XML 84 R70.htm IDEA: XBRL DOCUMENT v3.23.2
FINANCIAL INSTRUMENTS AND RISK MANAGEMENT (Tables)
12 Months Ended
Dec. 31, 2022
IfrsStatementLineItems [Line Items]  
Schedule of financial instruments and fair value
Schedule of financial instruments and fair value          
    2022 2021
  Level Book value Fair value Book value Fair value
Financial assets          
Amortized cost          
Marketable securities - Cash investments   380 380 1,095 1,095
Receivables from Customers   4,812 4,812 4,482 4,482
Restricted cash   16 16 19 19
Accounts receivable from the State of Minas Gerais (AFAC)   13 13 13 13
Concession financial assets - CVA (Parcel ‘A’ Costs Variation Compensation) Account and Other financial components   944 944 2,148 2,148
Reimbursement of tariff subsidies    -  -  291  291
Escrow deposits   1,207 1,207 47 47
Concession grant fee - Generation concessions   2,950 2,950 1,155 1,155
Agreement between FIP Melbourne and AGPar   161 161 2,792 2,792
   

10,483

10,483

12,042

12,042

Fair value through income or loss          
Cash equivalents - Cash investments 2 1,346 1,346 708 708
Marketable securities          
Bank certificates of deposit (CDBs) 2 191 191 101 101
Financial Notes - Banks 2 906 906 705 705
Treasury Financial Notes (LFTs) 1 402 402 178 178
    2,845 2,845 1,692 1,692
Derivative financial instruments (Swaps) 3 703 703 1,219 1,219
Concession financial assets - Distribution infrastructure 3 1,407 1,407 718 718
Schedule of changes in value of options
 
   
Balance on December 31, 2019

483

Adjustment to fair value 53
Balance on December 31, 2020

536

Adjustment to fair value 100
Balance on December 31, 2021

636

Adjustment to fair value 36
Balance on December 31, 2022

672

Schedule of derivative instruments contracted Realized gain
           
Assets Liability Maturity period Trade market Notional amount Realized gain / loss
2022 2021
US$ exchange variation + Rate (9.25% p.y.) R$ 152.01% of CDI Interest: Half-yearly
Principal: Dec.2024
Over the counter US$250 185 1,019
US$ exchange variation + Rate (9.25% p.y.) R$125.52% of CDI Interest: Half-yearly
Principal: Dec.2024
Over the counter US$500 (54) 155
US$ exchange variation higher than R$5.0984 US$ exchange variation lower than R$5.0984 August 03, 2021
December 16, 2022
Over the counter 2021: US$600
2022: US$280
32 24
 

163

1,198

Schedule of derivative instruments contracted
               
Assets (1) Liability Maturity period Trade market Notional amount (2) Notional amount
2022
Fair value
2022
Notional amount
2021
Fair value
2021
US$ exchange variation + Rate (9.25% p.y.) (1) R$ + 152.01% of CDI Interest: Half-yearly
Principal: Dec. 2024
Over the counter US$250 428 273 873 706
US$ exchange variation + Rate (9.25% p.y.) (1) R$ + 125.52% of CDI Interest: Half-yearly
Principal: Dec. 2024
Over the counter US$500 568 339 578 507
 

996

612

1,451

1,213

Current asset           703   1,219
Current liabilities           (91)   (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. For the additional US$500 issuance of the same Eurobond issued on July 2018 a call spread was contracted for the principal, with floor at R$3.85/US$ and ceiling at R$5.00/US$, and 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$5.00 and assessing various strategies for mitigating the foreign exchange risk up to the maturity date of the transaction. The hedge instrument fully protects the payment of six-monthly interest, independently of the USD/BRL exchange rate.
(2)In thousands of US$.
Schedule of fair value of derivative hedge instrument One
     
    Probable' scenario Adverse scenario
Risk: foreign exchange rate exposure Base scenario US$1 = R$5.10 US$1 = 6.00
US dollar      
Loans (Note 22) (3,975) (3,885) (4,571)
Suppliers (Itaipu Binacional) (Note 20) (274) (267) (315)
 

(4,249)

(4,152)

(4,886)

       
Net liabilities exposed (4,249) (4,152) (4,886)
Net effect of exchange rate fluctuation   97 (637)
Schedule of Exchange rate risk
       
  2022 2021
Exposure to exchange rates Foreign currency R$ Foreign currency R$
US dollar        
Loans (Note 22) (762) (3,975) (1,008) (5,623)
Suppliers (Itaipu Binacional) (Note 20) (52) (274) (59) (331)
 

(814)

(4,249)

(1,067)

(5,954)

Net liabilities exposed   (4,249)   (5,954)
Schedule of exposure to exchange rates
   
 Risk: Exposure to domestic interest rate changes 2022 2021
Assets    
Cash equivalents - Cash investments (Note 6) - CDI 1,345 708
Marketable securities (Note 7) - CDI / SELIC 1,878 2,078
Restricted cash - CDI 16 19
CVA and in tariffs (Note 14) - SELIC 944 2,148
Assets

4,183

4,953

Liabilities    
Loans and debentures (Note 22) - CDI (2,041) (1,458)
Loans and debentures (Note 22) - TJLP - (21)
Sector financial liabilities (Note 14) - (51)
Liabilities

(2,041)

(1,530)

Net assets exposed

2,142

3,423

Schedule of exposure to exchange rates
     
Risk: Increase in Brazilian interest rates 2022 2023
Book value Probable' scenario Adverse scenario
Selic 12.5% Selic 9.75%
TJLP 7.2% TJLP 5.96%
Assets      
Cash equivalents (Note 6) 1,345 1,513 1,476
Marketable securities (Note 7) 1,878 2,113 2,061
Restricted cash 16 18 17
CVA and Other financial components - SELIC (Note 14) 944 1,062 1,036
Assets

4,183

4,706

4,590

Liabilities      
Loans and debentures - CDI (Note 22) (2,041) (2,296) (2,240)
Liabilities

(2,041)

(2,296)

(2,240)

       
Net assets exposed

2,142

2,410

2,350

Net effect of fluctuation in interest rates   268 208
Schedule of risk of increase in inflation
   
Exposure to increase in inflation 2022 2021
Assets    
Concession financial assets related to Distribution infrastructure - IPCA (1) 1,407 718
Receivable from Minas Gerais state government (AFAC) – IGPM (Note 11 and 30) - 13
Concession Grant Fee - IPCA (Note 14) 2,950 2,792
Assets

4,357

3,523

Liabilities    
Loans and debentures - IPCA and IGP-DI (Note 22) (4,630) (4,322)
Debt with pension fund (Forluz) - IPCA (Note 24) (251) (385)
Deficit of pension plan (Forluz) - IPCA (Note 24) (545) (539)
Liabilities

(5,426)

(5,246)

Net assets exposed

(1,069)

(1,726)

 

(1)Portion of the concession financial assets relating to the Regulatory Remuneration Base of Assets ratified by the grantor (ANEEL) after the 4th tariff review cycle.
Schedule of exposure to exchange rates Risk
     
Risk: increase in inflation index 2022 2023
Book value ‘Probable scenario’ ‘Adverse scenario’
IPCA 5.3% IPCA 7.9%
IGPM 3.49% IGPM 6.9%
Assets      
Concession financial assets related to Distribution infrastructure - IPCA (1) 1,370 1,442 1,478
Concession financial assets related to gas distribution infrastructure - IGPM 37 38 39
Concession Grant Fee - IPCA (Note 14) 2,950 3,107 3,184
Assets

4,357

4,587

4,701

Liabilities      
Loans and debentures - IPCA and IGP-DI (Note 22) (4,630) (4,875) (4,996)
Debt agreed with pension fund (Forluz) - IPCA (Note 24) (251) (265) (271)
Deficit of pension plan (Forluz) (Note 24) (545) (574) (588)
Liabilities

(5,426)

(5,714)

(5,855)

Net liabilities exposed

(1,069)

(1,127)

(1,154)

Net effect of fluctuation in IPCA and IGP-M indexes   (58) (85)

 

(1)Portion of the Concession financial assets relating to the Regulatory Remuneration Base of Assets ratified by the grantor (ANEEL) after the 4th tariff review cycle.
Schedule of financial instruments at interest rates
           
  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 and debentures 55 536 1,244 10,439 618 12,892
Onerous concessions - 1 3 13 17 34
Debt with pension plan (Forluz) (Note 23) 15 30 136 93 - 274
Deficit of the pension plan (FORLUZ) (Note 23) 6 13 60 352 412 843
  Up to 1 month 1 to 3 months 3 months to 1 year 1 to 5 years Over 5 years Total
 

76

580

1,443

10,897

1,047

14,043

- Fixed rate            
Suppliers 2,626 206 - - - 2,832
Total

2,702

786

1,443

10,897

1,047

16,875

Schedule of net liabilities and its equity
   
  2022 2021
Loans and debentures 10,579 11,364
(-) Cash and cash equivalents (1,441) (825)
(-) Marketable securities (1,878) (2,078)
(-) Derivative hedge instrument (1) (1,213)
Net debt

6,648

7,248

     
Adjusted EBITDA 6,928 5,932
Net debt / Adjusted EBITDA 0.96 1.22
Schedule of consolidated net liabilities
     
  2022 2021
Total liabilities 31,888 32,584
(-) Cash and cash equivalents (1,441) (825)
(-) Restricted cash (16) (19)
Net liabilities

30,431

31,740

Total equity 21,783 19,462
Net liabilities / equity 1.40 1.62
Schedule of credit exposure
         
Group Equity Limit per bank (% of equity) (1) (2)
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.
Fair value hedges [member]  
IfrsStatementLineItems [Line Items]  
Schedule of fair value of derivative hedge instrument One
     
  Base scenario
2022

Probable' scenario 2023

Selic 12.75%

Dollar 5.10

Adverse scenario 2023

Selic 15.75%

Dollar 6.02

Swap (asset) 2,865 2,793 2,790
Swap (liability) (2,976) (2,872) (2,897)
Option / Call spread 723 745 855
Derivative hedge instrument

612

666

748