Upload
hector-hulley
View
219
Download
1
Tags:
Embed Size (px)
Citation preview
1
FINANCIAL STATEMENTSFINANCIAL STATEMENTS 20012001
FINANCIAL STATEMENTSFINANCIAL STATEMENTS 20012001
• Chief Financial Officer - DFNChief Financial Officer - DFN• Chief Investor Relation OfficerChief Investor Relation Officer
2
Net IncomeR$ 478 Million
Return on Equity7%
Proposed DividendsR$ 214 Million
EBITDAR$ 1.412 Million
Shareholders’ EquityR$ 6,948 Million
Total debtR$2.480 Million
Interest and ChargesR$ 221 Million
DebenturesR$ 625 Million
Highlights on Financials
3
CEMIG's SHAREHOLDING CAPITAL
DECEMBER/2001
State of Minas GeraisSouthern Electric Brasil Part. Ltda.Private Investors and Other ShareholdersForeign InvestorsOthers
ListingNew York Stock Exchange
BOVESPACorporate Governance
Level I
Highlights on institutional affairs
COMMON SHARES
51%
0% 33%4%
12%
PREFERRED SHARES
1%
0%
47%
50%
2%
TOTAL OF SHARES
23%
29%
1%
14%
33%
20,00
22,00
24,00
26,00
28,00
30,00
32,00
34,00
36,00
01/10
/200
1
04/10
/200
1
09/10
/200
1
15/10
/200
1
18/10
/200
1
23/10
/200
1
26/10
/200
1
31/10
/200
1
06/11
/200
1
09/11
/200
1
14/11
/200
1
20/11
/200
1
23/11
/200
1
28/11
/200
1
03/12
/200
1
06/12
/200
1
11/12
/200
1
14/12
/200
1
19/12
/200
1
26/12
/200
1
8,00
9,00
10,00
11,00
12,00
13,00
14,00
15,00
16,00
18/09
/200
1
21/09
/200
1
26/09
/200
1
01/10
/200
1
04/10
/200
1
10/10
/200
1
15/10
/200
1
18/10
/200
1
23/10
/200
1
26/10
/200
1
31/10
/200
1
05/11
/200
1
08/11
/200
1
14/11
/200
1
19/11
/200
1
23/11
/200
1
28/11
/200
1
03/12
/200
1
06/12
/200
1
11/12
/200
1
14/12
/200
1
19/12
/200
1
24/12
/200
1
28/12
/200
1
cig cmig4
4
Industry General Agreement
Industry Revitalization Expansion
IrapéFunding Structure
Porto Estrela112 MW
New consumers270 thousand
connected
CAPEXR$ 635 MI
Highlights on strategy
Revenue Losses
Non controllable costs
Purchase of non Regulated price energy
Other Regulatory costs
The MAE Energy transaction deadlock
Assurance on the capacity expansion
Moving along with the Industryrestructuring
5Incurred Costs and reimbursement on the wake of the Regulatory Agreement 2001
Incurred Costs and reimbursement on the wake of the Regulatory Agreement 2001
1 - INCURRED COSTS 643 - Purchase of Energy from IPP at MAE ) At $49.26 per MWh price not covered by the rate increase 179 At ( MAE price less R$ 49.26 ) per MWh 372 - Electric System Service Charges 922 - Reimbursed amounts 1.381 - derived from lower volume 657 - Sale of electricity produced by CEMIG as IPP 80 - CVA - Part. A ( Jan-Out/01 ) reimbursement 272 - Reimbursement of electricity purcahsed from IPP 3723 - OUTSTANDING BALANCE FAVORABLE TO CEMIG ( 2 - 1 ) 738
DescriptionEstimated amounts
subject to the ANELL auditing
Values in R$ million
6ECONOMIC INDICATORS
in 2001
IGP-DI 10.4
DOLLAR 18.7
IGP-M 10.4
INPC 9.4
IndexChange(% )
7
G E M IGIn teg ra ted
G A S M IG9 5 %
1 .8 M M M 3 /d ay
P o r to E str e la3 3 %
1 1 3 M W
IN F O V IA S4 8 %
A im o r és4 9 %
3 3 0 M W
Ip a t in ga1 0 0 %
4 0 M W
H o r izo n tes1 0 0 %
1 3 M W
S á C a r v a lh o1 0 0 %
7 8 M W
C E M IGH o ld in g
CEMIG Structure
Novas agências de atendimento
New Investments in Generation Capacity
8Consolidated statement of incomeConsolidated statement of income
Items Cemig Gasmig InfoviasSá
CarvalhoIpatinga TOTAL
Net Operating revenues
4,712.8 111.6 1.0 20.0 7.0 4,852.4
Operating Expenses
(3,803.8)
(93.7) (6.9) (4.7) (6.0) (3,915.0)
Financial income (expense)
(204.5) (3.6) 3.8 1.0 1.0 (195.5)
Non-operating Result
(89.9) - - - - (89.9)
Income before income tax
614.7 21.5 (2.1) 16.3 1.6 651.9
Net Income 449.5 15.1 (1.4) 13.4 1.3 477.9
9
Assets 2001 2000 %
CURRENT 1.630.315 995.558 63,76
LONG TERM RECEIVABLES 3.503.619 1.460.129 139,95
PERMANENT 7.989.843 8.109.369 (1,47)
13.123.777 10.565.056 24,22
Liabilities and Equity
CURRENT 1.739.339 1.336.034 30,19
LONG TERM LIABILITIES 4.482.382 1.411.489 217,56
SHAREHOLDER'S EQUITY 6.902.056 7.817.533 (11,71)
Values in million of ReaisBalance Sheet: Holding
BS reflects the industry agreement booking rules
10
Net Operating Revenue
Operating Expenses
EBITDA
FX Losses
Net income (Loss)
Operating Margin (%)
EBITDA Margin (%)
Retail Sales (GWh)
R$ MI in 12/31/2001
4,712.9
3,803.8
1,412.1
209.5
477.9
19.3
30.0
34,896
29.9 %
29.9 %
19.2 %
123.3 %
15.2%
(0.2) %
(8.3) %
(7) %
% change
EPS growth was strong in 2001EPS growth was strong in 2001
Holding
11
82 136106
91
(12)
26
(209)
673
-300
-150
0
150
300
450
600
750
1stQua.00
2ndQua.00
3rdQua.00
4thQua.00
1stQua.01
2ndQua.01
3rdQua.01
4thQua.01
Quartely Net income growth
R$ million
12
12160 29
3
267
305
336
292
252
229
296
268
731
-100200300400500600
1stQ/99
2ndQ/99
3rdQ/99
4thQ/99
1stQ/00
2ndQ/00
3rdQ/00
4thQ/00
1st QT/01
2ndQ/01
3rdQ/01
4thQ/01
10.0%
20.0%
30.0%
40.0%
EBITDA (R$MI) Margin EBITDA
1,412.1
1.184,8
600.0
900.0
1,200.0
1,500.0
2001 2000
Quartely EBITDA growth
19.2 %19.2 %
13
4th QUARTER
2001
4th QUARTER
2000 2001 2000
Net Revenue 1.952 962 4.713 3.628
Operating Expenses (1.349) (779) (3.804) (2.927)
EBIT 603 183 909 701
Financial Result 328 (21) (205) (266)
Non Operating Result (28) (22) (90) (64)
Net Income 673 91 478 415
Statement of Income
Values in million of Reais
Net Income 15% higher in 2001
Holding
14
4th Qua 2001
4th Qua 2000 2001 2000
Retail Sales 1.091 1.210 4.553 4.476 Extraordinary revenues 1.058 - 1.058 - Wholesale 88 18 144 145 Transmission Grid Revenue 39 35 153 139 Others 26 28 108 98 Deductions (350) (329) (1.303) (1.231)
Net Revenue 1.952 962 4.713 3.627
Operating Revenue
Values in million of Reais
Net Revenue increased 30%due to tariff readjustment
Holding
15
ExpensesValues in million of Reais
2000 2001 Change
Controllable 1,464 1,655 13
Non controllable 1,453 2,149 48
Total 2,917 3,804 30
Non controllable costs increased faster
Holding
16
4th QUA 2001
4th QUA 2000 2001 2000
Energy Purchased 699 217 1.514 819 Labor 122 139 549 516 Depreciation and amortization 128 123 503 484 CCC 4 77 249 282 Transmission Grid Charges 46 64 251 243 Outsourced Services 51 59 214 194 Forluz - Employee post-retirement benefits 50 26 201 101 Other Expenses 98 74 323 288
Total 1.198 779 3.804 2.927
Operating ExpensesValues in million of Reais
Energy purchased reflects rationing adjustment
Holding
17
Financial Result( R$204,5 MI )
Financial Result( R$266,0 MI )
FX Losses( R$209,5 MI )
Expenses ( R$443,2 MI )
RevenueR$ 448,2 MI
RevenueR$239,9 MI
2001 2000
Expenses( R$412,0 MI )
FX Losses( R$93,9 MI )
FINANCIAL RESULTSFor the whole YearReal Depreciation:
Up to Dec/01: 18.67% Up to Dec/00: 9.30%
FX losses were higher evenwith the Real appreciation
Holding
18
Short-term Long term TotalForeign Currency 352 983 1,335 Local Currency 100 1,045 1,145
Foreign Currency
26%
74%
Short-term Long-term
Local Currency
14%
86%
Short-term Long-term
Total Debt
Foreign Currency
54%
Local Currency46%
Million of ReaisMillion of Reais
Foreign Currency debt reducedby Eurobond retirement
Holding
19Debt maturity
69,8 64,7 59,9
377,5343,6
99,9
222,6
299,2
12,1
18,4
37,6
8,4
111
321,8
0
75
150
225
300
375
450
525
2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014/2024
Foreign Currency
Foreign Currency ( under 4131 facility )
Local Currency
Holding
20
Non-operating Result( R$89.9 MI )
Non-operating Result( R$63.6 MI )
FORLUZ – operating expenses( R$7.9 MI )
Write-off and Disposal losses( 44.0 MI )
Projects write-off and others( R$40.9 MI )
2001 2000
FORLUZ – operating expenses ( R$8.0 MI )
NON-OPERATING RESULTS
Projects write-off and others( R$38.0 MI )
Write-off and Disposal losses( R$14.7 MI )
For the whole For the whole YearYear
2001 Year end results:guidance
21
Energy delivered to the transmission grid Regulated price Market
Non regulated potencial market
Wholesale
17,557 GWh
16,875 GWh
7,636 GWh
Total Energy
43,391 GWh
Losses 7,6 % 3,593 GWh
ENERGY BALANCE 2001ENERGY BALANCE 2001
Third party plant supply
1,323 GWh
Energy Generated 20,629 Own Generation 18,957 Third party plant output 1,004 Subsidiaries'Generation 668
Energy Purchased 26.355 Itaipu 11.935 Other Utilities Acceptance 2.879 Short-term Energy/MRE 11.482 Isolated Loads 59 Coruripe -
Energy for sale 46.984 GWh
22
Sales in GWh
Industrial61%
Commercial9%
Residential19%
Others11% Sales
Residential37%
Commercial14%
Others11%
Industrial38%
Change QoQ 2001-20001st Qua 2nd Qua 3rd Qua 4th Qua Total
7% 3% -19% -18% -7%
Rationing reduced sales Volume in 7%
23PRODUCTIVITY GAINS
5,1
86
5,1
41
4,9
17
4,7
23
4,4
73
4,2
48
5.2
39
5,3
43
5.4
12
11,59615,060
12,71811,961 11,748 11,648 11,238 11,367 11,288
3,000
4,000
5,000
6,000
3,000
6,000
9,000
12,000
15,000
18,000
Customers Employees
1997 1998 1999 2000 2001Customers por Employee 352 391 418 441 479 MWh sold / Employee 2,676 3,282 3,332 3,647 3,093 Labor expenses per net revenue ( % )27.9 19.2 16.0 14.2 11.7 Net revenue per expenses 0.83 0.73 0.86 0.81 0.81 Added value ratio 1.21 1.38 1.16 1.24 1.24 Sales decreased (%) 2001/2000 3.10 2.20 (0.03) 7.00 (16.2) Operating expenses / MWh 48.8 50.2 74.7 68.9 109.0
24
Electricity sales – After rationing Electricity sales – After rationing
-7.00% 2.10%
8.40%
4.20% 4.30%4.00%
-8%
-6%
-4%
-2%
0%
2%
4%
6%
8%
10%
2000 2001 2002 2003 2004 2005 2006
Reference: June/2001
GrowthGrowth
Outlook 2002
25
Market growth : before and after rationing
30,00032,00034,00036,00038,00040,00042,00044,00046,00048,000
2000 2001 2002 2003 2004 2005 2006
GW
h
Before Ratinoning After RationingReference: June/2001
Outlook 2002
26
R$3.9 billion planned for the next 5 yearsEconomic Basis
INVESTMENTS PROGRAM
2000(A) 2001(A) 2002 2003 2004 2005
Generation 144,4 169,0 416,7 201,3 91,2 13,8
Transmission 8,9 46,8 44,6 96,6 104,2 94,9
Sub-transmission 40,6 31,5 98,8 130,9 121,9 126,7
Distribution 291,8 348,1 399,5 354,9 321,0 292,4
Other 35,8 40,0 120,0 64,7 87,9 90,5
TOTAL 521,5 635,3 1.079,6 848,4 726,2 618,2
27
Major Projects
R$ MI Start-upUTE Barreiro 100 13 22 Mar. 03UHE Pai Joaquim 100 23 11 Dec. 03UTE Ouro Preto 100 24 15 Apr. 03UHE Aimorés 49 330 199 Dec. 03UTE Sulminas 31 488 186 Dec. 03UHE Capim Branco l ll 21 450 106 NDUHE Irapé 100 360 486 Jun. 05UHE Funil 49 180 95 Dec.02UTE Usiminas II 100 67 161
Total 1.935 1.281 Infovias 48 Efficientia S A 1
DescriptionCEMIG investment%
CEMIGMW