CEMIG
STATEMENT OF INCOME
Values in Millions of Reais
2002 2001
9 3rd Q. 2nd Q. 1st Q. 9 3rd Q. Year
Months Months
OPERATING REVENUES
Electricity Sales 3,913 1,383 1,396 1,134 3,462 995 4,553
Extraordinary
Tariff
Recomposition 269 8 (54) 315 -- -- 1,058
Electricity Supply 489 446 4 39 56 39 145
Transmission Grid
Charges 135 55 42 38 114 41 154
Other Operating
Revenues 59 22 19 18 82 28 108
Deductions from
Operating
Revenues (1,172) (421) (416) (335) (953) (276) (1,303)
Net Operating
Revenue 3,693 1,489 994 1,210 2,761 828 4,713
OPERATING EXPENSES
Electricity
Purchased
for Resale (1,455) (793) (302) (360) (815) (303) (1,514)
Personnel (392) (130) (130) (132) (427) (125) (549)
Depreciation and
Amortization (387) (129) (129) (129) (375) (127) (503)
Fuel Consumption
Quota - CCC (252) (92) (90) (70) (245) (89) (249)
Use of Basic
Transmission
Network (220) (78) (77) (65) (205) (73) (250)
Outsourced Services (174) (66) (58) (50) (163) (61) (214)
Employee
Post-retirement
Benefits (163) (55) (54) (54) (151) (50) (201)
Materials and
Supplies (51) (18) (17) (16) (47) (14) (70)
Charges for Use of
Water Resources (34) (12) (14) (8) (28) (7) (28)
Operational
Provisions (28) (20) 6 (14) (32) (18) (36)
Other (112) (40) (37) (35) (134) (41) (189)
(3,268) (1,433) (902) (933) (2,622) (909) (3,804)
Income from
Operations
before Equity
in Subsidiaries
and Financial
Income
(Expense) 425 56 92 277 139 (81) 909
EQUITY IN
SUBSIDIARIES (16) (16) (1) 1 14 5 28
FINANCIAL REVENUES
(EXPENSES)
Financial Revenue 863 452 262 149 328 140 506
Financial Expenses(1,642) (1,102) (458) (82) (694) (338) (608)
Interest on Capital (120) -- (120) -- -- -- (103)
Operating
Profit (Loss) (490) (609) (226) 345 (213) (273) 733
NON OPERATING INCOME (19) (5) (7) (7) (62) (36) (90)
Income before Taxes
on Income and
Employee
Profit-sharing (509) (614) (233) 338 (275) (309) 643
Income Tax and
Social Contribution
Tax Expense 143 183 74 (114) 94 104 (221)
Employee
Profit-sharing (22) (11) (7) (4) (14) (4) (47)
Income before
Reversal of Interest
on Capital (388) (441) (167) 220 (195) (209) 375
Interest Reversal
on Capital 120 -- 120 -- -- -- 103
NET INCOME FOR
THE YEAR (268) (441) (47) 220 (195) (209) 478
EARNINGS PER
THOUSAND
SHARES - R$/US$ (1.65) 1.38 (1.22) 3.01
CEMIG
BALANCE SHEET
ASSETS
Values in Millions of Reais
2002 2001
9 3rd Q. 2nd Q. 1st Q. 9 3rd Q. Year
Months Months
CURRENT ASSETS
Cash and
Cash Equivalents 348 (20) (181) 549 485 (96) 642
Consumers and
Distributors 758 62 158 538 511 (166) 472
Consumers -
Rate Adjustment 265 16 14 235 -- -- 259
Utilities - Energy
Transportation 21 4 -- 17 22 3 18
Tax Recoverable 114 8 78 28 169 (25) 86
Materials and
Supplies 12 -- 1 11 10 (2) 12
Prepaid Expenses
- CVA 136 70 (2) 68 -- -- 41
Other 158 40 18 100 101 20 101
1,812 180 86 1,546 1,298 (266) 1,630
NONCURRENT ASSETS
Account Receivable
from Minas Gerais
State Government 1,483 (144) 93 1,534 1,425 87 1,492
Consumers -
Rate Adjustment 1,349 (4) (68) 1,421 -- -- 1,072
Prepaid
Expenses - CVA 220 72 28 120 -- -- 106
Tax Credits 686 172 116 398 593 90 435
Marketable
Securities -
Available for Sale 57 (11) (8) 76 83 7 70
Resellers - Energy
Supply 616 495 5 116 -- -- 80
Project Studies
Based on Service
Rendered 26 -- -- 26 26 -- 26
Rationing - Bonds
and Adaptation
Costs 97 (113) 9 201 -- -- 123
Others 190 12 60 118 150 69 100
4,724 479 235 4,010 2,277 253 3,504
PERMANENT ASSETS
Investments 1,021 136 154 731 381 69 671
Property, Plant
and Equipment 7,255 23 (3) 7,235 8,961 1,264 7,317
Deferred Charges 1 -- (1) 2 2 -- 2
8,277 159 150 7,968 9,344 1,333 7,990
TOTAL ASSETS 14,813 818 471 13,524 12,919 1,320 13,124
CEMIG
BALANCE SHEET
LIABILITIES AND SHAREHOLDERS' EQUITY
Values in Millions of Reais
2002 2001
9 3rd Q. 2nd Q. 1st Q. 9 3rd Q. Year
Months Months
CURRENT LIABILITIES
Suppliers 1,260 597 61 602 298 2 534
Taxes Payable 256 (156) 80 332 165 (12) 209
Loans and Financing 910 496 56 358 779 102 317
Regulatory Charges 69 20 (1) 50 71 (7) 51
Payroll and Related
Charges 112 14 15 83 113 7 96
Dividends and
Interest on
Capital1 39 (176) 109 206 4 (169) 217
Advance Billings of
Electric Power -- (12) (15) 27 68 (6) 43
Employee
Post-retirement
Benefits 158 (9) 14 153 145 4 152
Other 88 8 (28) 109 176 19 120
2,992 782 291 1,919 1,819 (60) 1,739
LONG-TERM LIABILITIES
Employee
Post-retirement
Benefits 1,738 11 12 1,714 1,708 12 1,702
Loans and Financing 2,478 242 314 1,922 1,369 156 2,011
Suppliers -
Wholesale 473 22 19 432 -- -- 373
Rationing -
Surcharge -- (25) (1) 26 -- -- 26
Advance Billings
of Electric Power -- -- -- -- -- -- --
Reserve for
Contingencies 335 9 (4) 329 149 7 319
Taxes and Social
Charges 218 218 -- -- -- -- --
Other 64 (1) 6 59 45 35 52
5,306 478 346 4,482 3,271 209 4,482
SHAREHOLDERS' EQUITY
Capital 1,622 0 32 1,590 1,590 0 1,590
Capital Reserves 4,075 0 (32) 4,106 4,115 0 4,106
Income Reserves 1,154 1 -- 1,153 889 0 1,153
Retained
Earnings (Losses) (363) (442) (166) 245 (170) (209) 25
Funds for Capital
Increase 27 (0) -- 27 27 (0) 27
6,515 (442) (165) 7,122 6,451 (209) 6,902
TOTAL LIABILITIES
AND SHAREHOLDERS'
EQUITY 14,813 818 472 13,523 11,541 (58) 13,124