     (153 )
Gross profit (loss)     —         317       43       (124 )     385  
General and administrative expenses     (1 )     (195 )     —         (458 )     (31 )
Finance income     2       128       3       3       33  
Finance expenses     (2 )     (1,881 )     (1 )     (320 )     (89 )
Operational profit (loss)     (1 )     (1,631 )     45       (899 )     298  
Share of (loss) profit, net, of subsidiaries and joint ventures     105       —         —         49       —    
Income tax and social contribution tax     (1 )     (112 )     (4 )     (6 )     (100 )
Net income (loss) for the year     103       (1,743 )     41       (856 )     198  
              —                 —            
Comprehensive income (loss) for the year     103       (1,743 )     41       (856 )     198  
Schedule of restatement of prior holding in subsidiaries acquired

The fair value of the net assets acquired and the remeasurement of the previously held interest, which impacts were recognized in 2020, are as follows:

 

    Centroeste
Fair value on the acquisition date     120  
Equity interest held by the Company before the acquisition of control     51 %
Previously held interest at fair value on the date control was obtained     61  
Carrying value of the investment     (24 )
Remeasurement of previously held equity interest in subsidiaries acquired     37
Schedule of remeasurement of interest previously held in subsidiaries at fair value

The fair value of interest acquired in relation to cash consideration is as follows:

  

    Centroeste
Cash consideration paid for 49% of the equity of Centroeste     45  
Previously held interest, valued at fair value on the acquisition date – 51%     61  
Bargain purchase     14  
Total     120  
Schedule of fair value of interest acquired, and remeasurement of previous equity interest in subsidiaries

The fair value of the assets and liabilities acquired at the acquisition date, is as follows:

 

Assets   Fair value   Liabilities   Fair value
Current     29     Current     6  
Cash and cash equivalents     27      Loans and financings     3  
Other current assets     2      Interest on equity and dividends payable     2  
Non-current     108      Other current liabilities     1  
Contract assets     108     Non-current     11  
             Loans and financings     8  
             Provisions     3  
            Fair value of net identifiable assets     120  
Schedule of recognized in profit or loss

Regarding the adjustments mentioned above, the total amounts recognized in profit or loss in 2020 arising from the acquisition of Centroeste’s equity interest of 49% is as follows:

 

    Centroeste
Gain on remeasurement of previously held equity interest in the subsidiaries acquired (51%)     37  
Bargain purchase – gain arising from the acquisition of the additional equity interest of 49%     14  
Total     51  
Schedule of acquisition-date fair values of the identifiable assets and liabilities and other related information

The acquisition-date fair values of the identifiable assets and liabilities and other related information are presented below:

 

Entity   Generation Capacity  (MW)   Generation Capacity  (MWp)   Acquisition date   Net fair value of the identifiable assets and liabilities – Cemig Sim shareholding (49%)   Transaction price  - R$   Bargain purchase /Loss
Corinto     5       5.28       19/08/2020       9       9       —    
Manga     5       6.34       30/09/2020       11       10       1  
Bonfinópolis     2.5       3.45       25/11/2020       6       6       —    
Lagoa Grande     5       7.33       25/11/2020       15       12       3  
Lontra     5       6.38       25/11/2020       17       14       3  
Mato Verde     2.5       3.23       25/11/2020       6       5       1  
Mirabela     2       2.59       25/11/2020       4       5       (1 )
Porteirinha     2.5       3.23       25/11/2020       6       6       —    
Porteirinha II     2.5       3.23       25/11/2020       6       6       —    
Total     32       41.06       —         80       73       7