XML 108 R72.htm IDEA: XBRL DOCUMENT v3.22.1
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2021
IfrsStatementLineItems [Line Items]  
Schedule of financial instruments and fair value

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

 

      2021  2020
   Level  Balance  Fair value  Balance  Fair value
Financial assets                         
Amortized cost (1)                         
Marketable securities – Cash investments   2    1,095    1,095    1,214    1,214 
Accounts receivable from Customers and traders; Concession holders (transmission service)   2    4,482    4,482    4,534    4,534 
Restricted cash   2    19    19    64    64 
Accounts receivable from the State of Minas Gerais (AFAC)   2    13    13    12    12 
Concession financial assets – CVA (Parcel ‘A’ Costs Variation Compensation) Account and Other financial components   3    2,148    2,148    133    133 
Reimbursement of tariff subsidies   2    291    291    88    88 
Low-income subsidy   2    47    47    43    43 
Escrow deposits   2    1,155    1,155    1,056    1,056 
Concession grant fee – Generation concessions   3    2,792    2,792    2,549    2,549 
         12,042    12,042    9,693    9,693 
Fair value through profit or loss                         
Cash equivalents – Cash investments        708    708    1,587    1,587 
Marketable securities                         
Bank certificates of deposit (CDBs)        101    101    545    545 
Treasury Financial Notes (LFTs)   1    178    178    731    731 
Financial Notes – Banks   2    705    705    1,635    1,635 
         1,692    1,692    4,498    4,498 
Derivative financial instruments (Swaps)   3    1,219    1,219    2,949    2,949 
Derivative financial instruments (Ativas and Sonda Put options)   3    —      —      3    3 
Concession financial assets – Distribution infrastructure   3    718    718    559    559 
Indemnifiable receivable – Generation   3    816    816    816    816 
         4,445    4,445    8,825    8,825 
         16,487    16,487    18,518    18,518 
Financial liabilities                         
Amortized cost (1)                         
Loans, financing and debentures   2    (11,364)   (11,364)   (15,020)   (15,020)
Debt with pension fund (Forluz)   2    (385)   (385)   (473)   (473)
Deficit of pension fund (Forluz)   2    (539)   (539)   (540)   (540)
Concessions payable   3    (27)   (27)   (23)   (23)
Suppliers   2    (2,683)   (2,683)   (2,358)   (2,358)
Leasing transactions   2    (244)   (244)   (227)   (227)
Sector financial liabilities   2    (51)   (51)   (231)   (231)
         (15,293)   (15,293)   (18,872)   (18,872)
Fair value through profit or loss                         
Derivative financial instruments - Swaps   3    (6)   (6)   —      —   
Derivative financial instruments (SAAG put options)   3    (636)   (636)   (536)   (536)
         (642)   (642)   (536)   (536)
         (15,935)   (15,935)   (19,408)   (19,408)

 

(1)On December 31, 2021 and 2020, the book values of financial instruments reflect their fair values.
Schedule of net liabilities in relation to its equity

On December 31, 2021 and 2020, the options values were as follows:

 

   2021  2020
Put option – SAAG   636    536 
Put / call options – Ativas and Sonda         (3)
    636    533 
Schedule of changes in value of options

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

 

    
Balance at December 31, 2018   419 
Adjustment to fair value   64 
Balance at December 31, 2019   483 
Adjustment to fair value   53 
Balance at December 31, 2020   536 
Adjustment to fair value   100 
Balance at December 31, 2021   636 
Schedule of derivative instruments contracted Realized gain

 

              Realized gain / loss 
Assets  Liability  Maturity period  Trade market  Notional amount   2021    2020 
US$ exchange variation +
Rate (9.25% p.y.)
  Local currency + R$ 151.99% of CDI  Interest:
Half-yearly
Principal:
Dec. 2024
  Over the counter  US$1,000   1,019    329 
US$ exchange variation +
Rate (9.25% p.y.)
  Local currency + R$125.52% of CDI  Interest:
Half-yearly
Principal:
Dec. 2024
  Over the counter  US$500   155    166 
US$ exchange variation higher R$5.0984  US$ exchange variation lower R$5.0954  August 03, 2021  Over the counter  US$600   24    —   
                1,198    495 
Schedule of derivative instruments contracted

This table presents the derivative instruments contracted by Company as of December 31, 2021 and 2020:

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

Carrying amount

2021

 

    

Fair value

2021

 

    

Carrying amount

2020

 

    

Fair value

2020

 

 
US$ exchange variation +
Rate (9.25% p.y.) (1)
   R$151.99% of CDI   Interest:
Half-yearly
Principal:
Dec. 2024
  Over the counter  US$500   873    706    1,772    2,110 
US$ exchange variation +
Rate (9.25% p.y.) (1)
   R$125.52% of CDI   Interest:
Half-yearly
Principal:
Dec. 2024
  Over the counter  US$500   578    507    588    839 
                  1,451    1,213    2,360    2,949 
Current asset                      —           523 
Non-current asset                      1,219         2,426 
Current liabilities                      (6)        —   

 

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. In July 20 21, Cemig GT dismantled a total of US$500 of the original hedge issued. 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 The upper limit for the exchange rate in the hedge instrument contracted by the Company for the principal of the Eurobonds is R$5.00/US$. The instrument matures in December 2024. If the USD/BRL exchange rate is still over R$5.00 in December 2024, the company will disburse, on that date, the difference between the upper limit of the protection range and the spot dollar on that date. The Company is monitoring the possible risks and impacts associated with the dollar being valued above R$5.00, and assessing various strategies for mitigating the foreign exchange risk up to the maturity date of the transaction. The hedge instrument fully protects the payment of six-monthly interest, independently of the USD/BRL exchange rate.
2)In millions of US$.
Schedule of fair value of derivative hedge instrument One

             
Risk: foreign exchange rate exposure  Base Scenario 

‘Probable’ scenario

US$1=R$5.10

 

‘Possible’ scenario

Appreciation 25.00%

US$1= R$6.38

 

‘Remote’ scenario

Appreciation 50.00%

US$1=R$7.65

US dollar                    
Loans and financings (note 22)   (5,623)   (5,139)   (6,429)   (7,709)
Suppliers (Itaipu Binacional) (note 20)   (331)   (303)   (378)   (454)
Total   (5,954)   (5,442)   (6,807)   (8,163)
Total                    
Net liabilities exposed   (5,954)   (5,442)   (6,807)   (8,163)
Net effect of exchange rate fluctuation        512    (853)   (2,209)
The net exposure to exchange rates is as follows:

The net exposure to exchange rates is as follows:

 

                               
   2021  2020
Exposure to exchange rates  Foreign currency  R$  Foreign currency  R$
US dollar                    
Loans and financing (note 22)   (1,008)   (5,623)   (1,514)   (7,866)
Suppliers (Itaipu Binacional) (note 20)   (59)   (331)   (63)   (325)
Total   (1,067)   (5,954)   (1,577)   (8,191)
Net liabilities exposed        (5,954)        (8,191)

 

Schedule of exposure to exchange rates

This exposure occurs as a result of net assets indexed to variation in interest rates, as follows:

 

Risk: Exposure to domestic interest rate changes  2021  2020
Assets      
Cash equivalents – Cash investments (Note 6) – CDI   708    1,587 
Marketable securities (Note 7) – CDI / SELIC   2,078    4,125 
Restricted cash – CDI   19    64 
CVA and in tariffs (Note 14) – SELIC   2,148    133 
 Assets   4,953    5,909 
Liabilities          
Loans, financing and debentures (Note 22) – CDI   (1,458)   (2,310)
Loans, financing and debentures (Note 22) – TJLP   (21)   (73)
Sector financial liabilities (note 14)   (51)   (231)
 Total liabilities   (1,530)   (2,614)
Net assets exposed   3,423    3,295 

 

Schedule of exposure to exchange rates

 

                     
   2021  2022

Risk: Increase in Brazilian interest rates

  Book value 

‘Probable’ scenario

Selic 13.00%

TJLP 6.94%

 

‘Possible’ scenario

Selic 9.75%

TJLP 5.21%

 

‘Remote’ scenario

Selic 6.50%

TJLP 3.47%

Assets            
Cash equivalents (Note 6)    708    800    777    754 
Marketable securities (Note 7)   2,078    2,348    2,281    2,213 
Restricted cash   19    21    21    20 
CVA and Other financial components – SELIC (Note 14)   2,148    2,427    2,357    2,288 
 Assets   4,953    5,596    5,436    5,275 
Liabilities                    
Loans and financing (Note 22) – CDI   (1,458)   (1,648)   (1,600)   (1,553)
Loans and financing (Note 22) – TJLP   (21)   (22)   (22)   (22)
Sector financial liabilities (Note 14)   (51)   (55)   (54)   (53)
 Liabilities   (1,530)   (1,725)   (1,676)   (1,628)
                     
Net assets (liabilities) exposed   3,423    3,871    3,760    3,647 
Net effect of fluctuation in interest rates        448    337    224 
Schedule of risk of increase in inflation

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

 

 Exposure to increase in inflation  2021  2020
Assets      
Concession financial assets  related to Distribution infrastructure - IPCA (1)   718    559 
Receivable from Minas Gerais state government (AFAC) – IGPM (Note 11 and 30)   13    12 
Concession Grant Fee – IPCA (Note 14)   2,792    2,549 
 Assets   3,523    3,120 
           
Liabilities          
Loans, financing and debentures – IPCA and IGP-DI (Note 22)   (4,322)   (4,863)
Debt with pension fund (Forluz) – IPCA (Note 24)   (385)   (473)
Deficit of pension plan (Forluz) – IPCA (Note 24)   (539)   (540)
 Liabilities   (5,246)   (5,876)
Net assets (liabilities) exposed   (1,723)   (2,756)

 

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

Schedule of exposure to exchange rates Risk

                       
   2021  2022
Risk: increase in inflation 

Amount

Book value

 

‘Probable’ scenario

IPCA 6.68%

IGPM 11.46%

 

‘Possible’ scenario

(25%)

IPCA 8.35%

IGPM 14.33%

 

‘Remote’ scenario

(50%)

IPCA 10.02%

IGPM 17.19%

Assets            
Concession financial assets  related to Distribution infrastructure – IPCA (1)   718    766    778    790 
Accounts receivable from Minas Gerais state government (AFAC) – IGPM index (Note 11 and 30)   13    14    15    15 
Concession Grant Fee – IPCA (Note 14)   2,792    2,979    3,025    3,072 
 Assets   3,523    3,759    3,818    3,877 
                     
Liabilities                    
Loans, financing and debentures – IPCA and IGP-DI (Note 22)   (4,322)   (4,611)   (4,683)   (4,755)
Debt agreed with pension fund (Forluz) – IPCA (Note 24)   (385)   (411)   (417)   (424)
Deficit of pension plan (Forluz)  (Note 24)   (539)   (575)   (584)   (593)
 Liabilities   (5,246)   (5,597)   (5,684)   (5,772)
Net liability exposed   (1,723)   (1,838)   (1,866)   (1,895)
Net effect of fluctuation in IPCA and IGP–M indexes        (115)   (143)   (172)

 

(1) Portion of the Concession financial assets relating to the Regulatory Remuneration Base of Assets ratified by the grantor (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   60    967    1,126    10,398    930    13,481 
Onerous concessions   —      1    3    13    15    32 
Debt with pension plan (Forluz) (Note 24)   14    28    129    269    —      440 
Deficit of the pension plan (FORLUZ) (Note 24)   6    12    57    331    482    888 
    80    1,008    1,315    11,011    1,427    14,841 
- Fixed rate                              
Suppliers   2,419    264    —      —      —      2,683 
    2,499    1,272    1,315    11,011    1,427    17,524 

 

 

Schedule of credit exposure

Banks that exceed these thresholds are classified in three groups, in accordance with their equity value, plus a specific segment comprising those whose credit risk is associated only with federal government, and within this classification, limits of concentration by group and by institution are set:

 

      Limit per bank (% of equity) (1) (2)
Group  Equity  AAA  AA  A  BBB
Federal Risk  -   10%   10%   10%   10%
A1  Equal or over R$10 billion   9%   8%   7%   6%
A2  Between R$5 billion and R$10 billion   8%   7%   6%   5%
A3  Between R$2 billion and R$5 billion   7%   6%   5%   4%
A4  Between R$800 million and R$2 billion   6%   5%   4%   —   

 

1.The percentage assigned to each bank depends on individual assessment of indicators, e.g. liquidity, and quality of the credit portfolio.
2.When the institution has different ratings from different risk rating agencies, the rating that is most favorable for the institution is taken into account.
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, 2021 and 2020:

   2021  2020
Total liabilities   32,584    36,605 
(–) Cash and cash equivalents   (825)   (1,680)
(–) Restricted cash   (19)   (64)
Net liabilities   31,740    34,861 
           
Total equity   19,462    17,478 
Net liabilities / equity   1.62    1.99 
Fair value hedges [member]  
IfrsStatementLineItems [Line Items]  
Schedule of fair value of derivative hedge instrument One

 

  

 

Base scenario Dec. 31, 2021

 

 

‘Probable’

scenario:

 

‘Possible’ scenario


exchange rate depreciation and interest rate increase 25%

 

‘Remote’ scenario:

exchange rate depreciation and interest rate increase 50%

Swap (asset)   4,157    4,036    3,605    3,199 
Swap (liability)   (3,943)   (3,839)   (3,902)   (3,963)
Option / Call spread   999    1,149    813    296 
Derivative hedge instrument   1,213    1,346    516    (468)